Trinity Capital Inc. - Quarter Report: 2023 June (Form 10-Q)

10-Q

recw20112

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)


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

For the Quarterly Period Ended June 30, 2023


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

Commission file number: 001-39958

TRINITY CAPITAL INC.

(Exact name of registrant as specified in its charter)


Maryland	35-2670395
(State or other jurisdiction of incorporation or organization)	(IRS Employer Identification No.)


1 N. 1st Street Suite 302 Phoenix, Arizona	85004
(Address of principal executive offices)	(Zip Code)

(480) 374‑5350

(Registrant’s telephone number, including area code)

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


Title of Each Class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock, par value $0.001 per share	TRIN	Nasdaq Global Select Market
7.00% Notes Due 2025	TRINL	Nasdaq Global Select Market

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

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

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

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


Large accelerated filer	☐	Accelerated filer	☐
Non-accelerated filer	☒	Smaller reporting company	☐
		Emerging growth company	☒

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

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

As of August 1, 2023, the registrant had 36,762,578 shares of common stock ($0.001 par value per share) outstanding.

TRINITY CAPITAL INC.

FORM 10‑Q FOR THE QUARTER ENDED JUNE 30, 2023

TABLE OF CONTENTS


		PAGE NO.

PART I	FINANCIAL INFORMATION	3
Item 1.	Consolidated Financial Statements	3
	Consolidated Statements of Assets and Liabilities as of June 30, 2023 (unaudited) and December 31, 2022	3
	Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2023 and 2022 (unaudited)	4
	Consolidated Statements of Changes in Net Assets for the Three and Six Months Ended June 30, 2023 and 2022 (unaudited)	5
	Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2023 and 2022 (unaudited)	7
	Consolidated Schedule of Investments as of June 30, 2023 (unaudited)	9
	Consolidated Schedule of Investments as of December 31, 2022	32
	Notes to Consolidated Financial Statements (unaudited)	56
Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	90
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	106
Item 4.	Controls and Procedures	108
PART II	OTHER INFORMATION	108
Item 1.	Legal Proceedings	108
Item 1A.	Risk Factors	108
Item 2.	Unregistered Sales of Equity Securities, Use of Proceeds, and Issuer Purchases of Equity Securities	109
Item 3.	Defaults Upon Senior Securities	109
Item 4.	Mine Safety Disclosures	110
Item 5.	Other Information	110
Item 6.	Exhibits	110

SIGNATURES		111

PART I: FINANCIAL INFORMATION

Item 1. Consolidated Financial Statements

TRINITY CAPITAL INC.

Consolidated Statements of Assets and Liabilities

(In thousands, except share and per share data)


	June 30,			December 31,
	2023			2022
	(Unaudited)
ASSETS
Investments at fair value:
Control investments (cost of $44,246 and $43,375, respectively)	$	37,403		$	37,313
Affiliate investments (cost of $8,690 and $28,580, respectively)		8,767			1,528
Non-Control / Non-Affiliate investments (cost of $1,126,366 and $1,081,629, respectively)		1,101,848			1,055,545
Total investments (cost of $1,179,302 and $1,153,584, respectively)		1,148,018			1,094,386
Cash and cash equivalents		12,268			10,612
Interest receivable		12,117			9,971
Deferred credit facility costs		2,523			2,903
Other assets		14,157			8,567
Total assets	$	1,189,083		$	1,126,439

LIABILITIES
KeyBank Credit Facility	$	232,000		$	187,500
2025 Notes, net of $2,981 and $3,948, respectively, of unamortized deferred financing costs		179,519			178,552
August 2026 Notes, net of $1,814 and $2,103, respectively, of unamortized deferred financing costs		123,186			122,897
December 2026 Notes, net of $1,288 and $1,474, respectively, of unamortized deferred financing costs		73,712			73,526
Convertible Notes, net of $1,563 and $1,882, respectively, of unamortized deferred financing costs and discount		48,437			48,118
Distribution payable		19,432			21,326
Security deposits		14,986			15,100
Accounts payable, accrued expenses and other liabilities		15,816			19,771
Total liabilities		707,088			666,790

Commitments and contingencies (Note 6)

NET ASSETS
Common stock, $0.001 par value per share (200,000,000 authorized, 36,664,864 and 34,960,672 shares issued and outstanding as of June 30, 2023 and December 31, 2022, respectively)		37			35
Paid-in capital in excess of par		496,825			480,532
Distributable earnings/(accumulated deficit)		(14,867	)		(20,918	)
Total net assets		481,995			459,649
Total liabilities and net assets	$	1,189,083		$	1,126,439
NET ASSET VALUE PER SHARE	$	13.15		$	13.15

See accompanying notes to consolidated financial statements.

TRINITY CAPITAL INC.

Consolidated Statements of Operations

(In thousands, except share and per share data)

(Unaudited)


	Three Months Ended						Six Months Ended
	June 30, 2023			June 30, 2022			June 30, 2023			June 30, 2022
INVESTMENT INCOME:
Interest income:
Control investments	$	1,083		$	1,365		$	2,199		$	2,738
Affiliate investments		84			433			118			862
Non-Control / Non-Affiliate investments		43,362			30,713			82,743			57,317
Total interest income		44,529			32,511			85,060			60,917
Fee income:
Affiliate investments		674			—			1,127			—
Non-Control / Non-Affiliate investments		842			947			1,396			4,386
Total fee income		1,516			947			2,523			4,386
Total investment income		46,045			33,458			87,583			65,303

EXPENSES:
Interest expense and other debt financing costs		11,985			7,761			23,067			14,559
Compensation and benefits		8,350			6,877			15,967			13,331
Professional fees		1,411			891			2,828			1,723
General and administrative		1,549			1,558			3,044			3,035
Total expenses		23,295			17,087			44,906			32,648

NET INVESTMENT INCOME/(LOSS) BEFORE TAXES		22,750			16,371			42,677			32,655

Excise tax expense		653			657			1,251			1,331

NET INVESTMENT INCOME		22,097			15,714			41,426			31,324

NET REALIZED GAIN/(LOSS) FROM INVESTMENTS:
Control investments		—			(228	)		—			(228	)
Affiliate investments		(26,251	)		(9,633	)		(26,251	)		(9,633	)
Non-Control / Non-Affiliate investments		(360	)		244			(725	)		52,888
Net realized gain/(loss) from investments		(26,611	)		(9,617	)		(26,976	)		43,027

NET CHANGE IN UNREALIZED APPRECIATION/(DEPRECIATION) FROM INVESTMENTS:
Control investments		(1,188	)		(804	)		(780	)		(5,136	)
Affiliate investments		26,152			6,913			27,128			3,650
Non-Control / Non-Affiliate investments		(568	)		(19,929	)		1,568			(89,652	)
Net change in unrealized appreciation/(depreciation) from investments		24,396			(13,820	)		27,916			(91,138	)

NET INCREASE/(DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS	$	19,882		$	(7,723	)	$	42,366		$	(16,787	)

NET INVESTMENT INCOME PER SHARE - BASIC	$	0.61		$	0.51		$	1.17		$	1.07
NET INVESTMENT INCOME PER SHARE - DILUTED	$	0.58			0.48		$	1.10		$	1.02

NET CHANGE IN NET ASSETS RESULTING FROM OPERATIONS PER SHARE - BASIC	$	0.55		$	(0.25	)	$	1.19		$	(0.58	)
NET CHANGE IN NET ASSETS RESULTING FROM OPERATIONS PER SHARE - DILUTED(1)	$	0.52		$	(0.25	)	$	1.13		$	(0.58	)

WEIGHTED AVERAGE SHARES OUTSTANDING - BASIC		36,024,566			30,955,022			35,551,947			29,188,790
WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED		39,691,361			34,331,597			39,218,742			32,565,365

(1) For the three and six months ended June 30, 2022, the impact of the hypothetical conversion of Convertible Notes was antidilutive (see Note 9).

See accompanying notes to consolidated financial statements.

TRINITY CAPITAL INC.

Consolidated Statements of Changes in Net Assets

(In thousands, except share and per share data)

(Unaudited)

Three Months Ended June 30, 2023:


									Distributable
						Paid In Capital			Earnings /
	Common Stock					in Excess of			(Accumulated			Total
	Shares			Par Value		Par Value			Loss)			Net Assets
Balance as of March 31, 2023		35,925,764		$	36	$	484,951		$	(15,317	)	$	469,670
Issuance of common stock pursuant to distribution reinvestment plan		43,655			—		552			—			552
Stock-based compensation		—			—		2,310			—			2,310
Issuance of restricted stock awards		15,196			—		—			—			—
Issuance of common stock under ATM program, net of issuance costs		719,329			1		9,539			—			9,540
Retired and forfeited shares of restricted stock		(39,080	)		—		(527	)		—			(527	)
Distributions to stockholders		—			—		—			(19,432	)		(19,432	)
Net increase/(decrease) in net assets resulting from operations		—			—		—			19,882			19,882
Balance as of June 30, 2023		36,664,864			37		496,825			(14,867	)		481,995

Three Months Ended June 30, 2022:


									Distributable
						Paid In Capital			Earnings /
	Common Stock					in Excess of			(Accumulated			Total
	Shares			Par Value		Par Value			Loss)			Net Assets
Balance as of March 31, 2022		27,982,842		$	28	$	370,570		$	53,443		$	424,041
Issuance of common stock pursuant to distribution reinvestment plan		30,800			—		588			—			588
Stock-based compensation		—			—		1,767			—			1,767
Issuance of restricted stock awards		13,540			—		—			—			—
Issuance of common stock, net of issuance costs		3,344,214			3		57,911						57,914
Retired and forfeited shares of restricted stock		(15,564	)		—		(372	)		—			(372	)
Distributions to stockholders		—			—		—			(17,873	)		(17,873	)
Net increase/(decrease) in net assets resulting from operations		—			—		—			(7,723	)		(7,723	)
Balance as of June 30, 2022		31,355,832		$	31	$	430,464		$	27,847		$	458,342

Six Months Ended June 30, 2023:


									Distributable
						Paid In Capital			Earnings /
	Common Stock					in Excess of			(Accumulated			Total
	Shares			Par Value		Par Value			Loss)			Net Assets
Balance as of December 31, 2022		34,960,672		$	35	$	480,532		$	(20,918	)	$	459,649
Issuance of common stock pursuant to distribution reinvestment plan		97,840			—		1,215			—			1,215
Stock based compensation		—			—		4,075			—			4,075
Issuance of restricted stock		798,296			1		(1	)		—			—
Issuance of common stock under ATM program, net of issuance costs		1,022,309			1		13,587			—			13,588
Stock repurchase and cancellation of shares		(91,691	)		—		(1,003	)					(1,003	)
Retired and forfeited shares of restricted stock		(122,562	)		—		(1,580	)		—			(1,580	)
Distributions to stockholders		—			—		—			(36,315	)		(36,315	)
Net increase/(decrease) in net assets resulting from operations		—			—		—			42,366			42,366
Balance as of June 30, 2023		36,664,864		$	37	$	496,825		$	(14,867	)	$	481,995

Six Months Ended June 30, 2022:


									Distributable
						Paid In Capital			Earnings /
	Common Stock					in Excess of			(Accumulated			Total
	Shares			Par Value		Par Value			Loss)			Net Assets
Balance as of December 31, 2021		27,229,541		$	27	$	368,609		$	77,897		$	446,533
Issuance of common stock pursuant to distribution reinvestment plan		90,334			—		1,642			—			1,642
Stock based compensation		—			—		2,677			—			2,677
Issuance of restricted stock awards		718,263			1		—			—			1
Issuance of common stock, net of issuance costs		3,344,214			3		57,911			—			57,914
Retired and forfeited shares of restricted stock		(26,520	)		—		(375	)		—			(375	)
Distributions to stockholders		—			—		—			(33,263	)		(33,263	)
Net increase/(decrease) in net assets resulting from operations		—			—		—			(16,787	)		(16,787	)
Balance as of June 30, 2022		31,355,832		$	31	$	430,464		$	27,847		$	458,342

See accompanying notes to consolidated financial statements.

TRINITY CAPITAL INC.

Consolidated Statements of Cash Flows

(In thousands)

(Unaudited)


	Six Months Ended			Six Months Ended
	June 30, 2023			June 30, 2022
Cash flows provided by/(used in) operating activities:
Net increase/(decrease) in net assets resulting from operations	$	42,366		$	(16,787	)
Adjustments to reconcile net increase/(decrease) in net assets resulting from operation to net cash provided by/(used in) operating activities:
Purchase of investments, net of deferred fees		(223,831	)		(413,615	)
Proceeds from sales and paydowns of investments		186,265			203,416
Net change in unrealized appreciation/(depreciation) from investments, net of third party participation		(27,916	)		91,138
Net realized gain/(loss) from investments		26,976			(43,027	)
Accretion of original issue discounts and end of term payments on investments		(15,105	)		(15,516	)
Amortization of deferred financing costs		2,144			1,653
Stock-based compensation		4,075			2,677
Change in operating assets and liabilities
(Increase)/Decrease in interest receivable		(2,167	)		(3,049	)
(Increase)/Decrease in receivable from sale of investments		—			(3,086	)
(Increase)/Decrease in other assets		(4,120	)		(2,323	)
Increase/(Decrease) in security deposits		(114	)		1,675
Increase/(Decrease) in accounts payable, accrued expenses and other liabilities		(3,955	)		1,130
Net cash provided by/(used in) operating activities		(15,382	)		(195,714	)

Cash flows provided by/(used in) investing activities:
Disposal/(Acquisition) of fixed assets		(1,470	)		24
Net cash provided by/(used in) investing activities		(1,470	)		24

Cash flows provided by/(used in) financing activities
Issuance of common stock net of costs		13,587			57,914
Stock repurchase and cancellation of shares net of costs		(1,003	)		(375	)
Retirement of employee shares		(1,580	)		(23,550	)
Cash distributions paid		(36,996	)		(815	)
Borrowings under Credit Facilities		147,000			184,000
Repayments under Credit Facilities		(102,500	)		(55,000	)
Net cash provided by/(used in) financing activities		18,508			162,174

Net increase/(decrease) in cash, cash equivalents		1,656			(33,516	)
Cash, cash equivalents at beginning of period		10,612			46,742
Cash, cash equivalents at end of period	$	12,268		$	13,226


	Six Months Ended		Six Months Ended
	June 30, 2023		June 30, 2022
Supplemental and non-cash investing and financing activities:
Cash paid for interest	$	20,338	$	12,279
Non-cash settlement of investments	$	21	$	—
Accrued but unpaid distributions	$	19,432	$	17,873
Distributions reinvested	$	1,215	$	1,642
Income tax, including excise tax, paid	$	2,304	$	310

See accompanying notes to consolidated financial statements.

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

June 30, 2023

(In thousands, except share and per share data)

(Unaudited)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Maturity Date	Interest Rate (4)	Principal Amount (5)		Cost		Fair Value (6)
Debt Securities- United States

Automation & Internet of Things
Ambient Photonics, Inc.	Secured Loan⁽¹⁴⁾	July 28, 2022	July 1, 2025	Variable interest rate Prime + 6.0% or Floor rate 9.5%; EOT 4.0% ⁽⁸⁾	$	3,135	$	3,209	$	3,284
	Secured Loan⁽¹⁴⁾	November 17, 2022	May 1, 2025	Variable interest rate Prime + 6.0% or Floor rate 9.5%; EOT 4.0% ⁽⁸⁾		3,631		3,688		3,745
	Secured Loan⁽¹⁴⁾	December 20, 2022	June 1, 2025	Variable interest rate Prime + 6.0% or Floor rate 9.5%; EOT 4.0% ⁽⁸⁾		600		607		617
Total Ambient Photonics, Inc.					$	7,366	$	7,504	$	7,646

Rigetti & Co, Inc.	Secured Loan	March 10, 2021	April 1, 2025	Variable interest rate Prime + 7.5% or Floor rate 11.0%; EOT 2.8% ⁽⁸⁾	$	9,220	$	9,404	$	9,369
	Secured Loan	May 18, 2021	June 1, 2025	Variable interest rate Prime + 7.5% or Floor rate 11.0%; EOT 2.8% ⁽⁸⁾		6,631		6,733		6,703
	Secured Loan	November 10, 2021	December 1, 2025	Variable interest rate Prime + 7.5% or Floor rate 11.0%; EOT 2.8% ⁽⁸⁾		7,000		7,034		6,995
	Secured Loan	January 27, 2022	February 1, 2026	Variable interest rate Prime + 7.5% or Floor rate 11.0%; EOT 2.8% ⁽⁸⁾		5,000		5,055		5,023
Total Rigetti & Co, Inc.						27,851		28,226		28,090

Stratifyd, Inc.	Secured Loan	September 3, 2021	January 1, 2026	Variable interest rate Prime + 7.8% or Floor rate 11.0%; EOT 3.5% ⁽⁸⁾	$	5,323	$	5,416	$	5,397

Sub-total: Automation & Internet of Things (3.5%)*					$	40,540	$	41,146	$	41,133

Connectivity

Vertical Communications, Inc.(20)	Secured Loan⁽¹⁴⁾	August 23, 2021	March 1, 2026	Variable interest rate Prime + 4.0% or Floor rate 11.0%; EOT 23.8% ⁽⁸⁾	$	13,300	$	15,764	$	15,763

viaPhoton, Inc.	Secured Loan⁽¹⁴⁾	March 31, 2022	April 1, 2027	Variable interest rate Prime + 6.6% or Floor rate 9.9%; EOT 5.0%	$	15,000	$	15,210	$	13,938

Sub-total: Connectivity (2.5%)*					$	28,300	$	30,974	$	29,701

Construction Technology

EquipmentShare, Inc.	Equipment Financing	October 2, 2020	November 1, 2023	Fixed interest rate 10.4%; EOT 5.0%		108		150		151
	Equipment Financing	October 9, 2020	November 1, 2023	Fixed interest rate 10.5%; EOT 5.0%		342		475		475
Total EquipmentShare, Inc.						450		625		626

Sub-total: Construction Technology (0.1%)*					$	450	$	625	$	626

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

June 30, 2023

(In thousands, except share and per share data)

(Unaudited)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Maturity Date	Interest Rate (4)	Principal Amount (5)		Cost		Fair Value (6)
Debt Securities- United States, Continued

Consumer Products & Services
Eterneva, Inc.	Equipment Financing⁽¹⁴⁾	November 24, 2021	December 1, 2025	Fixed interest rate 10.6%; EOT 11.5%	$	362	$	401	$	370
	Equipment Financing⁽¹⁴⁾	March 16, 2022	April 1, 2026	Fixed interest rate 10.4%; EOT 11.5%		551		595		548
	Equipment Financing⁽¹⁴⁾	June 17, 2022	July 1, 2026	Fixed interest rate 16.2%; EOT 11.5%		1,520		1,608		1,516
Total Eterneva, Inc.						2,433		2,604		2,434

Fernished, Inc.	Equipment Financing(14)(18)	October 29, 2021	November 1, 2024	Fixed interest rate 13.4%; EOT 3.0%	$	252	$	261	$	40
	Equipment Financing(14)(18)	March 21, 2022	April 1, 2025	Fixed interest rate 13.2%; EOT 3.0%		691		965		149
	Equipment Financing(14)(18)	May 10, 2022	June 1, 2025	Fixed interest rate 13.2%; EOT 3.0%		956		695		107
Total Fernished, Inc.						1,899		1,921		296

Happiest Baby, Inc.	Equipment Financing	September 16, 2020	January 1, 2024	Fixed interest rate 8.4%; EOT 9.5%	$	230	$	355	$	349
	Equipment Financing	January 22, 2021	May 1, 2024	Fixed interest rate 8.4%; EOT 9.5%		283		372		364
Total Happiest Baby, Inc.						513		727		713

Molekule, Inc.	Equipment Financing	June 19, 2020	January 1, 2024	Fixed interest rate 8.8%; EOT 10.0%	$	468	$	752	$	736
	Equipment Financing	September 29, 2020	April 1, 2025	Fixed interest rate 12.3%; EOT 10.0%		302		376		364
	Equipment Financing	December 18, 2020	July 1, 2025	Fixed interest rate 11.9%; EOT 10.0%		516		628		605
	Equipment Financing	August 25, 2021	March 1, 2026	Fixed interest rate 11.3%; EOT 10.0%		411		480		451
Total Molekule, Inc.						1,697		2,236		2,156

Ogee, Inc.	Secured Loan⁽¹⁴⁾	February 14, 2023	March 1, 2027	Variable interest rate Prime + 5.8% or Floor rate 12.0%; EOT 3.8% ⁽⁸⁾	$	5,000	$	4,928	$	5,052

Portofino Labs, Inc.	Secured Loan	April 1, 2021	November 1, 2025	Variable interest rate Prime + 8.3% or Floor rate 11.5%; EOT 4.0% ⁽⁸⁾	$	1,681	$	1,729	$	1,713

Quip NYC, Inc.	Secured Loan	March 9, 2021	April 1, 2026	Variable interest rate Prime + 8.0% or Floor rate 11.3%; EOT 3.0% ⁽⁸⁾	$	16,528	$	16,720	$	16,891
	Secured Loan	February 10, 2022	April 1, 2026	Variable interest rate Prime + 8.0% or Floor rate 11.3%; EOT 3.0% ⁽⁸⁾		2,361		2,400		2,430
Total Quip NYC, Inc.						18,889		19,120		19,321

Rinse, Inc.	Secured Loan	May 10, 2022	June 1, 2027	Variable interest rate Prime + 8.0% or Floor rate 11.3%; EOT 3.8% ⁽⁸⁾	$	5,000	$	4,984	$	5,073

SI Tickets, Inc.	Secured Loan	May 11, 2022	September 1, 2026	Variable interest rate Prime + 8.3% or Floor rate 11.5%; EOT 3.0% ⁽⁸⁾	$	3,000	$	2,983	$	2,944

Super73, Inc.	Secured Loan	December 31, 2020	January 1, 2025	Variable interest rate Prime + 7.3% or Floor rate 11.5%; EOT 4.0% ⁽⁸⁾	$	3,169	$	3,336	$	3,342
	Secured Loan	October 25, 2021	January 1, 2025	Variable interest rate Prime + 7.3% or Floor rate 11.5%; EOT 4.0% ⁽⁸⁾		2,592		2,712		2,716
Total Super73, Inc.						5,761		6,048		6,058

UnTuckIt, Inc.	Secured Loan⁽¹⁴⁾	January 16, 2020	June 1, 2025	Fixed interest rate 12.0%; EOT 3.8%	$	10,584	$	11,344	$	11,014

VitaCup, Inc.	Secured Loan	June 23, 2021	July 1, 2025	Variable interest rate Prime + 7.5% or Floor rate 11.5%; EOT 2.5% ⁽⁸⁾	$	5,500	$	5,567	$	5,608

Whoop, Inc.	Secured Loan⁽¹⁴⁾	May 17, 2023	June 1, 2028	Variable interest rate Prime + 5.3% or Floor rate 13.0%; EOT 2.5% ⁽⁸⁾	$	35,000	$	33,943	$	33,943

Sub-total: Consumer Products & Services (8.1%)*					$	96,957	$	98,134	$	96,325

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

June 30, 2023

(In thousands, except share and per share data)

(Unaudited)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Maturity Date	Interest Rate (4)	Principal Amount (5)		Cost		Fair Value (6)
Debt Securities- United States, Continued

Digital Assets Technology and Services
Cleanspark, Inc.	Equipment Financing	April 22, 2022	May 1, 2025	Fixed interest rate 10.3%; EOT 5.0%	$	12,864	$	13,450	$	13,062

Core Scientific, Inc.	Equipment Financing(18)	August 31, 2021	October 1, 2024	Fixed interest rate 10.3%; EOT 5.0%	$	674	$	700	$	445
	Equipment Financing(18)	November 19, 2021	December 1, 2024	Fixed interest rate 10.7%; EOT 5.0%		10,132		10,437		6,696
	Equipment Financing(18)	December 13, 2021	January 1, 2025	Fixed interest rate 10.5%; EOT 5.0%		3,753		3,853		2,480
	Equipment Financing(18)	February 9, 2022	March 1, 2025	Fixed interest rate 10.5%; EOT 5.0%		8,018		8,179		5,299
Total Core Scientific, Inc.						22,577		23,169		14,920

Sub-total: Digital Assets Technology and Services (2.4%)*					$	35,441	$	36,619	$	27,982

Education Technology
Medical Sales Training Holding Company	Secured Loan⁽¹⁴⁾	March 18, 2021	April 1, 2025	Variable interest rate Prime + 8.8% or Floor rate 12.0%; EOT 5.0% ⁽⁸⁾	$	5,834	$	6,130	$	5,547
	Secured Loan⁽¹⁴⁾	July 21, 2021	August 1, 2025	Variable interest rate Prime + 8.8% or Floor rate 12.0%; EOT 5.0% ⁽⁸⁾		2,000		2,099		1,902
Total Medical Sales Training Holding Company						7,834		8,229		7,449

Yellowbrick Learning, Inc.	Secured Loan⁽¹⁴⁾	February 1, 2021	March 1, 2026	Fixed interest rate 2.0%; EOT 5.0%	$	7,500	$	7,875	$	5,069
	Secured Loan⁽¹⁴⁾	August 10, 2021	March 1, 2026	Fixed interest rate 2.0%; EOT 5.0%		2,500		2,625		1,693
Total Yellowbrick Learning, Inc.						10,000		10,500		6,762

Sub-total: Education Technology (1.2%)*					$	17,834	$	18,729	$	14,211

Finance and Insurance
Bestow, Inc.	Secured Loan	April 25, 2022	May 1, 2027	Variable interest rate Prime + 6.5% or Floor rate 10.0%; EOT 1.5% ⁽⁸⁾	$	25,000	$	25,048	$	24,856
	Secured Loan	May 12, 2022	June 1, 2027	Variable interest rate Prime + 6.5% or Floor rate 10.0%; EOT 1.5% ⁽⁸⁾		15,000		15,022		15,038
Total Bestow, Inc.						40,000		40,070		39,894

Eqis Capital Management, Inc.	Secured Loan	June 15, 2022	July 1, 2026	Variable interest rate Prime + 7.5% or Floor rate 10.8%; EOT 3.0% ⁽⁸⁾	$	7,000	$	7,210	$	7,121

Openly Holdings Corp.	Secured Loan(9)(14)	November 18, 2022	December 1, 2027	Variable interest rate Prime + 6.3% or Floor rate 10.5%; EOT 2.8% ⁽⁸⁾		3,125		3,125		3,212
	Secured Loan(9)(14)	January 31, 2023	December 1, 2027	Variable interest rate Prime + 6.3% or Floor rate 10.5%; EOT 2.8% ⁽⁸⁾		6,250		6,236		6,431
	Secured Loan(9)(14)	June 22, 2023	December 1, 2027	Variable interest rate Prime + 6.3% or Floor rate 10.5%; EOT 2.8% ⁽⁸⁾		15,625		15,550		15,550
Total Openly Holdings Corp.						25,000		24,911		25,193

Petal Card, Inc.	Secured Loan	January 16, 2020	July 1, 2026	Variable interest rate Prime + 7.5% or Floor rate 11.0%+PIK Interest Rate 1.0%; EOT 11.0% (8)(15)	$	10,038	$	8,360	$	8,794
	Secured Loan	August 6, 2021	July 1, 2026	Variable interest rate Prime + 7.5% or Floor rate 11.0%+PIK Interest Rate 1.0%; EOT 11.0% (8)(15)		7,027		5,852		6,156
	Secured Loan (12)	January 28, 2021	January 11, 2024	Variable interest rate Prime + 9.0% or Floor rate 11.5%; EOT 0.0% ⁽⁸⁾		26,582		26,543		26,582
Total Petal Card, Inc.						43,647		40,755		41,532

Slope Tech, Inc.	Secured Loan(12)(14)	October 5, 2022	March 14, 2025	Variable interest rate SOFR 30 Day Forward + 3.0% or Floor rate 11.8%; EOT 0.0% ⁽⁸⁾		3,998		4,078		4,104

ZenDrive, Inc.	Secured Loan	July 16, 2021	August 1, 2026	Variable interest rate Prime + 7.0% or Floor rate 10.3%; EOT 3.0% ⁽⁸⁾	$	15,000	$	15,156	$	15,158

Sub-total: Finance and Insurance (11.2%)*					$	134,645	$	132,180	$	133,002

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

June 30, 2023

(In thousands, except share and per share data)

(Unaudited)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Maturity Date	Interest Rate (4)	Principal Amount (5)		Cost		Fair Value (6)
Debt Securities- United States, Continued

Food and Agriculture Technologies
Athletic Brewing Company, LLC	Equipment Financing	December 7, 2021	September 1, 2026	Fixed interest rate 11.1%; EOT 7.0%	$	19,900	$	20,290	$	20,126
	Equipment Financing	March 16, 2022	September 1, 2026	Fixed interest rate 11.2%; EOT 7.0%		4,968		5,043		5,019
Total Athletic Brewing Company, LLC						24,868		25,333		25,145

Bowery Farming, Inc.	Secured Loan⁽¹⁴⁾	September 10, 2021	September 10, 2026	Variable interest rate LIBOR + 11.0% or Floor rate 10.1%(8)(15)	$	10,282	$	9,907	$	9,826

Daring Foods, Inc.	Equipment Financing	April 8, 2021	May 1, 2024	Fixed interest rate 9.6%; EOT 7.5%	$	153	$	187	$	185
	Equipment Financing	August 31, 2021	September 1, 2024	Fixed interest rate 10.0%; EOT 7.5%		257		294		288
	Equipment Financing	November 1, 2021	December 1, 2024	Fixed interest rate 9.4%; EOT 7.5%		538		596		582
	Equipment Financing	March 8, 2022	April 1, 2025	Fixed interest rate 9.5%; EOT 7.5%		1,404		1,506		1,461
	Equipment Financing	April 29, 2022	May 1, 2025	Fixed interest rate 10.2%; EOT 7.5%		644		685		665
	Equipment Financing	July 6, 2022	August 1, 2025	Fixed interest rate 10.9%; EOT 7.5%		327		344		337
	Equipment Financing	August 25, 2022	September 1, 2025	Fixed interest rate 12.1%; EOT 7.5%		795		829		818
Total Daring Foods, Inc.						4,118		4,441		4,336

DrinkPak, LLC	Secured Loan(9)(14)	September 13, 2022	April 1, 2026	Variable interest rate Prime + 7.3% or Floor rate 12.8%; EOT 4.0% ⁽⁸⁾	$	6,000	$	6,107	$	6,041
	Equipment Financing(9)(14)	February 17, 2023	September 1, 2026	Fixed interest rate 12.9%; EOT 7.0%		14,305		14,430		14,586
Total DrinkPak, LLC					$	20,305	$	20,537	$	20,627

Emergy, Inc.	Equipment Financing⁽¹⁴⁾	January 8, 2021	May 1, 2024	Fixed interest rate 9.1%; EOT 8.5%	$	165	$	211	$	206
	Equipment Financing⁽¹⁴⁾	December 15, 2021	July 1, 2025	Fixed interest rate 9.3%; EOT 11.5%		6,749		7,532		7,152
	Equipment Financing(9)(14)	December 13, 2022	July 1, 2026	Fixed interest rate 12.6%; EOT 11.5%		9,438		9,725		9,635
Total Emergy, Inc.						16,352		17,468		16,993

Miyoko's Kitchen	Equipment Financing	February 5, 2021	September 1, 2023	Fixed interest rate 8.5%; EOT 9.0%	$	48	$	107	$	105
	Equipment Financing	June 25, 2021	January 1, 2024	Fixed interest rate 8.9%; EOT 9.0%		130		181		178
Total Miyoko's Kitchen						178		288		283

Sun Basket, Inc.	Secured Loan	December 31, 2020	June 30, 2024	Variable interest rate Prime + 8.5% or Floor rate 11.8%; EOT 5.8% ⁽⁸⁾	$	11,111	$	12,172	$	11,828

The Fynder Group, Inc.	Equipment Financing	October 14, 2020	May 1, 2024	Fixed interest rate 9.1%; EOT 10.0%	$	187	$	244	$	238
	Equipment Financing	March 31, 2022	October 1, 2025	Fixed interest rate 9.3%; EOT 10.0%		2,011		2,132		2,055
Total The Fynder Group, Inc.						2,198		2,376		2,293

Sub-total: Food and Agriculture Technologies (7.7%)*					$	89,412	$	92,522	$	91,331

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

June 30, 2023

(In thousands, except share and per share data)

(Unaudited)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Maturity Date	Interest Rate (4)	Principal Amount (5)		Cost		Fair Value (6)
Debt Securities- United States, Continued

Green Technology

Bolb, Inc.	Equipment Financing	October 12, 2021	November 1, 2024	Fixed interest rate 10.3%; EOT 6.0%	$	823	$	900	$	874

Commonwealth Fusion Systems, LLC	Equipment Financing	September 10, 2021	October 1, 2024	Fixed interest rate 9.5%; EOT 8.5%	$	1,056	$	1,218	$	1,189
	Equipment Financing	October 20, 2021	November 1, 2024	Fixed interest rate 9.7%; EOT 8.5%		325		371		361
	Equipment Financing	June 16, 2023	July 1, 2030	Fixed interest rate 13.0%; EOT 10.0%		8,395		8,320		8,320
Total Commonwealth Fusion Systems, LLC						9,776		9,909		9,870

Dandelion Energy, Inc.	Equipment Financing	March 17, 2020	April 1, 2024	Fixed interest rate 9.0%; EOT 12.5%	$	118	$	183	$	177
	Equipment Financing	October 27, 2020	November 1, 2024	Fixed interest rate 9.2%; EOT 12.5%		212		275		263
	Equipment Financing	November 19, 2020	December 1, 2024	Fixed interest rate 9.1%; EOT 12.5%		272		347		331
	Equipment Financing	December 29, 2020	January 1, 2025	Fixed interest rate 9.2%; EOT 12.5%		329		413		394
	Equipment Financing	March 25, 2021	April 1, 2025	Fixed interest rate 9.1%; EOT 12.5%		712		860		819
	Equipment Financing	December 1, 2021	January 1, 2026	Fixed interest rate 8.8%; EOT 12.5%		902		1,006		954
	Equipment Financing	April 8, 2022	May 1, 2026	Fixed interest rate 8.9%; EOT 12.5%		1,664		1,799		1,710
	Equipment Financing	May 27, 2022	June 1, 2026	Fixed interest rate 9.2%; EOT 12.5%		769		824		789
	Equipment Financing	June 13, 2022	July 1, 2026	Fixed interest rate 9.5%; EOT 12.5%		1,173		1,250		1,197
	Equipment Financing	August 24, 2022	September 1, 2026	Fixed interest rate 11.1%; EOT 12.5%		753		792		776
	Equipment Financing	November 10, 2022	December 1, 2026	Fixed interest rate 11.6%; EOT 12.5%		692		718		723
	Equipment Financing	April 12, 2023	May 1, 2027	Fixed interest rate 12.1%; EOT 12.5%		1,557		1,569		1,569
	Equipment Financing	June 29, 2023	July 1, 2027	Fixed interest rate 12.7%; EOT 12.5%		1,296		1,290		1,290
Total Dandelion Energy, Inc.						10,449		11,326		10,992

Electric Hydrogen Co.	Equipment Financing⁽¹⁴⁾	September 12, 2022	April 1, 2026	Fixed interest rate 9.0%; EOT 10.0%	$	1,642	$	1,721	$	1,700

Hi-Power, LLC	Equipment Financing	September 30, 2021	April 1, 2025	Fixed interest rate 12.4%; EOT 1.0%	$	3,839	$	3,884	$	3,846
	Equipment Financing	September 30, 2022	April 1, 2026	Fixed interest rate 14.7%; EOT 1.0%		3,444		3,430		3,435
Total Hi-Power, LLC						7,283		7,314		7,281

SeaOn Global, LLC	Equipment Financing⁽¹⁴⁾	June 16, 2022	July 1, 2026	Fixed interest rate 9.3%; EOT 11.0%	$	5,269	$	5,572	$	5,323
	Equipment Financing⁽¹⁴⁾	August 17, 2022	September 1, 2026	Fixed interest rate 9.3%; EOT 11.0%		2,658		2,780		2,685
Total SeaOn Global, LLC						7,927		8,352		8,008

Edeniq, Inc.(20)	Secured Loan⁽¹⁴⁾	November 30, 2021	June 1, 2025	Fixed interest rate 18.0%; EOT 5.7%	$	3,700	$	2,245	$	3,755

Footprint International Holding, Inc.	Secured Loan	February 18, 2022	March 1, 2027	Variable interest rate Prime + 7.3% or Floor rate 10.5%; EOT 3.5% ⁽⁸⁾	$	20,000	$	18,593	$	19,985
	Secured Loan	April 20, 2022	March 1, 2027	Variable interest rate Prime + 7.3% or Floor rate 10.5%; EOT 3.5% ⁽⁸⁾		20,000		18,508		19,895
Total Footprint International Holding, Inc.						40,000		37,101		39,880

Mainspring Energy, Inc.	Secured Loan	March 18, 2022	October 1, 2026	Fixed interest rate 11.0%; EOT 3.8%	$	30,000	$	30,246	$	29,361

RTS Holding, Inc.	Secured Loan(9)(14)	December 31, 2021	January 1, 2027	Variable interest rate Prime + 7.25% or Floor rate 10.5%+PIK Interest Rate 4.25%; EOT 3.0% (15)	$	13,800	$	14,297	$	14,565
	Secured Loan(9)(14)	October 21, 2022	November 1, 2027	Variable interest rate Prime + 7.25% or Floor rate 13.5%; EOT 3.0% (15)		7,200		7,156		7,024
Total RTS Holding, Inc.						21,000		21,453		21,589

Sub-total: Green Technology (11.2%)*					$	132,600	$	130,567	$	133,310

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

June 30, 2023

(In thousands, except share and per share data)

(Unaudited)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Maturity Date	Interest Rate (4)	Principal Amount (5)		Cost		Fair Value (6)
Debt Securities- United States, Continued

Healthcare
Emerald Cloud Lab, Inc.	Equipment Financing	July 13, 2021	August 1, 2024	Fixed interest rate 9.7%; EOT 7.0%	$	4,175	$	4,821	$	4,704

Dentologie Enterprises, Inc.	Secured Loan(9)(14)	October 14, 2022	May 1, 2027	Variable interest rate Prime + 6.9% or Floor rate 10.9%; EOT 3.0% ⁽⁸⁾		3,000		2,988		2,921

Exer Holdings, LLC	Secured Loan	November 19, 2021	December 1, 2026	Variable interest rate Prime + 7.0% or Floor rate 11.5%; EOT 3.0% ⁽⁸⁾	$	22,500	$	22,637	$	23,175
	Secured Loan	February 18, 2022	December 1, 2026	Variable interest rate Prime + 7.0% or Floor rate 11.5%; EOT 3.0% ⁽⁸⁾		7,500		7,534		7,725
Total Exer Holdings, LLC						30,000		30,171		30,900


Lark Technologies, Inc.	Secured Loan	September 30, 2020	April 1, 2025	Variable interest rate Prime + 8.3% or Floor rate 11.5% or ceiling rate of 13.5%; EOT 4.0%(8)	$	3,284	$	3,399	$	3,330
	Secured Loan	June 30, 2021	January 1, 2026	Variable interest rate Prime + 8.3% or Floor rate 11.5% or ceiling rate of 13.5%; EOT 4.0%(8)		4,420		4,448		4,330
Total Lark Technologies, Inc.						7,704		7,847		7,660

WorkWell Prevention & Care Inc.	Secured Loan(14)	December 31, 2022	January 1, 2027	Variable interest rate Prime + 5.0% or Floor rate 6.0%; EOT 0.0% ⁽⁸⁾	$	500	$	500	$	500

Sub-total: Healthcare (3.9%)*					$	45,379	$	46,327	$	46,685

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

June 30, 2023

(In thousands, except share and per share data)

(Unaudited)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Maturity Date	Interest Rate (4)	Principal Amount (5)		Cost		Fair Value (6)
Debt Securities- United States, Continued

Human Resource Technology
Nomad Health, Inc.	Secured Loan	March 29, 2022	October 1, 2026	Variable interest rate Prime + 5.5% or Floor rate 9.3%; EOT 4.0% ⁽⁸⁾	$	30,000	$	30,270	$	30,604

Qwick, Inc.	Secured Loan	December 31, 2021	January 1, 2026	Variable interest rate Prime + 8.0% or Floor rate 11.0%; EOT 5.0% ⁽⁸⁾	$	5,000	$	5,091	$	5,250
	Secured Loan	August 12, 2022	September 1, 2026	Variable interest rate Prime + 8.0% or Floor rate 11.0%; EOT 5.0% ⁽⁸⁾		5,000		4,998		5,250
Total Qwick, Inc.						10,000		10,089		10,500

Sub-total: Human Resource Technology (3.5%)*					$	40,000	$	40,359	$	41,104

Industrials
3DEO, Inc.	Equipment Financing	February 23, 2022	March 1, 2025	Fixed interest rate 9.1%; EOT 9.0%	$	2,327	$	2,637	$	2,395
	Equipment Financing	April 12, 2022	May 1, 2025	Fixed interest rate 9.0%; EOT 9.0%		1,151		1,292		1,166
Total 3DEO, Inc.						3,478		3,929		3,561

Sub-total: Industrials (0.3%)*					$	3,478	$	3,929	$	3,561

Life Sciences
Convergent Dental, Inc.	Secured Loan(9)(14)	April 21, 2023	May 1, 2027	Variable interest rate Prime + 5.8% or Floor rate 13.5%; EOT 4.0% ⁽⁸⁾	$	12,000	$	11,552	$	11,552

Delphinus Medical Technologies, Inc.	Secured Loan⁽¹⁴⁾	June 22, 2023	July 1, 2027	Variable interest rate Prime + 5.8% or Floor rate 13.5%; EOT 4.0% ⁽⁸⁾	$	7,500	$	7,380	$	7,380

Greenlight Biosciences Inc.	Equipment Financing⁽¹⁴⁾	March 29, 2021	April 1, 2024	Fixed interest rate 9.7%; EOT 8.0%	$	921	$	1,168	$	1,150
	Equipment Financing⁽¹⁴⁾	June 17, 2021	July 1, 2024	Fixed interest rate 9.5%; EOT 8.0%		1,593		1,896		1,862
	Equipment Financing⁽¹⁴⁾	August 31, 2021	September 1, 2024	Fixed interest rate 9.7%; EOT 8.0%		940		1,085		1,059
	Equipment Financing⁽¹⁴⁾	August 31, 2021	September 1, 2024	Fixed interest rate 9.7%; EOT 8.0%		545		629		612
Total Greenlight Biosciences Inc.						3,999		4,778		4,683

Pendulum Therapeutics, Inc.	Equipment Financing	January 17, 2020	August 1, 2023	Fixed interest rate 7.8%; EOT 5.0%	$	74	$	211	$	210
	Equipment Financing	March 6, 2020	October 1, 2023	Fixed interest rate 7.7%; EOT 5.0%		61		99		99
	Equipment Financing	July 15, 2020	February 1, 2024	Fixed interest rate 9.8%; EOT 6.0%		190		248		245
	Secured Loan	December 31, 2021	January 1, 2026	Variable interest rate Prime + 6.8% or Floor rate 10.0%; EOT 3.0% ⁽⁸⁾		5,000		5,054		5,067
	Secured Loan	February 28, 2022	March 1, 2026	Variable interest rate Prime + 6.8% or Floor rate 10.0%; EOT 3.0% ⁽⁸⁾		5,000		5,045		5,054
	Secured Loan	March 30, 2022	April 1, 2026	Variable interest rate Prime + 6.8% or Floor rate 10.0%; EOT 3.0% ⁽⁸⁾		5,000		5,040		5,047
	Secured Loan	May 6, 2022	June 1, 2026	Variable interest rate Prime + 6.8% or Floor rate 10.0%; EOT 3.0% ⁽⁸⁾		5,000		5,028		5,037
	Secured Loan	June 17, 2022	July 1, 2026	Variable interest rate Prime + 6.8% or Floor rate 10.0%; EOT 3.0% ⁽⁸⁾		5,000		5,024		5,032
Total Pendulum Therapeutics, Inc.						25,325		25,749		25,791

Deerfield Imaging Holdings, Inc.	Secured Loan⁽¹⁴⁾	April 14, 2022	May 1, 2027	Variable interest rate Prime + 6.0% or Floor rate 10.0%; EOT 5.0% ⁽⁸⁾	$	18,250	$	18,494	$	18,597

Revelle Aesthetics, Inc.	Secured Loan⁽¹⁴⁾	May 30, 2023	May 30, 2028	Variable interest rate Prime + 5.8% or Floor rate 13.5%; EOT 4.0% ⁽⁸⁾	$	15,000	$	14,775	$	14,775

RXAnte, Inc.	Secured Loan(9)(14)	November 21, 2022	December 1, 2027	Variable interest rate Prime + 4.48% or Floor rate 9.98%+PIK Fixed Interest Rate 1.5%; EOT 3.5% (15)	$	9,071	$	9,013	$	8,999
	Secured Loan⁽¹⁴⁾	April 14, 2023	December 1, 2027	Variable interest rate Prime + 4.48% or Floor rate 9.98%+PIK Fixed Interest Rate 1.5%; EOT 3.5% (15)		3,007		2,967		2,967
Total RXAnte, Inc.						12,078		11,980		11,966

TMRW Life Sciences, Inc.	Secured Loan	April 29, 2022	May 1, 2027	Variable interest rate Prime + 5.0% or Floor rate 8.8%; EOT 4.0% ⁽⁸⁾	$	5,000	$	5,036	$	5,071
	Secured Loan	March 3, 2023	May 1, 2027	Variable interest rate Prime + 5.0% or Floor rate 8.8%; EOT 4.0% ⁽⁸⁾		15,000		14,945		14,945
Total TMRW Life Sciences, Inc.					$	20,000	$	19,981	$	20,016

Sub-total: Life Sciences (9.7%)*					$	114,152	$	114,689	$	114,760

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

June 30, 2023

(In thousands, except share and per share data)

(Unaudited)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Maturity Date	Interest Rate (4)	Principal Amount (5)		Cost		Fair Value (6)
Debt Securities- United States, Continued

Marketing, Media, and Entertainment
Drone Racing League, Inc.	Secured Loan⁽¹⁴⁾	October 17, 2022	May 17, 2027	Variable interest rate Prime + 7.5% or Floor rate 11.0%; EOT 2.5% ⁽⁸⁾		10,000	$	9,827	$	9,705

Grabit Interactive Media, Inc.	Secured Loan	April 8, 2022	November 1, 2026	Variable interest rate Prime + 7.5% or Floor rate 10.8%; EOT 2.5% ⁽⁸⁾	$	4,500	$	4,506	$	4,463

Incontext Solutions, Inc.	Secured Loan⁽¹⁴⁾	January 16, 2020	September 1, 2025	Fixed interest rate 11.8%; EOT 11.4%	$	3,146	$	4,295	$	3,605

PebblePost, Inc.	Secured Loan	May 7, 2021	June 1, 2026	Variable interest rate Prime + 8.8% or Floor rate 11.5%; EOT 3.8% ⁽⁸⁾	$	11,500	$	11,730	$	11,685

Vox Media Holdings, Inc.	Secured Loan(9)(14)	October 18, 2022	November 1, 2027	Variable interest rate Prime + 6.3% or Floor rate 11.8%; EOT 2.5% ⁽⁸⁾		12,000		11,929		12,105
	Secured Loan(9)(14)	December 29, 2022	January 1, 2028	Variable interest rate Prime + 6.3% or Floor rate 11.8%; EOT 2.5% ⁽⁸⁾		6,000		5,949		6,059
Total Vox Media Holdings, Inc.						18,000		17,878		18,164

Sub-total: Marketing, Media, and Entertainment (4.0%)*					$	47,146	$	48,236	$	47,622

Multi-Sector Holdings
Trinity Investor JV I LLC (f.k.a. i40, LLC)(10)(20)	Secured Loan⁽¹⁴⁾	January 30, 2023	December 5, 2028	Fixed interest rate 8.5%; EOT 0.0%		6,083		6,083		6,083

Sub-total: Multi-Sector Holdings (0.5%)*					$	6,083	$	6,083	$	6,083

Real Estate Technology
BlueGround US, Inc.	Equipment Financing	June 6, 2022	January 1, 2026	Fixed interest rate 9.6%; EOT 8.0%	$	3,319	$	3,469	$	3,372
	Equipment Financing	July 26, 2022	February 1, 2026	Fixed interest rate 11.1%; EOT 8.0%		4,705		4,892		4,797
	Equipment Financing	August 12, 2022	March 1, 2026	Fixed interest rate 11.6%; EOT 8.0%		3,735		3,870		3,830
	Equipment Financing	September 26, 2022	April 1, 2026	Fixed interest rate 11.9%; EOT 8.0%		4,552		4,694		4,692
	Equipment Financing	October 25, 2022	May 1, 2026	Fixed interest rate 12.6%; EOT 8.0%		3,801		3,904		3,905
	Equipment Financing	November 30, 2022	June 1, 2026	Fixed interest rate 12.7%; EOT 8.0%		2,507		2,565		2,596
Total BlueGround US, Inc.						22,619		23,394		23,192


BoardRE, Inc.	Secured Loan	October 15, 2021	June 1, 2026	Variable interest rate Prime + 8.3% or Floor rate 11.5%; EOT 4.5% ⁽⁸⁾	$	5,000	$	5,232	$	4,755

Knockaway, Inc.	Secured Loan	November 10, 2021	June 1, 2026	Variable interest rate Prime + 6.3% or Floor rate 11.0%; EOT 3.0% ⁽⁸⁾	$	14,734	$	14,889	$	12,785
	Secured Loan	November 30, 2021	June 1, 2026	Variable interest rate Prime + 6.3% or Floor rate 11.0%; EOT 3.0% ⁽⁸⁾		2,000		2,020		1,735
	Secured Loan	December 28, 2021	July 1, 2026	Variable interest rate Prime + 6.3% or Floor rate 11.0%; EOT 3.0% ⁽⁸⁾		4,275		4,313		3,709
Total Knockaway, Inc.						21,009		21,222		18,229

Maxwell Financial Labs, Inc.	Secured Loan	September 30, 2021	April 1, 2026	Variable interest rate Prime + 6.0% or Floor rate 10.0%; EOT 5.0% ⁽⁸⁾	$	18,000	$	18,384	$	17,763

Orchard Technologies, Inc.	Secured Loan	March 11, 2021	April 1, 2026	Variable interest rate Prime + 7.5% or Floor rate 11.0%; EOT 4.0% ⁽⁸⁾	$	4,779	$	4,899	$	4,865
	Secured Loan	July 23, 2021	April 1, 2026	Variable interest rate Prime + 7.5% or Floor rate 11.0%; EOT 4.0% ⁽⁸⁾		12,500		12,762		12,682
	Secured Loan	August 2, 2022	April 1, 2026	Variable interest rate Prime + 7.5% or Floor rate 11.0%; EOT 4.0% ⁽⁸⁾		12,500		12,593		12,635
Total Orchard Technologies, Inc.						29,779		30,254		30,182

Sub-total: Real Estate Technology (7.9%)*					$	96,407	$	98,486	$	94,121

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

June 30, 2023

(In thousands, except share and per share data)

(Unaudited)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Maturity Date	Interest Rate (4)	Principal Amount (5)		Cost		Fair Value (6)
Debt Securities- United States, Continued

Software as a Service ("SaaS")
All Seated, Inc.	Secured Loan	February 28, 2022	March 1, 2027	Variable interest rate Prime + 7.0% or Floor rate 10.8%; EOT 3.5% ⁽⁸⁾	$	6,000	$	6,059	$	5,895

BackBlaze, Inc.	Equipment Financing	January 16, 2020	August 1, 2023	Fixed interest rate 7.5%; EOT 11.5%	$	6	$	37	$	37
	Equipment Financing	January 16, 2020	September 1, 2023	Fixed interest rate 7.7%; EOT 11.5%		13		43		43
	Equipment Financing	January 16, 2020	October 1, 2023	Fixed interest rate 7.5%; EOT 11.5%		18		48		48
	Equipment Financing	January 16, 2020	November 1, 2023	Fixed interest rate 7.2%; EOT 11.5%		80		176		174
	Equipment Financing	January 16, 2020	December 1, 2023	Fixed interest rate 7.5%; EOT 11.5%		129		253		249
	Equipment Financing	January 16, 2020	January 1, 2024	Fixed interest rate 7.4%; EOT 11.5%		131		236		231
	Equipment Financing	January 20, 2020	February 1, 2024	Fixed interest rate 7.4%; EOT 11.5%		151		255		251
	Equipment Financing	February 1, 2020	March 1, 2024	Fixed interest rate 7.2%; EOT 11.5%		146		234		229
	Equipment Financing	March 26, 2020	April 1, 2024	Fixed interest rate 7.4%; EOT 11.5%		49		74		72
	Equipment Financing	April 17, 2020	May 1, 2024	Fixed interest rate 7.3%; EOT 11.5%		340		502		489
	Equipment Financing	July 27, 2020	August 1, 2024	Fixed interest rate 7.4%; EOT 11.5%		442		600		581
	Equipment Financing	September 4, 2020	October 1, 2024	Fixed interest rate 7.2%; EOT 11.5%		87		113		110
	Equipment Financing	March 29, 2021	April 1, 2025	Fixed interest rate 7.5%; EOT 11.5%		1,313		1,572		1,516
Total BackBlaze, Inc.						2,905		4,143		4,030

The Tomorrow Companies, Inc.	Secured Loan(9)(14)	December 14, 2022	January 1, 2028	Variable interest rate Prime + 7.0% or Floor rate 10.8%; EOT 3.0% ⁽⁸⁾		3,250		3,202		3,231

Sub-total: SaaS (1.1%)*					$	12,155	$	13,404	$	13,156

Space Technology
Astranis Space Technology Corporation	Equipment Financing(9)(14)	April 13, 2023	November 1, 2026	Fixed interest rate 12.1%; EOT 5.0%	$	14,362	$	14,356	$	14,359

Axiom Space, Inc.	Secured Loan	May 28, 2021	June 1, 2026	Variable interest rate Prime + 6.0% or Floor rate 9.3%; EOT 2.5% ⁽⁸⁾	$	30,000	$	30,299	$	30,417

Hadrian Automation, Inc.	Equipment Financing⁽¹⁴⁾	March 2, 2022	September 1, 2025	Fixed interest rate 12.6%; EOT 0.0%	$	346	$	345	$	341
	Equipment Financing⁽¹⁴⁾	May 6, 2022	November 1, 2025	Fixed interest rate 12.9%; EOT 0.0%		3,596		3,583		3,561
	Equipment Financing⁽¹⁴⁾	July 15, 2022	January 1, 2026	Fixed interest rate 14.3%; EOT 0.0%		2,568		2,557		2,558
	Equipment Financing(9)(14)	September 30, 2022	March 1, 2026	Fixed interest rate 15.2%; EOT 0.0%		4,524		4,511		4,580
	Equipment Financing(9)(14)	December 22, 2022	June 1, 2026	Fixed interest rate 16.1%; EOT 0.0%		1,093		1,078		1,127
	Equipment Financing(9)(14)	December 22, 2022	December 1, 2026	Fixed interest rate 16.4%; EOT 0.0%		978		973		1,020
	Equipment Financing(9)(14)	March 29, 2023	March 1, 2027	Fixed interest rate 16.4%; EOT 0.0%		3,003		2,988		2,988
Total Hadrian Automation, Inc.						16,108		16,035		16,175

Hermeus Corporation	Equipment Financing(9)(14)	August 9, 2022	March 1, 2026	Fixed interest rate 9.6%; EOT 6.0%	$	861	$	887	$	853
	Equipment Financing(9)(14)	October 11, 2022	May 1, 2026	Fixed interest rate 11.8%; EOT 6.0%		1,548		1,574		1,541
	Equipment Financing(9)(14)	April 12, 2023	November 1, 2026	Fixed interest rate 12.6%; EOT 6.0%		2,064		2,039		2,039
Total Hermeus Corporation					$	4,473	$	4,500	$	4,433
Space Perspective, Inc.	Secured Loan	March 3, 2022	July 1, 2026	Variable interest rate Prime + 7.8% or Floor rate 11.0%; EOT 5.0% ⁽⁸⁾	$	5,000	$	5,022	$	4,869

Sub-total: Space Technology (5.9%)*					$	69,943	$	70,212	$	70,253

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

June 30, 2023

(In thousands, except share and per share data)

(Unaudited)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Maturity Date	Interest Rate (4)	Principal Amount (5)		Cost		Fair Value (6)
Debt Securities- United States, Continued

Transportation Technology
NextCar Holding Company, Inc.	Secured Loan	December 14, 2021	September 30, 2023	Variable interest rate Prime + 5.8% or Floor rate 9.0%; EOT 5.3%(8)(15)	$	5,290	$	5,553	$	5,205
	Secured Loan	December 15, 2021	September 30, 2023	Variable interest rate Prime + 5.8% or Floor rate 9.0%; EOT 5.3%(8)(15)		2,116		2,221		2,082
	Secured Loan	February 23, 2022	September 30, 2023	Variable interest rate Prime + 5.8% or Floor rate 9.0%; EOT 5.3%(8)(15)		2,645		2,776		2,603
	Secured Loan	March 16, 2022	September 30, 2023	Variable interest rate Prime + 5.8% or Floor rate 9.0%; EOT 5.3%(8)(15)		3,174		3,331		3,123
	Secured Loan	April 18, 2022	September 30, 2023	Variable interest rate Prime + 5.8% or Floor rate 9.0%; EOT 5.3%(8)(15)		2,645		2,776		2,603
	Secured Loan	April 18, 2022	September 30, 2023	Variable interest rate Prime + 5.8% or Floor rate 9.0%; EOT 5.3%(8)(15)		2,645		2,776		2,603
	Secured Loan	May 17, 2022	September 30, 2023	Variable interest rate Prime + 5.8% or Floor rate 9.0%; EOT 5.3%(8)(15)		5,290		5,552		5,205
	Secured Loan	June 22, 2022	September 30, 2023	Variable interest rate Prime + 5.8% or Floor rate 9.0%; EOT 5.3%(8)(15)		2,645		2,776		2,603
Total NextCar Holding Company, Inc.						26,450		27,761		26,027

Zuum Transportation, Inc.	Secured Loan	December 17, 2021	January 1, 2027	Variable interest rate Prime + 6.0% or Floor rate 10.8%; EOT 2.5% ⁽⁸⁾	$	5,000	$	5,038	$	4,777

Sub-total: Transportation Technology (2.6%)*					$	31,450	$	32,799	$	30,804

Total: Debt Securities- United States (87.1%)*					$	1,042,372	$	1,056,020	$	1,035,770

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

June 30, 2023

(In thousands, except share and per share data)

(Unaudited)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Maturity Date	Interest Rate (4)	Principal Amount (5)		Cost		Fair Value (6)
Debt Securities- Canada

Construction Technology
Nexii Building Solutions, Inc. (10)	Secured Loan	August 27, 2021	August 27, 2025	Variable interest rate Prime + 7.0% or Floor rate 10.3%; EOT 2.5%(8)(15)	$	10,258	$	10,508	$	10,085
	Secured Loan	June 8, 2022	June 8, 2026	Variable interest rate Prime + 7.0% or Floor rate 10.3%; EOT 2.5%(8)(15)		5,129		5,254		4,964
Total Nexii Building Solutions, Inc.						15,387		15,762		15,049

Sub-total: Construction Technology (1.3%)*					$	15,387	$	15,762	$	15,049

Digital Assets Technology and Services
Hut 8 Holdings, Inc. (10)	Equipment Financing	December 30, 2021	January 1, 2025	Fixed interest rate 9.5%; EOT 3.5%	$	15,941	$	16,641	$	16,391

Sub-total: Digital Assets Technology and Services (1.4%)*					$	15,941	$	16,641	$	16,391

Supply Chain Technology
GoFor Industries, Inc. (10)(20)	Secured Loan(18)	January 21, 2022	February 1, 2026	Variable interest rate Prime + 8.8% or Floor rate 12.0%; EOT 2.5% ⁽⁸⁾	$	9,570	$	9,385	$	7,322

Sub-total: Supply Chain Technology (0.6%)*					$	9,570	$	9,385	$	7,322

Total: Debt Securities- Canada (3.3%)*					$	40,898	$	41,788	$	38,762
Debt Securities- Europe

Industrials
Aledia, Inc. (10)	Equipment Financing⁽¹⁴⁾	March 31, 2022	April 1, 2025	Fixed interest rate 9.0%; EOT 7.0%	$	11,147	$	11,936	$	11,577
	Equipment Financing⁽¹⁴⁾	June 30, 2022	July 1, 2025	Fixed interest rate 9.7%; EOT 7.0%		814		855		835
	Equipment Financing⁽¹⁴⁾	August 5, 2022	September 1, 2025	Fixed interest rate 10.7%; EOT 7.0%		1,139		1,186		1,164
	Equipment Financing⁽¹⁴⁾	September 30, 2022	October 1, 2025	Fixed interest rate 12.0%; EOT 7.0%		1,871		1,933		1,913
Total Aledia, Inc.						14,971		15,910		15,489

Sub-total: Industrials (1.3%)*					$	14,971	$	15,910	$	15,489

Space Technology
All.Space Networks, Limited.(10)	Secured Loan⁽¹⁴⁾	August 22, 2022	September 1, 2027	Variable interest rate Prime + 7.0% or Floor rate 11.5%; EOT 2.5% ⁽⁸⁾	$	10,000	$	9,961	$	10,074

Sub-total: Space Technology (0.8%)*					$	10,000	$	9,961	$	10,074

Total: Debt Securities- Europe (2.1%)*					$	24,971	$	25,871	$	25,563

Total: Debt Securities (92.5%)(19)*					$	1,108,241	$	1,123,679	$	1,100,095

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

June 30, 2023

(In thousands, except share and per share data)

(Unaudited)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Expiration Date	Series	Shares		Strike Price		Cost		Fair Value (6)
Warrant Investments- United States

Automation & Internet of Things

Ambient Photonics, Inc.	Warrant⁽¹⁴⁾	July 27, 2022	July 27, 2032	Common Stock		159,760	$	0.55	$	48	$	95

Everalbum, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	July 29, 2026	Preferred Series A⁽¹⁷⁾		851,063	$	0.10	$	25	$	1

Hologram, Inc.	Warrant⁽¹⁴⁾	January 31, 2020	January 27, 2030	Common Stock		193,054	$	0.26	$	49	$	295

Presto Automation, Inc.	Warrant(7)(14)	January 16, 2020	April 28, 2027	Common Stock		402,679	$	0.37	$	185	$	1,638
	Warrant(7)(14)	January 16, 2020	July 28, 2027	Common Stock		170,997	$	5.85		28		156
Total Presto Automation, Inc.										213		1,794

Stratifyd, Inc.	Warrant⁽¹⁴⁾	September 3, 2021	September 3, 2031	Preferred Series B-2⁽¹⁷⁾		106,719	$	2.53	$	56	$	22

Sub-Total: Automation & Internet of Things (0.2%)*									$	391	$	2,207

Connectivity
Tarana Wireless, Inc.	Warrant⁽¹⁴⁾	June 30, 2021	June 30, 2031	Common Stock		5,027,629	$	0.19	$	968	$	1,969

Vertical Communications, Inc. (20)	Warrant⁽¹¹⁾⁽¹⁴⁾	January 16, 2020	July 11, 2026	Preferred Series A⁽¹⁷⁾		828,479	$	1.00	$	—	$	—

viaPhoton, Inc.	Warrant⁽¹⁴⁾	March 31, 2022	March 31, 2032	Common Stock		15,839	$	0.60	$	22	$	2

Sub-Total: Connectivity (0.2%)*									$	990	$	1,971

Construction Technology
Project Frog, Inc. (20)	Warrant⁽¹⁴⁾	January 16, 2020	July 26, 2026	Preferred Series AA-1⁽¹⁷⁾		211,649	$	0.19	$	9	$	1
	Warrant⁽¹⁴⁾	January 16, 2020	July 26, 2026	Common Stock		180,340	$	0.19		9		1
	Warrant⁽¹⁴⁾	August 3, 2021	December 31, 2031	Preferred Series CC⁽¹⁷⁾		250,000	$	0.01		20		27
Total Project Frog, Inc.										38		29

Sub-total: Construction Technology (0.0%)*									$	38	$	29

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

June 30, 2023

(In thousands, except share and per share data)

(Unaudited)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Expiration Date	Series	Shares		Strike Price		Cost		Fair Value (6)
Warrant Investments- United States, Continued
Consumer Products & Services
BaubleBar, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	March 29, 2027	Preferred Series C⁽¹⁷⁾		531,806	$	1.96	$	638	$	240
	Warrant⁽¹⁴⁾	January 16, 2020	April 20, 2028	Preferred Series C⁽¹⁷⁾		60,000	$	1.96		72		27
Total BaubleBar, Inc.										710		267

Boosted eCommerce, Inc.	Warrant⁽¹⁴⁾	December 18, 2020	December 14, 2030	Preferred Series A-1⁽¹⁷⁾		759,263	$	0.84	$	259	$	26

Fernished, Inc.	Warrant⁽¹⁴⁾	May 5, 2021	May 5, 2031	Common Stock		54,427	$	0.15	$	39	$	—
	Warrant⁽¹⁴⁾	November 30, 2022	November 30, 2032	Common Stock		25,547	$	0.15		20		—
Total Fernished, Inc.									$	59	$	—
,
Happiest Baby, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	May 16, 2029	Common Stock		182,554	$	0.33	$	193	$	70

Madison Reed, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	March 23, 2027	Preferred Series C⁽¹⁷⁾		194,553	$	2.57	$	185	$	486
	Warrant⁽¹⁴⁾	January 16, 2020	July 18, 2028	Common Stock		43,158	$	0.99		71		141
	Warrant⁽¹⁴⁾	January 16, 2020	June 30, 2029	Common Stock		36,585	$	1.23		56		115
Total Madison Reed, Inc.										312		742

Ogee, Inc.	Warrant⁽¹⁴⁾	February 14, 2023	February 14, 2033	Preferred Series A-3⁽¹⁷⁾		259,222	$	0.68	$	57	$	53

Portofino Labs, Inc.	Warrant⁽¹⁴⁾	December 31, 2020	December 31, 2030	Common Stock		99,148	$	1.53	$	160	$	79
	Warrant⁽¹⁴⁾	April 1, 2021	April 1, 2031	Common Stock		39,912	$	1.46		99		32
Total Portofino Labs, Inc.										259		111

Quip NYC, Inc.	Warrant⁽¹⁴⁾	March 9, 2021	March 9, 2031	Preferred Series A-1⁽¹⁷⁾		10,833	$	48.46	$	203	$	42

Rinse, Inc.	Warrant⁽¹⁴⁾	May 10, 2022	May 10, 2032	Preferred Series C⁽¹⁷⁾		278,761	$	1.13	$	118	$	218

SI Tickets, Inc.	Warrant⁽¹⁴⁾	May 11, 2022	May 11, 2032	Common Stock		53,029	$	2.52	$	162	$	44

Super73, Inc.	Warrant⁽¹⁴⁾	December 31, 2020	December 31, 2030	Common Stock		177,305	$	3.16	$	105	$	641

Trendly, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	August 10, 2026	Preferred Series A⁽¹⁷⁾		245,506	$	1.14	$	222	$	7

VitaCup, Inc.	Warrant⁽¹⁴⁾	June 23, 2021	June 23, 2031	Preferred Series C⁽¹⁷⁾		68,996	$	2.79	$	9	$	1

Whoop, Inc.	Warrant⁽¹⁴⁾	May 17, 2023	May 17, 2033	Common Stock		2,579,723	$	0.43	$	765	$	765

Sub-Total: Consumer Products & Services (0.3%)*									$	3,433	$	2,987

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

June 30, 2023

(In thousands, except share and per share data)

(Unaudited)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Expiration Date	Series	Shares		Strike Price		Cost		Fair Value (6)
Warrant Investments- United States, Continued
Education Technology
Medical Sales Training Holding Company	Warrant⁽¹⁴⁾	March 18, 2021	March 18, 2031	Common Stock		28,732	$	7.74	$	108	$	4

Yellowbrick Learning, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	September 30, 2028	Common Stock		222,222	$	0.90	$	120	$	—

Sub-Total: Education Technology (0.0%)*									$	228	$	4

Finance and Insurance
DailyPay, Inc.	Warrant⁽¹⁴⁾	September 30, 2020	September 30, 2030	Common Stock		89,264	$	3.00	$	151	$	355

Dynamics, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	March 10, 2024	Common Stock		17,000	$	10.59	$	86	$	—

Eqis Capital Management, Inc.	Warrant⁽¹⁴⁾	June 15, 2022	June 15, 2032	Preferred Class B⁽¹⁷⁾		904,000	$	0.99	$	10	$	7

Petal Card, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	November 27, 2029	Common Stock		250,268	$	1.32	$	147	$	229
	Warrant⁽¹⁴⁾	January 11, 2021	January 11, 2031	Common Stock		135,835	$	0.01		312		157
	Warrant⁽¹⁴⁾	August 6, 2021	August 6, 2031	Common Stock		111,555	$	1.60		197		97
	Warrant⁽¹⁴⁾	June 20, 2023	June 20, 2033	Preferred Series C⁽¹⁷⁾		402,434	$	0.01		1,523		1,523
Total Petal Card, Inc.										2,179		2,006

RealtyMogul, Co.	Warrant⁽¹⁴⁾	January 16, 2020	December 18, 2027	Preferred Series B⁽¹⁷⁾		234,421	$	3.88	$	285	$	13

Slope Tech, Inc.	Warrant⁽¹⁴⁾	September 14, 2022	September 14, 2032	Common Stock		45,485	$	0.88	$	109	$	217

ZenDrive, Inc.	Warrant⁽¹⁴⁾	July 16, 2021	July 16, 2031	Common Stock		30,466	$	2.46	$	29	$	2

Sub-Total: Finance and Insurance (0.2%)*									$	2,849	$	2,600

Food and Agriculture Technologies
Athletic Brewing Company, LLC	Warrant⁽¹⁴⁾	October 28, 2022	October 28, 2032	Preferred Class B⁽¹⁷⁾		3,741	$	140.21	$	287	$	219

Bowery Farming, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	June 10, 2029	Common Stock		68,863	$	5.08	$	410	$	235
	Warrant⁽¹⁴⁾	December 22, 2020	December 22, 2030	Common Stock		29,925	$	6.24		160		96
	Warrant⁽¹⁴⁾	September 10, 2021	September 10, 2028	Common Stock		21,577	$	0.01		617		93
Total Bowery Farming, Inc.										1,187	$	424

Daring Foods, Inc.	Warrant⁽¹⁴⁾	April 8, 2021	April 8, 2031	Common Stock		68,100	$	0.27	$	106	$	109

DrinkPak, LLC	Warrant(9)(14)	September 13, 2022	September 13, 2032	Common Stock		2,387	$	19.12	$	7	$	3
	Warrant(9)(14)	February 17, 2023	February 17, 2033	Common Stock		13,618	$	18.89		29		18
Total DrinkPak, LLC									$	36	$	21

Emergy, Inc.	Warrant(9)(14)	October 5, 2022	October 5, 2032	Common Stock		40,516	$	3.96	$	181	$	112

GrubMarket, Inc.	Warrant⁽¹⁴⁾	June 15, 2020	June 15, 2030	Common Stock		405,000	$	1.10	$	115	$	2,750

PSB Holdings, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	October 5, 2027	Common Stock		103,636	$	14.47	$	111	$	10
	Warrant⁽¹⁴⁾	December 31, 2020	December 29, 2032	Common Stock		33,348	$	3.17		546		110
Total PSB Holdings, Inc.										657		120

The Fynder Group, Inc.	Warrant⁽¹⁴⁾	October 14, 2020	October 14, 2030	Common Stock		36,445	$	0.49	$	68	$	78

Zero Acre Farms, Inc.	Warrant⁽¹⁴⁾	December 23, 2022	December 23, 2032	Common Stock		20,181	$	2.13	$	79	$	80

Sub-Total: Food and Agriculture Technologies (0.3%)*									$	2,716	$	3,913

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

June 30, 2023

(In thousands, except share and per share data)

(Unaudited)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Expiration Date	Series	Shares		Strike Price		Cost		Fair Value (6)
Warrant Investments- United States, Continued

Green Technology
Bolb, Inc.	Warrant⁽¹⁴⁾	October 12, 2021	October 12, 2031	Common Stock		181,784	$	0.07	$	36	$	2

Edeniq, Inc.	Warrant(11)(14)	January 16, 2020	December 23, 2026	Preferred Series B⁽¹⁷⁾		2,685,501	$	0.22	$	—	$	166
	Warrant(11)(14)	January 16, 2020	December 23, 2026	Preferred Series B⁽¹⁷⁾		2,184,672	$	0.01		—		305
	Warrant(11)(14)	January 16, 2020	June 29, 2027	Preferred Series C⁽¹⁷⁾		5,106,972	$	0.44		—		58
	Warrant(11)(14)	January 16, 2020	November 2, 2028	Preferred Series C⁽¹⁷⁾		3,850,294	$	0.01		—		936
	Warrant(14)	November 29, 2021	November 29, 2031	Preferred Series D⁽¹⁷⁾		154,906,320	$	0.01		7		1,759
Total Edeniq, Inc.(20)										7		3,224

Footprint International Holding, Inc.	Warrant⁽¹⁴⁾	February 14, 2020	February 14, 2030	Common Stock		38,171	$	0.31	$	9	$	2
	Warrant⁽¹⁴⁾	February 18, 2022	February 18, 2032	Common Stock		77,524	$	0.01		4,246		4
	Warrant⁽¹⁴⁾	June 23, 2022	June 23, 2032	Common Stock		14,624	$	0.01		359		1
Total Footprint International Holding, Inc.										4,614		7

Mainspring Energy, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	July 9, 2029	Common Stock		140,186	$	1.15	$	283	$	581
	Warrant⁽¹⁴⁾	November 20, 2020	November 20, 2030	Common Stock		81,294	$	1.15		226		337
	Warrant⁽¹⁴⁾	March 18, 2022	March 18, 2032	Common Stock		137,692	$	1.66		344		552
Total Mainspring Energy, Inc.										853		1,470

RTS Holding, Inc.	Warrant(9)(14)	December 10, 2021	December 10, 2031	Preferred Series C⁽¹⁷⁾		2,314	$	205.28	$	75	$	260
	Warrant(9)(14)	October 10, 2022	October 10, 2032	Preferred Series D⁽¹⁷⁾		917	$	196.50		87		123
Total RTS Holding, Inc.									$	162	$	383

Sub-Total: Green Technology (0.4%)*									$	5,672	$	5,086

Healthcare
Dentologie Enterprises, Inc.	Warrant(9)(14)	October 14, 2022	October 14, 2032	Common Stock		51,633	$	0.76	$	66	$	66

Exer Holdings, LLC	Warrant⁽¹⁴⁾	November 19, 2021	November 19, 2031	Common Stock		281	$	527.51	$	93	$	80

Hospitalists Now, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	March 30, 2026	Preferred Series D-2⁽¹⁷⁾		135,807	$	5.89	$	71	$	589
	Warrant⁽¹⁴⁾	January 16, 2020	December 6, 2026	Preferred Series D-2⁽¹⁷⁾		750,000	$	5.89		391		3,255
Total Hospitalists Now, Inc.										462		3,844

Lark Technologies, Inc.	Warrant⁽¹⁴⁾	September 30, 2020	September 30, 2030	Common Stock		76,231	$	1.76	$	177	$	77
	Warrant⁽¹⁴⁾	June 30, 2021	June 30, 2031	Common Stock		79,325	$	1.76		258		81
	Warrant⁽¹⁴⁾	December 22, 2022	December 22, 2032	Preferred Series D⁽¹⁷⁾		97,970	$	2.49		58		91
Total Lark Technologies, Inc.										493		249


Sub-Total: Healthcare (0.4%)*									$	1,114	$	4,239

Human Resource Technology
BetterLeap, Inc.	Warrant⁽¹⁴⁾	April 20, 2022	April 20, 2032	Common Stock		88,435	$	2.26	$	38	$	15

Qwick, Inc.	Warrant⁽¹⁴⁾	December 31, 2021	December 31, 2031	Common Stock		33,928	$	2.79	$	96	$	284


Sub-Total: Human Resource Technology (0.0%)*									$	134	$	299

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

June 30, 2023

(In thousands, except share and per share data)

(Unaudited)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Expiration Date	Series	Shares		Strike Price		Cost		Fair Value (6)
Warrant Investments- United States, Continued

Industrials
3DEO, Inc.	Warrant⁽¹⁴⁾	February 23, 2022	February 23, 2032	Common Stock		37,218	$	1.81	$	93	$	60
	Warrant⁽¹⁴⁾	July 31, 2022	July 31, 2032	Common Stock		37,311	$	1.35		1		63
Total 3DEO, Inc.									$	94	$	123

SBG Labs, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	July 29, 2023	Preferred Series A-1⁽¹⁷⁾		42,857	$	0.70	$	13	$	56
	Warrant⁽¹⁴⁾	January 16, 2020	September 18, 2024	Preferred Series A-1⁽¹⁷⁾		25,714	$	0.70		8		33
	Warrant⁽¹⁴⁾	January 16, 2020	January 14, 2024	Preferred Series A-1⁽¹⁷⁾		21,492	$	0.70		7		28
	Warrant⁽¹⁴⁾	January 16, 2020	March 24, 2025	Preferred Series A-1⁽¹⁷⁾		12,155	$	0.70		4		16
	Warrant⁽¹⁴⁾	January 16, 2020	October 10, 2023	Preferred Series A-1⁽¹⁷⁾		11,150	$	0.70		4		14
	Warrant⁽¹⁴⁾	January 16, 2020	May 6, 2024	Preferred Series A-1⁽¹⁷⁾		11,145	$	0.70		4		14
	Warrant⁽¹⁴⁾	January 16, 2020	June 9, 2024	Preferred Series A-1⁽¹⁷⁾		7,085	$	0.70		2		9
	Warrant⁽¹⁴⁾	January 16, 2020	May 20, 2024	Preferred Series A-1⁽¹⁷⁾		342,857	$	0.70		110		445
	Warrant⁽¹⁴⁾	January 16, 2020	March 26, 2025	Preferred Series A-1⁽¹⁷⁾		200,000	$	0.70		65		259
Total SBG Labs, Inc.										217		874

Sub-total: Industrials (0.1%)*									$	311	$	997

Life Sciences
Convergent Dental, Inc.	Warrant(9)(14)	April 21, 2023	April 21, 2033	Preferred Series D⁽¹⁷⁾		297,990	$	1.61	$	376	$	376

Delphinus, Inc.	Warrant⁽¹⁴⁾	June 27, 2023	June 27, 2033	Preferred Series E⁽¹⁷⁾		490,482	$	0.69	$	48	$	48

Pendulum Therapeutics, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	October 9, 2029	Preferred Series B⁽¹⁷⁾		55,263	$	1.90	$	44	$	3
	Warrant⁽¹⁴⁾	June 1, 2020	July 15, 2030	Preferred Series B⁽¹⁷⁾		36,844	$	1.90		36		2
	Warrant⁽¹⁴⁾	December 31, 2021	December 31, 2031	Preferred Series C⁽¹⁷⁾		322,251	$	3.24		118		7
Total Pendulum Therapeutics, Inc.										198		12

Revelle Aesthetics, Inc.	Warrant⁽¹⁴⁾	May 30, 2023	May 30, 2033	Preferred Series A-2⁽¹⁷⁾		549,058	$	2.16	$	151	$	151

RXAnte, Inc.	Warrant(9)(14)	November 21, 2022	November 21, 2032	Preferred A		18,000	$	10.00	$	94	$	114

TMRW Life Sciences, Inc.	Warrant⁽¹⁴⁾	April 29, 2022	April 29, 2032	Preferred Class A⁽¹⁷⁾		537,966	$	2.09	$	160	$	86

Sub-Total: Life Sciences (0.1%)*									$	1,027	$	787

Marketing, Media, and Entertainment
Drone Racing League, Inc.	Warrant⁽¹⁴⁾	October 17, 2022	October 17, 2032	Common Stock		253,824	$	6.76	$	374	$	427

Firefly Systems, Inc.	Warrant⁽¹⁴⁾	January 31, 2020	January 29, 2030	Common Stock		133,147	$	1.14	$	282	$	202

Grabit Interactive Media, Inc.	Warrant⁽¹⁴⁾	April 8, 2022	April 8, 2034	Preferred Series A⁽¹⁷⁾		142,828	$	1.00	$	40	$	77

Incontext Solutions, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	September 28, 2028	Common Stock		2,219	$	220.82	$	34	$	—

PebblePost, Inc.	Warrant⁽¹⁴⁾	May 7, 2021	May 7, 2031	Common Stock		657,343	$	0.75	$	68	$	314

Sub-Total: Marketing, Media, and Entertainment (0.1%)*									$	798	$	1,020

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

June 30, 2023

(In thousands, except share and per share data)

(Unaudited)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Expiration Date	Series	Shares		Strike Price		Cost		Fair Value (6)
Warrant Investments- United States, Continued

Real Estate Technology
Homelight, Inc.	Warrant⁽¹⁴⁾	October 1, 2022	October 1, 2032	Common Stock		5,434	$	18.40	$	1	$	4

Knockaway, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	May 24, 2029	Preferred Series X-1⁽¹⁷⁾		8,795	$	85.27	$	208	$	—
	Warrant⁽¹⁴⁾	November 10, 2021	November 10, 2031	Common Stock		163,500	$	0.22		265		—
Total Knockaway, Inc.										473		—

Maxwell Financial Labs, Inc.	Warrant⁽¹⁴⁾	October 7, 2020	October 7, 2030	Common Stock		106,735	$	0.29	$	21	$	7
	Warrant⁽¹⁴⁾	December 22, 2020	December 22, 2030	Common Stock		110,860	$	0.29		34		7
	Warrant⁽¹⁴⁾	September 30, 2021	September 30, 2031	Common Stock		79,135	$	1.04		148		3
Total Maxwell Financial Labs, Inc.										203		17

Sub-Total: Real Estate Technology (0.0%)*									$	677	$	21

SaaS
All Seated, Inc.	Warrant⁽¹⁴⁾	February 28, 2022	February 28, 2032	Common Stock		5,101	$	15.72	$	21	$	—

Crowdtap, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	December 16, 2025	Preferred Series B⁽¹⁷⁾		442,233	$	1.09	$	42	$	31
	Warrant⁽¹⁴⁾	January 16, 2020	December 11, 2027	Preferred Series B⁽¹⁷⁾		100,000	$	1.09		9		7
Total Crowdtap, Inc.										51		38

Gtxcel, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	September 24, 2025	Preferred Series C⁽¹⁷⁾		1,000,000	$	0.21	$	83	$	—
	Warrant⁽¹⁴⁾	January 16, 2020	September 24, 2025	Preferred Series D⁽¹⁷⁾		1,000,000	$	0.21		83		9
Total Gtxcel, Inc.										166		9

Lucidworks, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	June 27, 2026	Preferred Series D⁽¹⁷⁾		619,435	$	0.77	$	806	$	1,253

Reciprocity, Inc.	Warrant⁽¹⁴⁾	September 25, 2020	September 25, 2030	Common Stock		114,678	$	4.17	$	99	$	63
	Warrant⁽¹⁴⁾	April 29, 2021	April 29, 2031	Common Stock		57,195	$	4.17		54		31
Total Reciprocity, Inc.										153		94

Smartly, Inc.	Warrant⁽¹⁴⁾	May 16, 2022	May 16, 2034	Common Stock		48,097	$	1.10	$	84	$	39

Utility Associates, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	June 30, 2025	Preferred Series A⁽¹⁷⁾		92,511	$	4.54	$	55	$	—
	Warrant⁽¹⁴⁾	January 16, 2020	May 1, 2026	Preferred Series A⁽¹⁷⁾		60,000	$	4.54		36		—
	Warrant⁽¹⁴⁾	January 16, 2020	May 22, 2027	Preferred Series A⁽¹⁷⁾		200,000	$	4.54		120		—
Total Utility Associates, Inc.										211		—

The Tomorrow Companies, Inc.	Warrant(9)(14)	December 31, 2022	December 31, 2032	Common Stock		26,125	$	1.70	$	49	$	64

Sub-Total: SaaS (0.1%)*									$	1,541	$	1,497

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

June 30, 2023

(In thousands, except share and per share data)

(Unaudited)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Expiration Date	Series	Shares			Strike Price			Cost		Fair Value (6)
Warrant Investments- United States, Continued

Space Technology
Astranis Space Technology Corporation	Warrant(9)(14)	April 13, 2023	April 13, 2033	Common Stock		96,847		$	7.89		$	47	$	47

Axiom Space, Inc.	Warrant⁽¹⁴⁾	May 28, 2021	May 28, 2031	Common Stock		1,773		$	169.24		$	121	$	37
	Warrant⁽¹⁴⁾	May 28, 2021	May 28, 2031	Common Stock		882		$	340.11			39		6
Total Axiom Space, Inc.												160		43

Hermeus Corporation	Warrant(9)(14)	August 9, 2022	August 9, 2032	Common Stock		33,450		$	6.24		$	252	$	197

Space Perspective, Inc.	Warrant⁽¹⁴⁾	March 3, 2022	March 3, 2032	Preferred Series A⁽¹⁷⁾		221,280		$	2.75		$	256	$	357

Sub-Total: Space Technology (0.1%)*											$	715	$	644

Transportation Technology
NextCar Holding Company, Inc.	Warrant⁽¹⁴⁾	December 14, 2021	December 14, 2026	Preferred Stock(17)		328,369	(13)	$	1.29	(13)	$	34	$	—
	Warrant⁽¹⁴⁾	February 23, 2022	February 23, 2027	Preferred Stock(17)		25,653	(13)	$	1.29	(13)	$	3	$	—
	Warrant⁽¹⁴⁾	March 16, 2022	March 16, 2027	Preferred Stock(17)		30,784	(13)	$	1.29	(13)	$	3	$	—
	Warrant⁽¹⁴⁾	April 18, 2022	April 18, 2027	Preferred Stock(17)		282,192	(13)	$	1.29	(13)	$	7	$	—
	Warrant⁽¹⁴⁾	September 29, 2022	September 29, 2027	Preferred Stock(17)		410,462	(13)	$	1.29	(13)	$	170	$	—
Total NextCar Holding Company, Inc.												217		—

Sub-Total: Transportation Technology (0.0%)*											$	217	$	—

Total: Warrant Investments- United States (2.4%)*											$	22,851	$	28,301

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

June 30, 2023

(In thousands, except share and per share data)

(Unaudited)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Expiration Date	Series	Shares			Strike Price			Cost		Fair Value (6)
Warrant Investments- Canada

Construction Technology
Nexii Building Solutions, Inc. (10)	Warrant⁽¹⁴⁾	August 27, 2021	August 27, 2026	Common Stock		63,175	(13)	$	15.83	(13)	$	410	$	6
	Warrant⁽¹⁴⁾	June 8, 2022	June 8, 2027	Common Stock		24,123	(13)	$	20.73	(13)		204		1
Total Nexii Building Solutions, Inc.												614		7

Sub-Total: Construction Technology (0.0%)*											$	614	$	7

Total: Warrant Investments- Canada (0.0%)*											$	614	$	7

Warrant Investments- Europe

Industrials
Aledia, Inc. (10)	Warrant⁽¹⁴⁾	March 31, 2022	March 31, 2032	Preferred Series D-3⁽¹⁷⁾		11,573	(13)	$	149.01	(13)	$	130	$	383

Sub-Total: Information (0.0%)*											$	130	$	383

Space Technology
All.Space Networks, Limited. (10)	Warrant⁽¹⁴⁾	August 22, 2022	August 22, 2032	Common Stock		71,203		$	21.79		$	113	$	—

Sub-Total: Space Technology (0.0%)*											$	113	$	—

Total: Warrant Investments- Europe (0.0%)*											$	243	$	383

Total: Warrant Investments- (2.4%)*											$	23,708	$	28,691

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

June 30, 2023

(In thousands, except share and per share data)

(Unaudited)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Shares / Principal		Series	Cost		Fair Value (6)
Equity Investments- United States
Automation & Internet of Things
Rigetti & Co, Inc.	Equity(7)(14)	February 25, 2022		50,000	Common Stock	$	500	$	59
	Equity(7)(14)	May 18, 2021		757,297	Common Stock		506		890
Total Rigetti & Co, Inc.							1,006		949

Sub-Total: Automation & Internet of Things (0.1%)*						$	1,006	$	949

Connectivity
Tarana Wireless, Inc.	Equity⁽¹⁴⁾	March 16, 2022		611,246	Preferred Series 6⁽¹⁷⁾	$	500	$	413

Vertical Communications, Inc.	Equity⁽¹¹⁾⁽¹⁴⁾	January 16, 2020		3,892,485	Preferred Series 1⁽¹⁷⁾	$	—	$	—
	Equity⁽¹⁴⁾	January 16, 2020	$	5,500	Convertible Note⁽¹⁶⁾		3,966		1,365
Total Vertical Communications, Inc. (20)							3,966		1,365

Sub-Total: Connectivity (0.1%)*						$	4,466	$	1,778

Construction Technology
Project Frog, Inc.	Equity⁽¹⁴⁾	January 16, 2020		4,383,497	Preferred Series AA-1⁽¹⁷⁾	$	352	$	27
	Equity⁽¹⁴⁾	January 16, 2020		3,401,678	Preferred Series BB⁽¹⁷⁾		1,333		57
	Equity⁽¹⁴⁾	August 3, 2021		6,633,486	Common Stock		1,684		21
	Equity⁽¹⁴⁾	August 3, 2021		3,129,887	Preferred Series CC⁽¹⁷⁾		1,253		368
Total Project Frog, Inc. (20)							4,622		473

Sub-Total: Construction Technology (0.0%)*						$	4,622	$	473

Consumer Products & Services
Fernished, Inc.	Equity⁽¹⁴⁾	October 6, 2021		454,905	Preferred Series B-1⁽¹⁷⁾	$	500	$	—

Molekule, Inc.	Equity(7)(14)	January 12, 2023		2,361	Common Stock	$	7	$	6

Portofino Labs, Inc.	Equity⁽¹⁴⁾	November 1, 2021		256,291	Preferred Series B-1⁽¹⁷⁾	$	500	$	491

Quip NYC, Inc.	Equity⁽¹⁴⁾	August 17, 2021		3,320	Preferred Series B-1⁽¹⁷⁾	$	500	$	340

Sub-Total: Consumer Products & Services (0.1%)*						$	1,507	$	837

Finance and Insurance
Dynamics, Inc.	Equity⁽¹⁴⁾	January 16, 2020		17,726	Preferred Series A⁽¹⁷⁾	$	390	$	—

Openly Holdings Corp.	Equity⁽¹⁴⁾	May 9, 2023		44,725	Series D	$	500	$	500

Slope Tech, Inc.	Equity⁽¹⁴⁾	June 20, 2023		—	Preferred ⁽¹⁷⁾	$	500	$	500

Sub-Total: Finance and Insurance (0.1%)*						$	1,390	$	1,000

Food and Agriculture Technologies
Emergy, Inc.	Equity⁽¹⁴⁾	June 28, 2021		75,958	Preferred Series B⁽¹⁷⁾	$	500	$	523

Prüvit Ventures, Inc.	Equity⁽¹⁴⁾	January 16, 2020		30,357	Common Stock	$	537	$	165

Sub-Total: Food and Agriculture Technologies (0.1%)*						$	1,037	$	688

Green Technology
Edeniq, Inc.	Equity⁽¹¹⁾⁽¹⁴⁾	January 16, 2020		7,807,499	Preferred Series B⁽¹⁷⁾	$	—	$	1,121
	Equity⁽¹¹⁾⁽¹⁴⁾	January 16, 2020		3,657,487	Preferred Series C⁽¹⁷⁾		—		915
	Equity⁽¹¹⁾⁽¹⁴⁾	January 16, 2020		133,766,138	Preferred Series D⁽¹⁷⁾		—		2,934
Total Edeniq, Inc. (20)							—		4,970

Electric Hydrogen Co.	Equity⁽¹⁴⁾	April 6, 2023		87,087	Preferred Series C⁽¹⁷⁾	$	500	$	500

Mainspring Energy, Inc.	Equity⁽¹⁴⁾	March 30, 2022		65,614	Preferred Series E-1⁽¹⁷⁾	$	500	$	484

RTS Holding, Inc.	Equity(9)(14)	July 5, 2022		2,035	Preferred Series D⁽¹⁷⁾	$	334	$	618
	Equity(9)(14)	February 15, 2023		1,966	Preferred Series D-1⁽¹⁷⁾		405		607
Total RTS Holding, Inc.						$	739	$	1,225

Sub-Total: Green Technology (0.6%)*						$	1,739	$	7,179

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

June 30, 2023

(In thousands, except share and per share data)

(Unaudited)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Shares / Principal		Series	Cost		Fair Value (6)
Equity Investments- United States, Continued
Healthcare
Emerald Cloud Lab, Inc.	Equity⁽¹⁴⁾	June 3, 2022		199,537	Preferred Series C⁽¹⁷⁾	$	500	$	497

Lark Technologies, Inc.	Equity⁽¹⁴⁾	August 19, 2021		32,416	Preferred Series D⁽¹⁷⁾	$	500	$	191

WorkWell Prevention & Care Inc.	Equity⁽¹⁴⁾	January 16, 2020		7,000,000	Common Stock	$	51	$	—
	Equity⁽¹⁴⁾	January 16, 2020		3,450	Preferred Series P⁽¹⁷⁾		3,450		—
	Equity⁽¹⁴⁾	January 16, 2020	$	3,170	Convertible Note⁽¹⁶⁾		3,219		—
Total WorkWell Prevention & Care Inc. (20)							6,720		—

Sub-Total: Healthcare (0.1%)*						$	7,720	$	688

Human Resource Technology
Nomad Health, Inc.	Equity⁽¹⁴⁾	May 27, 2022		37,920	Preferred Series D-1⁽¹⁷⁾	$	500	$	366

Sub-Total: Human Resource Technology (0.0%)*						$	500	$	366

Multi-Sector Holdings
Trinity Investor JV I LLC(10)(20)	Equity⁽¹⁴⁾	January 30, 2023		—	Preferred ⁽¹⁷⁾	$	2,607	$	2,684

Sub-Total: Multi-Sector Holdings (0.2%)*						$	2,607	$	2,684

Real Estate Technology
Knockaway, Inc.	Equity⁽¹⁴⁾	March 30, 2022		304,579	Preferred Series Y⁽¹⁷⁾	$	500	$	—

Orchard Technologies, Inc.	Equity⁽¹⁴⁾	August 6, 2021		74,406	Preferred Series D⁽¹⁷⁾	$	500	$	21
	Equity⁽¹⁴⁾	March 16, 2023		50,000	Preferred Series 1⁽¹⁷⁾		500		522
Total Orchard Technologies, Inc.						$	1,000	$	543

Maxwell Financial Labs, Inc	Equity⁽¹⁴⁾	January 22, 2021		135,641	Preferred Series B⁽¹⁷⁾	$	500	$	145

Sub-Total: Real Estate Technology (0.1%)*						$	2,000	$	688

SaaS
Smartly, Inc.	Equity⁽¹⁴⁾	March 29, 2023		136,388	Preferred Series B⁽¹⁷⁾	$	500	$	500

Sub-total: SaaS (0.0%)*						$	500	$	500

Space Technology
Astranis Space Technology Corporation	Equity(9)(14)	April 5, 2023		13,685	Preferred Series C⁽¹⁷⁾	$	300	$	180

Axiom Space, Inc.	Equity⁽¹⁴⁾	August 11, 2021		3,624	Preferred Series C⁽¹⁷⁾	$	521	$	573

Hadrian Automation, Inc.	Equity⁽¹⁴⁾	March 29, 2022		53,154	Preferred A-4⁽¹⁷⁾	$	500	$	518

Sub-total: Space Technology (0.1%)*						$	1,321	$	1,271

Supply Chain Technology
3Q GoFor Holdings, LP (21)	Equity⁽¹⁴⁾	August 25, 2022		—	Preferred ⁽¹⁷⁾	$	500	$	—
	Equity⁽¹⁴⁾	January 17, 2023		—	Preferred ⁽¹⁷⁾		500		—
Total 3Q GoFor Holdings, LP (21)						$	1,000	$	—

Sub-total: Supply Chain Technology (0.0%)*						$	1,000	$	—

Total: Equity Investments- United States (1.6%)*						$	31,415	$	19,101

Equity Investments- Canada

Construction Technology
Nexii Building Solutions, Inc. (10)	Equity⁽¹⁴⁾	February 28, 2022		24,418	Common Stock	$	500	$	131

Sub-Total: Construction Technology (0.0%)*						$	500	$	131

Total: Equity Investments- Canada (0.0%)*						$	500	$	131

Total: Equity Investments (1.6%)*						$	31,915	$	19,232

Total Investment in Securities (96.5%)*						$	1,179,302	$	1,148,018

Cash and Cash Equivalents
Goldman Sachs Financial Square Government Institutional Fund						$	3,779	$	3,779
Other cash accounts							8,489		8,489
Cash and Cash Equivalents (1.0%)*							12,268		12,268

Total Portfolio Investments and Cash and Cash Equivalents (97.6% of total assets)						$	1,191,570	$	1,160,286

(1)

All portfolio companies are located in North America or Europe. As of June 30, 2023, Trinity Capital Inc. (the “Company”) had five foreign domiciled portfolio companies, three of which are based in Canada and two of which are based in Europe. In total, these foreign domiciled portfolio investments represent 13.5% of total net asset value based on fair value. The Company generally acquires its investments in private transactions exempt from registration under the Securities Act of 1933, as amended (the “Securities Act”). These

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

June 30, 2023

(In thousands, except share and per share data)

(Unaudited)

investments are generally subject to certain limitations on resale and may be deemed to be “restricted securities” under the Securities Act.

(2)

All debt investments are income producing unless otherwise noted. All equity and warrant investments are non-income producing unless otherwise noted. Equipment financed under our equipment financing investments relates to operational equipment essential to revenue production for the portfolio company in the industry noted.

(3)

Investment date represents the date of initial investment date, either purchases or funding, not adjusted for modifications. For assets purchased from the Legacy Funds as part of the Formation Transactions (both terms as defined in “Note 1 - Organization and Basis of Presentation”), the investment date is January 16, 2020, the date of the Formation Transactions.

(4)

Interest rate is the fixed or variable rate of the debt investments and does not include any original issue discount, end-of-term (“EOT”) payment, or additional fees related to such investments, such as deferred interest, commitment fees, prepayment fees or exit fees. EOT payments are contractual payments due in cash at the maturity date of the loan, including upon prepayment, and are a fixed rate determined at the inception of the loan. At the end of the term of certain equipment financings, the borrower has the option to purchase the underlying assets at fair value, generally subject to a cap, or return the equipment and pay a restocking fee. The fair values of the financed assets have been estimated as a percentage of original cost for purpose of the EOT payment value. The EOT payment is amortized and recognized as non-cash income over the term of the loan or equipment financing prior to its payment and is included as a component of the cost basis of the Company’s current debt securities.

(5)

Principal is net of repayments, if any, as per the terms of the debt instrument’s contract.

(6)

Except as noted, all investments were valued at fair value as determined in good faith by the Company’s Board of Directors (the “Board”) using Level 3 inputs.

(7)

Asset is valued at fair value as determined in good faith by the Company's Board using Level 1 and Level 2 inputs.

(8)

The interest rate on variable interest rate investments represents a benchmark rate plus spread. The benchmark interest rate is subject to an interest rate floor. The Prime rate was 8.25%, the 1-month U.S. Dollar London Interbank Offered Rate (“LIBOR”) was 5.22% and the Secured Overnight Financing Rate (“SOFR”) 30 Day Forward Rate was 5.14% as of June 30, 2023.

(9)

Trinity Investor JV I LLC owns an additional portion of this security. See “Note 1 – Organization and Basis of Presentation” for further discussion.

(10)

Indicates a “non-qualifying asset” under section 55(a) of the Investment Company Act of 1940, as amended (the “1940 Act”). The Company’s percentage of non-qualifying assets at fair value represents 6.2% of the Company’s total assets as of June 30, 2023. Qualifying assets must represent at least 70% of the Company’s total assets at the time of acquisition of any additional non-qualifying assets.

(11)

Investment has zero cost basis as it was purchased at a fair value of zero as part of the Formation Transactions (as defined in “Note 1 – Organization and Basis of Presentation”).

(12)

Investment is a secured loan warehouse facility collateralized by interest in specific assets that meet the eligibility requirements under the facility during the warehouse period. Repayment of the facility will occur over the amortizing period unless otherwise prepaid.

(13)

Company has been issued warrants with pricing and number of shares dependent upon a future round of equity issuance by the portfolio company.

(14)

Investment is not pledged as collateral supporting amounts outstanding under the Company's credit facility with KeyBank, National Association (the “KeyBank Credit Facility”). See “Note 5 – Borrowings” for more information.

(15)

Interest on this loan includes a payment-in-kind (“PIK”) provision. Contractual PIK interest, which represents contractually deferred interest added to the loan balance that is generally due at the end of the loan term, is recorded on an accrual basis to the extent such amounts are expected to be collected.

(16)

Convertible notes represent investments through which the Company will participate in future equity rounds at preferential rates. There are no principal or interest payments made against the note unless conversion does not occur.

(17)

Preferred stock represents investments through which the Company will have preference in liquidation rights and do not contain any cumulative preferred dividends.

(18)

Investment is on non-accrual status as of June 30, 2023 and is therefore considered non-income producing.

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

June 30, 2023

(In thousands, except share and per share data)

(Unaudited)

(19)

All of the Company’s debt securities are pledged as collateral supporting the amounts outstanding under the credit facility with KeyBank (see “Note 5 – Borrowings”), except as noted.

(20)

This investment is deemed to be a “Control Investment” or an “Affiliate Investment.” The Company classifies its investment portfolio in accordance with the requirements of the 1940 Act. The 1940 Act defines Control Investments as investments in companies in which the Company owns beneficially, either directly or indirectly, more than 25% of the voting securities, or maintains greater than 50% of the board representation. Affiliate Investments are defined by the 1940 Act as investments in companies in which the Company owns beneficially, either directly or indirectly, between 5% and 25% (inclusive) of the voting securities and does not have rights to maintain greater than 50% of the board representation. Fair value as of June 30, 2023, along with transactions during the six months ended June 30, 2023 in these control and affiliate investments are as follows:


											Net change in
											Unrealized
	Fair Value at		Gross		Gross			Realized			(Depreciation)/			Fair Value at		Interest
	December 31, 2022		Additions (1)		Reductions (2)			Gain/(Loss)			Appreciation			June 30, 2023		Income
For the Six Months Ended June 30, 2023
Control Investments
Edeniq, Inc.	$	11,879	$	948	$	(805	)	$	—		$	(71	)	$	11,951	$	1,170
3Q GoFor Holdings, LP		7,521		500		—			—			(699	)		7,322		—
Project Frog, Inc.		139		—		—			—			363			502		—
Vertical Communications, Inc.		17,274		227		—			—			(373	)		17,128		997
WorkWell Prevention and Care Inc.		500		—		—			—			—			500		32
Total Control Investments	$	37,313	$	1,675	$	(805	)	$	—		$	(780	)	$	37,403	$	2,199

Affiliate Investments
FemTec Health, Inc.	$	1,528	$	—	$	(2,328	)	$	(26,251	)	$	27,051		$	—	$	—
Trinity Investor JV I LLC		—		8,690		—			—			77			8,767		118
Total Affiliate Investments	$	1,528	$	8,690	$	(2,328	)	$	(26,251	)	$	27,128		$	8,767	$	118

Total Control and Affiliate Investments	$	38,841	$	10,365	$	(3,133	)	$	(26,251	)	$	26,348		$	46,170	$	2,317

(1)

Gross additions may include increases in the cost basis of investments resulting from new portfolio investments, PIK interest, the accretion of discounts, the exchange of one or more existing securities for one or more new securities and the movement of an existing portfolio company into this category from a different category.

(2)

Gross reductions may include decreases in the cost basis of investments resulting from principal collections related to investment repayments or sales, the exchange of one or more existing securities for one or more new securities and the movement of an existing portfolio company out of this category into a different category.

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

December 31, 2022

(In thousands, except share and per share data)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Maturity Date	Interest Rate (4)	Principal Amount (5)		Cost		Fair Value (6)
Debt Securities- United States

Automation & Internet of Things (7)
Ambient Photonics, Inc.	Secured Loan⁽¹⁴⁾	July 28, 2022	July 1, 2025	Variable interest rate Prime + 6.0% or Floor rate 9.5%; EOT 4.0% ⁽⁸⁾	$	3,887	$	3,902	$	3,937
	Secured Loan⁽¹⁴⁾	November 17, 2022	May 1, 2025	Variable interest rate Prime + 6.0% or Floor rate 9.5%; EOT 4.0% ⁽⁸⁾		4,578		4,555		4,555
	Secured Loan⁽¹⁴⁾	December 20, 2022	June 1, 2025	Variable interest rate Prime + 6.0% or Floor rate 9.5%; EOT 4.0% ⁽⁸⁾		750		744		744
Total Ambient Photonics, Inc.					$	9,215	$	9,201	$	9,236

Rigetti & Co, Inc.	Secured Loan	March 10, 2021	April 1, 2025	Variable interest rate Prime + 7.5% or Floor rate 11.0%; EOT 2.8% ⁽⁸⁾	$	11,324	$	11,431	$	11,524
	Secured Loan	May 18, 2021	June 1, 2025	Variable interest rate Prime + 7.5% or Floor rate 11.0%; EOT 2.8% ⁽⁸⁾		8,000		8,043		8,115
	Secured Loan	November 10, 2021	December 1, 2025	Variable interest rate Prime + 7.5% or Floor rate 11.0%; EOT 2.8% ⁽⁸⁾		7,000		6,978		7,053
	Secured Loan	January 27, 2022	February 1, 2026	Variable interest rate Prime + 7.5% or Floor rate 11.0%; EOT 2.8% ⁽⁸⁾		5,000		5,030		5,090
Total Rigetti & Co, Inc.						31,324		31,482		31,782

Stratifyd, Inc.	Secured Loan	September 3, 2021	January 1, 2026	Variable interest rate Prime + 7.8% or Floor rate 11.0%; EOT 3.5% ⁽⁸⁾	$	6,000	$	6,050	$	5,929

Sub-total: Automation & Internet of Things (4.2%)*					$	46,539	$	46,733	$	46,947

Connectivity (7)

Vertical Communications, Inc.(21)	Secured Loan⁽¹⁴⁾	August 23, 2021	March 1, 2026	Fixed interest rate 11.0%; EOT 23.8%	$	13,300	$	15,536	$	15,536

viaPhoton, Inc.	Secured Loan⁽¹⁴⁾	March 31, 2022	April 1, 2027	Variable interest rate Prime + 6.6% or Floor rate 9.9%; EOT 5.0%	$	15,000	$	15,107	$	14,515

Sub-total: Connectivity (2.7%)*					$	28,300	$	30,643	$	30,051

Construction Technology (7)

EquipmentShare, Inc.	Equipment Financing	June 24, 2020	July 1, 2023	Fixed interest rate 11.0%; EOT 5.0%	$	1,150	$	1,448	$	1,451
	Equipment Financing	August 7, 2020	September 1, 2023	Fixed interest rate 10.2%; EOT 5.0%		507		608		614
	Equipment Financing	October 2, 2020	November 1, 2023	Fixed interest rate 10.4%; EOT 5.0%		264		303		304
	Equipment Financing	October 9, 2020	November 1, 2023	Fixed interest rate 10.5%; EOT 5.0%		833		958		960
Total EquipmentShare, Inc.						2,754		3,317		3,329

Sub-total: Construction Technology (0.3%)*					$	2,754	$	3,317	$	3,329

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

December 31, 2022

(In thousands, except share and per share data)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Maturity Date	Interest Rate (4)	Principal Amount (5)		Cost		Fair Value (6)
Debt Securities- United States, Continued

Consumer Products & Services (7)
Eterneva, Inc.	Equipment Financing⁽¹⁴⁾	November 24, 2021	December 1, 2025	Fixed interest rate 10.6%; EOT 11.5%	$	426	$	454	$	431
	Equipment Financing⁽¹⁴⁾	March 16, 2022	April 1, 2026	Fixed interest rate 10.4%; EOT 11.5%		635		664		629
	Equipment Financing⁽¹⁴⁾	June 17, 2022	July 1, 2026	Fixed interest rate 16.2%; EOT 11.5%		1,710		1,755		1,709
Total Eterneva, Inc.						2,771		2,873		2,769

Fernished, Inc.	Equipment Financing⁽¹⁴⁾	October 29, 2021	November 1, 2024	Fixed interest rate 13.4%; EOT 3.0%	$	326	$	333	$	327
	Equipment Financing⁽¹⁴⁾	March 21, 2022	April 1, 2025	Fixed interest rate 13.2%; EOT 3.0%		1,171		1,171		1,149
	Equipment Financing⁽¹⁴⁾	May 10, 2022	June 1, 2025	Fixed interest rate 13.2%; EOT 3.0%		833		831		811
Total Fernished, Inc.						2,330		2,335		2,287

Grandpad, Inc.	Equipment Financing	November 16, 2020	June 1, 2023	Fixed interest rate 10.6%; EOT 5.0%	$	554	$	700	$	719
	Equipment Financing	December 23, 2020	July 1, 2023	Fixed interest rate 10.8%; EOT 5.0%		810		987		1,019
Total Grandpad, Inc.						1,364		1,687		1,738

Happiest Baby, Inc.	Equipment Financing	February 7, 2020	June 1, 2023	Fixed interest rate 8.2%; EOT 9.5%	$	168	$	279	$	273
	Equipment Financing	September 16, 2020	January 1, 2024	Fixed interest rate 8.4%; EOT 9.5%		451		567		554
	Equipment Financing	January 22, 2021	May 1, 2024	Fixed interest rate 8.4%; EOT 9.5%		443		523		509
Total Happiest Baby, Inc.						1,062		1,369		1,336

Molekule, Inc.	Equipment Financing	June 19, 2020	January 1, 2024	Fixed interest rate 8.8%; EOT 10.0%	$	917	$	1,178	$	1,147
	Equipment Financing	September 29, 2020	April 1, 2025	Fixed interest rate 12.3%; EOT 15.7%		319		383		371
	Equipment Financing	December 18, 2020	July 1, 2025	Fixed interest rate 11.9%; EOT 16.3%		542		638		614
	Equipment Financing	August 25, 2021	March 1, 2026	Fixed interest rate 11.3%; EOT 17.8%		428		486		455
Total Molekule, Inc.						2,206		2,685		2,587

Portofino Labs, Inc.	Secured Loan	April 1, 2021	November 1, 2025	Variable interest rate Prime + 8.3% or Floor rate 11.5%; EOT 4.0% ⁽⁸⁾	$	1,956	$	1,991	$	1,967

Quip NYC, Inc.	Secured Loan	March 9, 2021	April 1, 2026	Variable interest rate Prime + 8.0% or Floor rate 11.3%; EOT 3.0% ⁽⁸⁾	$	17,500	$	17,591	$	17,745
	Secured Loan	February 10, 2022	April 1, 2026	Variable interest rate Prime + 8.0% or Floor rate 11.3%; EOT 3.0% ⁽⁸⁾		2,500		2,528		2,558
Total Quip NYC, Inc.						20,000		20,119		20,303

Rinse, Inc.	Secured Loan	May 10, 2022	June 1, 2027	Variable interest rate Prime + 8.0% or Floor rate 11.3%; EOT 3.8% ⁽⁸⁾	$	5,000	$	4,945	$	4,952

SI Tickets, Inc.	Secured Loan	May 11, 2022	September 1, 2026	Variable interest rate Prime + 8.3% or Floor rate 11.5%; EOT 3.0% ⁽⁸⁾	$	3,000	$	2,956	$	2,954

Super73, Inc.	Secured Loan	December 31, 2020	January 1, 2025	Variable interest rate Prime + 7.3% or Floor rate 11.5%; EOT 4.0% ⁽⁸⁾	$	4,024	$	4,157	$	4,164
	Secured Loan	October 25, 2021	January 1, 2025	Variable interest rate Prime + 7.3% or Floor rate 11.5%; EOT 4.0% ⁽⁸⁾		3,293		3,373		3,378
Total Super73, Inc.						7,317		7,530		7,542

UnTuckIt, Inc.	Secured Loan⁽¹⁴⁾	January 16, 2020	June 1, 2025	Fixed interest rate 12.0%; EOT 3.8%	$	12,858	$	13,633	$	13,054

VitaCup, Inc.	Secured Loan	June 23, 2021	July 1, 2025	Variable interest rate Prime + 7.5% or Floor rate 11.5%; EOT 2.5% ⁽⁸⁾	$	5,500	$	5,539	$	5,544

Sub-total: Consumer Products & Services (6.0%)*					$	65,364	$	67,662	$	67,033

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

December 31, 2022

(In thousands, except share and per share data)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Maturity Date	Interest Rate (4)	Principal Amount (5)		Cost		Fair Value (6)
Debt Securities- United States, Continued

Information, Continued (7)

Digital Assets Technology and Services (7)
Cleanspark, Inc.	Equipment Financing	April 22, 2022	May 1, 2025	Fixed interest rate 10.3%; EOT 5.0%	$	15,974	$	16,319	$	15,825

Core Scientific, Inc.	Equipment Financing(18)	August 31, 2021	October 1, 2024	Fixed interest rate 10.3%; EOT 5.0%	$	674	$	700	$	249
	Equipment Financing(18)	November 19, 2021	December 1, 2024	Fixed interest rate 10.7%; EOT 5.0%		10,132		10,437		3,712
	Equipment Financing(18)	December 13, 2021	January 1, 2025	Fixed interest rate 10.5%; EOT 5.0%		3,753		3,853		1,370
	Equipment Financing(18)	February 9, 2022	March 1, 2025	Fixed interest rate 10.5%; EOT 5.0%		8,018		8,179		2,909
Total Core Scientific, Inc.						22,577		23,169		8,240

Sub-total: Digital Assets Technology and Services (2.1%)*					$	38,551	$	39,488	$	24,065

Education Technology (7)
Medical Sales Training Holding Company	Secured Loan⁽¹⁴⁾	March 18, 2021	April 1, 2025	Variable interest rate Prime + 8.8% or Floor rate 12.0%; EOT 5.0% ⁽⁸⁾	$	5,834	$	6,134	$	5,914
	Secured Loan⁽¹⁴⁾	July 21, 2021	August 1, 2025	Variable interest rate Prime + 8.8% or Floor rate 12.0%; EOT 5.0% ⁽⁸⁾		2,000		2,100		2,014
Total Medical Sales Training Holding Company						7,834		8,234		7,928

Yellowbrick Learning, Inc.	Secured Loan⁽¹⁴⁾	February 1, 2021	March 1, 2026	Fixed interest rate 2.0%; EOT 5.0%	$	7,500	$	7,875	$	4,774
	Secured Loan⁽¹⁴⁾	August 10, 2021	March 1, 2026	Fixed interest rate 2.0%; EOT 5.0%		2,500		2,625		1,595
Total Yellowbrick Learning, Inc.						10,000		10,500		6,369

Sub-total: Education Technology (1.3%)*					$	17,834	$	18,734	$	14,297

Finance and Insurance (7)
Bestow, Inc.	Secured Loan	April 25, 2022	May 1, 2027	Variable interest rate Prime + 6.5% or Floor rate 10.0%; EOT 1.5% ⁽⁸⁾	$	25,000	$	24,995	$	24,654
	Secured Loan	May 12, 2022	June 1, 2027	Variable interest rate Prime + 6.5% or Floor rate 10.0%; EOT 1.5% ⁽⁸⁾		15,000		14,990		14,939
Total Bestow, Inc.						40,000		39,985		39,593

Eqis Capital Management, Inc.	Secured Loan	June 15, 2022	July 1, 2026	Variable interest rate Prime + 7.5% or Floor rate 10.8%; EOT 3.0% ⁽⁸⁾	$	7,000	$	6,999	$	7,023

Openly Holdings Corp.	Secured Loan⁽¹⁴⁾	November 18, 2022	December 1, 2027	Variable interest rate Prime + 6.3% or Floor rate 10.5%; EOT 2.8% ⁽⁸⁾		5,000		4,980		4,980

Petal Card, Inc.	Secured Loan	January 16, 2020	January 1, 2025	Variable interest rate Prime + 7.5% or Floor rate 11.0%; EOT 6.0% ⁽⁸⁾	$	9,636	$	9,867	$	9,954
	Secured Loan	August 6, 2021	January 1, 2025	Variable interest rate Prime + 7.5% or Floor rate 11.0%; EOT 6.0% ⁽⁸⁾		6,745		6,797		6,757
	Secured Loan (12)	January 28, 2021	January 11, 2024	Variable interest rate Prime + 7.3% or Floor rate 11.5%; EOT 0.0% ⁽⁸⁾		26,582		26,473		26,307
Total Petal Card, Inc.						42,963		43,137		43,018

Slope Tech, Inc.	Secured Loan(12)(14)	October 5, 2022	March 14, 2025	Variable interest rate SOFR 30 Day Forward + 3.0% or Floor rate 11.8%; EOT 0.0% ⁽⁸⁾		1,805		1,747		1,747

ZenDrive, Inc.	Secured Loan	July 16, 2021	August 1, 2026	Variable interest rate Prime + 7.0% or Floor rate 10.3%; EOT 3.0% ⁽⁸⁾	$	15,000	$	15,080	$	15,307

Sub-total: Finance and Insurance (9.9%)*					$	111,768	$	111,928	$	111,668

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

December 31, 2022

(In thousands, except share and per share data)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Maturity Date	Interest Rate (4)	Principal Amount (5)		Cost		Fair Value (6)
Debt Securities- United States, Continued

Information, Continued (7)

Food and Agriculture Technologies (7)
Athletic Brewing Company, LLC	Equipment Financing	December 7, 2021	September 1, 2026	Fixed interest rate 11.1%; EOT 7.0%	$	19,921	$	20,091	$	19,871
	Equipment Financing	March 16, 2022	September 1, 2026	Fixed interest rate 11.2%; EOT 7.0%		4,972		4,987		4,954
Total Athletic Brewing Company, LLC						24,893		25,078		24,825

Bowery Farming, Inc.	Secured Loan⁽¹⁴⁾	September 10, 2021	September 10, 2026	Variable interest rate LIBOR + 11.0% or Floor rate 10.1% ⁽⁸⁾	$	10,000	$	9,510	$	9,515

Daring Foods, Inc.	Equipment Financing	April 8, 2021	May 1, 2024	Fixed interest rate 9.6%; EOT 7.5%	$	239	$	269	$	263
	Equipment Financing	July 7, 2021	August 1, 2024	Fixed interest rate 9.5%; EOT 7.5%		1,230		1,340		1,306
	Equipment Financing	August 17, 2021	September 1, 2024	Fixed interest rate 9.7%; EOT 7.5%		617		666		650
	Equipment Financing	August 31, 2021	September 1, 2024	Fixed interest rate 10.0%; EOT 7.5%		358		387		377
	Equipment Financing	November 1, 2021	December 1, 2024	Fixed interest rate 9.4%; EOT 7.5%		711		753		732
	Equipment Financing	March 8, 2022	April 1, 2025	Fixed interest rate 9.5%; EOT 7.5%		1,764		1,822		1,765
	Equipment Financing	April 29, 2022	May 1, 2025	Fixed interest rate 10.2%; EOT 7.5%		800		820		796
	Equipment Financing	June 1, 2022	July 1, 2025	Fixed interest rate 10.1%; EOT 7.5%		3,251		3,325		3,239
	Equipment Financing	July 6, 2022	August 1, 2025	Fixed interest rate 10.9%; EOT 7.5%		395		403		396
	Equipment Financing	August 25, 2022	September 1, 2025	Fixed interest rate 12.1%; EOT 7.5%		950		963		954
Total Daring Foods, Inc.						10,315		10,748		10,478

DrinkPak, LLC	Secured Loan⁽¹⁴⁾	September 13, 2022	April 1, 2026	Variable interest rate Prime + 7.3% or Floor rate 12.8%; EOT 4.0% ⁽⁸⁾	$	10,000	$	10,057	$	10,068

Emergy, Inc.	Equipment Financing	January 8, 2021	May 1, 2024	Fixed interest rate 9.1%; EOT 8.5%	$	259	$	299	$	292
	Equipment Financing	December 15, 2021	July 1, 2025	Fixed interest rate 9.3%; EOT 11.5%		8,250		8,812		8,494
	Equipment Financing	December 13, 2022	July 1, 2026	Fixed interest rate 12.6%; EOT 11.5%		15,000		14,943		14,943
Total Emergy, Inc.						23,509		24,054		23,729

Miyoko's Kitchen	Equipment Financing	August 27, 2020	March 1, 2023	Fixed interest rate 8.9%; EOT 9.0%	$	73	$	162	$	160
	Equipment Financing	February 5, 2021	September 1, 2023	Fixed interest rate 8.5%; EOT 9.0%		188		243		238
	Equipment Financing	June 25, 2021	January 1, 2024	Fixed interest rate 8.9%; EOT 9.0%		254		299		292
Total Miyoko's Kitchen						515		704		690

RoBotany, Inc.	Equipment Financing(14)(18)	January 16, 2020	January 1, 2024	Fixed interest rate 7.6%; EOT 17.3%	$	714	$	1,154	$	550

Sun Basket, Inc.	Secured Loan	December 31, 2020	April 1, 2023	Variable interest rate Prime + 8.5% or Floor rate 11.8%; EOT 5.8% ⁽⁸⁾	$	12,226	$	13,282	$	13,407

The Fynder Group, Inc.	Equipment Financing	October 14, 2020	May 1, 2024	Fixed interest rate 9.1%; EOT 10.0%	$	292	$	342	$	334
	Equipment Financing	March 31, 2022	October 1, 2025	Fixed interest rate 9.3%; EOT 10.0%		2,404		2,459		2,395
Total The Fynder Group, Inc.						2,696		2,801		2,729

Sub-total: Food and Agriculture Technologies (8.5%)*					$	94,868	$	97,388	$	95,991

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

December 31, 2022

(In thousands, except share and per share data)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Maturity Date	Interest Rate (4)	Principal Amount (5)		Cost		Fair Value (6)
Debt Securities- United States, Continued

Green Technology (7)

Bolb, Inc.	Equipment Financing	October 12, 2021	November 1, 2024	Fixed interest rate 10.3%; EOT 6.0%	$	1,103	$	1,163	$	1,121

Commonwealth Fusion Systems, LLC	Equipment Financing	September 10, 2021	October 1, 2024	Fixed interest rate 9.5%; EOT 8.5%	$	1,445	$	1,573	$	1,535
	Equipment Financing	October 20, 2021	November 1, 2024	Fixed interest rate 9.7%; EOT 8.5%		437		472		460
Total Commonwealth Fusion Systems, LLC						1,882		2,045		1,995

Dandelion Energy, Inc.	Equipment Financing	March 17, 2020	April 1, 2024	Fixed interest rate 9.0%; EOT 12.5%	$	193	$	252	$	240
	Equipment Financing	October 27, 2020	November 1, 2024	Fixed interest rate 9.2%; EOT 12.5%		285		340		326
	Equipment Financing	November 19, 2020	December 1, 2024	Fixed interest rate 9.1%; EOT 12.5%		360		426		407
	Equipment Financing	December 29, 2020	January 1, 2025	Fixed interest rate 9.2%; EOT 12.5%		429		502		480
	Equipment Financing	March 25, 2021	April 1, 2025	Fixed interest rate 9.1%; EOT 12.5%		895		1,020		975
	Equipment Financing	December 1, 2021	January 1, 2026	Fixed interest rate 8.8%; EOT 12.5%		1,060		1,136		1,086
	Equipment Financing	April 8, 2022	May 1, 2026	Fixed interest rate 8.9%; EOT 12.5%		1,917		1,999		1,918
	Equipment Financing	May 27, 2022	June 1, 2026	Fixed interest rate 9.2%; EOT 12.5%		881		912		882
	Equipment Financing	June 13, 2022	July 1, 2026	Fixed interest rate 9.5%; EOT 12.5%		1,338		1,378		1,335
	Equipment Financing	August 24, 2022	September 1, 2026	Fixed interest rate 11.1%; EOT 12.5%		850		865		861
	Equipment Financing	November 10, 2022	December 1, 2026	Fixed interest rate 11.6%; EOT 12.5%		772		777		777
Total Dandelion Energy, Inc.						8,980		9,607		9,287

Electric Hydrogen Co.	Equipment Financing⁽¹⁴⁾	September 12, 2022	April 1, 2026	Fixed interest rate 9.0%; EOT 10.0%	$	1,899	$	1,932	$	1,932

Hi-Power, LLC	Equipment Financing	September 30, 2021	April 1, 2025	Fixed interest rate 12.4%; EOT 1.0%	$	4,792	$	4,825	$	4,705
	Equipment Financing	September 30, 2022	April 1, 2026	Fixed interest rate 14.7%; EOT 1.0%		3,935		3,903		3,903
Total Hi-Power, LLC						8,727		8,728		8,608

SeaOn Global, LLC	Equipment Financing⁽¹⁴⁾	June 16, 2022	July 1, 2026	Fixed interest rate 9.3%; EOT 11.0%	$	6,013	$	6,169	$	5,951
	Equipment Financing⁽¹⁴⁾	August 17, 2022	September 1, 2026	Fixed interest rate 9.3%; EOT 11.0%		3,011		3,058		2,989
Total SeaOn Global, LLC						9,024		9,227		8,940

Edeniq, Inc.(21)	Secured Loan⁽¹⁴⁾	November 30, 2021	June 1, 2025	Fixed interest rate 18.0%; EOT 5.7%	$	4,505	$	2,101	$	4,485

Footprint International Holding, Inc.	Secured Loan	February 18, 2022	March 1, 2027	Variable interest rate Prime + 7.3% or Floor rate 10.5%; EOT 3.0% ⁽⁸⁾	$	20,000	$	18,179	$	18,729
	Secured Loan	April 20, 2022	March 1, 2027	Variable interest rate Prime + 7.3% or Floor rate 10.5%; EOT 3.0% ⁽⁸⁾		20,000		18,073		18,630
Total Footprint International Holding, Inc.						40,000		36,252		37,359

Mainspring Energy, Inc.	Secured Loan	March 18, 2022	October 1, 2026	Fixed interest rate 11.0%; EOT 3.8%	$	30,000	$	30,031	$	29,173

RTS Holding, Inc.	Secured Loan	December 31, 2021	January 1, 2027	Variable interest rate Prime + 7.25% or Floor rate 10.5%+PIK Interest Rate 4.25%; EOT 3.0% (15)	$	23,000	$	23,171	$	23,185
	Secured Loan	October 21, 2022	November 1, 2027	Variable interest rate Prime + 7.25% or Floor rate 13.5%+PIK Interest Rate 1.25%; EOT 3.0% (15)		12,000		11,894		11,894
Total RTS Holding, Inc.						35,000		35,065		35,079

Sub-total: Green Technology (12.2%)*					$	141,120	$	136,151	$	137,979

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

December 31, 2022

(In thousands, except share and per share data)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Maturity Date	Interest Rate (4)	Principal Amount (5)		Cost		Fair Value (6)
Debt Securities- United States, Continued

Healthcare (7)
Emerald Cloud Lab, Inc.	Equipment Financing	July 13, 2021	August 1, 2024	Fixed interest rate 9.7%; EOT 7.0%	$	5,959	$	6,500	$	6,367

Dentologie Enterprises, Inc.	Secured Loan⁽¹⁴⁾	October 14, 2022	November 1, 2027	Variable interest rate Prime + 6.9% or Floor rate 10.9%; EOT 3.0% ⁽⁸⁾		5,000		4,929		4,929

Exer Holdings, LLC	Secured Loan	November 19, 2021	December 1, 2026	Variable interest rate Prime + 7.0% or Floor rate 11.5%; EOT 3.0% ⁽⁸⁾	$	22,500	$	22,520	$	22,317
	Secured Loan	February 18, 2022	December 1, 2026	Variable interest rate Prime + 7.0% or Floor rate 11.5%; EOT 3.0% ⁽⁸⁾		7,500		7,492		7,429
Total Exer Holdings, LLC						30,000		30,012		29,746

FemTec Health, Inc.	Secured Loan(18)	December 1, 2021	February 1, 2026	Fixed interest rate 11.0%; EOT 7.5%	$	9,725	$	10,472	$	1,528
	Secured Loan(18)	July 23, 2021	September 1, 2022(20)	Fixed interest rate 11.0%		2,092		2,091		—
	Secured Loan(18)	September 29, 2021	April 1, 2026	Fixed interest rate 11.0%; EOT 7.5%		2,918		2,971		—
Total FemTec Health, Inc. (21)						14,735		15,534		1,528

Lark Technologies, Inc.	Secured Loan	September 30, 2020	April 1, 2025	Variable interest rate Prime + 8.3% or Floor rate 11.5% or ceiling rate of 13.5%; EOT 4.0%(8)	$	4,048	$	4,116	$	4,065
	Secured Loan	June 30, 2021	January 1, 2026	Variable interest rate Prime + 8.3% or Floor rate 11.5% or ceiling rate of 13.5%; EOT 4.0%(8)		5,000		4,963		4,888
Total Lark Technologies, Inc.						9,048		9,079		8,953

WorkWell Prevention & Care Inc.	Secured Loan(14)	December 31, 2022	January 1, 2027	Variable interest rate Prime + 5.0% or Floor rate 6.0%; EOT 0.0% ⁽⁸⁾	$	500	$	500	$	500

Sub-total: Healthcare (4.6%)*					$	65,242	$	66,554	$	52,023

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

December 31, 2022

(In thousands, except share and per share data)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Maturity Date	Interest Rate (4)	Principal Amount (5)		Cost		Fair Value (6)
Debt Securities- United States, Continued

Human Resource Technology (7)
Nomad Health, Inc.	Secured Loan	March 29, 2022	October 1, 2026	Variable interest rate Prime + 5.5% or Floor rate 9.3%; EOT 4.0% ⁽⁸⁾	$	30,000	$	30,066	$	30,378

Qwick, Inc.	Secured Loan	December 31, 2021	January 1, 2026	Variable interest rate Prime + 8.0% or Floor rate 11.0%; EOT 5.0% ⁽⁸⁾	$	5,000	$	5,038	$	5,110
	Secured Loan	August 12, 2022	September 1, 2026	Variable interest rate Prime + 8.0% or Floor rate 11.0%; EOT 5.0% ⁽⁸⁾		5,000		4,940		4,978
Total Qwick, Inc.						10,000		9,978		10,088

Sub-total: Human Resource Technology (3.6%)*					$	40,000	$	40,044	$	40,466

Industrials (7)
3DEO, Inc.	Equipment Financing	February 23, 2022	March 1, 2025	Fixed interest rate 9.1%; EOT 9.0%	$	2,865	$	3,176	$	2,775
	Equipment Financing	April 12, 2022	May 1, 2025	Fixed interest rate 9.0%; EOT 9.0%		1,394		1,536		1,335
Total 3DEO, Inc.						4,259		4,712		4,110

Sub-total: Industrials (0.4%)*					$	4,259	$	4,712	$	4,110

Life Sciences (7)
Greenlight Biosciences Inc.	Equipment Financing⁽¹⁴⁾	March 29, 2021	April 1, 2024	Fixed interest rate 9.7%; EOT 8.0%	$	1,499	$	1,709	$	1,676
	Equipment Financing⁽¹⁴⁾	June 17, 2021	July 1, 2024	Fixed interest rate 9.5%; EOT 8.0%		2,334		2,579		2,524
	Equipment Financing⁽¹⁴⁾	August 31, 2021	September 1, 2024	Fixed interest rate 9.7%; EOT 8.0%		1,312		1,422		1,382
	Equipment Financing⁽¹⁴⁾	August 31, 2021	September 1, 2024	Fixed interest rate 9.7%; EOT 8.0%		760		824		797
Total Greenlight Biosciences Inc.						5,905		6,534		6,379

Pendulum Therapeutics, Inc.	Equipment Financing	January 16, 2020	May 1, 2023	Fixed interest rate 7.7%; EOT 5.0%	$	54	$	78	$	77
	Equipment Financing	January 17, 2020	August 1, 2023	Fixed interest rate 7.8%; EOT 5.0%		508		641		639
	Equipment Financing	March 6, 2020	October 1, 2023	Fixed interest rate 7.7%; EOT 5.0%		181		217		215
	Equipment Financing	July 15, 2020	February 1, 2024	Fixed interest rate 9.8%; EOT 6.0%		345		398		391
	Secured Loan	December 31, 2021	January 1, 2026	Variable interest rate Prime + 6.8% or Floor rate 10.0%; EOT 3.0% ⁽⁸⁾		5,000		5,022		5,038
	Secured Loan	February 28, 2022	March 1, 2026	Variable interest rate Prime + 6.8% or Floor rate 10.0%; EOT 3.0% ⁽⁸⁾		5,000		5,015		5,027
	Secured Loan	March 30, 2022	April 1, 2026	Variable interest rate Prime + 6.8% or Floor rate 10.0%; EOT 3.0% ⁽⁸⁾		5,000		5,009		5,020
	Secured Loan	May 6, 2022	June 1, 2026	Variable interest rate Prime + 6.8% or Floor rate 10.0%; EOT 3.0% ⁽⁸⁾		5,000		5,000		5,013
	Secured Loan	June 17, 2022	July 1, 2026	Variable interest rate Prime + 6.8% or Floor rate 10.0%; EOT 3.0% ⁽⁸⁾		5,000		4,994		5,008
Total Pendulum Therapeutics, Inc.						26,088		26,374		26,428

Deerfield Imaging Holdings, Inc.	Secured Loan⁽¹⁴⁾	April 14, 2022	May 1, 2027	Variable interest rate Prime + 6.0% or Floor rate 10.0%; EOT 5.0% ⁽⁸⁾	$	18,250	$	18,369	$	18,449

RXAnte, Inc.	Secured Loan⁽¹⁴⁾	November 21, 2022	November 1, 2027	Variable interest rate Prime + 4.48% or Floor rate 9.98%+PIK Fixed Interest Rate 1.5%; EOT 3.5% (15)		15,025		14,799		14,799

TMRW Life Sciences, Inc.	Secured Loan	April 29, 2022	May 1, 2027	Variable interest rate Prime + 5.0% or Floor rate 8.8%; EOT 4.0% ⁽⁸⁾	$	5,000	$	5,005	$	5,032

Sub-total: Life Sciences (6.3%)*					$	70,268	$	71,081	$	71,087

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

December 31, 2022

(In thousands, except share and per share data)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Maturity Date	Interest Rate (4)	Principal Amount (5)		Cost		Fair Value (6)
Debt Securities- United States, Continued

Marketing, Media, and Entertainment (7)
Drone Racing League, Inc.	Secured Loan⁽¹⁴⁾	October 17, 2022	April 17, 2027	Variable interest rate Prime + 7.5% or Floor rate 11.0%; EOT 2.5% ⁽⁸⁾		10,000	$	9,750	$	9,750

Grabit Interactive Media, Inc.	Secured Loan	April 8, 2022	November 1, 2026	Variable interest rate Prime + 7.5% or Floor rate 10.8%; EOT 2.5% ⁽⁸⁾	$	4,500	$	4,481	$	4,500

Incontext Solutions, Inc.	Secured Loan⁽¹⁴⁾	January 16, 2020	October 1, 2024	Fixed interest rate 11.8%; EOT 16.4%	$	3,419	$	4,569	$	3,659

PebblePost, Inc.	Secured Loan	May 7, 2021	June 1, 2026	Variable interest rate Prime + 8.8% or Floor rate 11.5%; EOT 3.8% ⁽⁸⁾	$	11,500	$	11,672	$	11,575

Vox Media Holdings, Inc.	Secured Loan⁽¹⁴⁾	October 18, 2022	November 1, 2027	Variable interest rate Prime + 6.3% or Floor rate 11.8%; EOT 2.5% ⁽⁸⁾		20,000		19,842		19,842
	Secured Loan⁽¹⁴⁾	December 29, 2022	January 1, 2028	Variable interest rate Prime + 6.3% or Floor rate 11.8%; EOT 2.5% ⁽⁸⁾		10,000		9,901		9,901
Total Vox Media Holdings, Inc.						30,000		29,743		29,743

Sub-total: Marketing, Media, and Entertainment (5.3%)*					$	59,419	$	60,215	$	59,227

Real Estate Technology(7)
BlueGround US, Inc.	Equipment Financing	June 6, 2022	January 1, 2026	Fixed interest rate 9.6%; EOT 8.0%	$	3,893	$	3,978	$	3,887
	Equipment Financing	July 26, 2022	February 1, 2026	Fixed interest rate 11.1%; EOT 8.0%		5,346		5,438		5,372
	Equipment Financing	August 12, 2022	March 1, 2026	Fixed interest rate 11.6%; EOT 8.0%		4,129		4,190		4,185
	Equipment Financing	September 26, 2022	April 1, 2026	Fixed interest rate 11.9%; EOT 8.0%		4,899		4,951		4,951
	Equipment Financing	October 25, 2022	May 1, 2026	Fixed interest rate 12.6%; EOT 8.0%		3,988		4,017		4,017
	Equipment Financing	November 30, 2022	June 1, 2026	Fixed interest rate 12.7%; EOT 8.0%		2,567		2,576		2,576
Total BlueGround US, Inc.						24,822		25,150		24,988


BoardRE, Inc.	Secured Loan	October 15, 2021	June 1, 2026	Variable interest rate Prime + 8.3% or Floor rate 11.5%; EOT 4.5% ⁽⁸⁾	$	5,000	$	5,238	$	4,644

Knockaway, Inc.	Secured Loan	November 10, 2021	June 1, 2026	Variable interest rate Prime + 6.3% or Floor rate 11.0%; EOT 3.0% ⁽⁸⁾	$	14,734	$	14,806	$	12,166
	Secured Loan	November 30, 2021	June 1, 2026	Variable interest rate Prime + 6.3% or Floor rate 11.0%; EOT 3.0% ⁽⁸⁾		2,000		2,009		1,651
	Secured Loan	December 28, 2021	July 1, 2026	Variable interest rate Prime + 6.3% or Floor rate 11.0%; EOT 3.0% ⁽⁸⁾		4,275		4,289		3,500
Total Knockaway, Inc.						21,009		21,104		17,317

Maxwell Financial Labs, Inc.	Secured Loan	September 30, 2021	April 1, 2026	Variable interest rate Prime + 6.0% or Floor rate 10.0%; EOT 5.0% ⁽⁸⁾	$	18,000	$	18,213	$	18,034

Orchard Technologies, Inc.	Secured Loan	March 11, 2021	April 1, 2026	Variable interest rate Prime + 7.5% or Floor rate 11.0%; EOT 4.0% ⁽⁸⁾	$	5,000	$	5,095	$	5,058
	Secured Loan	July 23, 2021	April 1, 2026	Variable interest rate Prime + 7.5% or Floor rate 11.0%; EOT 4.0% ⁽⁸⁾		12,500		12,693		12,601
	Secured Loan	August 2, 2022	April 1, 2026	Variable interest rate Prime + 7.5% or Floor rate 11.0%; EOT 4.0% ⁽⁸⁾		12,500		12,501		12,574
Total Orchard Technologies, Inc.						30,000		30,289		30,233

Sub-total: Real Estate Technology (8.5%)*					$	98,831	$	99,994	$	95,216

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

December 31, 2022

(In thousands, except share and per share data)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Maturity Date	Interest Rate (4)	Principal Amount (5)		Cost		Fair Value (6)
Debt Securities- United States, Continued

Software as a Service ("SaaS") (7)
All Seated, Inc.	Secured Loan	February 28, 2022	March 1, 2027	Variable interest rate Prime + 7.0% or Floor rate 10.8%; EOT 3.5% ⁽⁸⁾	$	6,000	$	6,027	$	5,936

BackBlaze, Inc.	Equipment Financing	January 16, 2020	April 1, 2023	Fixed interest rate 7.4%; EOT 11.5%	$	14	$	35	$	35
	Equipment Financing	January 16, 2020	June 1, 2023	Fixed interest rate 7.4%; EOT 11.5%		168		329		325
	Equipment Financing	January 16, 2020	August 1, 2023	Fixed interest rate 7.5%; EOT 11.5%		44		74		73
	Equipment Financing	January 16, 2020	September 1, 2023	Fixed interest rate 7.7%; EOT 11.5%		50		79		78
	Equipment Financing	January 16, 2020	October 1, 2023	Fixed interest rate 7.5%; EOT 11.5%		54		83		82
	Equipment Financing	January 16, 2020	November 1, 2023	Fixed interest rate 7.2%; EOT 11.5%		196		289		285
	Equipment Financing	January 16, 2020	December 1, 2023	Fixed interest rate 7.5%; EOT 11.5%		278		397		391
	Equipment Financing	January 16, 2020	January 1, 2024	Fixed interest rate 7.4%; EOT 11.5%		257		357		351
	Equipment Financing	January 20, 2020	February 1, 2024	Fixed interest rate 7.4%; EOT 11.5%		276		375		369
	Equipment Financing	February 1, 2020	March 1, 2024	Fixed interest rate 7.2%; EOT 11.5%		251		334		329
	Equipment Financing	March 26, 2020	April 1, 2024	Fixed interest rate 7.4%; EOT 11.5%		80		104		101
	Equipment Financing	April 17, 2020	May 1, 2024	Fixed interest rate 7.3%; EOT 11.5%		535		686		668
	Equipment Financing	July 27, 2020	August 1, 2024	Fixed interest rate 7.4%; EOT 11.5%		634		778		757
	Equipment Financing	September 4, 2020	October 1, 2024	Fixed interest rate 7.2%; EOT 11.5%		120		143		139
	Equipment Financing	March 29, 2021	April 1, 2025	Fixed interest rate 7.5%; EOT 11.5%		1,658		1,879		1,828
Total BackBlaze, Inc.						4,615		5,942		5,811

Smartly, Inc.	Secured Loan	May 16, 2022	December 1, 2026	Variable interest rate Prime + 7.0% or Floor rate 10.5%; EOT 2.5% ⁽⁸⁾	$	10,000	$	9,929	$	10,009

Utility Associates, Inc.	Secured Loan (14)	January 16, 2020	September 30, 2023	PIK Fixed interest rate 11.0% (15)	$	1,239	$	918	$	950

The Tomorrow Companies, Inc.	Secured Loan⁽¹⁴⁾	December 14, 2022	January 1, 2028	Variable interest rate Prime + 7.0% or Floor rate 10.8%; EOT 3.0% ⁽⁸⁾		5,000		4,879		4,879

Sub-total: SaaS (2.4%)*					$	26,854	$	27,695	$	27,585

Space Technology (7)
Axiom Space, Inc.	Secured Loan	May 28, 2021	June 1, 2026	Variable interest rate Prime + 6.0% or Floor rate 9.3%; EOT 2.5% ⁽⁸⁾	$	30,000	$	30,146	$	30,314

Hadrian Automation, Inc.	Equipment Financing	March 2, 2022	September 1, 2025	Fixed interest rate 12.6%; EOT 0.0%	$	410	$	409	$	404
	Equipment Financing	May 6, 2022	November 1, 2025	Fixed interest rate 12.9%; EOT 0.0%		4,210		4,195		4,158
	Equipment Financing	July 15, 2022	January 1, 2026	Fixed interest rate 14.3%; EOT 0.0%		2,964		2,952		2,950
	Equipment Financing	September 30, 2022	March 1, 2026	Fixed interest rate 15.2%; EOT 0.0%		8,604		8,583		8,569
	Equipment Financing	December 22, 2022	June 1, 2026	Fixed interest rate 15.0%; EOT 0.0%		2,104		2,074		2,074
	Equipment Financing	December 22, 2022	December 1, 2026	Fixed interest rate 15.5%; EOT 0.0%		1,842		1,833		1,833
Total Hadrian Automation, Inc.						20,134		20,046		19,988

Hermeus Corporation	Equipment Financing⁽¹⁴⁾	August 9, 2022	March 1, 2026	Fixed interest rate 9.4%; EOT 6.0%	$	1,670	$	1,652	$	1,626
	Equipment Financing⁽¹⁴⁾	October 11, 2022	May 1, 2026	Fixed interest rate 11.6%; EOT 6.0%		2,965		2,914		2,914
Total Hermeus Corporation					$	4,635	$	4,566	$	4,540

Space Perspective, Inc.	Secured Loan	March 3, 2022	July 1, 2026	Variable interest rate Prime + 7.8% or Floor rate 11.0%; EOT 5.0% ⁽⁸⁾	$	5,000	$	4,958	$	4,975

Sub-total: Space Technology (5.3%)*					$	59,769	$	59,716	$	59,817

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

December 31, 2022

(In thousands, except share and per share data)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Maturity Date	Interest Rate (4)	Principal Amount (5)		Cost		Fair Value (6)
Debt Securities- United States, Continued

Transportation Technology (7)
NextCar Holding Company, Inc.	Secured Loan	December 14, 2021	September 30, 2023	Variable interest rate Prime + 5.8% or Floor rate 9.0%; EOT 4.4% ⁽⁸⁾	$	5,000	$	5,220	$	4,990
	Secured Loan	December 15, 2021	September 30, 2023	Variable interest rate Prime + 5.8% or Floor rate 9.0%; EOT 4.4% ⁽⁸⁾		2,000		2,088		1,997
	Secured Loan	February 23, 2022	September 30, 2023	Variable interest rate Prime + 5.8% or Floor rate 9.0%; EOT 4.4% ⁽⁸⁾		2,500		2,610		2,494
	Secured Loan	March 16, 2022	September 30, 2023	Variable interest rate Prime + 5.8% or Floor rate 9.0%; EOT 4.4% ⁽⁸⁾		3,000		3,132		2,993
	Secured Loan	April 18, 2022	September 30, 2023	Variable interest rate Prime + 5.8% or Floor rate 9.0%; EOT 4.4% ⁽⁸⁾		2,500		2,610		2,491
	Secured Loan	April 18, 2022	September 30, 2023	Variable interest rate Prime + 5.8% or Floor rate 9.0%; EOT 4.4% ⁽⁸⁾		2,500		2,610		2,491
	Secured Loan	May 17, 2022	September 30, 2023	Variable interest rate Prime + 5.8% or Floor rate 9.0%; EOT 4.4% ⁽⁸⁾		5,000		5,220		4,980
	Secured Loan	June 22, 2022	September 30, 2023	Variable interest rate Prime + 5.8% or Floor rate 9.0%; EOT 4.4% ⁽⁸⁾		2,500		2,610		2,490
Total NextCar Holding Company, Inc.						25,000		26,100		24,926

Zuum Transportation, Inc.	Secured Loan	December 17, 2021	January 1, 2027	Variable interest rate Prime + 6.0% or Floor rate 10.8%; EOT 2.5% ⁽⁸⁾	$	5,000	$	5,021	$	4,948

Sub-total: Transportation Technology (2.7%)*					$	30,000	$	31,121	$	29,874

Total: Debt Securities- United States (86.2%)*					$	1,001,740	$	1,013,176	$	970,765

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

December 31, 2022

(In thousands, except share and per share data)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Maturity Date	Interest Rate (4)	Principal Amount (5)		Cost		Fair Value (6)
Debt Securities- Canada

Automation & Internet of Things (7)
Invenia, Inc.	Secured Loan	January 16, 2020	March 31, 2023	Fixed interest rate 11.5%; EOT 5.0%	$	450	$	592	$	572
	Secured Loan	January 16, 2020	March 31, 2023	Fixed interest rate 11.5%; EOT 5.0%		387		509		493
	Secured Loan	January 16, 2020	March 31, 2023	Fixed interest rate 11.5%; EOT 5.0%		556		731		707
	Secured Loan	January 17, 2020	March 31, 2023	Fixed interest rate 11.5%; EOT 5.0%		783		1,030		996
	Secured Loan	June 8, 2020	March 31, 2023	Fixed interest rate 11.5%; EOT 5.0%		989		1,301		1,258
	Secured Loan	October 29, 2020	March 31, 2023	Fixed interest rate 11.5%; EOT 5.0%		1,434		1,886		1,824
Total Invenia, Inc. (10)						4,599		6,049		5,850

Sub-total: Automation & Internet of Things (0.5%)*					$	4,599	$	6,049	$	5,850

Construction Technology (7)
Nexii Building Solutions, Inc. (10)	Secured Loan	August 27, 2021	August 27, 2025	Variable interest rate Prime + 7.0% or Floor rate 10.3%; EOT 2.5% ⁽⁸⁾	$	10,000	$	9,828	$	10,282
	Secured Loan	June 8, 2022	June 8, 2026	Variable interest rate Prime + 7.0% or Floor rate 10.3%; EOT 2.5% ⁽⁸⁾		5,000		4,813		4,988
Total Nexii Building Solutions, Inc.						15,000		14,641		15,270

Sub-total: Construction Technology (1.4%)*					$	15,000	$	14,641	$	15,270

Digital Assets Technology and Services (7)
Hut 8 Holdings, Inc. (10)	Equipment Financing	December 30, 2021	January 1, 2025	Fixed interest rate 9.5%; EOT 3.5%	$	20,773	$	21,216	$	20,777

Sub-total: Digital Assets Technology and Services (1.8%)*					$	20,773	$	21,216	$	20,777

Supply Chain Technology (7)
GoFor Industries, Inc. (10)(21)	Secured Loan(18)	January 21, 2022	February 1, 2026	Variable interest rate Prime + 8.8% or Floor rate 12.0%; EOT 2.5% ⁽⁸⁾	$	9,570	$	9,385	$	7,521

Sub-total: Supply Chain Technology (0.7%)*					$	9,570	$	9,385	$	7,521

Total: Debt Securities- Canada (4.4%)*					$	49,942	$	51,291	$	49,418

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

December 31, 2022

(In thousands, except share and per share data)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Maturity Date	Interest Rate (4)	Principal Amount (5)		Cost		Fair Value (6)
Debt Securities- Europe

Industrials (7)
Aledia, Inc. (10)	Equipment Financing⁽¹⁴⁾	March 31, 2022	April 1, 2025	Fixed interest rate 9.0%; EOT 7.0%	$	14,024	$	14,509	$	14,096
	Equipment Financing⁽¹⁴⁾	June 30, 2022	July 1, 2025	Fixed interest rate 9.7%; EOT 7.0%		993		1,013		995
	Equipment Financing⁽¹⁴⁾	August 5, 2022	September 1, 2025	Fixed interest rate 10.7%; EOT 7.0%		1,367		1,385		1,371
	Equipment Financing⁽¹⁴⁾	September 30, 2022	October 1, 2025	Fixed interest rate 12.0%; EOT 7.0%		2,223		2,236		2,236
Total Aledia, Inc.						18,607		19,143		18,698

Sub-total: Industrials (1.7%)*					$	18,607	$	19,143	$	18,698

Space Technology (7)
All.Space Networks, Limited.(10)	Secured Loan⁽¹⁴⁾	August 22, 2022	September 1, 2027	Variable interest rate Prime + 7.0% or Floor rate 11.5%; EOT 2.5% ⁽⁸⁾	$	10,000	$	9,906	$	9,948

Sub-total: Space Technology (0.9%)*					$	10,000	$	9,906	$	9,948

Total: Debt Securities- Europe (2.5%)*					$	28,607	$	29,049	$	28,646

Total: Debt Securities (93.1%)(19)*					$	1,080,289	$	1,093,516	$	1,048,829

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

December 31, 2022

(In thousands, except share and per share data)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Expiration Date	Series	Shares		Strike Price		Cost		Fair Value (6)
Warrant Investments- United States

Automation & Internet of Things (7)

Ambient Photonics, Inc.	Warrant⁽¹⁴⁾	July 27, 2022	July 27, 2032	Common Stock		159,760	$	0.55	$	47	$	153

Everalbum, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	July 29, 2026	Preferred Series A		851,063	$	0.10	$	25	$	—

Hologram, Inc.	Warrant⁽¹⁴⁾	January 31, 2020	January 27, 2030	Common Stock		193,054	$	0.26	$	49	$	506

Presto Automation, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	April 28, 2027	Preferred Series A		497,183	$	0.30	$	185	$	733
	Warrant⁽¹⁴⁾	January 16, 2020	July 28, 2027	Common Stock		104,284	$	7.49		28		2
Total Presto Automation, Inc.										213		735

Stratifyd, Inc.	Warrant⁽¹⁴⁾	September 3, 2021	September 3, 2031	Preferred Series B-2		106,719	$	2.53	$	56	$	16

Sub-Total: Automation & Internet of Things (0.1%)*									$	390	$	1,410

Connectivity (7)
Tarana Wireless, Inc.	Warrant⁽¹⁴⁾	June 30, 2021	June 30, 2031	Common Stock		5,027,629	$	0.19	$	968	$	1,370

Vertical Communications, Inc. (21)	Warrant⁽¹¹⁾⁽¹⁴⁾	January 16, 2020	July 11, 2026	Preferred Series A		828,479	$	1.00	$	—	$	—

viaPhoton, Inc.	Warrant⁽¹⁴⁾	March 31, 2022	March 31, 2032	Common Stock		15,839	$	0.60	$	22	$	16

Sub-Total: Connectivity (0.1%)*									$	990	$	1,386

Construction Technology (7)
Project Frog, Inc. (21)	Warrant⁽¹⁴⁾	January 16, 2020	July 26, 2026	Preferred Series AA-1		211,649	$	0.19	$	9	$	—
	Warrant⁽¹⁴⁾	January 16, 2020	July 26, 2026	Common Stock		180,340	$	0.19		9		—
	Warrant⁽¹⁴⁾	August 3, 2021	December 31, 2031	Preferred Series CC		250,000	$	0.01		20		8
Total Project Frog, Inc.										38		8

Sub-total: Construction Technology (0.0%)*									$	38	$	8

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

December 31, 2022

(In thousands, except share and per share data)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Expiration Date	Series	Shares		Strike Price		Cost		Fair Value (6)
Warrant Investments- United States, Continued
Consumer Products & Services (7)
BaubleBar, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	March 29, 2027	Preferred Series C		531,806	$	1.96	$	638	$	243
	Warrant⁽¹⁴⁾	January 16, 2020	April 20, 2028	Preferred Series C		60,000	$	1.96		72		27
Total BaubleBar, Inc.										710		270

Boosted eCommerce, Inc.	Warrant⁽¹⁴⁾	December 18, 2020	December 14, 2030	Preferred Series A-1		759,263	$	0.84	$	259	$	11

Fernished, Inc.	Warrant⁽¹⁴⁾	May 5, 2021	May 5, 2031	Common Stock		54,427	$	0.15	$	39	$	24
	Warrant⁽¹⁴⁾	November 30, 2022	November 30, 2032	Common Stock		51,094	$	0.15		20		23
Total Fernished, Inc.									$	59	$	47
,
Happiest Baby, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	May 16, 2029	Common Stock		182,554	$	0.33	$	193	$	81


Madison Reed, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	March 23, 2027	Preferred Series C		194,553	$	2.57	$	185	$	506
	Warrant⁽¹⁴⁾	January 16, 2020	July 18, 2028	Common Stock		43,158	$	0.99		71		144
	Warrant⁽¹⁴⁾	January 16, 2020	June 30, 2029	Common Stock		36,585	$	1.23		56		118
Total Madison Reed, Inc.										312		768

Molekule, Inc.	Warrant⁽¹⁴⁾	June 19, 2020	June 19, 2030	Common Stock		3,205	$	3.12	$	8	$	—
	Warrant⁽¹⁴⁾	June 1, 2022	June 1, 2032	Preferred Series 1		257,135	$	0.39		22		7
	Warrant⁽¹⁴⁾	June 19, 2022	June 19, 2030	Preferred Series 2		100,000	$	1.00		8		—
Total Molekule, Inc.										38		7

Portofino Labs, Inc.	Warrant⁽¹⁴⁾	December 31, 2020	December 31, 2030	Common Stock		99,148	$	1.53	$	160	$	47
	Warrant⁽¹⁴⁾	April 1, 2021	April 1, 2031	Common Stock		39,912	$	1.46		99		19
Total Portofino Labs, Inc.										259		66

Quip NYC, Inc.	Warrant⁽¹⁴⁾	March 9, 2021	March 9, 2031	Preferred Series A-1		10,833	$	48.46	$	203	$	485

Rinse, Inc.	Warrant⁽¹⁴⁾	May 10, 2022	May 10, 2032	Preferred Series C		278,761	$	1.13	$	118	$	159

SI Tickets, Inc.	Warrant⁽¹⁴⁾	May 11, 2022	May 11, 2032	Common Stock		53,029	$	2.52	$	162	$	63

Super73, Inc.	Warrant⁽¹⁴⁾	December 31, 2020	December 31, 2030	Common Stock		177,305	$	3.16	$	105	$	53

Trendly, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	August 10, 2026	Preferred Series A		245,506	$	1.14	$	222	$	10

VitaCup, Inc.	Warrant⁽¹⁴⁾	June 23, 2021	June 23, 2031	Preferred Series C		68,996	$	2.79	$	9	$	4

Sub-Total: Consumer Products & Services (0.2%)*									$	2,649	$	2,024

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

December 31, 2022

(In thousands, except share and per share data)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Expiration Date	Series	Shares		Strike Price		Cost		Fair Value (6)
Warrant Investments- United States, Continued
Education Technology (7)
Medical Sales Training Holding Company	Warrant⁽¹⁴⁾	March 18, 2021	March 18, 2031	Common Stock		28,732	$	7.74	$	108	$	37

Yellowbrick Learning, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	September 30, 2028	Common Stock		222,222	$	0.90	$	120	$	—

Sub-Total: Education Technology (0.0%)*									$	228	$	37

Finance and Insurance (7)
DailyPay, Inc.	Warrant⁽¹⁴⁾	September 30, 2020	September 30, 2030	Common Stock		89,264	$	3.00	$	152	$	434

Dynamics, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	March 10, 2024	Common Stock		17,000	$	10.59	$	86	$	—

Eqis Capital Management, Inc.	Warrant⁽¹⁴⁾	June 15, 2022	June 15, 2032	Preferred Class B		904,000	$	0.99	$	10	$	177

Petal Card, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	November 27, 2029	Common Stock		250,268	$	1.32	$	147	$	800
	Warrant⁽¹⁴⁾	January 11, 2021	January 11, 2031	Common Stock		135,835	$	0.01		312		554
	Warrant⁽¹⁴⁾	August 6, 2021	August 6, 2031	Common Stock		111,555	$	1.60		197		337
Total Petal Card, Inc.										656		1,691

RealtyMogul, Co.	Warrant⁽¹⁴⁾	January 16, 2020	December 18, 2027	Preferred Series B		234,421	$	3.88	$	285	$	13

Slope Tech, Inc.	Warrant⁽¹⁴⁾	September 14, 2022	September 14, 2032	Common Stock		45,485	$	0.88	$	109	$	110

ZenDrive, Inc.	Warrant⁽¹⁴⁾	July 16, 2021	July 16, 2031	Common Stock		30,466	$	2.46	$	29	$	38

Sub-Total: Finance and Insurance (0.2%)*									$	1,327	$	2,463

Food and Agriculture Technologies (7)
Athletic Brewing Company, LLC	Warrant⁽¹⁴⁾	October 28, 2022	October 28, 2032	Preferred Class B		3,741	$	140.21	$	287	$	231

Bowery Farming, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	June 10, 2029	Common Stock		68,863	$	5.08	$	410	$	626
	Warrant⁽¹⁴⁾	December 22, 2020	December 22, 2030	Common Stock		29,925	$	6.24		160		252
	Warrant⁽¹⁴⁾	September 10, 2021	September 10, 2028	Common Stock		21,577	$	0.01		617		268
Total Bowery Farming, Inc.										1,187	$	1,146

Daring Foods, Inc.	Warrant⁽¹⁴⁾	April 8, 2021	April 8, 2031	Common Stock		68,100	$	0.27	$	106	$	364

DrinkPak, LLC	Warrant⁽¹⁴⁾	September 13, 2022	September 13, 2032	Common Stock		3,977	$	19.12	$	12	$	14

Emergy, Inc.	Warrant⁽¹⁴⁾	October 5, 2022	October 5, 2032	Common Stock		45,443	$	3.96	$	214	$	190

GrubMarket, Inc.	Warrant⁽¹⁴⁾	June 15, 2020	June 15, 2030	Common Stock		405,000	$	1.10	$	115	$	2,942

PSB Holdings, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	October 5, 2027	Common Stock		103,636	$	14.47	$	111	$	5
	Warrant⁽¹⁴⁾	December 31, 2020	December 29, 2032	Common Stock		33,351	$	3.17		546		—
Total PSB Holdings, Inc.										657		5

RoBotany, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	July 19, 2029	Common Stock		262,870	$	0.26	$	129	$	—

The Fynder Group, Inc.	Warrant⁽¹⁴⁾	October 14, 2020	October 14, 2030	Common Stock		36,445	$	0.49	$	68	$	156

Zero Acre Farms, Inc.	Warrant⁽¹⁴⁾	December 23, 2022	December 23, 2032	Preferred		20,183	$	2.13	$	79	$	79

Sub-Total: Food and Agriculture Technologies (0.5%)*									$	2,854	$	5,127

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

December 31, 2022

(In thousands, except share and per share data)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Expiration Date	Series	Shares		Strike Price		Cost		Fair Value (6)
Warrant Investments- United States, Continued

Green Technology (7)
Bolb, Inc.	Warrant⁽¹⁴⁾	October 12, 2021	October 12, 2031	Common Stock		181,784	$	0.07	$	35	$	—

Edeniq, Inc.	Warrant(11)(14)	January 16, 2020	December 23, 2026	Preferred Series B		2,685,501	$	0.22	$	—	$	134
	Warrant(11)(14)	January 16, 2020	December 23, 2026	Preferred Series B		2,184,672	$	0.01		—		277
	Warrant(11)(14)	January 16, 2020	June 29, 2027	Preferred Series C		5,106,972	$	0.44		—		1
	Warrant(11)(14)	January 16, 2020	November 2, 2028	Preferred Series C		3,850,294	$	0.01		—		923
	Warrant(14)	November 29, 2021	November 29, 2031	Preferred Series D		154,906,320	$	0.01		7		1,420
Total Edeniq, Inc.(21)										7		2,755

Footprint International Holding, Inc.	Warrant⁽¹⁴⁾	February 14, 2020	February 14, 2030	Common Stock		38,171	$	0.31	$	9	$	800
	Warrant⁽¹⁴⁾	February 18, 2022	February 18, 2032	Common Stock		77,524	$	0.01		4,246		1,643
	Warrant⁽¹⁴⁾	June 23, 2022	June 23, 2032	Common Stock		14,624	$	0.01		359		310
Total Footprint International Holding, Inc.										4,614		2,753

Mainspring Energy, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	July 9, 2029	Common Stock		140,186	$	1.15	$	284	$	1,030
	Warrant⁽¹⁴⁾	November 20, 2020	November 20, 2030	Common Stock		81,294	$	1.15		226		598
	Warrant⁽¹⁴⁾	March 18, 2022	March 18, 2032	Common Stock		137,692	$	1.66		344		968
Total Mainspring Energy, Inc.										854		2,596

RTS Holding, Inc.	Warrant⁽¹⁴⁾	December 10, 2021	December 10, 2031	Preferred Series C		3,857	$	205.28	$	153	$	242
	Warrant⁽¹⁴⁾	October 10, 2022	October 10, 2032	Preferred Series D		1,528	$	196.50		117		108
Total RTS Holding, Inc.									$	270	$	350

Sub-Total: Green Technology (0.8%)*									$	5,780	$	8,454

Healthcare (7)
Dentologie Enterprises, Inc.	Warrant⁽¹⁴⁾	October 14, 2022	October 14, 2032	Common Stock		86,054	$	0.76	$	111	$	110

Exer Holdings, LLC	Warrant⁽¹⁴⁾	November 19, 2021	November 19, 2031	Common Stock		281	$	527.51	$	93	$	130

Hospitalists Now, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	March 30, 2026	Preferred Series D-2		135,807	$	5.89	$	71	$	592
	Warrant⁽¹⁴⁾	January 16, 2020	December 6, 2026	Preferred Series D-2		750,000	$	5.89		391		3,270
Total Hospitalists Now, Inc.										462		3,862

Lark Technologies, Inc.	Warrant⁽¹⁴⁾	September 30, 2020	September 30, 2030	Common Stock		76,231	$	1.76	$	177	$	504
	Warrant⁽¹⁴⁾	June 30, 2021	June 30, 2031	Common Stock		79,325	$	1.76		258		524
Total Lark Technologies, Inc.										435		1,028


Sub-Total: Healthcare (0.5%)*									$	1,101	$	5,130

Human Resource Technology (7)
BetterLeap, Inc.	Warrant⁽¹⁴⁾	April 20, 2022	April 20, 2032	Common Stock		88,435	$	2.26	$	38	$	32

Qwick, Inc.	Warrant⁽¹⁴⁾	December 31, 2021	December 31, 2031	Common Stock		33,928	$	2.79	$	96	$	282


Sub-Total: Human Resource Technology (0.0%)*									$	134	$	314

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

December 31, 2022

(In thousands, except share and per share data)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Expiration Date	Series	Shares		Strike Price		Cost		Fair Value (6)
Warrant Investments- United States, Continued

Industrials (7)
3DEO, Inc.	Warrant⁽¹⁴⁾	February 23, 2022	February 23, 2032	Common Stock		37,218	$	1.81	$	93	$	—
	Warrant⁽¹⁴⁾	July 31, 2022	July 31, 2032	Common Stock		37,311	$	1.35		1		—
Total 3DEO, Inc.									$	94	$	—

SBG Labs, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	July 29, 2023	Preferred Series A-1		42,857	$	0.70	$	13	$	—
	Warrant⁽¹⁴⁾	January 16, 2020	September 18, 2024	Preferred Series A-1		25,714	$	0.70		8		—
	Warrant⁽¹⁴⁾	January 16, 2020	January 14, 2024	Preferred Series A-1		21,492	$	0.70		7		—
	Warrant⁽¹⁴⁾	January 16, 2020	March 24, 2025	Preferred Series A-1		12,155	$	0.70		4		—
	Warrant⁽¹⁴⁾	January 16, 2020	October 10, 2023	Preferred Series A-1		11,150	$	0.70		4		—
	Warrant⁽¹⁴⁾	January 16, 2020	May 6, 2024	Preferred Series A-1		11,145	$	0.70		4		—
	Warrant⁽¹⁴⁾	January 16, 2020	June 9, 2024	Preferred Series A-1		7,085	$	0.70		2		—
	Warrant⁽¹⁴⁾	January 16, 2020	May 20, 2024	Preferred Series A-1		342,857	$	0.70		110		—
	Warrant⁽¹⁴⁾	January 16, 2020	March 26, 2025	Preferred Series A-1		200,000	$	0.70		65		—
Total SBG Labs, Inc.										217		—

Sub-total: Industrials (0.0%)*									$	311	$	—

Life Sciences (7)
Pendulum Therapeutics, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	October 9, 2029	Preferred Series B		55,263	$	1.90	$	44	$	9
	Warrant⁽¹⁴⁾	June 1, 2020	July 15, 2030	Preferred Series B		36,844	$	1.90		36		6
	Warrant⁽¹⁴⁾	December 31, 2021	December 31, 2031	Preferred Series C		322,254	$	3.24		118		24
Total Pendulum Therapeutics, Inc.										198		39

RXAnte, Inc.	Warrant⁽¹⁴⁾	November 21, 2022	November 21, 2032	Preferred A		30,010	$	10.00	$	156	$	169

TMRW Life Sciences, Inc.	Warrant⁽¹⁴⁾	April 29, 2022	April 29, 2032	Preferred Class A		537,966	$	2.09	$	160	$	162

Zosano Pharma Corporation	Warrant (9)(14)	January 16, 2020	September 25, 2025	Common Stock		75,000	$	3.59	$	69	$	—

Sub-Total: Life Sciences (0.0%)*									$	583	$	370

Marketing, Media, and Entertainment (7)
Drone Racing League, Inc.	Warrant⁽¹⁴⁾	October 17, 2022	October 17, 2032	Common Stock		253,831	$	6.76	$	375	$	380

Firefly Systems, Inc.	Warrant⁽¹⁴⁾	January 31, 2020	January 29, 2030	Common Stock		133,147	$	1.14	$	281	$	519

Grabit Interactive Media, Inc.	Warrant⁽¹⁴⁾	April 8, 2022	April 8, 2034	Preferred Series A		142,828	$	1.00	$	40	$	50

Incontext Solutions, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	September 28, 2028	Common Stock		2,219	$	220.82	$	34	$	—

PebblePost, Inc.	Warrant⁽¹⁴⁾	May 7, 2021	May 7, 2031	Common Stock		657,343	$	0.75	$	68	$	267

Sub-Total: Marketing, Media, and Entertainment (0.1%)*									$	798	$	1,216

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

December 31, 2022

(In thousands, except share and per share data)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Expiration Date	Series	Shares		Strike Price		Cost		Fair Value (6)
Warrant Investments- United States, Continued

Real Estate Technology (7)
Homelight, Inc.	Warrant⁽¹⁴⁾	October 1, 2022	October 1, 2032	Common Stock		5,452	$	18.40	$	1	$	8

Knockaway, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	May 24, 2029	Preferred Series X-1		8,795	$	85.27	$	209	$	—
	Warrant⁽¹⁴⁾	November 10, 2021	November 10, 2031	Common Stock		163,500	$	0.22		265		—
Total Knockaway, Inc.										474		—

Maxwell Financial Labs, Inc.	Warrant⁽¹⁴⁾	October 7, 2020	October 7, 2030	Common Stock		106,735	$	0.29	$	20	$	70
	Warrant⁽¹⁴⁾	December 22, 2020	December 22, 2030	Common Stock		110,860	$	0.29		34		72
	Warrant⁽¹⁴⁾	September 30, 2021	September 30, 2031	Common Stock		79,135	$	1.04		148		36
Total Maxwell Financial Labs, Inc.										202		178

Sub-Total: Real Estate Technology (0.0%)*									$	677	$	186

SaaS (7)
All Seated, Inc.	Warrant⁽¹⁴⁾	February 28, 2022	February 28, 2032	Common Stock		5,101	$	15.72	$	20	$	8

Crowdtap, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	December 16, 2025	Preferred Series B		442,233	$	1.09	$	42	$	37
	Warrant⁽¹⁴⁾	January 16, 2020	December 11, 2027	Preferred Series B		100,000	$	1.09		9		8
Total Crowdtap, Inc.										51		45

Gtxcel, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	September 24, 2025	Preferred Series C		1,000,000	$	0.21	$	83	$	—
	Warrant⁽¹⁴⁾	January 16, 2020	September 24, 2025	Preferred Series D		1,000,000	$	0.21		83		8
Total Gtxcel, Inc.										166		8

Lucidworks, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	June 27, 2026	Preferred Series D		619,435	$	0.77	$	806	$	1,326

Reciprocity, Inc.	Warrant⁽¹⁴⁾	September 25, 2020	September 25, 2030	Common Stock		114,678	$	4.17	$	99	$	143
	Warrant⁽¹⁴⁾	April 29, 2021	April 29, 2031	Common Stock		57,195	$	4.17		54		71
Total Reciprocity, Inc.										153		214

Resilinc, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	December 15, 2025	Preferred Series A		589,275	$	0.51	$	40	$	—

Smartly, Inc.	Warrant⁽¹⁴⁾	May 16, 2022	May 16, 2034	Common Stock		68,939	$	1.10	$	84	$	80

Utility Associates, Inc.	Warrant⁽¹⁴⁾	January 16, 2020	June 30, 2025	Preferred Series A		92,511	$	4.54	$	55	$	—
	Warrant⁽¹⁴⁾	January 16, 2020	May 1, 2026	Preferred Series A		60,000	$	4.54		36		—
	Warrant⁽¹⁴⁾	January 16, 2020	May 22, 2027	Preferred Series A		200,000	$	4.54		120		—
Total Utility Associates, Inc.										211		—

The Tomorrow Companies, Inc.	Warrant⁽¹⁴⁾	December 31, 2022	December 31, 2032	Common Stock		40,191	$	1.70	$	76	$	76

Sub-Total: SaaS (0.2%)*									$	1,607	$	1,757

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

December 31, 2022

(In thousands, except share and per share data)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Expiration Date	Series	Shares			Strike Price			Cost		Fair Value (6)
Warrant Investments- United States, Continued

Space Technology (7)
Axiom Space, Inc.	Warrant⁽¹⁴⁾	May 28, 2021	May 28, 2031	Common Stock		1,773		$	169.24		$	120	$	36
	Warrant⁽¹⁴⁾	May 28, 2021	May 28, 2031	Common Stock		882		$	340.11			39		6
Total Axiom Space, Inc.												159		42

Hermeus Corporation	Warrant⁽¹⁴⁾	August 9, 2022	August 9, 2032	Common Stock		43,205		$	6.24		$	326	$	376

Space Perspective, Inc.	Warrant⁽¹⁴⁾	March 3, 2022	March 3, 2032	Preferred Series A		221,280		$	2.75		$	256	$	287

Sub-Total: Space Technology (0.1%)*											$	741	$	705

Transportation Technology (7)
NextCar Holding Company, Inc.	Warrant⁽¹⁴⁾	December 14, 2021	December 14, 2026	Preferred Stock		328,369	(13)	$	1.29	(13)	$	34	$	—
	Warrant⁽¹⁴⁾	February 23, 2022	February 23, 2027	Preferred Stock		25,653	(13)	$	1.29	(13)	$	3	$	—
	Warrant⁽¹⁴⁾	March 16, 2022	March 16, 2027	Preferred Stock		30,784	(13)	$	1.29	(13)	$	3	$	—
	Warrant⁽¹⁴⁾	April 18, 2022	April 18, 2027	Preferred Stock		282,192	(13)	$	1.29	(13)	$	7	$	—
	Warrant⁽¹⁴⁾	September 29, 2022	September 29, 2027	Preferred Stock		410,462	(13)	$	1.29		$	170	$	—
Total NextCar Holding Company, Inc.												217		—

Sub-Total: Transportation Technology (0.0%)*											$	217	$	—

Total: Warrant Investments- United States (2.7%)*											$	20,425	$	30,587

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

December 31, 2022

(In thousands, except share and per share data)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Expiration Date	Series	Shares			Strike Price			Cost		Fair Value (6)
Warrant Investments- Canada

Construction Technology (7)
Nexii Building Solutions, Inc. (10)	Warrant⁽¹⁴⁾	August 27, 2021	August 27, 2026	Common Stock		63,071	(13)	$	14.73	(13)	$	410	$	357
	Warrant⁽¹⁴⁾	June 8, 2022	June 8, 2027	Common Stock		24,196	(13)	$	19.15	(13)		204		190
Total Nexii Building Solutions, Inc.												614		547

Sub-Total: Construction Technology (0.0%)*											$	614	$	547

Total: Warrant Investments- Canada (0.0%)*											$	614	$	547

Warrant Investments- Europe

Industrials (7)
Aledia, Inc. (10)	Warrant⁽¹⁴⁾	March 31, 2022	March 31, 2032	Preferred Series D-3		11,573	(13)	$	149.01	(13)	$	130	$	555

Sub-Total: Information (0.0%)*											$	130	$	555

Space Technology (7)
All.Space Networks, Limited. (10)	Warrant⁽¹⁴⁾	August 22, 2022	August 22, 2032	Common Stock		71,203		$	21.79		$	113	$	35

Sub-Total: Space Technology (0.0%)*											$	113	$	35

Total: Warrant Investments- Europe (0.1%)*											$	243	$	590

Total: Warrant Investments- (2.8%)*											$	21,282	$	31,724

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

December 31, 2022

(In thousands, except share and per share data)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Shares / Principal		Series	Cost		Fair Value (6)
Equity Investments- United States
Automation & Internet of Things (7)
Rigetti & Co, Inc.	Equity(14)	February 25, 2022		50,000	Common Stock	$	500	$	36
	Equity(14)	May 18, 2021		757,297	Common Stock		506		552
Total Rigetti & Co, Inc.							1,006		588

Sub-Total: Automation & Internet of Things (0.1%)*						$	1,006	$	588

Connectivity (7)
Tarana Wireless, Inc.	Equity⁽¹⁴⁾	March 16, 2022		611,246	Preferred Series 6⁽¹⁷⁾	$	500	$	506

Vertical Communications, Inc.	Equity⁽¹¹⁾⁽¹⁴⁾	January 16, 2020		3,892,485	Preferred Series 1⁽¹⁷⁾	$	—	$	—
	Equity⁽¹⁴⁾	January 16, 2020	$	5,500	Convertible Note⁽¹⁶⁾		3,966		1,737
Total Vertical Communications, Inc. (21)							3,966		1,737

Sub-Total: Connectivity (0.2%)*						$	4,466	$	2,243

Construction Technology (7)
Project Frog, Inc.	Equity⁽¹⁴⁾	January 16, 2020		4,383,497	Preferred Series AA-1⁽¹⁷⁾	$	351	$	2
	Equity⁽¹⁴⁾	January 16, 2020		3,401,678	Preferred Series BB⁽¹⁷⁾		1,333		5
	Equity⁽¹⁴⁾	August 3, 2021		6,633,486	Common Stock		1,684		1
	Equity⁽¹⁴⁾	August 3, 2021		3,129,887	Preferred Series CC⁽¹⁷⁾		1,253		123
Total Project Frog, Inc. (21)							4,621		131

Sub-Total: Construction Technology (0.0%)*						$	4,621	$	131

Consumer Products & Services (7)
Fernished, Inc.	Equity⁽¹⁴⁾	October 6, 2021		454,905	Preferred Series B-1⁽¹⁷⁾	$	500	$	346

Portofino Labs, Inc.	Equity⁽¹⁴⁾	November 1, 2021		256,291	Preferred Series B-1⁽¹⁷⁾	$	500	$	444

Quip NYC, Inc.	Equity⁽¹⁴⁾	August 17, 2021		3,320	Preferred Series B-1⁽¹⁷⁾	$	500	$	282

Sub-Total: Consumer Products & Services (0.1%)*						$	1,500	$	1,072

Finance and Insurance (7)
Dynamics, Inc.	Equity⁽¹⁴⁾	January 16, 2020		17,726	Preferred Series A⁽¹⁷⁾	$	390	$	—

Sub-Total: Finance and Insurance (0.0%)*						$	390	$	—

Food and Agriculture Technologies (7)
Emergy, Inc.	Equity⁽¹⁴⁾	June 28, 2021		75,958	Preferred Series B⁽¹⁷⁾	$	500	$	513

Prüvit Ventures, Inc.	Equity⁽¹⁴⁾	January 16, 2020		30,357	Common Stock	$	537	$	316

Sub-Total: Food and Agriculture Technologies (0.1%)*						$	1,037	$	829

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

December 31, 2022

(In thousands, except share and per share data)


Portfolio Company (1)	Type of Investment (2)	Investment Date (3)	Shares / Principal		Series	Cost		Fair Value (6)
Equity Investments- United States, Continued
Green Technology (7)
Edeniq, Inc.	Equity⁽¹¹⁾⁽¹⁴⁾	January 16, 2020		7,807,499	Preferred Series B⁽¹⁷⁾	$	—	$	1,023
	Equity⁽¹¹⁾⁽¹⁴⁾	January 16, 2020		3,657,487	Preferred Series C⁽¹⁷⁾		—		904
	Equity⁽¹¹⁾⁽¹⁴⁾	January 16, 2020		133,766,138	Preferred Series D⁽¹⁷⁾		—		2,712
Total Edeniq, Inc. (21)							—		4,639

Mainspring Energy, Inc.	Equity⁽¹⁴⁾	March 30, 2022		65,614	Preferred Series E-1⁽¹⁷⁾	$	500	$	533

RTS Holding, Inc.	Equity⁽¹⁴⁾	July 5, 2022		2,544	Preferred Series D⁽¹⁷⁾	$	500	$	512

Sub-Total: Green Technology (0.5%)*						$	1,000	$	5,684

Healthcare (7)
Emerald Cloud Lab, Inc.	Equity⁽¹⁴⁾	June 3, 2022		199,537	Preferred Series C⁽¹⁷⁾	$	500	$	492

FemTec Health, Inc. (21)	Equity⁽¹⁴⁾	July 22, 2021		1,098,093	Common Stock	$	13,046	$	—

Lark Technologies, Inc.	Equity⁽¹⁴⁾	August 19, 2021		32,416	Preferred Series D⁽¹⁷⁾	$	500	$	453

WorkWell Prevention & Care Inc.	Equity⁽¹⁴⁾	January 16, 2020		7,000,000	Common Stock	$	51	$	—
	Equity⁽¹⁴⁾	January 16, 2020		3,450	Preferred Series P⁽¹⁷⁾		3,450		—
	Equity⁽¹⁴⁾	January 16, 2020	$	3,170	Convertible Note⁽¹⁶⁾		3,219		—
Total WorkWell Prevention & Care Inc. (21)							6,720		—


Sub-Total: Healthcare (0.1%)*						$	20,766	$	945

Human Resource Technology (7)
Nomad Health, Inc.	Equity⁽¹⁴⁾	May 27, 2022		37,920	Preferred Series D-1⁽¹⁷⁾	$	500	$	446

Sub-Total: Human Resource Technology (0.0%)*						$	500	$	446

Real Estate Technology (7)
Knockaway, Inc.	Equity⁽¹⁴⁾	March 30, 2022		304,579	Preferred Series Y⁽¹⁷⁾	$	500	$	—

Orchard Technologies, Inc.	Equity⁽¹⁴⁾	August 6, 2021		74,406	Preferred Series D⁽¹⁷⁾	$	500	$	141

Maxwell Financial Labs, Inc	Equity⁽¹⁴⁾	January 22, 2021		135,641	Preferred Series B⁽¹⁷⁾	$	500	$	328

Sub-Total: Real Estate Technology (0.0%)*						$	1,500	$	469


Space Technology (7)
Axiom Space, Inc.	Equity⁽¹⁴⁾	August 11, 2021	$	500	Convertible Note⁽¹⁶⁾	$	500	$	595

Hadrian Automation, Inc.	Equity⁽¹⁴⁾	March 29, 2022		53,154	Preferred A-4⁽¹⁷⁾	$	500	$	507

Sub-total: Space Technology (0.1%)*						$	1,000	$	1,102

Supply Chain Technology (7)
3Q GoFor Holdings, LP (21)	Equity⁽¹⁴⁾	August 25, 2022		—	Preferred ⁽¹⁷⁾	$	500	$	—

Sub-total: Supply Chain Technology (0.0%)*						$	500	$	—

Total: Equity Investments- United States (1.2%)*						$	38,286	$	13,509

Equity Investments- Canada

Construction Technology (7)
Nexii Building Solutions, Inc. (10)	Equity⁽¹⁴⁾	February 28, 2022		24,418	Common Stock	$	500	$	324

Sub-Total: Construction Technology (0.0%)*						$	500	$	324

Total: Equity Investments- Canada (0.0%)*						$	500	$	324

Total: Equity Investments (1.2%)*						$	38,786	$	13,833

Total Investment in Securities (97.2%)*						$	1,153,584	$	1,094,386

Cash, Cash Equivalents, and Restricted Cash
Goldman Sachs Financial Square Government Institutional Fund						$	5,643	$	5,643
Other cash accounts							4,969		4,969
Cash, Cash Equivalents, and Restricted Cash (0.9%)*							10,612		10,612

Total Portfolio Investments and Cash and Cash Equivalents (98.1% of total assets)						$	1,164,196	$	1,104,998

(1)

All portfolio companies are located in North America or Europe. As of December 31, 2022, Trinity Capital Inc. (the “Company”) had six foreign domiciled portfolio companies, four of which are based in Canada and two of which are based in Europe. In total, these foreign domiciled portfolio investments represent 17.3% of total net asset value based on fair value. The Company generally acquires its investments in private transactions exempt from registration under the Securities Act of 1933, as amended (the “Securities Act”).

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

December 31, 2022

(In thousands, except share and per share data)

These investments are generally subject to certain limitations on resale and may be deemed to be “restricted securities” under the Securities Act.

(2)

(3)

(4)

(5)

Principal is net of repayments, if any, as per the terms of the debt instrument’s contract.

(6)

Except as noted, all investments were valued at fair value as determined in good faith by the Company’s Board of Directors (the “Board”) using Level 3 inputs.

(7)

Where appropriate, certain current year industry classifications may have been revised to more precisely reflect the business of the Company's investments.

(8)

The interest rate on variable interest rate investments represents a benchmark rate plus spread. The benchmark interest rate is subject to an interest rate floor. The Prime rate was 7.50%, the 1-month U.S. Dollar London Interbank Offered Rate (“LIBOR”) was 4.40% and SOFR 30 Day Forward Rate was 4.12% as of December 31, 2022.

(9)

Asset is valued at fair value as determined in good faith by the Company's Board using Level 1 and Level 2 inputs.

(10)

Indicates a “non-qualifying asset” under section 55(a) of the Investment Company Act of 1940, as amended (the “1940 Act”). The Company’s percentage of non-qualifying assets at fair value represents 7.1% of the Company’s total assets as of December 31, 2022. Qualifying assets must represent at least 70% of the Company’s total assets at the time of acquisition of any additional non-qualifying assets. Asset is not a U.S. entity.

(11)

Investment has zero cost basis as it was purchased at a fair value of zero as part of the Formation Transactions (as defined in “Note 1 - Organization and Basis of Presentation”).

(12)

(13)

Company has been issued warrants with pricing and number of shares dependent upon a future round of equity issuance by the portfolio company.

(14)

(15)

(16)

(17)

Preferred stock represents investments through which the Company will have preference in liquidation rights and do not contain any cumulative preferred dividends.

TRINITY CAPITAL INC.

Consolidated Schedule of Investments

December 31, 2022

(In thousands, except share and per share data)

(18)

Investment is on non-accrual status as of December, 31, 2022, and is therefore considered non-income producing.

(19)

All of the Company’s debt securities are pledged as collateral supporting the amounts outstanding under the credit facility with KeyBank (see “Note 5 – Borrowings”), except as noted.

(20)

Currently, the Company in the process of negotiating new terms with the portfolio company after the portfolio company defaulted on the payments expected to be received on September 1, 2022.

(21)

This investment is deemed to be a “Control Investment” or an “Affiliate Investment.” The Company classifies its investment portfolio in accordance with the requirements of the 1940 Act. The 1940 Act defines Control Investments as investments in companies in which the Company owns beneficially, either directly or indirectly more than 25% of the voting securities, or maintains greater than 50% of the board representation. Affiliate Investments are defined by the 1940 Act as investments in companies in which the Company owns beneficially, either directly or indirectly, between 5% and 25% (inclusive) of the voting securities and does not have rights to maintain greater than 50% of the board representation. Fair value as of December 31, 2022, along with transactions during the year ended December 31, 2022 in these control or affiliated investments are as follows:


											Net change in
											Unrealized
	Fair Value at		Gross		Gross			Realized			(Depreciation)/			Fair Value at		Interest
	December 31, 2021		Additions (1)		Reductions (2)			Gain/(Loss)			Appreciation			December 31, 2022		Income
For the Year Ended December 31, 2022
Control Investments
Edeniq, Inc.	$	5,522	$	2,393	$	(762	)	$	—		$	4,726		$	11,879	$	2,949
3Q GoFor Holdings, LP		—		10,626		(636	)		(105	)		(2,364	)		7,521		258
Project Frog, Inc.		4,209		27		(3,878	)		(228	)		9			139		228
Vertical Communications, Inc.		17,382		520		—			—			(628	)		17,274		1,983
WorkWell Prevention and Care Inc.		5,101		300		—			(3,877	)		(1,024	)		500		—
Total Control Investments	$	32,214	$	13,866	$	(5,276	)	$	(4,210	)	$	719		$	37,313	$	5,418

Affiliate Investments
FemTec Health, Inc.	$	27,748	$	28	$	(416	)	$	—		$	(25,832	)	$	1,528	$	862
Store Intelligence, Inc.		4,444		—		(2,400	)		(10,241	)		8,197			—		—
Total Affiliate Investments	$	32,192	$	28	$	(2,816	)	$	(10,241	)	$	(17,635	)	$	1,528	$	862

Total Control and Affiliate Investments	$	64,406	$	13,894	$	(8,092	)	$	(14,451	)	$	(16,916	)	$	38,841	$	6,280

(1)

(2)

TRINITY CAPITAL INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)

Note 1. Organization and Basis of Presentation

Trinity Capital Inc. (“Trinity Capital” and, together with its subsidiaries, the “Company”) is a specialty lending company focused on providing debt, including loans and equipment financings, to growth-stage companies, including venture-backed companies and companies with institutional equity investors. Trinity Capital was formed on August 12, 2019 as a Maryland corporation and commenced operations on January 16, 2020. Prior to January 16, 2020, Trinity Capital had no operations, except for matters relating to its formation and organization as a business development company (“BDC”).

Trinity Capital is an internally managed, closed-end, non-diversified management investment company that has elected to be regulated as a BDC under the Investment Company Act of 1940, as amended (the “1940 Act”). Trinity Capital has elected to be treated, and intends to continue to qualify annually as a regulated investment company (“RIC”) under Subchapter M of the Internal Revenue Code of 1986, as amended (the “Code”), for U.S. federal income tax purposes.

On September 27, 2019, Trinity Capital was initially capitalized by the issuance of 10 shares of its common stock for $150 to its sole stockholder.

On January 16, 2020, the Company completed a private equity offering (the “Private Common Stock Offering”) of shares of the Company’s common stock, pursuant to which it issued and sold 8,333,333 shares of its common stock for total aggregate gross proceeds of approximately $125.0 million, inclusive of an over-allotment option that was exercised in full on January 29, 2020.

Concurrent with the closing of the Private Common Stock Offering, the Company completed a private debt offering (the “144A Note Offering” and together with the Private Common Stock Offering, the “Private Offerings”) of $125.0 million in aggregate principal amount of its unsecured 7.00% Notes due 2025 (the “2025 Notes”), inclusive of an over-allotment option that was exercised in full on January 29, 2020.

On January 16, 2020, Trinity Capital completed a series of transactions, the Private Offerings, and the acquisition of Trinity Capital Investment, LLC, Trinity Capital Fund II, L.P. (“Fund II”), Trinity Capital Fund III, L.P., Trinity Capital Fund IV, L.P., and Trinity Sidecar Income Fund, L.P. (collectively, the “Legacy Funds”) through mergers of the Legacy Funds with and into Trinity Capital as well as Trinity Capital’s acquisition of Trinity Capital Holdings, LLC (“Trinity Capital Holdings”) (collectively, the “Formation Transactions”).

Trinity Capital’s common stock began trading on the Nasdaq Global Select Market on January 29, 2021, under the symbol “TRIN” in connection with its initial public offering of shares of its common stock (“IPO”).

Basis of Presentation

The Company’s interim consolidated financial statements are prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”) for interim financial information and pursuant to the requirements for reporting on Form 10-Q and Articles 6, 10 and 12 of Regulation S-X. Accordingly, certain disclosures accompanying annual financial statements prepared in accordance with GAAP are omitted. In the opinion of management, the unaudited financial results included herein contain all adjustments, consisting solely of normal accruals, considered necessary for the fair statement of the results for the interim period included herein. 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 consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2022, as filed with the Securities and Exchange Commission (“SEC”) on March 2, 2023. As an investment company, the Company follows accounting and reporting guidance determined by the Financial Accounting Standards Board (“FASB”), in Accounting Standards Codification, as amended (“ASC”) 946, Financial Services – Investment Companies (“ASC 946”).

Principles of Consolidation

Under ASC 946, the Company is precluded from consolidating portfolio company investments, including those in which it has a controlling interest, unless the portfolio company is another investment company. An exception to this general principle occurs if the Company holds a controlling interest in an operating company that provides all or substantially all of its services directly to the Company or to its portfolio companies. None of the portfolio investments made by the Company qualify for this exception. Therefore, the Company’s investment portfolio is carried on the Consolidated Statements of Assets and Liabilities at fair value, as discussed further in “Note 3 - Investments,” with any adjustments to fair value recognized as “Net unrealized appreciation/(depreciation) from investments” on the Consolidated Statements of Operations.

The Company’s consolidated operations include the activities of its wholly owned subsidiaries, Trinity Funding 1, LLC (“TF1”), and TrinCap Funding, LLC (“TCF”). TF1 was formed on August 14, 2019, as a Delaware limited liability company with Fund II as its sole equity member. On January 16, 2020, in connection with the Formation Transactions, Trinity Capital acquired TF1 through Fund II and became a party to, and assumed, a $300 million credit agreement with Credit Suisse AG (the “Credit Suisse Credit Facility”) through TF1 which matured on January 8, 2022 in accordance with its terms. TCF was formed on August 5, 2021, as a Delaware limited liability company with Trinity Capital as its sole equity member for purposes of securing lending in conjunction with a $350 million credit agreement, as amended, with KeyBank National Association (“KeyBank”) (such credit facility, the “KeyBank Credit Facility”). TF1 and TCF are special purpose bankruptcy-remote entities and are separate legal entities from Trinity Capital. Any assets conveyed to TF1 or TCF are not available to creditors of the Company or any other entity other than TF1's or TCF’s respective lenders. TF1 and TCF are consolidated for financial reporting purposes and in accordance with GAAP, and the portfolio investments held by these subsidiaries, if any, are included in the Company’s consolidated financial statements and recorded at fair value. All intercompany balances and transactions have been eliminated. As part of the Formation Transactions, Trinity Capital acquired 100% of the equity interests of Trinity Capital Holdings. There has been no activity in Trinity Capital Holdings since acquisition.

In accordance with Rule 10-01(b)(1) of Regulation S-X, as amended, the Company must determine which of its unconsolidated controlled subsidiaries, if any, are considered “significant subsidiaries.” In evaluating these unconsolidated controlled subsidiaries, there are two significance tests utilized per Rule 1-02(w) of Regulation S-X to determine if any of the Company’s investments or unconsolidated controlled subsidiaries are considered significant: the investment test and the income test. As of June 30, 2023 and December 31, 2022, none of the Company’s investments or unconsolidated controlled subsidiaries met either of these two significance tests.

Trinity Investor JV I LLC

On December 5, 2022, the Company entered into a joint venture agreement with certain funds and accounts managed by a specialty credit manager (collectively, the “JV Partner”) to co-manage Trinity Investor JV I LLC (“Trinity Investor JV I LLC” or the “JV”). The JV may invest in secured loans and equipment financings to growth-stage companies that have been originated by the Company. The Company and the JV Partner’s initial capital commitments were $21.4 million and $150.0 million, respectively, in the form of 8.5% notes and preferred equity to the JV. The JV is capitalized as investment transactions are completed and all portfolio decisions and generally all other actions in respect of the JV must be approved by a board of managers of the JV consisting of an equal number of representatives of the Company and the JV Partner. Capital contributions are called from each JV member on a pro-rata basis based on their total capital commitments, with 70% of each such capital contribution invested in the JV’s 8.5% notes and the remaining 30% invested in the JV's preferred equity. As of June 30, 2023, the Company's and the JV Partner's ownership of the JV was 12.5% and 87.5%, respectively.

The Company has agreed to offer the JV the opportunity to purchase up to 40% in dollar amount, but not less than 25% in dollar amount, of the entire amount of each secured loan and equipment financing advance originated by the Company during the period commencing on September 1, 2022 and ending on June 5, 2026. The JV is required to pay the Company a fee equal to 100 basis points of the total principal amount of each loan or equipment financing advance acquired by the JV from the Company, with 50% of the fee for each such particular loan or advance payable by the JV to the Company within two business days of the date of such acquisition or advance and the remaining 50% payable in equal monthly installments over 24 months following the date of such acquisition or

advance. In addition, the JV shall pay the Company an administrative agent fee equal to 75 basis points of the daily average aggregate value of the JV's outstanding loans and equipment financings.

As permitted under Regulation S-X and consistent with the guidance in ASC 946-810-45-3, the Company will generally not consolidate its investment in a company other than an investment company subsidiary or a controlled operating company whose business consists of providing services to us. As the Company’s representatives do not comprise the majority of the board of managers of the JV and the Company does not hold a majority of the economic interests in the JV, the Company does not consolidate the JV in its financial statements.

During the three and six months ended June 30, 2023, the Company has contributed $3.5 million and $8.7 million of capital to the JV, respectively. As of June 30, 2023, the Company's investment in the JV consisted of a debt investment of $6.1 million and an equity investment of $2.6 million. The Company did not fund an investment in the JV as of December 31, 2022. As of June 30, 2023 and December 31, 2022, the Company's unfunded commitment was $12.7 million and $21.4 million, respectively.

As of June 30, 2023, the JV's total investment portfolio on a fair value basis was $99.7 million. During the three and six months ended June 30, 2023, the Company received $54.8 million and $90.7 million in net proceeds from the sale of investments to the JV, respectively. During the three and six months ended June 30, 2023, the Company earned approximately $0.7 million and $1.1 million for originations and administrative agent fees which are recognized as fee income on the Consolidated Statements of Operations, respectively. As of June 30, 2023, the Company had approximately $0.7 million in unsettled receivables due from the JV that were included in other assets in the accompanying Consolidated Statements of Assets and Liabilities. There were no outstanding receivables from the JV as of December 31, 2022.

Note 2. Summary of Significant Accounting Policies

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements. These estimates and assumptions also affect the reported amounts of revenues, costs and expenses during the reporting period. Management evaluates these estimates and assumptions on a regular basis. Actual results could differ materially from these estimates.

Investment Transactions

Loan originations are recorded on the date of the legally binding commitment. Realized gains or losses are recorded using the specific identification method as the difference between the net proceeds received, excluding prepayment fees, if any, and the amortized cost basis of the investment without regard to unrealized gains or losses previously recognized, and include investments written off during the period, net of recoveries. The net change in unrealized gains or losses primarily reflects the change in investment fair values as of the last business day of the reporting period and also includes the reversal of previously recorded unrealized gains or losses with respect to investments realized during the period.

Valuation of Investments

The Company’s investments are carried at fair value in accordance with the 1940 Act and ASC 946 and measured in accordance with ASC 820, Fair Value Measurements and Disclosures (“ASC 820”). ASC 820 defines fair value, establishes a framework for measuring fair value, establishes a fair value hierarchy based on the observability of inputs used to measure fair value, and provides disclosure requirements for fair value measurements. ASC 820 requires the Company to assume that each of the portfolio investments is sold in a

hypothetical transaction in the principal or, as applicable, most advantageous market using market participant assumptions as of the measurement date. Market participants are defined as buyers and sellers in the principal market that are independent, knowledgeable and willing and able to transact. The Company values its investments at fair value as determined in good faith pursuant to a consistent valuation policy by the Company’s Board of Directors (the “Board”) in accordance with the provisions of ASC 820 and the 1940 Act.

The SEC recently adopted Rule 2a-5 under the 1940 Act (“Rule 2a-5”), which establishes a framework for determining fair value in good faith for purposes of the 1940 Act. As adopted, Rule 2a-5 permits boards of directors to designate certain parties to perform fair value determinations, subject to board oversight and certain other conditions. The SEC also adopted Rule 31a-4 under the 1940 Act (“Rule 31a-4”), which provides the recordkeeping requirements associated with fair value determinations. While the Company's Board has not elected to designate a valuation designee, the Company has adopted certain revisions to its valuation policies and procedures to comply with the applicable requirements of Rule 2a-5 and Rule 31a-4.

While the Board is ultimately and solely responsible for determining the fair value of the Company’s investments, the Company has engaged independent valuation firms to provide the Company with valuation assistance with respect to its investments on a discretionary basis. Specifically, on a quarterly basis, the Company identifies portfolio investments with respect to which an independent valuation firm assists in valuing such investments. The Company selects these portfolio investments based on a number of factors, including, but not limited to, the potential for material fluctuations in valuation results, size, credit quality and the time lapse since the last valuation of the portfolio investment by an independent valuation firm.

Investments recorded on the Company’s Consolidated Statements of Assets and Liabilities are categorized based on the inputs to the valuation techniques as follows:

Level 1 — Investments whose values are based on unadjusted quoted prices for identical assets in an active market that the Company has the ability to access (examples include investments in active exchange-traded equity securities and investments in most U.S. government and agency securities).

Level 2 — Investments whose values are based on quoted prices in markets that are not active or model inputs that are observable either directly or indirectly for substantially the full term of the investment.

Level 3 — Investments whose values are based on prices or valuation techniques that require inputs that are both unobservable and significant to the overall fair value measurement (for example, investments in illiquid securities issued by privately held companies). These inputs reflect management’s own assumptions about the assumptions a market participant would use in pricing the investment.

Given the nature of lending to venture capital-backed growth-stage companies, 99.5%, based on fair value, of the Company’s investments in these portfolio companies are considered Level 3 assets under ASC 820 because there is no known or accessible market or market index for these investment securities to be traded or exchanged. Transfers between levels, if any, are recognized at the beginning of the period in which the transfers occur. The Company uses an internally developed portfolio investment rating system in connection with its investment oversight, portfolio management and analysis, and investment valuation procedures. This system takes into account both quantitative and qualitative factors of the portfolio companies. Due to the inherent uncertainty of determining the fair value of investments that do not have a readily available market value, the fair value of the Company’s investments may fluctuate from period to period. Because of the inherent uncertainty of valuation, these estimated values may differ significantly from the values that would have been reported had a ready market for the investments existed, and it is reasonably possible that the difference could be material.

Debt Securities

The debt securities identified on the Consolidated Schedule of Investments are secured loans and equipment financings made to growth-stage companies. For portfolio investments in debt securities for which the Company has determined that third-party quotes or other independent pricing are not available, the Company generally estimates

the fair value based on the assumptions that hypothetical market participants would use to value the investment in a current hypothetical sale using an income approach.

In its application of the income approach to determine the fair value of debt securities, the Company bases its assessment of fair value on projections of the discounted future free cash flows that the security will likely generate, including analyzing the discounted cash flows of interest and principal amounts for the security, as set forth in the associated loan and equipment financing agreements, as well as market yields and the financial position and credit risk of the portfolio company (the “Hypothetical Market Yield Method”). The discount rate applied to the future cash flows of the security is based on the calibrated yield implied by the terms of the Company’s investment adjusted for changes in market yields and performance of the subject company. The Company’s estimate of the expected repayment date of its loans and equipment financings securities is either the maturity date of the instrument or the anticipated pre-payment date, depending on the facts and circumstances. The Hypothetical Market Yield Method also considers changes in leverage levels, credit quality, portfolio company performance, market yield movements, and other factors. If there is deterioration in credit quality or if a security is in workout status, the Company may consider other factors in determining the fair value of the security, including, but not limited to, the value attributable to the security from the enterprise value of the portfolio company or the proceeds that would most likely be received in a liquidation analysis.

Equity Securities and Warrants

Often the Company is issued warrants by issuers as yield enhancements. These warrants are recorded as assets at estimated fair value on the grant date. The Company determines the cost basis of the warrants or other equity securities received based upon their respective fair values on the date of receipt in proportion to the total fair value of the debt and warrants or other equity securities received. Depending on the facts and circumstances, the Company generally utilizes a combination of one or several forms of the market approach and contingent claim analyses (a form of option analysis) to estimate the fair value of the securities as of the measurement date and determines the cost basis using a relative fair value methodology. As part of its application of the market approach, the Company estimates the enterprise value of a portfolio company utilizing customary pricing multiples, based on the development stage of the underlying issuers, or other appropriate valuation methods, such as considering recent transactions in the equity securities of the portfolio company or third-party valuations that are assessed to be indicative of fair value of the respective portfolio company. If appropriate, based on the facts and circumstances, the Company performs an allocation of the enterprise value to the equity securities utilizing a contingent claim analysis and/or other waterfall calculation by which it allocates the enterprise value across the portfolio company’s securities in order of their preference relative to one another.

Fair value estimates are made at discrete points in time based on relevant information. These estimates may be subjective in nature and involve uncertainties and matters of significant judgment and, therefore, cannot be determined with precision. The carrying amounts of the Company’s financial instruments, consisting of cash, investments, receivables, payables, and other liabilities, approximate the fair values of such items due to the short-term nature of these instruments. Refer to “Note 4 – Fair Value of Financial Instruments” for further discussion.

Cash and Cash Equivalents

Cash, cash equivalents and restricted cash consist of funds deposited with financial institutions and short-term (original maturity of three months or less) liquid investments in money market deposit accounts. Cash equivalents are classified as Level 1 assets and are valued using the net asset value (“NAV”) per share of the money market fund. As of June 30, 2023 and December 31, 2022, cash and cash equivalents consisted of $12.3 million and $10.6 million, respectively, of which $3.8 million and $5.6 million, respectively, was held in the Goldman Sachs Financial Square Government Institutional Fund. Cash held in demand deposit accounts may exceed the Federal Deposit Insurance Corporation (“FDIC”) insured limit and therefore is subject to credit risk. All of the Company’s cash deposits are held at large, established, high credit quality financial institutions, and management believes that the risk of loss associated with any uninsured balances is remote. As of June 30, 2023 and December 31, 2022, the Company did not have any restricted cash.

Other Assets

Other assets generally consist of fixed assets net of accumulated depreciation, leasehold improvements net of accumulated depreciation, right of use assets, prepaid expenses, escrow receivables and security deposits.

Escrow Receivables

Escrow receivables are collected in accordance with the terms and conditions of the escrow agreement. Escrow balances are typically distributed over a period of one year and may accrue interest during the escrow period. Escrow balances are measured for collectability on at least a quarterly basis and fair value is determined based on the amount of the estimated recoverable balances and the contractual maturity date. As of June 30, 2023, and December 31, 2022, there were no material past due escrow receivables. The escrow receivable balance as of June 30, 2023, and December 31, 2022 totaled $2.4 million and $2.4 million, respectively, and was measured at fair value and held in accordance with ASC 820.

Equity Offering Costs

Equity offering costs consist of fees and costs incurred in connection with the 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 as a reduction to capital when the offering takes place or as shares are issued. Equity offering costs are periodically reviewed and expensed if the related registration is no longer active.

Security Deposits

Security deposits are collected upon funding equipment financings and are applied in lieu of regular payments at the end of the term.

Debt Financing Costs

The Company records costs related to the issuance of debt obligations as deferred debt financing costs. These costs are deferred and amortized using the straight-line method over the stated maturity life of the obligations. Debt financing costs related to secured or unsecured notes are netted with the outstanding principal balance on the Company’s Consolidated Statements of Assets and Liabilities. Debt financing costs related to the KeyBank Credit Facility are recorded as a separate asset on the Company’s Consolidated Statements of Assets and Liabilities.

Income Recognition

Interest Income

The Company recognizes interest income on an accrual basis and recognizes it as earned in accordance with the contractual terms of the loan agreement to the extent that such amounts are expected to be collected. Original issue discount (“OID”) initially includes the estimated fair value of detachable warrants obtained in conjunction with the origination of debt securities and is accreted into interest income over the term of the loan as a yield enhancement based on the effective yield method. In addition, the Company may also be entitled to an end-of-term (“EOT”) payment. EOT payments to be paid at the termination of the debt agreements are accreted into interest income over the contractual life of the debt based on the effective yield method. As of June 30, 2023, and December 31, 2022, the EOT payments receivable of approximately $60.7 million and $59.9 million, respectively, was included as a component of the cost basis of the Company’s current debt securities. When a portfolio company pre-pays their indebtedness prior to the scheduled maturity date, the acceleration of the unaccreted OID and EOT payment is recognized as interest income.

The Company has a limited number of debt investments in its portfolio that contain a payment-in-kind (“PIK”) provision. Contractual PIK interest, which represents contractually deferred interest added to the loan balance that is generally due at the end of the loan term, is generally recorded on an accrual basis to the extent such amounts are expected to be collected. The Company will generally cease accruing PIK interest if there is insufficient value to support the accrual or management does not expect the portfolio company to be able to pay all principal and

interest due. The Company recorded $2.2 million and $3.3 million in PIK interest income during the three and six months ended June 30, 2023, respectively, and no PIK interest income was recorded during the three and six months ended June 30, 2022.

Income related to application or origination payments, including facility commitment fees, net of related expenses and generally collected in advance, is amortized into interest income over the contractual life of the loan. The Company recognizes nonrecurring fees and additional OID and EOT payment received in consideration for contract modifications commencing in the quarter relating to the specific modification.

Fee Income

The Company recognizes one-time fee income, including, but not limited to, structuring fees, prepayment penalties, and exit fees related to a change in ownership of the portfolio company, as other income when earned. These fees are generally earned when the portfolio company enters into an equipment financing arrangement or pays off their outstanding indebtedness prior to the scheduled maturity. In addition, fee income may include fees for originations and administrative agent services rendered by the Company to the JV. Such fees are earned in the period that the services are rendered.

Non-Accrual Policy

When a debt security becomes 90 days or more past due, or if management otherwise does not expect that principal, interest, and other obligations due will be collected in full, the Company will generally place the debt security on non-accrual status and cease recognizing interest income on that debt security until all principal and interest due has been paid or the Company believes the borrower has demonstrated the ability to repay its current and future contractual obligations. Any uncollected interest is reversed from income in the period that collection of the interest receivable is determined to be doubtful. However, the Company may make exceptions to this policy if the investment has sufficient collateral value and is in the process of collection.

As of June 30, 2023, a loan to one portfolio company and equipment financings to two portfolio companies were on non-accrual status, with a total cost of approximately $34.5 million, and a total fair value of approximately $22.5 million, or 2.0% of the fair value of the Company’s debt investment portfolio. As of December 31, 2022, loans to two portfolio companies and equipment financings to two portfolio companies were on non-accrual status, with a total cost of approximately $49.2 million, and a total fair value of approximately $17.8 million, or 1.7% of the fair value of the Company’s debt investment portfolio.

Net Realized Gains / (Losses)

Realized gains / (losses) are measured by the difference between the net proceeds from the sale or redemption of an investment or a financial instrument and the cost basis of the investment or financial instrument, without regard to unrealized appreciation or depreciation previously recognized, and includes investments written off during the period net of recoveries and realized gains or losses from in-kind redemptions. Net proceeds exclude any prepayment penalties, exit fees, and OID and EOT acceleration. Prepayment penalties and exit fees received at the time of sale or redemption are included in fee income on the Consolidated Statements of Operations. OID and EOT acceleration is included in interest income on the Consolidated Statements of Operations.

Net Unrealized Appreciation / (Depreciation)

Net change in unrealized appreciation / (depreciation) reflects the net change in the fair value of the investment portfolio and financial instruments and the reclassification of any prior period unrealized appreciation or depreciation on exited investments and financial instruments to realized gains or losses.

Stock-Based Compensation

The Company has issued and may, from time to time, issue restricted stock to its officers and employees under the 2019 Trinity Capital Inc. Long Term Incentive Plan and to its non-employee directors under the Trinity Capital

Inc. 2019 Non-Employee Director Restricted Stock Plan. The Company accounts for its stock-based compensation plans using the fair value method, as prescribed by ASC 718, Compensation – Stock Compensation. Accordingly, for restricted stock awards, the Company measures the grant date fair value based upon the market price of its common stock on the date of the grant and amortizes the fair value of the awards as stock-based compensation expense over the requisite service period, which is generally the vesting term.

The Company has also adopted Accounting Standards Update (“ASU”) 2016-09, Compensation—Stock Compensation: Improvements to Employee Share-Based Payment Accounting, which requires that all excess tax benefits and tax deficiencies (including tax benefits of dividends on share-based payment awards) be recognized as income tax expense or benefit in the income statement and not delay recognition of a tax benefit until the tax benefit is realized through a reduction to taxes payable. Accordingly, the tax effects of exercised or vested awards are treated as discrete items in the reporting period in which they occur. Additionally, the Company has elected to account for forfeitures as they occur.

Earnings Per Share

The Company's earnings per share (“EPS”) amounts have been computed based on the weighted-average number of shares of common stock outstanding for the period. Basic earnings per share is computed by dividing net increase (decrease) in net assets resulting from operations by the weighted-average number of common shares outstanding for the period. In accordance with ASC 260, Earnings Per Share, the unvested shares of restricted stock awarded pursuant to Trinity Capital’s equity compensation plans are participating securities and, therefore, are included in the basic earnings per share calculation. Diluted EPS is computed by dividing net increase (decrease) in net assets resulting from operations by the weighted average number of shares of common stock assuming all potential shares had been issued and the additional shares of common stock were dilutive. Diluted EPS, if any, reflects the potential dilution from the assumed conversion of the Company’s 6.00% Convertible Notes due 2025 (the “Convertible Notes”).

Income Taxes

The Company has elected to be treated, and intends to continue to qualify annually as a RIC under Subchapter M of the Code for U.S. federal tax purposes. In order to maintain its treatment as a RIC, the Company is generally required to distribute at least annually to its stockholders at least the sum of 90% of its investment company taxable income (which generally includes its net ordinary taxable income and realized net short-term capital gains in excess of realized net long-term capital losses) and 90% of its net tax-exempt income (if any). The Company generally will not be subject to U.S. federal income tax on these distributed amounts but will pay U.S. federal income tax at corporate rates on any retained amounts.

The Company evaluates tax positions taken in the course of preparing the Company’s tax returns to determine whether the tax positions are “more-likely-than-not” to be sustained by the applicable tax authority in accordance with ASC 740, Income Taxes (“ASC 740”), as modified by ASC 946. Tax benefits of positions not deemed to meet the more-likely-than-not threshold, or uncertain tax positions, would be recorded as tax expense in the current year. It is the Company’s policy to recognize accrued interest and penalties related to uncertain tax benefits in income tax expense. The Company has no material uncertain tax positions as of June 30, 2023 and December 31, 2022. All the Company’s tax returns remain subject to examination by U.S. federal and state tax authorities.

Based on federal excise distribution requirements applicable to RICs, the Company will be subject to a 4% nondeductible federal excise tax on undistributed taxable income and gains unless the Company distributes in a timely manner an amount at least equal to the sum of (1) 98% of its ordinary income for each calendar year, (2) 98.2% of capital gain net income (both long-term and short-term) for the one-year period ending October 31 in that calendar year and (3) any income or gain realized, but not distributed, in the preceding years. For this purpose, however, any ordinary income or capital gain net income retained by the Company and on which the Company paid corporate income tax is considered to have been distributed. The Company, at its discretion, may determine to carry forward taxable income or gain and pay a 4% excise tax on the amount by which it falls short of this calendar-year distribution requirement. If the Company chooses to do so, this generally will increase expenses and reduce the amount available to be distributed to stockholders. The Company will accrue excise tax on estimated undistributed taxable income and capital gains as required on an annual basis.

Distributions

Distributions to common stockholders are recorded on the record date. The amount of taxable income to be paid out as a distribution is determined by the Board each quarter and is generally based upon the earnings estimated by management. Capital gains, if any, are distributed at least annually, although the Company may decide to retain all or some of those capital gains for investment and pay U.S. federal income tax at corporate rates on those retained amounts. If the Company chooses to do so, this generally will increase expenses and reduce the amount available to be distributed to stockholders.

Note 3. Investments

The Company provides debt, including loans and equipment financings, to growth-stage companies, including venture capital-backed companies and companies with institutional equity investors, primarily in the United States. The Company’s investment strategy includes making investments consisting primarily of term loans and equipment financings, and, to a lesser extent, working capital loans, equity, and equity-related investments. In addition, the Company may obtain warrants or contingent exit fees at funding from many of its portfolio companies.

Debt Securities

The Company’s debt securities primarily consist of direct investments in interest-bearing secured loans and equipment financings to privately held companies based in the United States (collectively “Debt”). Secured loans are generally secured by a blanket first lien or a blanket second lien on the assets of the portfolio company. Equipment financings typically include a specific asset lien on mission-critical assets as well as a second lien on the assets of the portfolio company. These debt securities typically have a term of between three and five years from the original investment date. Certain of the debt securities are “covenant-lite” loans, which generally are loans that do not have a complete set of financial maintenance covenants and have covenants that are incurrence-based, meaning they are only tested and can only be breached following an affirmative action of the borrower rather than by a deterioration in the borrower’s financial condition. The equipment financings in the investment portfolio generally have fixed interest rates. The secured loans in the investment portfolio generally have floating interest rates subject to interest rate floors. Both equipment financings and secured loans generally include an EOT payment.

The specific terms of each debt security vary depending on the creditworthiness of the portfolio company and the projected value of the financed assets. Companies with stronger creditworthiness may receive an initial period of lower financing factor, which is analogous to an interest-only period on a traditional term loan. Equipment financings may include upfront interim payments and security deposits. Equipment financing arrangements have various structural protections, including customary default penalties, information and reporting rights, material adverse change or investor abandonment provisions, consent rights for any additions or changes to senior debt, and, as needed, intercreditor agreements with cross-default provisions to protect the Company’s second lien positions.

Warrant Investments

In connection with the Company’s debt investments, the Company may receive warrants in the portfolio company. Warrants received in connection with a debt investment typically include a potentially discounted contract price to exercise, and thus, as a portfolio company appreciates in value, the Company may achieve additional investment return from this equity interest. The warrants typically contain provisions that protect the Company as a minority-interest holder, as well as secured or unsecured put rights, or rights to sell such securities back to the portfolio company, upon the occurrence of specified events. In certain cases, the Company may also obtain follow-up rights in connection with these equity interests, which allow the Company to participate in future financing rounds.

Equity Investments

In specific circumstances, the Company may seek to make direct equity investments in situations where it is appropriate to align the interests of the Company with key management and stockholders of the portfolio company, and to allow for participation in the appreciation in the equity values of the portfolio company. These equity investments are generally made in connection with debt investments. The Company seeks to maintain fully diluted equity positions in its portfolio companies of 5% to 50% and may have controlling equity interests in some instances.

Portfolio Composition

The Company’s portfolio investments are in companies conducting business in a variety of industries. The following table summarizes the composition of the Company’s portfolio investments by industry at cost and fair value and as a percentage of the total portfolio as of June 30, 2023 and December 31, 2022 (dollars in thousands):


	June 30, 2023										December 31, 2022
	Cost					Fair Value					Cost					Fair Value
Industry	Amount		%			Amount		%			Amount		%			Amount		%
Green Technology	$	137,978		11.6	%	$	145,575		12.6	%	$	142,931		12.3	%	$	152,117		14.0	%
Finance and Insurance		136,419		11.6	%		136,602		11.9	%		113,645		9.9	%		114,131		10.4	%
Life Sciences		115,716		9.8	%		115,547		10.1	%		71,664		6.2	%		71,457		6.5	%
Consumer Products & Services		103,074		8.7	%		100,149		8.7	%		71,811		6.2	%		70,129		6.4	%
Food and Agriculture Technologies		96,275		8.2	%		95,932		8.4	%		101,279		8.8	%		101,947		9.3	%
Real Estate Technology		101,163		8.6	%		94,830		8.3	%		102,171		8.9	%		95,871		8.8	%
Space Technology		82,322		7.0	%		82,242		7.2	%		71,476		6.2	%		71,607		6.5	%
Healthcare		55,161		4.7	%		51,612		4.5	%		88,421		7.7	%		58,098		5.3	%
Marketing, Media, and Entertainment		49,034		4.2	%		48,642		4.2	%		61,013		5.3	%		60,443		5.5	%
Digital Assets Technology and Services		53,260		4.5	%		44,373		3.9	%		60,704		5.3	%		44,842		4.1	%
Automation & Internet of Things		42,543		3.6	%		44,289		3.9	%		54,178		4.7	%		54,795		5.0	%
Human Resource Technology		40,993		3.5	%		41,769		3.6	%		40,678		3.5	%		41,226		3.8	%
Connectivity		36,430		3.1	%		33,450		2.9	%		36,099		3.1	%		33,680		3.1	%
Transportation Technology		33,016		2.8	%		30,804		2.7	%		31,338		2.7	%		29,874		2.7	%
Industrials		20,280		1.7	%		20,430		1.8	%		24,296		2.1	%		23,363		2.1	%
Construction Technology		22,161		1.9	%		16,315		1.4	%		23,731		2.1	%		19,609		1.8	%
SaaS		15,445		1.3	%		15,153		1.3	%		29,302		2.5	%		29,342		2.7	%
Education Technology		18,957		1.6	%		14,215		1.2	%		18,962		1.6	%		14,334		1.3	%
Multi-Sector Holdings(1)		8,690		0.7	%		8,767		0.8	%		—		—			—		—
Supply Chain Technology		10,385		0.9	%		7,322		0.6	%		9,885		0.9	%		7,521		0.7	%
Total	$	1,179,302		100.0	%	$	1,148,018		100.0	%	$	1,153,584		100.0	%	$	1,094,386		100.0	%

(1)

Trinity Investor JV I LLC is a joint venture between the Company and the JV Partner. This entity invests in secured loans and equipment financings to growth-stage companies that have been originated by the Company. The portfolio companies held by the JV represent a diverse set of industry classifications, which are similar to those in which the Company invests directly. See “Note 1 – Organization and Basis of Presentation” for further discussion.

The geographic composition of the Company's investment portfolio is determined by the location of the corporate headquarters of the portfolio company. The following table summarizes the composition of the Company’s portfolio investments by geographic region of the United States and other countries at cost and fair value and as a percentage of the total portfolio as of June 30, 2023 and December 31, 2022 (dollars in thousands):


	June 30, 2023										December 31, 2022
	Cost					Fair Value					Cost					Fair Value
Geographic Region	Amount		%			Amount		%			Amount		%			Amount		%
United States:
West	$	450,737		38.2	%	$	445,436		38.7	%	$	454,226		39.3	%	$	441,602		40.3	%
Northeast		381,944		32.4	%		371,329		32.3	%		321,980		27.9	%		310,322		28.4	%
Mountain		125,090		10.6	%		120,039		10.5	%		122,862		10.7	%		122,139		11.2	%
South		74,653		6.3	%		77,373		6.7	%		103,244		8.9	%		79,018		7.2	%
Midwest		58,875		5.0	%		50,348		4.4	%		58,284		5.1	%		50,636		4.6	%
Southeast		10,297		0.9	%		9,878		0.9	%		11,290		1.0	%		11,144		1.0	%
Trinity Investor JV I LLC (1)		8,690		0.7	%		8,767		0.8	%		—		0.0	%		—		0.0	%
International:
Canada		42,902		3.6	%		38,901		3.4	%		52,406		4.5	%		50,289		4.6	%
Western Europe		26,114		2.3	%		25,947		2.3	%		29,292		2.6	%		29,236		2.7	%
Total	$	1,179,302		100.0	%	$	1,148,018		100.0	%	$	1,153,584		100.0	%	$	1,094,386		100.0	%

(1)

Trinity Investor JV I LLC is a joint venture between the Company and the JV Partner. This entity invests in secured loans and equipment financings to growth-stage companies that have been originated by the Company. The portfolio companies held by the JV represent a diverse set of geographical classifications, which are similar to those in which the Company invests directly. See “Note 1 – Organization and Basis of Presentation” for further discussion.

The following table summarizes the composition of the Company’s portfolio investments by investment type at cost and fair value and as a percentage of the total portfolio as of June 30, 2023 and December 31, 2022 (dollars in thousands):


	June 30, 2023										December 31, 2022
	Cost					Fair Value					Cost					Fair Value
Investment	Amount		%			Amount		%			Amount		%			Amount		%
Secured Loans	$	866,021		73.5	%	$	855,957		74.5	%	$	827,377		71.7	%	$	802,851		73.3	%
Equipment Financing		257,658		21.8	%		244,138		21.3	%		266,139		23.1	%		245,978		22.5	%
Warrants		23,708		2.0	%		28,691		2.5	%		21,282		1.8	%		31,724		2.9	%
Equity		31,915		2.7	%		19,232		1.7	%		38,786		3.4	%		13,833		1.3	%
Total	$	1,179,302		100.0	%	$	1,148,018		100.0	%	$	1,153,584		100.0	%	$	1,094,386		100.0	%

Certain Risk Factors

In the ordinary course of business, the Company manages a variety of risks, including market risk, credit risk and liquidity risk. The Company identifies, measures and monitors risk through various control mechanisms, including investment limits and diversifying exposures and activities across a variety of instruments, markets and counterparties.

Market risk is the risk of potential adverse changes to the value of financial instruments because of changes in market conditions, including as a result of changes in the credit quality of a particular issuer, credit spreads, interest rates, and other movements and volatility in security prices or commodities. In particular, the Company may invest in issuers that are experiencing or have experienced financial or business difficulties (including difficulties resulting from the initiation or prospect of significant litigation or bankruptcy proceedings), which involves significant risks. The Company manages its exposure to market risk through the use of risk management strategies and various analytical monitoring techniques.

The Company’s investments are generally comprised of securities and other financial instruments or obligations that are illiquid or thinly traded, making purchase or sale of such securities and financial instruments at desired prices or in desired quantities difficult. Furthermore, the sale of any such investments may be possible only at substantial discounts, and it may be extremely difficult to value any such investments accurately.

The Company’s investments consist of growth-stage companies, many of which have relatively limited operating histories and may experience variation in operating results. Many of these companies conduct business in regulated industries and could be affected by changes in government regulations. Most of the Company’s borrowers will need additional capital to satisfy their continuing working capital needs and other requirements, and in many instances, to service the interest and principal payments on the debt.

Note 4. Fair Value of Financial Instruments

ASC 820 defines fair value, establishes a framework for measuring fair value, establishes a fair value hierarchy based on the observability of inputs used to measure fair value, and provides disclosure requirements for fair value measurements. The Company accounts for its investments at fair value in accordance with ASC 820. As of June 30, 2023 and December 31, 2022, the Company’s portfolio investments consisted primarily of investments in secured loans and equipment financings. The fair value amounts have been measured as of the reporting date and have not been reevaluated or updated for purposes of these financial statements subsequent to that date. As such, the fair values of these financial instruments subsequent to the reporting date may be different than amounts reported.

In accordance with ASC 820, the Company has categorized its investments based on the priority of the inputs to the valuation technique into a three-level fair value hierarchy. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical investments (Level 1) and the lowest priority to unobservable inputs (Level 3). See “Note 2 - Summary of Significant Accounting Policies.”

As required by ASC 820, when the inputs used to measure fair value fall within different levels of the hierarchy, the level within which the fair value measurement is categorized is based on the lowest level input that is significant to the fair value measurement in its entirety. For example, a Level 3 fair value measurement may include inputs that are observable (Levels 1 and 2) and unobservable (Level 3). Therefore, unrealized appreciation and depreciation related to such investments categorized within the Level 3 tables below may include changes in fair value that are attributable to both observable inputs (Levels 1 and 2) and unobservable inputs (Level 3).

The fair value determination of each portfolio investment categorized as Level 3 requires one or more of the following unobservable inputs:

•

Financial information obtained from each portfolio company, including unaudited statements of operations and balance sheets for the most recent period available as compared to budgeted numbers;

•

Current and projected financial condition of the portfolio company;

•

Current and projected ability of the portfolio company to service its debt obligations;

•

Type and amount of collateral, if any, underlying the investment;

•

Current financial ratios (e.g., fixed charge coverage ratio, interest coverage ratio and net debt/EBITDA ratio) applicable to the investment;

•

Current liquidity of the investment and related financial ratios (e.g., current ratio and quick ratio);

•

Pending debt or capital restructuring of the portfolio company;

•

Projected operating results of the portfolio company;

•

Current information regarding any offers to purchase the investment;

•

Current ability of the portfolio company to raise any additional financing as needed;

•

Changes in the economic environment, which may have a material impact on the operating results of the portfolio company;

•

Internal occurrences that may have an impact (both positive and negative) on the operating performance of the portfolio company;

•

Qualitative assessment of key management;

•

Contractual rights, obligations or restrictions associated with the investment; and

•

Time to exit.

The use of significant unobservable inputs creates uncertainty in the measurement of fair value as of the reporting date. The significant unobservable inputs used in the fair value measurement of the Company’s investments, are (i) earnings before interest, tax, depreciation, and amortization (“EBITDA”) and revenue multiples (both projected and historic), and (ii) volatility assumptions. Significant increases (decreases) in EBITDA and revenue multiple inputs in isolation would result in a significantly higher (lower) fair value measurement. Similarly, significant increases (decreases) in volatility inputs in isolation would result in a significantly higher (lower) fair value assessment. Conversely, significant increases (decreases) in weighted average cost of capital inputs in isolation would result in a significantly lower (higher) fair value measurement. However, due to the nature of certain investments, fair value measurements may be based on other criteria, such as third-party appraisals of collateral and fair values as determined by independent third parties, which are not presented in the tables below.

The Company’s assets measured at fair value by investment type on a recurring basis as of June 30, 2023 were as follows (in thousands):


	Fair Value Measurements at Reporting Date Using
	Quoted Prices		Significant
	in Active		Other		Significant
	Markets for		Observable		Unobservable
	Identical Assets		Inputs		Inputs		Measured at
Assets	(Level 1)		(Level 2)		(Level 3)		Net Asset Value(1)		Total
Secured Loans	$	—	$	—	$	855,957	$	—	$	855,957
Equipment Financings		—		—		244,138		—		244,138
Warrants		—		1,794		26,897		—		28,691
Equity		955		—		15,593		2,684		19,232
Total Investments at fair value		955		1,794		1,142,585		2,684		1,148,018
Escrow Receivable (2)		—		—		2,441		—		2,441
Cash and cash equivalents		12,268		—		—		—		12,268
Total	$	13,223	$	1,794	$	1,145,026	$	2,684	$	1,162,727

(1)

In accordance with ASC Subtopic 820-10, Fair Value Measurements and Disclosures, or ASC 820-10, the Company's equity investment in Trinity Investor JV I LLC is measured using the net asset value per share (or its equivalent) as a practical expedient for fair value, and thus has not been classified in the fair value hierarchy.

(2)

Escrow receivable is included in other assets on the Consolidated Statements of Assets and Liabilities.

The Company’s assets measured at fair value by investment type on a recurring basis as of December 31, 2022 were as follows (in thousands):


	Fair Value Measurements at Reporting Date Using
	Quoted Prices		Significant
	in Active		Other		Significant
	Markets for		Observable		Unobservable
	Identical Assets		Inputs		Inputs
Assets	(Level 1)		(Level 2)		(Level 3)		Total
Secured Loans	$	—	$	—	$	802,851	$	802,851
Equipment Financings		—		—		245,978		245,978
Warrants		—		735		30,989		31,724
Equity		588		—		13,245		13,833
Total Investments at fair value		588		735		1,093,063		1,094,386
Escrow Receivable (1)		—		—		2,441		2,441
Cash and cash equivalents		10,612		—		—		10,612
Total	$	11,200	$	735	$	1,095,504	$	1,107,439

(1)

Escrow receivable is included in other assets on the Consolidated Statements of Assets and Liabilities.

The methodology for determining the fair value of the Company’s investments is discussed in “Note 2 – Summary of Significant Accounting Policies”. The significant unobservable input used in the fair value measurement of the Company’s escrow receivables is the amount recoverable at the contractual maturity date of the escrow receivable. The following table provides a summary of the significant unobservable inputs used to measure the fair value of the Level 3 portfolio investments as of June 30, 2023.


	Fair Value as of
	June 30, 2023		Valuation Techniques/	Unobservable		Weighted
Investment Type	(in thousands)		Methodologies	Inputs (1)	Range	Average (2)

Debt investments	$	803,849	Discounted Cash Flows	Hypothetical Market Yield	13.1% - 27.0%		17.4	%

		147,938	Originated within the past three months	Origination Market Yield	8.5% - 15.7%		13.2	%

		142,225	Scenario Analysis	Probability Weighting of Alternative Outcomes	5.0% - 75.0%	n/a

Debt investment in the JV		6,083	Enterprise Value	n/a	n/a	n/a

Equity investments		15,593	Market Approach	Revenue Multiple (3)	0.4x - 5.2x		2.8	x
				Volatility (5)	33.3% - 86.4%		55.9	%
				Risk-Free Interest Rate	2.9% - 4.7%		3.5	%
				Estimated Time to Exit (in years)	1.9 - 4.0		2.4

Warrants		24,140	Market Approach	Revenue Multiple (3)	0.3x - 9.0x		2.4	x
				Company Specific Adjustment (4)	n/a	29.3%
				Volatility (5)	33.3% - 108.3%		69.6	%
				Risk-Free Interest Rate	0.5% - 4.8%		3.2	%
				Estimated Time to Exit (in years)	0.1 - 5.2		2.7

		2,757	Black-Scholes Option Pricing Model	Volatility (5)	33.7%- 65.4%	33.8		%
				Discount for Lack of Marketability (6)	n/a	n/a
				Risk-Free Interest Rate	4.5%- 4.9%	4.9		%
				Estimated Time to Exit (in years)	1.3- 2.0		2.0

Total Level 3 Investments	$	1,142,585

(1)

The significant unobservable inputs used in the fair value measurement of the Company’s debt securities are hypothetical market yields and premiums/(discounts). The hypothetical market yield is defined as the exit price of an investment in a hypothetical market to hypothetical market participants where buyers and sellers are willing participants. The significant unobservable inputs used in the fair value measurement of the Company’s equity and warrant securities are revenue multiples and portfolio company specific adjustment factors. Additional inputs used in the option pricing model (“OPM”) include industry volatility, risk free interest rate and estimated time to exit. Significant increases (decreases) in the inputs in isolation would result in a significantly higher (lower) fair value measurement, depending on the materiality of the investment. For some investments, additional consideration may be given to data from the last round of financing or merger or acquisition events near the measurement date.

(2)

Weighted averages are calculated based on the fair value of each investment.

(3)

Represents amounts used when the Company has determined that market participants would use such multiples when pricing the investments.

(4)

Represents amounts used when the Company has determined market participants would take into account these discounts when pricing the investments.

(5)

Represents the range of industry volatility used by market participants when pricing the investment.

(6)

Represents amounts used when the Company has determined market participants would take into account these discounts when pricing the investments.

The following table provides a summary of the significant unobservable inputs used to fair value the Level 3 portfolio investments as of December 31, 2022.


	Fair Value as of
	December 31, 2022		Valuation Techniques/	Unobservable		Weighted
Investment Type	(in thousands)		Methodologies	Inputs (1)	Range	Average (2)

Debt investments	$	872,022	Discounted Cash Flows	Hypothetical Market Yield	11.7% - 28.5%		17.4	%

		156,281	Originated within the past three months	Origination Market Yield	9.0% - 15.5%		13.2	%

		2,688	Transactions Precedent(6)	Transaction Price	n/a	n/a

		17,838	Scenario Analysis	Probability Weighting of Alternative Outcomes	5.0% - 80.0%	n/a

Equity investments		12,651	Market Approach	Revenue Multiple Only(3)	0.9x - 8.0x		2.0	x
				Revenue Multiple(3)	0.4x - 5.9x		1.2	x
				Volatility(5)	45.1% - 102.2%		66.8	%
				Risk-Free Interest Rate	2.9% - 4.2%		3.2	%
				Estimated Time to Exit (in years)	1.9 - 4.8		3.0
								%
		594	Other⁽⁷⁾	Probability Weighting of Alternative Outcomes	20.0% - 80.0%	n/a

Warrants		30,442	Market Approach	Revenue Multiple Only(3)	0.4x - 3.2x		2.2
				Revenue Multiple(3)	0.2x - 8.5x		1.8
				Company Specific Adjustment(4)	18.7% - 30.0%		28.3	x
				Volatility(5)	33.3% - 98.0%		51.8	%
				Risk-Free Interest Rate	0.5% - 4.5%		2.7	%
				Estimated Time to Exit (in years)	0.1 - 5.0		2.3

		547	Black-Scholes Option Pricing Model	Volatility(5)	n/a		65.4	%
				Discount for Lack of Marketability(8)	n/a		24.6	%
				Risk-Free Interest Rate	n/a		4.1	%
				Estimated Time to Exit (in years)	n/a		3.7

Total Level 3 Investments	$	1,093,063

(1)

The significant unobservable inputs used in the fair value measurement of the Company’s debt securities are hypothetical market yields and premiums/(discounts). The hypothetical market yield is defined as the exit price of an investment in a hypothetical market to hypothetical market participants where buyers and sellers are willing participants. The significant unobservable inputs used in the fair value measurement of the Company’s equity and warrant securities are revenue multiples and portfolio company specific adjustment factors. Additional inputs used in the OPM include industry volatility, risk free interest rate and estimated time to exit. Significant increases (decreases) in the inputs in isolation would result in a significantly higher (lower) fair value measurement, depending on the materiality of the investment. For some investments, additional consideration may be given to data from the last round of financing or merger or acquisition events near the measurement date.

(2)

Weighted averages are calculated based on the fair value of each investment.

(3)

Represents amounts used when the Company has determined that market participants would use such multiples when pricing the investments.

(4)

Represents amounts used when the Company has determined market participants would take into account these discounts when pricing the investments.

(5)

Represents the range of industry volatility used by market participants when pricing the investment.

(6)

Represents investments where there is an observable transaction or pending event for the investment.

(7)

The fair value of these investments is derived based on recent private market or merger or acquisition transaction prices.

(8)

Represents amounts used when the Company has determined market participants would take into account these discounts when pricing the investments.

The following table provides a summary of changes in the fair value of the Company’s Level 3 debt, including loans and equipment financings (collectively “Debt”), equity, warrant and escrow receivable portfolio investments for the six months ended June 30, 2023 (in thousands):


	Debt			Equity			Warrants			Escrow Receivable		Total
Fair Value as of December 31, 2022	$	1,048,829		$	13,245		$	30,989		$	2,441	$	1,095,504
Purchases, net of deferred fees		214,359			3,500			3,349			—		221,208
Non-cash conversion (1)		(500	)		521			—			—		21
Transfers into/(out of) Level 3 (2)		—			—			—			—		—
Proceeds from sales and paydowns		(184,259	)		(461	)		(1,545	)		—		(186,265	)
Accretion of OID, EOT, and PIK payments		15,105			—			—			—		15,105
Net realized gain/(loss)		(14,543	)		(13,046	)		651			—		(26,938	)
Change in unrealized appreciation/(depreciation)		21,104			11,834			(6,547	)		—		26,391
Fair Value as of June 30, 2023	$	1,100,095		$	15,593		$	26,897		$	2,441	$	1,145,026

Net change in unrealized appreciation/depreciation on Level 3 investments still held as of June 30, 2023	$	6,319		$	(1,211	)	$	(6,786	)	$	—	$	(1,678	)

(1)

The non-cash conversion includes non-cash restructuring of a convertible note position to preferred equity during the period.

(2)

During the six months ended June 30, 2023, there were no transfers into or out of Level 3.

The following table provides a summary of changes in the fair value of the Company’s Level 3 debt, including loans and equipment financings (collectively “Debt”), equity, and warrant portfolio investments for the year ended December 31, 2022 (in thousands):


	Type of Investment
	Debt			Equity			Warrants			Escrow Receivable			Total
Fair Value as of December 31, 2021	$	735,968		$	21,788		$	36,753		$	4,152		$	798,661
Purchases, net of deferred fees		612,294			4,800			9,117						626,211
Non-cash conversion (1)		—			537			(7,225	)		—			(6,688	)
Transfers into/(out of) of Level 3 (2)		—			—			(1,061	)		—			(1,061	)
Proceeds from sales and paydowns		(273,787	)		(663	)		(981	)		(1,711	)		(277,142	)
Accretion of OID and EOT payments		32,220			—			—			—			32,220
Net realized gain/(loss)		(18,135	)		(676	)		(557	)		—			(19,368	)
Change in unrealized appreciation/(depreciation)		(39,731	)		(12,541	)		(5,057	)		—			(57,329	)
Fair Value as of December 31, 2022	$	1,048,829		$	13,245		$	30,989		$	2,441		$	1,095,504

Net change in unrealized appreciation/depreciation on Level 3 investments still held as of December 31, 2022	$	(47,150	)	$	(13,879	)	$	(5,649	)	$	—		$	(66,678	)

(1)

The non-cash conversion includes the non-cash exercise of warrant investments.

(2)

Transfers out of Level 3 during the year ended December 31, 2022 primarily relate to the exercise of warrants held in four portfolio companies to equity investments during the period, and the corresponding company’s public offering transaction.

Fair Value of Financial Instruments Carried at Cost

As of June 30, 2023 and December 31, 2022, the carrying value of the KeyBank Credit Facility was approximately $232.0 million and $187.5 million, respectively. The carrying value of the KeyBank Credit Facility as of June 30, 2023 and December 31, 2022 approximates the fair value, which was estimated using a market yield approach with Level 3 inputs.

As of June 30, 2023 and December 31, 2022, the carrying value of the 7.00% Notes due 2025 (the “2025 Notes”) was approximately $179.5 million and $178.6 million, respectively, net of unamortized deferred financing costs of $3.0 million and $3.9 million, respectively. The 2025 Notes have a fixed interest rate as discussed in “Note 5 – Borrowings.” The fair value of the 2025 Notes as of June 30, 2023 and December 31, 2022 was approximately $182.4 million and $183.2 million, respectively, based on the market closing price of these notes, which trade on the Nasdaq Global Select Market under the symbol “TRINL”.

As of June 30, 2023 and December 31, 2022, the carrying value of the Convertible Notes was approximately $48.4 million and $48.1 million, respectively, net of unamortized deferred financing costs and discount of $1.6 million and $1.9 million, respectively. The Convertible Notes have a fixed interest rate as discussed in “Note 5 – Borrowings.” The fair value of the Company’s Convertible Notes as of June 30, 2023 and December 31, 2022 was approximately $48.3 million and $40.7 million, respectively, which was estimated using a relative market yield approach with Level 3 inputs.

As of June 30, 2023 and December 31, 2022, the carrying value of the Company’s 4.375% Notes due 2026 (the “August 2026 Notes”) was approximately $123.2 million and $122.9 million, respectively, net of unamortized deferred financing costs and discount of $1.8 million and $2.1 million, respectively. The August 2026 Notes have a fixed interest rate as discussed in “Note 5 – Borrowings.” The fair value of the Company’s August 2026 Notes as of June 30, 2023, and December 31, 2022, was approximately $108.3 million and $99.2 million, respectively, which was estimated using a relative market yield approach with Level 3 inputs.

As of June 30, 2023, and December 31, 2022, the carrying value of the Company’s 4.25% Notes due 2026 (the “December 2026 Notes”) was approximately $73.7 million, and $73.5 million, respectively, net of unamortized

deferred financing fees of $1.3 million and $1.5 million, respectively. The December 2026 Notes have a fixed interest rate as discussed in “Note 5 – Borrowings.” The fair value of the Company’s December 2026 Notes as of June 30, 2023 and December 31, 2022 was approximately was approximately $65.3 million and $59.6 million, respectively, which was estimated using a relative market yield approach with Level 3 inputs.

Note 5. Borrowings

KeyBank Credit Facility

On October 27, 2021, TCF, a wholly owned subsidiary of the Company, as borrower, and the Company, as servicer, entered into a credit agreement (as amended, the “KeyBank Credit Agreement”) with the lenders from time-to-time party thereto, KeyBank, as administrative agent and syndication agent, and Wells Fargo, National Association, as collateral custodian and paying agent.

The KeyBank Credit Facility includes a commitment of $350.0 million from KeyBank and other banks and allows the Company, through TCF, to borrow up to $400.0 million. Borrowings under the KeyBank Credit Agreement bear interest at a rate equal to the Adjusted Term SOFR plus 2.85%, subject to the number of eligible loans in the collateral pool. The KeyBank Credit Facility provides for a variable advance rate of up to 60% on eligible term loans and up to 64% on eligible equipment finance loans.

The KeyBank Credit Facility includes a three-year revolving period and a two-year amortization period and matures on October 27, 2026, unless extended. Such credit facility is collateralized by all investment assets held by TCF. The KeyBank Credit Agreement contains representations and warranties and affirmative and negative covenants customary for secured financings of this type, including certain financial covenants such as a consolidated tangible net worth requirement and a required asset coverage ratio.

The KeyBank Credit Agreement also contains customary events of default (subject to certain grace periods, as applicable), including but not limited to the nonpayment of principal, interest or fees; breach of covenants; inaccuracy of representations or warranties in any material respect; voluntary or involuntary bankruptcy proceedings; and change of control of the borrower without the prior written consent of KeyBank.

During the three months ended June 30, 2023, the Company borrowed $93.0 million and made repayments of $44.5 million under the KeyBank Credit Facility. During the six months ended June 30, 2023, the Company borrowed $147.0 million and made repayments of $102.5 million under the KeyBank Credit Facility. The Company incurred approximately $3.6 million of financing costs in connection with the KeyBank Credit Facility that were capitalized and deferred using the straight-line method over the life of the facility. As of June 30, 2023, and December 31, 2022, unamortized deferred financing costs related to the KeyBank Credit Facility were $2.5 million and $2.9 million, respectively. As of June 30, 2023 and December 31, 2022, the Company had a borrowing availability of approximately$118.0 million and $162.5 million, respectively.

The summary information regarding the KeyBank Credit Facility is as follows (dollars in thousands):


	Three Months Ended			Three Months Ended				Six Months Ended				Six Months Ended
	June 30, 2023			June 30, 2022			June 30, 2023				June 30, 2022
Stated interest expense	$	4,783		$	1,791		$		8,651		$		2,643
Amortization of deferred financing costs		204			173				409				331
Total interest and amortization of deferred financing costs	$	4,987		$	1,964		$		9,060		$		2,974

Weighted average effective interest rate		8.6	%		4.4	%			8.4	%			4.5	%
Weighted average outstanding balance	$	232,143		$	180,271		$		214,724		$		131,357

2025 Notes

Concurrent with the completion of the Private Common Stock Offering, on January 16, 2020, the Company completed its offering of $105.0 million in aggregate principal amount of the unsecured 2025 Notes in reliance upon the available exemptions from the registration requirements of the Securities Act, the “144A Note Offering”. Keefe, Bruyette & Woods, Inc. (“KBW”), as the initial purchaser, exercised in full its option to purchase or place additional 2025 Notes and, on January 29, 2020, the Company issued and sold an additional $20.0 million in aggregate principal amount of the 2025 Notes. As a result, the Company issued and sold a total of $125.0 million in aggregate principal amount of the 2025 Notes pursuant to the 144A Note Offering.

Concurrent with the closing of the 144A Note Offering, on January 16, 2020, the Company entered into a registration rights agreement for the benefit of the purchasers of the 2025 Notes in the 144A Note Offering. Pursuant to the terms of this registration rights agreement, the Company filed with the SEC a registration statement, which was initially declared effective on October 20, 2020, registering the public resale of the 2025 Notes by the holders thereof that elected to include their 2025 Notes in such registration statement.

The 2025 Notes were issued pursuant to an Indenture dated as of January 16, 2020 (the “Base Indenture”), between the Company and U.S. Bank National Association, as trustee (together with its successor in interest, U.S. Bank Trust Company, National Association, the “Trustee”), and a First Supplemental Indenture, dated as of January 16, 2020 (the “First Supplemental Indenture” and together with the Base Indenture, the “2025 Notes Indenture”), between the Company and the Trustee. The 2025 Notes mature on January 16, 2025 (the “Maturity Date”), unless repurchased or redeemed in accordance with their terms prior to such date. The 2025 Notes are redeemable, in whole or in part, at any time, or from time to time, at the Company’s option, on or after January 16, 2023 at a redemption price equal to 100% of the outstanding principal amount thereof, plus accrued and unpaid interest to, but excluding, the date of redemption. The holders of the 2025 Notes do not have the option to have the notes repaid or repurchased by the Company prior to the Maturity Date.

On July 22, 2022, the Company issued $50.0 million in aggregate principal amount of the 2025 Notes in an additional issuance of such 2025 Notes. On July 27, 2022, the underwriters exercised, in full, their option to purchase from the Company an additional $7.5 million in aggregate principal amount of the 2025 Notes solely to cover over-allotments in accordance with the Underwriting Agreement. The 2025 Notes issued pursuant to this offering are treated as a single series with the existing 2025 Notes under the 2025 Notes Indenture (the “Existing 2025 Notes”) and have the same terms as the Existing 2025 Notes (other than issue date and issue price). The 2025 Notes have the same CUSIP number and are fungible and rank equally. Following this additional issuance of the 2025 Notes, the outstanding aggregate principal amount of the 2025 Notes is $182.5 million.

In connection with the additional issuance of the 2025 Notes, the 2025 Notes began trading on the Nasdaq Global Select Market under the symbol “TRINL” on July 29, 2022.

The 2025 Notes bear interest at a fixed rate of 7.00% per year payable quarterly on March 15, June 15, September 15, and December 15 of each year, commencing on March 15, 2020. The 2025 Notes are direct, general unsecured obligations of the Company and rank pari passu, or equal in right of payment, with all of the Company’s existing and future unsecured indebtedness or other obligations that are not so subordinated.

Aggregate offering costs in connection with the 2025 Notes issuance, including the underwriters' discount and commissions, were approximately $7.8 million, which were capitalized and deferred. As of June 30, 2023 and December 31, 2022, unamortized deferred financing costs related to the 2025 Notes were $3.0 million and $3.9 million, respectively.

The components of interest expense and related fees for the 2025 Notes are as follows (in thousands):


	Three Months Ended			Three Months Ended			Six Months Ended			Six Months Ended
	June 30, 2023			June 30, 2022			June 30, 2023			June 30, 2022
Stated interest expense	$	3,194		$	2,188		$	6,388		$	4,375
Amortization of deferred financing costs		493			298			997			595
Total interest and amortization of deferred financing costs	$	3,687		$	2,486		$	7,385		$	4,970

Weighted average effective interest rate		8.1	%		8.0	%		8.1	%		8.0	%
Weighted average outstanding balance	$	182,500		$	125,000		$	182,500		$	125,000

August 2026 Notes

On August 24, 2021, the Company issued and sold $125.0 million in aggregate principal amount of its unsecured August 2026 Notes under its shelf Registration Statement on Form N-2. The August 2026 Notes were issued pursuant to the Base Indenture and a Third Supplemental Indenture, dated as of August 24, 2021 (together with the Base Indenture, the “August 2026 Notes Indenture”), between the Company and the Trustee. The August 2026 Notes mature on August 24, 2026, unless repurchased or redeemed in accordance with their terms prior to such date. The August 2026 Notes are redeemable, in whole or in part, at any time, or from time to time, at the Company’s option, at a redemption price equal to the greater of (1) 100% of the principal amount of the August 2026 Notes to be redeemed or (2) the sum of the present values of the remaining scheduled payments of principal and interest (exclusive of accrued and unpaid interest to the date of redemption) on the August 2026 Notes to be redeemed, discounted to the redemption date on a semi-annual basis (assuming a 360-day year consisting of twelve 30-day months) using the applicable treasury rate plus 50 basis points, plus, in each case, accrued and unpaid interest to the redemption date; provided, however, that if the Company redeems any August 2026 Notes on or after July 24, 2026, the redemption price for the August 2026 Notes will be equal to 100% of the principal amount of the August 2026 Notes to be redeemed, plus accrued and unpaid interest, if any, to, but excluding, the date of redemption. In addition, if a change of control repurchase event (as defined in the August 2026 Notes Indenture) occurs prior to the maturity date of the August 2026 Notes or the Company’s redemption of all outstanding August 2026 Notes, the Company will be required, subject to certain conditions, to make an offer to the holders thereof to repurchase for cash some or all of the August 2026 Notes at a repurchase price equal to 100% of the principal amount of the August 2026 Notes to be repurchased, plus accrued and unpaid interest, if any, to, but excluding, the date of repurchase.

The August 2026 Notes bear interest at a fixed rate of 4.375% per year payable semiannually on February 15 and August 15 of each year, commencing on February 15, 2022. The August 2026 Notes are direct, general unsecured obligations of the Company and rank pari passu, or equal in right of payment, with all of the Company’s existing and future unsecured indebtedness or other obligations that are not so subordinated.

Aggregate offering costs in connection with the August 2026 Notes issuance, including the underwriter’s discount and commissions, were approximately $2.9 million, which were capitalized and deferred. As of

June 30, 2023 and December 31, 2022, unamortized deferred financing costs related to the August 2026 Notes were $1.8 million and $2.1 million, respectively.

The weighted average outstanding balance and the weighted average effective interest rate for the three and six months ended June 30, 2023 and 2022 was $125.0 million and 4.8%, respectively. The components of interest expense and related fees for the 2026 Notes are as follows (in thousands):


	Three Months Ended		Three Months Ended		Six Months Ended		Six Months Ended
	June 30, 2023		June 30, 2022		June 30, 2023		June 30, 2022
Stated interest expense	$	1,367	$	1,367	$	2,735	$	2,719
Amortization of deferred financing costs		144		144		288		288
Total interest and amortization of deferred financing costs	$	1,511	$	1,511	$	3,023	$	3,007

December 2026 Notes

On December 15, 2021, the Company issued and sold $75.0 million in aggregate principal amount of its unsecured December 2026 Notes under its shelf Registration Statement on Form N-2. The December 2026 Notes were issued pursuant to the Base Indenture and a Fourth Supplemental Indenture, dated as of December 15, 2021 (together with the Base Indenture, the “December 2026 Notes Indenture”), between the Company and the Trustee. The December 2026 Notes mature on December 15, 2026, unless repurchased or redeemed in accordance with their terms prior to such date. The December 2026 Notes are redeemable, in whole or in part, at any time, or from time to time, at the Company’s option, at a redemption price equal to the greater of (1) 100% of the principal amount of the December 2026 Notes to be redeemed or (2) the sum of the present values of the remaining scheduled payments of principal and interest (exclusive of accrued and unpaid interest to the date of redemption) on the December 2026 Notes to be redeemed, discounted to the redemption date on a semi-annual basis (assuming a 360-day year consisting of twelve 30-day months) using the applicable treasury rate plus 50 basis points, plus, in each case, accrued and unpaid interest to the redemption date; provided, however, that if the Company redeems any December 2026 Notes on or after November 15, 2026, the redemption price for the December 2026 Notes will be equal to 100% of the principal amount of the December 2026 Notes to be redeemed, plus accrued and unpaid interest, if any, to, but excluding, the date of redemption. In addition, if a change of control repurchase event (as defined in the December 2026 Notes Indenture) occurs prior to the maturity date of the December 2026 Notes or the Company’s redemption of all outstanding December 2026 Notes, the Company will be required, subject to certain conditions, to make an offer to the holders thereof to repurchase for cash some or all of the December 2026 Notes at a repurchase price equal to 100% of the principal amount of the December 2026 Notes to be repurchased, plus accrued and unpaid interest, if any, to, but excluding, the date of repurchase.

The December 2026 Notes bear interest at a fixed rate of 4.25% per year payable semiannually on June 15 and December 15 of each year, commencing on June 15, 2022. The December 2026 Notes are direct, general unsecured obligations of the Company and rank pari passu, or equal in right of payment, with all of the Company’s existing and future unsecured indebtedness or other obligations that are not so subordinated.

Aggregate offering costs in connection with the December 2026 Notes issuance, including the underwriter’s discount and commissions, were approximately $1.9 million, which were capitalized and deferred. As of June 30, 2023 and December 31, 2022, unamortized deferred financing costs related to the December 2026 Notes were $1.3 million and $1.5 million, respectively.

The weighted average outstanding balance and the weighted average effective interest rate for the three and six months ended June 30, 2023 and 2022 was $75.0 million and 4.7%, respectively. The components of interest expense and related fees for the December 2026 Notes are as follows (in thousands):


	Three Months Ended		Three Months Ended		Six Months Ended			Six Months Ended
	June 30, 2023		June 30, 2022		June 30, 2023			June 30, 2022
Stated interest expense	$	797	$	797	$	1,594	$		1,594
Amortization of deferred financing costs		93		93		186			186
Total interest and amortization of deferred financing costs	$	890	$	890	$	1,780	$		1,780

6.00% Convertible Notes due 2025

On December 11, 2020, the Company completed a private offering (the “Private Convertible Note Offering”) of $50.0 million in aggregate principal amount of its unsecured Convertible Notes in reliance upon the available exemptions from the registration requirements of the Securities Act. KBW acted as the initial purchaser and placement agent in connection with the Private Convertible Note Offering pursuant to a purchase/placement agreement dated December 4, 2020, by and between the Company and KBW.

The Convertible Notes were issued pursuant to the Base Indenture and a Second Supplemental Indenture, dated as of December 11, 2020 (the “Second Supplemental Indenture” and together with the Base Indenture, the “Convertible Notes Indenture”), between the Company and the Trustee. Concurrent with the closing of the Convertible Note Offering, on December 11, 2020, the Company entered into a registration rights agreement for the benefit of the holders of the Convertible Notes and the shares of common stock issuable upon conversion thereof. Aggregate offering costs in connection with the Convertible Note Offering, including the initial purchaser and placement agent discount and commissions, were approximately $1.9 million, which were capitalized and deferred.

The Convertible Notes bear interest at a fixed rate of 6.00% per year, subject to additional interest upon certain events, payable semiannually in arrears on May 1 and November 1 of each year, beginning on May 1, 2021. If an investment grade rating is not maintained with respect to the Convertible Notes, additional interest of 0.75% per annum will accrue on the Convertible Notes until such time as the Convertible Notes have received an investment grade rating of “BBB-” (or its equivalent) or better. The rating remained at investment grade as of June 30, 2023. The Convertible Notes mature on December 11, 2025 (the “Convertible Notes Maturity Date”), unless earlier converted or repurchased in accordance with their terms.

Holders may convert their Convertible Notes, at their option, at any time on or prior to the close of business on the business day immediately preceding the Convertible Notes Maturity Date. The conversion rate was initially 66.6667 shares of the Company’s common stock, per $1,000 principal amount of the Convertible Notes (equivalent to an initial conversion price of approximately $15.00 per share of common stock). Effective immediately after the close of business on June 30, 2023, the conversion rate changed to 74.6205 shares of the Company’s common stock, per $1,000 principal amount of the Convertible Notes (equivalent to a conversion price of approximately $13.40 per share of common stock) as a result of a certain cash dividend of the Company. The conversion rate will be subject to adjustment in some events but will not be adjusted for any accrued and unpaid interest. In addition, following certain corporate events, further described in the Convertible Note Indenture, that occur prior to the Convertible Notes Maturity Date, the Company will increase the conversion rate for a holder who elects to convert its Convertible Notes in connection with such a corporate event in certain circumstances. Upon conversion of the Convertible Notes, the Company will pay or deliver, as the case may be, cash, shares of common stock, or a combination of cash and shares of common stock, at the Company’s election, per $1,000 principal amount of the Convertible Notes, equal to the then existing conversion rate.

At the Company’s option, it may cause holders to convert all or a portion of the then outstanding principal amount of the Convertible Notes plus accrued but unpaid interest, at any time on or prior to the close of business on the business day immediately preceding the Convertible Notes Maturity Date, if the closing sale price of the Company’s common stock for any 30 consecutive trading days exceeds 120% of the conversion price, as may be

adjusted. Upon such conversion, the Company will pay or deliver, as the case may be, cash, shares of common stock, or a combination of cash and shares of common stock, at the Company’s election, per $1,000 principal amount of the Convertible Notes, equal to the then existing conversion rate, and a forced conversion make-whole payment (as defined in the Second Supplemental Indenture), if any, in cash.

The Company may not redeem the Convertible Notes at its option prior to maturity. In addition, if the Company undergoes a fundamental change (as defined in the Second Supplemental Indenture), holders may require the Company to repurchase for cash all or part of such holders’ Convertible Notes at a repurchase price equal to 100% of the principal amount of the Convertible Notes to be repurchased, plus accrued and unpaid interest to, but excluding, the fundamental change repurchase date.

The Convertible Notes are direct unsecured obligations of the Company and rank pari passu, or equal in right of payment, with all of the Company’s existing and future unsecured indebtedness or other obligations that are not so subordinated, including, without limitation, the 2025 Notes, and senior in right of payment to all of the Company’s future indebtedness or other obligations that are expressly subordinated, or junior, in right of payment to the Convertible Notes.

The Convertible Notes are accounted for in accordance with ASC 470-20, Debt Instruments with Conversion and Other Options. In accounting for the Convertible Notes, the Company estimated at the time of issuance that the values of the debt and the embedded conversion feature of the Convertible Notes were approximately 99.1% and 0.9%, respectively. The original issue discount of 0.9%, or approximately $0.5 million, attributable to the conversion feature of the Convertible Notes was recorded in “capital in excess of par value” in the Consolidated Statements of Assets and Liabilities as of December 31, 2020.

In January 2021, the Company early adopted ASU No. 2020-06, Debt – Debt with Conversion and Other Options (Subtopic 470-20) (“ASU 2020-06”), under which the accounting for convertible instruments was simplified by removing the separate accounting for embedded conversion features. As such, approximately $0.5 million was reversed out of net assets and reduced the original issue discount for the Convertible Notes.

The components of the carrying value of the Convertible Notes were as follows (in thousands):


	June 30, 2023			December 31, 2022
Principal amount of debt	$	50,000		$	50,000
Unamortized debt financing cost		(921	)		(1,109	)
Original issue discount, net of accretion		(642	)		(773	)
Carrying value of Convertible Notes	$	48,437		$	48,118

The weighted average outstanding balance and the weighted average effective interest rate for the three and six months ended June 30, 2023 and 2022 was $50.0 million and 7.3%, respectively. The components of interest expense and related fees for the Convertible Notes were as follows (in thousands):


	Three Months Ended		Three Months Ended			Six Months Ended			Six Months Ended
	June 30, 2023		June 30, 2022		June 30, 2023			June 30, 2022
Stated interest expense	$	750	$	750	$		1,500	$		1,500
Amortization of deferred financing costs and original issue discount		160		160			319			319
Total interest and amortization of deferred financing costs and original issue discount	$	910	$	910	$		1,819	$		1,819

As of June 30, 2023 and December 31, 2022, the Company was in compliance with the terms of the KeyBank Credit Agreement, the 2025 Notes Indenture, the August 2026 Notes Indenture, the December 2026 Notes Indenture and the Convertible Notes Indenture.

Note 6. Commitments and Contingencies

Unfunded Commitments

The Company’s commitments and contingencies consist primarily of unused commitments to extend credit in the form of loans or equipment financings to the Company’s portfolio companies. A portion of these unfunded contractual commitments as of June 30, 2023 and December 31, 2022 are generally dependent upon the portfolio company reaching certain milestones before the debt commitment becomes available. Furthermore, the Company’s credit agreements contain customary lending provisions that allow the Company relief from funding obligations for previously made commitments in instances where the underlying portfolio company experiences materially adverse events that affect the financial condition or business outlook of the Company. Since a portion of these commitments may expire without being drawn, unfunded contractual commitments do not necessarily represent future cash requirements. As such, the Company’s disclosure of unfunded contractual commitments as of June 30, 2023 and December 31, 2022 includes only those commitments that are available at the request of the portfolio company and are unencumbered by milestones or additional lending provisions. As of June 30, 2023 and December 31, 2022, the Company only had unfunded commitments of $12.7 million and $21.4 million, respectively, which represented the Company's uncalled capital to the JV.

The Company did not have any other off-balance sheet financings or liabilities as of June 30, 2023 or December 31, 2022. The Company will fund its unfunded commitments, if any, from the same sources it uses to fund its investment commitments that are funded at the time they are made (which are typically through existing cash and cash equivalents and borrowings under its KeyBank Credit Facility) and maintains adequate liquidity to fund its unfunded commitments through these sources.

In the normal course of business, the Company enters into contracts that provide a variety of representations and warranties, and general indemnifications. Such contracts include those with certain service providers, brokers and trading counterparties. Any exposure to the Company under these arrangements is unknown as it would involve future claims that may be made against the Company; however, based on the Company’s experience, the risk of loss is remote and no such claims are expected to occur. As such, the Company has not accrued any liability in connection with such indemnifications.

Leases

ASU No. 2016‑02, Leases (Topic 842) (“ASU 2016‑02”) requires that a lessee evaluate its leases to determine whether they should be classified as operating or finance leases. The Company identified two significant operating leases for its headquarters in Phoenix, AZ and office space in San, Diego, CA. The lease for the Company's Phoenix, AZ (“PHX”) headquarters commenced on July 10, 2021, and expires on December 31, 2028. The PHX lease contains two five-year extension options which, if exercised, would result in a final expiration date of December 31, 2038. As of June 30, 2023, the remaining lease term for the PHX office was 5.5 years. The lease for the San Diego office commenced March 10, 2023, and expires on January 1, 2026. As of June 30, 2023, the remaining lease term for the San Diego office was 2.6 years.

The total lease expense incurred for the three months ended June 30, 2023 and 2022 was approximately $0.2 million and $0.1 million, respectively, and for the six months ended June 30, 2023 and 2022 was approximately $0.3 million and $0.2 million, respectively. As of June 30, 2023 and December 31, 2022, the right of use assets related to the office operating leases were $2.4 million and $2.1 million, respectively, and the lease liabilities were $2.6 million and $2.3 million, respectively. The discount rates determined at the commencement of the PHX and San Diego leases were 3.75% and 7.64%, respectively.

The following table shows future minimum payments under the Company’s operating leases as of June 30, 2023 (in thousands):


For the Years Ended December 31,	Total
2023	$	288
2024		575
2025		585
2026		412
2027		405
Thereafter		415
Total	$	2,680

Legal Proceedings

The Company may, from time to time, be involved in litigation arising out of its operations in the normal course of business or otherwise. Furthermore, third parties may try to seek to impose liability on the Company in connection with the activities of its portfolio companies. As of June 30, 2023, there are no material legal matters or material litigation pending of which the Company is aware.

Note 7. Stockholders' Equity

The Company authorized 200,000,000 shares of its common stock with a par value of $0.001 per share. On September 27, 2019, the Company was initially capitalized by the issuance of 10 shares of its common stock for an aggregate purchase price of $150 to its sole stockholder.

Private Common Stock Offerings

On January 16, 2020, the Company completed the Private Common Stock Offering in reliance upon the available exemptions from the registration requirements of the Securities Act. As a result, the Company issued and sold a total of 7,000,000 shares of its common stock for aggregate net proceeds of approximately $105.0 million. The related overallotment option was exercised in full on January 29, 2020, pursuant to which the Company issued and sold an additional 1,333,333 shares of its common stock for gross proceeds of approximately $20.0 million. As a result, the Company issued and sold a total of 8,333,333 shares of its common stock pursuant to the Private Common Stock Offering for aggregate net proceeds of approximately $114.4 million, net of offering costs of approximately $10.6 million.

Concurrent with the closing of the Private Common Stock Offering, on January 16, 2020, the Company entered into a registration rights agreement for the benefit of the purchasers of shares of its common stock in such offering and the certain of the investors in the Legacy Funds (the “Legacy Investors”) that received shares of its common stock in connection with the Formation Transactions that were not the Company’s directors, officers and affiliates. Pursuant to the terms of this registration rights agreement, the Company no longer has any registration obligations with respect to such shares because (i) such shares may be sold by any such stockholder in a single transaction without registration pursuant to Rule 144 under the Securities Act, (ii) the Company has been subject to the reporting requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, as amended, for a period of at least 90 days and is current in the filing of all such required reports and (iii) such shares have been listed for trading on the Nasdaq Global Select Market.

Formation Transactions

On January 16, 2020, immediately following the initial closings of the Private Offerings, the Company used the proceeds from the Private Offerings to complete the Formation Transactions, pursuant to which the Company acquired the Legacy Funds and Trinity Capital Holdings. In consideration for the Legacy Funds, the Company issued 9,183,185 shares of common stock at $15.00 per share for a total value of approximately $137.7 million and paid approximately $108.7 million in cash to certain of the Legacy Investors. As consideration for all of the equity

interests in Trinity Capital Holdings, the Company issued 533,332 shares of its common stock at $15.00 per share for a total value of approximately $8.0 million and paid approximately $2.0 million in cash.

Initial Public Offering

On February 2, 2021, the Company completed its initial public offering of 8,006,291 shares of common stock at a price of $14.00 per share, inclusive of the underwriters’ option to purchase additional shares, which was exercised in full. The Company’s common stock began trading on the Nasdaq Global Select Market on January 29, 2021, under the symbol “TRIN.” Proceeds from this offering were primarily used to pay down a portion of the Company's existing indebtedness outstanding under the Credit Suisse Credit Facility.

ATM Program

On November 9, 2021, the Company entered into an open market sale agreement with Jefferies LLC, as sales agent and/or principal thereunder, pursuant to which the Company can issue and sell, from time to time, up to $50.0 million in aggregate offering price of shares of its common stock by any method permitted by law and deemed to be part of an “at-the-market” offering (as defined in Rule 415 under the Securities Act) (the “ATM Program”). The Company generally uses net proceeds from the ATM Program to make investments in accordance with its investment objective and investment strategy and for general corporate purposes.

During the three months ended June 30, 2023, the Company issued and sold 719,329 shares of its common stock at a weighted-average price of $13.61 per share and raised $9.6 million of net proceeds after deducting commissions to the sales agent on shares sold under the ATM Program. During the six months ended June 30, 2023, the Company issued and sold 1,022,309 shares of its common stock at a weighted-average price of $13.64 per share and raised $13.7 million of net proceeds after deducting commissions to the sales agent on shares sold under the ATM Program.

During the year ended December 31, 2022, the Company issued and sold 176,148 shares of its common stock at a weighted-average price of $16.56 per share and raised $2.9 million of net proceeds after deducting commissions to the sales agent on shares sold under the ATM Program.

Stock Repurchase Program

On November 14, 2022, the Company's Board authorized a program for the purpose of repurchasing up to $25.0 million worth of the Company's common stock (the “Repurchase Program”). Under the Repurchase Program, the Company may, but is not obligated to, repurchase its outstanding common stock in the open market from time to time, provided that the Company complies with the prohibitions under its Rule 38a-1 Compliance Manual and Rule 17j-1 Code of Ethics 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 1940 Act, as amended. Unless amended or extended by the Company's Board, the Company expects the Repurchase Program to be in place until the earlier of November 11, 2023, or until $25.0 million of the Company's outstanding shares of common stock have been repurchased.

During the six months ended June 30, 2023, the Company repurchased 91,691 shares of its outstanding common stock at a weighted average price of $10.91. During the three months ended June 30, 2023, the Company did not repurchase outstanding common stock.

During the year ended December 31, 2022, the Company repurchased 185,722 shares of its outstanding common stock at a weighted average price of $10.77. All repurchased shares were immediately canceled and thus Trinity Capital holds no treasury stock. Under the Repurchase Program, as of June 30, 2023, the Company may, but is not obligated to, repurchase up to an additional $22.0 million of the Company's outstanding shares of common stock.

Equity Offerings

On April 7, 2022, the Company issued 2,754,840 shares of the Company’s common stock, par value $0.001 per share, at a public offering price of $18.15 per share, resulting in net proceeds to the Company of approximately $47.9 million, after deducting discounts and commissions and offering expenses. In addition, the underwriters exercised their option to purchase an additional 413,226 shares of common stock, resulting in additional net proceeds to the Company of $7.2 million, after deducting discounts, commissions and offering expenses.

On August 18, 2022, the Company issued 3,587,736 shares of the Company’s common stock, par value $0.001 per share, at a public offering price of $15.33 per share, resulting in net proceeds to the Company of approximately $53.3 million, after deducting discounts and commissions and offering expenses. In addition, the underwriters exercised their option in part to purchase an additional 132,168 shares of common stock, resulting in additional net proceeds to the Company of $2.0 million, after deducting discounts, commissions and offering expenses.

Distribution Reinvestment Plan

The Company’s amended and restated distribution reinvestment plan (“DRIP”) provides for the reinvestment of distributions in the form of common stock on behalf of its stockholders, unless a stockholder has elected to receive distributions in cash. As a result, if the Company declares a cash distribution, its stockholders who have not “opted out” of the DRIP by the opt out date will have their cash distribution automatically reinvested into additional shares of the Company’s common stock. The share requirements of the DRIP may be satisfied through the issuance of common shares or through open market purchases of common shares by the DRIP plan administrator. Newly issued shares will be valued based upon the final closing price of the Company’s common stock on the valuation date determined for each distribution by the Board.

The Company’s DRIP is administered by its transfer agent on behalf of the Company’s record holders and participating brokerage firms. Brokerage firms and other financial intermediaries may decide not to participate in the Company’s DRIP but may provide a similar distribution reinvestment plan for their clients. During the three months ended June 30, 2023, the Company issued 43,655 shares of common stock for a total of approximately $0.6 million under the DRIP. During the six months ended June 30, 2023, the Company issued 97,840 shares of common stock for a total of approximately $1.2 million under the DRIP.

During the year ended December 31, 2022, the Company issued 187,923 shares of common stock for a total of approximately $3.0 million under the DRIP.

Distributions

The following table summarizes distributions declared and/or paid by the Company since inception:


Declaration Date	Type	Record Date	Payment Date	Per Share Amount
May 7, 2020	Quarterly	May 29, 2020	June 5, 2020	$	0.22
August 10, 2020	Quarterly	August 21, 2020	September 4, 2020		0.27
November 9, 2020	Quarterly	November 20, 2020	December 4, 2020		0.27
December 22, 2020	Quarterly	December 30, 2020	January 15, 2021		0.27
March 23, 2021	Quarterly	March 31, 2021	April 16, 2021		0.28
June 15, 2021	Quarterly	June 30, 2021	July 15, 2021		0.29
September 13, 2021	Quarterly	September 30, 2021	October 15, 2021		0.33
December 16, 2021	Quarterly	December 31, 2021	January 14, 2022		0.36
March 15, 2022	Quarterly	March 31, 2022	April 15, 2022		0.40
March 15, 2022	Supplemental	March 31, 2022	April 15, 2022		0.15
June 15, 2022	Quarterly	June 30, 2022	July 15, 2022		0.42
June 15, 2022	Supplemental	June 30, 2022	July 15, 2022		0.15
September 15, 2022	Quarterly	September 30, 2022	October 14, 2022		0.45
September 15, 2022	Supplemental	September 30, 2022	October 14, 2022		0.15
December 15, 2022	Quarterly	December 30, 2022	January 13, 2023		0.46
December 15, 2022	Supplemental	December 30, 2022	January 13, 2023		0.15
March 14, 2023	Quarterly	March 31, 2023	April 14, 2023		0.47
June 14, 2023	Quarterly	June 30, 2023	July 14, 2023		0.48
June 14, 2023	Supplemental	June 30, 2023	July 14, 2023		0.05
			Total	$	5.62

Note 8. Equity Incentive Plans

2019 Long Term Incentive Plan

The Company’s Board adopted and approved the 2019 Trinity Capital Inc. Long Term Incentive Plan (the “2019 Long Term Incentive Plan”) on October 17, 2019 and the Company’s stockholders approved the 2019 Long Term Incentive Plan on June 17, 2021 at the Company’s 2021 Annual Meeting of Stockholders, with the 2019 Long Term Incentive Plan becoming effective on June 17, 2021. Under the 2019 Long Term Incentive Plan, awards of restricted stock, incentive stock options and non-statutory stock options (together with incentive stock options, “Options”) may be granted to certain of the Company’s executive officers, employee directors and other employees (collectively, the “Employee Participants”) in accordance with the SEC exemptive order the Company received on May 27, 2021 (the “SEC Exemptive Order”). While the 2019 Long Term Incentive Plan contemplates grants of restricted stock, restricted stock units, Options, dividend equivalent rights, performance awards and other stock-based awards to the Employee Participants, the Company only sought and received exemptive relief from the SEC pursuant to the SEC Exemptive Order to grant awards of restricted stock and Options. As a result, the Company will only grant awards of such securities under the 2019 Long Term Incentive Plan. The Employee Participants will have the right to receive dividends on such awarded restricted stock, unless and until the restricted stock is forfeited.

Subject to certain adjustments under the 2019 Long Term Incentive Plan, the maximum aggregate number of shares of the Company’s common stock authorized for issuance under the 2019 Long Term Incentive Plan is 3,600,000 shares. The 2019 Long Term Incentive Plan is to be administered by the Compensation Committee of the Board (the “Compensation Committee”) in accordance with the terms of the 2019 Long Term Incentive Plan. The 2019 Long Term Incentive Plan will terminate on the day prior to the tenth anniversary of the date it was initially adopted by the Board, unless terminated sooner by action of the Board or the Compensation Committee, as applicable.

For additional information regarding the 2019 Long Term Incentive Plan, please refer to the Company’s Current Report on Form 8-K filed with the SEC on June 23, 2021, and the Company’s definitive proxy statement filed with the SEC on April 27, 2023. The following table summarizes issuances, vesting, and retirement of shares

under the plan as well as the fair value of granted stock for the six months ended June 30, 2023 and 2022 (dollars in thousands).


		Six Months Ended			Weighted Average			Six Months Ended			Weighted Average
		June 30, 2023			Grant Date Fair Value			June 30, 2022			Grant Date Fair Value
Unvested as of Beginning of Period			1,041,721		$	16.98			536,552		$	16.48
Shares Granted			783,100		$	12.85			698,943		$	17.30
Shares Vested and Forfeited			(319,342	)	$	16.96			(99,945	)	$	16.55
Unvested as of Ending of Period			1,505,479		$	14.84			1,135,550		$	16.98

Fair Value of Granted Stock	$		10,063				$		12,092
Compensation cost recognized	$		3,970				$		2,464

As of June 30, 2023, there was approximately $21.3 million of total unrecognized compensation costs related to the non-vested restricted stock awards. These costs are expected to be recognized over a weighted average period of 2.8 years. As of December 31, 2022, there was approximately $15.3 million of total unrecognized compensation costs related to non-vested restricted stock awards. These costs were expected to be recognized over a weighted average period of 2.7 years.

2019 Restricted Stock Plan

The Company’s Board adopted and approved the Trinity Capital Inc. 2019 Non-Employee Director Restricted Stock Plan (the “2019 Restricted Stock Plan”) on October 17, 2019 and the Company’s stockholders approved the 2019 Restricted Stock Plan on June 17, 2021 at the Company’s 2021 Annual Meeting of Stockholders. The 2019 Restricted Stock Plan became effective on June 17, 2021 and provides for grants of restricted stock awards (“Non-Employee Director Awards”) to the Company’s non-employee directors (the “Non-Employee Director Participants”), which are directors who are not “interested persons” of the Company (as such term is defined in Section 2(a)(19) of the 1940 Act) in accordance with the SEC Exemptive Order. The Non-Employee Director Participants will have the right to receive dividends on such awarded restricted stock, unless and until the restricted stock is forfeited.

Subject to certain adjustments under the 2019 Restricted Stock Plan, the total number of shares of the Company’s common stock that may be subject to Non-Employee Director Awards is 60,000 shares. The 2019 Restricted Stock Plan is to be administered by the Compensation Committee, subject to the discretion of the Board. The 2019 Restricted Stock Plan will terminate on the day prior to the tenth anniversary of the date it was approved by the Company’s stockholders, unless terminated sooner by action of the Board.

For additional information regarding the 2019 Restricted Stock Plan, please refer to the Company’s Current Report on Form 8-K, filed with the SEC on June 23, 2021, and the Company’s definitive proxy statement filed with the SEC on April 27, 2023. The following table summarizes issuances, vesting, and retirement of shares under the plan as well as the fair value of granted stock for the six months ended June 30, 2023 and 2022 (dollars in thousands).


		Six Months Ended			Weighted Average			Six Months Ended			Weighted Average
		June 30, 2023			Grant Date Fair Value			June 30, 2022			Grant Date Fair Value
Unvested as of Beginning of Period,			13,540		$	14.77			6,066		$	16.48
Shares Granted			15,196		$	13.16			19,320		$	15.53
Shares Vested and Forfeited			(13,540	)	$	14.77			(11,846	)	$	16.88
Unvested as of Ending of Period,			15,196		$	13.16			13,540		$	14.77

Fair Value of Granted Stock	$		200				$		300
Compensation cost recognized	$		100				$		169

As of June 30, 2023, there was approximately $0.2 million of total unrecognized compensation costs related to non-vested restricted stock awards. These costs are expected to be recognized over a one-year period. As of December 31, 2022, there was approximately $0.1 million of total unrecognized compensation costs related to non-vested restricted stock awards. These costs are expected to be recognized over a six-month period.

Note 9. Earnings Per Share

The following table sets forth the computation of the basic and diluted earnings per common share for the three and six months ended June 30, 2023 and 2022 (in thousands except shares and per share information):


		Three Months Ended			Three Months Ended				Six Months Ended			Six Months Ended
	June 30, 2023			June 30, 2022				June 30, 2023			June 30, 2022
Earnings per common share - basic
Numerator for basic earnings per share	$		19,882	$		(7,723	)	$		42,366	$		(16,787	)
Denominator for basic weighted average shares			36,024,566			30,955,022				35,551,947			29,188,790
Earnings/(Loss) per common share - basic	$		0.55	$		(0.25	)	$		1.19	$		(0.58	)
Earnings per common share - diluted
Numerator for increase in net assets per share	$		19,882	$		(7,723	)	$		42,366	$		(16,787	)
Adjustment for interest expense and deferred financing costs on Convertible Notes(1)			910			—				1,819			—
Numerator for diluted earnings per share			20,792			(7,723	)			44,185			(16,787	)
Denominator for basic weighted average shares			36,024,566			30,955,022				35,551,947			29,188,790
Adjustment for dilutive effect of Convertible Notes(1)			3,666,795			—				3,666,795			—
Denominator for diluted weighted average shares			39,691,361			30,955,022				39,218,742			29,188,790
Earnings/(Loss) per common share - diluted	$		0.52	$		(0.25	)	$		1.13	$		(0.58	)

(1)

No adjustments for interest or incremental shares were included for the three and six months ended June 30, 2022, because the effect would be antidilutive.

In certain circumstances at the Company's election, the Convertible Notes will be convertible into cash, shares of the Company's common stock or a combination of cash and shares of the Company's common stock, which can be dilutive to common stockholders. Diluted earnings (loss) available to each share of common stock outstanding during the reporting period included any additional shares of common stock that would be issued if all potentially dilutive securities were exercised. In accordance with ASU 2020-06, the Company is required to disclose diluted EPS using the if-converted method that assumes conversion of convertible securities at the beginning of the reporting period and is intended to show the maximum dilution effect to common stockholders regardless of how the conversion can occur.

Note 10. Income Taxes

The Company has elected to be treated, and intends to continue to qualify annually, as a RIC under Subchapter M of the Code for U.S. federal tax purposes. In order to maintain its treatment as a RIC, the Company is generally required to distribute at least annually to its stockholders at least the sum of 90% of its investment company taxable income (which generally includes its net ordinary taxable income and realized net short-term capital gains in excess of realized net long-term capital losses) and 90% of its net tax-exempt income (if any). The Company generally will not be subject to U.S. federal income tax on these distributed amounts, but will pay U.S. federal income tax at corporate rates on any retained amounts.

The amount of taxable income to be paid out as a distribution is determined by the Board each quarter and is generally based upon the annual earnings estimated by management of the Company. Net capital gains, if any, are

distributed at least annually, although the Company may decide to retain all or some of those capital gains for investment and pay U.S. federal income tax at corporate rates on those retained amounts. If the Company chooses to do so, this generally will increase expenses and reduce the amount available to be distributed to stockholders. In the event the Company’s taxable income (including any net capital gains) for a fiscal year falls below the amount of distributions declared and paid with respect to that year, however, a portion of the total amount of those distributions may be deemed a return of capital for tax purposes to the Company’s stockholders.

Because federal income tax regulations differ from GAAP, 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 in nature. Permanent differences are reclassified among capital accounts in the financial statements to reflect their appropriate tax character. Temporary differences arise when certain items of income, expense, gain or loss are recognized at some time in the future.

For the three and six months ended June 30, 2023, $0.7 million and $1.3 million, respectively, was recorded for U.S. federal excise tax. For the three and six months ended June 30, 2022, $0.7 million and $1.3 million, respectively, was recorded for U.S. federal excise tax.

The following table sets forth the tax cost basis and the estimated aggregate gross unrealized appreciation and depreciation from investments for federal income tax purposes as of June 30, 2023 and December 31, 2022 (in thousands):


	June 30, 2023		December 31, 2022
Tax Cost of Investments (1)		1,193,222	$	1,166,744


	June 30, 2023				December 31, 2022
Unrealized appreciation		$	29,946			$	27,223
Unrealized depreciation			(62,882	)			(88,970	)
Net unrealized appreciation/(depreciation) from investments		$	(32,936	)		$	(61,747	)

(1)

Includes cost of short-term investments, including cash and cash equivalents.

Note 11. Financial Highlights

The following presents financial highlights (in thousands except share and per share information):


	Six Months Ended				Six Months Ended
	June 30, 2023				June 30, 2022
Per Share Data: (1)
Net asset value, beginning of period	$	13.15			$	16.40

Net investment income		1.17				1.07
Net realized and unrealized gains/(losses) on investments (2)		0.02				(1.65	)
Net increase/(decrease) in net assets resulting from operations		1.19				(0.58	)

Offering costs		(0.01	)			(0.08	)
Effect of shares issued and repurchased (3)		(0.18	)			—
Distributions (4)		(1.00	)			(1.12	)
Total increase/(decrease) in net assets		—				(1.78	)

Net asset value, end of period	$	13.15			$	14.62

Shares outstanding, end of period		36,664,864				31,355,832
Weighted average shares outstanding		35,551,947				29,188,790
Total return based on net asset value (5)(9)		7.6		%		(4.0	)	%
Total return based on market value (6)(9)		32.1		%		(13.6	)	%

Ratio/Supplemental Data:
Per share market value at end of period	$	13.26			$	14.47
Net assets, end of period	$	481,995			$	458,342
Ratio of total expenses to average net assets(10)		19.8		%		15.6		%
Ratio of net investment income to average net assets(10)		17.8		%		14.4		%
Ratio of interest and credit facility expenses to average net assets(10)		9.9		%		6.7		%
Portfolio turnover rate(7)(9)		16.7		%		21.7		%
Asset coverage ratio (8)		172.5		%		177.0		%

(1)

Based on actual number of shares outstanding at the end of the corresponding period or the weighted average shares outstanding for the period, unless otherwise noted, as appropriate.

(2)

Net realized and unrealized gains/(losses) on investments include rounding adjustments to reconcile the change in net asset value per share.

(3)

Includes the impact of the different share amounts as a result of calculating certain per share data based on the weighted-average basic shares outstanding during the period and certain per share data based on the shares outstanding as of a period end or transaction date. Also includes the impact of the issuance of shares related to the equity incentive plans, the accretive effect of DRIP issuance and stock offerings (issuing shares above NAV per share), and the impact of share repurchases under the Repurchase Program.

(4)

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

(5)

Total return based on net asset value is calculated as the change in net asset value per share during the period plus declared distributions per share during the period, divided by the beginning net asset value per share.

(6)

Total return based on market value is calculated as the change in market value per share during the period, taking into account dividends.

(7)

Portfolio turnover rate is calculated using the lesser of year-to-date cash sales/repayments or year-to-date cash purchases over the average of the total investments at fair value.

(8)

Based on outstanding debt of $664.5 million and $595.0 million as of June 30, 2023 and 2022, respectively.

(9)

Not annualized.

(10)

Annualized.

Senior Securities

Information about the Company’s senior securities (including debt securities and other indebtedness) is shown in the following table as of June 30, 2023, and December 2022, 2021 and 2020. No senior securities were outstanding as of December 31, 2019.


Class and Period	Total Amount Outstanding Exclusive of Treasury Securities (1) (in thousands)			Asset Coverage per Unit (2)		Involuntary Liquidating Preference per Unit (3)		Average Market Value per Unit (4)
Credit Suisse Credit Facility
June 30, 2023(5)		$	—		—		—		—
December 31, 2022(5)			—		—		—		—
December 31, 2021			10,000		1,958		—		—
December 31, 2020			135,000		1,770		—		—

KeyBank Credit Facility
June 30, 2023		$	232,000		1,725		—		—
December 31, 2022			187,500		1,741		—		—
December 31, 2021			81,000		1,958		—		—
December 31, 2020			—		—		—		—

2025 Notes
June 30, 2023		$	182,500		1,725		—	$	1,005.81
December 31, 2022			182,500		1,741		—		1,005.96
December 31, 2021			125,000		1,958		—		—
December 31, 2020			125,000		1,770		—		—

Convertible Notes
June 30, 2023		$	50,000		1,725		—		—
December 31, 2022			50,000		1,741		—		—
December 31, 2021			50,000		1,958		—		—
December 31, 2020			50,000		1,770		—		—

August 2026 Notes
June 30, 2023		$	125,000		1,725		—		—
December 31, 2022			125,000		1,741		—		—
December 31, 2021			125,000		1,958		—		—
December 31, 2020			—		—		—		—

December 2026 Notes
June 30, 2023		$	75,000		1,725		—		—
December 31, 2022			75,000		1,741		—		—
December 31, 2021			75,000		1,958		—		—
December 31, 2020			—		—		—		—

Total
June 30, 2023		$	664,500		1,725		—		—
December 31, 2022			620,000		1,741		—		—
December 31, 2021			466,000		1,958		—		—
December 31, 2020			310,000		1,770		—		—

(1)

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

(2)

Asset coverage per unit is the ratio of the carrying value of total assets, less all liabilities excluding indebtedness represented by senior securities in this table to the aggregate amount of senior securities representing indebtedness. Asset coverage per unit is expressed in terms of dollar amounts per $1,000 of indebtedness and is calculated on a consolidated basis.

(3)

The amount to which such class of senior security would be entitled upon the Company’s involuntary liquidation in preference to any security junior to it. The “—” in this column indicates information that the SEC expressly does not require to be disclosed for certain types of senior securities.

(4)

Not applicable because the senior securities are not registered for public trading, with the exception of the 2025 Notes. The average market value per unit calculated for the 2025 Notes is based on the average daily price of such notes and is expressed in terms of dollar amounts per $1,000 of indebtedness.

(5)

The Credit Suisse Credit Facility matured on January 8, 2022, in accordance with its terms, and all outstanding indebtedness thereunder was repaid.

Note 12. Related Party Transactions

During the three and six months ended June 30, 2023 and the year ended December 31, 2022, certain related parties received distributions from the Company relating to their shares held. Refer to “Note 7 – Stockholder’s Equity” for further details on the Company’s DRIP and the distributions declared. Additionally, in connection with the Company’s IPO, certain related parties purchased additional shares of the Company’s common stock. These acquisitions were made at the IPO price of $14.00 per share. During the three and six months ended June 30, 2023 and the year ended December 31, 2022, the Company’s directors and executive officers and certain employees received restricted stock awards under the 2019 Long Term Incentive Plan and the 2019 Restricted Stock Plan. Refer to “Note 8 – Equity Incentive Plans” for further details on the Company’s stock-based compensation plans.

The Company has entered into indemnification agreements with its directors and executive officers. The indemnification agreements are intended to provide the Company’s directors and executive officers the maximum indemnification permitted under Maryland law and the 1940 Act. Each indemnification agreement provides that the Company shall indemnify the director or executive officer who is a party to the agreement, or an “Indemnitee,” including the advancement of legal expenses, if, by reason of his or her corporate status, the Indemnitee is, or is threatened to be, made a party to or a witness in any threatened, pending, or completed proceeding, to the maximum extent permitted by Maryland law and the 1940 Act.

The Company and its executives and directors are covered by directors and officers insurance. In addition, each of our directors and officers have entered into an indemnification agreement with us pursuant to which our directors and officers are indemnified by us to the maximum extent permitted by Maryland law subject to the restrictions of the 1940 Act.

On December 5, 2022, the Company and the JV Partner formed an unconsolidated joint venture to co-invest with the Company. Refer to “Note 1 – Organization and Basis of Presentation” for further details on the Company’s investment in the JV.

Note 13. Recent Accounting Pronouncements

In March 2020, the FASB issued ASU No. 2020-04, “Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting.” In December 2022, the FASB issued ASU 2022-06, Reference Rate Reform (Topic 848) to defer the sunset date of Topic 848 from December 31, 2022 to December 31, 2024. The ASU 2020-04 provides optional exceptions for applying GAAP to contract modifications, hedging relationships and other transactions affected reference rate reform if certain criteria are met. The Company adopted the guidance during the quarter and its adoption had no material impact on the Company's consolidated financial statements.

In June 2022, the FASB issued ASU No. 2022-03, Fair Value Measurements (Topic 820) - Fair Value Measurement of Equity Securities Subject to Contractual Sale Restrictions (“ASU 2022-03”). This change prohibits entities from taking into account contractual restrictions on the sale of equity securities when estimating fair value and introduces required disclosures for such transactions. The standard is effective for annual periods beginning after December 15, 2023, and should be applied prospectively. The early adoption of ASU 2022-03 did not have a material impact on the Company’s financial statements.

Note 14. Subsequent Events

The Company’s management evaluated subsequent events through the date of issuance of the consolidated financial statements included herein. There have been no subsequent events that occurred during such period that would require recognition or disclosure.

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

Except where the context suggests otherwise, the terms “we,” “us,” “our,” and “the Company” refer to Trinity Capital Inc. and its consolidated subsidiaries. The information contained in this section should be read in conjunction with our consolidated financial statements and related notes thereto appearing elsewhere in this Quarterly Report on Form 10‑Q.

Forward-Looking Statements

This quarterly report contains forward-looking statements that involve substantial risks and uncertainties. Such statements involve known and unknown risks, uncertainties and other factors, and undue reliance should not be placed thereon. Any statements about our expectations, beliefs, plans, predictions, forecasts, objectives, assumptions or future events or performance are not historical facts and may be forward-looking. These statements are often, but not always, made through the use of words or phrases such as “anticipate,” “believes,” “can,” “could,” “may,” “predicts,” “potential,” “should,” “will,” “estimate,” “plans,” “projects,” “continuing,” “ongoing,” “expects,” “intends” and similar words or phrases. Accordingly, these statements are only predictions and involve estimates, known and unknown risks, assumptions and uncertainties that could cause actual results to differ materially from those expressed in them. Our actual results could differ materially from those anticipated in such forward-looking statements as a result of several factors discussed under Item 1A. “Risk Factors” of Part II of this quarterly report and Item 1A. “Risk Factors” of Part I of our Annual Report on Form 10-K, filed with the Securities and Exchange Commission (“SEC”) on March 2, 2023, including but not limited to the following:

•

our limited operating history as a business development company (“BDC”);

•

our future operating results;

•

our dependence upon our management team and key investment professionals;

•

our ability to manage our business and future growth;

•

risks related to investments in growth-stage companies, other venture capital-backed companies and generally U.S. companies;

•

the ability of our portfolio companies to achieve their objectives, including due to the impact of supply chain disruptions, interest rate and inflation rate environments;

•

the use of leverage;

•

risks related to the uncertainty of the value of our portfolio investments;

•

changes in political, economic or industry conditions, including as a result of supply chain disruptions, the interest rate and inflation rate environments or conditions affecting the financial and capital markets;

•

uncertainty surrounding the financial and/or political stability of the United States, the United Kingdom, the European Union, China, and other countries;

•

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

•

risks related to changes in interest rates and inflation rates, our expenses, and other general economic conditions and the effect on our net investment income;

•

the effect of the decommissioning of the London Interbank Offered Rate (“LIBOR”) and the implementation of alternatives to LIBOR, such as the Secured Overnight Financing Rate (“SOFR”);

•

the impact of changes in laws or regulations (including the interpretation thereof), including tax laws, the Coronavirus Aid, Relief and Economic Security Act of 2020, and the American Rescue Plan Act of 2021, on our operations and/or the operations of our portfolio companies;

•

risks related to market volatility, including general price and volume fluctuations in stock markets;

•

our ability to make distributions; and

•

our ability to maintain our status as a BDC under the Investment Company Act of 1940 as amended (the “1940 Act”), and qualify annually for tax treatment as a regulated investment company (“RIC”) under Subchapter M of the Internal Revenue Code of 1986, as amended (“the Code”).

Additionally, there may be other risks that are otherwise described from time to time in the reports that we file with the SEC. Any forward-looking statements in this report should be considered in light of various important factors, including the risks and uncertainties listed above, as well as others. All forward-looking statements are necessarily only estimates of future results, and there can be no assurance that actual results will not differ materially from expectations, and, therefore, you are cautioned not to place undue reliance on such statements. Any forward-looking statements are qualified in their entirety by reference to the risk factors discussed throughout this quarterly report. Further, any forward-looking statement speaks only as of the date on which it is made, and we undertake no obligation to update any forward-looking statement to reflect events or circumstances after the date on which the statement is made or to reflect the occurrence of unanticipated events. Because we are an investment company, the forward-looking statements and projections contained in this quarterly report are excluded from the safe harbor protections provided by Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”) (the “safe harbor” provision of the Private Securities Litigation Reform Act of 1995).

Overview

We are a specialty lending company providing debt, including loans and equipment financings, to growth-stage companies, including venture capital-backed companies and companies with institutional equity investors. We are an internally managed, closed-end, non-diversified management investment company that has elected to be regulated as a BDC under the 1940 Act. We have elected to be treated, and intend to qualify annually, as a RIC under Subchapter M of the Code for U.S. federal income tax purposes. As a BDC and a RIC, we are required to comply with certain regulatory requirements.

Our investment objective is to generate current income and, to a lesser extent, capital appreciation through our investments. We seek to achieve our investment objective by making investments consisting primarily of term loans and equipment financings and, to a lesser extent, working capital loans, equity and equity-related investments. In addition, we may obtain warrants or contingent exit fees at funding from many of our portfolio companies, providing an additional potential source of investment returns. We generally are required to invest at least 70% of our total assets in qualifying assets in accordance with the 1940 Act but may invest up to 30% of our total assets in non-qualifying assets, as permitted by the 1940 Act.

We target investments in growth-stage companies, which are typically private companies, including venture-backed companies and companies with institutional equity investors. We define “growth-stage companies” as companies that have significant ownership and active participation by sponsors, such as institutional investors or private equity firms, and expected annual revenues of up to $100.0 million. Subject to the requirements of the 1940 Act, we are not limited to investing in any particular industry or geographic area and seek to invest in under-financed segments of the private credit markets.

Our loans and equipment financings may have initial interest-only periods of up to 24 months and generally fully amortize over a total term of up to 60 months. These investments are typically secured by a blanket first position lien, a specific asset lien on mission-critical assets and/or a blanket second position lien. We may also make a limited number of direct equity and equity-related investments in conjunction with our debt investments. We target growth-stage companies that have recently issued equity to raise cash to offset potential cash flow needs related to projected growth, have achieved positive cash flow to cover debt service, or have institutional investors committed to providing additional funding. A loan or equipment financing may be structured to tie the amortization of the loan or equipment financing to the portfolio company’s projected cash balances while cash is still available for operations. As such, the loan or equipment financing may have a reduced risk of default. We believe that the amortizing nature of our investments will mitigate risk and significantly reduce the risk of our investments over a relatively short period. We focus on protecting and recovering principal in each investment and structure our investments to provide downside protection.

Our History

Trinity Capital Inc. was incorporated under the general corporation laws of the State of Maryland on August 12, 2019 and commenced operations on January 16, 2020. Prior to January 16, 2020, we had no operations, except for matters relating to our formation and organization as a BDC.

On January 16, 2020, through a series of transactions (the “Formation Transactions”), we acquired Trinity Capital Investment, LLC, Trinity Capital Fund II, L.P. (“Fund II”), Trinity Capital Fund III, L.P., Trinity Capital Fund IV, L.P. and Trinity Sidecar Income Fund, L.P. (collectively, the “Legacy Funds”) and all of their respective assets (the “Legacy Assets”), including their respective investment portfolios (the “Legacy Portfolio”), as well as Trinity Capital Holdings, LLC (“Trinity Capital Holdings”), a holding company whose subsidiaries managed and/or had the right to receive fees from certain of the Legacy Funds. In order to complete these transactions, we used a portion of the proceeds from our private equity offering and private debt offering that occurred on January 16, 2020 (the “Private Offerings”).

The Legacy Funds were merged with and into the Company, and we issued 9,183,185 shares of our common stock for an aggregate amount of approximately $137.7 million and paid approximately $108.7 million in cash to the Legacy Funds' investors, which included the general partners, managers or managing members of the Legacy Funds (the “Legacy Investors”), to acquire the Legacy Funds and all of their respective assets, including the Legacy Portfolio. Our senior management team, led by Steven L. Brown, comprises the majority of the senior management team that managed the Legacy Funds and sourced the Legacy Portfolio.

As part of the Formation Transactions, we also acquired 100% of the equity interests of Trinity Capital Holdings for an aggregate purchase price of $10.0 million, which was comprised of 533,332 shares of our common stock, totaling approximately $8.0 million, and approximately $2.0 million in cash. In connection with the acquisition of such equity interests, the Company also assumed a $3.5 million severance related liability with respect to a former member of certain general partners of certain Legacy Funds. In connection with the acquisition of Trinity Capital Holdings, approximately $13.5 million (consisting of the aggregate purchase price and severance related liability assumed) was expensed to Costs related to the acquisition of Trinity Capital Holdings and Legacy Funds in the Consolidated Statements of Operations. As a result of the Formation Transactions, Trinity Capital Holdings became a wholly owned subsidiary of the Company.

On February 2, 2021, we completed our initial public offering of 8,006,291 shares of our common stock at a price of $14.00 per share, inclusive of the underwriters’ option to purchase additional shares, which was exercised in full. Our common stock began trading on the Nasdaq Global Select Market on January 29, 2021 under the symbol “TRIN.” Proceeds from this offering were primarily used to pay down a portion of our existing indebtedness outstanding.

Critical Accounting Policies

The Company’s financial statements are prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”) and pursuant to Regulation S-X under the Securities Act of 1933, as amended (the “Securities Act”). The Company follows accounting and reporting guidance as determined by the Financial Accounting Standards Board (“FASB”), in FASB Accounting Standards Codification (“ASC”) 946, Financial Services — Investment Companies.

The preparation of our financial statements in accordance with GAAP requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues and expenses. Changes in the economic environment, financial markets and any other parameters used in determining such estimates could cause actual results to differ materially. Valuation of investments, income recognition, realized / unrealized gains or losses and U.S. federal income taxes are considered to be our critical accounting policies and estimates. For additional information, please refer to “Note 2 - Summary of Significant Accounting Policies” in the notes to the consolidated financial statements included with this Quarterly Report on Form 10-Q.

Valuation of Investments

The most significant estimate inherent in the preparation of the Company’s consolidated financial statements is the valuation of investments and the related amounts of unrealized appreciation and depreciation of investments recorded. The Company’s investments are carried at fair value in accordance with the 1940 Act and ASC 946 and measured in accordance with ASC 820, Fair Value Measurements and Disclosures (“ASC 820”). ASC 820 defines fair value, establishes a framework for measuring fair value, establishes a fair value hierarchy based on the observability of inputs used to measure fair value, and provides disclosure requirements for fair value measurements. ASC 820 requires the Company to assume that each of the portfolio investments is sold in a hypothetical transaction in the principal or, as applicable, most advantageous market using market participant assumptions as of the measurement date. Market participants are defined as buyers and sellers in the principal market that are independent, knowledgeable and willing and able to transact. The Company values its investments at fair value as determined in good faith by the Company’s Board in accordance with the provisions of ASC 820 and the 1940 Act.

The SEC recently adopted new Rule 2a-5 under the 1940 Act (“Rule 2a-5”), which establishes a framework for determining fair value in good faith for purposes of the 1940 Act. As adopted, Rule 2a-5 permits boards of directors to designate certain parties to perform fair value determinations, subject to board oversight and certain other conditions. The SEC also adopted new Rule 31a-4 under the 1940 Act (“Rule 31a-4”), which provides the recordkeeping requirements associated with fair value determinations. While the Company's Board has not elected to designate a valuation designee, the Company has adopted certain revisions to its valuation policies and procedures to comply with the applicable requirements of Rule 2a-5 and Rule 31a-4.

While the Board is ultimately and solely responsible for determining the fair value of the Company’s investments, the Company has engaged independent valuation firms to provide the Company with valuation assistance with respect to its investments. The Company engages independent valuation firms on a discretionary basis. Specifically, on a quarterly basis, the Company identifies portfolio investments with respect to which an independent valuation firm assists in valuing certain investments. The Company selects these portfolio investments based on a number of factors, including, but not limited to, the potential for material fluctuations in valuation results, size, credit quality and the time lapse since the last valuation of the portfolio investment by an independent valuation firm.

Investments recorded on our Consolidated Statements of Assets and Liabilities are categorized based on the inputs to the valuation techniques as follows:

Given the nature of lending to venture capital-backed growth-stage companies, substantially all of the Company’s investments in these portfolio companies are considered Level 3 assets under ASC 820 because there is no known or accessible market or market indexes for these investment securities to be traded or exchanged. The Company uses an internally developed portfolio investment rating system in connection with its investment oversight, portfolio management and analysis and investment valuation procedures. This system takes into account both quantitative and qualitative factors of the portfolio companies. Due to the inherent uncertainty of determining the fair value of investments that do not have a readily available market value, the fair value of the Company’s investments may fluctuate from period to period. Because of the inherent uncertainty of valuation, these estimated values may differ significantly from the values that would have been reported had a ready market for the investments existed, and it is reasonably possible that the difference could be material.

Fair value estimates are made at discrete points in time based on relevant information. These estimates may be subjective in nature and involve uncertainties and matters of significant judgment and, therefore, cannot be determined with precision. The carrying amounts of the Company’s financial instruments, consisting of cash, investments, receivables, payables and other liabilities approximate the fair values of such items due to the short-term nature of these instruments.

Income Recognition

Interest Income

In addition, the Company may also be entitled to an end-of-term (“EOT”) fee. EOT payments related to debt investments to be paid at the termination of the financing arrangements are accreted into interest income over the contractual life of the debt based on the effective yield method. As of June 30, 2023 and December 31, 2022, the Company had EOT payments receivable of approximately $60.7 million and $59.9 million, respectively, which is included as a component of the cost basis of the Company’s current debt securities. When a portfolio company pre-pays their indebtedness prior to the scheduled maturity date, the acceleration of the unaccreted OID and EOT is recognized as interest income.

Income related to application or origination payments, including facility commitment fees, net of related expenses and generally collected in advance, are accreted into interest income over the contractual life of the loan. The Company recognizes nonrecurring fees and additional OID and EOT received in consideration for contract modifications commencing in the quarter relating to the specific modification.

Fee Income

Portfolio Composition and Investment Activity

Portfolio Composition

As of June 30, 2023, our investment portfolio had an aggregate fair value of approximately $1,148.0 million and was comprised of approximately $856.0 million in secured loans, $244.1 million in equipment financings, and $47.9 million in equity and warrants, across 117 portfolio companies. As of December 31, 2022, our investment portfolio had an aggregate fair value of approximately $1,094.4 million and was comprised of approximately $802.9 million in secured loans, $246.0 million in equipment financings, and $45.5 million in equity and warrants, across 116 portfolio companies.

A summary of the composition of our investment portfolio at cost and fair value as a percentage of total investments are shown in the following table as of June 30, 2023 and December 31, 2022:


	June 30, 2023						December 31, 2022

				Fair						Fair
Type	Cost			Value			Cost			Value
Secured Loans		73.5	%		74.5	%		71.7	%		73.3	%
Equipment Financings		21.8	%		21.3	%		23.1	%		22.5	%
Equity		2.7	%		1.7	%		3.4	%		1.3	%
Warrants		2.0	%		2.5	%		1.8	%		2.9	%
Total		100.0	%		100.0	%		100.0	%		100.0	%

The following table shows the composition of our investment portfolio by geographic region at cost and fair value as a percentage of total investments as of June 30, 2023 and December 31, 2022. The geographic composition is determined by the location of the corporate headquarters of the portfolio company.


	June 30, 2023						December 31, 2022
				Fair						Fair
Geographic Region	Cost			Value			Cost			Value
United States
West		38.2	%		38.7	%		39.3	%		40.3	%
Northeast		32.4	%		32.3	%		27.9	%		28.4	%
Mountain		10.6	%		10.5	%		10.7	%		11.2	%
South		6.3	%		6.7	%		8.9	%		7.2	%
Midwest		5.0	%		4.4	%		5.1	%		4.6	%
Southeast		0.9	%		0.9	%		1.0	%		1.0	%
Trinity Investor JV I LLC(1)		0.7	%		0.8	%		0.0	%		0.0	%
International:
Canada		3.6	%		3.4	%		4.5	%		4.6	%
Western Europe		2.3	%		2.3	%		2.6	%		2.7	%
Total		100.0	%		100.0	%		100.0	%		100.0	%

(1)

Trinity Investor JV I LLC is a joint venture between the Company and the JV Partner. This entity invests in secured loans and equipment financings to growth-stage companies that have been originated by the Company. The portfolio companies held by the JV represent a diverse set of geographical classifications, which are similar to those in which the Company invests directly. See “Note 1 – Organization and Basis of Presentation” for further discussion.

Set forth below is a table showing the industry composition of our investment portfolio at cost and fair value as a percentage of total investments as of June 30, 2023 and December 31, 2022:


	June 30, 2023						December 31, 2022
				Fair						Fair
Industry	Cost			Value			Cost			Value
Green Technology		11.6	%		12.6	%		12.3	%		14.0	%
Finance and Insurance		11.6	%		11.9	%		9.9	%		10.4	%
Life Sciences		9.8	%		10.1	%		6.2	%		6.5	%
Consumer Products & Services		8.7	%		8.7	%		6.2	%		6.4	%
Food and Agriculture Technologies		8.2	%		8.4	%		8.8	%		9.3	%
Real Estate Technology		8.6	%		8.3	%		8.9	%		8.8	%
Space Technology		7.0	%		7.2	%		6.2	%		6.5	%
Healthcare		4.7	%		4.5	%		7.7	%		5.3	%
Marketing, Media, and Entertainment		4.2	%		4.2	%		5.3	%		5.5	%
Digital Assets Technology and Services		4.5	%		3.9	%		5.3	%		4.1	%
Automation & Internet of Things		3.6	%		3.9	%		4.7	%		5.0	%
Human Resource Technology		3.5	%		3.6	%		3.5	%		3.8	%
Connectivity		3.1	%		2.9	%		3.1	%		3.1	%
Transportation Technology		2.8	%		2.7	%		2.7	%		2.7	%
Industrials		1.7	%		1.8	%		2.1	%		2.1	%
Construction Technology		1.9	%		1.4	%		2.1	%		1.8	%
SaaS		1.3	%		1.3	%		2.5	%		2.7	%
Education Technology		1.6	%		1.2	%		1.6	%		1.3	%
Multi-Sector Holdings(1)		0.7	%		0.8	%		0.0	%		0.0	%
Supply Chain Technology		0.9	%		0.6	%		0.9	%		0.7	%
Total		100.0	%		100.0	%		100.0	%		100.0	%

(1)

As of June 30, 2023 and December 31, 2022, the debt, including loans and equipment financings, in our portfolio had a weighted average time to maturity of approximately 3.0 and 3.2 years, respectively. Additional information regarding our portfolio is set forth in the Consolidated Schedule of Investments and the related notes thereto included with this Quarterly Report on Form 10-Q.

Concentrations of Credit Risk

Credit risk is the risk of default or non-performance by portfolio companies, equivalent to the investment’s carrying amount. Industry and sector concentrations will vary from period to period based on portfolio activity.

As of June 30, 2023 and December 31, 2022, the Company’s ten largest portfolio companies represented approximately 29.8% and 31.7%, respectively, of the total fair value of the Company’s investments in portfolio companies. As of June 30, 2023 and December 31, 2022, the Company had 14 and 16 portfolio companies, respectively, that represented 5% or more of the Company’s net assets.

Investment Activity

During the six months ended June 30, 2023, we invested approximately $116.8 million in seven new portfolio companies, and approximately $110.1 million in 17 existing portfolio companies, excluding deferred fees. During the six months ended June 30, 2023, we received an aggregate of $186.3 million in proceeds from repayments and

sales of our investments, including proceeds of approximately $125.7 million from early repayments on our debt investments and sales of debt investments.

During the year ended December 31, 2022, we invested approximately $381.1 million in 34 new portfolio companies and approximately $250.1 million in 32 existing portfolio companies, excluding deferred fees. During the year ended December 31, 2022, we received an aggregate of approximately $336.6 million in proceeds from repayments of our debt investments, including proceeds of approximately $149.8 million from early repayments on our debt investments.

The following table provides a summary of the changes in the investment portfolio for the six months ended June 30, 2023 and the year ended December 31, 2022 (in thousands):


	Six Months Ended			Year Ended
	June 30, 2023			December 31, 2022
Beginning Portfolio, at fair value	$	1,094,386		$	873,470
Purchases, net of deferred fees		223,831			627,211
Non-cash conversion		21			—
Principal payments received on investments		(58,569	)		(124,018	)
Proceeds from early debt repayments		(26,864	)		(149,769	)
Sales of investments		(100,832	)		(62,767	)
Accretion of OID, EOT, and PIK payments		15,105			32,220
Net realized gain/(loss)		(26,976	)		32,853
Change in unrealized appreciation/(depreciation)		27,916			(134,814	)
Ending Portfolio, at fair value	$	1,148,018		$	1,094,386

The level of our investment activity can vary substantially from period to period depending on many factors, including the amount of debt, including loans and equipment financings, and equity capital required by growth-stage companies, the general economic environment and market conditions and the competitive environment for the types of investments we make.

Portfolio Asset Quality

Our portfolio management team uses an ongoing investment risk rating system to characterize and monitor our outstanding loans and equipment financings. Our portfolio management team monitors and, when appropriate, recommends changes to the investment risk ratings. Our investment committee reviews the recommendations and/or changes to the investment risk ratings, which are submitted on a quarterly basis to the Board and its audit committee.

For our investment risk rating system, we review seven different criteria and, based on our review of such criteria, we assign a risk rating on a scale of 1 to 5, as set forth in the following illustration.

The following table shows the distribution of our loan and equipment financing investments on the 1 to 5 investment risk rating scale range at fair value as of June 30, 2023 and December 31, 2022 (dollars in thousands):


		June 30, 2023					December 31, 2022
Investment Risk Rating		Investments at		Percentage of			Investments at		Percentage of
Scale Range	Designation	Fair Value		Total Portfolio			Fair Value		Total Portfolio
4.0 - 5.0	Very Strong Performance	$	8,758		0.8	%	$	2,729		0.3	%
3.0 - 3.9	Strong Performance		272,933		24.8	%		239,872		22.9	%
2.0 - 2.9	Performing		762,695		69.3	%		756,596		72.1	%
1.6 - 1.9	Watch		34,410		3.1	%		39,315		3.7	%
1.0 - 1.5	Default/Workout		15,216		1.4	%		10,317		1.0	%
Total Debt Investments excluding Trinity Investor JV I LLC			1,094,012		99.4	%		1,048,829		100.0	%
.	Trinity Investor JV I LLC		6,083		0.6	%		—		—
Total Debt Investments		$	1,100,095		100.0	%	$	1,048,829		100.0	%

As of June 30, 2023 and December 31, 2022, our debt investments had a weighted average risk rating score of 2.8 and 2.8, respectively.

Debt Investments on Non-Accrual Status

When a debt security becomes 90 days or more past due, or if our management otherwise does not expect that principal, interest, and other obligations due will be collected in full, we will generally place the debt security on non-accrual status and cease recognizing interest income on that debt security until all principal and interest due has been paid or we believe the borrower has demonstrated the ability to repay its current and future contractual obligations. Any uncollected interest is reversed from income in the period that collection of the interest receivable is determined to be doubtful. However, we may make exceptions to this policy if the investment has sufficient collateral value and is in the process of collection.

As of June 30, 2023, loans to one portfolio company and equipment financings to two portfolio companies were on non-accrual status with a total cost of approximately $34.5 million, and a total fair value of approximately

$22.5 million, or 2.0%, of the fair value of the Company’s debt investment portfolio. As of December 31, 2022, loans to two portfolio companies and equipment financings to two portfolio companies were on non-accrual status with a total cost of approximately $49.2 million, and a total fair value of approximately $17.8 million, or 1.7%, of the fair value of the Company’s debt investment portfolio.

Results of Operations

The following discussion and analysis of our results of operations encompasses our consolidated results for the three and six months ended June 30, 2023 and 2022.

Investment Income

The following table sets forth the components of investment income (in thousands):


	Three Months Ended		Three Months Ended		Six Months Ended		Six Months Ended
	June 30, 2023		June 30, 2022		June 30, 2023		June 30, 2022
Stated interest income	$	35,949	$	25,097	$	69,754	$	45,355
Amortization of OID and EOT		5,825		5,998		11,220		10,987
Acceleration of OID and EOT		2,755		1,416		4,086		4,575
Prepayment penalty and related fees		300		125		300		2,680
Other fee income		1,216		822		2,223		1,706
Total investment income	$	46,045	$	33,458	$	87,583	$	65,303

For the three and six months ended June 30, 2023, total investment income was approximately $46.0 million and $87.6 million, respectively, which represents an approximate effective yield of 16.2% and 15.6%, respectively, on the average investments during the periods. For the three and six months ended June 30, 2022, total investment income was approximately $33.5 million and $65.3 million, respectively, which represents an approximate effective yield of 13.8% and 14.9%, respectively, on the average investments during the periods. The increase in investment income for the three and six months ended June 30, 2023 is due to higher interest income and amortization of OID and EOT based on an increased principal value of income producing debt investments and higher stated interest rates.

Operating Expenses and Excise Taxes

Our operating expenses are comprised of interest and fees on our borrowings, employee compensation, excise taxes, professional fees and general and administrative expenses. Our operating expenses totaled approximately $23.9 million and $17.8 million for the three months ended June 30, 2023 and 2022, respectively, and $46.2 million and $34.0 million for the six months ended June 30, 2023 and 2022, respectively. The increase in our operating expenses for the three and six months ended June 30, 2023 is discussed with respect to each component of such expenses below.

Interest Expense and Other Debt Financing Costs

Our interest expense and other debt financing costs are primarily comprised of interest and fees related to our secured borrowings, the 7.00% Notes due 2025 (the “2025 Notes”), the 4.375% Notes due 2026 (the “August 2026 Notes”), the 4.25% Notes due 2026 (the “December 2026 Notes”), and the 6.00% Convertible Notes due 2025 (the “Convertible Notes”). Interest expense and other debt financing costs on our borrowings totaled approximately $12.0 million and $7.8 million for the three months ended June 30, 2023 and 2022, respectively, $23.1 million and $14.6 million for the six months ended June 30, 2023 and 2022, respectively. Our weighted average effective interest rate, comprised of interest and amortization of fees and discount, was approximately 7.2% and 5.6% for the three months ended June 30, 2023 and 2022, respectively, and 7.1% and 5.8% for the six months ended June 30, 2023 and 2022, respectively. The increase in interest expense for the three and six months ended June 30, 2023 was primarily due to increased borrowings and increased base rate under our credit facility with KeyBank, National Association (the “KeyBank Credit Facility”).

Employee Compensation and Benefits

Employee compensation and benefits totaled approximately $8.4 million and $6.9 million for the three months ended June 30, 2023 and 2022, respectively, and $16.0 million and $13.3 million for the six months ended June 30, 2023 and 2022, respectively. The increase in employee compensation expenses for the three and six months ended June 30, 2023 relates primarily to the increased variable compensation related to a higher headcount and stock-based compensation. As of June 30, 2023 and 2022, the Company had 61 and 52 employees, respectively.

2019 Long Term Incentive Plan

The Board and the Company’s stockholders have adopted and approved the (i) 2019 Trinity Capital Inc., Long-Term Incentive Plan (the “2019 Long Term Incentive Plan”); and (ii) Trinity Capital Inc. 2019 Non-Employee Director Restricted Stock Plan (the “2019 Restricted Stock Plan”), with each plan becoming effective on June 17, 2021 The following table summarizes issuances, vesting, and retirement of shares under the plan as well as the fair value of granted stock for the six months ended June 30, 2023 and 2022 (dollars in thousands).


		Six Months Ended			Weighted Average			Six Months Ended			Weighted Average
		June 30, 2023			Grant Date Fair Value			June 30, 2022			Grant Date Fair Value
Unvested as of Beginning of Period			1,041,721		$	16.98			536,552		$	16.48
Shares Granted			783,100		$	12.85			698,943		$	17.30
Shares Vested and Forfeited			(319,342	)	$	16.96			(99,945	)	$	16.55
Unvested as of Ending of Period			1,505,479		$	14.84			1,135,550		$	16.98

Fair Value of Granted Stock	$		10,063				$		12,092
Compensation cost recognized	$		3,970				$		2,464

Excise Taxes

We accrue excise tax on estimated undistributed taxable income and gain as required on an annual basis. Our excise taxes totaled approximately $0.7 million and $0.7 million for the three months ended June 30, 2023 and 2022, respectively, and $1.3 million and $1.3 million for the six months ended June 30, 2023 and 2022, respectively.

Professional Fees Expenses

Professional fees expenses, consisting of legal fees, accounting fees, third-party valuation fees, talent acquisition fees and other consulting fees, totaled approximately $1.4 million and $0.9 million for the three months ended June 30, 2023 and 2022, respectively, and $2.8 million and $1.7 million for the six months ended June 30, 2023 and 2022, respectively. The increase in professional fees expenses for the three and six months ended June 30, 2023 resulted primarily from increased legal fees, third-party valuation fees, and other consulting fees.

General and Administrative Expenses

General and administrative expenses include insurance premiums, rent, and various other expenses related to our ongoing operations. Our general and administrative expenses totaled approximately $1.5 million and $1.6 million for the three months ended June 30, 2023 and 2022, respectively, and $3.0 million and $3.0 million for the six months ended June 30, 2023 and 2022, respectively.

Net Investment Income

For the three months ended June 30, 2023 and 2022, we recognized approximately $46.0 million and $33.5 million in total investment income as compared to approximately $23.9 million and $17.8 million in total expenses, including excise tax expense, resulting in net investment income of $22.1 million and $15.7 million, respectively.

100

For the six months ended June 30, 2023 and 2022, we recognized approximately $87.6 million and $65.3 million in total investment income as compared to approximately $46.2 million and $34.0 million in total expenses including excise tax expense, resulting in net investment income of $41.4 million and $31.3 million, respectively.

Net Realized Gains and Losses

Realized gains or losses are measured by the difference between the net proceeds from the sale or redemption of an investment or a financial instrument and the cost basis of the investment or financial instrument, without regard to unrealized appreciation or depreciation previously recognized, and includes investments written off during the period.

During the six months ended June 30, 2023, our gross realized gains primarily consisted of the repayment of one loan, one equipment financing, and one warrant, and our gross realized losses primarily consisted of the exit of our debt and equity positions in two portfolio companies. During the six months ended June 30, 2022, our gross realized gains primarily consisted of the sale of our equity positions in two portfolio companies, and our gross realized losses primarily consisted of the sale of our debt positions in two portfolio companies.

The net realized gains (losses) from the sales, repayments, or exits of investments for the three and six months ended June 30, 2023 and 2022 were comprised of the following (in thousands):


	Three Months Ended			Three Months Ended				Six Months Ended				Six Months Ended
	June 30, 2023			June 30, 2022			June 30, 2023				June 30, 2022
Net realized gain/(loss) on investments:
Gross realized gains	$	3,262		$	511		$		3,800		$		53,807
Gross realized losses		(29,873	)		(10,128	)			(30,776	)			(10,780	)
Total net realized gains/(losses) on investments	$	(26,611	)	$	(9,617	)	$		(26,976	)	$		43,027

Net Change in Unrealized Appreciation / (Depreciation) from Investments

Net change in unrealized appreciation/(depreciation) from investments primarily reflects the net change in the fair value of the investment portfolio and financial instruments and the reclassification of any prior period unrealized appreciation or depreciation on exited investments and financial instruments to realized gains or losses.

Net unrealized appreciation and depreciation on investments for the three and six months ended June 30, 2023 and 2022 is comprised of the following (in thousands):


	Three Months Ended			Three Months Ended			Six Months Ended			Six Months Ended
	June 30, 2023			June 30, 2022			June 30, 2023			June 30, 2022
Gross unrealized appreciation	$	11,321		$	9,945		$	21,638		$	17,826
Gross unrealized depreciation		(13,613	)		(33,636	)		(21,819	)		(45,856	)
Third party participation		—			—			—			—
Net unrealized appreciation/(depreciation) reclassified related to net realized gains or losses		26,688			9,871			28,097			(63,108	)
Total net unrealized gains/(losses) on investments	$	24,396		$	(13,820	)	$	27,916		$	(91,138	)

During the three months ended June 30, 2023, our net unrealized appreciation totaled approximately $24.4 million, which included net unrealized appreciation of $11.5 million from our warrant and equity investments and net unrealized appreciation of $12.9 million from our debt investments.

During the six months ended June 30, 2023, our net unrealized appreciation totaled approximately $27.9 million, which included net unrealized appreciation of $6.8 million from our warrant and equity investments and net unrealized appreciation of $21.1 million from our debt investments.

101

During the three months ended June 30, 2022, we recorded net unrealized depreciation of $13.8 million, which was from net unrealized depreciation of $11.4 million from our warrant and equity investments, and $2.4 million from our debt investments. During the six months ended June 30, 2022, we recorded net unrealized depreciation of $91.1 million, which was primarily from gross unrealized depreciation reclassified related to net realized gains of approximately $70.5 million related to the sale of two equity investments.

Net Increase (Decrease) in Net Assets Resulting from Operations

Net increase in net assets resulting from operations during the three months ended June 30, 2023, totaled approximately $19.9 million. Net decrease in net assets resulting from operations during the three months ended June 30, 2022, was approximately $7.7 million. Net increase in net assets resulting from operations during the six months ended June 30, 2023, totaled approximately $42.4 million. Net decrease in net assets resulting from operations during the six months ended June 30, 2022, was approximately $16.8 million.

Net Increase (Decrease) in Net Assets Resulting from Operations and Earnings Per Share

For the three months ended June 30, 2023, basic net increase in net assets per common share was $0.55 and diluted net increase in net assets per common share was $0.52. For the six months ended June 30, 2023, basic net increase in net assets per common share was $1.19 and diluted net increase in net assets per common share was $1.13.

For the three months ended June 30, 2022 basic and diluted net decrease in net assets per common share were $0.25. For the six months ended June 30, 2022, basic and fully diluted net decrease in net assets per common share were $0.58.

Financial Condition, Liquidity and Capital Resources

Our liquidity and capital resources are generated primarily from the net proceeds of offerings of our securities, including the 2025 Notes offering, the Convertible Notes offering, the August 2026 Notes offering and the December 2026 Notes offering, borrowings under the KeyBank Credit Facility, and cash flows from our operations, including investment sales and repayments, as well as income earned on investments and cash equivalents. Our primary use of our funds includes investments in portfolio companies, payments of interest on our outstanding debt, and payments of fees and other operating expenses we incur. We also expect to use our funds to pay distributions to our stockholders. We have used, and expect to continue to use, our borrowings, including under the KeyBank Credit Facility or any future credit facility, as well as proceeds from the turnover of our portfolio, to finance our investment objectives and activities.

From time to time, we may enter into additional credit facilities, increase the size of our existing KeyBank Credit Facility, or issue additional securities in private or public offerings. Any such incurrence or issuance would be subject to prevailing market conditions, our liquidity requirements, contractual and regulatory restrictions, and other factors.

For the six months ended June 30, 2023, we experienced a net increase in cash and cash equivalents in the amount of $1.7 million, which is the net result of $15.4 million of cash used in operating activities, $1.4 million of cash used in investing activities, offset by $18.5 million of cash provided by financing activities. During the six months ended June 30, 2022, we experienced a net decrease in cash and cash equivalents in the amount of $33.5 million, which is the net result of $195.7 million of cash used in operating activities partially offset by $0.02 million of cash provided by investing activities and $162.2 million of cash provided by financing activities.

As of June 30, 2023 and December 31, 2022, we had cash and cash equivalents of $12.3 million and $10.6 million, respectively, of which $3.8 million and $5.6 million, respectively, was held in the Goldman Sachs Financial Square Government Institutional Fund. Cash held in demand deposit accounts may exceed the Federal Deposit Insurance Corporation (“FDIC”) insured limit and therefore is subject to credit risk. All of the Company’s cash deposits are held at large established high credit quality financial institutions, and management believes that the risk of loss associated with any uninsured balances is remote. As of June 30, 2023, and December 31, 2022, we did not have any restricted cash.

102

As of June 30, 2023 and December 31, 2022, we had approximately $118.0 million and $162.5 million, respectively, of available borrowings under the KeyBank Credit Facility, subject to its terms and regulatory requirements. Cash and cash equivalents, taken together with available borrowings under the KeyBank Credit Facility, as of June 30, 2023, are expected to be sufficient for our investing activities and to conduct our operations in the near term and long term.

Refer to “Note 5 – Borrowings” in the notes to our consolidated financial statements included in this Quarterly Report on Form 10-Q for a discussion of our borrowings.

Asset Coverage Requirements

In accordance with the 1940 Act, with certain limited exceptions, we are only allowed to incur borrowings, issue debt securities or issue preferred stock, if immediately after the borrowing or issuance, the ratio of total assets (less total liabilities other than indebtedness) to total indebtedness plus preferred stock, is at least 150%. On September 27, 2019, the Board, including a “required majority” (as such term is defined in Section 57(o) of the 1940 Act) and our initial stockholder approved the application to us of the 150% minimum asset coverage ratio set forth in Section 61(a)(2) of the 1940 Act. As a result, we are permitted to potentially borrow $2 for investment purposes of every $1 of investor equity. As of June 30, 2023, our asset coverage ratio was approximately 172.5% and our asset coverage ratio per unit was approximately $1,725. As of December 31, 2022, our asset coverage ratio was approximately 174.1% and our asset coverage ratio per unit was approximately $1,741.

Commitments and Off-Balance Sheet Arrangements

The Company has entered into a capital commitment with the JV to fund capital contributions through June 2026 in the amount of $21.4 million, of which $12.7 million and $21.4 million was unfunded as of June 30, 2023 and December 31, 2022, respectively. The Company did not have any other off-balance sheet financings or liabilities as of June 30, 2023 or December 31, 2022.

The Company’s commitments and contingencies consist primarily of unfunded commitments to extend credit in the form of loans to the Company’s portfolio companies. A portion of these unfunded contractual commitments as of June 30, 2023 and December 31, 2022 are dependent upon the portfolio company reaching certain milestones before the debt commitment becomes available. Furthermore, the Company’s credit agreements with its portfolio companies generally contain customary lending provisions that allow the Company relief from funding obligations for previously made commitments in instances where the underlying portfolio company experiences materially adverse events that affect the financial condition or business outlook for the company. Since a portion of these commitments may expire without being drawn, unfunded contractual commitments do not necessarily represent future cash requirements. As such, the Company’s disclosure of unfunded contractual commitments includes only those which are available at the request of the portfolio company and unencumbered by milestones. As of June 30, 2023 and December 31, 2022, the Company did not have any outstanding unfunded commitments. The Company will fund future unfunded commitments from the same sources it uses to fund its investment commitments that are funded at the time they are made (which are typically through existing cash and cash equivalents and borrowings under the KeyBank Credit Facility).

103

Contractual Obligations

A summary of our contractual payment obligations as of June 30, 2023, is as follows:


	Payments Due by Period
	Less than 1
	year		1 - 3 years		4 - 5 years		After 5 years		Total
KeyBank Credit Facility	$	—	$	232,000	$	—	$	—	$	232,000
2025 Notes		—		182,500		—		—		182,500
Convertible Notes		—		50,000		—		—		50,000
August 2026 Notes		—		125,000		—		—		125,000
December 2026 Notes		—		75,000		—		—		75,000
Operating Leases		288		1,572		820		—		2,680
Total Contractual Obligations	$	288	$	666,072	$	820	$	—	$	667,180

Distributions

We intend to pay quarterly distributions to our stockholders out of assets legally available for distribution. All distributions will be paid at the discretion of the Board and will depend on our earnings, financial condition, maintenance of our tax treatment as a RIC, compliance with applicable BDC regulations and such other factors as the Board may deem relevant from time to time.

The following table summarizes distributions declared and/or paid by the Company since inception:


Declaration Date	Type	Record Date	Payment Date	Per Share Amount
May 7, 2020	Quarterly	May 29, 2020	June 5, 2020	$	0.22
August 10, 2020	Quarterly	August 21, 2020	September 4, 2020		0.27
November 9, 2020	Quarterly	November 20, 2020	December 4, 2020		0.27
December 22, 2020	Quarterly	December 30, 2020	January 15, 2021		0.27
March 23, 2021	Quarterly	March 31, 2021	April 16, 2021		0.28
June 15, 2021	Quarterly	June 30, 2021	July 15, 2021		0.29
September 13, 2021	Quarterly	September 30, 2021	October 15, 2021		0.33
December 16, 2021	Quarterly	December 31, 2021	January 14, 2022		0.36
March 15, 2022	Quarterly	March 31, 2022	April 15, 2022		0.40
March 15, 2022	Supplemental	March 31, 2022	April 15, 2022		0.15
June 15, 2022	Quarterly	June 30, 2022	July 15, 2022		0.42
June 15, 2022	Supplemental	June 30, 2022	July 15, 2022		0.15
September 15, 2022	Quarterly	September 30, 2022	October 14, 2022		0.45
September 15, 2022	Supplemental	September 30, 2022	October 14, 2022		0.15
December 15, 2022	Quarterly	December 30, 2022	January 13, 2023		0.46
December 15, 2022	Supplemental	December 30, 2022	January 13, 2023		0.15
March 14, 2023	Quarterly	March 31, 2023	April 14, 2023		0.47
June 14, 2023	Quarterly	June 30, 2023	July 14, 2023		0.48
June 14, 2023	Supplemental	June 30, 2023	July 14, 2023		0.05
			Total	$	5.62

Price Range of Common Stock

Our common stock began trading on the Nasdaq Global Select Market (“Nasdaq”) on January 29, 2021 under the symbol “TRIN” in connection with our initial public offering (“IPO”), which closed on February 2, 2021. Prior to our IPO, the shares of our common stock were offered and sold in transactions exempt from registration under the Securities Act. As such, there was no public market for shares of our common stock during year ended December 31, 2020. Since our IPO, our common stock has traded at prices both above and below our net asset value per share.

104

The following table sets forth the net asset value per share of our common stock, the range of high and low closing sales prices of our common stock reported on Nasdaq, the closing sales price as a premium (discount) to net asset value and the dividends declared by us in each fiscal quarter since we began trading on Nasdaq. On August 1, 2023, the last reported closing sales price of our common stock on Nasdaq was $14.58 per share, which represented a premium of approximately 10.9% to our net asset value per share of $13.15 as of June 30, 2023. As of August 1, 2023, we had approximately 72 stockholders of record, which does not include stockholders for whom shares are held in nominee or “street” name.


			Price Range
Class and Period	Net Asset Value(1)		High		Low		High Sales Price Premium (Discount) to Net Asset Value(2)			Low Sales Price Premium (Discount) to Net Asset Value(2)				Cash Dividend Per Share(3)
Year Ending December 31, 2023
Third Quarter (through August 1, 2023)	*		$	14.99	$	13.75	*			*				*
Second Quarter	$	13.15	$	13.91	$	11.36		5.8	%		(13.6	)	%	$	0.53	(5)
First Quarter	$	13.07	$	14.26	$	10.91		9.1	%		(16.5	)	%	$	0.47
Year Ending December 31, 2022
Fourth Quarter	$	13.15	$	13.82	$	10.24		5.1	%		(22.1	)	%	$	0.61	(5)
Third Quarter	$	13.74	$	16.28	$	12.07		18.5	%		(12.2	)	%	$	0.60	(5)
Second Quarter	$	14.62	$	19.44	$	14.27		33.0	%		(2.4	)	%	$	0.57	(5)
First Quarter	$	15.15	$	20.11	$	17.00		32.7	%		12.2		%	$	0.55	(5)
Year Ending December 31, 2021
Fourth Quarter	$	16.40	$	17.65	$	15.79		7.6	%		(3.7	)	%	$	0.36
Third Quarter	$	14.70	$	16.73	$	14.14		13.8	%		(3.8	)	%	$	0.33
Second Quarter	$	14.33	$	15.00	$	14.10		4.7	%		(1.6	)	%	$	0.29
First Quarter(4)	$	13.69	$	15.65	$	13.75		14.3	%		0.4		%	$	0.28

(1)

Net asset value per share is determined as of the last day in the relevant quarter and therefore may not reflect the net asset value per share on the date of the high and low closing sales prices. The net asset values shown are based on outstanding shares at the end of the relevant quarter.

(2)

Calculated as the respective high or low closing sales price less net asset value, divided by net asset value (in each case, as of the applicable quarter).

(3)

Represents the dividend or distribution declared in the relevant quarter.

(4)

Shares of our common stock began trading on Nasdaq on January 29, 2021, under the trading symbol “TRIN”.

(5)

Consists of a quarterly dividend and a supplemental dividend.


*	Not determined at time of filing.

Shares of BDCs may trade at a market price that is less than the value of the net assets attributable to those shares. At times, our shares of common stock have traded at prices both above and below our net asset value per share. The possibility that our shares of common stock will trade at a discount from net asset value per share or at premiums that are unsustainable over the long term are separate and distinct from the risk that our net asset value per share will decrease. It is not possible to predict whether our common stock will trade at, above, or below net asset value per share.

Related Party Transactions

Certain members of management as well as employees of the Company hold shares of the Company’s stock.

105

We have entered into indemnification agreements with our directors and executive officers. The indemnification agreements are intended to provide our directors and executive officers with the maximum indemnification permitted under Maryland law and the 1940 Act. Each indemnification agreement provides that we shall indemnify the director or executive officer who is a party to the agreement, or an “Indemnitee,” including the advancement of legal expenses, if, by reason of his or her corporate status, the Indemnitee is, or is threatened to be, made a party to or a witness in any threatened, pending, or completed proceeding, to the maximum extent permitted by Maryland law and the 1940 Act.

Refer to “Note 12 – Related Party Transactions” included in the notes to our consolidated financial statements appearing elsewhere in this report for additional information.

Recent Developments

Subsequent to the quarter ended June 30, 2023 and through the date of filing of this Quarterly Report on Form 10-Q, no material events or developments occurred that require reporting.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

We are subject to financial market risks, including valuation risk and interest rate risk. Uncertainty with respect to the economic effects of the overall market conditions has introduced significant volatility in the financial markets, and the effect of the volatility could materially impact our market risks, including those listed below.

Valuation Risk

Our investments may not have readily available market quotations (as such term is defined in Rule 2a-5), and those investments which do not have readily available market quotations are valued at fair value as determined in good faith by our Board of Directors in accordance with our valuation policy. There is no single standard 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. Due to the inherent uncertainty of determining the fair value of investments that do not have a readily available market value, the fair value of our investments may fluctuate from period to period. Because of the inherent uncertainty of valuation, these estimated values may differ significantly from the values that would have been used had a ready market for the investments existed, and it is possible that the difference could be material.

In accordance with Rule 2a-5, our Board periodically assesses and manages material risks associated with the determination of the fair value of our investments.

Interest Rate Risk

Interest rate sensitivity and risk refer to the change in earnings that may result from changes in the level of interest rates. To the extent that we borrow money to make investments, including under the KeyBank Credit Facility or any future financing arrangement, our net investment income will be affected by the difference between the rate at which we borrow funds and the rate at which we invest these funds. In periods of rising interest rates, our cost of borrowing funds would increase, which may reduce our net investment income. As a result, there can be no assurance that a significant change in market interest rates, including as a result of inflation, will not have a material adverse effect on our net investment income. Inflation is likely to continue in the near to medium-term, particularly in the United States and Europe, with the possibility that monetary policy may tighten in response. Persistent inflationary pressures could affect our portfolio companies’ profit margins.

As of June 30, 2023, approximately 72.1% of our debt investments based on outstanding principal balance represented floating-rate investments based on Prime or LIBOR, and approximately 27.9% of our debt investments based on outstanding principal balance represented fixed rate investments. In addition, borrowings under the KeyBank Credit Facility are subject to floating interest rates based on SOFR, generally bearing interest at a rate of

106

the Adjusted Term SOFR Reference Rate plus 2.85%, subject to the number of eligible debt investments in the collateral pool.

Based on our Consolidated Statements of Operations as of June 30, 2023, the following table shows the annualized impact on net income of hypothetical base rate changes in the Prime rate on our debt investments (considering interest rate floors for floating-rate instruments) and the hypothetical base rate changes in the SOFR on our KeyBank Credit Facility, assuming that there are no changes in our investment and borrowing structure (in thousands):


	Interest			Interest			Net
	Income			Expense			Income/(Loss)
Up 300 basis points	$	23,289		$	6,960		$	16,329
Up 200 basis points	$	15,526		$	4,640		$	10,886
Up 100 basis points	$	7,763		$	2,320		$	5,443
Down 100 basis points	$	(7,584	)	$	(2,320	)	$	(5,264	)
Down 200 basis points	$	(14,739	)	$	(4,640	)	$	(10,099	)
Down 300 basis points	$	(21,721	)	$	(6,960	)	$	(14,761	)

Currency Risk

Any investments we make that are denominated in a foreign currency will be subject to risks associated with changes in currency exchange rates. These risks include the possibility of significant fluctuations in the foreign currency markets, the imposition or modification of foreign exchange controls and potential illiquidity in the secondary market. These risks will vary depending upon the currency or currencies involved. As of June 30, 2023, we had five foreign domiciled portfolio companies. Our exposure to currency risk related to these debt investments is minimal as payments from such portfolio companies are received in U.S. dollars. No other investments as of June 30, 2023 were subject to currency risk.

Hedging

We do not currently engage in any hedging activities. However, we may, in the future, hedge against interest rate and currency exchange rate fluctuations by using standard hedging instruments such as futures, options and forward contracts subject to the requirements of the 1940 Act. While hedging activities may insulate us against adverse changes in interest rates, they may also limit our ability to participate in benefits of lower interest rates with respect to our portfolio of investments with fixed interest rates. We may also borrow funds in local currency as a way to hedge our non-U.S. denominated investments.

107

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

In accordance with Rules 13a-15(b) and 15d-15(b) under the Exchange Act, we, under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, carried out an evaluation of the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) and Rule 15d-15(e) under the Exchange Act) as of the end of the period covered by this Quarterly Report on Form 10-Q and determined that our disclosure controls and procedures are effective as of the end of the period covered by this Quarterly Report on Form 10-Q.

Changes in Internal Control Over Financial Reporting

There have been no changes in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that occurred during the three months ended June 30, 2023 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II: OTHER INFORMATION

Item 1. Legal Proceedings

We are not currently subject to any material legal proceedings, nor, to our knowledge, are any material legal proceedings threatened against us. From time to time, we 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. Furthermore, third parties may seek to impose liability on us in connection with the activities of our portfolio companies. Our business is also subject to extensive regulation, which may result in regulatory proceedings against us. While the outcome of these legal or regulatory 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

Investing in our securities involves a number of significant risks. In addition to the other information set forth in this Quarterly Report on Form 10-Q, including the risk factors set forth below, you should carefully consider the risk factors discussed in “Item 1A. Risk Factors” of Annual Report on Form 10-K filed with the SEC on March 2, 2023, all of which could materially affect our business, financial condition and/or results of operations. Although the risks described below and in our other SEC filings referenced above represent the principal risks associated with an investment in us, they are not the only risks we face. Additional risks and uncertainties not currently known to us, or that we currently deem to be immaterial, might materially and adversely affect our business, financial condition and/or results of operations.

Other than as described below, during the three months ended June 30, 2023, there have been no material changes to the risk factors discussed in our SEC filings referenced above.

We may be subject to risks related to bank impairments or failures either directly or through our portfolio companies, which, in turn, could indirectly impact our performance and results of operations.

In March 2023, the U.S. Federal Deposit Insurance Corporation (“FDIC”) took control of Silicon Valley Bank and Signature Bank, and in May 2023, the FDIC took control of First Republic Bank due to liquidity concerns. The impairment or failure of one or more banks with whom any of our portfolio companies transact may inhibit the ability of our portfolio companies to access depository accounts, investment accounts or credit facilities at such banks, which, in turn, may cause them to default on their debt obligations to us, resulting in impacts to our performance. In the event of such a failure of a banking institution where one or more of our portfolio companies holds depository accounts, access to such accounts could be restricted and FDIC protection may not be available for balances in excess of amounts insured by the FDIC. In such instances, our affected portfolio companies may not be

108

able to recover such excess, uninsured amounts, and they may not be able to cure any defaults. Additionally, unfavorable economic conditions also could increase our funding costs, limit our access to the capital markets or result in a decision by lenders not to extend credit to us. These events could prevent us from increasing our investments and harm business, financial condition, operating results and prospects. We closely monitor activity in the banking sector as it relates to any of our borrowers and continually assess any potential indirect impact to us as a result of the same.

We may be subject to risk associated with our investments in the life sciences industry.

Our investments in portfolio companies that operate in the life sciences industry represent 10.1% of our total portfolio as of June 30, 2023. Any of our portfolio companies operating in the life sciences industry may be subject to extensive government regulation and certain other risks particular to that industry. As part of our investment strategy, we plan to invest in companies in the life science industries. Such portfolio companies may provide technology to companies that are subject to extensive regulation, including Medicare and Medicaid payment rules and regulation, the False Claims Act and federal and state laws regarding the collection, use and disclosure of patient health information and the storage handling and administration of pharmaceuticals. If any of our portfolio companies or the companies to which they provide such technology fail to comply with applicable regulations, they could be subject to significant penalties and claims that could materially and adversely affect their operations. Portfolio companies in the life sciences industry are also subject to the risk that changes in applicable regulations will render their technology obsolete or less desirable in the marketplace.

Portfolio companies in the life sciences industry may also have a limited number of suppliers of necessary components or a limited number of manufacturers for their products, and therefore may face a risk of disruption to their manufacturing process if they are unable to find alternative suppliers when needed. Any of these factors could materially and adversely affect the operations of a portfolio company in this industry and, in turn, impair our ability to timely collect principal and interest payments owed to us.

Item 2. Unregistered Sales of Equity Securities, Use of Proceeds, and Issuer Purchases of Equity Securities

Dividend Reinvestment Plan

On July 14, 2023, pursuant to its amended and restated distribution reinvestment plan, the Company issued 38,887 shares of its common stock, at a price of $14.72 per share, to stockholders of record as of June 30, 2023 that did not opt out of the Company’s amended and restated distribution reinvestment plan in order to satisfy the reinvestment portion of the Company’s distribution. This issuance was not subject to the registration requirements of the Securities Act. See “Item 1. Consolidated Financial Statements – Note 7. Stockholder’s Equity – Distribution Reinvestment Plan” for more information.

Stock Repurchase Program

On November 14, 2022, the Company's Board authorized a program for the purpose of repurchasing up to $25.0 million worth of the Company's common stock (the "Repurchase Program"). Under the Repurchase Program, the Company may, but is not obligated to, repurchase its outstanding common stock in the open market from time to time, provided that the Company complies with the prohibitions under its Rule 38a-1 Compliance Manual and Rule 17j-1 Code of Ethics 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 1940 Act, as amended. Unless amended or extended by the Company's Board, the Company expects the Repurchase Program to be in place until the earlier of November 11, 2023, or until $25.0 million of the Company's outstanding shares of common stock have been repurchased. During the quarter ended June 30, 2023, there were no repurchases of our common stock under the Repurchase Program. As of June 30, 2023, the approximate dollar value of shares that may yet be purchased under the program was $22.0 million.

Item 3. Defaults Upon Senior Securities

None.

109

Item 4. Mine Safety Disclosures

Not Applicable.

Item 5. Other Information

Rule 10b5-1 Trading Plans

During the fiscal quarter ended June 30, 2023, none of the Company's directors or executive officers adopted or terminated any contract, instruction or written plan for the purchase or sale of Company securities that was intended to satisfy the affirmative defense conditions of Rule 10b5-1(c) or any “non-Rule 10b5-1 trading arrangement.”

Item 6. Exhibits

The following exhibits are filed as part of this Quarterly Report on Form 10‑Q or hereby incorporated by reference to exhibits previously filed with the SEC:



Exhibit Number		Description of Exhibits
3.1		Articles of Amendment and Restatement (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed June 30, 2023).
3.2		Bylaws (incorporated by reference to Exhibit 3.2 to the Company’s Registration Statement on Form 10 filed on January 16, 2020).
31.1*		Certification of Principal Executive Officer Pursuant to Rules 13a 14(a) and 15d 14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2*		Certification of Principal Financial Officer Pursuant to Rules 13a 14(a) and 15d 14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1*		Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2*		Certification of Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS*		Inline XBRL Instance Document.
101.SCH*		Inline XBRL Taxonomy Extension Schema Document.
101.CAL*		Inline XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF*		Inline XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB*		Inline XBRL Taxonomy Extension Label Linkbase Document.
101.PRE*		Inline XBRL Taxonomy Extension Presentation Linkbase Document.
104*		Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).

* Filed herewith

110

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.


	TRINITY CAPITAL INC.

Dated: August 2, 2023	By:	/s/ Steven L. Brown
		Steven L. Brown
		Chairman and Chief Executive Officer
		(Principal Executive Officer)




Dated: August 2, 2023	By:	/s/ David Lund
		David Lund
		Chief Financial Officer and Treasurer
		(Principal Financial and Accounting Officer)

111