UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

FORM 10-Q


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

FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2015


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

COMMISSION FILE NUMBER: 0-50398

TICC CAPITAL CORP.

(Exact name of registrant as specified in its charter)


MARYLAND		20-0188736
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

8 SOUND SHORE DRIVE, SUITE 255
GREENWICH, CONNECTICUT 06830

(Address of principal executive office)

(203) 983-5275

(Registrant’s telephone number, including area code)

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

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted 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 and post such files).Yes o No o

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


Large accelerated filer o		Accelerated filer x
Non-accelerated filer o		Smaller reporting company o

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

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date. The number of shares of the issuer’s common stock, $0.01 par value, outstanding as of August 6, 2015 was 59,987,986.

TABLE OF CONTENTS

TICC CAPITAL CORP.

TABLE OF CONTENTS


PART I. FINANCIAL INFORMATION			1
Item 1. Financial Statements (Unaudited)			1
Consolidated Statements of Assets and Liabilities as of June 30, 2015 and December 31, 2014			1
Consolidated Schedule of Investments as of June 30, 2015			2
Consolidated Schedule of Investments as of December 31, 2014			10
Consolidated Statements of Operations for the three and six months ended June 30, 2015 and 2014			17
Consolidated Statements of Changes in Net Assets for the six months ended June 30, 2015 and for the year ended December 31, 2014			18
Consolidated Statements of Cash Flows for the six months ended June 30, 2015 and 2014			19
Notes to Consolidated Financial Statements			20
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations			51
Cautionary Statements Regarding Forward-Looking Statements			51
Overview			52
Critical Accounting Policies			53
Portfolio Composition and Investment Activity			63
Liquidity and Capital Resources			80
Recent Developments			89
Item 3. Quantitative and Qualitative Disclosures About Market Risk.			90
Item 4. Controls and Procedures			91
PART II. OTHER INFORMATION			92
Item 1. Legal Proceedings			92
Item 1A. Risk Factors			92
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds			92
Item 3. Defaults Upon Senior Securities			93
Item 4. Mine Safety Disclosures			93
Item 5. Other Information			93
Item 6. Exhibits			94
SIGNATURES			96

TABLE OF CONTENTS

PART I — FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS (UNAUDITED)

TICC CAPITAL CORP.

CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES
(unaudited)


	June 30, 2015			December 31, 2014
ASSETS
Non-affiliated/non-control investments (cost: $957,913,316 @ 6/30/15; $999,433,538 @12/31/14)	$	934,074,019		$	967,612,035
Affiliated investments (cost: $7,360,495 @ 6/30/15; $4,268,722 @ 12/31/14)		6,917,513			1,585,303
Control investments (cost: $16,750,000 6/30/15; $16,800,000 @ 12/31/14)		14,910,000			14,960,000
Total investments at fair value (cost: $982,023,811 @ 6/30/15; $1,020,502,260 @ 12/31/14)		955,901,532			984,157,338
Cash and cash equivalents		13,681,148			20,505,323
Restricted cash		53,459,416			20,576,250
Deferred debt issuance costs		4,961,367			5,669,747
Interest and distributions receivable		12,560,451			11,442,289
Securities sold not settled		6,215,178			—
Other assets		276,113			290,245
Total assets	$	1,047,055,205		$	1,042,641,192
LIABILITIES
Accrued interest payable	$	2,785,877		$	2,596,564
Investment advisory fee and net investment income incentive fee payable to affiliate		5,857,547			6,183,486
Securities purchased not settled		20,561,372			11,343,179
Credit facility		150,000,000			150,000,000
Accrued expenses		865,158			629,127
Notes payable – TICC CLO 2012-1 LLC, net of discount		236,295,251			236,075,775
Convertible senior notes payable		115,000,000			115,000,000
Total liabilities		531,365,205			521,828,131
COMMITMENTS AND CONTINGENCIES (Note 14)
NET ASSETS
Common stock, $0.01 par value, 100,000,000 share authorized; 59,987,986 and 60,303,769 shares issued and outstanding, respectively		599,880			603,038
Capital in excess of par value		620,635,767			623,018,818
Net unrealized depreciation on investments		(26,122,279	)		(36,344,922	)
Accumulated net realized losses on investments		(65,774,738	)		(63,212,472	)
Distributions in excess of investment income		(13,648,630	)		(3,251,401	)
Total net assets		515,690,000			520,813,061
Total liabilities and net assets	$	1,047,055,205		$	1,042,641,192
Net asset value per common share	$	8.60		$	8.64

See Accompanying Notes.

TABLE OF CONTENTS

TICC CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS
JUNE 30, 2015
(unaudited)


COMPANY/INVESTMENT⁽¹⁾	INDUSTRY		PRINCIPAL AMOUNT		COST		FAIR VALUE⁽²⁾		% OF NET ASSETS
Senior Secured Notes
ABB/Con Cise Optical Group		retail
tranche B term loan, LIBOR + 3.50% (1.00% floor) due February 06, 2019⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽¹⁰⁾⁽¹⁵⁾			$	6,516,667	$	6,494,667	$	6,471,050
Algorithmic Implementations, Inc. (d/b/a “Ai Squared”)		software
senior secured notes, LIBOR + 6.00% (9.84% all-in floor) due September 11, 2016⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽¹⁶⁾				13,750,000		13,750,000		13,750,000
Albertson’s LLC		grocery
first lien senior secured notes, LIBOR + 4.50% (1.00% floor) due April 14, 2021⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁷⁾				16,957,500		16,986,097		17,022,617
Amneal Pharmaceuticals LLC		pharmaceuticals
first lien senior secured notes, LIBOR + 3.50% (1.00% floor) due November 01, 2019⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁵⁾				8,925,249		8,911,742		8,933,192
Aricent Technologies, Inc.		telecommunication services
first lien senior secured notes, LIBOR + 4.50% (1.00% floor) due April 14, 2021⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁴⁾⁽¹⁷⁾				14,848,815		14,808,373		14,997,303
second lien senior secured notes, LIBOR + 8.50% (1.00% floor) due April 14, 2022⁽⁴⁾⁽⁵⁾⁽¹⁰⁾⁽¹⁴⁾⁽¹⁷⁾				14,000,000		14,004,897		13,988,380
ARSLOANE Intermediate, LLC (F/K/A “Pitney Bowes Management Services, Inc.”)		printing and publishing
first lien senior secured notes, LIBOR + 6.25% (1.25% floor) due October 01, 2019⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁸⁾				15,760,900		15,673,461		14,957,094
Ascensus, Inc.		financial intermediaries
senior secured notes, LIBOR + 4.00% (1.00% floor) due December 02, 2019⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽¹⁰⁾⁽¹⁵⁾				8,911,772		8,923,683		8,904,375
second lien senior secured notes, LIBOR + 8.00% (1.00% floor) due December 2, 2020⁽⁴⁾⁽⁵⁾⁽⁹⁾⁽¹⁵⁾				2,000,000		1,975,786		1,996,260
Birch Communications, Inc.		telecommunication services
first lien senior secured notes, LIBOR + 6.75% (1.00% floor) due July 18, 2020⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁵⁾				18,544,444		18,266,308		18,544,444
BMC Software Finance, Inc.		business services
first lien senior secured notes, LIBOR + 4.00% (1.00% floor) due September 10, 2020⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁵⁾				4,751,389		4,765,930		4,464,073
Capstone Logistics Acquisition, Inc.		logistics
first lien senior secured notes, LIBOR + 4.50% (1.00% floor) due October 7, 2021⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁷⁾				18,930,000		18,935,398		18,859,013
ConvergeOne Holdings Corp.		business services
first lien senior secured notes, LIBOR + 5.00% (1.00% floor) due June 17, 2020⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁵⁾				17,834,962		17,773,790		17,734,730
second lien senior secured notes, LIBOR + 8.00% (1.00% floor) due June 17, 2021⁽⁴⁾⁽⁵⁾⁽¹⁰⁾⁽¹⁵⁾				3,000,000		2,973,124		2,970,000
CRCI Holdings, Inc.		utilities
first lien senior secured notes, LIBOR + 4.00% (1.00% floor) due July 10, 2019⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁶⁾⁽¹⁷⁾				9,847,500		9,819,649		9,798,263
incremental first lien senior secured notes, LIBOR + 4.25% (1.00% floor) due July 10, 2019⁽⁴⁾⁽⁵⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁷⁾				6,500,000		6,483,750		6,483,750

(Continued on next page)

See Accompanying Notes.

TABLE OF CONTENTS

TICC CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued)
JUNE 30, 2015
(unaudited)


COMPANY/INVESTMENT⁽¹⁾	INDUSTRY		PRINCIPAL AMOUNT		COST		FAIR VALUE⁽²⁾		% OF NET ASSETS
Senior Secured Notes – (continued)
Crowne Group, LLC		auto parts manufacturer
first lien senior secured notes, LIBOR + 5.00% (1.00% floor) due September 30, 2020⁽⁴⁾⁽⁶⁾⁽¹⁰⁾⁽¹⁵⁾			$	5,697,547	$	5,697,547	$	5,661,937
CT Technologies Intermediate		healthcare
first lien senior secured notes, LIBOR + 5.00%, (1.00% floor) due December 01, 2021⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁷⁾				13,455,000		13,404,496		13,467,648
Edmentum, Inc. (F/K/A “Plato, Inc.”)		education
first lien senior secured notes, PRIME + 3.50% cash 2.00% PIK due May 17, 2018⁽³⁾⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾				6,003,161		5,961,540		4,442,339
First American Payment Systems		financial intermediaries
first lien senior secured notes, LIBOR + 4.50% (1.25% floor) due October 04, 2018⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽¹⁰⁾⁽¹⁵⁾				3,035,078		3,043,225		3,018,628
second lien senior secured notes, LIBOR + 9.50% (1.25% floor) due April 12, 2019⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁵⁾				13,982,241		13,790,699		13,842,419
First Data Corporation		financial intermediaries
first lien senior secured notes, (LIBOR + 4.00%) due March 24, 2021⁽⁴⁾⁽⁵⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁷⁾				16,050,721		16,010,429		16,067,414
GlobalLogic Holdings Inc.		business services
first lien senior secured notes, LIBOR + 5.25% (1.00% floor) due June 02, 2019⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁵⁾				17,237,500		17,174,744		17,194,406
Global Tel Link Corp		telecommunication services
first lien senior secured notes, LIBOR + 3.75% (1.25% floor) due May 23, 2020⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁵⁾				6,048,006		6,023,668		5,896,806
second lien senior secured notes, LIBOR + 7.75% (1.25% floor) due November 23, 2020⁽⁴⁾⁽⁵⁾⁽¹⁰⁾⁽¹⁵⁾				13,000,000		12,874,611		12,350,000
Help/Systems Holdings, Inc.		software
senior secured notes, LIBOR + 4.50 (1.00% floor) due June 28, 2019⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁴⁾⁽¹⁷⁾				14,737,500		14,624,497		14,663,813
second lien senior secured notes LIBOR + 8.50% (1.00% floor) due June 28, 2020⁽⁴⁾⁽⁵⁾⁽¹⁴⁾⁽¹⁷⁾				15,000,000		14,822,255		14,737,500
iEnergizer Limited		printing and publishing
first lien senior secured notes, PRIME + 5.00% due May 01, 2019⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽¹⁰⁾⁽¹¹⁾⁽¹²⁾⁽¹⁷⁾				6,400,000		6,291,936		5,760,000
Immucor, Inc.		healthcare
senior secured term B notes, LIBOR + 3.75% (1.25% floor) due August 19, 2018⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁵⁾				4,332,821		4,245,143		4,343,653
Integra Telecom Holdings, Inc		telecommunication services
first lien senior secured notes, LIBOR + 4.25% (1.00% floor) due August 14, 2020 ⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁴⁾⁽¹⁵⁾⁽¹⁹⁾				11,286,884		11,247,468		11,199,411
second lien senior secured notes, LIBOR + 8.50%, (1.25% floor) due February 14, 2021 ⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁴⁾⁽¹⁵⁾⁽¹⁹⁾				10,806,404		10,874,109		10,716,387
Jackson Hewitt Tax Service, Inc.		consumer services
first lien senior secured notes, LIBOR + 8.50% (1.50% floor) due October 16, 2017⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁵⁾				18,839,862		18,431,264		18,839,862

(Continued on next page)

See Accompanying Notes.

TABLE OF CONTENTS

TICC CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued)
JUNE 30, 2015
(unaudited)


COMPANY/INVESTMENT⁽¹⁾	INDUSTRY		PRINCIPAL AMOUNT		COST		FAIR VALUE⁽²⁾		% OF NET ASSETS
Senior Secured Notes – (continued)
Knowledge Universe Education		education
first lien senior secured notes, LIBOR + 4.25% (1.00% floor) due March 18, 2021⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁵⁾			$	14,872,123	$	14,944,081	$	14,896,959
Merrill Communications, LLC		printing and publishing
first lien senior secured notes, LIBOR + 5.25% (1.00% floor) due June 1, 2022⁽⁴⁾⁽⁵⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁷⁾				24,000,000		23,701,883		23,880,000
NAB Holdings, LLC		financial intermediaries
first lien senior secured notes, LIBOR + 3.75% (1.00% floor) due May 21, 2021⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁵⁾				17,825,000		17,703,040		17,847,281
Novetta, LLC		aerospace and defense
first lien senior secured notes, LIBOR + 5.00% (1.00% floor) due October 2, 2020⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁵⁾				12,654,375		12,554,362		12,591,103
Petco Animal Supplies, Inc.		retail
first lien senior secured notes, LIBOR + 3.00% (1.00% floor) due November 24, 2017⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁵⁾				5,953,247		5,918,356		5,944,972
Petsmart, Inc.		retail
first lien senior secured notes, LIBOR + 3.25% (1.00% floor) due March 11, 2022⁽⁴⁾⁽⁵⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁵⁾				6,000,000		6,024,079		5,983,500
PGX Holdings		consumer services
first lien senior secured notes, LIBOR + 5.25% (1.00% floor) due September 29,2020⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁸⁾				14,932,589		14,904,561		14,957,526
ProQuest LLC		education
senior secured notes, LIBOR + 4.25% (1.00% floor) due October 24, 2021⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁷⁾				5,969,964		6,004,739		5,981,188
RBS Holding Company		printing and publishing
second lien senior secured notes, LIBOR + 6.75% (1.50% floor) cash 1.25% PIK due March 23, 2017⁽³⁾⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽¹⁵⁾				22,759,516		13,455,865		18,048,296
Recorded Books, Inc. (F/K/A “Volume Holdings, Inc.”)		printing and publishing
senior secured notes, LIBOR + 4.25% (1.00% floor) due January 31, 2020⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽¹⁰⁾⁽¹⁷⁾				9,060,000		8,978,760		8,969,400
SCS Holdings I Inc. (Sirius Computer Solutions, Inc.)		electronics
first lien senior secured notes, LIBOR + 5.25% (1.25% floor) due December 07, 2018⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁷⁾				9,446,635		9,474,104		9,505,676
Securus Technologies, Inc.		telecommunication services
first lien senior secured notes, LIBOR + 3.50% (1.25% floor) due April 30, 2020⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁵⁾				5,914,860		5,872,411		5,742,324
second lien senior secured notes, LIBOR + 7.75% (1.25% floor) due April 30, 2021⁽⁴⁾⁽⁵⁾⁽¹⁰⁾⁽¹⁵⁾				6,400,000		6,374,430		6,115,200
Sesac Holdco II LLC		radio and television
first lien senior secured notes, LIBOR + 4.25% (1.00% floor) due February 08, 2019⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁵⁾⁽¹⁷⁾				14,312,028		14,322,954		14,312,028

(Continued on next page)

See Accompanying Notes.

TABLE OF CONTENTS

TICC CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued)
JUNE 30, 2015
(unaudited)


COMPANY/INVESTMENT⁽¹⁾	INDUSTRY		PRINCIPAL AMOUNT		COST		FAIR VALUE⁽²⁾		% OF NET ASSETS
Senior Secured Notes – (continued)
Serena Software Inc.		enterprise software
first lien senior secured notes, LIBOR + 6.50% (1.00% floor) due April 14, 2020⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁷⁾			$	18,691,246	$	18,363,428	$	18,737,974
Source Hov, LLC		business services
first lien senior secured notes, LIBOR + 6.75% (1.00% floor) due October 31, 2019⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁴⁾⁽¹⁷⁾				17,775,000		17,291,574		16,323,316
second lien senior secured notes, LIBOR + 10.50% (1.00% floor) due June 17, 2021⁽⁴⁾⁽⁵⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁴⁾⁽¹⁷⁾				15,000,000		14,452,186		13,125,000
Stratus Technologies, Inc.		computer hardware
first lien senior secured notes, LIBOR + 5.00% (1.00% floor) due April 28, 2021⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁷⁾				17,616,667		17,469,465		17,521,185
Teleguam Holdings LLC		telecommunication services
second lien senior secured notes, LIBOR + 7.50% (1.25% floor) due June 10, 2019⁽⁴⁾⁽⁵⁾⁽¹⁰⁾⁽¹⁷⁾				8,000,000		7,971,110		8,000,000
The TOPPS Company, Inc.		leisure goods
first lien senior secured notes, LIBOR + 6.00% (1.25% floor) due October 02, 2018⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁵⁾				9,850,000		9,778,305		9,653,000
Total Merchant Services, Inc.		financial intermediaries
first lien senior secured notes, LIBOR + 5.50% (1.00% floor) due December 5, 2020⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁸⁾				15,920,000		15,771,393		15,959,800
Travel Leaders Group, LLC		travel
first lien senior secured notes, LIBOR + 6.00% (1.00% floor) due December 05, 2018⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁵⁾				14,800,000		14,564,648		14,966,500
Unitek Global Services, Inc.		IT consulting
first lien senior secured tranche B term loan, LIBOR + 7.50%, (1.00% floor) due January 13, 2019⁽⁴⁾⁽⁵⁾⁽¹⁰⁾⁽¹⁵⁾				2,638,748		2,599,167		2,592,570
U.S. Telepacific Corp.		telecommunication services
first lien senior secured notes, LIBOR + 5.00% (1.00% floor) due November 25, 2020⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁵⁾				9,950,000		9,855,324		9,937,563
Vision Solutions		software
first lien senior secured notes, LIBOR + 4.50% (1.50% floor) due July 23, 2016⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁷⁾				4,803,238		4,769,610		4,797,234
second lien senior secured notes, LIBOR + 8.00% (1.50% floor) due July 23, 2016⁽⁴⁾⁽⁵⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁷⁾				10,000,000		9,967,415		9,950,000
Wall Street Systems		financial intermediaries
first lien senior secured notes, LIBOR + 3.50% (1.00% floor) due April 30, 2021⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁵⁾				8,124,639		8,128,339		8,019,019
Total Senior Secured Notes					$	666,279,875	$	666,435,381		129.2	%
Subordinated Debt
Unitek Global Services, Inc.		IT consulting
Holdco PIK Debt Cash 0.00%, 15.00% PIK, due July 13, 2019⁽³⁾⁽⁵⁾⁽¹⁰⁾⁽²¹⁾			$	555,554	$	549,328	$	546,943
Total Subordinated Debt					$	549,328	$	546,943		0.1	%

(Continued on next page)

See Accompanying Notes.

TABLE OF CONTENTS

TICC CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued)
JUNE 30, 2015
(unaudited)


COMPANY/INVESTMENT⁽¹⁾	INDUSTRY		PRINCIPAL AMOUNT		COST		FAIR VALUE⁽²⁾		% OF NET ASSETS
Collateralized Loan Obligation – Debt Investments
Telos CLO 2013-3, Ltd.		structured finance
CLO secured class F notes, LIBOR + 5.50% due January 17, 2024⁽⁴⁾⁽⁵⁾⁽¹¹⁾⁽¹²⁾⁽¹⁵⁾			$	3,000,000	$	2,755,901	$	2,535,600
Total Collateralized Loan Obligation – Debt Investments					$	2,755,901	$	2,535,600		0.5	%
Collateralized Loan Obligation – Equity Investments
AMMC CLO XI, Ltd.		structured finance
CLO subordinated notes, estimated yield 18.77% due October 30, 2023⁽¹¹⁾⁽¹²⁾⁽²⁰⁾			$	6,000,000	$	3,641,607	$	3,900,000
AMMC CLO XII, Ltd.		structured finance
CLO subordinated notes, estimated yield 12.87% due May 10, 2025⁽¹¹⁾⁽¹²⁾⁽²⁰⁾				12,921,429		9,273,490		8,528,143
Ares XXV CLO Ltd.		structured finance
CLO subordinated notes, estimated yield 7.51% due January 17, 2024⁽¹¹⁾⁽¹²⁾⁽²⁰⁾				15,500,000		11,955,111		10,385,000
Ares XXVI CLO Ltd.		structured finance
CLO subordinated notes, estimated yield 11.55% due April 15, 2025⁽¹¹⁾⁽¹²⁾⁽²⁰⁾				14,250,000		10,940,470		8,971,421
Ares XXIX CLO Ltd.		structured finance
CLO subordinated notes, estimated yield 14.92% due April 17, 2026⁽¹¹⁾⁽¹²⁾⁽²⁰⁾				12,750,000		10,611,360		9,314,359
Benefit Street Partners CLO II, Ltd.		structured finance
CLO subordinated notes, estimated yield 13.89% due July 15, 2024⁽¹¹⁾⁽¹²⁾⁽²⁰⁾				23,450,000		23,324,898		21,112,476
Carlyle Global Market Strategies CLO 2013-2, Ltd.		structured finance
CLO subordinated notes, estimated yield 16.40% due April 18, 2025⁽¹¹⁾⁽¹²⁾⁽²⁰⁾				10,125,000		8,012,495		7,900,665
Carlyle Global Market Strategies CLO 2014-4, Ltd.		structured finance
CLO subordinated notes, estimated yield 18.16% due October 15, 2026⁽¹¹⁾⁽¹²⁾⁽²⁰⁾				25,784,000		19,855,528		19,709,983
Catamaran CLO 2012-1 Ltd.		structured finance
CLO subordinated notes, estimated yield 2.39% due December 20, 2023⁽¹¹⁾⁽¹²⁾⁽²⁰⁾				22,000,000		18,161,064		12,320,000
Catamaran CLO 2013-1 Ltd.		structured finance
CLO subordinated notes, estimated yield 8.67% due January 27, 2025⁽¹¹⁾⁽¹²⁾⁽²⁰⁾				10,000,000		8,948,952		7,500,000
Cedar Funding II CLO, Ltd.		structured finance
CLO subordinated notes, estimated yield 12.25% due March 9, 2025⁽¹¹⁾⁽¹²⁾⁽²⁰⁾				18,750,000		15,037,446		14,062,500
CIFC Funding 2012-1, Ltd.		structured finance
CLO subordinated notes, estimated yield 20.13% due August 14, 2024⁽¹¹⁾⁽¹²⁾⁽²⁰⁾				12,750,000		8,783,143		9,052,500
Halcyon Loan Advisors Funding 2012-2 Ltd.		structured finance
CLO subordinated notes, estimated yield 16.81% due December 20, 2024⁽¹¹⁾⁽¹²⁾⁽²⁰⁾				7,500,000		6,187,068		6,600,000

(Continued on next page)

See Accompanying Notes.

TABLE OF CONTENTS

TICC CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued)
JUNE 30, 2015
(unaudited)


COMPANY/INVESTMENT⁽¹⁾	INDUSTRY		PRINCIPAL AMOUNT		COST		FAIR VALUE⁽²⁾		% OF NET ASSETS
Collateralized Loan Obligation – Equity Investments – (continued)
Halcyon Loan Advisors Funding 2014-2 Ltd.		structured finance
CLO subordinated notes, estimated yield 16.67% due April 28, 2025⁽¹¹⁾⁽¹²⁾⁽²⁰⁾			$	8,000,000	$	6,769,413	$	6,856,000
Hull Street CLO Ltd.		structured finance
CLO subordinated notes, estimated yield 17.13% due October 18, 2026⁽¹¹⁾⁽¹²⁾⁽²⁰⁾				5,000,000		4,361,571		4,150,000
Ivy Hill Middle Market Credit Fund VII, Ltd.		structured finance
CLO subordinated notes, estimated yield 14.16% due October 20, 2025⁽¹¹⁾⁽¹²⁾⁽²⁰⁾				14,000,000		12,748,244		11,884,800
Jamestown CLO V Ltd.		structured finance
CLO subordinated notes, estimated yield 14.64% due January 17, 2027⁽¹¹⁾⁽¹²⁾⁽²⁰⁾				8,000,000		6,881,559		6,640,000
Marea CLO, Ltd.		structured finance
CLO subordinated notes, estimated yield 8.28% due October 15, 2023⁽¹¹⁾⁽¹²⁾⁽²⁰⁾				14,217,000		12,060,321		9,796,652
MidOcean Credit CLO IV		structured finance
CLO income notes, estimated yield 19.16% due April 15, 2027⁽¹¹⁾⁽¹²⁾⁽²⁰⁾				9,500,000		8,215,288		9,025,000
Mountain Hawk III CLO, Ltd.		structured finance
CLO income notes, estimated yield 12.67% due April 18, 2025⁽¹¹⁾⁽¹²⁾⁽²⁰⁾				15,000,000		12,855,723		10,242,820
CLO M notes due April 18, 2025⁽¹¹⁾⁽¹²⁾⁽¹³⁾				2,389,676		—		554,219
Newmark Capital Funding 2013-1 CLO Ltd.		structured finance
CLO income notes, estimated yield 13.43% due June 2, 2025⁽¹¹⁾⁽¹²⁾⁽²⁰⁾				20,000,000		15,035,224		14,600,000
Och Ziff CLO XII, Ltd.		structured finance
CLO subordinated notes, estimated yield 14.58% due April 30, 2027⁽¹¹⁾⁽¹²⁾⁽²⁰⁾				13,850,000		12,714,681		12,521,785
CS Advisors CLO I Ltd.		structured finance
CLO subordinated notes, estimated yield (15.69%) due August 27, 2020⁽¹¹⁾⁽¹²⁾⁽²⁰⁾				10,100,000		2,409,279		404,000
Shackleton 2013-III CLO, Ltd.		structured finance
CLO subordinated notes, estimated yield 9.46% due April 15, 2025⁽¹¹⁾⁽¹²⁾⁽²⁰⁾				9,407,500		8,515,933		6,273,808
Shackleton 2013-IV CLO, Ltd.		structured finance
CLO subordinated notes, estimated yield 12.47% due January 13, 2025⁽¹¹⁾⁽¹²⁾⁽²⁰⁾				21,500,000		18,988,011		15,635,367
Telos CLO 2013-3, Ltd.		structured finance
CLO subordinated notes, estimated yield 11.69% due January 17, 2024⁽¹¹⁾⁽¹²⁾⁽²⁰⁾				10,416,666		8,901,781		7,916,666
Telos CLO 2013-4, Ltd.		structured finance
CLO subordinated notes, estimated yield 17.80% due July 17, 2024⁽¹¹⁾⁽¹²⁾⁽²⁰⁾				9,000,000		6,601,420		6,822,886

(Continued on next page)

See Accompanying Notes.

TABLE OF CONTENTS

TICC CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued)
JUNE 30, 2015
(unaudited)



COMPANY/INVESTMENT⁽¹⁾	INDUSTRY		PRINCIPAL AMOUNT		COST		FAIR VALUE⁽²⁾		% OF NET ASSETS
Collateralized Loan Obligation – Equity Investments – (continued)
Telos CLO 2014-5, Ltd.		structured finance
CLO subordinated notes, estimated yield 13.06% due April 17, 2015⁽¹¹⁾⁽¹²⁾⁽²⁰⁾			$	10,500,000	$	8,730,883	$	7,373,021
Windriver 2012-1 CLO, Ltd.		structured finance
CLO subordinated notes, estimated yield 13.96% due January 15, 2024⁽¹¹⁾⁽¹²⁾⁽²⁰⁾				3,750,000		2,992,347		2,941,121
CLO equity side letter related investments⁽¹¹⁾⁽¹²⁾⁽¹³⁾		structured finance		—		—		3,515,167
Total Collateralized Loan Obligation – Equity Investments					$	303,514,310	$	276,510,359		53.6	%
Common Stock
Algorithmic Implementations, Inc. (d/b/a “Ai Squared”)		software
common stock⁽⁷⁾			$	100	$	3,000,000	$	1,160,000
Integra Telecom Holdings, Inc.		telecommunication services
common stock⁽⁷⁾⁽¹⁴⁾				775,846		1,712,397		4,935,249
Unitek Global Services		retail
common equity⁽⁷⁾⁽¹⁰⁾				815,266		535,000		325,500
Total Common Stock					$	5,247,397	$	6,420,749		1.3	%
Preferred Equity
Unitek Global Services, Inc.		IT consulting
Series A Preferred Equity⁽⁷⁾⁽¹⁰⁾				5,706,866		3,677,000		3,452,500
Total Preferred Equity					$	3,677,000	$	3,452,500		0.7	%
Total Investments⁽⁸⁾					$	982,023,811	$	955,901,532		185.4	%

(1)

Other than Algorithmic Implementation, Inc. (d/b/a Ai Squared), which we may be deemed to “control” and Unitek Global Services, Inc., of which we are deemed to be an “affiliate.” We do not “control” and are not an “affiliate” of any of our portfolio companies, each as defined in the Investment Company Act of 1940 (the “1940 Act”). In general, under the 1940 Act, we would be presumed to “control” a portfolio company if we owned 25% or more of its voting securities and would be an “affiliate” of a portfolio company if we owned 5% or more of its voting securities.

(2)

Fair value is determined in good faith by the Board of Directors of the Company.

(3)

Portfolio includes $29,318,231 of principal amount of debt investments which contain a PIK provision.

(4)

Notes bear interest at variable rates.

(5)

Cost value reflects accretion of original issue discount or market discount.

(6)

Cost value reflects repayment of principal.

(7)

Non-income producing at the relevant period end.

(8)

Aggregate gross unrealized appreciation for federal income tax purposes is $17,419,705; aggregate gross unrealized depreciation for federal income tax purposes is $82,079,855. Net unrealized depreciation is $64,660,150 based upon a tax cost basis of $1,020,561,682.

(9)

All or a portion of this investment represents collateral under the TICC Funding LLC. revolving credit agreement.

(10)

All or a portion of this investment represents TICC CLO 2012-1 LLC collateral.

See Accompanying Notes.

TABLE OF CONTENTS

TICC CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued)
JUNE 30, 2015
(unaudited)

(11)

Indicates assets that the Company believes do not represent “qualifying assets” under Section 55(a) of the Investment Company Act of 1940, as amended. Qualifying assets must represent at least 70% of the Company's total assets at the time of acquisition of any additional non-qualifying assets.

(12)

Investment not domiciled in the United States.

(13)

Fair value represents discounted cash flows associated with fees earned from CLO equity investments.

(14)

Aggregate investments represent greater than 5% of net assets.

(15)

The principal balance outstanding for this debt investment, in whole or in part, is indexed to 90-day LIBOR

(16)

The principal balance outstanding for this debt investment, in whole or in part, is indexed to 1 year LIBOR

(17)

The principal balance outstanding for this debt investment, in whole or in part, is indexed to 30-day LIBOR

(18)

The principal balance outstanding for this debt investment, in whole or in part, is indexed to 180-day LIBOR

(19)

The principal balance outstanding for this debt investment, in whole or in part, is indexed to 60-day LIBOR.

(20)

The CLO subordinated notes and income notes are considered equity positions in the CLO funds. Equity investments are entitled to recurring distributions which are generally equal to the remaining cash flow of the payments made by the underlying fund's securities less contractual payments to debt holders and fund expenses. The estimated yield indicated is based upon a current projection of the amount and timing of these recurring distributions and the estimated amount of repayment of principal upon termination. Such projections are periodically reviewed and adjusted, and the estimated yield may not ultimately be realized.

(21)

The Company’s investment in Unitek Global Services, Inc. Holdco PIK note for the period ended June 30, 2015 is now categorized as “subordinated debt,” whereas previously this investment was disclosed a “senior unsecured note.”

See Accompanying Notes.

TABLE OF CONTENTS

TICC CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS
DECEMBER 31, 2014


COMPANY⁽¹⁾	INDUSTRY		PRINCIPAL AMOUNT/SHARES		COST		FAIR VALUE⁽²⁾		% OF NET ASSETS
Senior Secured Notes
ABB/Con Cise Optical Group		retail
tranche B term loan, LIBOR + 3.50% (1.00% floor) due February 06, 2019⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽¹⁰⁾⁽¹⁶⁾			$	6,541,775	$	6,517,166	$	6,378,231
Algorithmic Implementations, Inc. (d/b/a “Ai Squared”)		software
senior secured notes, LIBOR + 6.00% (9.84% all-in floor) due September 11, 2016⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽¹⁰⁾⁽¹⁷⁾				13,800,000		13,800,000		13,800,000
Albertson’s LLC		grocery
first lien senior secured notes, 4.50% due April 14, 2021⁽⁴⁾⁽⁵⁾⁽⁹⁾⁽¹⁰⁾				13,000,000		13,009,539		12,986,480
Amneal Pharmaceuticals LLC		pharmaceuticals
first lien senior secured notes, LIBOR + 4.00% (1.00% floor) due November 01, 2019⁽⁴⁾⁽⁵⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁸⁾				4,991,646		4,971,679		4,972,927
Aricent Technologies, Inc.		telecommunication services
first lien senior secured notes, LIBOR + 4.50% (1.00% floor) due April 14, 2021⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁴⁾⁽¹⁸⁾				14,923,753		14,877,921		14,874,057
second lien senior secured notes, LIBOR + 8.50% (1.00% floor) due April 14, 2022⁽⁴⁾⁽⁵⁾⁽¹⁰⁾⁽¹⁴⁾⁽¹⁸⁾				14,000,000		14,005,937		13,982,500
Novitex Enterprise Solutions (F/K/A “Pitney Bowes Management Services, Inc.”)		printing and publishing
first lien senior secured notes, LIBOR + 6.25% (1.25% floor) due October 01, 2019⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁹⁾				15,840,300		15,746,596		15,048,285
Ascensus, Inc.		financial intermediaries
senior secured notes, LIBOR + 4.00% (1.00% floor) due December 02, 2019⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽¹⁰⁾⁽¹⁶⁾				9,402,519		9,415,372		9,320,247
second lien senior secured notes, LIBOR + 8.00% (1.00% floor) due December 2, 2020⁽⁴⁾⁽⁵⁾⁽⁹⁾⁽¹⁶⁾				2,000,000		1,974,098		1,976,260
Birch Communications, Inc.		telecommunication services
first lien senior secured notes, LIBOR + 6.75% (1.00% floor) due July 18, 2020⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁶⁾				15,544,444		15,270,572		15,233,555
Blue Coat System, Inc.		software
first lien senior secured notes, LIBOR + 3.00% (1.00% floor) due May 31, 2019⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁶⁾				3,979,856		3,996,178		3,832,601
second lien senior secured notes, LIBOR + 8.50% (1.00% floor) due June 28, 2020⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁶⁾				15,000,000		14,874,235		14,625,000
BMC Software Finance, Inc.		business services
first lien senior secured notes, LIBOR + 4.00% (1.00% floor) due September 10, 2020⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁶⁾				4,776,389		4,791,903		4,636,106
Capstone Logistics Acquisition, Inc.		logistics
first lien senior secured notes, LIBOR + 4.50% (1.00% floor) due June 17, 2020⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁸⁾				13,965,000		14,024,103		13,877,719
ConvergeOne Holdings Corp.		business services
first lien senior secured notes, LIBOR + 5.00% (1.00% floor) due June 17, 2020⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁶⁾				15,920,000		15,864,439		15,840,400
second lien senior secured notes, LIBOR + 8.00% (1.00% floor) due June 17, 2021⁽⁴⁾⁽⁵⁾⁽¹⁹⁾				3,000,000		2,971,530		2,910,000
CRCI Holdings, Inc.		utilities
first lien senior secured notes, LIBOR + 4.00% (1.00% floor) due July 10, 2019⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁶⁾				9,897,500		9,866,707		9,610,473

(Continued on next page)

See Accompanying Notes.

TABLE OF CONTENTS

TICC CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued)
DECEMBER 31, 2014


COMPANY⁽¹⁾	INDUSTRY		PRINCIPAL AMOUNT/SHARES		COST		FAIR VALUE⁽²⁾		% OF NET ASSETS
Senior Secured Notes – (continued)
CT Technologies Intermediate		healthcare
first lien senior secured notes, LIBOR + 5.00%, (1.00% floor) due December 01, 2021⁽⁴⁾⁽⁵⁾⁽⁹⁾⁽¹⁸⁾			$	9,000,000	$	8,969,867	$	8,932,500
Deltek Systems, Inc.		enterprise software
first lien senior secured notes, LIBOR + 3.50% (1.00% floor) due October 10, 2018⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁶⁾				4,557,000		4,534,433		4,500,038
second lien senior secured notes, LIBOR + 8.75% (1.25% floor) due October 10, 2019⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽¹⁰⁾⁽¹⁶⁾				10,000,000		9,899,125		10,025,000
Edmentum, Inc. (F/K/A “Plato, Inc.”)		education
first lien senior secured notes, LIBOR + 4.50% (1.00% floor) due May 17, 2018⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁶⁾				6,508,724		6,455,462		5,272,066
First American Payment Systems		financial intermediaries
first lien senior secured notes, LIBOR + 4.50% (1.25% floor) due October 04, 2018⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁸⁾				3,035,078		3,044,185		3,002,845
second lien senior secured notes, LIBOR + 9.50% (1.25% floor) due April 12, 2019⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁸⁾				13,982,241		13,766,556		13,860,036
First Data Corporation		financial intermediaries
first lien senior secured notes, (LIBOR + 4.00%) due March 24, 2021⁽⁴⁾⁽⁵⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁸⁾				16,050,721		16,007,723		15,797,601
GlobalLogic Holdings Inc.		business services
first lien senior secured notes, LIBOR + 5.25% (1.00% floor) due June 02, 2019⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁶⁾				17,325,000		17,255,320		17,065,125
Global Tel Link Corp		telecommunication services
first lien senior secured notes, LIBOR + 3.75% (1.25% floor) due May 23, 2020⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁶⁾				6,081,329		6,057,284		6,010,360
second lien senior secured notes, LIBOR + 7.75% (1.25% floor) due November 23, 2020⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽¹⁰⁾⁽¹⁶⁾				13,000,000		12,862,984		12,685,790
Help/Systems Holdings, Inc.		software
senior secured notes, LIBOR + 4.50 (1.00% floor) due June 28, 2019⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁴⁾⁽¹⁶⁾				14,812,500		14,688,520		14,590,313
second lien senior secured notes LIBOR + 8.50% (1.00% floor) due June 28, 2020⁽⁴⁾⁽⁵⁾⁽¹⁴⁾⁽¹⁶⁾				15,000,000		14,809,418		14,775,000
iEnergizer Limited		printing and publishing
first lien senior secured notes, LIBOR + 6.00% (1.25% floor) due May 01, 2019⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽¹⁰⁾⁽¹¹⁾⁽¹²⁾⁽¹⁸⁾				6,800,000		6,682,947		6,120,000
Immucor, Inc.		healthcare
senior secured term B notes, LIBOR + 3.75% (1.25% floor) due August 19, 2018⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁶⁾				4,355,040		4,257,926		4,291,064
Integra Telecom Holdings, Inc		telecommunication services
first lien senior secured notes, LIBOR + 4.00% (1.25% floor) due February 22, 2019⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁶⁾				10,341,486		10,302,601		10,037,757
second lien senior secured notes, LIBOR + 8.50%, (1.25% floor) due February 22, 2020⁽⁴⁾⁽⁵⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁶⁾				8,850,000		8,896,162		8,772,563
Jackson Hewitt Tax Service, Inc.		consumer services
first lien senior secured notes, LIBOR + 8.50% (1.25% floor) due October 16, 2017⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁶⁾				20,682,892		20,152,560		20,579,478

(Continued on next page)

See Accompanying Notes.

TABLE OF CONTENTS

TICC CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued)
DECEMBER 31, 2014


COMPANY⁽¹⁾	INDUSTRY		PRINCIPAL AMOUNT/SHARES		COST		FAIR VALUE⁽²⁾		% OF NET ASSETS
Senior Secured Notes – (continued)
Knowledge Universe Education		education
first lien senior secured notes, LIBOR + 4.25% (1.00% floor) due March 18, 2021⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁶⁾			$	10,947,425	$	10,982,820	$	10,920,056
Merrill Communications, LLC		printing and publishing
first lien senior secured notes, LIBOR + 4.75% (1.00% floor) due March 08, 2018⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽¹⁰⁾⁽¹⁴⁾⁽¹⁸⁾				17,083,900		17,084,727		16,955,771
NAB Holdings, LLC		financial intermediaries
first lien senior secured notes, LIBOR + 3.75% (1.00% floor) due May 21, 2021⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁶⁾				17,915,000		17,784,542		17,803,031
Nextag, Inc.		retail
senior secured notes, Cash 0.00%/9.25% PIK, due June 04, 2019⁽³⁾⁽¹⁰⁾				2,264,719		2,264,720		1,585,303
Novetta, LLC		aerospace and defense
first lien senior secured notes, LIBOR + 5.00% (1.00% floor) due September 29, 2020⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁶⁾				12,718,125		12,610,453		12,654,534
PGX Holdings		consumer services
first lien senior secured notes, LIBOR + 5.25% (1.00% floor) due September 29, 2020⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁹⁾				15,403,125		15,367,784		15,383,871
Petco Animal Supplies, Inc.		retail
first lien senior secured notes, LIBOR + 3.00% (1.00% floor) due November 24, 2017⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁶⁾				5,984,416		5,941,589		5,907,097
Presidio IS Corp.		business services
senior secured notes, LIBOR + 4.00% (1.00% floor) due March 31, 2017⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁸⁾				8,331,082		8,315,126		8,305,091
ProQuest LLC		education
senior secured notes, LIBOR + 4.25% (1.00% floor) due October 24, 2021⁽⁴⁾⁽⁵⁾⁽⁹⁾⁽²⁰⁾				6,000,000		6,037,262		5,940,000
RBS Holding Company		printing and publishing
second lien senior secured notes, LIBOR + 6.75% (1.50% floor) cash 1.25% PIK due March 23, 2017⁽³⁾⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽¹⁶⁾				22,731,656		12,520,134		15,502,989
Recorded Books, Inc. (F/K/A “Volume Holdings, Inc.”)		printing and publishing
senior secured notes, LIBOR + 4.25% (1.00% floor) due January 31, 2020⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽¹⁰⁾⁽¹⁶⁾				9,300,000		9,213,403		9,207,000
Safenet, Inc.		software
first lien senior secured notes PRIME + 3.5% due March 05, 2020⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾				9,925,000		9,837,828		9,925,000
SCS Holdings I Inc. (Sirius Computer Solutions, Inc.)		electronics
first lien senior secured notes, LIBOR + 5.75% (1.25% floor) due December 07, 2018⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁸⁾				3,388,942		3,363,761		3,388,942
Securus Technologies, Inc.		telecommunication services
first lien senior secured notes, LIBOR + 3.50% (1.25% floor) due April 30, 2020⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁶⁾				5,944,956		5,898,190		5,858,754
second lien senior secured notes, LIBOR + 7.75% (1.25% floor) due April 30, 2021⁽⁴⁾⁽⁵⁾⁽¹⁰⁾⁽¹⁶⁾				6,400,000		6,370,703		6,272,000
Sesac Holdco II LLC		radio and television
first lien senior secured notes, LIBOR + 4.00% (1.00% floor) due February 08, 2019⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁸⁾				14,384,593		14,397,006		14,231,829

(Continued on next page)

See Accompanying Notes.

TABLE OF CONTENTS

TICC CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued)
DECEMBER 31, 2014


COMPANY⁽¹⁾	INDUSTRY		PRINCIPAL AMOUNT/SHARES		COST		FAIR VALUE⁽²⁾		% OF NET ASSETS
Senior Secured Notes – (continued)
Serena Software Inc.		enterprise software
first lien senior secured notes, LIBOR + 6.50% (1.00% floor) due April 14, 2020⁽⁴⁾⁽⁵⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁸⁾			$	20,000,000	$	19,640,149	$	19,768,800
Source Hov, LLC		business services
first lien senior secured notes, LIBOR + 6.75% (1.00% floor) due October 31, 2019⁽⁴⁾⁽⁵⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁴⁾⁽¹⁸⁾				18,000,000		17,471,194		17,460,000
second lien senior secured notes, LIBOR + 10.50% (1.00% floor) due April 30, 2020⁽⁴⁾⁽⁵⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁴⁾⁽¹⁸⁾				15,000,000		14,405,564		14,287,500
STG-Fairway Acquisitions		business services
first lien senior secured notes, LIBOR + 5.00% (1.25% floor) due February 28, 2019⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁶⁾				9,211,018		9,141,920		9,038,311
Stratus Technologies, Inc.		computer hardware
first lien senior secured notes, LIBOR + 5.00% (1.00% floor) due April 28, 2021⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁸⁾				19,075,000		18,909,604		18,939,949
Symphony Teleca Services Inc.		business services
first lien senior secured notes, LIBOR + 4.75% (1.00% floor) due August 07, 2019⁽⁴⁾⁽⁵⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁸⁾				16,000,000		15,847,256		15,840,000
Teleguam Holdings LLC		telecommunication services
second lien senior secured notes, LIBOR + 7.50% (1.25% floor) due June 10, 2019⁽⁴⁾⁽⁵⁾⁽¹⁰⁾⁽¹⁸⁾				8,000,000		7,962,890		7,952,000
The TOPPS Company, Inc.		leisure goods
first lien senior secured notes, LIBOR + 6.00% (1.25% floor) due October 02, 2018⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁶⁾				9,900,000		9,816,492		9,603,000
Total Merchant Services, Inc.		financial intermediary
first lien senior secured notes, LIBOR + 5.50% (1.00% floor) due December 5, 2020⁽⁴⁾⁽⁵⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁶⁾				16,000,000		15,840,699		15,840,000
Travel Leaders Group, LLC		travel
first lien senior secured notes, LIBOR + 6.00% (1.00% floor) due December 05, 2018⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁶⁾				15,200,000		14,934,118		15,124,000
Unitek Global Services, Inc.		IT consulting
tranche B term loan, LIBOR + 13.50%, (1.50% floor) Cash 0.00%/PIK 15.00% due April 15, 2018)⁽³⁾⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽¹⁰⁾⁽¹⁵⁾⁽¹⁸⁾				12,772,315		11,608,604		6,667,148
U.S. Telepacific Corp.		telecommunication services
first lien senior secured notes, LIBOR + 5.00% (1.00% floor) due November 25, 2020⁽⁴⁾⁽⁵⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁸⁾				10,000,000		9,900,312		9,779,200
US FT HoldCo. Inc. (A/K/A Fundtech)		financial intermediaries
first lien senior secured notes, LIBOR + 3.50% (1.00% floor) due November 30, 2017⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁶⁾				6,207,712		6,227,876		6,139,427
Vision Solutions		software
first lien senior secured notes, LIBOR + 4.50% (1.50% floor) due July 23, 2016⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁸⁾				5,248,096		5,202,145		5,195,615
second lien senior secured notes, LIBOR + 8.00% (1.50% floor) due July 23, 2016⁽⁴⁾⁽⁵⁾⁽⁹⁾⁽¹⁰⁾⁽¹⁸⁾				10,000,000		9,958,342		9,600,000
Wall Street Systems		financial intermediaries
first lien senior secured notes, LIBOR + 3.50% (1.00% floor) due April 30, 2021⁽⁴⁾⁽⁵⁾⁽⁶⁾⁽⁹⁾⁽¹⁸⁾				5,878,332		5,863,887		5,654,955
Total Senior Secured Notes					$	705,342,148	$	696,953,550		133.8	%

(Continued on next page)

See Accompanying Notes.

TABLE OF CONTENTS

TICC CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued)
DECEMBER 31, 2014


COMPANY⁽¹⁾	INDUSTRY		PRINCIPAL AMOUNT/SHARES		COST		FAIR VALUE⁽²⁾		% OF NET ASSETS
Senior Unsecured Notes
Merrill Communications, LLC		printing and publishing
senior unsecured PIK notes Cash 0.00%/10.00% PIK, due March 08, 2023⁽³⁾⁽⁵⁾⁽⁶⁾⁽¹⁴⁾			$	6,351,153	$	3,724,816	$	6,351,153
Total Senior Unsecured Notes					$	3,724,816	$	6,351,153		1.2	%
Collateralized Loan Obligation – Debt Investments
AMMC CLO XII, Ltd.		structured finance
CLO secured class F notes, LIBOR + 5.05% due May 10, 2025⁽⁴⁾⁽⁵⁾⁽¹¹⁾⁽¹²⁾⁽¹⁶⁾			$	4,500,000	$	3,936,123	$	3,701,250
Carlyle Global Market Strategies CLO 2013-2, Ltd.		structured finance
CLO secured class F notes, LIBOR + 5.40% due April 18, 2025⁽⁴⁾⁽⁵⁾⁽¹¹⁾⁽¹²⁾⁽¹⁶⁾				6,000,000		5,183,376		5,122,200
Telos CLO 2013-3, Ltd.		structured finance
CLO secured class F notes, LIBOR + 5.50% due January 17, 2024⁽⁴⁾⁽⁵⁾⁽¹¹⁾⁽¹²⁾⁽¹⁶⁾				3,000,000		2,744,951		2,521,200
Total Collateralized Loan Obligation – Debt Investments					$	11,864,450	$	11,344,650		2.2	%
Collateralized Loan Obligation – Equity Investments
ACAS CLO 2012-1, Ltd.		structured finance
CLO subordinated notes due September 20, 2023⁽¹¹⁾⁽¹²⁾⁽¹⁹⁾			$	5,000,000	$	4,050,000	$	3,800,000
AMMC CLO XII, Ltd.		structured finance
CLO subordinated notes due May 10, 2025⁽¹¹⁾⁽¹²⁾⁽¹⁹⁾				12,921,429		9,949,500		9,303,429
Ares XXV CLO Ltd.		structured finance
CLO subordinated notes due January 17, 2024⁽¹¹⁾⁽¹²⁾⁽¹⁹⁾				15,500,000		12,620,875		10,850,000
Ares XXVI CLO Ltd.		structured finance
CLO subordinated notes due April 15, 2025⁽¹¹⁾⁽¹²⁾⁽¹⁹⁾				22,750,000		18,295,625		15,479,495
Ares XXIX CLO Ltd.		structured finance
CLO subordinated notes due April 17, 2026⁽¹¹⁾⁽¹²⁾⁽¹⁹⁾				12,750,000		11,156,250		10,784,314
Benefit Street Partners CLO II, Ltd.		structured finance
CLO subordinated notes due July 15, 2024⁽¹¹⁾⁽¹²⁾⁽¹⁹⁾				23,450,000		24,704,625		22,760,050
Carlyle Global Market Strategies CLO 2013-2, Ltd.		structured finance
CLO subordinated notes due April 18, 2025⁽¹¹⁾⁽¹²⁾⁽¹⁹⁾				10,125,000		7,955,000		7,848,089
Carlyle Global Market Strategies CLO 2014-4, Ltd.		structured finance
CLO subordinated notes due October 15, 2026⁽¹¹⁾⁽¹²⁾⁽¹⁹⁾				25,784,000		22,689,920		21,916,400
Catamaran CLO 2012-1 Ltd.		structured finance
CLO subordinated notes due December 20, 2023⁽¹¹⁾⁽¹²⁾⁽¹⁹⁾				22,000,000		20,075,000		14,520,000
Catamaran CLO 2013-1 Ltd.		structured finance
CLO subordinated notes due January 27, 2025⁽¹¹⁾⁽¹²⁾⁽¹⁹⁾				10,000,000		9,750,000		8,300,000
Cedar Funding II CLO, Ltd.		structured finance
CLO subordinated notes due March 9, 2025⁽¹¹⁾⁽¹²⁾⁽¹⁹⁾				18,750,000		15,631,250		14,062,500

(Continued on next page)

See Accompanying Notes.

TABLE OF CONTENTS

TICC CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued)
DECEMBER 31, 2014


COMPANY⁽¹⁾	INDUSTRY		PRINCIPAL AMOUNT/SHARES		COST		FAIR VALUE⁽²⁾		% OF NET ASSETS
Collateralized Loan Obligation – Equity Investments – (continued)
Halcyon Loan Advisors Funding 2012-2 Ltd.		structured finance
CLO subordinated notes due December 20, 2024⁽¹¹⁾⁽¹²⁾⁽¹⁹⁾			$	7,500,000	$	6,750,000	$	7,200,000
Hull Street CLO Ltd.		structured finance
CLO subordinated notes due October 18, 2026⁽¹¹⁾⁽¹²⁾				5,000,000		4,412,500		4,412,500
Ivy Hill Middle Market Credit Fund VII, Ltd.		structured finance
CLO subordinated notes due October 20, 2025⁽¹¹⁾⁽¹²⁾⁽¹⁹⁾				14,000,000		13,272,000		11,343,930
Jamestown CLO V Ltd.		structured finance
CLO subordinated notes due January 17, 2027⁽¹¹⁾⁽¹²⁾⁽¹⁹⁾				8,000,000		6,400,000		6,400,000
Marea CLO, Ltd.		structured finance
CLO subordinated notes due October 15, 2023⁽¹¹⁾⁽¹²⁾⁽¹⁹⁾				14,217,000		12,644,215		10,750,460
Mountain Hawk III CLO, Ltd.		structured finance
CLO income notes due April 18, 2025⁽¹¹⁾⁽¹²⁾⁽¹⁹⁾				15,000,000		13,473,000		11,729,070
CLO M notes due April 18, 2025⁽¹¹⁾⁽¹²⁾⁽¹³⁾				2,389,676		—		570,082
Newmark Capital Funding 2013-1 CLO Ltd.		structured finance
CLO income notes due June 2, 2025⁽¹¹⁾⁽¹²⁾⁽¹⁹⁾				20,000,000		16,400,000		15,400,000
CS Advisors CLO I Ltd.		structured finance
CLO subordinated notes due August 27, 2020⁽¹¹⁾⁽¹²⁾⁽¹³⁾				10,100,000		4,543,935		2,070,500
Shackleton 2013-III CLO, Ltd.		structured finance
CLO subordinated notes due April 15, 2025⁽¹¹⁾⁽¹²⁾⁽¹⁹⁾				13,407,500		13,073,425		10,496,657
Shackleton 2013-IV CLO, Ltd.		structured finance
CLO subordinated notes due January 13, 2025⁽¹¹⁾⁽¹²⁾⁽¹⁹⁾				21,500,000		20,573,750		17,688,284
Telos CLO 2013-3, Ltd.		structured finance
CLO subordinated notes due January 17, 2024⁽¹¹⁾⁽¹²⁾⁽¹⁹⁾				12,666,666		11,558,333		10,639,999
Telos CLO 2014-5, Ltd.		structured finance
CLO subordinated notes due April 17, 2015⁽¹¹⁾⁽¹²⁾⁽¹⁹⁾				10,500,000		9,450,000		7,671,510
Other CLO equity related investments		structured finance
CLO other⁽¹¹⁾⁽¹²⁾⁽¹³⁾				—		—		3,816,649
Total Collateralized Loan Obligation – Equity Investments					$	289,429,203	$	259,813,918		49.9	%
Common Stock
Algorithmic Implementations, Inc. (d/b/a “Ai Squared”)		software
common stock⁽⁷⁾			$	100	$	3,000,000	$	1,160,000
Integra Telecom Holdings, Inc.		telecommunication services
common stock⁽⁷⁾				775,846		1,712,397		4,258,112
Merrill Communications, LLC		printing and publishing
common equity⁽⁷⁾⁽¹⁴⁾				728,442		3,425,244		4,275,955
Nextag, Inc.		retail
common equity⁽⁷⁾				11,226,123		2,004,002		—
Total Common Stock Investments					$	10,141,643	$	9,694,067		1.9	%

(Continued on next page)

See Accompanying Notes.

TABLE OF CONTENTS

TICC CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued)
DECEMBER 31, 2014



COMPANY⁽¹⁾	INDUSTRY		PRINCIPAL AMOUNT/SHARES		COST		FAIR VALUE⁽²⁾		% OF NET ASSETS
Warrants
Unitek Global Services, Inc.		IT consulting
warrants to purchase common stock⁽⁷⁾⁽¹⁰⁾			$	309,080	$	—	$	—
Total Warrants					$	—	$	—		0.0	%
Total Investments⁽⁸⁾					$	1,020,502,260	$	984,157,338		189.0	%

(1)

Other than Algorithmic Implementation, Inc. (d/b/a Ai Squared), which we may be deemed to “control” and Nextag, Inc., of which we are deemed to be an “affiliate.” We do not “control” and are not an “affiliate” of any of our portfolio companies, each as defined in the Investment Company Act of 1940 (the “1940 Act”). In general, under the 1940 Act, we would be presumed to “control” a portfolio company if we owned 25% or more of its voting securities and would be an “affiliate” of a portfolio company if we owned 5% or more of its voting securities.

(2)

Fair value is determined in good faith by the Board of Directors of the Company.

(3)

Portfolio includes $44,119,843 of principal amount of debt investments which contain a PIK provision.

(4)

Notes bear interest at variable rates.

(5)

Cost value reflects accretion of original issue discount or market discount.

(6)

Cost value reflects repayment of principal.

(7)

Non-income producing at the relevant period end.

(8)

Aggregate gross unrealized appreciation for federal income tax purposes is $14,859,779; aggregate gross unrealized depreciation for federal income tax purposes is $69,463,970. Net unrealized depreciation is $54,604,191 based upon a tax cost basis of $1,038,761,529.

(9)

All or a portion of this investment represents collateral under the revolving credit agreement.

(10)

All or a portion of this investment represents TICC CLO 2012-1 LLC collateral.

(11)

Indicates assets that the Company believes do not represent “qualifying assets” under Section 55(a) of the Investment Company Act of 1940, as amended. Qualifying assets must represent at least 70% of the Company’s total assets at the time of acquisition of any additional non-qualifying assets.

(12)

Investment not domiciled in the United States.

(13)

Fair value represents discounted cash flows associated with fees earned from CLO equity investments.

(14)

Aggregate investments represent greater than 5% of net assets on a fair value basis.

(15)

Investment is on non-accrual status. During the period ended December 31, 2014, the investment defaulted on its principal and interest payments.

(16)

The principal balance outstanding for this debt investment, in whole or in part, is indexed to 90-day LIBOR.

(17)

The principal balance outstanding for this debt investment, in whole or in part, is indexed to 1 year LIBOR.

(18)

The principal balance outstanding for this debt investment, in whole or in part, is indexed to 30-day LIBOR.

(19)

The principal balance outstanding for this debt investment, in whole or in part, is indexed to 180-day LIBOR.

(20)

The principal balance outstanding for this debt investment, in whole or in part, is indexed to 60-day LIBOR.

See Accompanying Notes.

TABLE OF CONTENTS

TICC CAPITAL CORP.

CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)


	Three Months Ended June 30, 2015			Three Months Ended June 30, 2014			Six Months Ended June 30, 2015			Six Months Ended June 30, 2014
INVESTMENT INCOME
From non-affiliated/non-control investments:
Interest income – debt investments	$	12,484,047		$	12,964,092		$	25,304,944		$	25,622,320
Income from securitization vehicles and investments		9,616,239			14,825,186			17,779,420			29,876,421
Commitment, amendment fee income and other income		1,239,754			1,785,193			1,612,371			2,390,812
Total investment income from non-affiliated/ non-control investments		23,340,040			29,574,471			44,696,735			57,889,553
From affiliated investments:
Interest income – debt investments		95,032			14,703			142,481			14,703
Total investment income from affiliated investments		95,032			14,703			142,481			14,703
From control investments:
Interest income – debt investments		341,835			345,564			680,692			687,330
Total investment income from control investments		341,835			345,564			680,692			687,330
Total investment income		23,776,907			29,934,738			45,519,908			58,591,586
EXPENSES
Compensation expense		395,980			511,370			875,633			926,573
Investment advisory fees		5,308,443			5,441,325			10,318,686			10,397,971
Professional fees		905,924			267,505			1,511,776			997,943
Interest expense and other debt financing expenses		4,996,214			4,933,738			9,938,572			9,841,386
General and administrative		729,117			790,578			1,184,450			1,183,256
Total expenses before incentive fees		12,335,678			11,944,516			23,829,117			23,347,129
Net investment income incentive fees		549,103			1,429,800			(1,505,252	)		3,104,579
Capital gains incentive fees		—			(856,158	)		—			(3,034,889	)
Total incentive fees		549,103			573,642			(1,505,252	)		69,690
Total expenses		12,884,781			12,518,158			22,323,865			23,416,819
Net investment income		10,892,126			17,416,580			23,196,043			35,174,767
Net change in unrealized appreciation/depreciation on investments
Non-Affiliate/non-control investments		(4,523,697	)		(2,347,521	)		3,040,553			(3,236,229	)
Affiliated investments		(442,785	)		5,889,768			7,182,090			3,927,381
Control investments		—			—			—			(740,000	)
Total net change in unrealized appreciation/depreciation on investments		(4,966,482	)		3,542,247			10,222,643			(48,848	)
Net realized gains/(losses) on investments
Non-Affiliated/non-control investments		4,110,376			(2,558,205	)		4,200,062			(3,465,167	)
Affiliated investments		—			(5,264,838	)		(6,762,328	)		(5,264,838	)
Total net realized gains/(losses) on investments		4,110,376			(7,823,043	)		(2,562,266	)		(8,730,005	)
Net increase in net assets resulting from operations	$	10,036,020		$	13,135,784		$	30,856,420		$	26,395,914
Net increase in net assets resulting from net investment income per common share:
Basic	$	0.18		$	0.29		$	0.39		$	0.61
Diluted	$	0.18		$	0.27		$	0.38		$	0.58
Net increase in net assets resulting from operations per common share:
Basic	$	0.17		$	0.22		$	0.51		$	0.46
Diluted	$	0.17		$	0.21		$	0.49		$	0.45
Weighted average shares of common stock outstanding:
Basic		59,987,986			60,214,211			60,002,434			57,311,454
Diluted		70,021,138			70,247,363			70,035,586			67,344,606
Distributions per share	$	0.29		$	0.29		$	0.56		$	0.58

See Accompanying Notes.

TABLE OF CONTENTS

TICC CAPITAL CORP.

CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS
(unaudited)


	Six Months Ended June 30, 2015			Year Ended December 31, 2014
Increase (decrease) in net assets from operations:
Net investment income	$	23,196,043		$	65,457,844
Net realized losses on investments		(2,562,266	)		(19,492,649	)
Net change in unrealized appreciation/(depreciation) on investments		10,222,643			(49,313,595	)
Net increase (decrease) in net assets resulting from operations		30,856,420			(3,348,400	)
Distributions to shareholders
Distributions from net investment income		(33,593,272	)		(60,189,322	)
Tax return of capital distributions		—			(9,697,552	)
Total distributions to shareholders		(33,593,272	)		(69,886,874	)
Capital share transactions:
Issuance of common stock (net of offering costs of $0 and $2,033,950, respectively)		—			66,411,050
Repurchase of common stock		(2,386,209	)		(1,172,574	)
Reinvestment of distributions		—			2,567,433
Net (decrease) increase in net assets from capital share transactions		(2,386,209	)		67,805,909
Total decrease in net assets		(5,123,061	)		(5,429,365	)
Net assets at beginning of period		520,813,061			526,242,426
Net assets at end of period (including over distributed net investment income of $13,648,630 and $3,251,401, respectively)	$	515,690,000		$	520,813,061
Capital share activity:
Shares sold		—			6,750,000
Shares repurchased		(315,783	)		(154,600	)
Shares issued from reinvestment of distributions		—			307,624
Net (decrease) increase in capital share activity		(315,783	)		6,903,024

See Accompanying Notes.

TABLE OF CONTENTS

TICC CAPITAL CORP.

CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)


	Six Months Ended June 30, 2015			Six Months Ended June 30, 2014
CASH FLOWS FROM OPERATING ACTIVITIES
Net increase in net assets resulting from operations	$	30,856,420		$	26,395,914
Adjustments to reconcile net increase in net assets resulting from operations to net cash used by operating activities:
Accretion of discounts on investments		(19,289,113	)		(1,437,882	)
Accretion of discount on notes payable and deferred debt issuance costs		928,265			924,420
Increase in investments due to PIK		(501,944	)		(690,007	)
Purchases of investments		(131,306,064	)		(247,296,089	)
Repayments of principal and reductions to investment cost value		145,182,733			146,797,332
Proceeds from the sale of investments		44,833,177			52,261,336
Net realized losses on investments		2,562,266			8,730,005
Net change in unrealized appreciation/depreciation on investments		(10,222,643	)		48,848
(Increase) decrease in interest and distributions receivable		(1,118,162	)		164,826
Decrease (increase) in other assets		14,132			(161,729	)
Increase (decrease) in accrued interest payable		189,313			(48,191	)
Decrease in investment advisory fee and net investment income incentive fee payable to affiliate		(325,939	)		(273,356	)
Decrease in accrued capital gains incentive fee		—			(3,034,889	)
Increase in accrued expenses		236,031			208,307
Net cash provided (used) by operating activities		62,038,472			(17,411,155	)
CASH FLOWS FROM INVESTING ACTIVITIES
Change in restricted cash		(32,883,166	)		(12,018,971	)
Net cash used by investing activities		(32,883,166	)		(12,018,971	)
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from the issuance of common stock		—			68,445,000
Offering expenses from the issuance of common stock		—			(2,033,950	)
Distributions paid (net of stock issued under dividend reinvestment plan of $0 and $1,087,093, respectively)		(33,593,272	)		(33,818,574	)
Repurchase of common stock		(2,386,209	)		—
Net cash (used) provided by financing activities		(35,979,481	)		32,592,476
Net (decrease) increase in cash and cash equivalents		(6,824,175	)		3,162,350
Cash and cash equivalents, beginning of period		20,505,323			14,933,074
Cash and cash equivalents, end of period	$	13,681,148		$	18,095,424
NON-CASH FINANCING ACTIVITIES
Value of shares issued in connection with dividend reinvestment plan	$	—		$	1,087,093
SUPPLEMENTAL DISCLOSURES
Securities sold not settled	$	6,215,178		$	2,226,747
Securities purchased not settled	$	20,561,372		$	20,890,000
Cash paid for interest	$	8,820,992		$	8,965,156

See Accompanying Notes.

TABLE OF CONTENTS

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

NOTE 1. UNAUDITED INTERIM FINANCIAL STATEMENTS

Interim consolidated financial statements of TICC Capital Corp. (“TICC” and, together with its subsidiaries, the “Company”) are prepared in accordance with generally accepted accounting principles (“GAAP”) for interim financial information and pursuant to the requirements for reporting on Form 10-Q and Article 10 of Regulation S-X. Accordingly, certain disclosures accompanying annual financial statements prepared in accordance with GAAP are omitted. In the opinion of management, all adjustments, consisting of normal recurring accruals, necessary for the fair statement of consolidated financial results for the interim periods have been included. The current period’s consolidated results of operations are not necessarily indicative of results that may be achieved for the year. The interim consolidated financial statements and notes thereto should be read in conjunction with the financial statements and notes thereto included in the Company’s Form 10-K for the year ended December 31, 2014, as filed with the Securities and Exchange Commission (“SEC”).

NOTE 2. ORGANIZATION

TICC Capital Corp. (“TICC” or the “Company”) was incorporated under the General Corporation Laws of the State of Maryland on July 21, 2003 and is a non-diversified, closed-end investment company. TICC has elected to be treated as a business development company under the Investment Company Act of 1940, as amended (the “1940 Act”). In addition, TICC has elected to be treated for tax purposes as a regulated investment company (“RIC”), under Subchapter M of the Internal Revenue Code of 1986, as amended (the “Code”). The Company’s investment objective is to maximize its total return, by investing primarily in corporate debt securities.

TICC’s investment activities are managed by TICC Management, LLC (“TICC Management”), a registered investment adviser under the Investment Advisers Act of 1940, as amended. BDC Partners, LLC (“BDC Partners”) is the managing member of TICC Management and serves as the administrator of TICC.

The Company’s operations include the activities of its wholly-owned subsidiary, TICC Capital Corp. 2011-1 Holdings, LLC (“Holdings”), and its indirect subsidiaries, TICC CLO LLC (“2011 Securitization Issuer” or “TICC CLO”), TICC CLO 2012-1 LLC (“2012 Securitization Issuer” or “TICC CLO 2012-1”) and TICC Funding, LLC (“TICC Funding”) for the periods in which they were held. These subsidiaries were formed for the purpose of enabling the Company to obtain debt financing and are operated solely for the investment activities of the Company, and the Company has substantial equity at risk. TICC Funding was formed on September 17, 2014, for the purpose of entering into a credit and security agreement with Citibank, N.A., to replace the financing previously obtained through TICC CLO. TICC CLO effectively ceased operations on October 27, 2014, and the notes payable by TICC CLO were repaid with borrowings under the debt facility of TICC Funding. See “Note 7. Borrowings” for additional information on the Company’s subsidiaries and their borrowings.

NOTE 3. CHANGE OF ACCOUNTING FOR COLLATERALIZED LOAN OBLIGATION EQUITY INVESTMENT INCOME

During the first quarter of 2015, the Company identified a non-material error in its accounting for income from Collateralized Loan Obligation (“CLO”) equity investments. The Company had recorded income from its CLO equity investments using the dividend recognition model as described in ASC 946-320; specifically, dividends were recognized on the applicable record date, subject to estimation and collectability, with a reduction to cost basis in those instances where the Company believed that a return of capital had occurred. The Company has determined that the appropriate method for recording investment income on CLO equity investments is the effective yield method as described in ASC 325-40. This method requires the calculation of an effective yield to expected redemption based upon an estimation of the amount and timing of future cash flows, including recurring cash flows as well as future principal repayments; the difference between the actual

TABLE OF CONTENTS

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

NOTE 3. CHANGE OF ACCOUNTING FOR COLLATERALIZED LOAN OBLIGATION EQUITY INVESTMENT INCOME – (continued)

cash received (and record date distributions to be received) and the effective yield income calculation is an adjustment to cost. The effective yield is reviewed quarterly and adjusted as appropriate.

The difference between the two methods resulted in an income reclassification error which would generally have resulted in a decrease in total investment income with a corresponding and offsetting increase to net change in unrealized appreciation/depreciation on investments and net realized gains/losses on investments. The Company quantified this error and assessed it in accordance with the guidance provided in SEC Staff Accounting Bulletin (“SAB”) 108, Considering the Effects of Prior Year Misstatements When Quantifying Misstatements in Current Year Financial Statements. Based on this assessment, the Company concluded that the error in income classification did not have a material impact on the Company’s previously filed consolidated financial statements.

As a result of this misclassification of income, net investment income incentive fees were overstated by approximately $2.4 million on a cumulative basis through 2014 and, as a result, total net assets as of December 31, 2014 were understated by the same amount, approximately $0.04 per share. The Company also considered this indirect impact of the error in classification, concluded that the error was not material to the Company’s previously filed consolidated financial statements. The error was corrected by an out-of-period adjustment in the first quarter of 2015, reducing net investment income incentive fees by approximately $2.4 million and recognizing a corresponding “due from affiliate” of $2.4 million. TICC Management repaid in full to TICC, on April 30, 2015, the portion of its previously paid net investment income incentive fees attributable to the overstated amounts.

Prospectively as of January 1, 2015, the Company records income from its CLO equity investments using the effective yield method in accordance with the accounting guidance in ASC 325-40, Beneficial Interests in Securitized Financial Assets, based upon an estimation of an effective yield to maturity utilizing assumed cash flows.

NOTE 4. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BASIS OF PRESENTATION

The accompanying consolidated financial statements include the accounts of the Company and its wholly-owned subsidiary, Holdings, and its indirect subsidiaries, TICC CLO, TICC CLO 2012-1 and TICC Funding. All inter-company accounts and transaction have been eliminated in consolidation.

USE OF ESTIMATES

The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America that require management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Actual results may differ from those estimates.

In the normal course of business, the Company may enter into contracts that contain a variety of representations and provide indemnifications. The Company’s maximum exposure under these arrangements is unknown as this would involve future claims that may be made against the Company that have not yet occurred. However, based upon experience, the Company expects the risk of loss to be remote.

CONSOLIDATION

As provided under Regulation S-X and ASC Topic 946-810 — Financial Services — Investment Companies, the Company will generally not consolidate its investment in a company other than a wholly-owned investment company or a controlled operating company whose business consists of providing

TABLE OF CONTENTS

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

NOTE 4. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES – (continued)

services to the Company. TICC CLO, TICC CLO 2012-1 and TICC Funding would be considered investment companies but for the exceptions under Sections 3(c)(1) and 3(c)(7) under the 1940 Act, and were established solely for the purpose of allowing the Company to borrow funds for the purpose of making investments. The Company owns all of the equity in these entities and controls the decision making power that drives their economic performance. Accordingly, the Company consolidates the results of the Company’s wholly-owned subsidiaries in its financial statements, and follows the accounting and reporting guidance in FASB “Accounting Standards Codification 946”.

CASH, CASH EQUIVALENTS AND RESTRICTED CASH

Cash and cash equivalents consist of demand deposits and highly liquid investments with original maturities of three months or less. Cash and cash equivalents are carried at cost or amortized cost which approximates fair value. At June 30, 2015 and December 31, 2014, cash and cash equivalents consisted solely of demand deposits.

Restricted cash represents the cash held by the trustees of the Company’s CLO and special purpose vehicle subsidiaries. These amounts are held by the trustee for payment of interest expense and operating expenses of the entity, principal repayments on borrowings, or new investments, based upon the terms of the respective indenture, and are not available for general corporate purposes.

INVESTMENT VALUATION

The Company fair values its investment portfolio in accordance with the provisions of ASC 820, Fair Value Measurement and Disclosure. An estimate made in the preparation of TICC’s consolidated financial statements is the valuation of investments, as well as the related amounts of unrealized appreciation and depreciation of investments recorded. TICC believes that there is no single definitive method for determining fair value in good faith. As a result, determining fair value requires that judgment be applied to the specific facts and circumstances of each portfolio investment while employing a consistently applied valuation process for the types of investments TICC makes.

ASC 820-10 clarified the definition of fair value and requires companies to expand their disclosure about the use of fair value to measure assets and liabilities in interim and annual periods subsequent to initial recognition. ASC 820-10 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. ASC 820-10 also establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. These tiers include: Level 1, defined as observable inputs such as quoted prices in active markets; Level 2, which includes inputs such as quoted prices for similar securities in active markets and quoted prices for identical securities in markets that are not active; and Level 3, defined as unobservable inputs for which little or no market data exists, therefore requiring an entity to develop its own assumptions. TICC considers the attributes of current market conditions on an on-going basis and has determined that due to the general illiquidity of the market for its investment portfolio, whereby little or no market data exists, almost all of TICC’s investments are based upon “Level 3” inputs as of June 30, 2015.

TICC’s Board of Directors determines the value of its investment portfolio each quarter. In connection with that determination, members of TICC Management’s portfolio management team prepare a quarterly analysis of each portfolio investment using the most recent portfolio company financial statements, forecasts and other relevant financial and operational information. Since March 2004, TICC has engaged third-party valuation firms to provide assistance in valuing certain of its syndicated loans and bilateral investments, including related equity investments, although TICC’s Board of Directors ultimately determines the appropriate valuation of each such investment. Changes in fair value, as described above, are recorded in the statement of operations as net change in unrealized appreciation or depreciation.

TABLE OF CONTENTS

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

NOTE 4. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES – (continued)

Syndicated Loans

In accordance with ASC 820-10-35, TICC’s valuation procedures specifically provide for the review of indicative quotes supplied by the large agent banks that make a market for each security. However, the marketplace from which TICC obtains indicative bid quotes for purposes of determining the fair value of its syndicated loan investments has shown attributes of illiquidity as described by ASC-820-10-35. Due to limited market liquidity in the syndicated loan market, TICC believes that the non-binding indicative bids received from agent banks for certain syndicated investments that TICC owns may not be determinative of their fair value and therefore alternative valuation procedures may need to be undertaken. As a result, TICC has engaged third-party valuation firms to provide assistance in valuing certain syndicated investments that TICC owns. In addition, TICC Management prepares an analysis of each syndicated loan, financial summary, covenant compliance review, recent trading activity in the security, if known, and other business developments related to the portfolio company. All available information, including non-binding indicative bids which may not be determinative of fair value, is presented to the Valuation Committee to consider in its determination of fair value. In some instances, there may be limited trading activity in a security even though the market for the security is considered not active. In such cases the Valuation Committee will consider the number of trades, the size and timing of each trade, and other circumstances around such trades, to the extent such information is available, in its determination of fair value. The Valuation Committee will evaluate the impact of such additional information, and factor it into its consideration of the fair value that is indicated by the analysis provided by third-party valuation firms, if any.

Collateralized Loan Obligations — Debt and Equity

During the past several years, TICC has acquired a number of debt and equity positions in CLO investment vehicles and more recently CLO warehouse investments. These investments are special purpose financing vehicles. In valuing such investments, TICC considers the indicative prices provided by a recognized industry pricing service as a primary source, and the implied yield of such prices, supplemented by actual trades executed in the market at or around period-end, as well as the indicative prices provided by the broker who arranges transactions in such investment vehicles. TICC also considers those instances in which the record date for an equity distribution payment falls on the last day of the period, and the likelihood that a prospective purchaser would require a downward adjustment to the indicative price representing substantially all of the pending distribution. Additional factors include any available information on other relevant transactions including firm bids and offers in the market and information resulting from bids-wanted-in-competition. In addition, TICC considers the operating metrics of the specific investment vehicle, including compliance with collateralization tests, defaulted and restructured securities, and payment defaults, if any. TICC Management or the Valuation Committee may request an additional analysis by a third-party firm to assist in the valuation process of CLO investment vehicles. All information is presented to TICC’s Board of Directors for its determination of fair value of these investments.

Bilateral Investments (Including Equity)

TABLE OF CONTENTS

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

NOTE 4. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES – (continued)

(ii) above, the frequency of those third-party valuations is based upon the grade assigned to each such security under its credit grading system as follows: Grade 1, at least annually; Grade 2, at least semi-annually; Grades 3, 4, and 5, at least quarterly. Bilateral investments which do not meet the parameters in (i) and (ii) above are not required to have a third-party valuation and, in those instances, a valuation analysis will be prepared by TICC Management. TICC Management also retains the authority to seek, on TICC’s behalf, additional third party valuations with respect to both TICC’s bilateral portfolio securities and TICC’s syndicated loan investments. TICC’s Board of Directors retains ultimate authority as to the third-party review cycle as well as the appropriate valuation of each investment.

INVESTMENT INCOME

Interest Income

Interest income is recorded on an accrual basis using the contractual rate applicable to each debt investment and includes the accretion of discounts and amortization of premiums. Discounts from and premiums to par value on securities purchased are accreted/amortized into interest income over the life of the respective security using the effective yield method. The amortized cost of investments represents the original cost adjusted for the accretion of discounts and amortization of premiums, if any.

Generally, when interest and/or principal payments on a loan become past due, or if the Company otherwise does not expect the borrower to be able to service its debt and other obligations, the Company will place the loan on non-accrual status and will generally cease recognizing interest income on that loan for financial reporting purposes until all principal and interest have been brought current through payment or due to restructuring such that the interest income is deemed to be collectible. The Company generally restores non-accrual loans to accrual status when past due principal and interest is paid and, in the Company’s judgment, is likely to remain current. As of June 30, 2015 and 2014, the Company held no non-accrual assets in its portfolio.

Income from Securitization Vehicles and Equity Investments

Income from investments in the equity class securities of CLO vehicles (typically income notes or subordinated notes) is recorded using the effective interest method in accordance with the provisions of ASC 325-40, Beneficial Interests in Securitized Financial Assets, based upon an estimation of an effective yield to maturity utilizing assumed cash flows, including those CLO equity investments that have not made their inaugural distribution for the relevant period end. The Company monitors the expected residual payments, and effective yield is determined and updated periodically, as needed. Accordingly, investment income recognized on CLO equity securities in the GAAP statement of operations differs from both the tax-basis investment income and from the cash distributions actually received by the Company during the period.

Payment-In-Kind

TICC has investments in its portfolio which contain a contractual payment-in-kind (“PIK”) provision. Certain PIK investments offer issuers the option at each payment date of making payments in cash or additional securities. PIK interest computed at the contractual rate is accrued into income and added to the principal balance on the capitalization date. Upon capitalization, PIK is subject to the fair value estimates associated with their related investments. PIK investments on non-accrual status are restored to accrual status once it becomes probable that PIK will be realized. To maintain its status as a RIC, this income must be paid out to stockholders in the form of dividends, even though TICC has not collected any cash. Amounts necessary to pay these dividends may come from available cash or the liquidation of certain investments.

In addition, the Company earns income from the discount on debt securities it purchases, including original issue discount (“OID”) and market discount. Original issue discount and market discounts are capitalized and amortized into income using the interest method, as applicable.

TABLE OF CONTENTS

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

NOTE 4. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES – (continued)

Other Income

Other income includes distributions from fee letters, closing or origination fees, and success fees associated with portfolio investments. Distributions from fee letters are an enhancement to the return on a CLO equity investment and are based upon a percentage of the collateral manager’s fees, and are recorded as other income when earned. Closing or origination fees, if any, are normally paid at closing of an investment, are fully earned and non-refundable, and generally are non-recurring. The Company may also earn success fees associated with its investments in certain securitization vehicles or “CLO warehouse facilities,” which are contingent upon a take-out of the warehouse by a permanent CLO structure; such fees are earned and recognized when the take-out is completed.

DEFERRED DEBT ISSUANCE COSTS

Deferred debt issuance costs consist of fees and expenses incurred in connection with the closing or amending of credit facilities and debt offerings, and are capitalized at the time of payment. These costs are amortized using the straight line method over the terms of the respective credit facilities and debt securities. This amortization expense is included in interest expense in the Company’s financial statements. Upon early termination of debt, or a credit facility, the remaining balance of unaccreted fees related to such debt is accelerated into interest expense.

EQUITY OFFERING COSTS

Equity offering costs consist of fees and expenses incurred in connection with the registration and public offer and sale of the Company’s common stock, including legal, accounting and printing fees. These costs are deferred at the time of incurrence and are subsequently charged to capital when the offering takes place or as shares are issued. Deferred costs are periodically reviewed and expensed if the related registration is no longer active.

SHARE REPURCHASES

In connection with the Company’s share repurchase program, the cost of shares repurchased is charged to capital on the settlement date.

OTHER ASSETS

Other assets consists of prepaid expenses associated primarily with insurance costs.

U.S. FEDERAL INCOME TAXES

The Company intends to operate so as to qualify to be taxed as a RIC under Subchapter M of the Code and, as such, to not be subject to U.S. federal income tax on the portion of its taxable income and gains distributed to stockholders. To qualify for RIC tax treatment, TICC is required to distribute at least 90% of its investment company taxable income, as defined by the Code.

Because U.S. federal income tax regulations differ from accounting principles generally accepted in the United States, distributions in accordance with tax regulations may differ from net investment income and realized gains recognized for financial reporting purposes. Differences may be permanent or temporary. Permanent differences are reclassified among capital accounts in the financial statement to reflect their tax character. Temporary differences arise when certain items of income, expense, gain or loss are recognized at some time in the future. Differences in classification may also result from the treatment of short-term gains as ordinary income for tax purposes.

For tax purposes, the cost basis of the portfolio investments at June 30, 2015 and December 31, 2014, was approximately $1,020,561,682 and $1,038,761,529, respectively.

TABLE OF CONTENTS

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

NOTE 5. FAIR VALUE

The Company’s assets measured at fair value on a recurring basis at June 30, 2015 were as follow:


($ in millions)	Fair Value Measurements at Reporting Date Using						Total
Assets	Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total
Senior Secured Notes	$	0.0	$	49.5	$	616.9	$	666.4
Subordinated Debt		0.0		0.0		0.6		0.6
CLO Debt		0.0		0.0		2.5		2.5
CLO Equity		0.0		0.0		276.5		276.5
Equity		0.0		0.0		9.9		9.9
Total	$	0.0	$	49.5	$	906.4	$	955.9

The Company’s assets measured at fair value on a recurring basis at December 31, 2014 were as follows:


($ in millions)	Fair Value Measurements at Reporting Date Using						Total
Assets	Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total
Senior Secured Notes	$	0.0	$	39.3	$	657.7	$	697.0
Senior Unsecured Notes		0.0		0.0		6.4		6.4
CLO Debt		0.0		0.0		11.3		11.3
CLO Equity		0.0		0.0		259.8		259.8
Equity		0.0		0.0		9.7		9.7
Total	$	0.0	$	39.3	$	944.9	$	984.2

Significant Unobservable Inputs for Level 3 Investments

The following tables provide quantitative information about the Company’s Level 3 fair value measurements as of June 30, 2015 and December 31, 2014, respectively. The Company’s valuation policy, as described above, establishes parameters for the sources and types of valuation analysis, as well as the methodologies and inputs that the Company uses in determining fair value. If the Valuation Committee or TICC Management determines that additional techniques, sources or inputs are appropriate or necessary in a given situation, such additional work will be undertaken. The tables, therefore, are not all-inclusive, but provide information on the significant Level 3 inputs that are pertinent to the Company’s fair value measurements. The weighted average calculations in the table below are based on principal balances for all debt related calculations and CLO equity.

($ in millions)

Quantitative Information about Level 3 Fair Value Measurements

Range/Weighted Average⁽⁸⁾

Assets

Fair Value
as of
June 30,
2015

Valuation
Techniques/
Methodologies

Unobservable Input

Corporate debt investments syndicated

$546.6

Market quotes

NBIB⁽¹⁾

74.0% – 101.1%/98.6%

29.4

Yield Analysis

NBIB⁽¹⁾
Discount Margin

94.9% – 99.3%/96.9% 3.87% – 7.74%/ncm⁽⁴⁾

6.5

Recent transactions

Actual trade/payoff⁽⁶⁾

99.8%

21.2

Market quotes/
Enterprise value

NBIB⁽¹⁾
EBITDA multiples⁽²⁾

79.3% – 98.5%/81.6%
4.25x – 5.75x/ncm⁽⁴⁾

TABLE OF CONTENTS

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

NOTE 5. FAIR VALUE – (continued)

($ in millions)

Quantitative Information about Level 3 Fair Value Measurements

Range/Weighted Average⁽⁸⁾

Assets

Fair Value
as of
June 30,
2015

Valuation
Techniques/
Methodologies

Unobservable Input

bilateral

13.8

Enterprise value⁽⁷⁾

EBITDA⁽²⁾
Market multiples⁽²⁾
Discount rates⁽³⁾

$2.5/ncm⁽⁴⁾
5.0x – 6.0x/ncm⁽⁴⁾
N/A

CLO debt

2.5

Market quotes

NBIB⁽¹⁾

84.5%

CLO equity

263.0

Market quotes

NBIB⁽¹⁾

4.0% – 95.0%/72.4%

10.0

Recent transactions

Actual trade⁽⁶⁾

76.0% – 78.4%/76.7%

3.5

Discounted cash flow

⁽⁵⁾

Discount rate⁽³⁾⁽⁵⁾

8.6% – 14.2%/ncm⁽⁴⁾

Equity Shares

9.9

Enterprise value⁽⁷⁾/
Discounted cash flow

EBITDA⁽²⁾
Market multiples⁽²⁾
Discount rates⁽³⁾

$2.5 – $187.0/ncm⁽⁴⁾ 4.3x – 9.3x/ncm⁽⁴⁾ 20.0%/ncm⁽⁴⁾

Total Fair Value for Level 3 Investments

906.4

(1)

The Company generally uses prices provided by an independent pricing service, or broker or agent bank non-binding indicative bid prices (NBIB) on or near the valuation date as the primary basis for the fair value determinations for syndicated notes, and CLO debt and equity investments, which may be adjusted for pending equity distributions as of valuation date. These bid prices are non-binding, and may not be determinative of fair value. Each bid price is evaluated by the Valuation Committee in conjunction with additional information compiled by TICC Management, including financial performance, recent business developments, and, in the case of CLO debt and equity investments, performance and covenant compliance information as provided by the independent trustee.

(2)

EBITDA, or earnings before interest expense, taxes, depreciation and amortization, is an unobservable input which is generally based on most recently available twelve month financial statements provided by the portfolio company. Market multiples, also an unobservable input, represent an estimation of where market participants might value an enterprise based upon information available for comparable companies in the market.

(3)

Discount rate represents the rate at which future cash flows are discounted to calculate a present value, reflecting market assumptions for risk.

(4)

The calculation of weighted average for a range of values, for multiple investments within a given asset category, is not considered to provide a meaningful representation (“ncm”).

(5)

The Company will calculate the fair value of certain CLO equity investments based upon the net present value of expected contractual payment streams discounted using estimated market yields for the equity tranche of the respective CLO vehicle. TICC will also consider those investments in which the record date for an equity distribution payment falls on the last day of the period, and the likelihood that a prospective purchaser would require an adjustment to the transaction price representing substantially all of the pending distribution.

(6)

Prices provided by independent pricing services are evaluated in conjunction with actual trades and payoffs and, in certain cases, the value represented by actual trades or payoffs may be more representative of fair value as determined by the Valuation Committee.

TABLE OF CONTENTS

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

NOTE 5. FAIR VALUE – (continued)

(7)

For the Company’s bilateral debt investments and equity investments, third-party valuation firms evaluate the financial and operational information of the portfolio companies that we provide to them, as well as independent market and industry information that they consider appropriate in forming an opinion as to the fair value of our securities. In those instances where the carrying value and/or internal credit rating of the investment does not require the use of a third-party valuation firm, a valuation is prepared by TICC Management, which may include liquidation analysis or which may utilize a subsequent transaction to provide an indication of fair value.

(8)

Weighted averages are calculated based on fair value of investments.

($ in millions)

Quantitative Information about Level 3 Fair Value Measurements

Range/Weighted Average⁽⁸⁾

Assets

Fair Value
as of December 31, 2014

Valuation
Techniques/ Methodologies

Unobservable Input

Corporate debt investments syndicated

563.1

Market quotes

NBIB⁽¹⁾

70.0% – 100.3%/98.2%

39.6

Yield Analysis

NBIB⁽¹⁾
Discount Margin

96.2% – 99.4%/97.7% 4.10% – 7.90%/ncm⁽⁴⁾

19.0

Recent transactions

Actual trade/payoffs

⁽⁶⁾

98.1% – 100.0%/99.1%

28.6

Market quotes/
Enterprise value

NBIB⁽¹⁾
EBITDA multiples⁽²⁾

52.2% – 100.0%/68.1% 4.25x – 6.75x/ncm⁽⁴⁾

bilateral

13.8

Enterprise value⁽⁷⁾

EBITDA⁽²⁾
Market multiples⁽²⁾
Discount rates⁽³⁾

$2.5/ncm⁽⁴⁾ 5.0x – 6.0x/ncm⁽⁴⁾
N/A

CLO debt

11.3

Market quotes

NBIB⁽¹⁾

82.3% – 85.4%/84.0%

CLO equity

244.6

Market quotes

NBIB⁽¹⁾

20.5% – 97.1%/77.2%

10.8

Recent transactions

Actual trade⁽⁶⁾

80.0% – 88.3%/83.2%

4.4

Discounted cash flow

⁽⁵⁾

Discount rates⁽³⁾⁽⁵⁾

10.2% – 13.6%/ncm⁽⁴⁾

Common stock

9.7

Enterprise value⁽⁷⁾/
Discounted cash⁽⁵⁾
flow

EBITDA⁽²⁾
Market multiples⁽²⁾
Discount rates⁽³⁾

$2.5 – $170.8/ncm⁽⁴⁾ 4.3x – 9.3x/ncm⁽⁴⁾ 20.0%/ncm⁽⁴⁾

Total Fair Value for Level 3 Investments

944.9

(1)

(2)

(3)

Discount rate represents the rate at which future cash flows are discounted to calculate a present value, reflecting market assumptions for risk.

TABLE OF CONTENTS

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

NOTE 5. FAIR VALUE – (continued)

(4)

The calculation of weighted average for a range of values, for multiple investments within a given asset category, is not considered to provide a meaningful representation (“ncm”).

(5)

(6)

(7)

(8)

Weighted averages are calculated based on fair value of investments.

Financial Instruments Disclosed, But Not Carried, At Fair Value

The following table presents the carrying value and fair value of the Company’s financial liabilities disclosed, but not carried, at fair value as of June 30, 2015 and the level of each financial liability within the fair value hierarchy:


($ in thousands)	Carrying Value		Fair Value		Level 1		Level 2		Level 3
TICC Funding LLC revolving credit facility⁽¹⁾	$	150,000	$	150,000	$	—	$	—	$	150,000
TICC CLO 2012-1 LLC Class A-1 Notes⁽²⁾⁽³⁾		174,368		176,000		—		—		176,000
TICC CLO 2012-1 LLC Class B-1 Notes⁽²⁾⁽³⁾		19,551		20,000		—		—		20,000
TICC CLO 2012-1 LLC Class C-1 Notes⁽²⁾⁽³⁾		22,239		23,000		—		—		23,000
TICC CLO 2012-1 LLC Class D-1 Notes⁽²⁾⁽³⁾		20,137		21,000		—		—		21,000
2017 Convertible Notes⁽³⁾		115,000		116,150						116,150
Total	$	501,295	$	506,150	$	—	$	—	$	506,150

(1)

Fair value of the TICC Funding revolving credit facility is equal to the carrying amount of this credit facility due to the variable interest rate and the short term maturity of this credit facility.

(2)

Carrying value is net of discount.

(3)

Fair value is based upon the bid price provided by the placement agent at the measurement date.

TABLE OF CONTENTS

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

NOTE 5. FAIR VALUE – (continued)

The following table presents the carrying value and fair value of the Company’s financial liabilities disclosed, but not carried, at fair value as of December 31, 2014 and the level of each financial liability within the fair value hierarchy:


($ in thousands)	Carrying Value		Fair Value		Level 1		Level 2		Level 3
TICC Funding LLC revolving credit facility⁽¹⁾	$	150,000	$	150,000	$	—	$	—	$	150,000
TICC CLO 2012-1 LLC Class A-1 Notes⁽²⁾⁽³⁾		174,271		176,000		—		—		176,000
TICC CLO 2012-1 LLC Class B-1 Notes⁽²⁾⁽³⁾		19,524		20,000		—		—		20,000
TICC CLO 2012-1 LLC Class C-1 Notes⁽²⁾⁽³⁾		22,194		23,000		—		—		23,000
TICC CLO 2012-1 LLC Class D-1 Notes⁽²⁾⁽³⁾		20,087		21,011		—		—		21,011
2017 Convertible Notes⁽³⁾		115,000		119,025						119,025
Total	$	501,076	$	509,036	$	—	$	—	$	509,036

(1)

Fair value of the TICC Funding revolving credit facility is equal to the carrying amount of this credit facility due to the variable interest rate and the short term maturity of this credit facility.

(2)

Carrying value is net of discount.

(3)

Fair value is based upon the bid price provided by the placement agent at the measurement date.

A reconciliation of the fair value of investments for the three months ended June 30, 2015, utilizing significant unobservable inputs, is as follows:


($ in millions)	Senior Secured Notes			Senior Unsecured Notes			Subordinated Debt		CLO Debt			CLO Equity			Equity			Total
Balance at March 31, 2015	$	636.5		$	6.4		$	0.5	$	8.8		$	275.1		$	13.9		$	941.2
Realized gains (losses) included in earnings		0.4			2.6			0.0		(0.1	)		(1.6	)		2.8			4.1
Unrealized (depreciation) appreciation included in earnings⁽¹⁾		(2.1	)		(2.5	)		0.0		0.3			0.4			(0.6	)		(4.5	)
Accretion of discount		0.7			0.0			0.0		0.1			9.6			0.0			10.4
Purchases⁽¹⁾		57.4			0.0			0.0		0.0			30.8			0.0			88.2
Repayments and Sales⁽¹⁾		(76.1	)		(6.6	)		0.0		(6.6	)		(37.8	)		(6.2	)		(133.3	)
Payment in Kind income		0.1			0.1			0.1		0.0			0.0			0.0			0.3
Transfers in and/or (out) of level 3		0.0			0.0			0.0		0.0			0.0			0.0			0.0
Balance at June 30, 2015	$	616.9		$	0.0		$	0.6	$	2.5		$	276.5		$	9.9		$	906.4
The amount of total gains or losses for the period included in earnings attributable to the change in unrealized gains or losses relating to our Level 3 assets still held at the reporting date and reported within the net change in unrealized gains or losses on investments in our Statement of Operations	$	(1.8	)	$	0.0		$	0.0	$	0.0		$	(1.9	)	$	0.3		$	(3.4	)

(1)

Includes rounding adjustments to reconcile period balances.

TABLE OF CONTENTS

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

NOTE 5. FAIR VALUE – (continued)

A reconciliation of the fair value of investments for the six months ending June 30, 2015, utilizing significant unobservable inputs, is as follows:


($ in millions)	Senior Secured Notes			Senior Unsecured Notes			Subordinated Debt		CLO Debt			CLO Equity			Equity			Total
Balance at December 31, 2014	$	657.7		$	6.4			0.0	$	11.3		$	259.8		$	9.7		$	944.9
Realized (losses) gains included in earnings		(4.3	)		2.6			0.0		(0.1	)		(1.6	)		0.8			(2.6	)
Unrealized appreciation (depreciation) included in earnings⁽¹⁾		8.3			(2.6	)		0.0		0.3			2.6			1.4			10.0
Accretion of discount		1.4			0.0			0.0		0.2			17.7			0.0			19.3
Purchases		74.8			0.0			0.5		0.0			58.3			4.2			137.8
Repayments and Sales		(121.2	)		(6.6	)		0.0		(9.2	)		(60.3	)		(6.2	)		(203.5	)
Payment in Kind income		0.2			0.2			0.1		0.0			0.0			0.0			0.5
Transfers in and/or (out) of level 3		0.0			0.0			0.0		0.0			0.0			0.0			0.0
Balance at June 30, 2015	$	616.9		$	0.0		$	0.6	$	2.5		$	276.5		$	9.9		$	906.4
The amount of total gains or losses for the period included in earnings attributable to the change in unrealized gains or losses relating to our Level 3 assets still held at the reporting date and reported within the net change in unrealized gains or losses on investments in our Statement of Operations	$	2.1		$	0.0		$	0.0	$	0.0		$	0.4		$	0.3		$	2.8

(1)

Includes rounding adjustments to reconcile period balances.

A reconciliation of the fair value of investments for the three months ended June 30, 2014, utilizing significant unobservable inputs, is as follows:



($ in millions)	Senior Secured Note Investments			Senior Unsecured Note Investments		Collateralized Loan Obligation Debt Investments			Collateralized Loan Obligation Equity Investments			Common Stock Investments			Preferred Share Equity Investments			Warrants to Purchase Equity Investments			Total
Balance at March 31, 2014	$	626.5		$	6.0	$	23.3		$	269.7		$	12.8		$	0.0		$	0.6		$	938.9
Realized gains (losses) included in earnings		(4.7	)		0.0		0.1			(2.2	)		(0.4	)		(0.2	)		(0.4	)		(7.8	)
Unrealized (depreciation) appreciation included in earnings		3.1			0.0		(0.1	)		0.0			0.1			0.2			0.2			3.5
Accretion of discount		0.6			0.0		0.1			0.0			0.0			0.0			0.0			0.7
Purchases⁽¹⁾		150.1			0.0		0.0			26.1			2.0			0.0			0.0			178.2
Repayments and Sales		(118.8	)		0.0		(1.9	)		(29.0	)		0.0			0.0			(0.3	)		(150.0	)
Payment in Kind income		0.3			0.1		0.0			0.0			0.0			0.0			0.0			0.4
Transfers in and/or out of level 3		0.0			0.0		0.0			0.0			0.0			0.0			0.0			0.0
Balance at June 30, 2014	$	657.1		$	6.1	$	21.5		$	264.6		$	14.5		$	0.0		$	0.1		$	963.9
The amount of total gains or losses for the period included in earnings attributable to the change in unrealized gains or losses relating to our Level 3 assets still held at the reporting date and reported within the net change in unrealized gains or losses on investments in our Statement of Operations	$	(0.7	)	$	0.0	$	(0.1	)	$	(2.9	)	$	(0.4	)	$	0.0		$	(0.3	)	$	(4.4	)

(1)

Includes rounding adjustments to reconcile period balances.

TABLE OF CONTENTS

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

NOTE 5. FAIR VALUE – (continued)

A reconciliation of the fair value of investments for the six months ended June 30, 2014, utilizing significant unobservable inputs, is as follows:



($ in millions)	Senior Secured Note Investments			Senior Unsecured Note Investments		Collateralized Loan Obligation Debt Investments			Collateralized Loan Obligation Equity Investments			Common Stock Investments			Preferred Share Equity Investments			Warrants to Purchase Equity Investments			Total
Balance at December 31, 2013	$	627.8		$	5.8	$	28.9		$	237.1		$	13.8		$	0.4		$	0.9		$	914.7
Realized gains (losses) included in earnings		(6.2	)		0.0		0.7			(2.2	)		(0.4	)		(0.2	)		(0.4	)		(8.7	)
Unrealized (depreciation) appreciation included in earnings		3.5			0.1		(0.7	)		(1.8	)		(0.9	)		(0.2	)		(0.1	)		(0.1	)
Accretion of discount		1.2			0.0		0.2			0.0			0.0			0.0			0.0			1.4
Purchases		198.7			0.0		0.0			60.6			2.0			0.0			0.0			261.3
Repayments and Sales		(168.4	)		0.0		(7.6	)		(29.1	)		0.0			0.0			(0.3	)		(205.4	)
Payment in Kind income		0.5			0.2		0.0			0.0			0.0			0.0			0.0			0.7
Transfers in and/or out of level 3		0.0			0.0		0.0			0.0			0.0			0.0			0.0			0.0
Balance at June 30, 2014	$	657.1		$	6.1	$	21.5		$	264.6		$	14.5		$	0.0		$	0.1		$	963.9
The amount of total gains or losses for the period included in earnings attributable to the change in unrealized gains or losses relating to our Level 3 assets still held at the reporting date and reported within the net change in unrealized gains or losses on investments in our Statement of Operations	$	0.1		$	0.0	$	(0.1	)	$	(4.1	)	$	(1.3	)	$	0.0		$	(0.4	)	$	(5.8	)

The following table shows the fair value of TICC’s portfolio of investments by asset class as of June 30, 2015 and December 31, 2014:


	June 30, 2015					December 31, 2014
	Investments at Fair Value		Percentage of Total Portfolio			Investments at Fair Value		Percentage of Total Portfolio
	(dollars in millions)					(dollars in millions)
Senior Secured Notes	$	666.4		69.7	%	$	697.0		70.8	%
Subordinated Debt		0.6		0.1	%		6.4		0.7	%
CLO Equity		276.5		28.9	%		259.8		26.4	%
CLO Debt		2.5		0.3	%		11.3		1.1	%
Equity		9.9		1.0	%		9.7		1.0	%
Total	$	955.9		100.0	%	$	984.2		100.0	%

TABLE OF CONTENTS

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

NOTE 6. CASH, CASH EQUIVALENTS AND RESTRICTED CASH

At June 30, 2015 and December 31, 2014, respectively, cash, cash equivalents and restricted cash were as follows:


	June 30, 2015		December 31, 2014
Cash	$	13,681,148	$	20,505,323
Cash Equivalents		—		—
Total Cash and Cash Equivalents	$	13,681,148	$	20,505,323
Restricted Cash	$	53,459,416	$	20,576,250

NOTE 7. BORROWINGS

On April 27, 2015, TICC, as collateral manager, on behalf of TICC CLO, executed the satisfaction and discharge of the underlying indenture of the issuer, TICC CLO.

In accordance with the 1940 Act, with certain limited exceptions, the Company is only allowed to borrow amounts such that its asset coverage, as defined in the 1940 Act, is at least 200% immediately after such borrowing. As of June 30, 2015, the Company’s asset coverage for borrowed amounts was 201.38%.

The following are the Company’s outstanding principal amounts, carrying values and fair values of the Company’s borrowings as of June 30, 2015 and December 31, 2014. Fair values of our notes payable are based upon the bid price provided by the placement agent at the measurement date, if available:



	As of
	June 30, 2015							December 31, 2014
($ in thousands)	Principal Amount		Carrying Value			Fair Value		Principal Amount		Carrying Value			Fair Value
TICC CLO 2012-1 LLC Class A-1 2023 Notes	$	176,000	$	174,368	⁽¹⁾	$	176,000	$	176,000	$	174,271	⁽¹⁾	$	176,000
TICC CLO 2012-1 LLC Class B-1 2023 Notes		20,000		19,551	⁽¹⁾		20,000		20,000		19,524	⁽¹⁾		20,000
TICC CLO 2012-1 LLC Class C-1 2023 Notes		23,000		22,239	⁽¹⁾		23,000		23,000		22,194	⁽¹⁾		23,000
TICC CLO 2012-1 LLC Class D-1 2023 Notes		21,000		20,137	⁽¹⁾		21,000		21,000		20,087	⁽¹⁾		21,011
Sub-total TICC CLO 2012-1, LLC Notes		240,000		236,295			240,000		240,000		236,076			240,011
TICC Funding LLC revolving credit facility⁽²⁾		150,000		150,000			150,000		150,000		150,000			150,000
2017 Convertible Notes		115,000		115,000			116,150		115,000		115,000			119,025
	$	505,000	$	501,295		$	506,150	$	505,000	$	501,076		$	509,036

(1)

Represents the aggregate principal amount outstanding less the unaccreted discount. The total unaccreted discount for the 2023 Class A Notes, the 2023 Class B Notes, the 2023 Class C Notes and the 2023 Class D Notes was approximately $1,632, $449, $761 and $863, respectively. As of December 31, 2014, the total unaccreted discount for the 2023 Class A Notes, the 2023 Class B Notes, the 2023 Class C Notes and the 2023 Class D Notes was approximately $1,729, $476, $806 and $913, respectively.

(2)

TICC Funding LLC revolving credit facility fair value represents the par amount of the debt obligation.

The weighted average stated interest rate and weighted average maturity on all our debt outstanding as of June 30, 2015 were 3.57% and 5.1 years, respectively, and as of December 31, 2014 were 3.54% and 5.6 years, respectively.

TABLE OF CONTENTS

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

NOTE 7. BORROWINGS – (continued)

Debt Securitization

Notes Payable-TICC CLO LLC

On August 10, 2011, TICC completed a $225.0 million debt securitization financing transaction. The Class A Notes and the subordinated notes offered in the debt securitization were issued by TICC CLO, a subsidiary of Holdings, which was in turn a direct subsidiary of TICC. The Class A Notes were secured by the assets held by the 2011 Securitization Issuer. The securitization was executed through a private placement of $101.25 million of secured notes rated AAA/Aaa by Standard & Poor’s Rating Service (“S&P”) and Moody’s Investors Service Inc. (“Moody’s”), respectively, and bearing interest at the three-month LIBOR plus 2.25%. As of October 26, 2014, Holdings retained all of the subordinated notes, which totaled $123.75 million (the “2011 Subordinated Notes”), and retained all the membership interests in the 2011 Securitization Issuer. The notes were sold at a discount to par, and the amount of the discount is being amortized over the term of the notes.

On October 27, 2014, in conjunction with the revolving debt credit facility established under TICC Funding LLC, the Company redeemed all of the $101,250,000 Class A secured notes issued by TICC CLO (see discussion on “Credit Facility,” below). On April 27, 2015, TICC Capital Corp., as collateral manager, on behalf of TICC CLO, executed the full satisfaction and discharge of the underlying indenture of the issuer, TICC CLO.

The following table sets forth the components of interest expense, effective annualized average interest rates and cash paid for interest for the three and six months ended June 30, 2015 and 2014, respectively:


TICC CLO LLC	Three Months Ended June 30, 2015		Three Months Ended June 30, 2014			Six Months Ended June 30, 2015		Six Months Ended June 30, 2014
Stated interest expense	$	—	$	635,070		$	—	$	1,264,979
Amortization of deferred issuance costs		—		75,422			—		150,015
Note discount expense		—		39,596			—		78,741
Total interest expense	$	—	$	750,088		$	—	$	1,493,735
Effective annualized average interest rate		—		2.97	%		—		2.98	%
Cash paid for interest	$	—	$	615,929		$	—	$	1,273,786

Notes Payable — TICC CLO 2012-1 LLC

On August 23, 2012, the Company completed a $160 million debt securitization financing transaction, consisting of $120 million in secured notes and $40 million of the 2012 Subordinated Notes. On February 25, 2013 and May 28, 2013, TICC CLO 2012-1 issued additional secured notes totaling an aggregate of $120 million and 2012 Subordinated Notes totaling an aggregate of $40 million, which 2012 Subordinated Notes were purchased by us, under the “accordion” feature of the debt securitization which allowed, under certain circumstances and subject to the satisfaction of certain conditions, for an increase in the amount of secured and subordinated notes. It is not necessary that the Company own all or any of the notes permitted by this feature, which may affect the accounting treatment of the debt securitization financing transaction. As of June 30, 2015, the secured notes of the “2012 Securitization Issuer have an aggregate face amount of $240 million and were issued in four classes. The class A-1 notes have a current face amount of $176 million, are rated AAA (sf)/Aaa (sf) by Standard & Poor’s Ratings Services (S&P) and Moody’s Investors Service, Inc. (Moody’s), respectively, and bear interest at three-month LIBOR plus 1.75%. The class B-1 notes have a current face amount of $20 million, are rated AA (sf)/Aa2 (sf) by S&P and Moody’s, respectively, and bear interest at three-month LIBOR plus 3.50%. The class C-1 notes have a current face amount of $23 million,

TABLE OF CONTENTS

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

NOTE 7. BORROWINGS – (continued)

are rated A (sf)/A2 (sf) by S&P and Moody’s, respectively, and bear interest at three-month LIBOR plus 4.75%. The class D-1 notes have a current face amount of $21 million, are rated BBB (sf)/Baa2 (sf) by S&P and Moody’s, respectively, and bear interest at three-month LIBOR plus 5.75%. TICC presently owns all of the 2012 Subordinated Notes, which totaled $80 million as of June 30, 2015.

During a period of up to four years from the closing date, all principal collections received on the underlying collateral may be used by the 2012 Securitization Issuer to purchase new collateral under our direction in our capacity as collateral manager of the 2012 Securitization Issuer and in accordance with our investment strategy, allowing us to maintain the initial leverage in the securitization for such four-year period. All note classes are scheduled to mature on August 25, 2023.

The proceeds of the private placement of the Classes A, B, C, D and 2012 Subordinated Notes of the 2012 Securitization Issuer, net of discount and debt issuance costs, were used for investment purposes. As part of the securitization, we entered into a master loan sale agreement with TICC CLO 2012-1 pursuant to which we agreed to sell or contribute certain senior secured and second lien loans (or participation interests therein) to TICC CLO 2012-1, and to purchase or otherwise acquire the 2012 Subordinated Notes. The Classes A, B, C, D and 2012 Subordinated Notes of the 2012 Securitization Issuer are the secured obligations of TICC CLO 2012-1, and an indenture governing the notes of the 2012 Securitization Issuer includes customary covenants and events of default.

As of June 30, 2015, there were 41 investments in portfolio companies with a total fair value of approximately $310.2 million, collateralizing the secured notes of the 2012 Securitization Issuer. The pool of loans in the securitization must meet certain requirements, including asset mix and concentration, collateral coverage, term, agency rating, minimum coupon, minimum spread and sector diversity requirements.

The aggregate accrued interest payable on the notes of the 2012 Securitization Issuer at June 30, 2015 was approximately $0.7 million. Deferred debt issuance costs consist of fees and expenses incurred in connection with debt offerings. As of June 30, 2015, TICC had a deferred debt issuance balance of approximately $2.8 million associated with this securitization. Aggregate net discount on the notes of the 2012 Securitization Issuer at the time of issuance totaled approximately $4.9 million. These amounts are being amortized and included in interest expense in the consolidated statements of operations over the term of the debt securitization. The following table sets forth the components of interest expense, effective annualized average interest rates, and cash paid for interest of the Class A-1, B-1, C-1 and D-1 for the three and six months ended June 30, 2015 and 2014, respectively:


TICC CLO 2012-1 LLC	Three Months Ended June 30, 2015			Three Months Ended June 30, 2014			Six Months Ended June 30, 2015			Six Months Ended June 30, 2014
Stated interest expense	$	1,700,489		$	1,677,568		$	3,366,907		$	3,339,486
Amortization of deferred issuance costs		85,720			85,720			170,498			170,498
Note discount expense		110,424			109,780			219,477			218,198
Total interest expense	$	1,896,633		$	1,873,068		$	3,756,882		$	3,728,182
Effective annualized average interest rate		3.17	%		3.13	%		3.16	%		3.13	%
Cash paid for interest	$	1,676,960		$	1,679,365		$	3,373,552		$	3,378,870

Effective January 1, 2015 and through February 24, 2015, the interest charged under the securitization was based on three-month LIBOR, which was 0.233%. Effective February 25, 2015 and through May 25, 2015, the interest charged under the securitization was based on three month LIBOR, which was approximately 0.262%. Effective May 26, 2015 and through June 30, 2015, the interest charged under the securitization was based on three month LIBOR, which was approximately 0.282%.

TABLE OF CONTENTS

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

NOTE 7. BORROWINGS – (continued)

The classes, interest rates, spread over LIBOR, cash paid for interest, stated interest expense and note discount expense of each of the Class A-1, B-1, C-1 and D-1 for the three and six months ended June 30, 2015, respectively, is as follows:



TICC CLO 2012-1 LLC	Stated Interest Rate			LIBOR Spread (basis points)		Three Months Ended June 30, 2015						Six Months Ended June 30, 2015
TICC CLO 2012-1 LLC	Stated Interest Rate			LIBOR Spread (basis points)		Cash Paid for Interest		Stated Interest Expense		Note Discount Expense		Cash Paid for Interest		Stated Interest Expense		Note Discount Expense
Class A-1 Notes		2.03200	%		175	$	885,104	$	898,529	$	49,469	$	1,776,946	$	1,775,902	$	98,372
Class B-1 Notes		3.78200	%		350		188,080		190,578		13,438		378,870		377,780		26,712
Class C-1 Notes		5.03200	%		475		288,167		291,838		22,413		581,048		578,995		44,532
Class D-1 Notes		6.03200	%		575		315,609		319,544		25,104		636,688		634,230		49,861
Total						$	1,676,960	$	1,700,489	$	110,424	$	3,373,552	$	3,366,907	$	219,477



TICC CLO 2012-1 LLC	Stated Interest Rate			LIBOR Spread (basis points)		Three Months Ended June 30, 2014						Six Months Ended June 30, 2014
TICC CLO 2012-1 LLC	Stated Interest Rate			LIBOR Spread (basis points)		Cash Paid for Interest		Stated Interest Expense		Note Discount Expense		Cash Paid for Interest		Stated Interest Expense		Note Discount Expense
Class A-1 Notes		1.97715	%		175	$	883,038	$	881,720	$	49,379	$	1,777,015	$	1,755,793	$	98,193
Class B-1 Notes		3.72715	%		350		188,817		188,668		13,372		379,850		375,495		26,581
Class C-1 Notes		4.97715	%		475		289,814		289,641		22,217		582,974		576,366		44,143
Class D-1 Notes		5.97715	%		575		317,696		317,539		24,812		639,031		631,832		49,281
Total						$	1,679,365	$	1,677,568	$	109,780	$	3,378,870	$	3,339,486	$	218,198

The amounts, ratings and interest rates (expressed as a spread to LIBOR) of the Class A-1, B-1, C-1, D-1 and 2012 Subordinated Notes as of June 30, 2015 and 2014 are as follows:

Description

Class A-1 Notes

Class B-1 Notes

Class C-1 Notes

Class D-1 Notes

Subordinated Notes

Type

Senior Secured
Floating Rate

Secured Deferrable
Floating Rate

Secured Deferrable Floating Rate

Subordinated

Amount Outstanding

$176,000,000

$20,000,000

$23,000,000

$21,000,000

$80,000,000

Moody’s Rating

“Aaa”

“Aa2”

“A2”

“Baa2”

N/A

Standard & Poor’s Rating

“AAA”

“AA”

“A”

“BBB”

N/A

Interest Rate

LIBOR + 1.75%

LIBOR + 3.50%

LIBOR + 4.75%

LIBOR + 5.75%

N/A

Stated Maturity

August 25, 2023

Junior Classes

B-1, C-1, D-1 and
Subordinated

C-1, D-1 and
Subordinated

D-1 and
Subordinated

Subordinated

None

TICC serves as collateral manager to the 2012 Securitization Issuer under a collateral management agreement. TICC is entitled to a deferred fee for its services as collateral manager. The deferred fee is eliminated in consolidation.

Convertible Notes

TABLE OF CONTENTS

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

NOTE 7. BORROWINGS – (continued)

price of approximately $11.46 per share of common stock. The conversion price for the Convertible Notes will be reduced for quarterly cash dividends paid to common shares to the extent that the quarterly dividend exceeds $0.29 cents per share, subject to adjustment. The Convertible Notes mature on November 1, 2017, unless previously converted in accordance with their terms. TICC does not have the right to redeem the Convertible Notes prior to maturity. The aggregate accrued interest payable on the Convertible Notes at June 30, 2015 was approximately $1.4 million. Deferred debt issuance costs represent fees and other direct incremental costs incurred in connection with the Convertible Notes. As of June 30, 2015, the Company had a deferred debt issuance balance of approximately $1.5 million. This amount is being amortized and is included in interest expense in the consolidated statements of operations over the term of the Convertible Notes.

The following table sets forth the components of interest expense, effective annualized average interest rates and cash paid for interest of the Convertible Notes for the three and six months ended June 30, 2015 and 2014, respectively:


2017 Convertible Notes	Three Months Ended June 30, 2015			Three Months Ended June 30, 2014			Six Months Ended June 30, 2015			Six Months Ended June 30, 2014
Stated interest expense	$	2,156,250		$	2,156,250		$	4,312,500		$	4,312,500
Amortization of deferred issuance costs		154,332			154,332			306,968			306,968
Total interest expense	$	2,310,582		$	2,310,582		$	4,619,468		$	4,619,468
Effective annualized average interest rate		8.06	%		8.06	%		8.10	%		8.10	%
Cash paid for interest	$	4,312,500		$	4,312,500		$	4,312,500		$	4,312,500

In certain circumstances, the Convertible Notes will be convertible into shares of TICC’s common stock at its initial conversion rate (listed below) subject to customary anti-dilution adjustments and the requirements of its indenture, at any time on or prior to the close of business on the business day immediately preceding the maturity date. The Company will in certain circumstances increase the conversion rate by a number of additional shares.


	Convertible Notes
Conversion premium		10.00%
Closing stock price		$10.42
Closing stock price date		September 20, 2012
Initial conversion price		$11.46
Initial conversion rate (shares per one thousand dollar principal amount)		87.2448
Maturity date		November 1, 2017

As of June 30, 2015, the principal amount of the Convertible Notes exceeded the value of the underlying shares multiplied by the per share closing price of the Company’s common stock.

The Convertible Notes are TICC’s general, unsecured obligations and rank equal in right of payment with all of TICC’s existing and future senior, unsecured indebtedness and senior in right of payment to any of its subordinated indebtedness. As a result, the Convertible Notes will be effectively subordinated to TICC’s existing and future secured indebtedness to the extent of the value of the assets securing such indebtedness and structurally subordinated to any existing and future liabilities and other indebtedness of its subsidiaries.

TABLE OF CONTENTS

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

NOTE 7. BORROWINGS – (continued)

Credit Facility

On October 27, 2014, TICC Funding, a special purpose vehicle and wholly-owned subsidiary of the Company, entered into a revolving credit facility (the “Facility”) with Citibank, N.A. Subject to certain exceptions, pricing under the Facility is based on the London interbank offered rate (“LIBOR”) for an interest period equal to three months plus a spread of 1.50% per annum. Pursuant to the terms of the credit agreement governing the Facility, TICC Funding has borrowed, on a revolving basis, the maximum aggregate principal amount of $150,000,000. The revolving basis period will end on October 27, 2016 (“Reinvestment Period”), subject to certain exceptions. Post Reinvestment Period, the Facility has a mandatory amortization schedule such that twenty-five percent (25.0%) and fifty percent (50.0%) of the principal amount outstanding as of October 27, 2016 will be due and payable, on January 18, 2017 and April 18, 2017, respectively, and the remaining principal amount outstanding and accrued and unpaid interest thereunder will be due and payable, on October 27, 2017. The Company used part of the proceeds from the Facility to redeem all of the $101.25 million of Class A secured notes issued by TICC CLO on August 10, 2011.

The Facility is secured by a pool of loans initially consisting of loans sold by TICC CLO to TICC Funding, loans sold to and contributed by the Company to TICC Funding, and loans purchased by TICC Funding from unaffiliated third parties. The Company may sell and contribute additional loans to TICC Funding from time to time. The Company will act as the collateral manager of the loans owned by TICC Funding, and has retained a residual interest through its ownership of TICC Funding.

As of June 30, 2015, there were 40 investments in portfolio companies with a total fair value of approximately $279.3 million, collateralizing the Facility. The pool of loans in TICC Funding must meet certain requirements, including asset mix and concentration, collateral coverage, term, agency rating, minimum coupon, minimum spread and sector diversity requirements.

The aggregate accrued interest payable on the Facility at June 30, 2015 was approximately $0.7 million. Deferred debt issuance costs represent fees and other direct incremental costs incurred in connection with the Facility. As of June 30, 2015, TICC had a deferred debt balance of approximately $0.7 million. This amount is being amortized and included in interest expense in the consolidated statements of operations over the term of the Facility.

The following table sets forth the components of interest expense, effective annualized average interest rates and cash paid for interest of the Facility for the three and six months ended June 30, 2015:


Credit Facility	Three Months Ended June 30, 2015			Six Months Ended June 30, 2015
Stated interest expense	$	672,699		$	1,330,899
Amortization of deferred issuance costs		116,300			231,322
Total interest expense	$	789,999		$	1,562,221
Effective annualized average interest rate		2.08	%		2.07	%
Cash paid for interest	$	658,200		$	1,134,940

Each of TICC CLO, TICC CLO 2012-1 and TICC Funding are consolidated subsidiaries of TICC. The Company consolidated the results of its wholly-owned subsidiaries in its consolidated financial statements as the subsidiaries are operated solely for investment activities of the Company, and the Company has substantial equity at risk. The creditors of TICC CLO, TICC CLO 2012-1 and TICC Funding have received security interests in the assets owned by TICC CLO, TICC CLO 2012-1 and TICC Funding, respectively, and such assets are not intended to be available to the creditors of TICC (or any other affiliate of TICC).

TABLE OF CONTENTS

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

NOTE 8. EARNINGS PER SHARE

The following table sets forth the computation of basic and diluted net increase in net assets resulting from investment income per share for the three and six months ended June 30, 2015 and 2014, respectively:


	Three Months Ended June 30, 2015		Three Months Ended June 30, 2014		Six Months Ended June 30, 2015		Six Months Ended June 30, 2014
Net increase in net assets resulting from net investment income per common share – basic:
Net investment income⁽¹⁾	$	10,892,126	$	17,416,580	$	23,196,043	$	35,174,767
Weighted average common shares outstanding – basic		59,987,986		60,214,211		60,002,434		57,311,454
Net increase in net assets resulting from net investment income per common share – basic⁽¹⁾	$	0.18	$	0.29	$	0.39	$	0.61
Net increase in net assets resulting from net investment income per common share – diluted:
Net investment income, before adjustments⁽¹⁾	$	10,892,126	$	17,416,580	$	23,196,043	$	35,174,767
Adjustments for interest on convertible senior notes, deferred issuance costs, base management fees and incentive fees⁽²⁾		—		1,857,027		3,708,297		3,713,209
Net investment income, as adjusted⁽¹⁾⁽²⁾	$	10,892,126	$	19,273,607	$	26,904,340	$	38,887,976
Weighted average common shares outstanding – basic		59,987,986		60,214,211		60,002,434		57,311,454
Adjustments for dilutive effect of convertible notes⁽²⁾		—		10,033,152		10,033,152		10,033,152
Weighted average common shares outstanding – diluted⁽²⁾		59,987,986		70,247,363		70,035,586		67,344,606
Net increase in net assets resulting from net investment income per common share – diluted⁽¹⁾	$	0.18	$	0.27	$	0.38	$	0.58

TABLE OF CONTENTS

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

NOTE 8. EARNINGS PER SHARE – (continued)

The following table sets forth the computation of basic and diluted net increase in net assets resulting from operations per share for the three and six months ended June 30, 2015 and 2014, respectively:


	Three Months Ended June 30, 2015		Three Months Ended June 30, 2014		Six Months Ended June 30, 2015		Six Months Ended June 30, 2014
Net increase in net assets resulting from operations per common share – basic:
Net increase in net assets resulting from operations⁽¹⁾	$	10,036,020	$	13,135,784	$	30,856,420	$	26,395,914
Weighted average common shares outstanding – basic		59,987,986		60,214,211		60,002,434		57,311,454
Net increase in net assets resulting from operations per common share – basic	$	0.17	$	0.22	$	0.51	$	0.46
Net increase in net assets resulting from operations per common share – diluted:
Net increase in net assets resulting from operations, before adjustments⁽¹⁾	$	10,036,020	$	13,135,784	$	30,856,420	$	26,395,914
Adjustments for interest on convertible senior notes, deferred issuance costs, base management fees and incentive fees⁽²⁾		—		1,857,027		3,708,297		3,713,209
Net increase in net assets resulting from operations, as adjusted⁽¹⁾⁽²⁾	$	10,036,020	$	14,992,811	$	34,564,717	$	30,109,123
Weighted average common shares outstanding – basic		59,987,986		60,214,211		60,002,434		57,311,454
Adjustments for dilutive effect of convertible notes⁽²⁾		—		10,033,152		10,033,152		10,033,152
Weighted average common shares outstanding – diluted⁽²⁾		59,987,986		70,247,363		70,035,586		67,344,606
Net increase in net assets resulting from operations per common share – diluted⁽¹⁾	$	0.17	$	0.21	$	0.49	$	0.45

(1)

During the first quarter of 2015, the Company identified a non-material error in its accounting for income from CLO equity investments — refer to “Note 3. Change of Accounting for Collateralized Loan Obligation Equity Income.” Prospectively as of January 1, 2015, the Company records income from its CLO equity investments using the effective yield method in accordance with the accounting guidance in ASC 325-40, Beneficial Interests in Securitized Financial Assets, based upon an estimation of an effective yield to maturity utilizing assumed cash flows. An out-of-period adjustment to net investment income incentive fees, in the amount of $2.4 million, is reflected in the first quarter of 2015. Prior period amounts are not materially affected.

(2)

The following table represents the respective adjustments which were not made due to the anti-dilutive effect on the computation of diluted earnings per share for the three months ended June 30, 2015:


Adjustments for interest on convertible senior notes, deferred issuance cost, base management fees and incentive fees	$	1,855,170
Adjustments for dilutive effect of convertible notes		10,033,152 shares

TABLE OF CONTENTS

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

NOTE 9. RELATED PARTY TRANSACTIONS

Investment Advisory Fees

The Company has entered into an investment advisory agreement with TICC Management (the “Investment Advisory Agreement”) under which TICC Management, subject to the overall supervision of TICC’s Board of Directors, manages the day-to-day operations of, and provides investment advisory services to, TICC. For providing these services TICC Management receives a fee from TICC, consisting of two components: a base management fee (the “Base Fee”) and an incentive fee. The Base Fee is calculated at an annual rate of 2.00%. The Base Fee is payable quarterly in arrears, and is calculated based on the average value of TICC’s gross assets at the end of the two most recently completed calendar quarters, and appropriately adjusted for any equity or debt capital raises, repurchases or redemptions during the current calendar quarter. Accordingly, the Base Fee will be payable regardless of whether the value of the Company’s gross assets have decreased during the quarter.

The following table represents the Base Fee for the three and six months ended June 30, 2015 and 2014:


	Three Months Ended June 30, 2015		Three Months Ended June 30, 2014		Six Months Ended June 30, 2015		Six Months Ended June 30, 2014
Investment advisory fee	$	5,308,443	$	5,441,325	$	10,318,686	$	10,397,971

The investment advisory fee payable to TICC Management as of June 30, 2015 and December 31, 2014, was approximately $5.3 million and $5.4 million, respectively.

Net Investment Income Incentive Fee

The incentive fee has two parts. The first part is calculated and payable quarterly in arrears based on the Company’s “Pre-Incentive Fee Net Investment Income” for the immediately preceding calendar quarter. For this purpose, “Pre-Incentive Fee Net Investment Income” means interest income, income from securitization vehicles and equity investments and any other income (including any other fees that TICC receives from portfolio companies) accrued during the calendar quarter, minus the Company’s operating expenses for the quarter (including the Base Fee, expenses payable under the Company’s administration agreement with BDC Partners (the “Administration Agreement”), and any interest expense and dividends paid on any issued and outstanding preferred stock, but excluding the incentive fee). “Pre-Incentive Fee Net Investment Income” includes, in the case of investments with a deferred interest feature (such as original issue discount, debt instruments with PIK interest and zero coupon securities), accrued income that the Company has not yet received in cash. “Pre-Incentive Fee Net Investment Income” does not include any realized gains, realized losses or unrealized appreciation or depreciation. “Pre-Incentive Fee Net Investment Income,” expressed as a rate of return on the value of the Company’s net assets at the end of the immediately preceding calendar quarter, is compared to one-fourth of an annual “hurdle rate.” Given that this portion of the incentive fee is payable without regard to any gain, loss or unrealized depreciation that may occur during the quarter, this portion of TICC Management’s incentive fee may also be payable notwithstanding a decline in net asset value that quarter.

During the first quarter of 2015, the Company identified a non-material error in its accounting policy for revenue recognition — refer to “Note 3. Change of Accounting for Collateralized Loan Obligation Equity Income.” As a result of this error, because the net investment income incentive fee in prior years was based upon net investment income as previously reported, the net investment income incentive fees were overstated by approximately $2.4 million on a cumulative basis through the year ended 2014. Therefore, a reduction in expenses as well as “due from affiliate” of approximately $2.4 million was recorded for the quarter ended March 31, 2015, which represents the cumulative indirect effect of the error on the Company’s net investment income incentive fees. This reversal of expenses was partially offset by net investment income incentive fees

TABLE OF CONTENTS

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

NOTE 9. RELATED PARTY TRANSACTIONS – (continued)

earned for the six months ended June 30, 2015 of approximately $867,000. TICC Management repaid in full to TICC, on April 30, 2015, the portion of its previously paid net investment income incentive fees attributable to the overstated amounts.

For each year commencing on or after January 1, 2005, the annual hurdle rate has been determined as of the immediately preceding December 31^st by adding 5.0% to the interest rate then payable on the most recently issued five-year U.S. Treasury Notes, up to a maximum annual hurdle rate of 10.0%. The annual hurdle rates for the 2014, 2013 and 2012 calendar years was 6.75%, 5.72% and 5.83%, respectively. The current hurdle rate for the 2015 calendar year, calculated as of December 31, 2014, is 6.65%.

The following table represents the net investment income incentive fees for the three and six months ended June 30, 2015 and 2014:


	Three Months Ended June 30, 2015		Three Months Ended June 30, 2014		Six Months Ended June 30, 2015			Six Months Ended June 30, 2014
Net investment income incentive fee	$	549,103	$	1,429,800	$	(1,505,252	)	$	3,104,579

The net investment income incentive fee payable to TICC Management as of June 30, 2015 and December 31, 2014, was approximately $0.5 million and $0.8 million, respectively.

In addition, in the event the Company recognizes payment-in-kind, or “PIK,” interest income in excess of its available capital, the Company may be required to liquidate assets in order to pay a portion of the incentive fee. TICC Management, however, is not required to reimburse the Company for the portion of any incentive fees attributable to PIK loan interest income in the event of a subsequent default.

Capital Gains Incentive Fees

The second part of the incentive fee is determined and payable in arrears as of the end of each calendar year (or upon termination of the Investment Advisory Agreement, as of the termination date), and equals 20% of our “Incentive Fee Capital Gains,” which consist of our realized gains for each calendar year, computed net of all realized losses and unrealized depreciation for that calendar year. For accounting purposes only, in order to reflect the theoretical capital gains incentive fee that would be payable for a given period as if all unrealized gains were realized, we will accrue a capital gains incentive fee based upon net realized gains and unrealized depreciation for that calendar year (in accordance with the terms of the Investment Advisory Agreement), plus unrealized appreciation on investments held at the end of the period. It should be noted that a fee so calculated and accrued would not necessarily be payable under the Investment Advisory Agreement, and may never be paid based upon the computation of capital gains incentive fees in subsequent periods. Amounts paid under the Investment Advisory Agreement will be consistent with the formula reflected in the Investment Advisory Agreement.

The amount of capital gains incentive fee expense related to the hypothetical liquidation of the portfolio (and assuming no other changes in realized or unrealized gains and losses) would only become payable to TICC Management in the event of a complete liquidation of our portfolio as of period end and the termination of the Investment Advisory Agreement on such date. Also, it should be noted that the capital gains incentive fee expense fluctuates with our overall investment results.

TABLE OF CONTENTS

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

NOTE 9. RELATED PARTY TRANSACTIONS – (continued)

The following table represents the hypothetical capital gains incentive fees for the three and six months ended June 30, 2015 and 2014:


	Three Months Ended June 30, 2015		Three Months Ended June 30, 2014			Six Months Ended June 30, 2015		Six Months Ended June 30, 2014
Capital gains incentive fees	$	—	$	(856,158	)	$	—	$	(3,034,889	)

The accrued capital gains incentive fee payable to TICC Management as of June 30, 2015 and December 31, 2014, was approximately $0.0 million and $0.0 million, respectively.

Administration Agreement

The Company has also entered into an administration agreement (the “Administration Agreement”) with BDC Partners under which BDC Partners provides administrative services for TICC. The Company pays BDC Partners an allocable portion of overhead and other expenses incurred by BDC Partners in performing its obligations under the Administration Agreement, including a portion of the rent and the compensation of the chief financial officer, chief compliance officer, controller and other administrative support personnel, which creates potential conflicts of interest that the Board of Directors must monitor.

TICC Management is controlled by BDC Partners, its managing member. Charles M. Royce holds a minority, non-controlling interest in TICC Management. BDC Partners manages the business and internal affairs of TICC Management. Jonathan H. Cohen, the Company’s Chief Executive Officer, as well as a Director, is the managing member of BDC Partners. Saul B. Rosenthal, the Company’s President and Chief Operating Officer, is also the President and Chief Operating Officer of TICC Management and a member of BDC Partners. Messrs. Cohen and Rosenthal have an equal equity interest in BDC Partners. Charles M. Royce, the Company’s non-executive Chairman of the Board of Directors, does not take part in the management or participate in the operations of TICC Management; however, Mr. Royce is expected to be available from time to time to TICC Management to provide certain consulting services without compensation.

For the three months ended June 30, 2015 and 2014, TICC incurred base investment advisory fees of approximately $5.3 million and $5.4 million, respectively, in accordance with the terms of the Investment Advisory Agreement; for the six months ended June 30, 2015 and 2014, TICC incurred approximately $10.3 million and $10.4 million, respectively. In addition, for the three months ended June 30, 2015 and 2014, TICC incurred approximately $396,000 and $511,000, respectively, in compensation expenses for the services of employees allocated to the administrative activities of TICC, pursuant to the Administration Agreement with BDC Partners; for the six months ended June 30, 2015 and 2014, TICC incurred compensation expenses of approximately $876,000 and $927,000, respectively. Further, TICC incurred approximately $37,000 and $18,000 for facility costs allocated under the agreement for each of the quarters ended June 30, 2015 and 2014, respectively; for the six months ended June 30, 2015 and 2014, TICC incurred approximately $55,000 and $37,000, respectively. At June 30, 2015 and December 31, 2014, respectively, approximately $5.3 million and $5.4 million of the base investment advisory fees remained payable to TICC Management. As of June 30, 2015 and December 31, 2014, compensation expense payable was $179,000 and $0, respectively, and for the same periods, facility expense payable was approximately $23,000 and $5,000, respectively.

NOTE 10. DISTRIBUTIONS

The Company intends to continue to operate so as to qualify to be taxed as a RIC under the Code and, as such, the Company would not be subject to federal income tax on the portion of its taxable income and gains distributed to stockholders. To qualify as a RIC, the Company is required, among other requirements, to distribute at least 90% of its annual investment company taxable income, as defined by the Code. The amount

TABLE OF CONTENTS

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

NOTE 10. DISTRIBUTIONS – (continued)

to be paid out as a distribution is determined by the Board of Directors each quarter and is based upon the annual taxable income estimated by the management of the Company. Income calculated in accordance with US federal income tax regulations differs substantially from GAAP income. To the extent that the Company’s taxable earnings fall below the amount of distributions declared, however, a portion of the total amount of the Company’s distributions for the fiscal year may be deemed a return of capital for tax purposes to the Company’s stockholders.

The Company intends to comply with the applicable provisions of the Code pertaining to regulated investment companies to make distributions of taxable income sufficient to relieve it of substantially all federal income taxes. The Company, at its discretion, may carry forward taxable income in excess of calendar year distributions and pay a 4% excise tax on this income. The Company will accrue excise tax on estimated excess taxable income, if any, as required.

On March 31, 2015 and June 30, 2015, the Company paid a distribution of $0.27 per share and $0.29 per share, respectively. The Company has a distribution reinvestment plan under which all distributions are paid to stockholders in the form of additional shares purchased in the open market, unless a stockholder elects to receive cash.

NOTE 11. NET ASSET VALUE PER SHARE

The Company’s net asset value per share at June 30, 2015 was $8.60, and at December 31, 2014 was $8.64. In determining the Company’s net asset value per share, the Board of Directors determined in good faith the fair value of the Company’s portfolio investments for which reliable market quotations are not readily available.

NOTE 12. INVESTMENT INCOME

The following tables set forth the components of investment income for the three months ended June 30, 2015 and 2014, respectively:


	Three Months Ended June 30, 2015			Three Months Ended June 30, 2014
Interest income
Stated interest income	$	11,927,148		$	12,171,819
Original issue discount and market discount income		738,668			725,983
Payment-in-kind income		255,700			355,345
(Premium expense) discount income derived from unscheduled remittances at par		(602	)		71,212
Total interest income	$	12,920,914		$	13,324,359
Income from securitization vehicles⁽¹⁾	$	9,616,239		$	14,825,186
Commitment, amendment and other fee income
Fee letters	$	340,115		$	335,074
Loan prepayment and bond call fees		360,000			1,313,840
All other fees		539,639			136,279
Total commitment, amendment and other fee income	$	1,239,754		$	1,785,193
Total investment income	$	23,776,907		$	29,934,738

TABLE OF CONTENTS

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

NOTE 12. INVESTMENT INCOME – (continued)

The following tables set forth the components of investment income for the six months ended June 30, 2015 and 2014, respectively:


	Six Months Ended June 30, 2015		Six Months Ended June 30, 2014
Interest income
Stated interest income	$	24,057,169	$	24,055,299
Original issue discount and market discount income		1,509,693		1,437,882
Payment-in-kind income		501,944		690,007
Discount income derived from unscheduled remittances at par		59,311		141,165
Total interest income	$	26,128,117	$	26,324,353
Income from securitization vehicles⁽¹⁾	$	17,779,420	$	29,876,421
Commitment, amendment and other fee income
Fee letters	$	674,815	$	581,595
Loan prepayment and bond call fees		360,000		1,538,880
All other fees		577,556		270,337
Total commitment, amendment and other fee income	$	1,612,371	$	2,390,812
Total investment income	$	45,519,908	$	58,591,586

(1)

During the first quarter of 2015, the Company identified a non-material error in its accounting policy for revenue recognition — refer to “Note 3. Change in Accounting for Collateralized Loan Obligation Equity Investment Income” in the notes to its consolidated financial statements.

The 1940 Act requires that a business development company offer managerial assistance to its portfolio companies. The Company may receive fee income for managerial assistance it renders to portfolio companies in connection with its investments. For the three and six months ended June 30, 2015 and 2014, respectively, the Company received no fee income for managerial assistance.

NOTE 13. SHARE REPURCHASE PROGRAM

NOTE 14. COMMITMENTS AND CONTINGENCIES

In the normal course of business, the Company enters into a variety of undertakings containing a variety of warranties and indemnifications that may expose the Company to some risk of loss. The risk of future loss arising from such undertakings, while not quantifiable, is expected to be remote.

As of June 30, 2015, the Company had commitments to purchase additional debt investments of approximately $35.0 million.

TABLE OF CONTENTS

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

NOTE 14. COMMITMENTS AND CONTINGENCIES – (continued)

The Company is not currently subject to any material legal proceedings. 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’s rights under contracts with its portfolio companies. While the outcome of these legal proceedings cannot be predicted with certainty, the Company does not expect that these proceedings will have a material effect upon its financial condition or results of operations.

NOTE 15. FINANCIAL HIGHLIGHTS

Financial highlights for the three and six months ending June 30, 2015 and 2014, respectively, are as follows:


	Three Months Ended June 30, 2015 (unaudited)			Three Months Ended June 30, 2014 (unaudited)			Six Months Ended June 30, 2015 (unaudited)			Six Months Ended June 30, 2014 (unaudited)
Per Share Data
Net asset value at beginning of period	$	8.72		$	9.78		$	8.64		$	9.85
Net investment income⁽¹⁾⁽³⁾		0.18			0.29			0.39			0.61
Net realized and unrealized capital gains⁽²⁾⁽³⁾		(0.01	)		(0.07	)		0.12			(0.15	)
Total from net investment operations		0.17			0.22			0.51			0.46
Distributions per share from net investment income		(0.29	)		(0.29	)		(0.56	)		(0.58	)
Distributions based on weighted average share impact		—			—			—			(0.02	)
Total distributions⁽⁴⁾		(0.29	)		(0.29	)		(0.56	)		(0.60	)
Effect of shares repurchased, gross		—			—			0.01			—
Net asset value at end of period	$	8.60		$	9.71		$	8.60		$	9.71
Per share market value at beginning of period	$	6.92		$	9.78		$	7.53		$	10.34
Per share market value at end of period	$	6.72		$	9.90		$	6.72		$	9.90
Total return⁽⁵⁾		1.30	%		4.19	%		(3.27	)%		1.47	%
Shares outstanding at end of period		59,987,986			60,267,093			59,987,986			60,267,093
Ratios/Supplemental Data
Net assets at end of period (000’s)		515,690			585,231			515,690			585,231
Average net assets (000’s)		519,370			587,170			520,160			559,935
Ratio of expenses to average net assets⁽⁶⁾		9.92	%		8.53	%		8.58	%		8.36	%
Ratio of net investment income to average net assets⁽⁶⁾		8.39	%		11.86	%		8.92	%		12.56	%

(1)

Represents per share net investment income for the period, based upon average shares outstanding.

(2)

Net realized and unrealized capital gains include rounding adjustments to reconcile change in net asset value per share.

(3)

TABLE OF CONTENTS

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

NOTE 15. FINANCIAL HIGHLIGHTS – (continued)

yield to maturity utilizing assumed cash flows. An out-of-period adjustment to net investment income incentive fees, in the amount of $2.4 million, is reflected in the first quarter of 2015. Prior period amounts are not materially affected.

(4)

Management monitors available taxable earnings, including net investment income and realized capital gains, to determine if a tax return of capital may occur for the year. To the extent the Company’s taxable earnings fall below the total amount of the Company’s distributions for that fiscal year, a portion of those distributions may be deemed a tax return of capital to the Company’s stockholders. The tax character of distributions will be determined at the end of the fiscal year.

(5)

Total return equals the increase or decrease of ending market value over beginning market value, plus distributions, divided by the beginning market value, assuming distribution reinvestment prices obtained under the Company’s distribution reinvestment plan, excluding any discounts. Total return is not annualized.

(6)

Annualized.

(7)

The following table provides supplemental performance ratios (annualized) measured for the three and six months ended June 30, 2015 and June 30, 2014:


	Three Months Ended June 30, 2015 (unaudited)			Three Months Ended June 30, 2014 (unaudited)			Six Months Ended June 30, 2015 (unaudited)			Six Months Ended June 30, 2015 (unaudited)
Ratio of expenses before incentive fees to average net assets		9.50	%		8.14	%		9.16	%		8.34	%
Ratio of net investment income incentive fees to average net assets		0.42	%		0.97	%		(0.58	)%		1.11	%
Ratio of capital gains incentive fees to average net assets		—			(0.58	)%		—			(1.09	)%
Ratio of expenses, excluding interest expense, to average net assets		6.08	%		5.17	%		4.76	%		4.85	%

NOTE 16. RECENT ACCOUNTING PRONOUNCEMENTS

On February 18, 2015, the FASB issued ASU 2015-2, which updated consolidation standards under ASC Topic 810, “Consolidation.” Under this update, a new consolidation analysis is required for variable interest entities (“VIEs”) and will limit the circumstances in which investment managers and similar entities are required to consolidate the entities that they manage. The FASB decided to eliminate some of the criteria under which their fees are considered a variable interest and limit the circumstances in which variable interests in a VIE held by related parties of a reporting enterprise require the reporting enterprise to consolidate the VIE. The guidance is effective for public business entities for annual and interim periods in fiscal years beginning after December 15, 2015. The Company is assessing the impact of the adoption of ASU 2015-2 on its financial statements.

On April 7, 2015, the FASB issued ASU 2015-03, “Simplifying the Presentation of Debt Issuance Costs,”which requires debt issuance costs to be presented in the balance sheet as a direct deduction from the carrying value of the associated debt liability, consistent with the presentation of a debt discount. For public business entities, the amendments in this update are effective for financial statements issued for fiscal years beginning after December 15, 2015, and interim periods within those fiscal years. Early adoption of the amendments in this update is permitted for financial statements that have not been previously issued. The Company is assessing the impact of the adoption of ASU 2015-03 on its financial statements.

TABLE OF CONTENTS

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

NOTE 16. RECENT ACCOUNTING PRONOUNCEMENTS – (continued)

In May 2015, the FASB issued Accounting Standards Update (“ASU”) 2015-07, “Fair Value Measurement (Topic 820): Disclosures for Investments in Certain Entities That Calculate Net Asset Value per Share (or Its Equivalent).” Under the amendments in this Update, investments for which fair value is measured at net asset value per share (or its equivalent) using the practical expedient should not be categorized in the fair value hierarchy. Removing those investments from the fair value hierarchy not only eliminates the diversity in practice resulting from the way in which investments measured at net asset value per share (or its equivalent) with future redemption dates are classified, but also ensures that all investments categorized in the fair value hierarchy are classified using a consistent approach. Investments that calculate net asset value per share (or its equivalent), but for which the practical expedient is not applied will continue to be included in the fair value hierarchy. ASU 2015-07 is effective for annual reporting periods beginning after December 15, 2015, and interim periods within those fiscal years. The Company is assessing the impact of adoption of ASU 2015-07 on its financial statements.

NOTE 17. CONCENTRATION OF CREDIT RISK

The Company places its cash and cash equivalents with financial institutions and, at times, cash held in checking accounts may exceed the Federal Deposit Insurance Corporation insured limit. In addition, the Company’s portfolio may be concentrated in a limited number of portfolio companies, which will subject the Company to a risk of significant loss if any of these companies defaults on its obligations under any of its debt securities that the Company holds or if those sectors experience a market downturn.

NOTE 18. RISKS AND UNCERTAINTIES

The U.S. capital markets have recently experienced periods of extreme volatility and disruption. Disruptions in the capital markets tend to increase the spread between the yields realized on risk-free and higher risk securities, resulting in illiquidity in parts of the capital markets. The Company believes these conditions may reoccur in the future. A prolonged period of market illiquidity may have an adverse effect on the Company’s business, financial condition and results of operations. Adverse economic conditions could also increase the Company’s funding costs, limit the Company’s access to the capital markets or result in a decision by lenders not to extend credit to the Company. These events could limit the Company’s investment originations, limit the Company’s ability to grow and negatively impact the Company’s operating results.

Many of the companies in which the Company has made or will make investments may be susceptible to adverse economic conditions, which may affect the ability of a company to repay TICC’s loans or engage in a liquidity event such as a sale, recapitalization, or initial public offering. Therefore, the Company’s nonperforming assets may increase, and the value of the Company’s portfolio may decrease during this period. Adverse economic conditions also may decrease the value of any collateral securing some of the Company’s loans and the value of its equity investments. Adverse economic conditions could lead to financial losses in the Company’s portfolio and a decrease in its revenues, net income, and the value of the Company’s assets.

A portfolio company’s failure to satisfy financial or operating covenants imposed by the Company or other lenders could lead to defaults and, potentially, termination of the portfolio company’s loans and foreclosure on its secured assets, which could trigger cross-defaults under other agreements and jeopardize the portfolio company’s ability to meet its obligations under the debt securities that the Company holds. The Company may incur expenses to the extent necessary to seek recovery upon default or to negotiate new terms with a defaulting portfolio company. In addition, if a portfolio company goes bankrupt, even though the Company may have structured its investment as senior debt or secured debt, depending on the facts and circumstances, including the extent to which the Company actually provided significant “managerial assistance,” if any, to that portfolio company, a bankruptcy court might re-characterize the Company’s debt holding and subordinate all or a portion of the Company’s claim to that of other creditors. These events could harm the Company’s financial condition and operating results.

TABLE OF CONTENTS

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

NOTE 18. RISKS AND UNCERTAINTIES – (continued)

As a business development company, the Company is required to carry its investments at market value or, if no market value is ascertainable, at fair value as determined in good faith by or under the direction of its Board of Directors. Decreases in the market values or fair values of the Company’s investments are recorded as unrealized depreciation. Depending on market conditions, the Company could incur substantial losses in future periods, which could have a material adverse impact on its business, financial condition and results of operations.

NOTE 19. SUBSEQUENT EVENTS

Distributions

On July 30, 2015, the Board of Directors declared a distribution of $0.29 per share for the third quarter, payable on September 30, 2015 to shareholders of record as of September 16, 2015.

Appointment of Chief Accounting Officer

On August 4, 2015, the Board of Directors of TICC Capital Corp. (the “Company”) appointed Bruce L. Rubin as the Chief Accounting Officer of the Company, in addition to Mr. Rubin’s prior positions as Senior Vice President, Treasurer and Controller of the Company.

Sale of the Company’s Investment Adviser

On August 3, 2015, the members of TICC Management, the investment adviser to the Company, entered into a purchase agreement with an affiliate of Benefit Street Partners L.L.C. (“BSP”), pursuant to which BSP will acquire control of TICC Management (the “Transaction”). The Transaction would result in a change in control of the Adviser, and as a result, an assignment and subsequent termination of the current investment advisory agreement, dated July 1, 2011, between the Company and TICC Management (the “Existing Advisory Agreement”) in accordance with the 1940 Act.

On August 5, 2015, the Company filed a preliminary proxy statement (the “Proxy Statement”) in connection with a special meeting of the Company’s stockholders (the “Special Meeting”), at which the stockholders of the Company will be asked to approve a new investment advisory agreement between the Company and TICC Management (the “New Advisory Agreement”). As described in the Proxy Statement, all material terms of the Existing Advisory Agreement and the New Advisory Agreement, including investment advisory fees, will remain unchanged. The 1940 Act requires that a new investment advisory agreement be approved by both a majority of an investment company’s “non-interested” directors and “a majority of the outstanding voting securities,” as such terms are defined under the 1940 Act. The Company’s Board of Directors, including a majority of non-interested directors, has approved the New Advisory Agreement and believes it to be in the best interests of the Company and its stockholders. If approved by the required majority of the Company’s stockholders, the New Advisory Agreement will become effective upon the closing of the Transaction, which is expected to occur as soon as practicable following the Special Meeting.

In addition, the Company’s stockholders will be asked to vote on the election of the four non-interested director nominees named in the Proxy Statement at the Special Meeting. Further, at the closing of the Transaction, the Company’s two current interested directors, Jonathan H. Cohen and Charles M. Royce, would resign from the Board of Directors and would be replaced by two interested directors, Thomas J. Gahan and Richard J. Byrne, affiliated with BSP. As a result, upon the closing of the Transaction, the Company’s Board of Directors would consist of seven non-interested directors and two interested directors. Therefore, the Company would satisfy the 75% non-interested director requirement under Section 15(f) of the 1940 Act upon the closing of the Transaction. Closing of the Transaction, which is also subject to certain regulatory and other approvals, is expected to occur in the fourth quarter of 2015. In addition, upon the consummation of the Transaction, the executive officers of the Company and the investment committee of the Adviser will resign and will be replaced with certain individuals affiliated with BSP.

TABLE OF CONTENTS

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

NOTE 19. SUBSEQUENT EVENTS – (continued)

Following the completion of the Transaction, the Company’s name will change and the Company will continue to be a business development company, however, stockholders will still own the same amount and type of shares in the same Company. The shares of common stock of the Company will continue to be listed on the NASDAQ Global Select Market, although the ticker symbol will change upon the change in the name of the Company. Further details regarding the business to be conducted at the Special Meeting are more fully described in the Proxy Statement.

TABLE OF CONTENTS

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

This Quarterly Report on Form 10-Q contains forward-looking statements that involve substantial risks and uncertainties. These forward-looking statements are not historical facts, but rather are based on current expectations, estimates and projections about TICC Capital Corp., our current and prospective portfolio investments, our industry, our beliefs, and our assumptions. Words such as “anticipates,” “expects,” “intends,” “plans,” “will,” “may,” “continue,” “believes,” “seeks,” “estimates,” “would,” “could,” “should,” “targets,” “projects,” and variations of these words and similar expressions are intended to identify forward-looking statements. The forward-looking statements contained in this Quarterly Report on Form 10-Q involve risks and uncertainties, including statements as to:

•

our future operating results;

•

our business prospects and the prospects of our portfolio companies;

•

the impact of investments that we expect to make;

•

our contractual arrangements and relationships with third parties;

•

the dependence of our future success on the general economy and its impact on the industries in which we invest;

•

the ability of our portfolio companies to achieve their objectives;

•

our expected financings and investments;

•

the adequacy of our cash resources and working capital; and

•

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

These statements are not guarantees of future performance and are subject to risks, uncertainties, and other factors, some of which are beyond our control and difficult to predict and could cause actual results to differ materially from those expressed or forecasted in the forward-looking statements, including without limitation:

•

an economic downturn could impair our portfolio companies’ ability to continue to operate, which could lead to the loss of some or all of our investments in such portfolio companies;

•

a contraction of available credit and/or an inability to access the equity markets could impair our lending and investment activities;

•

interest rate volatility could adversely affect our results, particularly because we use leverage as part of our investment strategy;

•

currency fluctuations could adversely affect the results of our investments in foreign companies, particularly to the extent that we receive payments denominated in foreign currency rather than U.S. dollars; and

•

the risks, uncertainties and other factors we identify in Item 1A. — Risk Factors contained in our Annual Report on Form 10-K for the year ended December 31, 2014, elsewhere in this Quarterly Report on Form 10-Q and in our other filings with the SEC.

Although we believe that the assumptions on which these forward-looking statements are based are reasonable, any of those assumptions could prove to be inaccurate, and as a result, the forward-looking statements based on those assumptions also could be inaccurate. Important assumptions include our ability to originate new loans and investments, certain margins and levels of profitability and the availability of additional capital. In light of these and other uncertainties, the inclusion of a projection or forward-looking statement in this Quarterly Report on Form 10-Q should not be regarded as a representation by us that our plans and objectives will be achieved. These risks and uncertainties include those described or identified in Item 1A. — Risk Factors contained in our Annual Report on Form 10-K for the year ended December 31,

TABLE OF CONTENTS

2014, and elsewhere in this Quarterly Report on Form 10-Q. You should not place undue reliance on these forward-looking statements, which apply only as of the date of this Quarterly Report on Form 10-Q.

Except where the context requires otherwise, the terms “TICC,” “Company,” “we,” “us” and “our” refer to TICC Capital Corp. together with its subsidiaries, TICC CLO 2012-1 LLC (“2012 Securitization Issuer” or “TICC CLO 2012-1”), and TICC Funding, LLC (“TICC Funding”); “TICC Management” refers to TICC Management, LLC; and “BDC Partners” refers to BDC Partners, LLC.

The following analysis of our financial condition and results of operations should be read in conjunction with our financial statements and the related notes thereto contained elsewhere in this Quarterly Report on Form 10-Q.

OVERVIEW

Our investment objective is to maximize our portfolio’s total return. Our primary focus is to seek current income by investing in corporate debt securities. We have also invested and may continue to invest in structured finance investments, including collateralized loan obligation (“CLO”) vehicles, which own debt securities. We may also invest in publicly traded debt and/or equity securities. We operate as a closed-end, non-diversified management investment company and have elected to be treated as a business development company under the Investment Company Act of 1940, as amended (the “1940 Act”). We have elected to be treated for tax purposes as a regulated investment company (“RIC”), under the Internal Revenue Code of 1986, as amended (the “Code”), beginning with our 2003 taxable year.

Our investment activities are managed by TICC Management, a registered investment adviser under the Investment Advisers Act of 1940, as amended. TICC Management is owned by BDC Partners, its managing member, and Charles M. Royce, our non-executive Chairman, who holds a minority, non-controlling interest in TICC Management. Jonathan H. Cohen, our Chief Executive Officer, and Saul B. Rosenthal, our President and Chief Operating Officer, are the controlling members of BDC Partners. Under an investment advisory agreement (the “Investment Advisory Agreement”), we have agreed to pay TICC Management an annual base fee calculated on gross assets, and an incentive fee based upon our performance. Under an amended and restated administration agreement (the “Administration Agreement”), we have agreed to pay or reimburse BDC Partners, as administrator, for certain expenses incurred in operating TICC. Our executive officers and directors, and the executive officers of TICC Management and BDC Partners, serve or may serve as officers and directors of entities that operate in a line of business similar to our own. Accordingly, they may have obligations to investors in those entities, the fulfillment of which might not be in the best interests of us or our stockholders.

We generally expect to invest between $5 million and $50 million in each of our portfolio companies, although this investment size may vary proportionately as the size of our capital base changes and market conditions warrant, and accrue interest at fixed or variable rates. We expect that our investment portfolio will be diversified among a large number of investments with few investments, if any, exceeding 5% of the total portfolio. As of June 30, 2015, our debt investments had stated interest rates of between 4.00% and 15.00% and maturity dates of between 13 and 103 months. In addition, our total portfolio had a weighted average yield on debt investments of approximately 7.6%.

Our loans may carry a provision for deferral of some or all of the interest payments and amendment fees, which will be added to the principal amount of the loan. This form of deferred income is referred to as “payment-in-kind,” or “PIK,” interest or other income and, when earned, is recorded as interest or other income and an increase in the principal amount of the loan. For the quarter ended June 30, 2015, we recognized approximately $0.3 million from PIK interest income associated with our investments in Unitek Global Solutions, Inc., Merrill Communications, LLC and RBS Holding Company compared to PIK interest of approximately $0.4 million for the quarter ended June 30, 2014. In the event we recognize deferred loan interest income in excess of our available capital as a result of our receipt of PIK income, we may be required to liquidate assets in order to pay a portion of the incentive fee due to TICC Management.

We have historically borrowed funds to make investments and may continue to borrow funds to make investments. As a result, we are exposed to the risks of leverage, which may be considered a speculative investment technique. Borrowings, also known as leverage, magnify the potential for gain and loss on

TABLE OF CONTENTS

amounts invested and therefore increase the risks associated with investing in our securities. In addition, the costs associated with our borrowings, including any increase in the management fee payable to TICC Management, will be borne by our common stockholders.

On August 23, 2012, we completed a $160.0 million debt securitization financing. On February 25, 2013 and on May 28, 2013, we issued an aggregate of $120.0 million of additional secured notes and an aggregate of $40.0 million of subordinated notes in connection with this transaction.

On September 26, 2012, we completed a private placement of 5-year unsecured 7.50% Senior Convertible Notes Due 2017 (the “Convertible Notes”). A total of $105.0 million aggregate principal amount of the Convertible Notes were issued at the closing. An additional $10.0 million aggregate principal amount of the Convertible Notes were issued on October 22, 2012 pursuant to the exercise of the initial purchasers’ option to purchase additional Convertible Notes.

On August 10, 2011, we completed a $225.0 million debt securitization financing transaction; the Class A notes issued by this securitization were fully redeemed on October 27, 2014 using a portion of the borrowings under the Facility. On April 27, 2015, TICC, as collateral manager, on behalf of TICC CLO, executed the satisfaction and discharge of the underlying indenture of the issuer, TICC CLO. The secured notes previously issued under TICC CLO LLC were based on LIBOR for an interest period of three months plus a spread of 2.25% per annum. For more information about these transactions, see “— Liquidity and Capital Resources — Borrowings.”

In addition, as a BDC under the 1940 Act, we are required to make available significant managerial assistance, for which we may receive fees, to our portfolio companies. These fees would be generally non-recurring, however in some instances they may have a recurring component. We have received no fee income for managerial assistance to date.

Prior to making an investment, we may enter into a non-binding term sheet with the potential portfolio company. These term sheets are generally subject to a number of conditions, including but not limited to the satisfactory completion of our due diligence investigations of the company’s business and legal documentation for the loan.

To the extent possible, we will generally seek to invest in loans that are collateralized by a security interest in the borrower’s assets or guaranteed by a principal to the transaction. Interest payments, if not deferred, are normally payable quarterly with most debt investments having scheduled principal payments on a monthly or quarterly basis. When we receive a warrant to purchase stock in a portfolio company, the warrant will typically have a nominal strike price, and will entitle us to purchase a modest percentage of the borrower’s stock.

CRITICAL ACCOUNTING POLICIES

The preparation of financial statements and related disclosures in conformity with generally accepted accounting principles in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements, and revenues and expenses during the periods reported. Actual results could materially differ from those estimates. We have identified our investment valuation policy as a critical accounting policy.

TABLE OF CONTENTS

Investment Valuation

We fair value our investment portfolio in accordance with the provisions of ASC 820, Fair Value Measurement and Disclosure. The most significant estimates made in the preparation of our consolidated financial statements are the valuation of investments and the related amounts of unrealized appreciation and depreciation of investments recorded. We believe that there is no single definitive method for determining fair value in good faith. As a result, determining fair value requires that judgment be applied to the specific facts and circumstances of each portfolio investment while employing a consistently applied valuation process for the types of investments we make.

ASC 820-10 clarified the definition of fair value and requires companies to expand their disclosure about the use of fair value to measure assets and liabilities in interim and annual periods subsequent to initial recognition. ASC 820-10 defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. ASC 820-10 also establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. These tiers include: Level 1, defined as observable inputs such as quoted prices in active markets; Level 2, which includes inputs such as quoted prices for similar securities in active markets and quoted prices for identical securities in markets that are not active; and Level 3, defined as unobservable inputs for which little or no market data exists, therefore requiring an entity to develop its own assumptions. We consider the attributes of current market conditions on an on-going basis and have determined that due to the general illiquidity of the market for its investment portfolio, whereby little or no market data exists, almost all of our investments are based upon “Level 3” inputs as of June 30, 2015.

Our Board of Directors determines the value of its investment portfolio each quarter. In connection with that determination, members of TICC Management’s portfolio management team prepare a quarterly analysis of each portfolio investment using the most recent portfolio company financial statements, forecasts and other relevant financial and operational information. Since March 2004, we have engaged third-party valuation firms to provide assistance in valuing certain of its syndicated loans and bilateral investments, including related equity investments, although our Board of Directors ultimately determines the appropriate valuation of each such investment. Changes in fair value, as described above, are recorded in the statement of operations as net change in unrealized appreciation or depreciation.

Syndicated Loans

In accordance with ASC 820-10-35, our valuation procedures specifically provide for the review of indicative quotes supplied by the large agent banks that make a market for each security. However, the marketplace from which we obtain indicative bid quotes for purposes of determining the fair value of our syndicated loan investments has shown attributes of illiquidity as described by ASC-820-10-35. Due to limited market liquidity in the syndicated loan market, we believe that the non-binding indicative bids received from agent banks for certain syndicated investments that we own may not be determinative of their fair value and therefore alternative valuation procedures may need to be undertaken. As a result, we have engaged third-party valuation firms to provide assistance in valuing certain syndicated investments that we own. In addition, TICC Management prepares an analysis of each syndicated loan, financial summary, covenant compliance review, recent trading activity in the security, if known, and other business developments related to the portfolio company. All available information, including non-binding indicative bids which may not be determinative of fair value, is presented to the Valuation Committee to consider in its determination of fair value. In some instances, there may be limited trading activity in a security even though the market for the security is considered not active. In such cases the Valuation Committee will consider the number of trades, the size and timing of each trade, and other circumstances around such trades, to the extent such information is available, in its determination of fair value. The Valuation Committee will evaluate the impact of such additional information, and factor it into its consideration of the fair value that is indicated by the analysis provided by third-party valuation firms, if any.

Collateralized Loan Obligations — Debt and Equity

During the past several years, we have acquired a number of debt and equity positions in CLO investment vehicles and more recently CLO warehouse investments. These investments are special purpose financing vehicles. In valuing such investments, we consider the indicative prices provided by a recognized

TABLE OF CONTENTS

industry pricing service as a primary source, and the implied yield of such marks, supplemented by actual trades executed in the market at or around period-end, as well as the indicative prices provided by the broker who arranges transactions in such investment vehicles. We also consider those instances in which the record date for an equity distribution payment falls on the last day of the period, and the likelihood that a prospective purchaser would require a downward adjustment to the indicative price representing substantially all of the pending distribution. Additional factors include any available information on other relevant transactions including firm bids and offers in the market and information resulting from bids-wanted-in-competition. In addition, we consider the operating metrics of the specific investment vehicle, including compliance with collateralization tests, defaulted and restructured securities, and payment defaults, if any. TICC Management or the Valuation Committee may request an additional analysis by a third-party firm to assist in the valuation process of CLO investment vehicles. All information is presented to our Board of Directors for its determination of fair value of these investments.

Bilateral Investments (Including Equity)

Bilateral investments for which market quotations are readily available are valued by an independent pricing agent or market maker. If such market quotations are not readily available, under the valuation procedures approved by our Board of Directors, upon the recommendation of the Valuation Committee, a third-party valuation firm will prepare valuations for each of our bilateral investments that, when combined with all other investments in the same portfolio company, (i) have a value as of the previous quarter of greater than or equal to 2.5% of its total assets as of the previous quarter, and (ii) have a value as of the current quarter of greater than or equal to 2.5% of its total assets as of the previous quarter, after taking into account any repayment of principal during the current quarter. In addition, in those instances where a third-party valuation is prepared for a portfolio investment which meets the parameters noted in (i) and (ii) above, the frequency of those third-party valuations is based upon the grade assigned to each such security under its credit grading system as follows: Grade 1, at least annually; Grade 2, at least semi-annually; Grades 3, 4, and 5, at least quarterly. Bilateral investments which do not meet the parameters in (i) and (ii) above are not required to have a third-party valuation and, in those instances, a valuation analysis will be prepared by TICC Management. TICC Management also retains the authority to seek, on our behalf, additional third party valuations with respect to both our bilateral portfolio securities and our syndicated loan investments. Our Board of Directors retains ultimate authority as to the third-party review cycle as well as the appropriate valuation of each investment.

Our assets measured at fair value on a recurring basis subject to the disclosure requirements of ASC 820-10 at June 30, 2015, were as follows:


($ in millions)	Fair Value Measurements at Reporting Date Using
Assets	Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total
Senior Secured Notes	$	0.0	$	49.5	$	616.9	$	666.4
Subordinated Debt		0.0		0.0		0.6		0.6
CLO Debt		0.0		0.0		2.5		2.5
CLO Equity		0.0		0.0		276.5		276.5
Equity		0.0		0.0		9.9		9.9
Total	$	0.0	$	49.5	$	906.4	$	955.9

TABLE OF CONTENTS

Our assets measured at fair value on a recurring basis at December 31, 2014, were as follows:


($ in millions)	Fair Value Measurements at Reporting Date Using
Assets	Quoted Prices in Active Markets for Identical Assets (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total
Senior Secured Notes	$	0.0	$	39.3	$	657.7	$	697.0
Senior Unsecured Notes		0.0		0.0		6.4		6.4
CLO Debt		0.0		0.0		11.3		11.3
CLO Equity		0.0		0.0		259.8		259.8
Equity		0.0		0.0		9.7		9.7
Total	$	0.0	$	39.3	$	944.9	$	984.2

Significant Unobservable Inputs for Level 3 Investments

The following tables provide quantitative information about our Level 3 fair value measurements as of June 30, 2015 and December 31, 2014, respectively. Our valuation policy, as described above, establishes parameters for the sources and types of valuation analysis, as well as the methodologies and inputs that we use in determining fair value. If the Valuation Committee or TICC Management determines that additional techniques, sources or inputs are appropriate or necessary in a given situation, such additional work will be undertaken. The tables, therefore, are not all-inclusive, but provide information on the significant Level 3 inputs that are pertinent to our fair value measurements. The weighted average calculations in the table below are based on principal balances for all debt related calculations and CLO equity.

($ in millions)

Quantitative Information about Level 3 Fair Value Measurements

Assets

Fair Value
as of
June 30,
2015

Valuation
Techniques/Methodologies

Unobservable Input

Range/Weighted
Average⁽⁸⁾

Corporate debt investments syndicated

546.6

Market quotes

NBIB⁽¹⁾

74.0% – 101.1%/98.6%

29.4

Yield Analysis

NBIB⁽¹⁾
Discount Margin

94.9% – 99.3%/96.9%
3.87% – 7.74%/ncm⁽⁴⁾

6.5

Recent transactions

Actual trade/payoff⁽⁶⁾

99.8% – 99.8%/99.8%

21.2

Market quotes/
Enterprise value

NBIB⁽¹⁾
EBITDA multiples⁽²⁾

79.3% – 98.5%/81.6%
4.25x – 5.75x/ncm⁽⁴⁾

bilateral

13.8

Enterprise value⁽⁷⁾

EBITDA⁽²⁾
Market multiples⁽²⁾
Discount rates⁽³⁾

$2.5/ncm⁽⁴⁾
5.0x – 6.0x/ncm⁽⁴⁾
N/A

CLO debt

2.5

Market quotes

NBIB⁽¹⁾

84.5%

CLO equity

263.0

Market quotes

NBIB⁽¹⁾

4.0% – 95.0%/72.4%

10.0

Recent transactions

Actual trade⁽⁶⁾

76.0% – 78.4%/76.7%

3.5

Discounted cash flow

⁽⁵⁾

Discount rate⁽³⁾⁽⁵⁾

8.6% – 14.2%/ncm⁽⁴⁾

Equity Shares

9.9

Enterprise value⁽⁷⁾/
Discounted cash flow

EBITDA⁽²⁾
Market multiples⁽²⁾
Discount rates⁽³⁾

$2.5 – $187.0/ncm⁽⁴⁾
4.3x – 9.3x/ncm⁽⁴⁾
20.0%/ncm⁽⁴⁾

Total Fair Value for Level 3 Investments

906.4

(1)

We generally use prices provided by an independent pricing service, or broker or agent bank non-binding indicative bid prices (NBIB) on or near the valuation date as the primary basis for the fair value determinations for syndicated notes, and CLO debt and equity investments, which may be adjusted for pending equity distributions as of valuation date. These bid prices are non-binding, and may not be determinative of fair value. Each bid price is evaluated by the Valuation Committee in conjunction with additional information compiled by TICC Management, including financial performance, recent business developments, and, in the case of CLO debt and equity investments, performance and covenant compliance information as provided by the independent trustee.

TABLE OF CONTENTS

(2)

(3)

Discount rate represents the rate at which future cash flows are discounted to calculate a present value, reflecting market assumptions for risk.

(4)

The calculation of weighted average for a range of values, for multiple investments within a given asset category, is not considered to provide a meaningful representation (“ncm”).

(5)

We will calculate the fair value of certain CLO equity investments based upon the net present value of expected contractual payment streams discounted using estimated market yields for the equity tranche of the respective CLO vehicle. We will also consider those investments in which the record date for an equity distribution payment falls on the last day of the period, and the likelihood that a prospective purchaser would require an adjustment to the transaction price representing substantially all of the pending distribution.

(6)

(7)

For our bilateral debt investments and equity investments, third-party valuation firms evaluate the financial and operational information of the portfolio companies that we provide to them, as well as independent market and industry information that they consider appropriate in forming an opinion as to the fair value of our securities. In those instances where the carrying value and/or internal credit rating of the investment does not require the use of a third-party valuation firm, a valuation is prepared by TICC Management, which may include liquidation analysis or which may utilize a subsequent transaction to provide an indication of fair value.

(8)

Weighted averages are calculated based on fair value of investments.

Significant increases or decreases in any of the unobservable inputs in isolation may result in a significantly lower or higher fair value measurement.

($ in millions)

Quantitative Information about Level 3 Fair Value Measurements

Range/Weighted
Average⁽⁸⁾

Assets

Fair Value
as of
December 31,
2014

Valuation
Techniques/Methodologies

Unobservable Input

Corporate debt investments syndicated

563.1

Market quotes

NBIB⁽¹⁾

70.0% – 100.3%/98.2%

39.6

Yield Analysis

NBIB⁽¹⁾
Discount Margin

96.2% – 99.4%/97.7%
4.10% – 7.90%/ncm⁽⁴⁾

19.0

Recent transactions

Actual trade/payoffs⁽⁶⁾

98.1% – 100.0%/99.1%

28.6

Market quotes/
Enterprise value

NBIB⁽¹⁾
EBITDA multiples⁽²⁾

52.2% – 100.0%/68.1% 4.25x – 6.75x/ncm⁽⁴⁾

bilateral

13.8

Enterprise value⁽⁷⁾

EBITDA⁽²⁾
Market multiples⁽²⁾
Discount rates⁽³⁾

$2.5/ncm⁽⁴⁾
5.0x – 6.0x/ncm⁽⁴⁾
N/A

CLO debt

11.3

Market quotes

NBIB⁽¹⁾

82.3% – 85.4%/84.0%

CLO equity

244.6

Market quotes

NBIB⁽¹⁾

20.5% – 97.1%/77.2%

10.8

Recent transactions

Actual trade⁽⁶⁾

80.0% – 88.3%/83.2%

4.4

Discounted cash flow⁽⁵⁾

Discount rates⁽³⁾⁽⁵⁾

10.2% – 13.6%/ncm⁽⁴⁾

Common stock

9.7

Enterprise value⁽⁷⁾/
Discounted cash flow⁽⁵⁾

EBITDA⁽²⁾
Market multiples⁽²⁾
Discount rates⁽³⁾

$2.5 – $170.8/ncm⁽⁴⁾
4.3x – 9.3x/ncm⁽⁴⁾
20.0%/ncm⁽⁴⁾

Total Fair Value for Level 3 Investments

944.9

(1)

We generally uses prices provided by an independent pricing service, or broker or agent bank non-binding indicative bid prices (NBIB) on or near the valuation date as the primary basis for the fair

TABLE OF CONTENTS

value determinations for syndicated notes, and CLO debt and equity investments, which may be adjusted for pending equity distributions as of valuation date. These bid prices are non-binding, and may not be determinative of fair value. Each bid price is evaluated by the Valuation Committee in conjunction with additional information compiled by TICC Management, including financial performance, recent business developments, and, in the case of CLO debt and equity investments, performance and covenant compliance information as provided by the independent trustee.

(2)

(3)

Discount rate represents the rate at which future cash flows are discounted to calculate a present value, reflecting market assumptions for risk.

(4)

The calculation of weighted average for a range of values, for multiple investments within a given asset category, is not considered to provide a meaningful representation (“ncm”).

(5)

We will calculate the fair value of certain CLO equity investments based upon the net present value of expected contractual payment streams discounted using estimated market yields for the equity tranche of the respective CLO vehicle. TICC will also consider those investments in which the record date for an equity distribution payment falls on the last day of the period, and the likelihood that a prospective purchaser would require an adjustment to the transaction price representing substantially all of the pending distribution.

(6)

(7)

(8)

Weighted averages are calculated based on fair value of investments.

Significant increases or decreases in any of the unobservable inputs in isolation may result in a significantly lower or higher fair value measurement.

Financial Instruments Disclosed, But Not Carried, At Fair Value

The following table presents the carrying value and fair value of our financial liabilities disclosed, but not carried, at fair value as of June 30, 2015 and the level of each financial liability within the fair value hierarchy:


($ in thousands)	Carrying Value		Fair Value		Level 1		Level 2		Level 3
TICC Funding LLC revolving credit facility⁽¹⁾	$	150,000	$	150,000	$	—	$	—	$	150,000
TICC CLO 2012-1 LLC Class A-1 Notes⁽²⁾⁽³⁾		174,368		176,000		—		—		176,000
TICC CLO 2012-1 LLC Class B-1 Notes⁽²⁾⁽³⁾		19,551		20,000		—		—		20,000
TICC CLO 2012-1 LLC Class C-1 Notes⁽²⁾⁽³⁾		22,239		23,000		—		—		23,000
TICC CLO 2012-1 LLC Class D-1 Notes⁽²⁾⁽³⁾		20,137		21,000		—		—		21,000
2017 Convertible Notes⁽³⁾		115,000		116,150						116,150
Total	$	501,295	$	506,150	$	—	$	—	$	506,150

(1)

Fair value of the TICC LLC revolving credit facility is equal to the carrying amount of the Facility due to the variable interest rate and the short term maturity of the Facility.

(2)

Carrying value is net of discount.

(3)

Fair value is based upon the bid price provided by the placement agent at the measurement date.

TABLE OF CONTENTS

A reconciliation of the fair value of investments for the three months ended June 30, 2015, utilizing significant unobservable inputs, is as follows:


($ in millions)	Senior Secured Notes			Senior Unsecured Notes			Subordinated Debt		CLO Debt			CLO Equity			Equity			Total
Balance at March 31, 2015	$	636.5		$	6.4		$	0.5	$	8.8		$	275.1		$	13.9		$	941.2
Realized gains (losses) included in earnings		0.4			2.6			0.0		(0.1	)		(1.6	)		2.8			4.1
Unrealized (depreciation) appreciation included in earnings⁽¹⁾		(2.1	)		(2.5	)		0.0		0.3			0.4			(0.6	)		(4.5	)
Accretion of discount		0.7			0.0			0.0		0.1			9.6			0.0			10.4
Purchases⁽¹⁾		57.4			0.0			0.0		0.0			30.8			0.0			88.2
Repayments and Sales⁽¹⁾		(76.1	)		(6.6	)		0.0		(6.6	)		(37.8	)		(6.2	)		(133.3	)
Payment in Kind income		0.1			0.1			0.1		0.0			0.0			0.0			0.3
Transfers in and/or (out) of level 3		0.0			0.0			0.0		0.0			0.0			0.0			0.0
Balance at June 30, 2015	$	616.9		$	0.0		$	0.6	$	2.5		$	276.5		$	9.9		$	906.4
The amount of total gains or losses for the period included in earnings attributable to the change in unrealized gains or losses relating to our Level 3 assets still held at the reporting date and reported within the net change in unrealized gains or losses on investments in our Statement of Operations	$	(1.8	)	$	0.0		$	0.0	$	0.0		$	(1.9	)	$	0.3		$	(3.4	)

(1)

Includes rounding adjustments to reconcile period balances.

A reconciliation of the fair value of investments for the six months ending June 30, 2015, utilizing significant unobservable inputs, is as follows:


($ in millions)	Senior Secured Notes			Senior Unsecured Notes			Subordinated Debt		CLO Debt			CLO Equity			Equity			Total
Balance at December 31, 2014	$	657.7		$	6.4		$	0.0	$	11.3		$	259.8		$	9.7		$	944.9
Realized gains (losses) included in earnings		(4.3	)		2.6			0.0		(0.1	)		(1.6	)		0.8			(2.6	)
Unrealized appreciation (depreciation) included in earnings⁽¹⁾		8.3			(2.6	)		0.0		0.3			2.6			1.4			10.0
Accretion of discount		1.4			0.0			0.0		0.2			17.7			0.0			19.3
Purchases		74.8			0.0			0.5		0.0			58.3			4.2			137.8
Repayments and Sales		(121.2	)		(6.6	)		0.0		(9.2	)		(60.3	)		(6.2	)		(203.5	)
Payment in Kind income		0.2			0.2			0.1		0.0			0.0			0.0			0.5
Transfers in and/or (out) of level 3		0.0			0.0			0.0		0.0			0.0			0.0			0.0
Balance at June 30, 2015	$	616.9		$	0.0		$	0.6	$	2.5		$	276.5		$	9.9		$	906.4
The amount of total gains or losses for the period included in earnings attributable to the change in unrealized gains or losses relating to our Level 3 assets still held at the reporting date and reported within the net change in unrealized gains or losses on investments in our Statement of Operations	$	2.1		$	0.0		$	0.0	$	0.0		$	0.4		$	0.3		$	2.8

(1)

Includes rounding adjustments to reconcile period balances.

TABLE OF CONTENTS

A reconciliation of the fair value of investments for the three months ended June 30, 2014, utilizing significant unobservable inputs, is as follows:



($ in millions)	Senior Secured Note Investments			Senior Unsecured Note Investments		Collateralized Loan Obligation Debt Investments			Collateralized Loan Obligation Equity Investments			Common Stock Investments			Preferred Share Equity Investments			Warrants to Purchase Equity Investments			Total
Balance at March 31, 2014	$	626.5		$	6.0	$	23.3		$	269.7		$	12.8		$	0.0		$	0.6		$	938.9
Realized gains (losses) included in earnings		(4.7	)		0.0		0.1			(2.2	)		(0.4	)		(0.2	)		(0.4	)		(7.8	)
Unrealized (depreciation) appreciation included in earnings		3.1			0.0		(0.1	)		0.0			0.1			0.2			0.2			3.5
Accretion of discount		0.6			0.0		0.1			0.0			0.0			0.0			0.0			0.7
Purchases⁽¹⁾		150.1			0.0		0.0			26.1			2.0			0.0			0.0			178.2
Repayments and Sales		(118.8	)		0.0		(1.9	)		(29.0	)		0.0			0.0			(0.3	)		(150.0	)
Payment in Kind income		0.3			0.1		0.0			0.0			0.0			0.0			0.0			0.4
Transfers in and/or out of level 3		0.0			0.0		0.0			0.0			0.0			0.0			0.0			0.0
Balance at June 30, 2014	$	657.1		$	6.1	$	21.5		$	264.6		$	14.5		$	0.0		$	0.1		$	963.9
The amount of total gains or losses for the period included in earnings attributable to the change in unrealized gains or losses relating to our Level 3 assets still held at the reporting date and reported within the net change in unrealized gains or losses on investments in our Statement of Operations	$	(0.7	)	$	0.0	$	(0.1	)	$	(2.9	)	$	(0.4	)	$	0.0		$	(0.3	)	$	(4.4	)

(1)

Includes rounding adjustments to reconcile period balances.

A reconciliation of the fair value of investments for the six months ended June 30, 2014, utilizing significant unobservable inputs, is as follows:



($ in millions)	Senior Secured Note Investments			Senior Unsecured Note Investments		Collateralized Loan Obligation Debt Investments			Collateralized Loan Obligation Equity Investments			Common Stock Investments			Preferred Share Equity Investments			Warrants to Purchase Equity Investments			Total
Balance at December 31, 2013	$	627.8		$	5.8	$	28.9		$	237.1		$	13.8		$	0.4		$	0.9		$	914.7
Realized gains (losses) included in earnings		(6.2	)		0.0		0.7			(2.2	)		(0.4	)		(0.2	)		(0.4	)		(8.7	)
Unrealized appreciation (depreciation) included in earnings		3.5			0.1		(0.7	)		(1.8	)		(0.9	)		(0.2	)		(0.1	)		(0.1	)
Accretion of discount		1.2			0.0		0.2			0.0			0.0			0.0			0.0			1.4
Purchases		198.7			0.0		0.0			60.6			2.0			0.0			0.0			261.3
Repayments and Sales		(168.4	)		0.0		(7.6	)		(29.1	)		0.0			0.0			(0.3	)		(205.4	)
Payment in Kind income		0.5			0.2		0.0			0.0			0.0			0.0			0.0			0.7
Transfers in and/or out of level 3		0.0			0.0		0.0			0.0			0.0			0.0			0.0			0.0
Balance at June 30, 2014	$	657.1		$	6.1	$	21.5		$	264.6		$	14.5		$	0.0		$	0.1		$	963.9
The amount of total gains or losses for the period included in earnings attributable to the change in unrealized gains or losses relating to our Level 3 assets still held at the reporting date and reported within the net change in unrealized gains or losses on investments in our Statement of Operations	$	0.1		$	0.0	$	(0.1	)	$	(4.1	)	$	(1.3	)	$	0.0		$	(0.4	)	$	(5.8	)

TABLE OF CONTENTS

Revenue Recognition

Interest Income Recognition

Generally, when interest and/or principal payments on a loan become past due, or if we otherwise do not expect the borrower to be able to service its debt and other obligations, we will place the loan on non-accrual status and will generally cease recognizing interest income on that loan for financial reporting purposes until all principal and interest have been brought current through payment or due to restructuring such that the interest income is deemed to be collectible. We generally restore non-accrual loans to accrual status when past due principal and interest is paid and, in our judgment, is likely to remain current. As of June 30, 2015 and 2014, we held no non-accrual assets in our portfolio.

Income from Securitization Vehicles and Equity Investments

Income from investments in the equity class securities of CLO vehicles (typically income notes or subordinated notes) is recorded using the effective interest method in accordance with the provisions of ASC 325-40, Beneficial Interests in Securitized Financial Assets, based upon an estimation of an effective yield to maturity utilizing assumed cash flows, including those CLO equity investments that have not made their inaugural distribution for the relevant period end. The Company monitors the expected residual payments, and effective yield is reviewed quarterly and adjusted as appropriate. Accordingly, investment income recognized on CLO equity securities in the GAAP statement of operations differs from both the tax-basis investment income and from the cash distributions actually received by the Company during the period.

During the first quarter of 2015, the Company identified a non-material error in its accounting for income from CLO equity investments. The Company had recorded income from its CLO equity investments using the dividend recognition model as described in ASC 946-320; specifically, dividends were recognized on the applicable record date, subject to estimation and collectability, with a reduction to cost basis in those instances where the Company believed that a return of capital had occurred. The Company has determined that the appropriate method for recording investment income on CLO equity investments is the effective yield method as described in ASC 325-40.

Payment in Kind Interest

We have investments in our portfolio which contain a contractual payment-in-kind (“PIK”) provision. PIK interest computed at the contractual rate is added to the principal balance of the investment, is accrued into income and reflected as receivable up to the capitalization date. Upon capitalization, PIK is subject to the fair value estimates associated with their related investments. PIK investments on non-accrual status are restored to accrual status if the Company believes that PIK is expected to be realized. To maintain our status as a RIC, this income must be paid out to stockholders in the form of dividends, even though we have not collected any cash. For the three months ended June 30, 2015 and 2014, we recorded PIK income of approximately $0.3 million and $0.4 million, respectively. For the six months ended June 30, 2015 and 2014, we recorded PIK income of approximately $0.5 million and $0.7 million, respectively.

TABLE OF CONTENTS

In addition, we recorded discount income of approximately $0.7 million for each of the three months ended June 30, 2015 and 2014, representing the amortization of the discount attributed to certain debt securities purchased by us, including original issue discount (“OID”) and market discount. The Company had discount income of approximately $1.5 million and $1.4 million for the six months ended June 30, 2015 and 2014, respectively.

Other Income

Recently Issued Accounting Standards

See Note 16 to our consolidated financial statements for a description of recent accounting pronouncements, including the impact on our consolidated financial statements.

TABLE OF CONTENTS

PORTFOLIO COMPOSITION AND INVESTMENT ACTIVITY

The total fair value of our investment portfolio was approximately $955.9 million and $984.2 million as of June 30, 2015 and December 31, 2014, respectively. The decrease in the value of investments during the six month period ended June 30, 2015, was due primarily to debt repayments and sales of securities totaling approximately $203.5 million and, partially offset by purchases of investments of approximately $147.8 million and net unrealized appreciation on our investment portfolio of approximately $10.2 million.

During the quarter ended June 30, 2015, we closed approximately $88.2 million in portfolio investments, including additional investments of approximately $66.0 million in existing portfolio companies and approximately $22.2 million in new portfolio companies. For the year ended December 31, 2014, we had closed approximately $556.7 million in portfolio investments, including additional investments of approximately $203.7 million in existing portfolio companies and approximately $353.0 million in new portfolio companies.

In certain instances, we receive payments based on scheduled amortization of the outstanding balances and sales of portfolio investments. In addition, we receive repayments of some of our debt investments prior to their scheduled maturity date. The frequency or volume of these repayments may fluctuate significantly from period to period. For the quarter ended June 30, 2015, we recognized proceeds of approximately $33.4 million largely from the aggregate proceeds from the sale of our equity investment held in Merrill Communications, LLC ($6.2 million), CLO debt and equity investment in Carlyle Global Market Strategies CLO ($6.5 million), CLO equity investment in Ares XXVI CLO LTD ($5.8 million) and aggregate proceeds from the sale of several other debt and equity investments ($14.9 million), whereas, for the year ended December 31, 2014, we recognized proceeds of approximately $127.5 million from the sales of securities. Also, during the quarter ended June 30, 2015, we had repayments and amortization payments of approximately $99.9 million (including reductions to investment cost value of approximately $19.6 million associated with the effective yield accounting methodology), whereas, for the year ended December 31, 2014, we had repayments and amortization payments of approximately $311.9 million.

As of June 30, 2015, we had investments in debt securities of, or loans to, 50 portfolio companies, with a fair value of approximately $669.5 million, and equity investments of approximately $286.4 million. These debt investments included approximately $0.5 million in PIK interest, which, as described in “Overview” above, is added to the carrying value of our investments, reduced by repayments of principal.

As of December 31, 2014, we had investments in debt securities of, or loans to, 57 portfolio companies, with a fair value of approximately $714.7 million, and equity investments of approximately $269.5 million. These debt investments included approximately $1.2 million in accrued PIK interest.

A reconciliation of the investment portfolio for the six months ended June 30, 2015 and the year ended December 31, 2014 follows:


	June 30, 2015			December 31, 2014
	(dollars in millions)			(dollars in millions)
Beginning investment portfolio	$	984.2		$	931.6
Portfolio investments acquired		147.8			556.7
Repayments of principal and reductions to investment cost value		(152.5	)		(311.9	)
Sales of securities		(51.0	)		(127.5	)
Payment in Kind⁽¹⁾		0.5			1.3
Accretion of discounts on investments		19.3			2.8
Net unrealized appreciation (depreciation)		10.2			(49.3	)
Net realized (losses)		(2.6	)		(19.5	)
	$	955.9		$	984.2

(1)

Includes rounding adjustments to reconcile December 31, 2014 period balances.

TABLE OF CONTENTS

The following table indicates the quarterly portfolio investment activity for the past five quarters:


	New Investments		Repayments of Principal and Reductions to Investment Cost value		Sales of Securities
	(dollars in millions)		(dollars in millions)		(dollars in millions)
Quarter ended
June 30, 2015	$	88.2	$	99.9	$	33.4
March 31, 2015		59.6		52.6		17.6
Total	$	147.8	$	152.5	$	51.0
December 31, 2014	$	193.8	$	87.3	$	24.7
September 30, 2014		97.6		73.7		48.3
June 30, 2014		178.3		116.6		33.4
March 31, 2014		87.0		34.3		21.1
Total	$	556.7	$	311.9	$	127.5

The following table shows the fair value of our portfolio of investments by asset class as of June 30, 2015 and December 31, 2014:


	June 30, 2015					December 31, 2014
	Investments at Fair Value		Percentage of Total Portfolio			Investments at Fair Value		Percentage of Total Portfolio
	(dollars in millions)					(dollars in millions)
Senior Secured Notes	$	666.4		69.7	%	$	697.0		70.8	%
Subordinated Debt		0.6		0.1	%		6.4		0.7	%
CLO Equity		276.5		28.9	%		259.8		26.4	%
CLO Debt		2.5		0.3	%		11.3		1.1	%
Equity		9.9		1.0	%		9.7		1.0	%
Total	$	955.9		100.0	%	$	984.2		100.0	%

The following table shows our portfolio of investments by industry at fair value, as of June 30, 2015 and December 31, 2014:


	June 30, 2015					December 31, 2014
	Investments at Fair Value		Percentage of Fair Value			Investments at Fair Value		Percentage of Fair Value
	(dollars in millions)					(dollars in millions)
Structured finance⁽¹⁾		279.0		29.2	%	$	271.2		27.5	%
Telecommunication services		122.4		12.8	%		115.7		11.8	%
Financial intermediaries		85.7		9.0	%		89.4		9.1	%
Business services		71.8		7.5	%		105.4		10.7	%
Printing and publishing		71.6		7.5	%		73.4		7.5	%
Software		59.1		6.2	%		87.5		8.9	%
Consumer services		33.8		3.5	%		36.0		3.6	%
Education		25.3		2.6	%		22.1		2.3	%
Enterprise software		18.7		2.0	%		34.3		3.5	%
Logistics		18.9		2.0	%		13.9		1.4	%
Retail		18.4		1.9	%		13.9		1.4	%
Healthcare		17.8		1.9	%		13.2		1.3	%
Computer hardware		17.5		1.8	%		18.9		1.9	%
Grocery		17.0		1.8	%		13.0		1.3	%
Utilities		16.3		1.7	%		9.6		1.0	%
Travel		15.0		1.6	%		15.1		1.5	%
Radio and television		14.3		1.5	%		14.2		1.5%

TABLE OF CONTENTS


	June 30, 2015					December 31, 2014
	Investments at Fair Value		Percentage of Fair Value			Investments at Fair Value		Percentage of Fair Value
	(dollars in millions)					(dollars in millions)
Aerospace and defense		12.6		1.3	%		12.7		1.3	%
Leisure goods		9.7		1.0	%		9.6		1.0	%
Electronics		9.5		1.0	%		3.4		0.3	%
Pharmaceutical		8.9		0.9	%		5.0		0.5	%
IT consulting		6.9		0.7	%		6.7		0.7	%
Auto parts manufacturer		5.7		0.6	%		0.0		0.0	%
Total	$	955.9		100.0	%	$	984.2		100.0	%

(1)

Reflects our debt and equity investments in CLOs as of June 30, 2015 and December 31, 2014, respectively.

PORTFOLIO GRADING

We have adopted a credit grading system to monitor the quality of our debt investment portfolio. As of June 30, 2015 and December 31, 2014, our portfolio had a weighted average grade of 2.1 and 2.1, respectively, based upon the fair value of the debt investments in the portfolio. Equity securities are not graded.

At June 30, 2015 and December 31, 2014, our debt investment portfolio was graded as follows:


			June 30, 2015
Grade	Summary Description		Principal Value		Percentage of Total Portfolio			Portfolio at Fair Value		Percentage of Total Portfolio
			(dollars in millions)					(dollars in millions)
1		Company is ahead of expectations and/or outperforming financial covenant requirements and such trend is expected to continue.	$	—		0.0	%	$	—		0.0	%
2		Full repayment of the outstanding amount of TICC’s cost basis and interest is expected, for the specific tranche.		584.3		85.5	%		580.8		86.8	%
3		Closer monitoring is required. Full repayment of the outstanding amount of TICC’s cost basis and interest is expected for the specific tranche.		99.5		14.5	%		88.7		13.2	%
4		A loss of interest income has occurred or is expected to occur and, in most cases, the investment is placed on non – accrual status. Full repayment of the outstanding amount of TICC’s cost basis is expected for the specific tranche.		—		0.0	%		—		0.0	%
5		Full repayment of the outstanding amount of TICC’s cost basis is not expected for the specific tranche and the investment is placed on non – accrual status.		—		0.0	%		—		0.0	%
			$	683.8		100.0	%	$	669.5		100.0	%

TABLE OF CONTENTS


			December 31, 2014
Grade	Summary Description		Principal Value		Percentage of Total Portfolio			Portfolio at Fair Value		Percentage of Total Portfolio
			(dollars in millions)					(dollars in millions)
1		Company is ahead of expectations and/or outperforming financial covenant requirements and such trend is expected to continue.	$	—		0.0	%	$	—		0.0	%
2		Full repayment of the outstanding amount of TICC’s cost basis and interest is expected, for the specific tranche.		675.8		91.1	%		662.8		92.8	%
3		Closer monitoring is required. Full repayment of the outstanding amount of TICC’s cost basis and interest is expected for the specific tranche.		51.2		6.9	%		43.5		6.1	%
4		A reduction of interest income has occurred or is expected to occur. Full repayment of the outstanding amount of TICC’s cost basis is expected for the specific tranche.		—		0.0	%		—		0.0	%
5		Full repayment of the outstanding amount of TICC’s cost basis is not expected for the specific tranche.		15.0		2.0	%		8.3		1.1	%
			$	742.0		100.0	%	$	714.6		100.0	%

We expect that a portion of our investments will be in the grades 3, 4 or 5 categories from time to time, and, as such, we will be required to work with troubled portfolio companies to improve their business and protect our investment. The number and amount of investments included in grades 3, 4 or 5 may fluctuate from period to period.

Further discussion regarding the other investments which experienced significant unrealized depreciation is presented in “Results of Operations.”

TABLE OF CONTENTS

RESULTS OF OPERATIONS

Set forth below is a comparison of our results of operations for the three months ended June 30, 2015 to the three months ended June 30, 2014.

Investment Income

As of June 30, 2015, our debt investments had stated interest rates of between 4.00% and 15.00% and maturity dates of between 13 and 103 months. In addition, our total portfolio had a weighted average yield on debt investments of approximately 7.6%, compared with 8.2% as of June 30, 2014. The reduction in the weighted average yield on our debt portfolio over the past year is primarily a result of the investment restrictions of the securitization vehicles that we have sponsored, which require us to generally invest in higher-rated and/or larger corporate loans which carry correspondingly lower yields, as well as the refinancing and repricing of many of those loans at lower rates due to current market conditions.

Investment income for the three months ended June 30, 2015 was approximately $23.8 million compared to approximately $29.9 million for the three months ended June 30, 2014. This decrease was due to a reduction of income recognized on the CLO equity investments in our portfolio. The total principal value of income producing debt investments as of June 30, 2015 and June 30, 2014 was approximately $683.8 million and $715.4 million, respectively.

The following tables set forth the components of investment income for the three months ended June 30, 2015 and 2014, respectively:


	Three Months Ended June 30, 2015			Three Months Ended June 30, 2014
Interest income
Stated interest income	$	11,927,148		$	12,171,819
Original issue discount and market discount income		738,668			725,983
Payment-in-kind income		255,700			355,345
(Premium expense) discount income derived from unscheduled remittances at par		(602	)		71,212
Total interest income	$	12,920,914		$	13,324,359
Income from securitization vehicles⁽¹⁾	$	9,616,239		$	14,825,186
Commitment, amendment and other fee income
Fee letters	$	340,115		$	335,074
Loan prepayment and bond call fees		360,000			1,313,840
All other fees		539,639			136,279
Total commitment, amendment and other fee income	$	1,239,754		$	1,785,193
Total investment income	$	23,776,907		$	29,934,738

(1)

During the first quarter of 2015, we identified a non-material error in our accounting policy for revenue recognition — refer to “Note 3. Change in Accounting for Collateralized Loan Obligation Equity Investment Income” in the notes to our consolidated financial statements.

Operating Expenses

Total expenses for the quarter ended June 30, 2015 were approximately $12.9 million and expenses before incentive fees, for the quarter ended June 30, 2015, were approximately $12.3 million. This amount consisted of investment advisory fees, interest expense and other debt financing expenses, professional fees, compensation expense, and general and administrative expenses.

Expenses before incentive fees increased approximately $0.4 million from the quarter ended June 30, 2014, attributable to higher professional fees partially offset by lower investment advisory fees and compensation expense. Expenses before incentive fees for the quarter ended June 30, 2014 were approximately $11.9 million.

TABLE OF CONTENTS

The investment advisory base fee for the quarter ended June 30, 2015 was approximately $5.3 million, representing the base fee as provided for in the Investment Advisory Agreement. The investment advisory fee in the comparable period in 2014 was approximately $5.4 million as the weighted average gross assets declined due largely to lower fair values. At each of June 30, 2015 and December 31, 2014, respectively, approximately $5.9 million and $6.2 million of investment advisory fees remained payable to TICC Management, including the net investment income incentive fee discussed below.

Interest expense and other debt financing expenses for the second quarter of 2015 was approximately $5.0 million, which was directly related to our debt securitization financing transactions, Convertible Notes and Facility, compared with interest expense of approximately $4.9 million for the quarter ended June 30, 2014.

The table below summarizes the components of interest expense for the three months ended June 30, 2015 and 2014:


	Three Months Ended June 30, 2015								Three Months Ended June 30, 2014
(dollars in thousands)	Stated Interest Expense		Note Discount Expense		Amortization of Deferred Debt Issuance Costs		Total		Stated Interest Expense		Note Discount Expense		Amortization of Deferred Debt Issuance Costs		Total
TICC CLO LLC Class A Notes	$	—	$	—	$	—	$	—	$	635.1	$	39.6	$	75.4	$	750.1
TICC CLO 2012-1 LLC Class A-1 Notes		898.5		49.5		—		948.0		881.7		49.4		—		931.1
TICC CLO 2012-1 LLC Class B-1 Notes		190.6		13.4		—		204.0		188.7		13.4		—		202.1
TICC CLO 2012-1 LLC Class C-1 Notes		291.9		22.4		—		314.3		289.6		22.2		—		311.8
TICC CLO 2012-1 LLC Class D-1 Notes		319.5		25.1		—		344.6		317.5		24.8		—		342.3
TICC CLO 2012-1 LLC amortization of deferred debt		—		—		85.7		85.7		—		—		85.7		85.7
2017 Convertible Notes		2,156.3		—		154.3		2,310.6		2,156.3		—		154.3		2,310.6
TICC Funding LLC Notes		672.7		—		116.3		789.0		—		—		—		—
Total	$	4,529.5	$	110.4	$	356.3	$	4,996.2	$	4,468.9	$	149.4	$	315.4	$	4,933.7

The aggregate accrued interest which remained payable at June 30, 2015, was approximately $2.8 million, comprised of; $0.7 million for the notes of TICC CLO 2012-1, $1.4 million for the 2017 Convertible Notes, and approximately $0.7 million for the TICC Funding LLC notes. The aggregate interest payable at December 31, 2014, was approximately $2.6 million.

Professional fees, consisting of legal, valuation, audit and tax fees, were approximately $906,000 for the quarter ended June 30, 2015, compared to approximately $268,000 for the quarter ended June 30, 2014. This increase was primarily the result of a change in the timing of audit fees.

Compensation expenses were approximately $396,000 for the quarter ended June 30, 2015 compared to approximately $511,000 for the quarter ended June 30, 2014, reflecting the allocation of compensation expenses for the services of our chief financial officer, controller and senior accountants, and other administrative support personnel. At June 30, 2015 and December 31, 2014, respectively, approximately $179,000 and $0 of compensation expenses remained payable.

General and administrative expenses, consisting primarily of directors’ fees, insurance, listing fees, transfer agent and custodian fees, office supplies, facilities costs and other expenses, were approximately $729,000 for the three months ended June 30, 2015 compared to approximately $790,000, for the same period in 2014. Office supplies, facilities costs and other expenses are allocated to us under the terms of the Administration Agreement.

TABLE OF CONTENTS

Incentive Fees

The net investment income incentive fee recorded for the second quarter of 2015 was approximately $0.5 million compared to $1.4 million in the second quarter of 2014. This decrease results from the change in our accounting policy for revenue recognition — refer to “Note 3. Change in Accounting for Collateralized Loan Obligation Equity Investment Income” in the notes to our consolidated financial statements.

The net investment income incentive fee is calculated and payable quarterly in arrears based on our “Pre-Incentive Fee Net Investment Income” for the immediately preceding calendar quarter subject to a hurdle rate which is determined as of December 31 of the preceding year. For this purpose, “Pre-Incentive Fee Net Investment Income” means interest income, dividend income and any other income accrued during the calendar quarter minus our operating expenses for the quarter (including the base fee, expenses payable under the Administration Agreement with BDC Partners, and any interest expense and dividends paid on any issued and outstanding preferred stock, but excluding the incentive fee).

The capital gains incentive fee expense, as reported under generally accepted accounting principles, is calculated on the basis of net realized and unrealized gains and losses at the end of each period. The expense related to the hypothetical liquidation of the portfolio (and assuming no other changes in realized or unrealized gains and losses) would only become payable to our investment adviser in the event of a complete liquidation of our portfolio as of period end and the termination of the Investment Advisory Agreement on such date. For the three months ended June 30, 2015, no accrual was required as a result of the impact of accumulated net unrealized depreciation and net realized losses on our portfolio. For the three months ended June 30, 2014, an accrual reversal of approximately $900,000 was recorded under the hypothetical liquidation calculation.

The amount of the capital gains incentive fee which will actually be payable is determined in accordance with the terms of the Investment Advisory Agreement and is calculated as of the end of each calendar year (or upon termination of the Investment Advisory Agreement). The terms of the Investment Advisory Agreement state that the capital gains incentive fee calculation is based on net realized gains, if any, offset by gross unrealized depreciation for the calendar year. No effect is given to gross unrealized appreciation in this calculation. For the year ended December 31, 2014, such an accrual was not required under the terms of the Investment Advisory Agreement.

Realized and Unrealized Gains/Losses on Investments

For the quarter ended June 30, 2015, we recorded net realized gains on investments of approximately $4.1 million, which primarily reflects the gains from the sale of our equity investment held in Merrill Communications LLC (approximately $2.8 million) and from the repayment of our debt investment held in Merrill Communications LLC (approximately $2.6 million).

Based upon the fair value determinations made in good faith by the Board of Directors, during the quarter ended June 30, 2015, we had net unrealized depreciation of approximately $5.0 million, composed of $7.5 million in gross unrealized appreciation, $11.4 million in gross unrealized depreciation and approximately $1.1 million relating to the reversal of prior period net unrealized depreciation as investments were realized. This includes net unrealized appreciation of approximately $9.9 million as a result of reductions to the cost value of our CLO equity investments under the effective yield accounting methodology, whereby the cost value of the respective investments are reduced by the excess of actual cash received (and record date distributions to be received) over the calculated income using the effective yield.

TABLE OF CONTENTS

The most significant changes in net unrealized appreciation and depreciation during the quarter ended June 30, 2015 were as follows (in millions):


Portfolio Company	Changes in unrealized appreciation (depreciation)
Ares XXVI CLO Ltd.	$	1.4
Cedar Funding II CLO, Ltd.		0.9
Telos CLO 2014-5, Ltd.		0.8
Integra Telecom Holdings, Inc.		0.6
Carlyle Global Market Strategies CLO 2013-2, Ltd.		0.5
Shackleton 2013-IV CLO, Ltd.		(0.9	)
Ares XXIX CLO Ltd.		(0.9	)
Catamaran CLO 2012-1 Ltd.		(2.0	)
Source Hov, LLC.		(2.3	)
Merrill Communications, LLC.		(3.2	)
Net all other		0.1
Total	$	(5.0	)

For the quarter ended June 30, 2014, we recorded net realized losses on investments of approximately $7.8 million, which represents the loss on the restructuring of our debt investment in Nextag, Inc. of approximately $5.3 million and net realized losses from the sale and repayment of several other of our debt and equity investments which totaled approximately $2.5 million.

Based upon the fair value determinations made in good faith by the Board of Directors, during the quarter ended June 30, 2014, we had net unrealized appreciation of approximately $3.5 million, comprised of $8.0 million in gross unrealized appreciation, $12.4 million in gross unrealized depreciation and approximately $7.9 million relating to the reversal of prior period net unrealized depreciation as investments were realized.

The most significant changes in net unrealized appreciation and depreciation during the quarter ended June 30, 2014 were as follows (in millions):


Portfolio Company	Changes in unrealized appreciation (depreciation)
Nextag, Inc.	$	5.9
Jersey Street CLO, Ltd.		1.6
Lightpoint CLO VIII, Ltd.		1.4
Mountain Hawk III CLO, Ltd.		1.0
Integra Telecom Holdings, Inc.		0.7
Other CLO equity related investments		0.7
Cedar Funding II CLO, Ltd.		0.6
Ares XXIX CLO Ltd.		0.6
Fusionstorm, Inc.		0.5
Serena Software Inc.		0.5
Stratus Technologies, Inc.		(0.5	)
Shackleton 2013-III CLO, Ltd.		(0.5	)
ACA CLO 2007-1, Ltd.		(0.6	)
Galaxy XV CLO, Ltd.		(0.6	)
Ares XXVI CLO Ltd.		(0.6	)
AMMC CLO XII, Ltd.		(0.6	)
RBS Holding Company		(0.9	)
Telos CLO 2014-5, Ltd.		(0.9)

TABLE OF CONTENTS


Portfolio Company	Changes in unrealized appreciation (depreciation)
Stone Tower CLO VII Ltd.		(0.9	)
Merrill Communications, LLC.		(1.0	)
Columbus Park CDO Ltd.		(1.5	)
Net all other		(1.4	)
Total	$	3.5

Please see “— Portfolio Grading” for more information.

Net Increase in Net Assets Resulting from Net Investment Income

Net investment income for the quarters ended June 30, 2015 and 2014 was approximately $10.9 million and $17.4 million, respectively. The decrease was largely due to a net reduction of income recognized on the CLO equity investments in our portfolio (approximately $5.2 million), as a result of the effective yield methodology.

Due to the anti-dilutive effect on the computation of diluted earnings per share for the three months ended June 30, 2015, the adjustments for interest on convertible senior notes, base management fees, deferred issuance costs and incentive fees as well as adjustments for dilutive effect of convertible notes were excluded from the respective period’s diluted earnings per share computation. Based on weighted-average shares outstanding of 59,987,986 (basic and diluted), we had, for the three months ended June 30, 2015, a net increase in net assets resulting from net investment income per common share of approximately $0.18 (basic and diluted), compared to a net increase in net assets resulting from net investment income per share of approximately $0.29 (basic) and $0.27 (diluted) for the same period in 2014.

Including the CLO equity impact of the full amount of cash we received or were entitled to receive and excluding the impact of the accrued capital gains incentive fee, the net increase in the net assets resulting from core net investment income per common share for the quarter ended June 30, 2015 would have been $0.32 (basic and diluted), compared to $0.28 (basic) and $0.26 (diluted) for the same period in 2014.

Please see “— Supplemental Information Regarding Core Net Investment Income and Core Net Increase in Net Assets Resulting from Operations” below for more information.

Net Increase in Net Assets Resulting from Operations

We had a net increase in net assets resulting from operations of approximately $10.0 million for the quarter ended June 30, 2015, compared to a net increase of approximately $13.1 million for the comparable period in 2014. This decrease was due to lower net investment increase and an increase in unrealized depreciation, offset by an increase in realized gains.

Due to the anti-dilutive effect on the computation of diluted earnings per share for the three months ended June 30, 2015, the adjustments for interest on convertible senior notes, base management fees, deferred issuance costs and incentive fees as well as adjustments for dilutive effect of convertible notes were excluded from the respective period’s diluted earnings per share computation. Based on weighted-average shares outstanding of 59,987,986 (basic and diluted), we had, for the three months ended June 30, 2015, a net increase in net assets resulting from operations per common share of approximately $0.17 (basic and diluted), compared to a net increase in net assets resulting from operations per share of approximately $0.22 (basic) and $0.21 (diluted) for the same period in 2014.

Including the CLO equity impact of the full amount of cash we received or were entitled to receive and excluding the impact of the accrued capital gains incentive fee, the net increase in the net assets resulting from core net increase in net assets resulting from operations per common share for the quarter ended June 30, 2015 would have remained at $0.17 (basic and diluted), compared to $0.20 (basic and diluted) for the same period in 2014.

Please see “— Supplemental Information Regarding Core Net Investment Income and Core Net Increase in Net Assets Resulting from Operations” below for more information.

TABLE OF CONTENTS

Set forth below is a comparison of our results of operations for the six months ended June 30, 2015 to the six months ended June 30, 2014.

Investment Income

Investment income for the six months ended June 30, 2015 was approximately $45.5 million compared to approximately $58.6 million for the three months ended June 30, 2014. This decrease was due to a reduction of income recognized on the CLO equity investments in our portfolio. The total principal value of income producing debt investments as of June 30, 2015 and June 30, 2014 was approximately $683.8 million and $715.4 million, respectively.

The following tables set forth the components of investment income for the six months ended June 30, 2015 and 2014, respectively:


	Six Months Ended June 30, 2015		Six Months Ended June 30, 2014
Interest income
Stated interest income	$	24,057,169	$	24,055,299
Original issue discount and market discount income		1,509,693		1,437,882
Payment-in-kind income		501,944		690,007
Discount income derived from unscheduled remittances at par		59,311		141,165
Total interest income	$	26,128,117	$	26,324,353
Income from securitization vehicles⁽¹⁾	$	17,779,420	$	29,876,421
Commitment, amendment and other fee income
Fee letters	$	674,815	$	581,595
Loan prepayment and bond call fees		360,000		1,538,880
All other fees		577,556		270,337
Total commitment, amendment and other fee income	$	1,612,371	$	2,390,812
Total investment income	$	45,519,908	$	58,591,586

(1)

Operating Expenses

Total expenses for the six months ended June 30, 2015 were approximately $22.3 million, which includes a credit for net investment income incentive fees of approximately $1.5 million comprised of the fee reversal of approximately $2.4 million recorded during the first quarter ended March 31, 2015 (representing the cumulative overstatement of incentive fees resulting from the identification and correction of a non-material error in our accounting policy for revenue recognition — refer to “Note 3. Change in Accounting for Collateralized Loan Obligation Equity Investment Income” in the notes to our consolidated financial statements), partially offset by the net investment income incentive fees earned for the six months ended June 30, 2015 of approximately $867,000. TICC Management repaid in full to TICC, on April 30, 2015, the portion of its previously paid net investment income incentive fees attributable to the overstated amounts.

TABLE OF CONTENTS

Expenses before incentive fees, for the six months ended June 30, 2015, were approximately $23.8 million. This amount consisted of investment advisory fees, interest expense and other debt financing expenses, professional fees, compensation expense, and general and administrative expenses.

Expenses before incentive fees increased approximately $0.5 million from the quarter ended June 30, 2014, mainly attributable to higher professional fees. Expenses before incentive fees for the six months ended June 30, 2014 were approximately $23.3 million.

The investment advisory base fee for the six months ended June 30, 2015 was approximately $10.3 million, representing the base fee as provided for in the Investment Advisory Agreement. The investment advisory fee in the comparable period in 2014 was approximately $10.4 million as the weighted average gross assets declined due largely to lower fair values. At each of June 30, 2015 and December 31, 2014, respectively, approximately $5.9 million and $6.2 million of investment advisory fees remained payable to TICC Management, including the net investment income incentive fee discussed below.

Interest expense and other debt financing expenses for the six months ended June 30, 2015 was approximately $9.9 million, which was directly related to our debt securitization financing transactions, Convertible Notes and Facility, compared with interest expense of approximately $9.8 million for the six months ended June 30, 2014.

The table below summarizes the components of interest expense for the six months ended June 30, 2015 and 2014:


	Six Months Ended June 30, 2015								Six Months Ended June 30, 2014
(dollars in thousands)	Stated Interest Expense		Note Discount Expense		Amortization of Deferred Debt Issuance Costs		Total		Stated Interest Expense		Note Discount Expense		Amortization of Deferred Debt Issuance Costs		Total
TICC CLO LLC Class A Notes	$	—	$	—	$	—	$	—	$	1,265.0	$	78.7	$	150.0	$	1,493.7
TICC CLO 2012-1 LLC Class A-1 Notes		1,775.9		98.4		—		1,874.3		1,755.8		98.2		—		1,854.0
TICC CLO 2012-1 LLC Class B-1 Notes		377.8		26.7		—		404.5		375.5		26.6		—		402.1
TICC CLO 2012-1 LLC Class C-1 Notes		579.0		44.5		—		623.5		576.4		44.1		—		620.5
TICC CLO 2012-1 LLC Class D-1 Notes		634.2		49.9		—		684.1		631.8		49.3		—		681.1
TICC CLO 2012-1 LLC amortization of deferred debt		—		—		170.5		170.5		—		—		170.5		170.5
2017 Convertible Notes		4,312.5		—		307.0		4,619.5		4,312.5		—		307.0		4,619.5
TICC Funding LLC Notes		1,330.9		—		231.3		1,562.2		—		—		—		—
Total	$	9,010.3	$	219.5	$	708.8	$	9,938.6	$	8,917.0	$	296.9	$	627.5	$	9,841.4

The aggregate accrued interest which remained payable at June 30, 2015, was approximately $2.8 million, was comprised of $0.7 million for the notes of TICC CLO 2012-1, $0.7 million for the 2017 Convertible Notes, and approximately $1.4 million for the TICC Funding LLC notes. The aggregate interest payable at December 31, 2014, was approximately $2.6 million.

Professional fees, consisting of legal, valuation, audit and tax fees, were approximately $1.5 million for the six months ended June 30, 2015, compared to approximately $1.0 million for the six months ended June 30, 2014. This increase was primarily the result of a change in the timing of audit fees.

Compensation expenses were approximately $876,000 for the six months ended June 30, 2015 compared to approximately $927,000 for the six months ended June 30, 2014, reflecting the allocation of compensation expenses for the services of our chief financial officer, chief compliance officer, controller and senior accountants, and other administrative support personnel. At June 30, 2015 and December 31, 2014, respectively, approximately $179,000 and $0 of compensation expenses remained payable.

TABLE OF CONTENTS

General and administrative expenses, consisting primarily of directors’ fees, insurance, listing fees, transfer agent and custodian fees, office supplies, facilities costs and other expenses, were approximately $1.2 million for the each of the six months ended June 30, 2015 and 2014. Office supplies, facilities costs and other expenses are allocated to us under the terms of the Administration Agreement.

Incentive Fees

The net investment income incentive fee for the six months ended June 30, 2015 resulted in a credit of approximately $1.5 million which was composed of a fee reversal of approximately $2.4 million, representing the cumulative overstatement of fees from 2009 through 2014 resulting from the identification and correction of a non-material error in our accounting policy for revenue recognition — refer to “Note 3. Change of Accounting for Collateralized Loan Obligation Equity Investment Income” in the notes to our consolidated financial statements, partially offset by approximately $867,000 representing the net investment income incentive fee earned for the six months ended June 30, 2015. TICC Management repaid in full to TICC, on April 30, 2015, the portion of its previously paid net investment income incentive fees attributable to the overstated amounts. The net investment income incentive fee recorded for the six months ended 2014 was approximately $3.1 million. The net investment income incentive fee is calculated and payable quarterly in arrears based on our “Pre-Incentive Fee Net Investment Income” for the immediately preceding calendar quarter subject to a hurdle rate which is determined as of December 31 of the preceding year. For this purpose, “Pre-Incentive Fee Net Investment Income” means interest income, dividend income and any other income accrued during the calendar quarter minus our operating expenses for the quarter (including the base fee, expenses payable under the Administration Agreement with BDC Partners, and any interest expense and dividends paid on any issued and outstanding preferred stock, but excluding the incentive fee).

The capital gains incentive fee expense, as reported under generally accepted accounting principles, is calculated on the basis of net realized and unrealized gains and losses at the end of each period. The expense related to the hypothetical liquidation of the portfolio (and assuming no other changes in realized or unrealized gains and losses) would only become payable to our investment adviser in the event of a complete liquidation of our portfolio as of period end and the termination of the Investment Advisory Agreement on such date. For the six months ended June 30, 2015, no accrual was required as a result of the impact of accumulated net unrealized depreciation and net realized losses on our portfolio. For the six months ended June 30, 2014, an accrual reversal of approximately $3.0 was recorded under the hypothetical liquidation calculation.

Realized and Unrealized Gains/Losses on Investments

For the six months ended June 30, 2015, we recorded net realized losses on investments of approximately $2.6 million, which represents the losses from the restructuring of our debt investment in Unitek Global Services, Inc. (approximately $4.3 million) and from the repayment of our debt and equity investment in Nextag, Inc. (approximately $2.5 million) partially offset by realized gains from the sale of our equity investment held in Merrill Communications LLC (approximately $2.8 million) and from the repayment of our debt investment held in Merrill Communications LLC (approximately $2.6 million).

Based upon the fair value determinations made in good faith by the Board of Directors, during the six months ended June 30, 2015, we had net unrealized appreciation of approximately $10.2 million, composed of $14.1 million in gross unrealized appreciation, $11.1 million in gross unrealized depreciation and approximately $7.2 million relating to the reversal of prior period net unrealized depreciation as investments were realized.

TABLE OF CONTENTS

The most significant changes in net unrealized appreciation and depreciation during the six months ended June 30, 2015 were as follows (in millions):


Portfolio Company	Changes in unrealized appreciation (depreciation)
Unitek Global Services, Inc.	$	4.5
Nextag, Inc.		2.7
Cedar Funding II CLO, Ltd.		1.8
RBS Holding Company		1.6
Telos CLO 2014-5, Ltd.		1.1
Ivy Hill Middle Market Credit Fund VII, Ltd.		1.1
Integra Telecom Holdings, Inc.		0.9
MidOcean Credit CLO IV		0.8
Ares XXVI CLO Ltd.		0.8
Newmark Capital Funding 2013-1 CLO Ltd.		0.6
Carlyle Global Market Strategies CLO 2014-4, Ltd.		0.6
Shackleton 2013-IV CLO, Ltd.		(0.5	)
Mountain Hawk III CLO, Ltd.		(0.9	)
Ares XXIX CLO Ltd.		(0.9	)
Source Hov, LLC		(2.2	)
Catamaran CLO 2012-1 Ltd.		(2.4	)
Merrill Communications, LLC		(3.2	)
Net all other		3.8
Total	$	10.2

For the six months ended June 30, 2014, we recorded net realized losses on investments of approximately $8.7 million, which represents the loss on the restructuring of our debt investment in Nextag Inc. of approximately $5.3 million and net realized losses from the sale and repayment of several of our debt and equity investments which totaled approximately $3.4 million.

Based upon the fair value determinations made in good faith by the Board of Directors, during the six months ended June 30, 2014, we had net unrealized depreciation of approximately $49,000, comprised of $9.6 million in gross unrealized appreciation, $15.3 million in gross unrealized depreciation and approximately $5.7 million relating to the reversal of prior period net unrealized depreciation as investments were realized. The most significant changes in net unrealized appreciation and depreciation during the six months ended June 30, 2014 were as follows (in millions):


Portfolio Company	Changes in unrealized appreciation (depreciation)
Nextag, Inc.	$	3.9
Lightpoint CLO VIII, Ltd.		1.3
Mmodal, Inc.		1.2
Mountain Hawk III CLO, Ltd.		1.0
Jersey Street CLO, Ltd.		0.9
Other CLO equity related investments		0.6
Ares XXIX CLO Ltd.		0.6
Ivy Hill Middle Market Credit Fund VII, Ltd.		0.6
Marea CLO, Ltd.		0.6
Global Tel Link Corp.		0.6
Serena Software Inc.		0.5

TABLE OF CONTENTS


Portfolio Company	Changes in unrealized appreciation (depreciation)
Shackleton 2013-III CLO, Ltd.		(0.5	)
Ares XXVI CLO Ltd.		(0.6	)
Algorithmic Implementations, Inc.		(0.7	)
Merrill Communications, LLC		(0.8	)
Stone Tower CLO VII Ltd.		(0.9	)
Telos CLO 2014-5, Ltd.		(0.9	)
Columbus Park CDO Ltd.		(1.4	)
ACA CLO 2007-1, Ltd.		(1.5	)
Catamaran CLO 2012-1 Ltd.		(1.8	)
RBS Holding Company		(1.9	)
Net all other		(0.8	)
Total⁽¹⁾	$	(0.0	)

(1)

Total net unrealized depreciation for the six months ended June 30, 2014 is approximately $49,000.

Please see “— Portfolio Grading” for more information.

Net Increase in Net Assets Resulting from Net Investment Income

Net investment income for the six months ended June 30, 2015 and 2014 was approximately $23.2 million and $35.2 million, respectively. The decrease was due to a net reduction of income recognized on the CLO equity investments in our portfolio, as a result of the effective yield methodology and an increase in the capital gains incentive fee. These decreases were partially offset by lower net investment income incentive fees (prior to the impact of the net investment income incentive fee reversal of approximately $2.4 million which took place during the three months ended March 31, 2015).

Based on weighted-average shares outstanding of 60,002,434 (basic) and 70,035,586 (diluted), the net increase in net assets resulting from net investment income per common share for the six months ended June 30, 2015 was approximately $0.39 (basic) and $0.38 (diluted), compared to approximately $0.61 per share (basic) and $0.58 (diluted) for the same period in 2014.

Including the CLO equity impact of the full amount of cash we received or were entitled to receive and excluding the impact of the accrued capital gains incentive fee, the net increase in the net assets resulting from core net investment income per common share for the six months ended June 30, 2015 would have been $0.70 (basic) and $0.65 (diluted), compared to $0.56 (basic) and $0.53 (diluted) for the same period in 2014.

Please see “— Supplemental Information Regarding Core Net Investment Income and Core Net Increase in Net Assets Resulting from Operations” below for more information.

Net Increase in Net Assets Resulting from Operations

We had a net increase in net assets resulting from operations of approximately $30.9 million for the six months ended June 30, 2015, compared to a net increase of approximately $26.4 million for the comparable period in 2014. This increase was due in part to greater unrealized appreciation which includes the effect of cost value reductions resulting from the effective yield accounting method for our CLO equity investments and lower net investment income incentive fees (prior to the impact of the net investment income incentive fee reversal of approximately $2.4 million which took place during the three months ended March 31, 2015). These increases were partially offset by increased realized losses and an increase in the capital gains incentive fee.

TABLE OF CONTENTS

Based on weighted-average shares outstanding of 60,002,434 (basic) and 70,035,586 (diluted), the net increase in net assets resulting from operations per common share for the six months ended June 30, 2015 was approximately $0.51 (basic) and approximately $0.49 (diluted), compared to a net increase in net assets resulting from operations per share of approximately $0.46 (basic) and $0.45 (diluted) for the same period in 2014.

Including the CLO equity impact of the full amount of cash we received or were entitled to receive and excluding the impact of the accrued capital gains incentive fee, our core net increase in net assets resulting from operations per common share for the six months ended June 30, 2015 would have remained at $0.51 (basic) and $0.49 (diluted), compared to $0.41 (basic) and $0.40 (diluted) for the same period in 2014.

Please see “— Supplemental Information Regarding Core Net Investment Income and Core Net Increase in Net Assets Resulting from Operations” below for more information.

Supplemental Information Regarding Core Net Investment Income and Core Net Increase in Net Assets Resulting from Operations

On a supplemental basis, we provide information relating to core net investment income and its ratio to net assets, which are non-GAAP measures. These measures are provided in addition to, but not as a substitute for, net investment income and net increase in net assets resulting from operations. Our non-GAAP measures may differ from similar measures by other companies, even if similar terms are used to identify such measures. Core net investment income represents net investment income adjusted for additional taxable income on our CLO equity investments and also excludes our capital gains incentive fee. Core net increase in net assets resulting from operations represents net increase in net assets resulting from operations excluding the capital gains incentive fee (there would not have been any change to the net increase in net assets resulting from operations resulting from our CLO equity investments as there is an offsetting change in unrealized appreciation equal to the change in net investment income).

Income from investments in the “equity” class securities of CLO equity vehicles, for generally accepted accounting purposes, is recorded using the effective interest method. This method requires an estimate of future cash flows, including recurring cash flows as well as future principal payments, compared to the cost resulting in an effective yield for the investment; the difference between the actual cash received or distributions entitled to receive and the effective yield calculation is an adjustment to cost. Accordingly, investment income recognized on CLO equity securities in the GAAP statement of operations differs from both the tax-basis investment income and from the cash distributions actually received by us during the period, (referred to below as “CLO equity additional estimated taxable income”). As the capital gains incentive fee, for generally accepted accounting purposes, is based on the hypothetical liquidation of the entire portfolio (and as any capital gains incentive fee may be non-recurring), such fees are excluded when calculating core net investment income. We believe that core net investment income and core net increase in net assets resulting from operations are useful indicators of performance during this period. Further, as the RIC requirements are to distribute taxable earnings and as capital gains incentive fees may not be fully currently tax deductible, the core net investment income provides a better indication of estimated taxable income for the year-to-date.

The following tables provide a reconciliation of net investment income to core net investment income (for the three and six months ended June 30, 2015 and 2014, respectively):


	Three Months Ended June 30, 2015				Six Months Ended June 30, 2015
	Amount		Per Share Amounts (basic)		Amount		Per Share Amounts (basic)
Net investment income	$	10,892,126	$	0.182	$	23,196,043	$	0.387
CLO equity additional estimated taxable income		8,200,770		0.136		18,531,824		0.309
Capital gains incentive fee		—		—		—		—
Core net investment income	$	19,092,896	$	0.318	$	41,727,867	$	0.696

TABLE OF CONTENTS


	Three Months Ended June 30, 2014						Six Months Ended June 30, 2014
	Amount			Per Share Amounts (basic)			Amount			Per Share Amounts (basic)
Net investment income	$	17,416,580		$	0.289		$	35,174,767		$	0.614
CLO equity additional estimated taxable income		—			—			—			—
Capital gains incentive fee		(856,158	)		(0.014	)		(3,034,889	)		(0.053	)
Core net investment income	$	16,560,422		$	0.275		$	32,139,878		$	0.561

The following table provides a reconciliation of net increase in net assets resulting from operations to core net increase in net assets resulting from operations (for the three month and six month periods ended June 30, 2015 and 2014, respectively):


	Three Months Ended June 30, 2015				Six Months Ended June 30, 2015
	Amount		Per Share Amounts (basic)		Amount		Per Share Amounts (basic)
Net increase in net assets resulting from operations	$	10,036,020	$	0.167	$	30,856,420	$	0.514
Capital gains incentive fee		—		—		—		—
Core net increase in net assets resulting from operations	$	10,036,020	$	0.167	$	30,856,420	$	0.514


	Three Months Ended June 30, 2014						Six Months Ended June 30, 2014
	Amount			Per Share Amounts (basic)			Amount			Per Share Amounts (basic)
Net increase in net assets resulting from operations	$	13,135,784		$	0.218		$	26,395,914		$	0.461
Capital gains incentive fee		(856,158	)		(0.014	)		(3,034,889	)		(0.053	)
Core net increase in net assets resulting from operations	$	12,279,626		$	0.204		$	23,361,025		$	0.408

In addition, the following ratio is presented to supplement the financial highlights included in “Note 12. Investment Income” in the notes to our consolidated financial statements:


	2015						2014
	Three Months Ended June 30, 2015			Six Months Ended June 30, 2015			Three Months Ended June 30, 2014			Six Months Ended June 30, 2014
Ratio of core net investment income to average net assets, for the three and six months ended June 30, 2015 and 2014, respectively		14.71	%		16.04	%		11.28	%		11.47	%

TABLE OF CONTENTS

The following table provides a reconciliation of the ratio of net investment income to average net assets to the ratio of core net investment income to average net assets (for the three month and six month periods ended June 30, 2015 and 2014, respectively):


	2015						2014
	Three Months Ended June 30, 2015			Six Months Ended June 30, 2015			Three Months Ended June 30, 2014			Six Months Ended June 30, 2014
Ratio of net investment income to average net assets		8.39	%		8.92	%		11.86	%		12.56	%
Ratio of CLO equity additional estimated taxable income to average net assets		6.32	%		7.12	%		—			—
Ratio of capital gain incentive fee to average net assets		—			—			(0.58	)%		(1.09	)%
Ratio of core net investment income to average net assets		14.71	%		16.04	%		11.28	%		11.47	%

TABLE OF CONTENTS

LIQUIDITY AND CAPITAL RESOURCES

During the six months ended June 30, 2015, cash and cash equivalents decreased from approximately $20.5 million at the beginning of the period to approximately $13.7 million at the end of the period. Net cash provided by operating activities for the period, consisting primarily of the items described in “— Results of Operations,” was approximately $62.0 million, largely reflecting proceeds from principal repayments and sales of investments of approximately $190.0 million partially offset by purchases of new investments of approximately $131.3 million. Net cash used by investing activities of approximately $32.9 million reflects the change in restricted cash in the debt securitization entity. During the period, net cash used by financing activities was approximately $36.0 million, reflecting the distribution of dividends and repurchase of common stock.

Contractual Obligations

We have certain obligations with respect to the investment advisory and administration services we receive. See “— Overview”. We incurred approximately $10.3 million for investment advisory services, excluding pre-incentive net investment income incentive fees and approximately $1.2 million for administrative services for the six months ended June 30, 2015.

A summary of our significant contractual payment obligations is as follows as of June 30, 2015:


			Payments Due by Period
Contractual obligations	Total		Less than 1 year		1 – 3 years		3 – 5 years		More than 5 years
Long-term debt obligations:
TICC Funding Revolving Credit Facility	$	150,000,000	$	—	$	150,000,000	$	—	$	—
TICC CLO 2012-1 LLC		240,000,000		—		—		—		240,000,000
TICC Convertible Notes		115,000,000		—		115,000,000		—		—
Total	$	505,000,000	$	—	$	265,000,000	$	—	$	240,000,000

See also “Note 7. Borrowings” in the notes to our consolidated financial statements.

Off-Balance Sheet Arrangements

We currently have no off-balance sheet arrangements, including any risk management of commodity pricing or other hedging practices.

Share Repurchase Program

Borrowings

TABLE OF CONTENTS


	As of
	June 30, 2015							December 31, 2014
($ in thousands)	Principal Amount		Carrying Value			Fair Value		Principal Amount		Carrying Value			Fair Value
TICC CLO 2012-1 LLC Class A-1 2023 Notes	$	176,000	$	174,368	⁽¹⁾	$	176,000	$	176,000	$	174,271	⁽¹⁾	$	176,000
TICC CLO 2012-1 LLC Class B-1 2023 Notes		20,000		19,551	⁽¹⁾		20,000		20,000		19,524	⁽¹⁾		20,000
TICC CLO 2012-1 LLC Class C-1 2023 Notes		23,000		22,239	⁽¹⁾		23,000		23,000		22,194	⁽¹⁾		23,000
TICC CLO 2012-1 LLC Class D-1 2023 Notes		21,000		20,137	⁽¹⁾		21,000		21,000		20,087	⁽¹⁾		21,011
Sub-total TICC CLO 2012-1, LLC Notes		240,000		236,295			240,000		240,000		236,076			240,011
TICC Funding LLC revolving credit facility⁽²⁾		150,000		150,000			150,000		150,000		150,000			150,000
2017 Convertible Notes		115,000		115,000			116,150		115,000		115,000			119,025
	$	505,000	$	501,295		$	506,150	$	505,000	$	501,076		$	509,036

(1)

(2)

TICC Funding LLC revolving credit facility fair value represents the par amount of the debt obligation.

Debt Securitization

Notes Payable — TICC CLO LLC

TABLE OF CONTENTS


TICC CLO LLC	Three Months Ended June 30, 2015		Three Months Ended June 30, 2014		Six Months Ended June 30, 2015		Six Months Ended June 30, 2014
Stated interest expense	$	—	$	635,070	$	—	$	1,264,979
Amortization of deferred issuance costs		—		75,422		—		150,015
Note discount expense		—		39,596		—		78,741
Total interest expense	$	—	$	750,088	$	—	$	1,493,735
Effective annualized average interest rate		—		2.97		—		2.98	%
Cash paid for interest	$	—	$	615,929	$	—	$	1,273,786

Notes Payable — TICC CLO 2012-1 LLC

TABLE OF CONTENTS

approximately $2.8 million associated with this securitization. Aggregate net discount on the notes of the 2012 Securitization Issuer at the time of issuance totaled approximately $4.9 million. These amounts are being amortized and included in interest expense in the consolidated statements of operations over the term of the debt securitization. The following table sets forth the components of interest expense, effective annualized average interest rates, and cash paid for interest of the Class A-1, B-1, C-1 and D-1 for the three and six months ended June 30, 2015 and 2014, respectively:


TICC CLO 2012-1 LLC	Three Months Ended June 30, 2015			Three Months Ended June 30, 2014			Six Months Ended June 30, 2015			Six Months Ended June 30, 2014
Stated interest expense	$	1,700,489		$	1,677,568		$	3,366,907		$	3,339,486
Amortization of deferred issuance costs		85,720			85,720			170,498			170,498
Note discount expense		110,424			109,780			219,477			218,198
Total interest expense	$	1,896,633		$	1,873,068		$	3,756,882		$	3,728,182
Effective annualized average interest rate		3.17	%		3.13	%		3.16	%		3.13	%
Cash paid for interest	$	1,676,960		$	1,679,365		$	3,373,552		$	3,378,870


	Stated Interest Rate			LIBOR Spread (basis points)		Three Months Ended June 30, 2015						Six Months Ended June 30, 2015
TICC CLO 2012-1 LLC	Stated Interest Rate			LIBOR Spread (basis points)		Cash Paid for Interest		Stated Interest Expense		Note Discount Expense		Cash Paid for Interest		Stated Interest Expense		Note Discount Expense
Class A-1 Notes		2.03200	%		175	$	885,104	$	898,529	$	49,469	$	1,776,946	$	1,775,902	$	98,372
Class B-1 Notes		3.78200	%		350		188,080		190,578		13,438		378,870		377,780		26,712
Class C-1 Notes		5.03200	%		475		288,167		291,838		22,413		581,048		578,995		44,532
Class D-1 Notes		6.03200	%		575		315,609		319,544		25,104		636,688		634,230		49,861
Total						$	1,676,960	$	1,700,489	$	110,424	$	3,373,552	$	3,366,907	$	219,477


	Stated Interest Rate			LIBOR Spread (basis points)		Three Months Ended June 30, 2014						Six Months Ended June 30, 2014
TICC CLO 2012-1 LLC	Stated Interest Rate			LIBOR Spread (basis points)		Cash Paid for Interest		Stated Interest Expense		Note Discount Expense		Cash Paid for Interest		Stated Interest Expense		Note Discount Expense
Class A-1 Notes		1.97715	%		175	$	883,038	$	881,720	$	49,379	$	1,777,015	$	1,755,793	$	98,193
Class B-1 Notes		3.72715	%		350		188,817		188,668		13,372		379,850		375,495		26,581
Class C-1 Notes		4.97715	%		475		289,814		289,641		22,217		582,974		576,366		44,143
Class D-1 Notes		5.97715	%		575		317,696		317,539		24,812		639,031		631,832		49,281
Total						$	1,679,365	$	1,677,568	$	109,780	$	3,378,870	$	3,339,486	$	218,198

TABLE OF CONTENTS

The amounts, ratings and interest rates (expressed as a spread to LIBOR) of the Class A-1, B-1, C-1, D-1 and 2012 Subordinated Notes as of June 30, 2015 and 2014 are as follows:

Description

Class A-1 Notes

Class B-1 Notes

Class C-1 Notes

Class D-1 Notes

Subordinated Notes

Type

Senior Secured
Floating Rate

Secured Deferrable
Floating Rate

Subordinated

Amount Outstanding

$176,000,000

$20,000,000

$23,000,000

$21,000,000

$80,000,000

Moody’s Rating

“Aaa”

“Aa2”

“A2”

“Baa2”

N/A

Standard & Poor’s Rating

“AAA”

“AA”

“A”

“BBB”

N/A

Interest Rate

LIBOR + 1.75%

LIBOR + 3.50%

LIBOR + 4.75%

LIBOR + 5.75%

N/A

Stated Maturity

August 25, 2023

Junior Classes

B-1, C-1, D-1 and
Subordinated

C-1, D-1 and
Subordinated

D-1 and
Subordinated

Subordinated

None

Convertible Notes

On September 26, 2012, the Company issued $105.0 million aggregate principal amount of the Convertible Notes and an additional $10.0 million aggregate principal amount of the Convertible Notes was issued on October 22, 2012 pursuant to the exercise of the initial purchasers’ option to purchase additional Convertible Notes. The Convertible Notes bear interest at a rate of 7.50% per year, payable semi-annually in arrears on May 1 and November 1 of each year, commencing on May 1, 2013. The Convertible Notes are convertible into shares of TICC’s common stock based on an initial conversion rate of 87.2448 shares of its common stock per $1,000 principal amount of Convertible Notes, which is equivalent to an initial conversion price of approximately $11.46 per share of common stock. The conversion price for the Convertible Notes will be reduced for quarterly cash dividends paid to common shares to the extent that the quarterly dividend exceeds $0.29 cents per share, subject to adjustment. The Convertible Notes mature on November 1, 2017, unless previously converted in accordance with their terms. TICC does not have the right to redeem the Convertible Notes prior to maturity. The aggregate accrued interest payable on the Convertible Notes at June 30, 2015 was approximately $1.4 million. Deferred debt issuance costs represent fees and other direct incremental costs incurred in connection with the Convertible Notes. As of June 30, 2015, the Company had a deferred debt issuance balance of approximately $1.5 million. This amount is being amortized and is included in interest expense in the consolidated statements of operations over the term of the Convertible Notes.


2017 Convertible Notes	Three Months Ended June 30, 2015			Three Months Ended June 30, 2014			Six Months Ended June 30, 2015			Six Months Ended June 30, 2014
Stated interest expense	$	2,156,250		$	2,156,250		$	4,312,500		$	4,312,500
Amortization of deferred issuance costs		154,332			154,332			306,968			306,968
Total interest expense	$	2,310,582		$	2,310,582		$	4,619,468		$	4,619,468
Effective annualized average interest rate		8.06	%		8.06	%		8.10	%		8.10	%
Cash paid for interest	$	4,312,500		$	4,312,500		$	4,312,500		$	4,312,500

TABLE OF CONTENTS


	Convertible Notes
Conversion premium		10.00%
Closing stock price		$10.42
Closing stock price date		September 20, 2012
Initial conversion price		$11.46
Initial conversion rate (shares per one thousand dollar principal amount)		87.2448
Maturity date		November 1, 2017

As of June 30, 2015, the principal amount of the Convertible Notes exceeded the value of the underlying shares multiplied by the per share closing price of the Company’s common stock.

Credit Facility

TABLE OF CONTENTS


Credit Facility	Three Months Ended June 30, 2015			Six Months Ended June 30, 2015
Stated interest expense	$	672,699		$	1,330,899
Amortization of deferred issuance costs		116,300			231,322
Total interest expense	$	789,999		$	1,562,221
Effective annualized average interest rate		2.08	%		2.07	%
Cash paid for interest	$	658,200		$	1,134,940

Distributions

In order to qualify as a regulated investment company and to avoid corporate level tax on the income we distribute to our stockholders, we are required, under Subchapter M of the Code, to distribute at least 90% of our ordinary income and short-term capital gains to our stockholders on an annual basis.

Effective January 1, 2015, we recorded interest from our investments in the equity class securities of CLO vehicles using the effective interest method in accordance with the provisions of ASC 325-40, Beneficial Interests in Securitized Financial Assets, based upon an estimation of an effective yield to maturity utilizing assumed cash flows, including those CLO equity investments that have not made their inaugural distribution for the relevant period end. We monitor the expected residual payments, and effective yield is determined and updated periodically, as needed. Accordingly, investment income recognized on CLO equity securities in the GAAP statement of operations differs from both the tax-basis investment income and from the cash distributions we actually received during the period. CLO entities generally constitute “passive foreign investment companies” and are subject to complex tax rules; the calculation of taxable income attributed to a CLO equity investment can be dramatically different from the calculation of income for financial reporting purposes. Taxable income is based upon the distributable share of earnings as determined under tax regulations for each CLO equity investment, which may be consistent with the cash flows generated by those investments, while accounting income is currently based upon an effective yield calculation. Our final taxable earnings for the year ending December 31, 2015 will not be known until our tax returns are filed, but our experience has been that cash flows have historically represented a reasonable estimate of taxable earnings. While GAAP accounting income from our CLO equity class investments for the three and six months ended June 30, 2015 was approximately $9.6 million and $17.8 million, respectively, we received or were entitled to receive approximately $19.6 million and $38.1 million, respectively, in distributions. Our distribution policy is based upon our estimate of our taxable net investment income, which includes actual distributions from our CLO equity class investments, with further consideration given to our realized gains or losses on a taxable basis.

The following table reflects the cash distributions, including dividends and returns of capital, if any, per share that our Board of Directors has declared on our common stock since the beginning of 2012:

Date Declared

Record Date

Payment Date

Amount

Fiscal 2015

July 30, 2015

September 16, 2015

September 30, 2015

0.29

April 27, 2015

June 16, 2015

June 30, 2015

0.29

February 19, 2015

March 17, 2015

March 31, 2015

0.27

Total (2015)

0.85

TABLE OF CONTENTS

Date Declared

Record Date

Payment Date

Amount

Fiscal 2014

October 30, 2014

December 17, 2014

December 31, 2014

0.29

July 31, 2014

September 16, 2014

September 30, 2014

0.29

May 1, 2014

June 16, 2014

June 28, 2014

0.29

March 5, 2014

March 25, 2014

March 29, 2014

0.29

Total (2014)

1.16

⁽¹⁾

Fiscal 2013

October 29, 2013

December 17, 2013

December 31, 2013

0.29

July 30, 2013

September 16, 2013

September 30, 2013

0.29

April 30, 2013

June 14, 2013

June 28, 2013

0.29

February 28, 2013

March 22, 2013

March 29, 2013

0.29

Total (2013)

1.16

⁽²⁾

Fiscal 2012

November 1, 2012

December 17, 2012

December 31, 2012

0.29

July 26, 2012

September 14, 2012

September 28, 2012

0.29

May 2, 2012

June 15, 2012

June 29, 2012

0.27

March 1, 2012

March 21, 2012

March 30, 2012

0.27

Total (2012)

1.12

⁽²⁾

(1)

Includes a taxable return of capital of approximately $0.16 per share for tax purposes.

(2)

Distributions were funded from undistributed taxable earnings and profits.

Related Parties

We have a number of business relationships with affiliated or related parties, including the following:

•

We have entered into the Investment Advisory Agreement with TICC Management. TICC Management is controlled by BDC Partners, its managing member. In addition to BDC Partners, TICC Management is owned by Charles M. Royce, our non-executive Chairman, who holds a minority, non-controlling interest in TICC Management as the non-managing member. BDC Partners, as the managing member of TICC Management, manages the business and internal affairs of TICC Management. In addition, BDC Partners provides us with office facilities and administrative services pursuant to the Administration Agreement.

•

Messrs. Cohen and Rosenthal currently serve as Chief Executive Officer and President, respectively, of Oxford Lane Capital Corp., a non-diversified closed-end management investment company that invests primarily in equity and junior debt tranches of collateralized loan obligation vehicles, and its investment adviser, Oxford Lane Management, LLC. BDC Partners provides Oxford Lane Capital Corp. with office facilities and administrative services pursuant to an administration agreement and also serves as the managing member of Oxford Lane Management, LLC. In addition, Patrick F. Conroy serves as the Chief Financial Officer and Corporate Secretary of Oxford Lane Capital Corp. and Chief Financial Officer and Treasurer of Oxford Lane Management, LLC.

BDC Partners has adopted a written policy with respect to the allocation of investment opportunities between us and Oxford Lane Capital Corp. in view of the potential conflicts of interest raised by the relationships described above.

In the ordinary course of business, we may enter into transactions with portfolio companies that may be considered related party transactions. In order to ensure that we do not engage in any prohibited transactions with any persons affiliated with us, we have implemented certain policies and procedures whereby our executive officers screen each of our transactions for any possible affiliations between the proposed portfolio investment, us, companies controlled by us and our employees and directors. We will not enter into any agreements unless and until we are satisfied that doing so will not raise concerns under the 1940 Act or, if

TABLE OF CONTENTS

such concerns exist, we have taken appropriate actions to seek board review and approval or exemptive relief for such transaction. Our Board of Directors reviews these procedures on an annual basis.

We have also adopted a Code of Ethics which applies to, among others, our senior officers, including our Chief Executive Officer and Chief Financial Officer, as well as all of our officers, directors and employees. Our Code of Ethics requires that all employees and directors avoid any conflict, or the appearance of a conflict, between an individual’s personal interests and our interests. Pursuant to our Code of Ethics, each employee and director must disclose any conflicts of interest, or actions or relationships that might give rise to a conflict, to our Chief Compliance Officer. Our Audit Committee is charged with approving any waivers under our Code of Ethics. As required by the NASDAQ Global Select Market corporate governance listing standards, the Audit Committee of our Board of Directors is also required to review and approve any transactions with related parties (as such term is defined in Item 404 of Regulation S-K).

Information concerning related party transactions is included in the consolidated financial statements and related notes, appearing elsewhere in this quarterly report on Form 10-Q.

TABLE OF CONTENTS

RECENT DEVELOPMENTS

Distributions

On July 30, 2015, the Board of Directors declared a distribution of $0.29 per share for the third quarter, payable on September 30, 2015 to shareholders of record as of September 16, 2015.

Appointment of Chief Accounting Officer

Sale of the Company’s Investment Adviser

TABLE OF CONTENTS

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

We are subject to financial market risks, including changes in interest rates. As of June 30, 2015, one debt investments in our portfolio were at a fixed rate, and the remaining sixty debt investments were at variable rates, representing approximately $0.6 million and $683.2 million in principal debt, respectively. At June 30, 2015, all of our variable rate investments were income producing. The variable rates are based upon the five-year Treasury note, the Prime rate or LIBOR, and, in the case of our bilateral investments, are generally reset annually, whereas our non-bilateral investments generally reset quarterly. We expect that future debt investments will generally be made at variable rates. Many of the variable rate investments contain floors.

To illustrate the potential impact of a change in the underlying interest rate on our net investment income as it pertains to our debt portfolio, we have assumed a 1% increase in the underlying five-year Treasury note, the Prime rate or LIBOR, and no other change in our portfolio as of June 30, 2015. We have also assumed outstanding variable rate borrowings of $390 million. Under this analysis, net investment income would decrease by $2.3 million on an annualized basis, reflecting the amount of investments in our portfolio which have implied floors that would be unaffected by a 1% change in the underlying interest rate. However, if the increase in rates was more significant, such as 5%, the net effect on net investment income would be an increase of approximately $8.7 million. To the extent that the rate underlying certain investments, as well as our borrowings, is at an historic low, it is not possible for the underlying rate to decrease by 1% or 5%. If the underlying rate decreased to 0%, it would have a minimal effect on net investment income. Although management believes that this analysis is indicative of our existing interest rate sensitivity, it does not adjust for changes in the credit quality, size and composition of our portfolio, and other business developments, including a change in the level of our borrowings, that could affect the net increase (or 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.

In addition, to illustrate the impact of a change in the underlying interest rate on our total estimated distributable net investment income as it pertains to our CLO equity investments, we have assumed a 1% increase in the underlying three-month LIBOR, and no other change in our CLO portfolio, or to any of the credit, spread, default rate or other factors, as of June 30, 2015. Under this analysis, the effect on estimated distributable net investment income would be a decrease of approximately $24.1 million on an annualized basis, reflecting the portfolio assets held within these CLO vehicles which have implied floors that would be unaffected by a 1% change in the underlying interest rate, compared to the debt carried by those CLO vehicles which are at variable rates and which would be affected by a change in three-month LIBOR. If the increase in three-month LIBOR was more significant, such as 5%, the net effect on estimated distributable net investment income would be a decrease of approximately $12.0 million. Although management believes that this analysis is indicative of our existing interest rate sensitivity, it does not adjust for changes in any of the other assumptions that effect the return on CLO equity investments, both positively and negatively (and which could accompany changes to the three-month LIBOR rate), such as default rates, recovery rates, prepayment rates and reinvestment rates, that could affect the net increase (or 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.

TABLE OF CONTENTS

ITEM 4. CONTROLS AND PROCEDURES.

(a) Evaluation of Disclosure Controls and Procedures

As of June 30, 2015 (the end of the period covered by this report), we, including our Chief Executive Officer and Chief Accounting 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 Exchange Act of 1934, as amended). Based on that evaluation, our management, including the Chief Executive Officer and Chief Accounting Officer, concluded that our disclosure controls and procedures were effective and provided reasonable assurance that information required to be disclosed in our periodic SEC filings 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 Accounting 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 such possible controls and procedures.

(b) Changes in Internal Controls Over Financial Reporting

There have been no changes in the Company’s internal control over financial reporting (as defined in Rule 13a-15(f) under the Securities Exchange Act of 1934, as amended) that occurred during the quarter ended June 30, 2015 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

TABLE OF CONTENTS

PART II — OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS.

We and our consolidated subsidiaries are not currently subject to any material legal proceedings. From time to time, we and our consolidated subsidiaries 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. While the outcome of these legal proceedings cannot be predicted with certainty, we do not expect that these proceedings will have a material effect upon our financial condition or results of operations.

ITEM 1A. RISK FACTORS.

In addition to the other information set forth in this report, you should carefully consider the factors discussed in Item 1A. Risk Factors in our Annual Report on Form 10-K for the fiscal year ended December 31, 2014, which could materially affect our business, financial condition and/or operating results. The risks described in our Annual Report on Form 10-K are not the only risks facing our company. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially and adversely affect our business, financial condition and/or operating results. There have been no material changes during the six months ended June 30, 2015 to the risk factors discussed in Item 1A. Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2014.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

Sales of Unregistered Equity Securities

We did not engage in unregistered sales of equity securities during the six months ended June 30, 2015, and we did not issue shares of common stock under our dividend reinvestment plan.

Issuer Purchases of Equity Securities

On December 18, 2014, our board of directors authorized a repurchase program to be in place until the earlier of June 30, 2015 or until $50 million of our outstanding shares of common stock have been repurchased. Under the repurchase program, we may, but we are not obligated to, repurchase our outstanding common stock in the open market from time to time provided that we comply with the prohibitions under our Insider Trading Policies and Procedures and the guidelines specified in Rule 10b-18 of the Securities Exchange Act of 1934, as amended, including certain price, market volume and timing constraints. In addition, any repurchases will be conducted in accordance with the Investment Company Act of 1940, as amended. During the quarter ended March 31, 2015, we repurchased 315,783 shares at a weighted average price of approximately $7.56 per share, inclusive of commissions. This represents a discount of approximately 13.34% of the net asset value per share at March 31, 2015. The total dollar amount of shares repurchased in this period is approximately $2.4 million, leaving a maximum of approximately $46.4 million available for future program purchases. The following table discloses on a monthly basis for the quarter ended March 31, 2015, the total number of shares repurchased (including the total number of shares repurchased under this program), the weighted average price paid per share, and the maximum number of shares (or approximate dollar value) of shares that may yet be repurchased under the program. We did not repurchase any shares of our outstanding common stock during the quarter ended June 30, 2015.


Period	(a) Total Number of Shares Purchased		(b) Average Price Paid per Share		(c) Total Number of Shares Purchased as Part of Publicly Announced Program		(d) Maximum Number (or Approximate Dollar Value) of Shares that May Yet Be Purchased Under the Program
January 2, 2015 – January 20, 2015		315,783	$	7.56		470,383	$	46.4 million

TABLE OF CONTENTS

ITEM 3. DEFAULTS UPON SENIOR SECURITIES.

None.

ITEM 4. MINE SAFETY DISCLOSURES.

Not applicable.

ITEM 5. OTHER INFORMATION.

None.

TABLE OF CONTENTS

ITEM 6. EXHIBITS.

The following exhibits are filed as part of this report or hereby incorporated by reference to exhibits previously filed with the SEC:


3.1		Articles of Incorporation (Incorporated by reference to the Registrant’s Registration Statement on Form N-2 (File No. 333-109055), filed on September 23, 2003).
3.2		Articles of Amendment (Incorporated by reference to Exhibit 3.1 to the Registrant’s report on Form 8-K filed December 3, 2007).
3.3		Second Amended and Restated Bylaws (Incorporated by reference to Exhibit 3.1 to the Registrant’s report on Form 8-K filed on April 21, 2015).
4.1		Form of Share Certificate (Incorporated by reference to the Registrant’s Registration Statement on Form N-2 (File No. 333-109055), filed on September 23, 2003).
4.2		Indenture, dated September 26, 2012, relating to the 7.50% Senior Convertible Notes due 2017, by and between the Registrant and the Bank of New York Mellon, as trustee (Incorporated by reference to Exhibit 4.1 to the Registrant’s report on Form 8-K filed on September 27, 2012).
10.1		Investment Advisory Agreement between Registrant and TICC Management, LLC (Incorporated by reference to Exhibit 10.1 to the Registrant’s report on Form 8-K filed on July 1, 2011).
10.2		Custodian Agreement between Registrant and U.S. Bank National Association (Incorporated by reference to Exhibit 10.2 to the Registrant’s report on Form 10-Q filed on November 6, 2014).
10.3		Amended and Restated Administration Agreement between Registrant and BDC Partners, LLC. (Incorporated by reference to Exhibit 10.3 to the Registrant’s quarterly report on Form 10-Q filed on May 10, 2012).
10.4		Second Amended and Restated Distribution Reinvestment Plan (Incorporated by reference to Exhibit 10.4 to the Registrant’s report on Form 10-K filed on March 4, 2015).
10.5		Purchase Agreement, dated August 13, 2012, by and among TICC Capital Corp., TICC CLO 2012-1 LLC and Guggenheim Securities, LLC (Incorporated by reference to Exhibit 10.1 to the Registrant’s report on Form 8-K filed on August 23, 2012).
10.6		Master Loan Sale Agreement, dated August 23, 2012, by and among TICC Capital Corp. and TICC CLO 2012-1 LLC (Incorporated by reference to Exhibit 10.2 to the Registrant’s report on Form 8-K filed on August 23, 2012).
10.7		Indenture, dated August 23, 2012, by and between TICC CLO 2012-1 LLC and The Bank of New York Mellon Trust Company, National Association (Incorporated by reference to Exhibit 10.3 to the Registrant’s report on Form 8-K filed on August 23, 2012).
10.8		Collateral Management Agreement, dated August 23, 2012, by and between TICC CLO 2012-1 LLC and TICC Capital Corp. (Incorporated by reference to Exhibit 10.4 to the Registrant’s report on Form 8-K filed on August 23, 2012).
10.9		Collateral Administration Agreement, dated August 23, 2012, by and among TICC CLO 2012-1 LLC, TICC Capital Corp. and The Bank of New York Mellon Trust Company, National Association (Incorporated by reference to Exhibit 10.5 to the Registrant’s report on Form 8-K filed on August 23, 2012).
10.10		Upsize Purchase Agreement, dated January 24, 2013, by and among TICC Capital Corp., TICC CLO 2012-1 LLC and Guggenheim Securities, LLC (Incorporated by reference to the Registrant’s report on Form 8-K filed on February 26, 2013).
10.11		Subordinated Note Purchase Agreement, dated February 25, 2013, by and among TICC Capital Corp. and TICC CLO 2012-1 LLC (Incorporated by reference to the Registrant’s report on Form 8-K filed on February 26, 2013).
10.12		Second Upsize Purchase Agreement, dated May 21, 2013, by and among TICC Capital Corp., TICC CLO 2012-1 LLC and Guggenheim Securities, LLC (Incorporated by reference to the Registrant’s report on Form 8-K filed on May 29, 2013).

TABLE OF CONTENTS


10.13		Subordinated Note Purchase Agreement, dated May 28, 2013, by and among TICC Capital Corp. and TICC CLO 2012-1 LLC (Incorporated by reference to the Registrant’s report on Form 8-K filed on May 29, 2013).
10.14		Form of Credit and Security Agreement, dated as of October 27, 2014, among TICC Funding, LLC, the lenders from time to time party thereto, Citibank, N.A., The Bank of New York Mellon Trust Company, National Association, and TICC Capital Corp. (Incorporated by reference to the Registrant’s report on Form 8-K filed on October 28, 2014).
10.15		Form of Sale, Contribution and Master Participation Agreement, dated as of October 27, 2014, by and among TICC Capital Corp. and TICC Funding, LLC (Incorporated by reference to the Registrant’s report on Form 8-K filed on October 28, 2014).
10.16		Form of Collateral Administration Agreement, dated as of October 27, 2014, by and among TICC Funding, LLC, TICC Capital Corp. and The Bank of New York Mellon Trust Company, National Association (Incorporated by reference to the Registrant’s report on Form 8-K filed on October 28, 2014).
11		Computation of Per Share Earnings (included in the notes to the financial statements contained in this report).
31.1		Certification of Chief Executive Officer pursuant to Rule 13a-14 of the Securities Exchange Act of 1934, as amended.
31.2		Certification of Chief Accounting Officer pursuant to Rule 13a-14 of the Securities Exchange Act of 1934, as amended.
32.1		Certification of Chief Executive Officer pursuant to section 906 of The Sarbanes-Oxley Act of 2002.
32.2		Certification of Chief Accounting Officer pursuant to section 906 of The Sarbanes-Oxley Act of 2002.

TABLE OF CONTENTS

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) 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.


		TICC CAPITAL CORP.
Date: August 6, 2015		By: /s/ Jonathan H. Cohen Jonathan H. Cohen Chief Executive Officer (Principal Executive Officer)
Date: August 6, 2015		By: /s/ Bruce L. Rubin Bruce L. Rubin Chief Accounting Officer (Principal Accounting Officer)

Oxford Square Capital Corp. - Quarter Report: 2015 June (Form 10-Q)

UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549

FORM 10-Q

FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2015

COMMISSION FILE NUMBER: 0-50398

TICC CAPITAL CORP.

8 SOUND SHORE DRIVE, SUITE 255 GREENWICH, CONNECTICUT 06830

(203) 983-5275

TICC CAPITAL CORP. TABLE OF CONTENTS

PART I — FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS (UNAUDITED)

TICC CAPITAL CORP.

CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES (unaudited)

TICC CAPITAL CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS JUNE 30, 2015 (unaudited)

TICC CAPITAL CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued) JUNE 30, 2015 (unaudited)

TICC CAPITAL CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued) JUNE 30, 2015 (unaudited)

TICC CAPITAL CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued) JUNE 30, 2015 (unaudited)

TICC CAPITAL CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued) JUNE 30, 2015 (unaudited)

TICC CAPITAL CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued) JUNE 30, 2015 (unaudited)

TICC CAPITAL CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued) JUNE 30, 2015 (unaudited)

TICC CAPITAL CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued) JUNE 30, 2015 (unaudited)

TICC CAPITAL CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS DECEMBER 31, 2014

TICC CAPITAL CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued) DECEMBER 31, 2014

TICC CAPITAL CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued) DECEMBER 31, 2014

TICC CAPITAL CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued) DECEMBER 31, 2014

TICC CAPITAL CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued) DECEMBER 31, 2014

TICC CAPITAL CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued) DECEMBER 31, 2014

TICC CAPITAL CORP. CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued) DECEMBER 31, 2014

TICC CAPITAL CORP. CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)

TICC CAPITAL CORP. CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS (unaudited)

TICC CAPITAL CORP. CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)

TICC CAPITAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS JUNE 30, 2015(unaudited)

NOTE 1. UNAUDITED INTERIM FINANCIAL STATEMENTS

NOTE 2. ORGANIZATION

NOTE 3. CHANGE OF ACCOUNTING FOR COLLATERALIZED LOAN OBLIGATION EQUITY INVESTMENT INCOME

TICC CAPITAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS JUNE 30, 2015(unaudited)

NOTE 3. CHANGE OF ACCOUNTING FOR COLLATERALIZED LOAN OBLIGATION EQUITY INVESTMENT INCOME – (continued)

NOTE 4. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BASIS OF PRESENTATION

USE OF ESTIMATES

CONSOLIDATION

TICC CAPITAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS JUNE 30, 2015(unaudited)

NOTE 4. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES – (continued)

CASH, CASH EQUIVALENTS AND RESTRICTED CASH

INVESTMENT VALUATION

TICC CAPITAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS JUNE 30, 2015(unaudited)

NOTE 4. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES – (continued)

Syndicated Loans

Collateralized Loan Obligations — Debt and Equity

Bilateral Investments (Including Equity)

TICC CAPITAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS JUNE 30, 2015(unaudited)

NOTE 4. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES – (continued)

INVESTMENT INCOME

Interest Income

Income from Securitization Vehicles and Equity Investments

Payment-In-Kind

TICC CAPITAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS JUNE 30, 2015(unaudited)

NOTE 4. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES – (continued)

Other Income

DEFERRED DEBT ISSUANCE COSTS

EQUITY OFFERING COSTS

SHARE REPURCHASES

OTHER ASSETS

U.S. FEDERAL INCOME TAXES

TICC CAPITAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS JUNE 30, 2015(unaudited)

NOTE 5. FAIR VALUE

Significant Unobservable Inputs for Level 3 Investments

TICC CAPITAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS JUNE 30, 2015(unaudited)

NOTE 5. FAIR VALUE – (continued)

TICC CAPITAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS JUNE 30, 2015(unaudited)

NOTE 5. FAIR VALUE – (continued)

TICC CAPITAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS JUNE 30, 2015(unaudited)

NOTE 5. FAIR VALUE – (continued)

Financial Instruments Disclosed, But Not Carried, At Fair Value

TICC CAPITAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS JUNE 30, 2015(unaudited)

NOTE 5. FAIR VALUE – (continued)

TICC CAPITAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS JUNE 30, 2015(unaudited)

NOTE 5. FAIR VALUE – (continued)

TICC CAPITAL CORP. NOTES TO CONSOLIDATED FINANCIAL STATEMENTS JUNE 30, 2015(unaudited)

NOTE 5. FAIR VALUE – (continued)

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549

8 SOUND SHORE DRIVE, SUITE 255
GREENWICH, CONNECTICUT 06830

TICC CAPITAL CORP.

TABLE OF CONTENTS

CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES
(unaudited)

TICC CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued)
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued)
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued)
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued)
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued)
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued)
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued)
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS
DECEMBER 31, 2014

TICC CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued)
DECEMBER 31, 2014

TICC CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued)
DECEMBER 31, 2014

TICC CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued)
DECEMBER 31, 2014

TICC CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued)
DECEMBER 31, 2014

TICC CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued)
DECEMBER 31, 2014

TICC CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS — (Continued)
DECEMBER 31, 2014

TICC CAPITAL CORP.

CONSOLIDATED STATEMENTS OF OPERATIONS
(unaudited)

TICC CAPITAL CORP.

CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS
(unaudited)

TICC CAPITAL CORP.

CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)

TICC CAPITAL CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2015
(unaudited)