UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

Form 10-Q

 

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

 

For the Quarterly Period Ended June 30,December 31, 2021

 

or

 

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

 

For the transition period from                       to

 

Commission file number: 1-35040

 

PHENIXFIN CORPORATION

(Exact Name of Registrant as Specified in its Charter)

 

Delaware 27-4576073
(State or Other Jurisdiction of (I.R.S. Employer
Incorporation or Organization) Identification No.)

445 Park Avenue, 9th 10th Floor, New York, NY 10022
(Address of Principal Executive Offices) (Zip Code)

 

(212) 859-0390

(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 PFX The NASDAQ Global Market
6.125% Notes due 2023 PFXNLThe NASDAQ Global Market
5.25% Notes due 2028PFXNZ The NASDAQ Global 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 Securities Exchange Act of 1934). Yes ☐ No ☒

 

The Registrant had 2,658,9212,503,745 shares of common stock, $0.001 par value, outstanding as of August 11, 2021.February 8, 2022.

 

 

 

 

 

 

PHENIXFIN CORPORATION

 

TABLE OF CONTENTS

 

PartPage
PART I. Financial Information 
  
Item 1. Financial Statements 
  
Consolidated Statements of Assets and Liabilities as of June 30,December 31, 2021 (unaudited) and September 30, 202020211
  
Consolidated Statements of Operations for the three and nine months ended June 30,December 31, 2021 and 2020 (unaudited)2
  
Consolidated Statements of Changes in Net Assets for the three and nine months ended June 30,December 31, 2021 and 2020 (unaudited)3
  
Consolidated Statements of Cash Flows for the ninethree months ended June 30,December 31, 2021 and 2020 (unaudited)4
  
Consolidated Schedules of Investments as of June 30,December 31, 2021 (unaudited) and September 30, 202020215
  
Notes to Consolidated Financial Statements (unaudited)2217
  
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations6044
  
Item 3. Quantitative and Qualitative Disclosures About Market Risk7764
  
Item 4. Controls and Procedures7764
  
Part II. Other Information78
  
Item 1. Legal Proceedings7865
  
Item 1A. Risk Factors8065
  
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds8370
  
Item 3. Defaults Upon Senior Securities8370
  
Item 4. Mine Safety Disclosures8370
  
Item 5. Other Information8370
  
Item 6. Exhibits8471
  
SIGNATURES8873

 

i

 

 

PHENIXFIN CORPORATION

Consolidated Statements of Assets and Liabilities

 

  June 30,
2021 (Unaudited)		  September 30,
2020		 
Assets:      
Investments at fair value      
Non-controlled, non-affiliated investments (amortized cost of $109,219,571 and $117,360,954, respectively) $105,407,064  $114,321,948 
Affiliated investments (amortized cost of $78,821,547 and $92,898,755, respectively)  68,722,983   84,873,023 
Controlled investments (amortized cost of $37,489,171 and $117,874,821, respectively)  7,488,473   47,548,578 
Total Investments at fair value  181,618,520   246,743,549 
Cash and cash equivalents  52,864,911   56,522,148 
Receivables:        
Interest receivable  289,832   624,524 
Fees receivable  106,528   119,028 
Dividends receivable  66,445   - 
Other assets  1,003,437   2,093,559 
Total Assets $235,949,673  $306,102,808 
         
Liabilities:        
Notes payable (net of debt issuance costs of $482,346 and $905,624, respectively) $77,364,454  $150,960,662 
Interest and fees payable  -   801,805 
Due to affiliate  -   53,083 
Due to broker  284,067   - 
Management and incentive fees payable (see Note 6)  -   1,392,022 
Administrator expenses payable (see Note 6)  60,685   156,965 
Accounts payable and accrued expenses  1,547,888   2,108,225 
Deferred revenue  14,003   10,529 
Total Liabilities  79,271,097   155,483,291 
         
Commitments and Contingencies (see Note 8)        
         
Net Assets:        
Common Shares, $0.001 par value; 5,000,000 shares authorized; 2,723,709 shares issued; 2,678,921 and 2,723,709 common shares outstanding, respectively  2,679   2,724 
Capital in excess of par value  670,122,430   672,381,617 
Total distributable earnings (loss)  (513,446,533)  (521,764,824)
Total Net Assets $156,678,576  $150,619,517 
Total Liabilities and Net Assets $235,949,673  $306,102,808 
         
Net Asset Value Per Common Share $58.49  $55.30 

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


PHENIXFIN CORPORATION

Consolidated Statements of Operations

(Unaudited)

  For the Three Months Ended
June 30		  For the Nine Months Ended
June 30		 
  2021  2020  2021  2020 
Interest Income:            
Interest from investments            
Non-controlled, non-affiliated investments:            
Cash $1,578,657   1,961,009  $4,785,374   7,499,171 
Payment in-kind  186,733   138,018   356,762   465,339 
Affiliated investments:                
Cash  249,157   291,569   797,776   691,010 
Payment in-kind  286,444   487,065   286,444   2,141,327 
Controlled investments:                
Cash  -   -   -   84,505 
Payment in-kind  -   -   -   500,767 
Total interest income  2,300,991   2,877,661   6,226,356   11,382,119 
Dividend income  6,307,408   1,225,000   20,979,143   4,725,000 
Interest from cash and cash equivalents  3,862   4,319   5,308   376,747 
Fee income (see Note 9)  71,443   202,122   650,323   617,654 
Other income  -   -   78,204   - 
Total Investment Income  8,683,704   4,309,102   27,939,334   17,101,520 
Expenses:                
Base management fees (see Note 6)  -   1,317,223   1,146,403   4,966,728 
Interest and financing expenses  1,260,825   2,736,136   4,538,520   12,312,183 
General and administrative expenses  294,022   540,066   856,396   3,140,305 
Salaries and Benefits  679,229   -   1,011,546   - 
Administrator expenses (see Note 6)  106,578   614,535   546,372   1,742,419 
Insurance expenses  444,832   333,816   1,404,312   988,394 
Directors fees  179,000   347,500   875,217   960,000 
Professional fees, net (see Note 8)  289,200   (511,519)  113,797   (4,796,964)
Expenses before expense support reimbursement and management and incentive fee waivers  3,253,686   5,377,757   10,492,563   19,313,065 
Expense support reimbursement (see Note 6)  -   (349,427)  -   (349,427)
Total expenses net of expense support reimbursement and management and incentive fee waivers  3,253,686   5,028,330   10,492,563   18,963,638 
Net Investment Income  5,430,018   (719,228)  17,446,771   (1,862,118)
Realized and unrealized gains (losses) on investments                
Net realized gains (losses):                
Non-controlled, non-affiliated investments  38,852   (532,253)  4,093,500   (690,167)
Affiliated investments  19,811   -   (10,433,117)  - 
Controlled investments  1,850   (37,389,588)  (40,145,720)  (39,076,425)
Total net realized gains (losses)  60,513   (37,921,841)  (46,485,337)  (39,766,592)
Net change in unrealized gains (losses):                
Non-controlled, non-affiliated investments  (1,794,173)  7,379,695   (773,501)  (8,422,875)
Affiliated investments  1,513,353   8,137,213   (2,072,831)  2,558,480 
Controlled investments  1,759,025   31,389,160   40,325,544   (17,062,311)
Total net change in unrealized gains (losses)  1,478,205   46,906,068   37,479,212   (22,926,706)
Change in provision for deferred taxes on unrealized (appreciation) depreciation on investments  -   35,970   -   (49,694)
Loss on extinguishment of debt (see Note 5)  -   (697,191)  (122,355)  (2,481,374)
Total realized and unrealized gains (losses)  1,538,718   8,323,006   (9,128,480)  (65,224,366)
Net Increase (Decrease) in Net Assets Resulting from Operations $6,968,736  $7,603,778  $8,318,291  $(67,086,484)
Weighted Average Basic and diluted earnings per common share $2.60  $2.79  $3.07  $(24.63)
Weighted Average Basic and diluted net investment income (loss) per common share $2.02  $(0.26) $6.44  $(0.68)
Weighted Average Common Shares Outstanding - Basic and Diluted (see Note 11)  2,683,093   2,723,711  2,707,794   2,723,711
  December 31,
2021
(Unaudited)		  September 30,
2021		 
Assets:      
Investments at fair value      
Non-controlled, non-affiliated investments (amortized cost of $128,348,470 and $92,214,167, respectively) $120,418,943  $84,152,678 
Affiliated investments (amortized cost of $46,411,711 and $75,963,427, respectively)  17,569,686   57,595,245 
Controlled investments (amortized cost of $66,991,021 and $39,490,097, respectively)  37,410,426   9,891,860 
Total Investments at fair value  175,399,055   151,639,783 
Cash and cash equivalents  59,380,000   69,433,256 
Receivables:        
Paydown receivable  3,885,645   292,015 
Interest receivable  533,347   371,576 
Dividends receivable  220,459   81,211 
Due from Affiliate  137   - 
Fees receivable  -   1,872,700 
Other receivable  1,293   - 
Other assets  1,242,845   1,401,746 
Total Assets $240,662,781  $225,092,287 
         
Liabilities:        
Notes payable (net of debt issuance costs of $2,380,843 and $412,795, respectively) $77,640,957  $77,434,005 
Interest and fees payable  385,729   - 
Deferred revenue  

386,156

   - 
Due to broker  

12,089,033

   

1,586,000

 
Due to affiliates  -   280,323 
Administrator expenses payable (see Note 6)  127,965   67,920 
Accounts payable and accrued expenses  922,416   1,416,524 
Other liabilities  613,534   613,534 
Total Liabilities  

92,165,790

   81,398,306 
         
Commitments and Contingencies (see Note 8)        
         
Net Assets:        
Common Shares, $0.001 par value; 5,000,000 shares authorized; 2,723,709 shares issued; 2,517,221 common shares outstanding  2,517   2,517 
Capital in excess of par value  688,866,642   688,866,642 
Total distributable earnings (loss)  

(540,372,168

)  (545,175,178)
Total Net Assets $

148,496,991

  $143,693,981 
Total Liabilities and Net Assets $240,662,781  $225,092,287 
         
Net Asset Value Per Common Share $58.99  $57.08 

 

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


PHENIXFIN CORPORATION

Consolidated Statements of Changes in Net AssetsOperations

(Unaudited)

 

  Shares  Par Amount  Capital in
Excess of
Par Value		  Total
Distributable
Earnings/(Loss)		  Total
Net Assets		 
Balance at March 31, 2020  2,723,711  $2,724  $673,584,468  $(531,844,924) $141,742,268 
OPERATIONS                    
Net investment income (loss)  -   -   -   (719,228)  (719,228)
Net realized gains (losses) on investments  -   -   -   (37,921,841)  (37,921,841)
Net change in unrealized appreciation (depreciation) on investments  -   -   -   46,906,068   46,906,068 
Change in provision for deferred taxes on unrealized (appreciation) depreciation on investments  -   -   -   35,970   35,970 
Net loss on extinguishment of debt  -   -   -   (697,191)  (697,191)
Total Increase (Decrease) in Net Assets  -   -   -   7,603,778   7,603,778 
Balance at June 30, 2020  2,723,711  $2,724  $673,584,468  $(524,241,146) $149,346,046 
Balance at March 31, 2021  2,703,936  $2,704  $671,589,690  $(520,415,269) $151,177,125 
OPERATIONS                    
Net investment income (loss)  -   -   -   5,430,018   5,430,018 
Net realized gains (losses) on investments  -   -   -   60,513   60,513 
Net change in unrealized appreciation (depreciation) on investments  -   -   -   1,478,205   1,478,205 
   -   -   -   6,968,736   6,968,736 
CAPITAL SHARE TRANSACTIONS                    
Repurchase of common shares  (25,015)  (25)  (1,467,260)  -   (1,467,285)
   (25,015)  (25)  (1,467,260)  -   (1,467,285)
Total Increase (Decrease) in Net Assets  (25,015)  (25)  (1,467,260)  6,968,736   5,501,451 
Balance at June 30, 2021  2,678,921  $2,679  $670,122,430  $(513,446,533) $156,678,576 
Balance at September 30, 2019  2,723,711  $2,724  $673,584,468  $(457,154,662) $216,432,530 
OPERATIONS                    
Net investment income (loss)  -   -   -   (1,862,118)  (1,862,118)
Net realized gains (losses) on investments  -   -   -   (39,766,592)  (39,766,592)
Net change in unrealized appreciation (depreciation) on investments  -   -   -   (22,926,706)  (22,926,706)
Change in provision for deferred taxes on unrealized (appreciation) depreciation on investments  -   -   -   (49,694)  (49,694)
Net loss on extinguishment of debt  -   -   -   (2,481,374)  (2,481,374)
Total Increase (Decrease) in Net Assets  -   -   -   (67,086,484)  (67,086,484)
Balance at June 30, 2020  2,723,711  $2,724  $673,584,468  $(524,241,146) $149,346,046 
Balance at September 30, 2020  2,723,709  $2,724  $672,381,617  $(521,764,824) $150,619,517 
OPERATIONS                    
Net investment income (loss)  -   -   -   17,446,771   17,446,771 
Net realized gains (losses) on investments  -   -   -   (46,485,337)  (46,485,337)
Net change in unrealized appreciation (depreciation) on investments  -   -   -   37,479,212   37,479,212 
Net loss on extinguishment of debt  -   -   -   (122,355)  (122,355)
   -   -   -   8,318,291   8,318,291 
CAPITAL SHARE TRANSACTIONS                    
Repurchase of common shares  (44,788)  (45)  (2,259,187)  -   (2,259,232)
   (44,788)  (45)  (2,259,187)  -   (2,259,232)
Total Increase (Decrease) in Net Assets  (44,788)  (45)  (2,259,187)  8,318,291   6,059,059 
Balance at June 30, 2021  2,678,921  $2,679  $670,122,430  $(513,446,533) $156,678,576 
  For the
Three Months Ended
December 31		 
  2021  2020 
Interest Income:      
Interest from investments      
Non-controlled, non-affiliated investments:      
Cash $1,015,692  $1,671,813 
Payment in-kind  138,511   170,029 
Affiliated investments:        
Cash  122,147   352,291 
Payment in-kind  97,028   - 
Controlled investments:        
Cash  553,638   1,190 
Total interest income  1,927,016   2,195,323 
Dividend income  702,930   10,263,501 
Interest from cash and cash equivalents  2,739   940 
Fee income (see Note 9)  270,122   341,464 
Other income  230,434   - 
Total Investment Income  3,133,241   12,801,228 
         
Expenses:        
Base management fees (see Note 6)  -   1,146,403 
Interest and financing expenses  1,487,675   2,017,641 
General and administrative expenses  196,559   377,934 
Salaries and Benefits  505,875   - 
Administrator expenses (see Note 6)  68,866   484,412 
Insurance expenses  158,904   485,012 
Directors fees  208,500   475,717 
Professional fees, net (see Note 8)  306,751   (515,622)
Total expenses  2,933,130   4,471,497 
Net Investment Income  200,111   8,329,731 
         
Realized and unrealized gains (losses) on investments        
Net realized gains (losses):        
Non-controlled, non-affiliated investments  484,513   3,893,722 
Affiliated investments  14,737,897   (10,452,928)
Controlled investments  925   (40,147,570)
Total net realized gains (losses)  15,223,335   (46,706,776)
Net change in unrealized gains (losses):        
Non-controlled, non-affiliated investments  131,963   (4,057,063)
Affiliated investments  (10,473,843)  (2,118,324)
Controlled investments  17,641   38,236,935 
Total net change in unrealized gains (losses)  (10,324,239)  32,061,548 
Loss on extinguishment of debt (see Note 5)  (296,197)  (122,354)
Total realized and unrealized gains (losses)  4,602,899   (14,767,582)
         
Net Increase (Decrease) in Net Assets Resulting from Operations $4,803,010  $(6,437,851)
         
Weighted Average Basic and diluted earnings per common share $1.91  $(2.36)
Weighted Average Basic and diluted net investment income (loss) per common share $0.08  $3.06 
Weighted Average Common Shares Outstanding - Basic and Diluted (see Note 11)  2,517,221   2,723,709 

 

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


PHENIXFIN CORPORATION

Consolidated Statements of Cash FlowsChanges in Net Assets

(Unaudited)

 

  For the Nine Months Ended
June 30		 
  2021  2020 
Cash Flows from Operating Activities:      
Net increase (decrease) in net assets resulting from operations $8,318,291  $(67,086,484)
Adjustments to reconcile net increase (decrease) in net assets resulting from operations to net cash provided by (used in) operating activities:        
Investment increases due to payment-in-kind interest  (643,206)  (3,539,584)
Net amortization of premium (discount) on investments  (13,366)  (91,980)
Amortization of debt issuance cost  294,261   2,642,386 
Net realized (gain) loss from investments  46,485,337   39,766,592 
Net deferred income taxes  -   49,694 
Net unrealized (gains) losses on investments  (37,479,212)  22,926,706 
Proceeds from sale and settlements of investments  87,789,083   103,367,413 
Purchases, originations and participations  (31,013,606)  (16,159,203)
Loss on extinguishment of debt  122,355   2,481,374 
(Increase) decrease in operating assets:        
Other assets  1,090,122   931,926 
Interest receivable  334,692   929,546 
Receivable for dispositions and investments sold  -   (882,979)
Fees receivable  12,500   (10,723)
Dividends receivable  (66,445)  - 
Increase (decrease) in operating liabilities:        
Accounts payable and accrued expenses  (560,337)  (7,580,816)
Interest and fees payable  (801,805)  (2,102,943)
Management and incentive fees payable, net  (1,392,022)  (913,952)
Administrator expenses payable  (96,280)  (596,677)
Deferred revenue  3,474   (74,577)
Due to affiliate  (53,083)  (13,398)
Due to broker  284,067   - 
Net cash provided by (used in) operating activities  72,614,820   74,042,321 
Cash Flows from Financing Activities:        
Paydowns on debt  (74,012,825)  (106,122,923)
Repurchase of common shares  (2,259,232)  - 
Net cash provided by (used in) financing activities  (76,272,057)  (106,122,923)
Net increase (decrease) in cash and cash equivalents  (3,657,237)  (32,080,602)
Cash and cash equivalents, beginning of period  56,522,148   84,283,903 
Cash and cash equivalents, end of period $52,864,911  $52,203,301 
         
Supplemental information:        
Interest paid during the period $5,340,325  $11,772,739 
  Shares  Par Amount  Capital in
Excess of Par
Value		  Total
Distributable
Earnings/(Loss)		  Total Net
Assets		 
Balance at September 30, 2021  2,517,221  $2,517  $688,866,642  $(545,175,178) $143,693,981 
                     
OPERATIONS                    
Net investment income (loss)  -   -   -   200,111   200,111 
Net realized gains (losses) on investments  -   -   -   15,223,335   15,223,335 
Net change in unrealized appreciation (depreciation) on investments  -   -   -   (10,324,239)  (10,324,239)
Net loss on extinguishment of debt  -   -   -   (296,197)  (296,197)
Total Increase (Decrease) in Net Assets  -   -   -   4,803,010   4,803,010 
                     
Balance at December 31, 2021  2,517,221  $2,517  $688,866,642  $(540,372,168) $148,496,991 
                     
Balance at September 30, 2020  2,723,709  $2,724  $672,381,617  $(521,764,824) $150,619,517 
                     
OPERATIONS                    
Net investment income (loss)  -   -   -   8,329,731   8,329,731 
Net realized gains (losses) on investments  -   -   -   (46,706,776)  (46,706,776)
Net change in unrealized appreciation (depreciation) on investments  -   -   -   32,061,548   32,061,548 
Net loss on extinguishment of debt  -   -   -   (122,354)  (122,354)
Total Increase (Decrease) in Net Assets  -   -   -   (6,437,851)  (6,437,851)
                     
Balance at December 31, 2020  2,723,709  $2,724  $672,381,617  $(528,202,675) $144,181,666 

 

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


PHENIXFIN CORPORATION

Consolidated Statements of Cash Flows

(Unaudited)

 

  For the
Three Months Ended
December 31		 
  2021  2020 
       
Cash Flows from Operating Activities:      
Net increase (decrease) in net assets resulting from operations $4,803,010  $(6,437,851)
Adjustments to reconcile net increase (decrease) in net assets resulting from operations to net cash provided by (used in) operating activities:        
Investment increases due to payment-in-kind interest  (235,539)  (170,029)
Net amortization of premium (discount) on investments  2,072   - 
Amortization of debt issuance cost  41,698   157,441 
Net realized (gain) loss from investments  (15,223,335)  46,706,776 
Net unrealized (gains) losses on investments  10,324,239   (32,061,548)
Proceeds from sale and settlements of investments  77,579,123   74,062,744 
Purchases, originations and participations  (96,205,833)  (1,335,311)
Loss on extinguishment of debt  296,197   122,354 
(Increase) decrease in operating assets:        
Other assets  158,901   417,626 
Interest receivable  (161,771)  385,710 
Other receivables  (1,293)  - 
Receivable for paydowns  (3,593,630)  - 
Fees receivable  1,872,700   12,500 
Dividends receivable  (139,248)  - 
Increase (decrease) in operating liabilities:        
Accounts payable and accrued expenses  (494,108)  (1,207,374)
Interest and fees payable  385,729   (801,805)
Management and incentive fees payable, net  -   (245,619)
Administrator expenses payable  60,045   327,447 
Deferred revenue  386,156   24,921 
Due to affiliate  (280,460)  (53,083)
Due to broker  10,503,033   - 
Net cash provided by (used in) operating activities  (9,922,314)  79,904,899 
Cash Flows from Financing Activities:        
Debt issuance  57,500,000   - 
Paydowns on debt  (55,325,000)  (74,151,822)
Debt issuance costs paid  (2,305,942)  138,998 
Net cash provided by (used in) financing activities  (130,942)  (74,012,824)
Net increase (decrease) in cash and cash equivalents  (10,053,256)  5,892,075 
Cash and cash equivalents, beginning of period  69,433,256   56,522,148 
Cash and cash equivalents, end of period $59,380,000  $62,414,223 
         
Supplemental information:        
Interest paid during the period $1,873,404  $2,819,446 
         
Supplemental non-cash information:        
Payment-in-kind interest income $235,539  $170,029 

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


PHENIXFIN CORPORATION

Consolidated Schedule of Investments

As of June 30,December 31, 2021

(Unaudited)

 

Company(1) Industry Type of Investment Maturity  Par
Amount(2)		  Cost(3)  Fair
Value(4)		  % of
Net Assets(5)		  Industry Type of Investment Maturity Par
Amount(2)		  Cost(3)  Fair
Value(4)		  % of Net 
Assets(5)		 
                              

Non-Controlled/Non-Affiliated Investments:

Non-Controlled/Non-Affiliated Investments:

                   Non-Controlled/Non-Affiliated Investments:           
                                      
Alpine SG, LLC (8) High Tech Industries Senior Secured First Lien Term Loan (LIBOR + 5.75% Cash, 1.00% LIBOR Floor)(14)  11/16/2022  $4,715,809  $4,715,809  $4,715,806   3.01%
   Senior Secured Incremental First Lien Term Loan (LIBOR + 8.50% Cash, 1.00% LIBOR Floor)(14)  11/16/2022   472,087   472,087   472,087   0.30%
   Senior Secured First Lien Delayed Draw Term Loan (LIBOR + 5.75% Cash, 1.00% LIBOR Floor)(14)  11/16/2022   2,277,293   2,277,293   2,277,293   1.45%
   Senior Secured Incremental First Lien Term Loan (LIBOR + 6.50% Cash, 1.00% LIBOR Floor)(14)  11/16/2022   4,174,037   4,094,287   4,174,037   2.66%
         11,639,226   11,559,476   11,639,223   7.42%
                       
Autosplice, Inc. Automotive Senior Secured First Lien Term Loan (LIBOR + 8.00% Cash & 2.00% PIK, 1.00% LIBOR Floor)(14)  4/30/2022   11,854,234   11,854,234   11,854,234   7.57%
Altisource S.A.R.L.(11) Services: Business Senior Secured First Lien Term Loan B ��(LIBOR + 4.00%, 1.00% LIBOR Floor)(15) 4/3/2024 $4,197,422  $3,778,260  $3,851,134   2.59%
         11,854,234   11,854,234   11,854,234   7.57%        4,197,422   3,778,260   3,851,134   2.59%
                                             
Be Green Packaging, LLC Containers, Packaging & Glass Equity - 417 Common Units     1   416,250   -   0.00% Containers, Packaging & Glass Equity - 417 Common Units    1   416,250   -   0.00%
         1   416,250   -   0.00%        1   416,250   -   0.00%
                                             
Chimera Investment Corp.(11) Banking, Finance, Insurance & Real Estate Equity - 112,310 Class C Preferred Units(18)(21)     112,310   2,755,253   2,904,337   1.85%
Chimera Investment Corp.(11) Banking, Finance, Insurance & Real Estate Equity - 117,310 Class C Preferred Units(14)(16)    117,310   2,884,724   2,937,442   1.98%
         112,310   2,755,253   2,904,337   1.85%        117,310   2,884,724   2,937,442   1.98%
                                             
Cleaver-Brooks, Inc. Manufacturing 7.875% Senior Secured Notes(19)  3/1/2023   3,764,000   3,756,540   3,726,360   2.38% Manufacturing 7.875% Senior Secured Notes(15) 3/1/2023  9,364,000   9,316,212   9,153,000   6.16%
         3,764,000   3,756,540   3,726,360   2.38%        9,364,000   9,316,212   9,153,000   6.16%
                                             
CM Finance SPV, LLC Energy: Oil & Gas Unsecured Debt(10)     101,463   101,463   -   0.00%
Copper Property CTL Pass Through Trust(11) Banking, Finance, Insurance & Real Estate Equity Certificates(15)    212,795   4,768,931   4,787,888   3.22%
         101,463   101,463   -   0.00%        212,795   4,768,931   4,787,888   3.22%
                      
CPI International, Inc. Aerospace & Defense Senior Secured Second Lien Term Loan (LIBOR + 7.25% Cash, 1.00% LIBOR Floor) 7/28/2025  2,607,062   2,600,494   2,493,003   1.68%
        2,607,062   2,600,494   2,493,003   1.68%
                      
DataOnline Corp. High Tech Industries Senior Secured First Lien Term Loan (LIBOR + 6.25% Cash, 1.00% LIBOR Floor) 11/13/2025  4,900,000   4,900,000   4,900,000   3.30%
   Revolving Credit Facility  (LIBOR + 6.25% Cash, 1.00% LIBOR Floor) 11/13/2025  714,286   714,286   714,286   0.48%
        5,614,286   5,614,286   5,614,286   3.78%
                      
DirecTV Financing, LLC Media: Broadcasting & Subscription Senior Secured First Lien Term Loan (LIBOR + 5.00%, 0.75% LIBOR Floor)(15) 8/2/2027  4,777,531   4,777,531   4,777,531   3.22%
        4,777,531   4,777,531   4,777,531   3.22%
                      
Dividend and Income Fund(11) Banking, Finance, Insurance & Real Estate Equity - 97,483 Common Units(14)    97,483   1,429,545   1,419,206   0.96%
        97,483   1,429,545   1,419,206   0.96%
                      
Dream Finders Homes, LLC(11) Construction & Building Preferred Equity  (8.00% PIK)    5,003,111   5,003,111   4,853,018   3.27%
        5,003,111   5,003,111   4,853,018   3.27%

 


Company(1) Industry Type of Investment Maturity  Par
Amount(2)		  Cost(3)  Fair
Value(4)		  % of
Net Assets(5)		 
                    
CPI International, Inc. Aerospace & Defense Senior Secured Second Lien Term Loan (LIBOR + 7.25% Cash, 1.00% LIBOR Floor)(13)  7/28/2025   2,607,062   2,599,755   2,483,227   1.58%
           2,607,062   2,599,755   2,483,227   1.58%
                         

Crow Precision Components, LLC

 Aerospace & Defense Equity - 350 Common Units      350   700,000   127,474   0.08%
           350   700,000   127,474   0.08%
                         
DataOnline Corp.(8) High Tech Industries Senior Secured First Lien Term Loan (LIBOR + 6.25% Cash, 1.00% LIBOR Floor)(14)  11/13/2025   4,925,000   4,925,000   4,826,500   3.08%
    Revolving Credit Facility (LIBOR + 6.25% Cash, 1.00% LIBOR Floor)(14)(16)  11/13/2025   607,143   607,143   592,857   0.38%
           5,532,143   5,532,143   5,419,357   3.46%
                         
Dividend and Income Fund(11) Banking, Finance, Insurance & Real Estate Equity - 45,653 Common Units(18)      45,653   665,852   676,121   0.43%
           45,653   665,852   676,121   0.43%
                         

Dream Finders Homes, LLC(11)

 Construction & Building Preferred Equity (8.00% PIK)      4,808,834   4,808,834   4,616,481   2.95%
           4,808,834   4,808,834   4,616,481   2.95%
                         
Footprint Acquisition, LLC Services: Business Preferred Equity (8.75% PIK)(10)      4,049,398   4,049,398   2,348,651   1.50%
    Equity - 150 Common Units      150   -   -   0.00%
           4,049,548   4,049,398   2,348,651   1.50%
                         
Global Accessories Group, LLC Consumer goods: Non-durable Equity - 3.8% Membership Interest      380   151,337   -   0.00%
           380   151,337   -   0.00%
                         

Great AJAX Corp.(11)

 Banking, Finance, Insurance & Real Estate Equity - 37,254 Common Units(18)      37,254   469,512   483,557   0.31%
           37,254   469,512   483,557   0.31%
Company(1) Industry Type of Investment Maturity Par
Amount(2)		  Cost(3)  Fair
Value(4)		  % of Net
 Assets(5)		 
                   
First Brands Group, LLC Automotive Senior Secured First Lien Term Loan (LIBOR + 5.00%, 1.00% LIBOR Floor) 3/30/2027  3,989,950   3,989,950   3,989,950   2.69%
         3,989,950   3,989,950   3,989,950   2.69%
                       
Footprint Acquisition, LLC Services: Business Equity - 150 Common Units    150   -   -   0.00%
         150   -   -   0.00%
                       
Franklin BSP Realty Trust, Inc.(11) Banking, Finance, Insurance & Real Estate Equity - 555,711 Common Units(14)    488,591   8,205,708   7,299,550   4.92%
         488,591   8,205,708   7,299,550   4.92%
                       
Global Accessories Group, LLC Consumer goods: Non-durable Equity - 3.8% Membership Interest    380   151,337   -   0.00%
         380   151,337   -   0.00%
                       
Great AJAX Corp.(11) Banking, Finance, Insurance & Real Estate Equity - 254,922 Common Units(14)    254,922   3,333,786   3,354,774   2.26%
         254,922   3,333,786   3,354,774   2.26%
                       
Innovate Corp. Construction & Building 8.50% Senior Secured Notes(15) 2/1/2026  1,725,000   1,727,156   1,740,525   1.17%
         1,725,000   1,727,156   1,740,525   1.17%
                       
Invesco Mortgage Capital, Inc.(11) Banking, Finance, Insurance & Real Estate Equity - 205,000 Class C Preferred Units(14)(17)    205,000   5,035,506   5,059,400   3.41%
         205,000   5,035,506   5,059,400   3.41%
                       
Lighting Science Group Corporation Containers, Packaging & Glass Warrants - 0.62% of Outstanding Equity    5,000,000   955,680   -   0.00%
         5,000,000   955,680   -   0.00%
                       
Lucky Bucks, LLC Consumer Discretionary Senior Secured First Lien Term Loan (LIBOR + 5.50%, 0.75% LIBOR Floor) 10/12/2027  7,500,000   7,353,740   7,387,500   4.97%
         7,500,000   7,353,740   7,387,500   4.97%
                       
MFA Financial, Inc.(11) Banking, Finance, Insurance & Real Estate Equity - 97,426 Class C Preferred Units(14)(20)    97,426   2,318,487   2,303,151   1.55%
         97,426   2,318,487   2,303,151   1.55%
                       
New Residential Investment Corp.(11) Banking, Finance, Insurance & Real Estate Equity - 238,134 Class B Preferred Units(14)(18)    206,684   5,129,170   5,247,707   3.53%
         206,684   5,129,170   5,247,707   3.53%
                       
New York Mortgage Trust, Inc.(11) Banking, Finance, Insurance & Real Estate Equity -  185,000 Class E Preferred Units(14)(19)    165,000   4,102,076   4,184,400   2.82%
         165,000   4,102,076   4,184,400   2.82%
                       
JFL-NGS-WCS Partners, LLC Construction & Building Senior Secured First Lien Term Loan B  (LIBOR + 5.50%, 1.00% LIBOR Floor) 11/12/2026  7,948,386   7,928,958   7,988,128   5.38%
    Equity - 10,000,000 Units    10,000,000   10,000,000   10,000,000   6.73%
         17,948,386   17,928,958   17,988,128   12.11%
                       
PennyMac Financial Services, Inc.(11) Banking, Finance, Insurance & Real Estate Equity - 76,500 Common Units(14)    76,500   5,054,628   5,338,170   3.59%
         76,500   5,054,628   5,338,170   3.59%
                       
Point.360 Services: Business Senior Secured First Lien Term Loan (LIBOR + 6.00% PIK)(10) 7/8/2020  2,777,366   2,103,712   -   0.00%
         2,777,366   2,103,712   -   0.00%


Company(1) Industry Type of Investment Maturity Par Amount(2)  Cost(3)  Fair
Value(4)		  % of Net
 Assets(5)		 
                       
RateGain Technologies, Inc. Hotel, Gaming & Leisure Unsecured Debt(12) 10/2/2023  475,526   475,526   -   0.00%
    Unsecured Debt(12) 4/1/2024  704,762   704,762   -   0.00%
         1,180,288   1,180,288   -   0.00%
                       
Redwood Services Group, LLC(8) Services: Business Revolving Credit Facility  (LIBOR + 6.00% Cash, 1.00% LIBOR Floor)(13) 6/6/2024  175,000   175,000   175,000   0.12%
         175,000   175,000   175,000   0.12%
                       
Secure Acquisition Inc.(8) Packaging Senior Secured First Lien Term Loan (LIBOR + 5.00%, 0.50% LIBOR Floor) 12/16/2028  1,741,379   1,732,672   1,732,672   1.17%
    Senior Secured First Lien Delayed Draw Term Loan  (LIBOR + 5.00%, 0.50% LIBOR Floor)(13) 12/16/2028  -   (1,293)  (1,293)  0.00%
         1,741,379   1,731,379   1,731,379   1.17%
                       
Sendero Drilling Company, LLC Energy: Oil & Gas Unsecured Debt  (9.00% Cash)(10) 8/1/2022  191,250   182,081   -   0.00%
         191,250   182,081   -   0.00%
                       
Seotowncenter, Inc. Services: Business Equity - 3,434,169.6 Common Units    3,434,170   566,475   -   0.00%
         3,434,170   566,475   -   0.00%
                   
SS Acquisition, LLC(8) Services: Consumer Senior Secured First Lien Term Loan (LIBOR + 6.50%, 1.00% LIBOR Floor) 12/30/2026  6,666,667   6,566,745   6,666,667   4.49%
    Senior Secured First Lien Delayed Draw Term Loan  (LIBOR + 6.50%, 1.00% LIBOR Floor)(13) 12/30/2026  -   -   -   0.00%
         6,666,667   6,566,745   6,666,667   4.49%
                       
SMART Financial Operations, LLC Retail Equity - 700,000 Class A Preferred Units    700,000   700,000   -   0.00%
         700,000   700,000   -   0.00%
                       
Stancor, Inc. Services: Business Equity - 263,814.43 Class A Units    263,814   263,814   -   0.00%
         263,814   263,814   -   0.00%
                       
Thryv Holdings, Inc.(11) Services: Business Senior Secured First Lien Term Loan B (LIBOR + 8.50% Cash, 1.00% LIBOR Floor)(15) 3/1/2026  5,420,000   5,277,519   5,495,880   3.70%
         5,420,000   5,277,519   5,495,880   3.70%
                       
Velocity Pooling Vehicle, LLC Automotive Equity - 5,441 Class A Units    5,441   302,465   64,167   0.04%
    Warrants - 0.65% of Outstanding Equity 3/30/2028  6,506   361,667   76,727   0.05%
         11,947   664,132   140,894   0.09%
                       
Walker Edison Furniture Company LLC Consumer goods: Durable Equity - 10,244 Common Units    11,734   1,843,516   2,429,360   1.64%
         11,734   1,843,516   2,429,360   1.64%
                       
Watermill-QMC Midco, Inc. Automotive Equity - 1.3% Partnership Interest(9)    518,283   518,283   -   0.00%
         518,283   518,283   -   0.00%
                       
Wingman Holdings, Inc. (f/k/a Crow Precision Components, LLC) Aerospace & Defense Equity - 350 Common Units    350   700,000   -   0.00%
         350   700,000   -   0.00%
                       
Subtotal Non-Controlled/Non-Affiliated Investments       $92,741,238  $128,348,470  $120,418,943   81.09%


Company(1) Industry Type of Investment Maturity Par
Amount(2)		  Cost(3)  Fair
Value(4)		  % of Net
 Assets(5)		 
                       
Affiliated Investments:(6)                      
                       
1888 Industrial Services, LLC(8) Energy: Oil & Gas Senior Secured First Lien Term Loan A  (LIBOR + 5.00% PIK, 1.00% LIBOR Floor)(10) 5/1/2023 $9,946,741  $9,473,068  $-   0.00%
    Senior Secured First Lien Term Loan C (LIBOR + 5.00%, 1.00% LIBOR Floor) 5/1/2023  1,231,932   1,191,257   -   0.00%
    Revolving Credit Facility  (LIBOR +5.00% PIK, 1.00% LIBOR Floor)(13) 5/1/2023  3,554,069   3,554,069   3,554,069   2.39%
    Equity - 21,562 Class A Units    21,562   -   -   0.00%
         14,754,304   14,218,394   3,554,069   2.39%
                       
Black Angus Steakhouses, LLC(8) Hotel, Gaming & Leisure Senior Secured First Lien Delayed Draw Term Loan  (LIBOR + 9.00% Cash, 1.00% LIBOR Floor) 6/30/2022  758,929   758,929   758,929   0.51%
    Senior Secured First Lien Term Loan (LIBOR + 9.00% PIK, 1.00% LIBOR Floor)(10) 6/30/2022  8,412,596   7,767,533   1,749,820   1.18%
    Senior Secured First Lien Super Priority DDTL  (LIBOR + 9.00% Cash, 1.00% LIBOR Floor)(13) 6/30/2022  1,500,000   1,500,000   1,500,000   1.01%
    Equity - 17.92% Membership Interest     -   -   -   0.0% 
         10,671,525   10,026,462   4,008,749   2.70%
                       
Kemmerer Operations, LLC(8) Metals & Mining Senior Secured First Lien Term Loan (15.00% PIK) 6/21/2023  2,473,294   2,473,294   2,455,981   1.65%
    Senior Secured First Lien Delayed Draw Term Loan  (15.00% PIK)(13) 6/21/2023  34,040   34,040   28,124   0.02%
    Equity - 6.7797 Common Units    7   962,717   491,399   0.33%
         2,507,341   3,470,051   2,975,504   2.00%
                       
Path Medical, LLC Healthcare & Pharmaceuticals Senior Secured First Lien Term Loan A  (LIBOR + 9.50% Cash, 1.00% LIBOR Floor)(10) 10/11/2021  5,805,894   5,805,894   2,217,851   1.49%
    Senior Secured First Lien Term Loan B  (LIBOR + 13.00% PIK, 1.00% LIBOR Floor)(10) 10/11/2021  7,646,823   6,483,741   -   0.00%
    Warrants - 7.68% of Outstanding Equity    123,867   499,751   -   0.00%
         13,576,584   12,789,386   2,217,851   1.49%
                       
US Multifamily, LLC  Banking, Finance, Insurance & Real Estate Senior Secured First Lien Term Loan (10.00% Cash) 12/31/2022  2,577,418   2,577,418   2,577,418   1.74%
    Equity - 33,300 Preferred Units    33,300   3,330,000   2,236,095   1.51%
         2,610,718   5,907,418   4,813,513   3.25%
                       
Subtotal Affiliated Investments       $44,120,472  $46,411,711  $17,569,686   11.83%


Company(1) Industry Type of Investment Maturity Par
Amount(2)		  Cost(3)  Fair
Value(4)		  % of Net
 Assets(5)		 
                       
Controlled Investments:(7)                  
                       
FlexFIN, LLC Services: Business Equity Interest   $30,500,000  $30,500,000  $30,500,000   20.54%
                       
NVTN LLC(8) Hotel, Gaming & Leisure Senior Secured First Lien Delayed Draw Term Loan  (LIBOR + 4.00% Cash, 1.00% LIBOR Floor)(10)(13) 12/31/2024  6,565,876   6,565,875   6,421,426   4.33%
    Senior Secured First Lien Super Priority DDTL  (LIBOR + 4.00% Cash, 1.00% LIBOR Floor) 12/31/2024  500,000   499,075   489,000   0.33%
    Senior Secured First Lien Term Loan B  (LIBOR + 9.25% PIK, 1.00% LIBOR Floor)(10) 12/31/2024  14,963,195   12,305,095   -   0.00%
    Senior Secured First Lien Term Loan C (LIBOR + 12.00% PIK, 1.00% LIBOR Floor)(10) 12/31/2024  10,014,223   7,570,054   -   0.00%
    Equity - 787.4 Class A Units    9,550,922   9,550,922   -   0.00%
Subtotal Control Investments       $72,094,216  $66,991,021  $37,410,426   25.20%
                       
  Total Investments, December 31, 2021   $208,955,926  $241,751,202  $175,399,055   118.12%


(1)All of our investments are domiciled in the United States. Certain investments also have international operations.
(2)Par amount includes accumulated payment-in-kind (“PIK”) interest, as applicable, and is net of repayments.
(3)Net unrealized depreciation for U.S. federal income tax purposes totaled $(66,082,025).
The tax cost basis of investments is $241,481,080 as of December 31, 2021.
(4)Unless otherwise indicated, all securities are valued using significant unobservable inputs, which are categorized as Level 3 assets under the definition of ASC 820 fair value hierarchy (see Note 4).
(5)Percentage is based on net assets of $148,496,991 as of December 31, 2021.
(6)Affiliated Investments are defined by the 1940 Act as investments in companies in which the Company owns between 5% and 25% outstanding voting securities or is under common control with such portfolio company.
(7)Control Investments are defined by the Investment Company Act of 1940, as amended (the “1940 Act”), as investments in companies in which the Company owns more than 25% of the voting securities or maintains greater than 50% of the board representation.
(8)The investment has an unfunded commitment as of December 31, 2021 (see Note 8), and fair value includes the value of any unfunded commitments.
(9)Represents 1.3% partnership interest in Watermill-QMC Partners, LP and Watermill-EMI Partners, LP.
(10)The investment was on non-accrual status as of December 31, 2021.
(11)The investment is not a qualifying asset as defined under Section 55(a) of 1940 Act, in a whole, or in part. As of December 31, 2021, 23.65% of the Company’s portfolio investments were non-qualifying assets.
(12)Security is non-income producing.
(13)This investment earns 0.50% commitment fee on all unused commitment as of December 31, 2021, and is recorded as a component of interest income on the Consolidated Statements of Operations.
(14)This investment represents a Level 1 security in the ASC 820 table as of December 31, 2021 (see Note 4).
(15)This investment represents a Level 2 security in the ASC 820 table as of December 31, 2021 (see Note 4).
(16)The interest rate on this loan is fixed-to-floating and will shift to 3 month LIBOR plus a 4.743% spread on 9/30/2025.
(17)The interest rate on this loan is fixed-to-floating and will shift to 3 month LIBOR plus a 5.29% spread on 9/27/2027.
(18)The interest rate on this loan is fixed-to-floating and will shift to 3 month LIBOR plus a 5.64% spread on 8/15/2024.
(19)The interest rate on this loan is fixed-to-floating and will shift to 3 month LIBOR plus a 6.429% spread on 1/15/2025.
(20)The interest rate on this preferred equity is fixed-to-floating and will shift to 3 month LIBOR plus a 5.345% spread on 3/31/2025.

 


PHENIXFIN CORPORATION

Company(1) Industry Type of Investment Maturity  Par
Amount(2)		  Cost(3)  Fair
Value(4)		  % of
Net Assets(5)		 
                    

Non-Controlled/ Non-Affiliated Investments:

                    
                     
Impact Group, LLC Services: Business Senior Secured First Lien Term Loan (LIBOR + 7.37% Cash, 1.00% LIBOR Floor)(14)  6/27/2023   3,159,309   3,159,309   3,159,309   2.02%
    Senior Secured First Lien Delayed Draw Term Loan (LIBOR + 7.37% Cash, 1.00% LIBOR Floor)(14)  6/27/2023   9,155,136   9,155,136   9,155,136   5.84%
           12,314,445   12,314,445   12,314,445   7.86%
                         
InterFlex Acquisition Company, LLC Containers, Packaging & Glass Senior Secured First Lien Term Loan (LIBOR + 9.00% Cash, 1.00% LIBOR Floor)(13)  8/18/2022   11,535,906   11,535,906   11,535,906   7.36%
           11,535,906   11,535,906   11,535,906   7.36%
                         
Invesco Mortgage Capital, Inc.(11) Banking, Finance, Insurance & Real Estate Equity - 205,000 Class C Preferred Units(18)(22)     205,000   5,035,506   5,139,350   3.28%
           205,000   5,035,506   5,139,350   3.28%
                         
Lighting Science Group Corporation Containers, Packaging & Glass Warrants - 0.62% of Outstanding Equity      5,000,000   955,680   -   0.00%
           5,000,000   955,680   -   0.00%
                         
New Residential Investment Corp.(11) Banking, Finance, Insurance & Real Estate Equity - 159,583 Class B Preferred Units(18)(23)     159,583   3,948,103   4,096,496   2.61%
           159,583   3,948,103   4,096,496   2.61%
                         
New York Mortgage Trust, Inc.(11) Banking, Finance, Insurance & Real Estate Equity - 135,000 Class E Preferred Units(18)(24)     135,000   3,335,657   3,488,400   2.23%
           135,000   3,335,657   3,488,400   2.23%
                         
Point.360 Services: Business Senior Secured First Lien Term Loan (LIBOR + 6.00% PIK)(10)(15)  7/8/2020   2,777,366   2,103,712   -   0.00%
           2,777,366   2,103,712   -   0.00%

Consolidated Schedule of Investments

September 30, 2021

Company(1) Industry Type of Investment Maturity Par
Amount(2)		  Cost(3)  Fair Value(4)  % of Net
Assets(5)		 
                   
Non-Controlled/Non-Affiliated Investments:              
                   
Alpine SG, LLC (8) High Tech Industries Senior Secured First Lien Term Loan (LIBOR + 5.75% Cash, 1.00% LIBOR Floor)(14) 11/16/2022 $4,715,808  $4,715,809  $4,715,809   3.29%
    Senior Secured Incremental First Lien Term Loan (LIBOR + 8.50% Cash, 1.00% LIBOR Floor)(14) 11/16/2022  472,087   472,087   472,087   0.33%
    Senior Secured First Lien Delayed Draw Term Loan (LIBOR + 5.75% Cash, 1.00% LIBOR Floor)(14) 11/16/2022  2,277,293   2,277,293   2,277,293   1.58%
    Senior Secured Incremental First Lien Term Loan (LIBOR + 6.50% Cash, 1.00% LIBOR Floor)(14) 11/16/2022  4,174,037   4,107,317   4,174,037   2.90%
    Senior Secured Incremental First Lien Term Loan  (LIBOR + 6.50% Cash, 1.00% LIBOR Floor)(14) 11/16/2022  2,999,802   2,946,540   2,999,802   2.09%
    Senior Secured Incremental First Lien Term Loan (LIBOR + 6.50% Cash, 1.00% LIBOR Floor)(14) 11/16/2022  1,000,000   982,916   1,000,000   0.70%
         15,639,027   15,501,962   15,639,028   10.89%
                       
Autosplice, Inc. Automotive Senior Secured First Lien Term Loan (LIBOR + 8.00% Cash & 2.00% PIK, 1.00% LIBOR Floor)(14) 4/30/2022  11,826,036   11,826,036   11,826,036   8.23%
         11,826,036   11,826,036   11,826,036   8.23%
                       
Be Green Packaging, LLC Containers, Packaging & Glass Equity - 417 Common Units    1   416,250   -   0.00%
         1   416,250   -   0.00%
                       
Chimera Investment Corp.(11) Banking, Finance, Insurance & Real Estate Equity - 117,310 Class C Preferred Units(17)(20)    117,310   2,884,724   3,019,559   2.10%
         117,310   2,884,724   3,019,559   2.10%
                       
Cleaver-Brooks, Inc. Manufacturing 7.875% Senior Secured Notes(18) 3/1/2023  9,364,000   9,306,052   9,270,360   6.45%
         9,364,000   9,306,052   9,270,360   6.45%
                       
CM Finance SPV, LLC Energy: Oil & Gas Unsecured Debt(10)    101,463   101,463   -   0.00%
         101,463   101,463   -   0.00%
                       
CPI International, Inc. Aerospace & Defense Senior Secured Second Lien Term Loan (LIBOR + 7.25% Cash, 1.00% LIBOR Floor)(13) 7/28/2025  2,607,062   2,599,906   2,489,744   1.73%
         2,607,062   2,599,906   2,489,744   1.73%
                       
DataOnline Corp. High Tech Industries Senior Secured First Lien Term Loan (LIBOR + 6.25% Cash, 1.00% LIBOR Floor)(14) 11/13/2025  4,912,500   4,912,500   4,863,375   3.39%
    Revolving Credit Facility  (LIBOR + 6.25% Cash, 1.00% LIBOR Floor)(14)(16) 11/13/2025  714,286   714,286   707,143   0.49%
         5,626,786   5,626,786   5,570,518   3.88%
                       
Dividend and Income Fund(11) Banking, Finance, Insurance & Real Estate Equity - 87,483 Common Units(17)    87,483   1,281,845   1,275,502   0.89%
         87,483   1,281,845   1,275,502   0.89%
                       
Dream Finders Homes, LLC(11) Construction & Building Preferred Equity  (8.00% PIK)    4,905,011   4,905,011   4,757,860   3.31%
         4,905,011   4,905,011   4,757,860   3.31%

 


Company(1) Industry Type of Investment Maturity  Par
Amount(2)		  Cost(3)  Fair
Value(4)		  % of
Net Assets(5)		  Industry Type of Investment Maturity Par
Amount(2)		  Cost(3)  Fair Value(4)  % of Net
Assets(5)		 
             
Footprint Acquisition, LLC Services: Business Preferred Equity  (8.75% PIK)(10)    4,049,398   4,049,398   2,956,061   2.06%
   Equity - 150 Common Units    150   -   -   0.00%
        4,049,548   4,049,398   2,956,061   2.06%
                      
Global Accessories Group, LLC Consumer goods: Non-durable Equity - 3.8% Membership Interest    380   151,337   -   0.00%
        380   151,337   -   0.00%
                      
Great AJAX Corp.(11) Banking, Finance, Insurance & Real Estate Equity - 253,651 Common Units(17)    253,651   3,316,414   3,421,752   2.38%
        253,651   3,316,414   3,421,752   2.38%
                      
Invesco Mortgage Capital, Inc.(11) Banking, Finance, Insurance & Real Estate Equity - 205,000 Class C Preferred Units(17)(21)    205,000   5,035,506   5,217,250   3.63%
        205,000   5,035,506   5,217,250   3.63%
                      
Lighting Science Group Corporation Containers, Packaging & Glass Warrants - 0.62% of Outstanding Equity(18)    5,000,000   955,680   -   0.00%
        5,000,000   955,680   -   0.00%
                      
MFA Financial, Inc. Banking, Finance, Insurance & Real Estate Equity - 31,692 Class C Preferred Units(17)(24)    31,692   762,171   778,989   0.54%
        31,692   762,171   778,989   0.54%
                      
New Residential Investment Corp.(11) Banking, Finance, Insurance & Real Estate Equity - 206,684 Class B Preferred Units(17)(22)    206,684   5,129,170   5,206,370   3.62%
        206,684   5,129,170   5,206,370   3.62%
                      
New York Mortgage Trust, Inc.(11) Banking, Finance, Insurance & Real Estate Equity -  165,000 Class E Preferred Units(17)(23)    165,000   4,102,076   4,182,750   2.91%
        165,000   4,102,076   4,182,750   2.91%
                      
Point.360 Services: Business Senior Secured First Lien Term Loan (LIBOR + 6.00% PIK)(10)(15) 7/8/2020  2,777,366   2,103,712   -   0.00%
        2,777,366   2,103,712   -   0.00%
                                              
RateGain Technologies, Inc. Hotel, Gaming & Leisure Unsecured Debt(10)(12)  10/2/2023   589,821   589,821   -   0.00% Hotel, Gaming & Leisure Unsecured Debt (4.50% Cash)(12) 10/2/2023  532,671   532,671   -   0.00%
   Unsecured Debt(10)(12)  4/1/2024   761,905   761,905   -   0.00%   Unsecured Debt (4.50% Cash)(12) 4/1/2024  704,762   704,762   -   0.00%
         1,351,726   1,351,726   -   0.00%        1,237,433   1,237,433   -   0.00%
                                             
Redwood Services Group, LLC(8) Services: Business Revolving Credit Facility (LIBOR + 6.00% Cash, 1.00% LIBOR Floor)(13)(16)  6/6/2023   175,000   175,000   157,500   0.10%
Redwood Services Group, LLC(8) Services: Business Revolving Credit Facility  (LIBOR + 6.00% Cash, 1.00% LIBOR Floor)(13)(16) 6/6/2023  175,000   175,000   175,000   0.12%
         175,000   175,000   157,500   0.10%        175,000   175,000   175,000   0.12%
                                             
Sendero Drilling Company, LLC Energy: Oil & Gas Unsecured Debt (9.00% Cash)(10)  8/1/2022   297,500   283,238   -   0.00% Energy: Oil & Gas Unsecured Debt  (9.00% Cash)(10) 8/1/2022  233,750   222,544   -   0.00%
         297,500   283,238   -   0.00%        233,750   222,544   -   0.00%
                                             
Seotowncenter, Inc. Services: Business Equity - 3,434,169.6 Common Units     3,434,170   566,475   -   0.00% Services: Business Equity - 3,434,169.6 Common Units    3,434,170   566,475   -   0.00%
         3,434,170   566,475   -   0.00%        3,434,170   566,475   -   0.00%
                       
SFP Holding, Inc. Services: Business Senior Secured First Lien Term Loan (LIBOR + 6.25% Cash, 1.00% LIBOR Floor)(14)  9/1/2022   4,744,636   4,744,636   4,697,190   3.00%
   Senior Secured First Lien Delayed Draw Term Loan (LIBOR + 6.25% Cash, 1.00% LIBOR Floor)(14)  9/1/2022   1,839,544   1,839,544   1,821,149   1.16%
   Equity - 101,165.93 Common Units in CI (Summit) Investment Holdings LLC     101,166   1,067,547   863,957   0.55%
         6,685,346   7,651,727   7,382,296   4.71%
                       
SMART Financial Operations, LLC Retail Equity - 700,000 Class A Preferred Units     700,000   700,000   -   0.00%
         700,000   700,000   -   0.00%


Company(1) Industry Type of Investment Maturity  Par
Amount(2)		  Cost(3)  Fair
Value(4)		  % of
Net Assets(5)		  Industry Type of Investment Maturity Par
Amount(2)		  Cost(3)  Fair Value(4)  % of Net
Assets(5)		 
             
SMART Financial Operations, LLC Retail Equity - 700,000 Class A Preferred Units    700,000   700,000   -   0.00%
        700,000   700,000   -   0.00%
                                              
Stancor, Inc. Services: Business Equity - 263,814.43 Class A Units     263,814   263,814   204,946   0.13% Services: Business Equity - 263,814.43 Class A Units    263,814   263,814        -   0.00%
         263,814   263,814   204,946   0.13%        263,814   263,814   -   0.00%
                                             
Thryv Holdings, Inc.(11) Services: Business Senior Secured First Lien Term Loan B (LIBOR + 8.50% Cash, 1.00% LIBOR Floor)(13)(19)  3/1/2026   6,120,000   5,944,492   6,120,000   3.91%
Thryv Holdings, Inc.(11) Services: Business Senior Secured First Lien Term Loan B (LIBOR + 8.50% Cash, 1.00% LIBOR Floor)(13) 3/1/2026  5,770,000   5,610,988   5,863,763   4.08%
         6,120,000   5,944,492   6,120,000   3.91%        5,770,000   5,610,988   5,863,763   4.08%
                                             
Velocity Pooling Vehicle, LLC Automotive Senior Secured First Lien Term Loan (LIBOR + 11.00%, 1.00% LIBOR Floor)(14)  4/28/2023   1,014,440   951,629   1,014,440   0.65% Automotive Equity - 5,441 Class A Units    5,441   302,464   64,167   0.05%
   Equity - 5,441 Class A Units     5,441   302,464   62,299   0.04%
   Warrants - 0.65% of Outstanding Equity  3/30/2028   6,506   361,667   74,429   0.05%   Warrants - 0.65% of Outstanding Equity 3/30/2028  6,506   361,667   76,727   0.05%
         1,026,387   1,615,760   1,151,168   0.74%        11,947   664,131   140,894   0.10%
                                             
Walker Edison Furniture Company LLC Consumer goods: Durable Equity - 10,244 Common Units     10,244   1,500,000   7,537,535   4.81% Consumer goods: Durable Equity - 10,244 Common Units    10,244   1,500,000   2,361,242   1.64%
         10,244   1,500,000   7,537,535   4.81%        10,244   1,500,000   2,361,242   1.64%
                                             
Watermill-QMC Midco, Inc. Automotive Equity - 1.3% Partnership Interest(9)     518,283   518,283   -   -0.02% Automotive Equity - 1.3% Partnership Interest(9)    518,283   518,283   -   0.00%
         518,283   518,283   -   -0.02%        518,283   518,283   -   0.00%
                                             
Subtotal Non-Controlled/
Non-Affiliated Investments		        $97,262,228  $109,219,571  $105,407,064   67.28%
Wingman Holdings, Inc. (f/k/a Crow Precision Components, LLC) Aerospace & Defense Equity - 350 Common Units    350   700,000   -   0.00%
        350   700,000   -   0.00%
                      
Subtotal Non-Controlled/Non-Affiliated Investments       $75,318,491  $92,214,167  $84,152,678   58.56%
                      
Affiliated Investments:(6)                      
                      
1888 Industrial Services, LLC(8) Energy: Oil & Gas Senior Secured First Lien Term Loan A  (LIBOR + 5.00% PIK, 1.00% LIBOR Floor)(10)(14) 9/30/2021(25)   $9,946,741  $9,473,066  $-   0.00%
   Senior Secured First Lien Term Loan B (LIBOR + 8.00% PIK, 1.00% LIBOR Floor)(10)(14) 9/30/2021(25)  25,937,520   19,468,870   -   0.00%
   Senior Secured First Lien Term Loan C (LIBOR + 5.00%, 1.00% LIBOR Floor)(14)   9/30/2021(25)  1,231,932   1,191,257   24,637   0.02%
   Revolving Credit Facility  (LIBOR +5.00% PIK, 1.00% LIBOR Floor)(14)(16) 9/30/2021(25)    3,554,069   3,554,069   3,554,069   2.47%
   Equity - 17,493.63 Class A Units    -   -   -   0.00%
        40,670,262   33,687,262   3,578,706   2.49%
                      
Black Angus Steakhouses, LLC(8) Hotel, Gaming & Leisure Senior Secured First Lien Delayed Draw Term Loan  (LIBOR + 9.00% Cash, 1.00% LIBOR Floor)(13) 6/30/2022  758,929   758,929   758,929   0.53%
   Senior Secured First Lien Term Loan (LIBOR + 9.00% PIK, 1.00% LIBOR Floor)(10)(13) 6/30/2022  8,412,596   7,767,533   2,279,814   1.59%
   Senior Secured First Lien Super Priority DDTL  (LIBOR + 9.00% Cash, 1.00% LIBOR Floor)(13)(16) 6/30/2022  1,500,000   1,500,000   1,500,000   1.04%
        10,671,525   10,026,462   4,538,743   3.16%
                      
Caddo Investors Holdings 1 LLC(11) Forest Products & Paper Equity - 6.15% Membership Interest(19)    2,528,826   2,528,826   3,454,786   2.40%
        2,528,826   2,528,826   3,454,786   2.40%

Company(1) Industry Type of Investment Maturity  Par
Amount(2)		  Cost(3)  Fair
Value(4)		  % of
Net Assets(5)		 
                    

Non-Controlled/Non-Affiliated Investments:

                    
                     
Affiliated Investments:(6)                      
                         
1888 Industrial Services, LLC(8) Energy: Oil & Gas Senior Secured First Lien Term Loan A (LIBOR + 5.00% PIK, 1.00% LIBOR Floor)(10)(14)  9/30/2021   9,946,740   9,473,066   -   0.00%
    Senior Secured First Lien Term Loan B (LIBOR + 8.00% PIK, 1.00% LIBOR Floor)(10)(14)  9/30/2021   25,937,520   19,468,870   -   0.00%
    Senior Secured First Lien Term Loan C (LIBOR + 5.00%, 1.00% LIBOR Floor)(10)(14)  9/30/2021   1,231,932   1,191,257   197,109   0.13%
    Revolving Credit Facility (LIBOR +5.00%, 1.00% LIBOR Floor)(14)(16)(25)  9/30/2021   3,554,069   3,554,069   3,554,069   2.27%
    Equity - 17,493.63 Class A Units      21,562   -   -   0.00%
           40,691,823   33,687,262   3,751,178   2.40%
                         
Black Angus Steakhouses, LLC(8) Hotel, Gaming & Leisure Senior Secured First Lien Delayed Draw Term Loan (LIBOR + 9.00% Cash, 1.00% LIBOR Floor)(13)  6/30/2022   758,929   758,929   758,929   0.48%
    Senior Secured First Lien Term Loan (LIBOR + 9.00% PIK, 1.00% LIBOR Floor)(10)(13)  6/30/2022   8,412,596   7,767,533   2,136,799   1.36%
    Senior Secured First Lien Super Priority DDTL (LIBOR + 9.00% Cash, 1.00% LIBOR Floor)(13)(16)  6/30/2022   1,500,000   1,500,000   1,500,000   0.96%
           10,671,525   10,026,462   4,395,728   2.80%
                         
Caddo Investors Holdings 1 LLC(11) Forest Products & Paper Equity - 6.15% Membership Interest(20)      2,528,826   2,528,826   3,766,822   2.40%
           2,528,826   2,528,826   3,766,822   2.40%
Company(1) Industry Type of Investment Maturity Par
Amount(2)		  Cost(3)  Fair Value(4)  % of Net
Assets(5)		 
                   
Dynamic Energy Services International LLC Energy: Oil & Gas Senior Secured First Lien Term Loan (LIBOR + 13.50% PIK)(10)(15) 12/31/2021  12,109,957   7,328,568   -   0.00%
    Equity - 12,350,000 Class A Units    12,350,000   -   -   0.00%
         24,459,957   7,328,568   -   0.00%
                       
JFL-NGS Partners, LLC Construction & Building Equity - 57,300 Class B Units    57,300   57,300   26,862,813   18.69%
         57,300   57,300   26,862,813   18.69%
                       
JFL-WCS Partners, LLC Environmental Industries Equity - 129,588 Class B Units    129,588   129,588   8,099,949   5.64%
         129,588   129,588   8,099,949   5.64%
                       
Kemmerer Operations, LLC(8) Metals & Mining Senior Secured First Lien Term Loan (15.00% PIK) 6/21/2023  2,381,985   2,381,985   2,360,547   1.64%
    Senior Secured First Lien Delayed Draw Term Loan  (15.00% PIK)(16) 6/21/2023  163,915   163,915   162,441   0.11%
    Equity - 6.7797 Common Units    7   962,717   553,746   0.39%
         2,545,907   3,508,617   3,076,734   2.14%
                       
Path Medical, LLC Healthcare & Pharmaceuticals Senior Secured First Lien Term Loan A  (LIBOR + 9.50% Cash, 1.00% LIBOR Floor)(10)(13) 10/11/2021  5,805,894   5,805,894   2,249,835   1.57%
    Senior Secured First Lien Term Loan B  (LIBOR + 13.00% PIK, 1.00% LIBOR Floor)(10)(13) 10/11/2021  7,646,823   6,483,741   -   0.00%
    Warrants - 7.68% of Outstanding Equity    123,867   499,751   -   0.00%
         13,576,584   12,789,386   2,249,835   1.57%
                       
URT Acquisition Holdings Corporation Services: Business Warrants    28,912   -   920,000   0.64%
         28,912   -   920,000   0.64%
                       
US Multifamily, LLC (11) Banking, Finance, Insurance & Real Estate Senior Secured First Lien Term Loan (10.00% Cash) 12/31/2022  2,577,418   2,577,418   2,577,418   1.79%
    Equity - 33,300 Preferred Units    33,300   3,330,000   2,236,261   1.56%
         2,610,718   5,907,418   4,813,679   3.35%
                       
Subtotal Affiliated Investments       $97,279,579  $75,963,427  $57,595,245   40.08%


Company(1) Industry Type of Investment Maturity  Par
Amount(2)		  Cost(3)  Fair
Value(4)		  % of
Net Assets(5)		 
                         
Dynamic Energy Services International LLC Energy: Oil & Gas Senior Secured First Lien Term Loan (LIBOR + 13.50% PIK)(10)(15)  12/31/2021   12,930,235   7,824,975   -   0.00%
    Equity - 12,350,000 Class A Units      12,350,000   -   -   0.00%
           25,280,235   7,824,975   -   0.00%
                         
JFL-NGS Partners, LLC Construction & Building Equity - 57,300 Class B Units      57,300   57,300   33,383,212   21.31%
           57,300   57,300   33,383,212   21.31%
                         
JFL-WCS Partners, LLC Environmental Industries Equity - 129,588 Class B Units      129,588   129,588   10,070,454   6.43%
           129,588   129,588   10,070,454   6.43%
                         
Kemmerer Operations, LLC(8) Metals & Mining Senior Secured First Lien Term Loan (15.00% PIK)  6/21/2023   2,294,047   2,294,047   2,294,047   1.45%
    Senior Secured First Lien Delayed Draw Term Loan (15.00% PIK)(16)  6/21/2023   288,614   288,614   288,614   0.18%
    Equity - 6.7797 Common Units      7   962,717   276,078   0.18%
           2,582,668   3,545,378   2,858,739   1.81%
                         
Path Medical, LLC Healthcare & Pharmaceuticals Senior Secured First Lien Term Loan A (LIBOR + 9.50% Cash, 1.00% LIBOR Floor)(10)(13)  10/11/2021   5,905,080   5,905,080   2,911,204   1.85%
    Senior Secured First Lien Term Loan B (LIBOR + 13.00% PIK, 1.00% LIBOR Floor)(10)(13)  10/11/2021   7,783,840   6,599,918   -   0.00%
    Warrants - 7.68% of Outstanding Equity      123,867   499,751   -   0.00%
           13,812,787   13,004,749   2,911,204   1.85%
                         
URT Acquisition Holdings Corporation Services: Business Unsecured Debt (10.00% Cash)(17)  12/4/2024   2,109,589   2,109,589   2,109,589   1.35%
    Warrants      28,912   -   1,070,000   0.68%
           2,138,501   2,109,589   3,179,589   2.03%
                         
US Multifamily, LLC(11) Banking, Finance, Insurance & Real Estate Senior Secured First Lien Term Loan (10.00% Cash)  12/31/2022   2,577,418   2,577,418   2,577,418   1.65%
    Equity - 33,300 Preferred Units      33,300   3,330,000   1,828,639   1.17%
           2,610,718   5,907,418   4,406,057   2.82%
                         
Subtotal Affiliated Investments         $100,503,971  $78,821,547  $68,722,983   43.86%

Company(1) Industry Type of Investment Maturity  Par
Amount(2)		  Cost(3)  Fair
Value(4)		  % of
Net Assets(5)		  Industry Type of Investment Maturity Par
Amount(2)		  Cost(3)  Fair Value(4)  % of Net
Assets(5)		 
                                     
Controlled Investments:(7)                    
Controlled Investments:(7)                      
                                             
NVTN LLC(8) Hotel, Gaming & Leisure Senior Secured First Lien Delayed Draw Term Loan (LIBOR + 4.00% Cash, 1.00% LIBOR Floor)(10)(13)(16)  11/9/2021   6,565,875   6,565,875   6,027,473   3.85%
FlexFIN, LLC Services: Business Equity Interest   $2,500,000  $2,500,000  $2,500,000   1.74%
        2,500,000   2,500,000   2,500,000   1.74%
                      
NVTN LLC(8) Hotel, Gaming & Leisure Senior Secured First Lien Delayed Draw Term Loan  (LIBOR + 4.00% Cash, 1.00% LIBOR Floor)(10)(13)(16)   12/31/2024  6,565,875   6,565,875   6,414,860   4.47%
   Senior Secured First Lien Super Priority DDTL (LIBOR + 4.00% Cash, 1.00% LIBOR Floor)(13)(16)  12/31/2024   1,500,000   1,497,224   1,461,000   0.93%   Senior Secured First Lien Super Priority DDTL  (LIBOR + 4.00% Cash, 1.00% LIBOR Floor)(13)(16) 12/31/2024  1,000,000   998,150   977,000   0.68%
   Senior Secured First Lien Term Loan B (LIBOR + 9.25% PIK, 1.00% LIBOR Floor)(10)(13)  11/9/2021   14,963,195   12,305,096   -   0.00%   Senior Secured First Lien Term Loan B  (LIBOR + 9.25% PIK, 1.00% LIBOR Floor)(10)(13) 12/31/2024  14,963,195   12,305,096   -   0.00%
   Senior Secured First Lien Term Loan C (LIBOR + 12.00% PIK, 1.00% LIBOR Floor)(10)(13)  11/9/2021   10,014,223   7,570,054   -   0.00%   Senior Secured First Lien Term Loan C (LIBOR + 12.00% PIK, 1.00% LIBOR Floor)(10)(13) 12/31/2024  10,014,223   7,570,054   -   0.00%
   Equity - 787.4 Class A Units     9,550,922   9,550,922   -   0.00%   Equity - 787.4 Class A Units    9,550,922   9,550,922   -   0.00%
         42,594,215   37,489,171   7,488,473   4.78%        42,094,215   36,990,097   7,391,860   5.15%
                                             
Subtotal Control Investments        $42,594,215  $37,489,171  $7,488,473   4.78%       $44,594,215  $39,490,097  $9,891,860   6.89%
                                             
Total Investments, June 30, 2021        $240,360,414  $225,530,289  $181,618,520   115.92%
 Total Investments, September 30, 2021   $217,192,285  $207,667,691  $151,639,783   105.53%

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

 


(1)All of our investments are domiciled in the United States. Certain investments also have international operations.

(2)Par amount includes accumulated payment-in-kind (“PIK”) interest, as applicable, and is net of repayments.
  
(3)Net unrealized depreciation for U.S. federal income tax purposes totaled $44,153,134.$55,318,330.
  
 The tax cost basis of investments is $225,771,654$206,958,113 as of JuneSeptember 30, 2021.
  
(4)Unless otherwise indicated, all securities are valued using significant unobservable inputs, which are categorized as Level 3 assets under the definition of ASC 820 fair value hierarchy (see Note 4).
  
(5)Percentage is based on net assets of $156,678,576$143,693,981 as of JuneSeptember 30, 2021.
  
(6)Affiliated Investments are defined by the 1940 Act as investments in companies in which the Company owns between 5% and 25% outstanding voting securities or is under common control with such portfolio company.
  
(7)Control Investments are defined by the Investment Company Act of 1940, as amended (the “1940 Act”), as investments in companies in which the Company owns more than 25% of the voting securities or maintains greater than 50% of the board representation.
  
(8)The investment has an unfunded commitment as of JuneSeptember 30, 2021 (see Note 8), and fair value includes the value of any unfunded commitments.
  
(9)Represents 1.3% partnership interest in Watermill-QMC Partners, LP and Watermill-EMI Partners, LP.
  
(10)The investment was on non-accrual status as of JuneSeptember 30, 2021.
  
(11)The investment is not a qualifying asset as defined under Section 55(a) of 1940 Act, in a whole, or in part. As of JuneSeptember 30, 2021, 14.51%20.18% of the Company'sCompany’s portfolio investments were non-qualifying assets.
  
(12)Security is non-income producing.
  
(13)The interest rate on these loans is subject to the greater of a London Interbank Offering Rate (“LIBOR”) floor, or 1 month LIBOR plus a base rate. The 1 month LIBOR as of JuneSeptember 30, 2021 was 0.10%0.08%.
  
(14)The interest rate on these loans is subject to the greater of a LIBOR floor, or 3 month LIBOR plus a base rate. The 3 month LIBOR as of JuneSeptember 30, 2021 was 0.15%.0.13 %.
  
(15)The interest rate on these loans is subject to 3 month LIBOR plus a base rate. The 3 month LIBOR as of JuneSeptember 30, 2021 was 0.15%.0.13 %.
  
(16)This investment earns 0.50% commitment fee on all unused commitment as of JuneSeptember 30, 2021, and is recorded as a component of interest income on the Consolidated Statements of Operations.
  
(17)In lieu of paying 10.00% Cash, URT Acquisition Holdings Corporation may elect to pay 12.00% PIK. This security has been paying 10.00% Cash since 12/31/2020.
(18)This investment represents a Level 1 security in the ASC 820 table as of June 30, 2021 (see Note 4).
(19)This investment represents a Level 2 security in the ASC 820 table as of June 30, 2021 (see Note 4).
(20)As a practical expedient, the Company uses net asset value (“NAV”) to determine the fair value of this investment.
(21)The interest rate on this loan is fixed-to-floating and will shift to 3 month LIBOR plus a 4.743% spread on 9/30/2025.
(22)The interest rate on this loan is fixed-to-floating and will shift to 3 month LIBOR plus a 5.29% spread on 9/27/2027.
(23)The interest rate on this loan is fixed-to-floating and will shift to 3 month LIBOR plus a 5.64% spread on 8/15/2024.
(24)The interest rate on this loan is fixed-to-floating and will shift to 3 month LIBOR plus a 6.429% spread on 1/15/2025.
(25)In lieu of paying 5.00% Cash, 1888 Industrial Services, LLC may elect to pay 5.00% PIK. This security has been paying 5.00% Cash.


PHENIXFIN CORPORATION

Consolidated Schedule of Investments

September 30, 2020

Company(1) Industry Type of Investment Maturity Par
Amount(2)		  Cost(3)  Fair
Value(6)		  % of
Net Assets(4)		 
                   
Non-Controlled/Non-Affiliated Investments:              
                   
Alpine SG, LLC High Tech Industries Senior Secured First Lien Term Loan (LIBOR + 5.75% Cash, 1.00% LIBOR Floor)(13) 11/16/2022  4,715,809   4,715,809   4,466,815   3.0%
    Senior Secured Incremental First Lien Term Loan (LIBOR + 8.50% Cash, 1.00% LIBOR Floor)(13) 11/16/2022  472,087   472,087   472,087   0.3%
    Senior Secured First Lien Delayed Draw Term Loan (LIBOR + 5.75% Cash, 1.00% LIBOR Floor)(13) 11/16/2022  2,277,293   2,277,293   2,157,052   1.4%
    Revolving Credit Facility (LIBOR + 5.75% Cash, 1.00% LIBOR Floor)(13)(15) 11/16/2022  1,000,000   1,000,000   947,200   0.6%
         8,465,189   8,465,189   8,043,154     
                       
American Dental Partners, Inc. Healthcare & Pharmaceuticals Senior Secured Second Lien Term Loan (LIBOR + 8.50% Cash, 1.00% LIBOR Floor)(13) 9/25/2023  4,387,500   4,387,500   3,948,750   2.6%
         4,387,500   4,387,500   3,948,750     
                       
Autosplice, Inc. High Tech Industries Senior Secured First Lien Term Loan (LIBOR + 8.00% Cash, 1.00% LIBOR Floor)(13) 12/17/2021  12,780,349   12,780,349   11,898,505   7.9%
         12,780,349   12,780,349   11,898,505     
                       
Avantor, Inc.(10) Wholesale Equity - 13,695  Common Units(16)    —   9,553,793   12,277,988   8.2%
         —   9,553,793   12,277,988     
                       
Be Green Packaging, LLC Containers, Packaging & Glass Equity - 417 Common Units    —   416,250   —   0.0%
         —   416,250   —     
                       
CM Finance SPV, LLC Banking, Finance, Insurance & Real Estate Unsecured Debt 6/24/2021  101,463   101,463   101,463   0.1%
         101,463   101,463   101,463     
                       
CPI International, Inc. Aerospace & Defense Senior Secured Second Lien Term Loan (LIBOR + 7.25% Cash, 1.00% LIBOR Floor)(12) 7/28/2025  2,607,062   2,598,252   2,219,392   1.5%
         2,607,062   2,598,252   2,219,392     


Company(1) Industry Type of Investment Maturity Par
Amount(2)		  Cost(3)  Fair
Value(6)		  % of
Net Assets(4)		 
                   
Crow Precision Components, LLC Aerospace & Defense Equity - 350 Common Units    —   700,000   723,131   0.5%
         —   700,000   723,131     
                       
CT Technologies Intermediate Holdings, Inc.(11) Healthcare & Pharmaceuticals Senior Secured Second Lien Term Loan (LIBOR + 9.00% Cash, 1.00% LIBOR Floor)(13) 12/1/2022  7,500,000   7,500,000   6,832,500   4.5%
         7,500,000   7,500,000   6,832,500     
                       
DataOnline Corp.(7) High Tech Industries Senior Secured First Lien Term Loan (LIBOR + 6.25% Cash, 1.00% LIBOR Floor)(13) 11/13/2025  4,962,500   4,962,500   4,786,331   3.2%
    Revolving Credit Facility (LIBOR + 6.25% Cash, 1.00% LIBOR Floor)(13)(15) 11/13/2025  535,714   535,714   510,357   0.3%
         5,498,214   5,498,214   5,296,688     
                       
Dream Finders Homes, LLC Construction & Building Preferred Equity (8.00% PIK)    4,531,472   4,531,472   3,928,786   2.6%
         4,531,472   4,531,472   3,928,786     
                   
Footprint Acquisition, LLC Services: Business Preferred Equity (8.75% PIK)    3,969,998   3,969,998   3,969,998   2.6%
    Equity - 150 Common Units    —   —   1,960,830   1.3%
         3,969,998   3,969,998   5,930,828     
                       
Global Accessories Group, LLC(11) Consumer goods: Non-durable Equity - 3.8% Membership Interest    —   151,337   —   0.0%
         —   151,337   —     
                       
Impact Group, LLC Services: Business Senior Secured First Lien Term Loan (LIBOR + 7.37% Cash, 1.00% LIBOR Floor)(13) 6/27/2023  3,219,964   3,219,964   2,994,565   2.0%
    Senior Secured First Lien Delayed Draw Term Loan (LIBOR + 7.37% Cash, 1.00% LIBOR Floor)(13) 6/27/2023  9,330,056   9,330,056   8,676,952   5.8%
         12,550,020   12,550,020   11,671,517   — 
                       
InterFlex Acquisition Company, LLC Containers, Packaging & Glass Senior Secured First Lien Term Loan (LIBOR + 9.00% Cash, 1.00% LIBOR Floor)(12) 8/18/2022  12,098,406   12,098,406   11,987,100   8.0%
         12,098,406   12,098,406   11,987,100     


Company(1) Industry Type of Investment Maturity Par
Amount(2)		  Cost(3)  Fair
Value(6)		  % of
Net Assets(4)		 
                   
Lighting Science Group Corporation Containers, Packaging & Glass Warrants - 0.62% of Outstanding Equity(17) 2/19/2024  —   955,680   —   0.0%
         —   955,680   —     
                       
Manna Pro Products, LLC Consumer goods: Non-durable Senior Secured First Lien Term Loan (LIBOR + 6.00% Cash, 1.00% LIBOR Floor)(12) 12/8/2023  5,343,674   5,343,674   5,123,515   3.4%
    Senior Secured First Lien Delayed Draw Term Loan (LIBOR + 6.00% Cash, 1.00% LIBOR Floor)(12) 12/8/2023  1,085,219   1,085,219   1,040,508   0.7%
         6,428,893   6,428,893   6,164,023     
                       
Point.360 Services: Business Senior Secured First Lien Term Loan (LIBOR + 6.00% PIK)(9) (14)(21) 7/8/2020  2,777,366   2,103,712   186,083   0.1%
         2,777,366   2,103,712   186,083     
                       
RateGain Technologies, Inc. Hotel, Gaming & Leisure Unsecured Debt(18) 7/31/2020  704,106   704,106   —   0.0%
    Unsecured Debt(18) 7/31/2021  761,905   761,905   —   0.0%
         1,466,011   1,466,011   —     
                       
Redwood Services Group, LLC(7) Services: Business Revolving Credit Facility (LIBOR + 6.00% Cash, 1.00% LIBOR Floor)(12 )(15) 6/6/2023  700,000   700,000   647,500   0.4%
         700,000   700,000   647,500     
                       
Sendero Drilling Company, LLC Energy: Oil & Gas Unsecured Debt (8.00% Cash)(9) 8/31/2021  488,750   465,319   —   0.0%
         488,750   465,319   —     
                       
Seotowncenter, Inc. Services: Business Equity - 3,434,169.6 Common Units    —   566,475   686,834   0.5%
         —   566,475   686,834     
                       
SFP Holding, Inc. Construction & Building Senior Secured First Lien Term Loan (LIBOR + 6.25% Cash, 1.00% LIBOR Floor)(13) 9/1/2022  4,776,955   4,776,955   4,733,962   3.1%
    Senior Secured First Lien Delayed Draw Term Loan (LIBOR + 6.25% Cash, 1.00% LIBOR Floor)(13) 9/1/2022  1,852,522   1,852,522   1,835,850   1.2%
    Equity - 101,165.93 Common Units in CI (Summit) Investment Holdings LLC    —   1,067,546   657,578   0.4%
         6,629,477   7,697,023   7,227,390     


Company(1) Industry Type of Investment Maturity Par
Amount(2)		  Cost(3)  Fair
Value(6)		  % of
Net Assets(4)		 
                   
SMART Financial Operations, LLC Retail Equity - 700,000 Class A Preferred Units    —   700,000   343,000   0.2%
         —   700,000   343,000     
                       
Stancor, Inc. Services: Business Equity - 263,814.43 Class A Units    —   263,814   150,374   0.1%
         —   263,814   150,374     
                       
Starfish Holdco, LLC High Tech Industries Senior Secured Second Lien Term Loan (LIBOR + 9.00% Cash, 1.00% LIBOR Floor)(12) 8/18/2025  1,000,000   989,935   926,500   0.6%
         1,000,000   989,935   926,500   — 
                       
URT Acquisition Holdings Corporation Services: Business Unsecured Debt (10.00% PIK) 6/23/2021  2,567,929   2,567,929   2,567,929   1.7%
         2,567,929   2,567,929   2,567,929     
                       
Velocity Pooling Vehicle, LLC Automotive Senior Secured First Lien Term Loan (LIBOR + 11.00% PIK, 1.00% LIBOR Floor)(13) 4/28/2023  1,014,440   951,628   1,014,440   0.7%
    Equity - 5,441 Class A Units    —   302,464   12,841   0.0%
    Warrants - 0.65% of Outstanding Equity 3/30/2028  —   361,667   15,354   0.0%
         1,014,440   1,615,759   1,042,635     
                       
Walker Edison Furniture Company LLC Consumer goods: Durable Senior Secured First Lien Term Loan (LIBOR + 6.25% Cash, 1.00% LIBOR Floor)(13) 9/26/2024  3,519,878   3,519,878   3,519,878   2.3%
    Equity - 1,500 Common Units    —   1,500,000   6,000,000   4.0%
         3,519,878   5,019,878   9,519,878     
                       
Watermill-QMC Midco, Inc. Automotive Equity - 1.3% Partnership Interest(8)    —   518,283   —   0.0%
         —   518,283   —     
                       
Subtotal Non-Controlled/Non-Affiliated Investments $101,082,417  $117,360,954  $114,321,948     


Company(1) Industry Type of Investment Maturity Par
Amount(2)		  Cost(3)  Fair
Value(6)		  % of
Net Assets(4)		 
                       
Affiliated Investments:(20)                  
                       
1888 Industrial Services, LLC(7) Energy: Oil & Gas Senior Secured First Lien Term Loan A (LIBOR + 5.00% PIK, 1.00% LIBOR Floor)(9)(13) 9/30/2021  9,946,741   9,473,067   —   0.0%
    Senior Secured First Lien Term Loan B (LIBOR + 8.00% PIK, 1.00% LIBOR Floor)(9)(13) 9/30/2021  25,937,520   19,468,870   —   0.0%
    Senior Secured First Lien Term Loan C (LIBOR + 5.00%, 1.00% LIBOR Floor)(9)(13) 9/30/2021  1,231,932   1,191,257   1,166,763   0.8%
    Revolving Credit Facility (LIBOR + 5.00% PIK, 1.00% LIBOR Floor)(13)(15) 9/30/2021  3,554,069   3,554,069   3,554,069   2.4%
    Equity - 17,493.63 Class A Units    —   —   —   0.0%
         40,670,262   33,687,263   4,720,832     
                       
Access Media Holdings, LLC Media: Broadcasting & Subscription Senior Secured First Lien Term Loan (10.00% PIK)(9)(21) 7/22/2020  11,105,630   8,446,385   1,110,563   0.7%
    Preferred Equity Series A    1,600,000   1,600,000   —   0.0%
    Preferred Equity Series AA    800,000   800,000   —   0.0%
    Preferred Equity Series AAA    971,200   971,200   —   0.0%
    Equity - 16 Common Units    —   —   —   0.0%
         14,476,830   11,817,585   1,110,563     
                       
Black Angus Steakhouses, LLC Hotel, Gaming & Leisure Senior Secured First Lien Delayed Draw Term Loan (LIBOR + 9.00% Cash, 1.00% LIBOR Floor)(12) 12/31/2020  758,929   758,929   758,929   0.5%
    Senior Secured First Lien Term Loan (LIBOR + 9.00% PIK, 1.00% LIBOR Floor)(9)(12) 12/31/2020  8,412,596   7,767,532   5,047,557   3.4%
                   
    Equity - 17.9% Membership Interest    —   —   —   0.0%
         9,171,525   8,526,461   5,806,486     
                       
Caddo Investors Holdings 1 LLC(10) Forest Products & Paper Equity - 6.15% Membership Interest(19)    —   2,528,826   2,990,776   2.0%
         —   2,528,826   2,990,776   — 


Company(1) Industry Type of Investment Maturity Par
Amount(2)		  Cost(3)  Fair
Value(6)		  % of
Net Assets(4)		 
                   
Dynamic Energy Services International LLC Energy: Oil & Gas Senior Secured First Lien Term Loan (LIBOR + 13.50% PIK) (9)(14) 12/31/2021  12,930,235   7,824,974   905,116   0.6%
    Equity - 12,350,000 Class A Units    —   —   —   0.0%
         12,930,235   7,824,974   905,116     
                       
JFL-NGS Partners, LLC Construction & Building Preferred Equity - A-2 Preferred (3.00% PIK)    1,795,034   1,795,034   1,795,034   1.2%
    Preferred Equity - A-1 Preferred (3.00% PIK)    232,292   232,292   232,292   0.2%
    Equity - 57,300 Class B Units    —   57,300   38,780,067   25.7%
         2,027,326   2,084,626   40,807,393   — 
                       
JFL-WCS Partners, LLC Environmental Industries Preferred Equity - Class A Preferred (6.00% PIK)    1,310,649   1,310,649   1,310,649   0.9%
    Equity - 129,588 Class B Units    —   129,588   4,535,580   3.0%
         1,310,649   1,440,237   5,846,229   — 
                       
Kemmerer Operations, LLC(7) Metals & Mining Senior Secured First Lien Term Loan (15.00% PIK) 6/21/2023  2,051,705   2,051,705   2,051,705   1.4%
    Senior Secured First Lien Delayed Draw Term Loan (15.00% PIK) 6/21/2023  515,699   515,699   515,699   0.4%
    Equity - 6.7797 Common Units    —   962,717   962,717   0.6%
         2,567,404   3,530,121   3,530,121     
                       
Path Medical, LLC Healthcare & Pharmaceuticals Senior Secured First Lien Term Loan A (LIBOR + 9.50% Cash, 1.00% LIBOR Floor)(12) 10/11/2021  5,905,080   5,905,080   5,905,080   3.9%
    Senior Secured First Lien Term Loan B (LIBOR + 13.00% PIK, 1.00% LIBOR Floor)(9)(12) 10/11/2021  7,783,840   6,599,918   6,794,514   4.5%
    Warrants - 7.68% of Outstanding Equity 1/9/2027  —   499,751   —   0.0%
         13,688,920   13,004,749   12,699,594     
                       
US Multifamily, LLC(10) Banking, Finance, Insurance & Real Estate Senior Secured First Lien Term Loan (10.00% Cash) 6/17/2021  5,123,913   5,123,913   5,123,913   3.4%
    Equity - 33,300 Preferred Units    —   3,330,000   1,332,000   0.9%
         5,123,913   8,453,913   6,455,913     
                       
Subtotal Affiliated Investments   $101,967,064  $92,898,755  $84,873,023     


Company(1) Industry Type of Investment Maturity Par
Amount(2)		  Cost(3)  Fair
Value(6)		  % of
Net Assets(4)		 
                   
Controlled Investments:(5)                  
                       
MCC Senior Loan Strategy JV I LLC(10) Multisector Holdings Equity - 87.5% ownership of MCC Senior Loan Strategy JV I LLC    —   79,887,500   41,018,500   27.2%
         —   79,887,500   41,018,500     
NVTN LLC(7) Hotel, Gaming & Leisure Senior Secured First Lien Delayed Draw Term Loan (LIBOR + 4.00% Cash, 1.00% LIBOR Floor)(9)(12) 12/31/2024  6,565,875   6,565,875   4,530,078   3.0%
    Senior Secured First Lien Super Priority DDTL (LIBOR + 4.00% Cash, 1.00% LIBOR Floor)(9)(12) 12/31/2024  2,000,000   1,995,374   2,000,000   1.3%
    Senior Secured First Lien Term Loan B (LIBOR + 9.25% PIK, 1.00% LIBOR Floor)(9)(12) 12/31/2024  14,963,195   12,305,096   —   0.0%
                   
    Senior Secured First Lien Term Loan C (LIBOR + 12.00% PIK, 1.00% LIBOR Floor)(9)(12) 12/31/2024  10,014,223   7,570,054   —   0.0%
    Equity - 787.4 Class A Units    —   9,550,922   —   0.0%
         33,543,293   37,987,321   6,530,078     
                       
Subtotal Control Investments $33,543,293  $117,874,821  $47,548,578     
                       
Total Investments, September 30, 2020 $236,592,774  $328,134,530  $246,743,549   163.8%

(1)All of our investments are domiciled in the United States. Certain investments also have international operations.
(2)Par amount includes accumulated payment-in-kind (“PIK”) interest, as applicable, and is net of repayments.
(3)Gross unrealized appreciation, gross unrealized depreciation, and net unrealized depreciation for U.S. federal income tax purposes totaled $53,757,923, $134,877,746, and $81,119,823, respectively. The tax cost basis of investments is $327,863,372 as of September 30, 2020.


(4)Percentage is based on net assets of $150,619,517 as of September 30, 2020.
(5)Control Investments are defined by the Investment Company Act of 1940, as amended (the “1940 Act”), as investments in companies in which the Company owns more than 25% of the voting securities or maintains greater than 50% of the board representation.
(6)Unless otherwise indicated, all securities are valued using significant unobservable inputs, which are categorized as Level 3 assets under the definition of ASC 820 fair value hierarchy (see Note 4).
(7)The investment has an unfunded commitment as of September 30, 2020 (see Note 8) and includes an analysis of the value of any unfunded commitments.
(8)Represents 1.3% partnership interest in Watermill-QMC Partners, LP and Watermill-EMI Partners, LP.
(9)The investment was on non-accrual status as of September 30, 2020.
(10)The investment is not a qualifying asset as defined under Section 55(a) of 1940 Act, in a whole, or in part. As of September 30, 2020, 25.4% of the Company’s portfolio investments were non-qualifying assets.
(11)A portion of this investment was sold via a participation agreement. The amount stated is the portion retained by the Company (see Note 3).
(12)The interest rate on these loans is subject to the greater of a London Interbank Offering Rate (“LIBOR”) floor, or 1 month LIBOR plus a base rate. The 1 month LIBOR as of September 30, 2020 was 0.15%.
(13)The interest rate on these loans is subject to the greater of a LIBOR floor, or 3 month LIBOR plus a base rate. The 3 month LIBOR as of September 30, 2020 was 0.23%.
(14)The interest rate on these loans is subject to 3 month LIBOR plus a base rate. The 3 month LIBOR as of September 30, 2020 was 0.24%.
(15)This investment earns 0.50% commitment fee on all unused commitment as of September 30, 2020 and is recorded as a component of interest income on the Consolidated Statements of Operations.
(16)This investment represents a Level 1 security in the ASC 820 table as of September 30, 20202021 (see Note 4).
  
(17)(18)This investment represents a Level 2 security in the ASC 820 table as of September 30, 20202021 (see Note 4).

(18)Security is non-income producing.
  
(19)As a practical expedient, the Company uses net asset value (“NAV”) to determine the fair value of this investment.
  
(20)Affiliated Investments are defined by the 1940 Act as investments in companies in which the Company owns between 5%The interest rate on this preferred equity is fixed-to-floating and 25% outstanding voting securities or is under common control with such portfolio company.will shift to 3 month LIBOR plus a 4.743% spread on 9/30/2025.
  
(21)The investmentinterest rate on this preferred equity is fixed-to-floating and will shift to 3 month LIBOR plus a 5.29% spread on 9/27/2027.
(22)The interest rate on this preferred equity is fixed-to-floating and will shift to 3 month LIBOR plus a 5.64% spread on 8/15/2024.
(23)The interest rate on this preferred equity is fixed-to-floating and will shift to 3 month LIBOR plus a 6.429% spread on 1/15/2025.
(24)The interest rate on this preferred equity is fixed-to-floating and will shift to 3 month LIBOR plus a 5.345% spread on 3/31/2025.
(25)The maturity date was past due as ofextended to May 1, 2023 subsequent to September 30, 2020.2021. 

 

See accompanying notes to consolidated financial statements.

16

 


 

PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements

June 30,December 31, 2021

(unaudited)(Unaudited)

 

Note 1. Organization

 

PhenixFIN Corporation (“PhenixFIN”,PhenixFIN.” the “Company,” “we” and “us”) is aan internally-managed non-diversified closed-endclosed end management investment company incorporated in Delaware that has elected to be regulated as a business development company (“BDC”) under the Investment Company Act of 1940, as amended (the “1940 Act”). We completed our initial public offering (“IPO”) and commenced operations on January 20, 2011. The Company has elected, and intends to qualify annually, to be treated, for U.S. federal income tax purposes, as a regulated investment company (“RIC”) under Subchapter M of the Internal Revenue Code of 1986, as amended (the “Code”). On November 18, 2020, the board of directors of the Company approved the adoption of an internalized management structure, effective January 1, 2021. Until close of business on December 31, 2020 we were externally managed and advised by MCC Advisors LLC (“MCC Advisors”), pursuant to an investment management agreement. MCC Advisors is a wholly owned subsidiary of Medley LLC, which is controlled by Medley Management Inc. (NYSE: MDLY), a publicly traded asset management firm (“MDLY”), which in turn is controlled by Medley Group LLC, an entity wholly owned by the senior professionals of Medley LLC. We use the term “Medley” to refer collectively to the activities and operations of Medley Capital LLC, Medley LLC, MDLY, Medley Group LLC, MCC Advisors, associated investment funds and their respective affiliates herein.affiliates. Since January 1, 2021 the Company has been managed pursuant to an internalized management structure.

 

On March 26, 2013, our wholly owned subsidiary, Medley SBIC, LP (“SBIC LP”), a Delaware limited partnership that we own directly and through our wholly owned subsidiary, Medley SBIC GP, LLC, received a license from the Small Business Administration (“SBA”) to operate as a Small Business Investment Company (“SBIC”) under Section 301(c) of the Small Business Investment Company Act of 1958, as amended. Effective July 1, 2019, SBIC LP surrendered its SBIC license and changed its name to Medley Small Business Fund, LP. In addition, Medley SBIC GP, LLC changed its name to Medley Small Business Fund GP, LLC. Medley Small Business Fund, LP and Medley Small Business Fund GP, LLC have since changed their names to PhenixFIN Small Business Fund, LP and PhenixFIN Small Business Fund GP, LLC, respectively.

 

The Company has formed and expects to continue to form certain taxable subsidiaries (the “Taxable Subsidiaries”), which are taxed as corporations for federal income tax purposes. These Taxable Subsidiaries allow us to, among other things, hold equity securities of portfolio companies organized as pass-through entities while continuing to satisfy the requirements of a RIC under the Code.

 

The Company’s investment objective is to generate current income and capital appreciation. The management team seeks to achieve this objective primarily through making loans, private equity or other investments in privately-held companies. The Company may also make debt, equity or other investments in publicly-traded companies. (These investments may also include investments in other BDCs, closed-end funds or REITs.) We may also pursue other strategic opportunities and invest in other assets or operate other businesses to achieve our investment objective, such as operating and managing an asset-based lending business. The portfolio generally consists of senior secured first lien term loans, senior secured second lien term loans, senior secured bonds, preferred equity and common equity. Occasionally, we will receive warrants or other equity participation features which we believe will have the potential to increase total investment returns. Our loan and other debt investments are primarily rated below investment grade or are unrated. Investments in below investment grade securities are considered predominantly speculative with respect to the issuer’s capacity to pay interest and repay principal when due.

 

Reverse Stock Split; Authorized Share Reduction

 

At the Company’s 2020 Annual Meeting of Stockholders held on June 30, 2020 (the “2020 Annual“Annual Meeting”), stockholders approved a proposal to grant discretionary authority to the Company’s board of directors to amend the Company’s Certificate of Incorporation (the “Certificate of Incorporation”) to effect a reverse stock split of its common stock, of 1-20 (the “Reverse Stock Split”) and with the Reverse Stock Split to be effective at such time and date, if at all, as determined by the board of directors, but not later than 60 days after stockholder approval thereof and, if and when the reverse stock split is effected, reduce the number of authorized shares of common stock by the approved reverse stock split ratio (the “Authorized Share Reduction”).

 

Following the 2020 Annual Meeting, on July 7, 2020, the board of directors determined that it was in the best interests of the Company and its stockholders to implement the Reverse Stock Split and the Authorized Share Reduction. Accordingly, on July 13, 2020, the Company filed a Certificate of Amendment (the “Certificate of Amendment”) to the Certificate of Incorporation with the Secretary of State of the State of Delaware to effect the Reverse Stock Split and the Authorized Share Reduction.


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30, 2021

(unaudited)

Note 1. Organization (continued)

 

Pursuant to the Certificate of Amendment, effective as of 5:00 p.m., Eastern Time, on July 24, 2020 (the “Effective Time”), each twenty (20) shares of common stock issued and outstanding, immediately prior to the Effective Time, automatically and without any action on the part of the respective holders thereof, were combined and converted into one (1) share of common stock. In connection with the Reverse Stock Split, the Certificate of Amendment provided for a reduction in the number of authorized shares of common stock from 100,000,000 to 5,000,000 shares of common stock. No fractional shares were issued as a result of the Reverse Stock Split. Instead, any stockholder who would have been entitled to receive a fractional share as a result of the Reverse Stock Split received cash payments in lieu of such fractional shares (without interest and subject to backup withholding and applicable withholding taxes).

 

On December 21, 2020, the Company announced that it completed the application process for and was authorized to transfer the listing of its shares of common stock to the NASDAQ Global Market. The listing and trading of the common stock on the NYSE ceased at the close of trading on December 31, 2020. Since January 4, 2021, the common stock trades on the NASDAQ Global Market under the trading symbol “PFX.”


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

December 31, 2021

(Unaudited)

 

Sale of MCC JV

 

On October 8, 2020, the Company, Great American Life Insurance Company (“GALIC”), MCC Senior Loan Strategy JV I LLC (the “MCC JV”), and an affiliate of Golub Capital LLC (“Golub”) entered into a Membership Interest Purchase Agreement pursuant to which a fund affiliated with and managed by Golub concurrently purchased all of the Company’s interest in the MCC JV and all of GALIC’s interest in the MCC JV for a pre-adjusted gross purchase price of $156.4 million and an adjusted gross purchase price (which constitutes the aggregate consideration for the membership interests) of $145.3 million (giving effect to adjustments primarily for principal and interest payments from portfolio companies of MCC JV from July 1, 2020 through October 7, 2020), resulting in net proceeds (before transaction expenses) of $41.0 million and $6.6 million for the Company and GALIC, respectively, on the terms and subject to the conditions set forth in the Membership Interest Purchase Agreement, including the representations, warranties, covenants and indemnities contained therein. In connection with the closing of the transaction on October 8, 2020, MCC JV repaid in full all outstanding borrowings under, and terminated, its senior secured revolving credit facility, dated as of August 4, 2015, as amended, administered by Deutsche Bank AG, New York Branch.respectively.

 

COVID-19 Developments

 

The COVID-19 pandemic continuesand variants thereof continue to have adverse consequences on the U.S. and global economies, as well as on the Company (including certain portfolio companies) in particular. The ultimate economic fallout from the pandemic, and the long-term impact on economies, markets, industries and individual portfolio companies, remains uncertain. The Company’s performance (including that of certain of its portfolio companies) washas been negatively impacted during the pandemic. The longer-term impact of COVID-19 on the operations and the performance of the Company (including certain portfolio companies) is difficult to predict, but may continue to be adverse. The longer-term potential impact on such operations and performance could depend to a large extent on future developments and actions taken by authorities and other entities to mitigate COVID-19 (and any variants thereof) and its economic impact. The impacts, as well as the uncertainty over impacts to come, of COVID-19 (including any variants thereof) have adversely affected the performance of the Company (including certain portfolio companies) and may continue to do so in the future. Further, the potential exists for additional variants of COVID-19, including the DeltaOmicron variant,, to impede the global economic recovery and exacerbate geographic differences in the spread of, and response to, COVID-19.


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30, 2021

(unaudited)

 

Note 2. Significant Accounting Policies

 

Basis of Presentation

 

The Company is an investment company following the accounting and reporting guidance in Financial Accounting Standards Board (“FASB”) Accounting Standards Codification 946 (“ASC”ASC 946”) Topic 946,, Financial Services – Investment Companies. The accompanying consolidated financial statements have been prepared on the accrual basis of accounting in conformity with U.S. generally accepted accounting principles (“GAAP”) and include the consolidated accounts of the Company and its wholly owned subsidiaries PhenixFIN Small Business Fund, LP (f/k/a Medley Small Business Fund, LP) (“PhenixFIN Small Business Fund”) and PhenixFIN SLF Funding I LLC (f/k/a Medley SLF Funding I LLC) (“PhenixFIN SLF”), and its wholly owned Taxable Subsidiaries. All references made to the “Company,” “we,” and “us” herein include PhenixFIN Corporation and its consolidated subsidiaries, except as stated otherwise. Additionally, the accompanying consolidated financial statements of the Company and related financial information have been prepared pursuant to the requirements for reporting on Form 10-Q10-K and Article 10 of Regulation S-X of the Securities Act of 1933. In the opinion of management, the consolidated financial statements reflect all adjustments and reclassifications, which are of a normal recurring nature, that are necessary for the fair presentation of financial results as of and for the periods presented. Therefore, this Form 10-Q should be read in conjunction with the Company’s annual report on Form 10-K for the year ended September 30, 2020.2021. The current period’s results of operations will not necessarily be indicative of results that ultimately may be achieved for the fiscal year ending September 30, 2021.2022.

 

Use of Estimates in the Preparation of Financial Statements

 

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 consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

 

Cash and Cash Equivalents

 

The Company considers cash equivalents to be highly liquid investments with original maturities of three months or less. Cash and cash equivalents include deposits in a money market account. The Company deposits its cash in financial institutions and, at times, such balances may be in excess of the Federal Deposit Insurance Corporation insurance limits.As of December 31, 2021 and September 30, 2021, we had $59.4 million and $69.4 million in cash and cash equivalents, respectively.

 

Debt Issuance Costs

 

Debt issuance costs, incurred in connection with any credit facilities and unsecured notes (see Note 5) are deferred and amortized over the life of the respective credit facility or instrument.

 

Indemnification

 

In the normal course of business, the Company enters into contractual agreements that provide general indemnifications against losses, costs, claims and liabilities arising from the performance of individual obligations under such agreements. The Company has had no material claims or payments pursuant to such agreements. The Company’s individual maximum exposure under these arrangements is unknown, as this would involve future claims that may be made against the Company that have not yet occurred. However, based on management’s experience, the Company expects the risk of loss to be remote.

 


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

December 31, 2021

(Unaudited)

Revenue Recognition

 

Interest income, adjusted for amortization of premiums and accretion of discounts, is recorded on an accrual basis. Dividend income, which represents dividends from equity investments and distributions from Taxable Subsidiaries, is recorded on the ex-dividend date and when the distribution is received, respectively.

 

The Company holds debt investments in its portfolio that contain a payment-in-kind (“PIK”) interest provision. PIK interest, which represents contractually deferred interest added to the investment balance that is generally due at maturity, is recorded on the accrual basis to the extent such amounts are expected to be collected. PIK interest is not accrued if the Company does not expect the issuer to be able to pay all principal and interest when due. For the three and nine months ended June 30,December 31, 2021, the Company earned approximately $0.5 and $0.6$0.2 million in PIK interest, respectively.interest. For the three and nine months ended June 30,December 31, 2020, the Company earned approximately $0.6 million and $3.1$0.2 million in PIK interest, respectively.


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30, 2021

(unaudited)

Note 2. Significant Accounting Policies (continued)

Revenue Recognition (continued)interest.

 

Origination/closing, amendment and transaction break-up fees associated with investments in portfolio companies are recognized as income when we become entitled to such fees. Prepayment penalties received by the Company for debt instruments paid back to the Company prior to the maturity date are recorded as income upon repayment of debt. Administrative agent fees received by the Company are capitalized as deferred revenue and recorded as fee income when the services are rendered. For the three and nine months ended June 30,December 31, 2021 fee income was approximately $0.1 million and $0.7 million, respectively (see Note 9). For the three and nine months ended June 30, 2020, fee income was approximately $0.2$0.3 million and $0.6$0.3 million, respectively (see Note 9).

 

Investment transactions are accounted for on a trade date basis. Realized gains or losses on investments are measured by the difference between the net proceeds from the disposition and the amortized cost basis of investment, without regard to unrealized gains or losses previously recognized. There were noDuring the three months ended December 31, 2021 and 2020, $(19.6) million and $0.0 million, respectively, of the Company’s realized gains or losses(losses) were related to certain non-cash restructuring transactions, duringwhich are recorded on the three and nine months ended June 30, 2021 and 2020.Consolidated Statements of Operations as a component of net realized gains/losses from investments. The Company reports changes in fair value of investments as a component of the net unrealized appreciation/(depreciation) on investments in the Consolidated Statements of Operations.

 

Management reviews all loans that become 90 days or more past due on principal or interest or when there is reasonable doubt that principal or interest will be collected for possible placement on management’s designation of non-accrual status. Interest receivable is analyzed regularly and may be reserved against when deemed uncollectible.not collectible. Interest payments received on non-accrual loans may be recognized as income or applied to principal depending upon management’s judgment regarding collectability. Non-accrual loans are restored to accrual status when past due principal and interest is paid and, in management’s judgment, are likely to remain current, although we may make exceptions to this general rule if the loan has sufficient collateral value and is in the process of collection. At June 30,December 31, 2021, certain investments in tensix portfolio companies held by the Company were on non-accrual status with a combined fair value of approximately $13.6$10.4 million, or 7.5%5.9% of the fair value of our portfolio. At September 30, 2020,2021, certain investments in eightnine portfolio companies held by the Company were on non-accrual status with a combined fair value of approximately $21.7$13.9 million, or 8.8%9.2% of the fair value of our portfolio.

 

Investment Classification

 

The Company classifies its investments in accordance with the requirements of the 1940 Act. Under the 1940 Act, we would be deemed to “control” a portfolio company if we owned more than 25% of its outstanding voting securities and/or had the power to exercise control over the management or policies of such portfolio company. We refer to such investments in portfolio companies that we “control” as “Control Investments.” Under the 1940 Act, we would be deemed to be an “Affiliated Person” of a portfolio company if we own between 5% and 25% of the portfolio company’s outstanding voting securities or we are under common control with such portfolio company. We refer to such investments in Affiliated Persons as “Affiliated Investments.”

 

Valuation of Investments

 

The Company applies fair value accounting to all of its financial instruments in accordance with the 1940 Act and ASC Topic 820 - Fair Value Measurements and Disclosures (“ASC 820”). ASC 820 defines fair value, establishes a framework used to measure fair value and requires disclosures for fair value measurements. In accordance with ASC 820, the Company has categorized its financial instruments carried at fair value, based on the priority of the valuation technique, into a three-level fair value hierarchy as discussed in Note 4. Fair value is a market-based measure considered from the perspective of the market participant who holds the financial instrument rather than an entity specific measure. Therefore, when market assumptions are not readily available, the Company’s own assumptions are set to reflect those that management believes market participants would use in pricing the financial instrument at the measurement date.

 

Investments for which market quotations are readily available are valued at such market quotations, which are generally obtained from an independent pricing service or multiple broker-dealers or market makers. We weight the use of third-party broker quotations, if any, in determining fair value based on our understanding of the level of actual transactions used by the broker to develop the quote and whether the quote was an indicative price or binding offer. However, debt investments with remaining maturities within 60 days that are not credit impaired are valued at cost plus accreted discount, or minus amortized premium, which approximates fair value. Investments for which market quotations are not readily available are valued at fair value as determined by the Company’s board of directors based upon input from management and third-partythird party valuation firms. Because these investments are illiquid and because there may not be any directly comparable companies whose financial instruments have observable market values, these loans are valued using a fundamental valuation methodology, consistent with traditional asset pricing standards, that is objective and consistently applied across all loans and through time.

 


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

December 31, 2021

(Unaudited)

Investments in investment funds are valued at fair value. Fair values are generally determined utilizing the NAV supplied by, or on behalf of, management of each investment fund, which is net of management and incentive fees or allocations charged by the investment fund and is in accordance with the “practical expedient”, as defined by FASB Accounting Standards Update (“ASU”) 2009-12, Investments in Certain Entities that Calculate Net Asset Value per Share. NAVs received by, or on behalf of, management of each investment fund are based on the fair value of the investment funds’ underlying investments in accordance with policies established by management of each investment fund, as described in each of their financial statements and offering memorandum. If the Company is in the process of the sale of an investment fund, fair value will be determined by actual or estimated sale proceeds.


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30, 2021

(unaudited)

Note 2. Significant Accounting Policies (continued)

Valuation of Investments (continued)

 

The methodologies utilized by the Company in estimating the fair value of its investments categorized as Level 3 generally fall into the following two categories:

 

●The “Market Approach” uses prices and other relevant information generated by market transactions involving identical or comparable (that is, similar) assets, liabilities, or a group of assets and liabilities, such as a business.

 

●The “Income Approach” converts future amounts (for example, cash flows or income and expenses) to a single current (that is, discounted) amount. When the Income Approach is used, the fair value measurement reflects current market expectations about those future amounts.

 

The Company has engaged third-party valuation firms (the “Valuation Firms”) to assist it and its board of directors in the valuation of its portfolio investments. The valuation reports generated by the Valuation Firms consider the evaluation of financing and sale transactions with third parties, expected cash flows and market-based information, including comparable transactions, performance multiples, and movement in yields of debt instruments, among other factors. The Company uses a market yield analysis under the Income Approach or an enterprise model of valuation under the Market Approach, or a combination thereof. In applying the market yield analysis, the value of the Company’s loans is determined based upon inputs such as the coupon rate, current market yield, interest rate spreads of similar securities, the stated value of the loan, and the length to maturity. In applying the enterprise model, the Company uses a waterfall analysis, which takes into account the specific capital structure of the borrower and the related seniority of the instruments within the borrower’s capital structure into consideration. To estimate the enterprise value of the portfolio company, we weigh some or all of the traditional market valuation methods and factors based on the individual circumstances of the portfolio company in order to estimate the enterprise value.

 

The methodologies and information that the Company utilizes when applying the Market Approach for performing investments include, among other things:

 

●valuations of comparable public companies (“Guideline Comparable Approach”);

 

●recent sales of private and public comparable companies (“Guideline Comparable Approach”);

 

●recent acquisition prices of the company, debt securities or equity securities (“Recent Arms-Length Transaction”);

 

●external valuations of the portfolio company, offers from third parties to buy the company (“Estimated Sales Proceeds Approach”);

 

●subsequent sales made by the company of its investments (“Expected Sales Proceeds Approach”); and

 

●estimating the value to potential buyers.

 

The methodologies and information that the Company utilizes when applying the Income Approach for performing investments include:

 

●discounting the forecasted cash flows of the portfolio company or securities (Discounted Cash Flow (“DCF”) Approach); and

 

●Black-Scholes model or simulation models or a combination thereof (Income Approach - Option Model) with respect to the valuation of warrants.


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30, 2021

(unaudited)

Note 2. Significant Accounting Policies (continued)

Valuation of Investments (continued)

 

For non-performing investments, we may estimate the liquidation or collateral value of the portfolio company’s assets and liabilities using an expected recovery model (Market Approach - Expected Recovery Analysis or Estimated Liquidation Proceeds).

 

We undertake a multi-step valuation process each quarter when valuing investments for which market quotations are not readily available, as described below:

 

●our quarterly valuation process begins with each portfolio investment being initially valued by one or more Valuation Firms;

 

●preliminary valuation conclusions willare then be documented and discussed with senior management;

 

●the audit committee of the board of directors reviews the preliminary valuations with management and the Valuation Firms; and

 

●the board of directors discusses the valuations and determines the fair value of each investment in the Company’s portfolio in good faith based on the input of management, the respective Valuation Firms and the audit committee.


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

December 31, 2021

(Unaudited)

 

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 differ from the values that would have been used had a readily available market value existed for such investments, and the differences could be material. In addition, changes in the market environment (including the impact of COVID-19 on financial markets), portfolio company performance, and other events may occur over the lives of the investments that may cause the gains or losses ultimately realized on these investments to be materially different than the valuations currently assigned.

 

Fair Value of Financial Instruments

 

The carrying amounts of certain of our financial instruments, including cash and cash equivalents, accounts payable and accrued expenses, approximate fair value due to their short-term nature. The carrying amounts and fair values of our long-term obligations are discussed in Note 5.

 

Recently AdoptedRecent Accounting Pronouncements

 

In March 2020, the FASB issued ASU 2020-04, “Reference rate reform (Topic 848)—Facilitation of the effects of reference rate reform on financial reporting.” The amendments in this update provide optional expedients and exceptions for applying U.S. GAAP to certain contracts and hedging relationships that reference LIBOR or another reference rate expected to be discontinued due to reference rate reform and became effective upon issuance for all entities. The Company has agreements that have LIBOR as a reference rate with certain portfolio companies and also with certain lenders. Many of these agreements include language for choosing an alternative successor rate if LIBOR reference is no longer considered to be appropriate. Contract modifications are required to be evaluated in determining whether the modifications result in the establishment of new contracts or the continuation of existing contracts. In January 2021, the FASB issued ASU 2021-01, “Reference rate reform (Topic 848),” which expanded the scope of Topic 848. ASU 2020-04 and ASU 2021-01 are effective through December 31, 2022 when the Company plans to apply the amendments in this update to account for contract modifications due to changes in reference rates. The Company does not believe the adoption of ASU 2020-04 and ASU 2021-01 will have a material impact on its consolidated financial statements and disclosures.


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30, 2021

(unaudited)

Note 2. Significant Accounting Policies (continued)

Recently Adopted Accounting Pronouncements (continued)

 

In May 2020, the SEC adopted rule amendments that impacted the requirement of investment companies, including BDCs, to disclose the financial statements of certain of their portfolio companies or certain acquired funds (the “Final Rules”). The Final Rules adopted a new definition of “significant subsidiary” set forth in Rule 1-02(w)(2) of Regulation S-X under the Securities Act. Rules 3-09 and 4-08(g) of Regulation S-X require investment companies to include separate financial statements or summary financial information, respectively, in such investment company’s periodic reports for any portfolio company that meets the definition of “significant subsidiary.” The Final Rules adopt a new definition of “significant subsidiary” applicable only to investment companies that (i) modifies the investment test and the income test, and (ii) eliminates the asset test currently in the definition of “significant subsidiary” in Rule 1-02(w) of Regulation S-X. The new Rule 1-02(w)(2) of Regulation S-X is intended to more accurately capture those portfolio companies that are more likely to materially impact the financial condition of an investment company. The Final Rules became effective on January 1, 2021. The Company evaluated the impact of the Final Rules and determined its impact not to be material and began voluntary compliance with the Final Rules since the quarter ended June 30, 2020.

 

Federal Income Taxes

 

The Company has elected, and intends to qualify annually, to be treated as a RIC under Subchapter M of the Code. In order to continue to qualify as a RIC and be eligible for tax treatment under Subchapter M of the Code, among other things, the Company is required to meet certain source of income and asset diversification requirements and timely distribute to its stockholders at least 90% of the sum of investment company taxable income (“ICTI”), as defined by the Code, including PIK interest, and net tax exempt interest income (which is the excess of our gross tax exempt interest income over certain disallowed deductions) for each taxable year. Depending on the level of ICTI earned in a tax year, the Company may choose to carry forward ICTI in excess of current year dividend distributions into the next tax year. Any such carryover ICTI must be distributed before the end of that next tax year through a dividend declared prior to filing the final tax return related to the year which generated such ICTI.

 

The Company is subject to a nondeductible U.S. federal excise tax of 4% on undistributed income if it does not distribute at least 98% of its ordinary income in any calendar year and 98.2% of its capital gain net income for each one-year period ending on October 31 of such calendar year and any income realized, but not distributed, in preceding years and on which it did not pay federal income tax. To the extent that the Company determines that its estimated current year annual taxable income will be in excess of estimated current year dividend distributions for excise tax purposes, the Company accrues excise tax, if any, on estimated excess taxable income as taxable income is earned. There was no provision for federal excise tax at June 30,December 31, 2021 and June 30,December 31, 2020.

 

The Company’s Taxable Subsidiaries accrue income taxes payable based on the applicable corporate rates on the unrealized gains generated by the investments held by the Taxable Subsidiaries. As of June 30,December 31, 2021 and September 30, 2020,2021, the Company did not record a deferred tax liability on the Consolidated Statements of Assets and Liabilities. The change in provision for deferred taxes is included as a component of net realized and unrealized gain/(loss) on investments in the Consolidated Statements of Operations. For the three and nine months ended June 30,December 31, 2021 and 2020, the Company did not record a change in provision for deferred taxes on the unrealized (appreciation)/depreciation on investments. By comparison, for the three and nine months ended June 30, 2020, the Company recorded a change in provision for deferred taxes on the unrealized (appreciation)/depreciation on investments of $36.0 thousand and $(49.7) thousand, respectively.

 

As of June 30,December 31, 2021 and September 30, 2020,2021, the Company hadhas a net deferred tax asset of $19.9$23.9 million and $22.8$22.2 million, respectively, consisting primarily of net operating losses andoffset by net unrealized lossesgains on the investments held within its Taxable Subsidiaries. As of June 30,December 31, 2021 and September 30, 2020,2021, the Company has booked a valuation allowance of $19.9$23.9 million and $22.8$22.2 million, respectively, against its net deferred tax asset.


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

December 31, 2021

(Unaudited)

 

ICTI generally differs from net investment income for financial reporting purposes due to temporary and permanent differences in the recognition of income and expenses. The Company may be required to recognize ICTI in certain circumstances in which it does not receive cash. For example, if the Company holds debt obligations that are treated under applicable tax rules as having original issue discount, the Company must include in ICTI each year a portion of the original issue discount that accrues over the life of the obligation, regardless of whether cash representing such income is received by the Company in the same taxable year. The Company may also have to include in ICTI other amounts that it has not yet received in cash, such as 1) PIK interest income and 2) interest income from investments that have been classified as non-accrual for financial reporting purposes. Interest income on non-accrual investments is not recognized for financial reporting purposes, but generally is recognized in ICTI. Because any original issue discount or other amounts accrued will be included in the Company’s ICTI for the year of accrual, the Company may be required to make a distribution to its stockholders in order to satisfy the minimum distribution requirements, even though the Company will not have received and may not ever receive any corresponding cash amount. ICTI also excludes net unrealized appreciation or depreciation, as investment gains or losses are not included in taxable income until they are realized.

 

The Company accounts for income taxes in conformity with ASC Topic 740 - Income Taxes (“ASC 740”). ASC 740 provides guidelines for how uncertain tax positions should be recognized, measured, presented and disclosed in financial statements. ASC 740 requires the evaluation of tax positions taken or expected to be taken in the course of preparing the Company’s tax returns to determine whether the tax positions are “more-likely-than-not” of being sustained by the applicable tax authority. Tax positions deemed to meet a “more-likely-than-not” threshold would be recorded as a tax benefit or expense in the current period. The Company recognizes interest and penalties, if any, related to unrecognized tax benefits as income tax expense in the Consolidated Statements of Operations. There were no material uncertain income tax positions at June 30,December 31, 2021. Although we file federal and state tax returns, our major tax jurisdiction is federal. The Company’s federal and state tax returns for the prior three fiscal years remain open, subject to examination by the Internal Revenue Service and applicable state tax authorities.

 


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30, 2021

(unaudited)

Note 2. Significant Accounting Policies (continued)

Retroactive Adjustments for Reverse Stock Split and the Authorized Share Reduction

The per share amount of the common stock and the authorized shares of common stock in the unaudited financial statements and notes thereto have been retroactively adjusted for all periods presented to give effect to the Reverse Stock Split effected on July 24, 2020. See Note 1 for more information regarding the Reverse Stock Split and the Authorized Share Reduction.

Segments

 

The Company invests in various industries. The Company separately evaluates the performance of each of its investment relationships. However, because each of these investment relationships has similar business and economic characteristics, they have been aggregated into a single investment segment. All applicable segment disclosures are included in or can be derived from the Company’s financial statements. See Note 3 for further information.

 

Company Investment Risk, Concentration of Credit Risk, and Liquidity Risk

 

The Company has broad discretion in making investments. Investments generally consist of debt instruments that may be affected by business, financial market or legal uncertainties. Prices of investments may be volatile, and a variety of factors that are inherently difficult to predict, such as domestic or international economic and political developments, may significantly affect the results of the Company’s activities and the value of its investments. In addition, the value of the Company’s portfolio may fluctuate as the general level of interest rates fluctuate.


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

December 31, 2021

(Unaudited)

 

The value of the Company’s investments in loans may be detrimentally affected to the extent, among other things, that a borrower defaults on its obligations, there is insufficient collateral and/or there are extensive legal and other costs incurred in collecting on a defaulted loan, observable secondary or primary market yields for similar instruments issued by comparable companies increase materially or risk premiums required in the market between smaller companies, such as our borrowers, and those for which market yields are observable increase materially.

 

The Company’s assets may, at any time, include 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.

 

Company performance (including that of certain of its portfolio companies) has been and may continue to be negatively impacted by the COVID-19 pandemic’s effects. The COVID-19 pandemic has adversely impacted economies and capital markets around the world in ways that may continue and may change in unforeseen ways for an indeterminate period. The pandemic has also adversely affected various businesses, including some in which we are invested. The COVID-19 pandemic may exacerbate pre-existing business performance, political, social and economic risks affecting certain companies and countries generally. The impacts, as well as the uncertainty over impacts to come, of COVID-19 (including the Delta variant) have adversely affected the performance of the Company (including certain portfolio companies) and may continue to do so in the future. Further, the potential exists for additional variants of COVID-19, including the DeltaOmicron variant,, to impede the global economic recovery and exacerbate geographic differences in the spread of, and response to, COVID-19.

 

Note 3. Investments

 

The composition of our investments as of JuneDecember 31, 2021 as a percentage of our total portfolio, at amortized cost and fair value were as follows (dollars in thousands):

  Amortized Cost  Percentage  Fair Value  Percentage 
Senior Secured First Lien Term Loans $117,857   48.7% $69,431   39.6%
Senior Secured Second Lien Term Loans  2,600   1.1   2,493   1.4 
Senior Secured Notes  11,043   4.6   10,892   6.2 
Unsecured Debt  1,362   0.6   -   - 
Equity/Warrants  108,889   45.0   92,583   52.8 
Total Investments $241,751   100.0% $175,399   100.0%


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

December 31, 2021

(Unaudited)

The composition of our investments as of September 30, 2021 as a percentage of our total portfolio, at amortized cost and fair value were as follows (dollars in thousands):

 

 Amortized
Cost		  Percentage  Fair Value  Percentage  Amortized Cost  Percentage   Fair Value  Percentage 
Senior Secured First Lien Term Loans $165,696   73.4% $90,280   49.6% $136,740   65.7% $61,934   40.9%
Senior Secured Second Lien Term Loans  2,600   1.2   2,483   1.4   2,600   1.3   2,490   1.6 
Senior Secured Notes  3,757   1.7   3,726   2.1   9,306   4.5   9,270   6.1 
Secured Debt  2,500   1.2   2,500   1.6 
Unsecured Debt  3,846   1.7   2,110   1.2   1,561   0.8   -   - 
Equity/Warrants  49,631   22.0   83,020   45.7   54,961   26.5   75,446   49.8 
Total Investments $225,530   100.0% $181,619   100.0% $207,668   100.0% $151,640   100.0%

 

The composition of our investments as of September 30, 2020 as a percentage of our total portfolio, at amortized cost and fair value were as follows (dollars in thousands):

  Amortized
Cost		  Percentage  Fair Value  Percentage 
Senior Secured First Lien Term Loans $178,843   54.5% $106,463   43.2%
Senior Secured Second Lien Term Loans  15,476   4.7   13,927   5.6 
Unsecured Debt  4,601   1.4   2,669   1.1 
MCC Senior Loan Strategy JV I LLC  79,888   24.4   41,019   16.6 
Equity/Warrants  49,327   15.0   82,666   33.5 
Total $328,135   100.0% $246,744   100.0%


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30, 2021

(unaudited)

Note 3. Investments (continued)

In connection with certain of the Company’s investments, the Company receives warrants that are obtained for the objective of increasing the total investment returns and are not held for hedging purposes. At June 30,December 31, 2021 and September 30, 2020,2021, the total fair value of warrants was $1.1 million$76.7 thousand and $15.3$996.7 thousand, respectively, and were included in investments at fair value on the Consolidated Statements of Assets and Liabilities. During the three months ended June 30,December 31, 2021, the Company did not acquire warrants in existing portfolio companies, and duringany warrants. During the ninethree months ended June 30, 2021,December 31, 2020, the Company acquired warrants in 1one existing portfolio company. During the three and nine months ended June 30, 2020, the Company had no warrant activity. 

 

For the three and nine months ended June 30,December 31, 2021, there was $1.1 million and $1.1 million, respectively,no unrealized appreciation/(depreciation) related to warrants. For the three months ended December 31, 2020, there was $10,069 of unrealized appreciation related to warrants, which was recorded on the Consolidated Statements of Operations as net unrealized appreciation/(depreciation) on investments. For the three and nine months ended June 30, 2020, there was $0 and $25.0 thousand, respectively, of unrealized depreciation related to warrants, which was recorded on the Consolidated Statements of Operations as net unrealized appreciation/(depreciation) on investments.warrants. The warrants are received in connection with individual investments and are not subject to master netting arrangements.

 

The following table shows the portfolio composition by industry grouping at fair value at June 30,December 31, 2021 (dollars in thousands):

  Fair Value  Percentage 
       
Banking, Finance, Insurance & Real Estate $46,744   26.7%
Services: Business  40,022   22.8 
Construction & Building  24,582   14.0 
Hotel, Gaming & Leisure  10,919   6.2 
Manufacturing  9,153   5.2 
Consumer Discretionary  7,388   4.2 
Services: Consumer  6,667   3.8 
High Tech Industries  5,614   3.2 
Media: Broadcasting & Subscription  4,778   2.7 
Automotive  4,131   2.4 
Energy: Oil & Gas  3,554   2.0 
Metals & Mining  2,976   1.7 
Aerospace & Defense  2,493   1.4 
Consumer goods: Durable  2,429   1.4 
Healthcare & Pharmaceuticals  2,218   1.3 
Packaging  1,731   1.0 
Total $175,399   100.0%

 

  Fair Value  Percentage 
       
Construction & Building $38,001   20.7%
Services: Business  31,707   17.5 
Banking, Finance, Insurance & Real Estate  21,194   11.7 
High Tech Industries  17,059   9.4 
Automotive  13,005   7.2 
Hotel, Gaming & Leisure  11,884   6.5 
Containers, Packaging & Glass  11,536   6.4 
Environmental Industries  10,070   5.5 
Consumer goods: Durable  7,538   4.2 
Energy: Oil & Gas  3,751   2.1 
Forest Products & Paper  3,767   2.1 
Manufacturing  3,726   2.1 
Healthcare & Pharmaceuticals  2,911   1.6 
Aerospace & Defense  2,611   1.4 
Metals & Mining  2,859   1.6 
Total $181,619   100.0%

PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

December 31, 2021

(Unaudited)

 

The following table shows the portfolio composition by industry grouping at fair value at September 30, 20202021 (dollars in thousands):

 

  Fair Value  Percentage 
       
Construction & Building $51,964   21.1%
Multisector Holdings  41,019   16.6 
High Tech Industries  26,165   10.6 
Healthcare & Pharmaceuticals  23,481   9.5 
Services: Business  21,841   8.9 
Hotel, Gaming & Leisure  12,337   5.0 
Wholesale  12,278   5.0 
Containers, Packaging & Glass  11,987   4.8 
Consumer goods: Durable  9,520   3.8 
Banking, Finance, Insurance & Real Estate  6,557   2.7 
Consumer goods: Non-durable  6,164   2.5 
Environmental Industries  5,846   2.4 
Energy: Oil & Gas  5,626   2.3 
Metals & Mining  3,530   1.4 
Forest Products & Paper  2,991   1.2 
Aerospace & Defense  2,942   1.2 
Media: Broadcasting & Subscription  1,110   0.5 
Automotive  1,043   0.4 
Retail  343   0.1 
Total $246,744   100.0%


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30, 2021

(unaudited)

Note 3. Investments (continued)

  Fair Value  Percentage  
Construction & Building $31,619   20.8%
Banking, Finance, Insurance & Real Estate  27,916   18.4 
High Tech Industries  21,210   14.0 
Services: Business  12,415   8.2 
Automotive  11,967   7.9 
Hotel, Gaming & Leisure  11,931   7.9 
Manufacturing  9,270   6.1 
Environmental Industries  8,100   5.3 
Energy: Oil & Gas  3,579   2.4 
Forest Products & Paper  3,455   2.3 
Metals & Mining  3,077   2.0 
Aerospace & Defense  2,490   1.6 
Consumer goods: Durable  2,361   1.6 
Healthcare & Pharmaceuticals  2,250   1.5 
Total $151,640   100.0%

 

The Company invests in portfolio companies principally located in North America. The geographic composition is determined by the location of the corporate headquarters of the portfolio company, which may not be indicative of the primary source of the portfolio company’s business.

 

The following table shows the portfolio composition by geographic location at fair value at June 30,December 31, 2021 (dollars in thousands):

  Fair Value  Percentage 
       
Northeast $90,715   51.7%
Southeast  42,100   24.0 
West  26,131   14.9 
Midwest  7,106   4.1 
Southwest  5,496   3.1 
Other(1)  3,851   2.2 
Total $175,399   100.0%

 

  Fair Value  Percentage 
       
West $54,617   30.1%
Northeast  54,374   29.9 
Southeast  35,418   19.5 
Southwest  20,085   11.1 
Midwest  16,920   9.3 
Mid-Atlantic  205   0.1 
Total $181,619   100.0%
(1)As of December 31, 2021, comprised of our investments in foreign investments.

 

The following table shows the portfolio composition by geographic location at fair value at September 30, 20202021 (dollars in thousands):

 

  Fair Value  Percentage 
       
Northeast $98,555   39.9%
West  55,400   22.5 
Southeast  42,321   17.1 
Midwest  27,574   11.2 
Mid-Atlantic  13,334   5.4 
Southwest  9,560   3.9 
Total $246,744   100.0%

  Fair Value  Percentage  
Northeast $54,211   35.8%
West  44,030   29.0 
Southeast  28,887   19.0 
Southwest  17,418   11.5 
Midwest  7,094   4.7 
Total $151,640   100.0%

PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30,December 31, 2021

(unaudited)(Unaudited)

 

Note 3. Investments (continued)

Transactions With Affiliated/Controlled Companies

 

The Company had investments in portfolio companies designated as Affiliated Investments and Controlled Investments under the 1940 Act. Transactions with Affiliated Investments and Controlled Investments during the ninethree months ended June 30,December 31, 2021 and 2020 were as follows:

 

Name of Investment(3)(4) Type of Investment Fair Value at
September 30,
2020		  Purchases/
(Sales) of or
Advances/
(Distributions)		  Transfers
In/(Out) of
Affiliates		  Unrealized
Gain/(Loss)		  Realized
Gain/(Loss)		  Fair Value at June 30,
2021		  Income Earned 
                 
Name of Investment(3)(4) Type of Investment Fair Value at
September 30,
2021		 Purchases/(Sales) of or
Advances/(Distributions)		 Transfers In/(Out)
of Affiliates		 Unrealized
Gain/
(Loss)		 Realized
Gain/
(Loss)		 Fair Value at
December 31,
2021		 Earned Income 
Affiliated InvestmentsAffiliated Investments               Affiliated Investments             
               
1888 Industrial Services, LLC Senior Secured First Lien Term Loan C $1,166,763  $-  $-  $(969,654) $-  $197,109  $75,148  Senior Secured First Lien Term Loan B $- $- $- $19,468,870 $(19,468,870) $- $- 
 Revolving Credit Facility  3,554,069   -   -   -   -   3,554,069   164,420  Senior Secured First Lien Term Loan C 24,639 - - (24,639) - - - 
                               Revolving Credit Facility 3,554,069 - - - - 3,554,069 - 
Access Media Holdings, LLC Senior Secured First Lien Term Loan  1,110,563   (1,239,336)  -   7,335,822   (7,207,049)  -   - 
 Preferred Equity Series A  -   -   -   1,600,000   (1,600,000)  -   - 
 Preferred Equity Series AA  -   -   -   800,000   (800,000)  -   - 
 Preferred Equity Series AAA  -   -   -   971,200   (971,200)  -   - 
                              
Black Angus Steakhouses,LLC Senior Secured First Lien Delayed Draw Term Loan  758,929   -   -   -   -   758,929   57,552 
 Senior Secured First Lien Term Loan  5,047,557   -   -   (2,910,758)  -   2,136,799   - 
Black Angus Steakhouses, LLC Senior Secured First Lien Delayed Draw Term Loan 758,929 - - - - 758,929 19,395 
 Senior Secured First Lien Super Priority DDTL  -   1,500,000   -   -   -   1,500,000   86,929  Senior Secured First Lien Term Loan 2,279,814 - - (529,994) - 1,749,820 - 
                               Senior Secured First Lien Super Priority DDTL 1,500,000 - - - - 1,500,000 38,333 
Caddo Investors Holdings 1 LLC Equity  2,990,776   -   -   776,046   -   3,766,822   -  Equity 3,454,786 (3,448,219) - (925,960) 919,393 - - 
                              
Dynamic Energy Services International LLC Senior Secured First Lien Term Loan  905,116   -   -   (905,116)  -   -   -  Senior Secured First Lien Term Loan - (4,910,671) - 7,328,568 (2,417,897) - - 
                              
JFL-NGS Partners, LLC Preferred Equity A-2  1,795,034   (2,110,987)  -   -   315,953   -   (16,377) Equity 26,862,813 (26,807,520) - (26,805,513) 26,750,220 - - 
JFL-WCS Partners, LLC Equity 8,099,949 (8,084,639) - (7,970,361) 7,955,051 - - 
Kemmerer Operations, LLC Senior Secured First Lien Term Loan 2,360,547 91,309 - 4,125 - 2,455,981 91,347 
 Preferred Equity A-1  232,292   -   -   -   (232,292)  -   (2,119) Senior Secured First Lien Delayed Draw Term Loan 162,441 (129,875) - (4,442) - 28,124 5,665 
 Equity  38,780,067   -   -   (5,396,855)  -   33,383,212   -  Equity 553,746 - - (62,347) - 491,399 - 
Path Medical, LLC Senior Secured First Lien Term Loan A 2,249,835 - - (31,984) - 2,217,851 - 
URT Acquisition Holdings Corporation Warrants 920,000 (1,000,000) - (920,000) 1,000,000 - - 
US Multifamily, LLC Senior Secured First Lien Term Loan 2,577,416 - - - - 2,577,416 64,435 
                               Equity  2,236,261  -  -  (166)  -  2,236,095  - 
JFL-WCS Partners, LLC Preferred Equity Class A  1,310,649   (1,330,460)  -   -   19,811   -   (53,623)
 Equity  4,535,580   -   -   5,534,874   -   10,070,454   - 
Total Affiliated InvestmentsTotal Affiliated Investments $57,595,245 $(44,289,615) $- $(10,473,843) $14,737,897 $17,569,686 $219,175 

 

Name of Investment(3)(4) Type of Investment Fair Value at
September 30,
2021		  Purchases/(Sales) of or
Advances/(Distributions)		  Transfers
In/(Out)
of Affiliates		  Unrealized
Gain/(Loss)		  Realized
Gain/(Loss)		  Fair Value at
December 31,
2021		  Earned Income 
Controlled Investments                   
FlexFIN, LLC Equity Interest $2,500,000  $28,000,000  $-  $-  $-  $30,500,000  $398,844 
NVTN LLC Senior Secured First Lien Term Loan  6,414,860   -   -   6,566   -   6,421,426   - 
  Super Priority Senior Secured First Lien Term Loan  977,000   (500,000)  -   11,075   925   489,000   154,794 
Total Controlled Investments $9,891,860  $27,500,000  $-  $17,641  $925  $37,410,426  $553,638 


26

 

PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30,December 31, 2021

(unaudited)(Unaudited)

 

Note 3. Investments (continued)

Transactions With Affiliated/Controlled Companies (continued)

 
Name of Investment(3)(4) Type of
Investment		 Fair Value at
September 30,
2020		 Purchases/
(Sales) of or
Advances/
(Distributions)		 Transfers
In/(Out) of
Affiliates		 Unrealized
Gain/(Loss)		 Realized
Gain/(Loss)		 Fair Value at June 30,
2021		 Income Earned 
                               
Kemmerer Operations, LLC Senior Secured First Lien Term Loan  2,051,705   242,342           -   -   -   2,294,047   242,443 
  Senior Secured First Lien Delayed Draw Term Loan  515,699   (227,085)  -   -   -   288,614   44,007 
  Equity  962,717   -   -   (686,639)  -   276,078   - 
                               
Path Medical, LLC Senior Secured First Lien Term Loan A  5,905,080   -   -   (2,993,876)  -   2,911,204   105,061 
  Senior Secured First Lien Term Loan B  6,794,514   -   -   (6,794,514)  -   -   3,027 
                               
URT Acquisition Holdings Corporation Unsecured Debt  2,567,929   (500,000)  -   -   41,660   2,109,589   120,092 
  Warrants  -   -   -   1,070,000   -   1,070,000   - 
                               
US Multifamily, LLC Senior Secured First Lien Term Loan  5,123,913   (2,546,495)  -   -   -   2,577,418   257,660 
  Equity  1,332,000   -   -   496,639   -   1,828,639   - 
                               
Total Affiliated Investments   $87,440,952  $(6,212,021) $-  $(2,072,831) $(10,433,117) $68,722,983  $1,084,220 
                               
Controlled Investments              
               
MCC Senior Loan Strategy JV I  LLC(1)(2) Equity  41,018,500   (39,739,929)       -   38,868,999   (40,147,570)       -        - 
NVTN LLC Senior Secured First Lien Term Loan  4,530,078   -   -   1,497,395   -   6,027,473   - 
  Super Priority Senior Secured First Lien Term Loan  2,000,000   (500,000)  -   (40,850)  1,850   1,461,000   - 
Total Controlled Investments   $47,548,578  $(40,239,929) $-  $40,325,544  $(40,145,720) $7,488,473  $- 

Name of Investment(3) Type of Investment Fair Value at
September 30,
2020		  Purchases/
(Sales) of or
Advances/
(Distributions)		  Transfers
In/(Out) of
Affiliates		  Unrealized
Gain/
(Loss)		  Realized
Gain/
(Loss)		  Fair Value at December 31,
2020		  Earned
Income		 
Affiliated Investments                     
1888 Industrial Services, LLC Senior Secured First Lien Term Loan A $-  $-  $-  $-  $-  $-  $1,658 
  Senior Secured First Lien Term Loan B  -   -   -   -   -   -   6,484 
  Senior Secured First Lien Term Loan C  1,166,763   -   -   65,169   -   1,231,932   37,985 
  Revolving Credit Facility  3,554,069   -   -   -   -   3,554,069   54,496 
Access Media Holdings, LLC Senior Secured First Lien Term Loan  1,110,563   (1,239,335)  -   7,335,822   (7,207,049)  -   - 
  Preferred Equity Series A  -   -   -   1,600,000   (1,600,000)  -   - 
  Preferred Equity Series AA  -   -   -   800,000   (800,000)  -   - 
  Preferred Equity Series AAA  -   -   -   971,200   (971,200)  -   - 
Black Angus Steakhouses,LLC Senior Secured First Lien Delayed Draw Term Loan  758,929   -   -   -   -   758,929   19,395 
  Senior Secured First Lien Term Loan  5,047,557   -   -   (2,692,030)  -   2,355,527   - 
  Senior Secured First Lien Super Priority DDTL  -   1,222,222   -   -   -   1,222,222   6,080 
Caddo Investors Holdings 1 LLC Equity  2,990,776   -   -   207,089   -   3,197,865   - 
Dynamic Energy Services International LLC Senior Secured First Lien Term Loan  905,116   -   -   (775,814)      129,302   - 
JFL-NGS Partners, LLC Preferred Equity A-2  1,795,034   (2,110,987)  -   -   315,953   -   (16,377)
  Preferred Equity A-1  232,292   -   -   -   (232,292)  -   (2,119)
  Equity  38,780,067   -   -   (4,468,605)  -   34,311,462   - 
JFL-WCS Partners, LLC Preferred Equity Class A  1,310,649   -   -   (19,792)  -   1,290,857   (53,623)
  Equity  4,535,580   -   -   773,357   -   5,308,937   - 
Kemmerer Operations, LLC Senior Secured First Lien Term Loan  2,051,705   -   -   -   -   2,051,705   (855)
  Senior Secured First Lien Delayed Draw Term Loan  515,699   (135,593)  -   -   -   380,106   (215)
  Equity  962,717   -   -   (936,252)  -   26,465   - 
Path Medical, LLC Senior Secured First Lien Term Loan A  5,905,080   -   -   (112,197)  -   5,792,883   158,453 
  Senior Secured First Lien Term Loan B  6,794,514   -   -   (4,474,930)  -   2,319,584   3,027 
URT Acquisition Holdings Corporation Unsecured Debt  -   (500,000)  2,109,590   468,377   41,660   2,119,627   15,480 
US Multifamily, LLC Senior Secured First Lien Term Loan  5,123,913   (1,909,872)  -   -   -   3,214,041   122,422 
  Equity  1,332,000   -   -   (401,377)  -   930,623   - 
Total Affiliated Investments   $84,873,023  $(4,673,565) $2,109,590  $(1,659,984) $(10,452,928) $70,196,136  $352,291 
                               
Controlled Investments                              
MCC Senior Loan Strategy JV I  LLC(1)(2) Equity $41,018,500  $(39,739,930) $ -  $38,869,000  $(40,147,570) $-  $- 
NVTN LLC Senior Secured First Lien Term Loan  4,530,078   -   -   (492,065)  -   4,038,013   912 
  Super Priority Senior Secured First Lien Term Loan  2,000,000   -   -   (140,000)  -   1,860,000   278 
Total Controlled Investments   $47,548,578  $(39,739,930) $-  $38,236,935  $(40,147,570) $5,898,013  $1,190 

 


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30,December 31, 2021

(unaudited)(Unaudited)

Name of Investment(3) Type of
Investment		 Fair Value at
September 30,
2019		  Purchases/
(Sales) of or
Advances/
(Distributions)		  Transfers
In/(Out) of
Affiliates		  Unrealized
Gain/(Loss)		  Realized
Gain/(Loss)		  Fair Value at June 30,
2020		  Income Earned 
                        
Affiliated Investments                              
1888 Industrial Services, LLC Senior Secured First Lien Term Loan A $9,304,145  $168,923  $-    $(9,473,068) $-    $-    $167,086 
  Senior Secured First Lien Term Loan B  5,886,892   -     -     (5,886,892)  -     -     -   
  Senior Secured First Lien Term Loan C  1,170,014   21,243   -     (24,494)  -     1,166,763   21,011 
  Senior Secured First Lien Term Loan D  224,456   11,878   -     -     -     236,334   11,874 
  Senior Secured First Lien Term Loan E  -     851,840   -     -     -     851,840   41,700 
  Revolving Credit Facility  4,387,025   (887,985)  -     -     -     3,499,040   189,855 
  Equity  -     -     -     -     -     -     -   
Access Media Holdings, LLC Senior Secured First Lien Term Loan  2,509,089   -     -     (885,101)  -     1,623,988   -   
  Preferred Equity Series A  -     -     -     -     -     -     -   
  Preferred Equity Series AA  -     -     -     -     -     -     -   
  Preferred Equity Series AAA  (100,800)  -     -     -     -     (100,800)  -   
  Equity  -     -     -     -     -     -     -   
Caddo Investors Holdings 1 LLC Equity  2,830,051   2,452   -     212,812   -     3,045,315   -   
Dynamic Energy Services International LLC Senior Secured First Lien Term Loan  1,264,841   -     -     (390,933)  -     873,908   -   
  Revolving Credit Facility  545,103   (545,103)  -     -     -     -     6,692 
  Equity  -     -     -     -     -     -     -   
JFL-NGS Partners, LLC Preferred Equity A-2  20,150,684   (18,355,650)  -     -     -     1,795,034   338,741 
  Preferred Equity A-1  2,607,661   (2,375,369)  -     -     -     232,292   43,836 
  Equity  19,096,371   -     -     19,683,696   -     38,780,067   -   
JFL-WCS Partners, LLC Preferred Equity Class A  1,236,269   74,380   -     -     -     1,310,649   57,590 
  Equity  2,755,041   -     -     614,247   -     3,369,288   -   
Kemmerer Operations, LLC Senior Secured First Lien Term Loan  1,766,511   209,449   -     -     -     1,975,960   209,536 
  Senior Secured First Lien Delayed Draw Term Loan  706,604   (209,944)  -     -     -     496,660   61,155 
  Equity  962,717   -     -     -     -     962,717   -   
Path Medical, LLC Senior Secured First Lien Term Loan  8,845,167   826,133   -     (114,496)  -     9,556,804   913,579 
  Senior Secured First Lien Term Loan A  3,047,473   257,147   -     (11,963)  -     3,292,657   287,276 
  Senior Secured First Lien Term Loan C  344,291   (344,463)  -     172   -     -     17,776 
  Equity  -     -     -     -     -     -     -   
US Multifamily, LLC Senior Secured First Lien Term Loan  6,670,000   (1,546,087)  -     -     -     5,123,913   464,630 
  Equity  3,330,000   -     -     (1,165,500)  -     2,164,500   -   
Total Affiliated Investments   $99,539,605  $(21,841,156) $-    $2,558,480  $-    $80,256,929  $2,832,337 


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30, 2021

(unaudited)

Name of Investment(3) Type of
Investment		 Fair Value at
September 30,
2019		  Purchases/
(Sales) of or
Advances/
(Distributions)		  Transfers
In/(Out) of Affiliates		  Unrealized
Gain/(Loss)		  Realized
Gain/(Loss)		  Fair Value
at June 30,
2020		  Income Earned 
Controlled Investments                              
MCC Senior Loan Strategy JV I LLC(1)(2) Equity $69,948,970  $1,312,500  $-    $24,126,289  $-    $47,135,181  $4,725,000 
NVTN LLC Senior Secured First Lien Term Loan  4,255,990   2,309,884   -     2,035,796   -     4,530,078   62,840 
  Super Priority Senior Secured First Lien Term Loan  -     1,995,374   -     4,626   -     2,000,000   1,983 
  Senior Secured First Lien Term Loan B  7,152,352   -     -     7,152,352   -     -     -   
  Senior Secured First Lien Term Loan C  -     -     -     -     -     -     -   
  Equity  -     -     -     -     -     -     -   
TPG Plastics LLC Senior Secured Second Lien Term Loan  352,984   352,984   -     -     -     -     12,806 
  Unsecured Debt  278,810   278,810   -     -     -     -     6,876 
  Unsecured Debt  1,644,751   1,630,312   -     1,672,398   1,686,837   -     -   
URT Acquisition Holdings Corporation Senior Secured Second Lien Term Loan  18,905,403   1,594,416   -     -     20,499,819   -     500,767 
  Preferred Equity  4,914,667   2,533,622   -     1,638,223   4,019,268   -     -   
  Equity  -     66,378   -     12,936,879   12,870,501   -     -   
Total Controlled Investments   $107,453,927  $12,074,280  $-    $49,566,563  $39,076,425  $53,665,259  $5,310,272 

 

(1)The Company and GALIC were the members of MCC JV, a joint venture formed as a Delaware limited liability company that was not consolidated by either member for financial reporting purposes. The members of MCC JV made capital contributions as investments by MCC JV were completed, and all portfolio and other material decisions regarding MCC JV were submitted to MCC JV’s board of managers, which was comprised of an equal number of members appointed by each of the Company and GALIC. Approval of MCC JV’s board of managers required the unanimous approval of a quorum of the board of managers, with a quorum consisting of equal representation of members appointed by each of the Company and GALIC. Because management of MCC JV was shared equally between the Company and GALIC, the Company did not have operational control over MCC JV for purposes of the 1940 Act or otherwise. On October 8, 2020, the Company, GALIC, MCC JV, and an affiliate of Golub entered into a Membership Interest Purchase Agreement pursuant to which a fund affiliated with and managed by Golub concurrently purchased all of the Company’s interest in MCC JV and all of GALIC’s interest in MCC JV.

 

(2)Amount of income earned representedrepresents distributions from MCC JV to the Company and is a component of dividend income, net of provisional taxes in the Consolidated Statements of Operations.

 

(3)The par amount and additional detail are shown in the Consolidated Scheduleconsolidated schedule of Investments.investments.

 

(4)Securities with a zero value at the beginning and end of the period, and those that had no transaction activity were excluded from the roll forward.

 

Purchases/(sales) of or advances to/(distributions) from Affiliated Investments and Controlled Investments represent the proceeds from sales and settlements of investments, purchases, originations and participations, investment increases due to PIK interest as well as net amortization of premium/(discount) on investments and are included in the purchases and sales presented on the Consolidated Statements of Cash Flows for the ninethree months ended June 30,December 31, 2021 and 2020. Transfers in/(out) of Affiliated Investments and Controlled Investments represent the fair value for the month an investment became or was removed as an Affiliated Investment or a Controlled Investment, as applicable.Investment. Income received from Affiliated Investments and Controlled Investments is included in total investment income on the Consolidated Statements of Operations for the three and nine months ended June 30,December 31, 2021 and 2020.


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30, 2021

(unaudited)

Note 3. Investments (continued)

 

Loan Participation Sales

 

The Company may sell portions of its investments via participation agreements to a managed account, managed by an affiliate orand non-affiliate of the Company. At JuneDecember 31, and September 30, 2021, there were no participation agreements outstanding. At September 30, 2020, there were two participation agreements outstanding with an aggregate fair value of $6.8 million. The transfer of the participated portion of the investments met the criteria set forth in ASC 860, Transfers and Servicingfor treatment as a sale. In each case, the Company’s loan participation agreements satisfy the following conditions:

 

●transferred investments have been isolated from the Company, and put presumptively beyond the reach of the Company and its creditors, even in bankruptcy or other receivership,

 

●each participant has the right to pledge or exchange the transferred investments it received, and no condition both constrains the participant from taking advantage of its right to pledge or exchange and provides more than a trivial benefit to the Company; and

 

●the Company, its consolidated affiliates or its agents do not maintain effective control over the transferred investments through either: (i) an agreement that entitles and/or obligates the Company to repurchase or redeem the assets before maturity, or (ii) the ability to unilaterally cause the holder to return specific assets, other than through a cleanup call.

 

Such investments where the Company has retained proportionate interests are included in the consolidated schedule of investments. All of these investments are classified within Level 3 of the fair value hierarchy, as defined in Note 4.

 

During the three and nine months ended June 30,December 31, 2021 and 2020, the Company did not collect interest and principal payments on behalf of any participant, since there were no participation agreements outstanding. During the three and nine months ended June 30, 2020, the Company collected interest and principal payments on behalf of the participants in aggregate amounts of $0.7 million and $2.0 million, respectively. Under the terms of the participation agreements, the Company collected and remitted periodic payments to the participants equal to the participant’s proportionate share of any principal and interest payments received by the Company from the underlying investee companies.

MCC Senior Loan Strategy JV I LLC

On March 27, 2015, the Company and GALIC entered into a limited liability company operating agreement to co-manage MCC JV. All portfolio and other material decisions regarding MCC JV were submitted to MCC JV’s board of managers, which was comprised of four members, two of whom were selected by the Company and the other two of whom were selected by GALIC. The Company concluded that it did not operationally control MCC JV. As the Company did not operationally control MCC JV, it did not consolidate the operations of MCC JV within the consolidated financial statements.

On August 4, 2015, MCC JV entered into a senior secured revolving credit facility (the “JV Facility”) led by Credit Suisse AG, Cayman Islands Branch (“CS”) with commitments of $100 million subject to leverage and borrowing base restrictions. On March 30, 2017, the Company amended the JV Facility previously administered by CS and facilitated the assignment of all rights and obligations of CS under the JV Facility to Deutsche Bank AG, New York Branch (“DB”) and increased the total loan commitments to $200 million. On March 29, 2019, the JV Facility reinvestment period was extended from March 30, 2019 to June 28, 2019. On June 28, 2019, the JV Facility reinvestment period was further extended from June 28, 2019 to October 28, 2019. On October 28, 2019, the JV Facility reinvestment period was further extended from October 28, 2019 to March 31, 2020 and the interest rate was modified from bearing an interest rate of LIBOR (with a 0.00% floor) + 2.50% per annum to LIBOR (with a 0.00% floor) + 2.75% per annum. Effective as of March 31, 2020, the maturity date of the JV Facility was extended to March 31, 2023. As of September 30, 2020, there was approximately $111.3 million outstanding under the JV Facility.

On March 31, 2020, the JV Facility ended its reinvestment period and entered its amortization period, during which time the interest rate was increased to LIBOR (with a 0.00% floor) + 3.00% per annum.

On April 20, 2020, the JV Facility was amended to (i) during each 12-month period during the amortization period permit the sale of investments below a price of 97% as long as the sale was approved by DB and the balance of all such investments sold is not greater than 30% of the adjusted balance of all loans as of the first date of each 12-month period and (ii) establish a target effective advance rate at various measurement dates during the amortization period. All principal collections were to be swept to amortize the amount outstanding under the JV Facility and interest collections were to be swept, as applicable, in order to meet the target effective advance rate for the applicable period.

On October 8, 2020, the Company, GALIC, MCC JV, and an affiliate of Golub entered into a Membership Interest Purchase Agreement pursuant to which a fund affiliated with and managed by Golub concurrently purchased all of the Company’s interest in MCC JV and all of GALIC’s interest in MCC JV for a pre-adjusted gross purchase price of $156.4 million and an adjusted gross purchase price (which constitutes the aggregate consideration for the membership interests) of $145.3 million (giving effect to adjustments primarily for principal and interest payments from portfolio companies of MCC JV from July 1, 2020 through October 7, 2020), resulting in net proceeds (before transaction expenses) of $41.0 million and $6.6 million for the Company and GALIC, respectively, on the terms and subject to the conditions set forth in the Membership Interest Purchase Agreement, including the representations, warranties, covenants and indemnities contained therein. In connection with the closing of the transaction on October 8, 2020, MCC JV repaid in full all outstanding borrowings under, and terminated, its senior secured revolving credit facility, dated as of August 4, 2015, as amended, administered by Deutsche Bank AG, New York Branch.

.


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30,December 31, 2021

(unaudited)(Unaudited)

Note 3. Investments (continued)

MCC Senior Loan Strategy JV I LLC (continued)

Due to the sale transaction on October 8, 2020, the Company no longer held an investment in MCC JV at June 30, 2021. At September 30, 2020, MCC JV had total investments at fair value of $163.1 million. As of September 30, 2020, MCC JV’s portfolio was comprised of senior secured first lien term loans of 45 borrowers. As of September 30, 2020, certain investments in one portfolio company held by MCC JV were on non-accrual status.

Below is a summary of MCC JV’s portfolio, excluding equity investments, as of September 30, 2020, followed by a listing of the individual investments in MCC JV’s portfolio as of September 30, 2020:

  September 30,
2020
Senior secured loans(1) $182,514,110 
Weighted average current interest rate on senior secured loans(2)  6.02%
Number of borrowers in MCC JV  45 
Largest loan to a single borrower(1) $10,653,501 
Total of five largest loans to borrowers(1) $39,191,213 

(1)At par value.
(2)Computed as the (a) annual stated interest rate on accruing senior secured loans, divided by (b) total senior secured loans at par.

MCC JV Loan Portfolio as of September 30, 2020

Company Industry Type of Investment Maturity Par
Amount		 Cost Fair
Value(2)		 % of Net
Assets(3)
               
4Over International, LLC Media: Advertising, Printing & Publishing Senior Secured First Lien Term Loan (LIBOR + 6.00%, 1.00% LIBOR Floor)(1)  6/7/2022  $10,653,501  $10,653,501  $9,995,115   16.8%
           10,653,501   10,653,501   9,995,115     
                         
Cardenas Markets LLC Retail Senior Secured First Lien Term Loan (LIBOR + 5.75%, 1.00% LIBOR Floor)(1)  11/29/2023   5,293,750   5,269,829   5,287,398   8.9%
           5,293,750   5,269,829   5,287,398     
                         
CHA Consulting, Inc. Construction & Building Senior Secured First Lien Term Loan (LIBOR + 4.50%, 1.00% LIBOR Floor)(1)  4/10/2025   1,340,389   1,336,046   1,274,308   2.1%
    Senior Secured First Lien Term Loan (LIBOR + 4.50%, 1.00% LIBOR Floor)(1)  4/10/2025   592,500   592,500   563,290   0.9%
           1,932,889   1,928,546   1,837,598     
                         
Covenant Surgical Partners, Inc. Healthcare & Pharmaceuticals Senior Secured First Lien Term Loan (LIBOR + 4.00%)(1)  7/1/2026   4,950,187   4,909,373   4,435,496   7.4%
           4,950,187   4,909,373   4,435,496     
                         
CT Technologies Intermediate Holdings, Inc. Healthcare & Pharmaceuticals Senior Secured First Lien Term Loan (LIBOR + 4.25%, 1.00% LIBOR Floor)(1)  12/1/2021   5,086,116   5,005,862   4,875,042   8.2%
           5,086,116   5,005,862   4,875,042     


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30, 2021

(unaudited)

Note 3. Investments (continued)

MCC Senior Loan Strategy JV I LLC (continued)

Company Industry Type of Investment Maturity Par
Amount		 Cost Fair
Value(2)		 % of Net
Assets(3)
               
Envision Healthcare Corporation Healthcare & Pharmaceuticals Senior Secured First Lien Term Loan (LIBOR + 3.75%, 1.00% LIBOR Floor)(1)  10/10/2025   1,940,438   1,888,530   1,397,503   2.3%
           1,940,438   1,888,530   1,397,503     
                         
GC EOS Buyer, Inc. Automotive Senior Secured First Lien Term Loan (LIBOR + 4.50%, 1.00% LIBOR Floor)(1)  8/1/2025   1,420,440   1,404,814   1,304,532   2.2%
           1,420,440   1,404,814   1,304,532     
                         
GK Holdings, Inc. Services: Business Senior Secured First Lien Term Loan (LIBOR + 6.00%, 1.00% LIBOR Floor)(1)  1/20/2021   2,877,863   2,876,803   2,142,856   3.6%
           2,877,863   2,876,803   2,142,856     
                         
Glass Mountain Pipeline Holdings, LLC Energy: Oil & Gas Senior Secured First Lien Term Loan (LIBOR + 4.50%, 1.00% LIBOR Floor)(1)  12/23/2024   4,850,625   4,839,587   2,601,390   4.4%
           4,850,625   4,839,587   2,601,390     
                         
Golden West Packaging Group LLC Forest Products & Paper Senior Secured First Lien Term Loan (LIBOR + 5.25%, 1.00% LIBOR Floor)(1)  6/20/2023   4,069,771   4,069,771   3,968,027   6.7%
           4,069,771   4,069,771   3,968,027     
                         
High Ridge Brands Co. Consumer Goods: Non-Durable Senior Secured First Lien Term Loan (LIBOR + 7.00%, 1.00% LIBOR Floor)(1)(4)  6/30/2022   1,732,439   1,724,570   593,187   1.0%
           1,732,439   1,724,570   593,187     
                         
Highline Aftermarket Acquisitions, LLC Automotive Senior Secured First Lien Term Loan (LIBOR + 3.50%, 1.00% LIBOR Floor)(1)  4/26/2025   4,025,000   4,016,286   3,597,545   6.0%
           4,025,000   4,016,286   3,597,545     
                         
Infogroup, Inc. High Tech Industries Senior Secured First Lien Term Loan (LIBOR + 6.50%, 1.00% LIBOR Floor)(1)  4/3/2023   4,825,000   4,804,770   4,224,770   7.1%
           4,825,000   4,804,770   4,224,770     
                         
Intermediate LLC High Tech Industries Senior Secured First Lien Term Loan (LIBOR + 4.00%, 1.00% LIBOR Floor)(1)  7/1/2026   2,722,500   2,708,089   2,513,684   4.2%
           2,722,500   2,708,089   2,513,684     


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30, 2021

(unaudited)

Note 3. Investments (continued)

MCC Senior Loan Strategy JV I LLC (continued)

Company Industry Type of Investment Maturity Par
Amount		 Cost Fair
Value(2)		 % of Net
Assets(3)
               
Isagenix International, LLC Wholesale Senior Secured First Lien Term Loan (LIBOR + 5.75%, 1.00% LIBOR Floor)(1)  6/16/2025   2,626,629   2,616,715   1,337,742   2.2%
           2,626,629   2,616,715   1,337,742     
                         
IXS Holdings, Inc. Automotive Senior Secured First Lien Term Loan (LIBOR + 5.00%, 1.00% LIBOR Floor)(1)  3/5/2027   994,874   985,714   981,543   1.6%
           994,874   985,714   981,543     
                         
Keystone Acquisition Corp. Healthcare & Pharmaceuticals Senior Secured First Lien Term Loan (LIBOR + 5.25%, 1.00% LIBOR Floor)(1)  5/1/2024   6,099,815   6,040,757   5,505,083   9.2%
           6,099,815   6,040,757   5,505,083     
                         
KNB Holdings Corporation Consumer Goods: Durable Senior Secured First Lien Term Loan (LIBOR + 5.50%, 1.00% LIBOR Floor)(1)  4/26/2024   4,743,170   4,694,643   1,992,131   3.3%
           4,743,170   4,694,643   1,992,131     
                         
Liason Acquisition, LLC High Tech Industries Senior Secured First Lien Term Loan (LIBOR + 4.50%, 1.00% LIBOR Floor)(1)  12/20/2026   3,466,288   3,458,579   3,372,351   5.7%
           3,466,288   3,458,579   3,372,351     
                         
LifeMiles Ltd. Services: Consumer Senior Secured First Lien Term Loan (LIBOR + 5.50%, 1.00% LIBOR Floor)(1)  8/18/2022   4,229,263   4,220,573   3,880,349   6.5%
           4,229,263   4,220,573   3,880,349     


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30, 2021

(unaudited)

Note 3. Investments (continued)

MCC Senior Loan Strategy JV I LLC (continued)

Company Industry Type of Investment Maturity Par
Amount		  Cost  Fair
Value(2)		  % of Net
Assets(3)		 
                   
Manna Pro Products, LLC Consumer Goods: Non-Durable Senior Secured First Lien Term Loan (LIBOR + 6.00%, 1.00% LIBOR Floor)(1) 12/8/2023  2,998,542   2,998,542   2,875,002   4.8%
    Senior Secured First Lien Delayed Draw Term Loan (LIBOR + 6.00%, 1.00% LIBOR Floor)(1) 12/8/2023  608,958   608,958   583,869   1.0%
         3,607,500   3,607,500   3,458,871     
                       
Mileage Plus Holdings, LLC Transportation: Consumer Senior Secured First Lien Term Loan (LIBOR + 5.25%, 1.00% LIBOR Floor)(1) 6/21/2027  4,401,819   4,407,746   4,475,769   7.5%
         4,401,819   4,407,746   4,475,769     
                       
NGS US Finco, LLC Capital Equipment Senior Secured First Lien Term Loan (LIBOR + 4.25%, 1.00% LIBOR Floor)(1) 10/1/2025  2,943,223   2,932,700   2,755,445   4.6%
         2,943,223   2,932,700   2,755,445     
                       
Northern Star Industries, Inc. Capital Equipment Senior Secured First Lien Term Loan (LIBOR + 4.50%, 1.00% LIBOR Floor)(1) 3/28/2025  4,143,750   4,130,394   3,630,754   6.1%
         4,143,750   4,130,394   3,630,754     
                       
Offen, Inc. Transportation: Cargo Senior Secured First Lien Term Loan (LIBOR + 5.00%)(1) 6/22/2026  3,626,659   3,596,886   3,494,880   5.9%
         3,626,659   3,596,886   3,494,880     
                       
Patriot Rail Company LLC Transportation: Cargo Senior Secured First Lien Term Loan (LIBOR + 5.25%, 1.00% LIBOR Floor)(1) 10/19/2026  1,741,250   1,711,104   1,730,454   2.9%
         1,741,250   1,711,104   1,730,454     
                       
PetroChoice Holdings, Inc. Chemicals, Plastics and Rubber Senior Secured First Lien Term Loan (LIBOR + 5.00%, 1.00% LIBOR Floor)(1) 8/19/2022  6,279,803   6,270,073   5,418,842   9.1%
         6,279,803   6,270,073   5,418,842     
                       
Port Townsend Holdings Company, Inc. Forest Products & Paper Senior Secured First Lien Term Loan (LIBOR + 4.75%, 1.00% LIBOR Floor)(1) 4/3/2024  2,945,600   2,928,240   2,632,777   4.4%
         2,945,600   2,928,240   2,632,777     
                       
PT Network, LLC Healthcare & Pharmaceuticals Senior Secured First Lien Term Loan (LIBOR + 5.50%, 1.00% LIBOR Floor, 2% PIK)(1)(5) 11/30/2023  4,955,627   4,638,237   4,460,064   7.5%
    Class C Common Stock    1   —   —     
         4,955,628   4,638,237   4,460,064     


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30, 2021

(unaudited)

Note 3. Investments (continued)

MCC Senior Loan Strategy JV I LLC (continued)

Company Industry Type of Investment Maturity Par
Amount		  Cost  Fair
Value(2)		  % of Net
Assets(3)		 
                   
PVHC Holding Corp Containers, Packaging and Glass Senior Secured First Lien Term Loan (LIBOR + 4.75%, 1.00% LIBOR Floor)(1) 8/5/2024  1,952,427   1,946,107   1,850,511   3.1%
         1,952,427   1,946,107   1,850,511     
                       
Quartz Holding Company High Tech Industries Senior Secured First Lien Term Loan (LIBOR + 4.00%, 1.00% LIBOR Floor)(1) 4/2/2026  3,936,357   3,924,382   3,847,789   6.5%
         3,936,357   3,924,382   3,847,789     
                       
RB Media, Inc. Media: Diversified & Production Senior Secured First Lien Term Loan (LIBOR + 4.50%, 1.00% LIBOR Floor)(1) 8/29/2025  5,651,270   5,620,482   5,605,495   9.4%
         5,651,270   5,620,482   5,605,495     
                       
Salient CRGT Inc. High Tech Industries Senior Secured First Lien Term Loan (LIBOR + 6.00%, 1.00% LIBOR Floor)(1) 2/28/2022  2,533,036   2,518,601   2,343,058   3.9%
         2,533,036   2,518,601   2,343,058     
                       
SFP Holding, Inc. Construction & Building Senior Secured First Lien Term Loan (LIBOR + 6.25%, 1.00% LIBOR Floor)(1) 9/1/2022  4,776,954   4,739,017   4,733,961   7.9%
                       
    Senior Secured First Lien Term Loan (LIBOR + 6.25%, 1.00% LIBOR Floor)(1) 9/1/2022  1,852,521   1,852,521   1,835,849   3.1%
         6,629,475   6,591,538   6,569,810     
                       
Shift4 Payments, LLC Banking, Finance, Insurance & Real Estate Senior Secured First Lien Term Loan (LIBOR + 4.50%, 1.00% LIBOR Floor)(1) 11/29/2024  7,304,819   7,283,042   7,255,877   12.2%
         7,304,819   7,283,042   7,255,877     
                       
Simplified Logistics, LLC Services: Business Senior Secured First Lien Term Loan (LIBOR + 6.50%, 1.00% LIBOR Floor)(1) 2/27/2022  3,447,500   3,447,500   3,358,899   5.6%
         3,447,500   3,447,500   3,358,899     
                       
Syniverse Holdings, Inc. High Tech Industries Senior Secured First Lien Term Loan (LIBOR + 5.00%, 1.00% LIBOR Floor)(1) 3/9/2023  2,905,253   2,891,007   2,229,200   3.7%
         2,905,253   2,891,007   2,229,200     
                       
The Octave Music Group, Inc. Media: Diversified & Production Senior Secured First Lien Term Loan (LIBOR + 4.75%, 1.00% LIBOR Floor)(1) 5/29/2025  5,896,552   5,844,063   5,071,034   8.5%
         5,896,552   5,844,063   5,071,034     


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30, 2021

(unaudited)

Note 3. Investments (continued)

MCC Senior Loan Strategy JV I LLC (continued)

Company Industry Type of Investment Maturity Par
Amount		  Cost  Fair
Value(2)		  % of Net
Assets(3)		 
                   
ThoughtWorks, Inc. High Tech Industries Senior Secured First Lien Term Loan (LIBOR + 3.75%, 1.00% LIBOR Floor)(1) 10/11/2024  2,627,704   2,620,849   2,585,136   4.3%
         2,627,704   2,620,849   2,585,136     
                       
Vero Parent, Inc. High Tech Industries Senior Secured First Lien Term Loan (LIBOR + 4.50%, 1.00% LIBOR Floor)(1) 8/16/2024  3,875,924   3,856,982   3,813,522   6.4%
         3,875,924   3,856,982   3,813,522     
                       
Wawona Delaware Holdings, LLC Beverage & Food Senior Secured First Lien Term Loan (LIBOR + 4.75%, 1.00% LIBOR Floor)(1) 9/11/2026  945,350   937,295   912,358   1.5%
         945,350   937,295   912,358     
                       
Wheels Up Partners LLC Aerospace & Defense Senior Secured First Lien Term Loan (LIBOR + 8.55%, 1.00% LIBOR Floor)(1) 10/15/2021  1,509,917   1,497,761   1,509,917   2.5%
         1,509,917   1,497,761   1,509,917     
                       
Wok Holdings Inc. Retail Senior Secured First Lien Term Loan (LIBOR + 6.50%, 1.00% LIBOR Floor)(1) 3/1/2026  6,550,249   6,505,809   4,864,216   8.2%
         6,550,249   6,505,809   4,864,216     
                       
Wrench Group LLC Services: Consumer Senior Secured First Lien Term Loan (LIBOR + 4.25%, 1.00% LIBOR Floor)(1) 4/30/2026  2,942,820   2,920,082   2,834,231   4.8%
         2,942,820   2,920,082   2,834,231     
                       
Xebec Global Holdings, LLC High Tech Industries Senior Secured First Lien Term Loan (LIBOR + 5.25%, 1.00% LIBOR Floor)(1) 2/12/2024  8,053,168   8,053,168   8,053,168   13.5%
         8,053,168   8,053,168   8,053,168     
                       
Z Medica, LLC Healthcare & Pharmaceuticals Senior Secured First Lien Term Loan (LIBOR + 5.50%, 1.00% LIBOR Floor)(1) 9/29/2022  2,566,500   2,566,500   2,528,002   4.3%
         2,566,500   2,566,500   2,528,002     
                       
Total Investments, September 30, 2020   $182,514,111  $181,365,360  $163,133,421   273.5%

PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30, 2021

(unaudited)

Note 3. Investments (continued)

MCC Senior Loan Strategy JV I LLC (continued)

(1)Represents the annual current interest rate as of September 30, 2020. All interest rates are payable in cash, unless otherwise noted.
(2)Represents the fair value in accordance with ASC 820 as reported by MCC JV. The determination of such fair value is not included in the Company’s board of directors’ valuation process described elsewhere herein.
(3)Percentage is based on MCC JV’s net assets of $59,617,800 as of September 30, 2020.
(4)This investment was on non-accrual status as of September 30, 2020.
(5)Par amount includes accumulated PIK interest and is net of repayments.

Below is certain summarized financial Information for MCC JV as of September 30, 2020, and for the three and nine months ended June 30, 2020:

  September 30,
2020		 
    
Selected Consolidated Statement of Assets and Liabilities Information:   
Investments in loans at fair value (amortized cost of $181,365,360) $163,133,421 
Cash  6,055,178 
Other assets  1,148,102 
Total assets $170,336,701 
     
Line of credit (net of debt issuance costs of $1,574,115) $109,745,367 
Other liabilities  424,095 
Interest payable  549,439 
Total liabilities  110,718,901 
Members’ capital  59,617,800 
Total liabilities and members’ capital $170,336,701 

  For the
three months
ended
June 30,		  For the
nine months
ended
June 30,		 
  2020  2020 
  (unaudited)  (unaudited) 
Selected Consolidated Statement of Operations Information:        
Total revenues $3,580,358  $12,763,742 
Total expenses  (2,291,528)  (7,612,876)
Net unrealized appreciation/(depreciation)  17,149,719   (14,703,646)
Net realized gain/(loss)  (12,586,171)  (12,620,121)
Net income/(loss) $5,852,378  $(22,172,901)

 

Unconsolidated Significant Subsidiaries

 

TheIn accordance with the SEC’s Regulation S-X and GAAP, the Company evaluated and determined that it had no significant subsidiariesone subsidiary, FlexFIN, LLC, that is deemed to be a “significant subsidiary” as of June 30, 2021.December 31, 2021 for which summarized financial information is presented below (dollars in thousands):

 


  

December 31,
2021

(Unaudited)

  

September 30,
2021

(Unaudited)

 
Balance Sheet        
Total Assets $         30,500  $         2,500 
Total Liabilities  495   - 

PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30, 2021

(unaudited)

For the Three Months

Ended December 31,

2021
(Unaudited)
Income Statement
Total Income$              399
Total Expenses109
Net Income290

 

Note 4. Fair Value Measurements

 

The Company follows ASC 820 for measuring the fair value of portfolio investments. Fair value is the price that would be received in the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Where available, fair value is based on observable market prices or parameters, or derived from such prices or parameters. Where observable prices or inputs are not available, valuation models are applied. These valuation models involve some level of management estimation and judgment, the degree of which is dependent on the price transparency for the instruments or market and the instruments’ complexity. The Company’s fair value analysis includes an analysis of the value of any unfunded loan commitments. Financial investments recorded at fair value in the consolidated financial statements are categorized for disclosure purposes based upon the level of judgment associated with the inputs used to measure their value. The valuation hierarchical levels are based upon the transparency of the inputs to the valuation of the investment as of the measurement date. Investments which are valued using NAV as a practical expedient are excluded from this hierarchy, and certain prior period amounts have been reclassified to conform to the current period presentation. The three levels are defined below:

 

●Level 1 - Valuations based on quoted prices in active markets for identical assets or liabilities at the measurement date.

 

●Level 2 - Valuations based on inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable at the measurement date. This category includes quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in non-active markets including actionable bids from third parties for privately held assets or liabilities, and observable inputs other than quoted prices such as yield curves and forward currency rates that are entered directly into valuation models to determine the value of derivatives or other assets or liabilities.

 

●Level 3 - Valuations based on inputs that are unobservable and where there is little, if any, market activity at the measurement date. The inputs for the determination of fair value may require significant management judgment or estimation and are based upon management’s assessment of the assumptions that market participants would use in pricing the assets or liabilities. These investments include debt and equity investments in private companies or assets valued using the Market or Income Approach and may involve pricing models whose inputs require significant judgment or estimation because of the absence of any meaningful current market data for identical or similar investments. The inputs in these valuations may include, but are not limited to, capitalization and discount rates, beta and EBITDA multiples. The information may also include pricing information or broker quotes which include a disclaimer that the broker would not be held to such a price in an actual transaction. The non-binding nature of consensus pricing and/or quotes accompanied by disclaimer would result in classification as Level 3 information, assuming no additional corroborating evidence.

 

In addition to using the above inputs in investment valuations, the Company continues to employ a valuation policy approved by the board of directors that is consistent with ASC 820 (see Note 2). Consistent with our valuation policy, we evaluate the source of inputs, including any markets in which our investments are trading, in determining fair value.


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

December 31, 2021

(Unaudited)

 

The following table presents the fair value measurements of our investments, by major class according to the fair value hierarchy, as of June 30,December 31, 2021 (dollars in thousands):

 

  Fair Value Hierarchy as of June 30, 2021 
  1  2  3    
Investments: Level 1  Level 2  Level 3  Total 
Senior Secured First Lien Term Loans $—  $6,120  $84,160  $90,280 
Senior Secured Second Lien Term Loans  —   —   2,483   2,483 
Senior Secured Notes  —   3,726   —   3,726 
Unsecured Debt  —   —   2,110   2,110 
Equity/Warrants  16,788   —   62,465   79,253 
Total $16,788  $9,846  $151,218  $177,852 
Investments measured at net asset value(1)              3,767 
Total Investments, at fair value             $181,619 

(1)Certain investments that are measured at fair value using NAV have not been categorized in the fair value hierarchy. The fair value amounts presented in the table are intended to permit reconciliation of the fair value hierarchy to the amount presented in the Consolidated Statements of Assets and Liabilities.


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30, 2021

(unaudited)

Note 4. Fair Value Measurements (continued)

  Fair Value Hierarchy as of December 31, 2021 
Investments: Level 1  Level 2  Level 3  Total 
Senior Secured First Lien Term Loans $-  $14,125  $55,306  $69,431 
Senior Secured Second Lien Term Loans  -   -   2,493   2,493 
Senior Secured Notes  -   10,892   -   10,892 
Equity/Warrants  37,144   4,788   50,651   92,583 
Total $37,144  $29,805  $108,450  $175,399 

 

The following table presents the fair value measurements of our investments, by major class according to the fair value hierarchy, as of September 30, 20202021 (dollars in thousands):

 

 Level 1 Level 2 Level 3 Total  Fair Value Hierarchy as of September 30, 2021 
Investments: Level 1  Level 2  Level 3  Total 
Senior Secured First Lien Term Loans $— $— $106,463 $106,463  $-  $-  $61,934  $61,934 
Senior Secured Second Lien Term Loans — — 13,927 13,927   -   -   2,490   2,490 
Unsecured Debt — — 2,669 2,669 
MCC Senior Loan Strategy JV I LLC(1) — — 41,019 41,019 
Senior Secured Notes  -   9,270   -   9,270 
Secured Debt  -   -   2,500   2,500 
Equity/Warrants  12,278  —  67,397  79,675   23,102   -   48,889   71,991 
Total $12,278 $— $231,475 $243,753  $23,102  $9,270  $115,813   148,185 
Investments measured at net asset value(2)        2,991 
Investments measured at net asset value(1)              3,455 
Total Investments, at fair value       $246,744              $151,640 

 

(1)MCC Senior Loan Strategy JV I LLC was sold on October 8, 2020 and as such fair value was measured as a Level 3 investment as of September 30, 2020. Previously, fair value had been measured using NAV.

(2)Certain investments that are measured at fair value using NAV have not been categorized in the fair value hierarchy. The fair value amounts presented in the table are intended to permit reconciliation of the fair value hierarchy to the amount presented in the Consolidated Statements of Assets and Liabilities.

 

The following table provides a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the ninethree months ended June 30,December 31, 2021 (dollars in thousands):

 

 Senior Secured First Lien Term Loans  Senior Secured Second Lien Term Loans  Unsecured Debt  MCC Senior Loan Strategy JV I LLC  Equities/ Warrants  Total  Senior Secured First Lien Term Loans  Senior Secured Second Lien Term Loans  Secured
Debt		  Unsecured Debt  Equities/ Warrants  Total 
Balance as of September 30, 2020 $106,463  $13,927  $2,669  $41,019  $67,397  $231,475 
Balance as of September 30, 2021 $61,934  $2,490  $2,500  $-  $48,889  $115,813 
Purchases and other adjustments to cost  4,258   —   —   —   —   4,258   27,629   -   -   -   38,344   65,973 
Sales  1,887   (11,892)  (782)  (39,739)  (3,085)  (53,611)  (32,951)  -   -   (100)  (40,292)  (73,343)
Net realized gains/(losses) from investments  (25,263)  4   27   (40,148)  (3,268)  (68,648)  (21,759)  -   -   (99)  36,153   14,295 
Net unrealized gains/(losses)  (3,185)  444   196   38,868   1,421   37,744   20,453   3   (2,500)  199   (32,443)  (14,288)
Balance as of June 30, 2021 $84,160  $2,483  $2,110  $—  $62,465  $151,218 
Balance as of December 31, 2021 $55,306  $2,493  $-  $-  $50,651  $108,450 


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

December 31, 2021

(Unaudited)

 

The following table provides a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the ninethree months ended June 30,December 31, 2020 (dollars in thousands):

 

 Senior Secured First Lien Term Loans  Senior Secured Second Lien Term Loans  Unsecured Debt  Equities/ Warrants  Total  Senior Secured First Lien Term Loans  Senior Secured Second Lien Term Loans  Unsecured Debt  MCC Senior Loan Strategy JV I LLC  Equities/ Warrants  Total 
Balance as of September 30, 2019 $192,770  $36,508  $2,653  $78,329  $310,260 
Balance as of September 30, 2020 $106,463  $13,927  $2,669  $41,019  $67,397  $231,475 
Purchases and other adjustments to cost  1,519   654   5   1,083   3,261   1,294   -   42   -   -   1,336 
Originations  14,629   944   2,500   182   18,255 
Sales  (186)  (1,160)  —   (5,714)  (7,060)  (10,881)  (7,500)  (627)  (39,739)  (1,941)  (60,688)
Settlements  (70,541)  (537)  (549)  (25,430)  (97,057)
Net realized gains/(losses) from investments  —   (20,729)  —   (18,577)  (39,306)  (7,207)  -   46   (40,148)  (3,288)  (50,597)
Net unrealized gains/(losses)  (30,853)  (2,441)  (1,371)  34,293   (372)  (1,610)  233   (10)  38,868   (3,977)  33,504 
Balance as of June 30, 2020 $107,338  $13,239  $3,238  $64,166  $187,981 
Balance as of December 31, 2020 $88,059  $6,660  $2,120  $-  $58,191  $155,030 

 

Net change in unrealized gain (loss) for the ninethree months ended June 30,December 31, 2021 and 2020 included in earnings related to investments still held as of June 30,December 31, 2021 and 2020, was approximately $(10.9)$10.3 million and $34.4$(32.1) million, respectively.


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30, 2021

(unaudited)

Note 4. Fair Value Measurements (continued)

 

Purchases and other adjustments to cost include purchases of new investments at cost, effects of refinancing/restructuring, accretion/amortization of income from discount/premium on debt securities, and PIK.

 

Sales represent net proceeds received from investments sold.

 

Settlements represent principal paydowns received.

 

A review of the fair value hierarchy classifications is conducted on a quarterly basis. Changes in the observability of valuation inputs may result in a reclassification for certain financial assets or liabilities. Reclassifications impacting Level 3 of the fair value hierarchy are reported as transfers in/out of the Level 3 category as of the beginning of the quarter in which the reclassifications occur. During the ninethree months ended June 30,December 31, 2021, one of our investments transferred out of Level 3 and no investments transferred into Level 3. During the three months ended December 31, 2020, none of our investments transferred ininto or out of Level 3.

 

The following table presents the quantitative information about Level 3 fair value measurements of our investments, as of June 30,December 31, 2021 (dollars in thousands):

 

  Fair Value Valuation Technique Unobservable Input(1) Range (Weighted Average)
Senior Secured First Lien Term Loans $3,753  Market Approach LTM Revenue Multiple 0.25x - 0.55x (0.50x)
Senior Secured First Lien Term Loans  2,577  Enterprise Value Analysis / Market Approach Expected Proceeds / Capitalization Rate $4.50 - $5.50 ($5.00)
Senior Secured First Lien Term Loans  6,518  Income Approach (DCF) Market Yield 8.50% - 9.50% (9.00%)
Senior Secured First Lien Term Loans  29,824  Market Approach Market Yield 5.50% - 20.00% (12.98%)
Senior Secured First Lien Term Loans  6,978  Market Approach EBITDA Multiple 2.00x - 5.00x (3.76x)
Senior Secured First Lien Term Loans  11,639  Market Approach (DCF) Market Yield 6.75% - 7.25% (7.00%)
Senior Secured First Lien Term Loans  19,960  Market Approach (Guideline Comparable) Market Yield 5.00% - 10.00% (7.99%)
Senior Secured First Lien Term Loans  2,911  Market Approach NFY Revenue Multiple 0.30x - 0.40x (0.35x)
           
Senior Secured Second Lien Term Loans  2,483  Market Approach LTM EBITDA multiple 0.10x - 0.11x (0.10x)
           
Unsecured Debt  2,110  Market Approach Market Yield 9.50% - 10.50% (10.00%)
           
Equity/Warrants  1,830  Enterprise Value Analysis / Market Approach Expected Proceeds / Capitalization Rate $4.50 - $5.50 ($5.00)
Equity/Warrants  1,070  Market Approach EV/EBITDA Multiple 4.00x - 4.50x (4.25x)
Equity/Warrants  43,454  Market Approach LTM EBITDA multiple 8.50x - 9.50x (9.00x)
Equity/Warrants  2,349  Market Approach LTM Revenue Multiple 0.15x - 0.55x (0.20x)
Equity/Warrants  7,665  Market Approach EBITDA Multiple / Revenue Multiple 6.88x - 15.00x (13.39x)
Equity/Warrants  864  Market Approach (Guideline Comparable) EBITDA Multiple / Revenue Multiple 2.00x - 6.50x (6.50x)
Equity/Warrants  4,616  Market Approach Market Yield 10.50% - 12.00% (11.25%)
Equity/Warrants  205  Market Approach (Guideline Comparable) EBITDA Multiple 2.25x - 4.50x (4.50x)
Equity/Warrants  276  Market Approach EBITDA Multiple 1.75x - 2.75x (2.25x)
Equity/Warrants  62  Market Approach EV/CFY Multiple 5.92x - 6.99x (6.46x)
Equity/Warrants  74  Market Approach Fully Diluted $0.01 - $0.01 ($0.01)
Total $151,218       

(1)Represents inputs used when the Company has determined that market participants would use such multiples when measuring the fair value of these investments.
  Fair
Value		  Valuation
Technique		 Unobservable
Input		 Range
(Weighted Average)
Senior Secured First Lien Term Loans $2,578  Market Approach Capitalization Rate 0.05x - 0.06x (0.05x)
Senior Secured First Lien Term Loans  3,555  Enterprise Value Analysis Revenue Multiple $0.40 - $0.50 ($0.45)
Senior Secured First Lien Term Loans  15,486  Market Approach Market Yield 7.00% - 17.75% (9.25%)
Senior Secured First Lien Term Loans  14,665  Market Approach EBITDA Multiple 4.00x - 15.60x (11.52x)
Senior Secured First Lien Term Loans  7,085  Market Approach (Guideline Comparable) Market Yield 5.25% - 8.00% (5.79%)
Senior Secured First Lien Term Loans  7,988  Market Approach Market Spread 0.05x - 0.06x (0.05x)
Senior Secured First Lien Term Loans  1,731  Market Approach Market Quotes 9.00x - 15.50x (12.25x)
Senior Secured First Lien Term Loans  2,218  Market Approach Revenue Multiple 0.25x - 0.40x (0.33x)
           
Senior Secured Second Lien Term Loans  2,493  Market Approach (Guideline Comparable) EBITDA multiple 9.50x - 10.50x (10.00x)
           

Equity/Warrants

  30,500  Cost Approach Replacement Cost N/A
Equity/Warrants  4,853  Market Approach Market Yield 7.00% - 17.75% (11.25%)
Equity/Warrants  13,062  Market Approach EBITDA Multiple 4.00x - 15.60x (14.02x)
Equity/Warrants  2,236  Market Approach Capitalization Rate 0.05x - 0.06x (0.05x)
Total $108,450       

 


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30,December 31, 2021

(unaudited)

Note 4. Fair Value Measurements (continued)(Unaudited)

 

The following table presents the quantitative information about Level 3 fair value measurements of our investments, as of September 30, 20202021 (dollars in thousands):

 

  

Fair Value

  Valuation Technique Unobservable Input Range
(Weighted Average)
Senior Secured First Lien Term Loans $50,135  Income Approach (DCF) Market yield 7.52% - 15.27% (10.34%)
Senior Secured First Lien Term Loans  55,856  Market Approach (Guideline Comparable)/Income Approach (DCF)/ Enterprise Value Analysis Revenue Multiple(1) 0.25x – 0.50x (0.49x)
       EBITDA Multiple(1) 2.50x - 8.50x (5.73x)
       Capitalization rate 5.50x - 5.50x (5.50x)
        Discount rate 17.90% - 17.90% (17.90%)
        Expected Proceeds $8.25 - $52.00 ($45.65)
Senior Secured First Lien Term Loans  472  Recent Arms-Length Transaction Recent Arms Length Transaction N/A
Senior Secured Second Lien Term Loan  9,978  Income Approach (DCF) Market yield 12.01% - 14.82% (14.01%)
Senior Secured Second Lien Term Loans  3,949  Market Approach (Guideline Comparable)/Income Approach (DCF) EBITDA Multiple(1) 8.00x - 8.00x (8.00x)
       Discount Rate 21.00% - 21.00% (21.00%)
          
Unsecured Debt  -  Market Approach (Guideline Comparable) EBITDA Multiple(1) 2.50x - 4.50x (3.50x)
Unsecured Debt  2,669  Recent Arms-Length Transaction Recent Arms Length Transaction N/A
MCC Senior Loan Strategy JV I LLC  41,019  Recent Arms-Length Transaction Recent Arms Length Transaction N/A
Equity  63,468  Market Approach (Guideline Comparable)/ Income Approach (DCF)/Enterprise Value Analysis Revenue Multiple(1) 0.50x - 0.88x (0.69x)
       EBITDA Multiple(1) 2.50x - 9.50x (8.25x)
       Capitalization rate 5.50% - 5.50% (5.50%)
       Discount rate 14.50% - 14.50% (14.50%)
        Expected Proceeds $8.25 - $52.00 ($38.00)
Equity  3,929  Income Approach (DCF) Market Yield 15.40% - 15.40% (15.40%)
Total $231,475       

(1)Represents inputs used when the Company has determined that market participants would use such multiples when measuring the fair value of these investments.
  Fair
Value		  Valuation
Methodology		 Unobservable
Input		 Range
(Weighted Average)
Senior Secured First Lien Term Loans $25,783  Market Approach Market Yield 7.50% - 102.38% (32.78%)
Senior Secured First Lien Term Loans  15,639  Market Approach Arms Length Transaction N/A
Senior Secured First Lien Term Loans  7,567  Market Approach (Guideline Comparable) Market Yield 5.00% - 8.00% (5.55%)
Senior Secured First Lien Term Loans  4,539  Market Approach EBITDA Multiple 4.50x - 5.50x (5.00x)
Senior Secured First Lien Term Loans  3,579  Enterprise Value Analysis Revenue Multiple 0.40x - 0.50x (0.45x)
Senior Secured First Lien Term Loans  2,577  Market Approach Capitalization Rate 4.50% - 5.50% (5.00%)
Senior Secured First Lien Term Loans  2,250  Market Approach Revenue Multiple 0.25x - 0.40x (0.33x)
           
Senior Secured Second Lien Term Loans  2,490  Market Approach (Guideline Comparable) EBITDA Multiple 9.75x - 10.75x (10.25x)
           
Secured Debt  2,500  Cost Approach Replacement Cost N/A
           
Equity/Warrants  38,939  Market Approach EBITDA Multiple 1.25x - 12.75x (12.31x)
Equity/Warrants  4,758  Market Approach Market Yield 10.50% - 12.00% (11.25%)
Equity/Warrants  2,956  Market Approach Revenue Multiple 0.11x - 0.30x (0.16x)
Equity/Warrants  2,236  Market Approach Capitalization Rate 4.50% - 5.50% (5.00%)
Total $115,813       

 

The significant unobservable inputs used in the fair value measurement of the Company’s debt and derivative investments are market yields. Increases in market yields would result in lower fair value measurements.

 

The significant unobservable inputs used in the fair value measurement of the Company’s equity/warrants investments are comparable company multiples of revenue or EBITDA for the latest twelve months (“LTM”), next twelve months (“NTM”) or a reasonable period a market participant would consider. Increases in EBITDA multiples in isolation would result in higher fair value measurement.

 

In September 2017, the Company entered into an agreement with Global Accessories Group, LLC (“Global Accessories”), in which the Company exchanged its full position in Lydell Jewelry Design Studio, LLC for a 3.8% membership interest in Global Accessories, which is included in the Consolidated Schedule of Investments. As part of the agreement, the Company is entitled to contingent consideration in the form of cash payments (“Earnout”), as well as up to an additional 5% membership interest (“AMI”), provided Global Accessories achieves certain financial benchmarks through calendar year ended 2022. The Earnout and AMI were initially recorded with an aggregate fair value of $2.4 million on the transaction date using the Income Approach and were included on the Consolidated Statements of Assets and Liabilities in other assets. The contingent consideration is remeasured to fair value at each reporting date until the contingency is resolved. Any changes in fair value will be recognized in earnings. As of June 30,December 31, 2021 and September 30, 2020,2021, the Company deemed the contingent consideration to be uncollectible.

  


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30,December 31, 2021

(unaudited)(Unaudited)

 

Note 5. Borrowings

 

As a BDC, we are generally only allowed to employ leverage to the extent that our asset coverage, as defined in the 1940 Act, equals at least 200% after giving effect to such leverage. The amount of leverage that we employ at any time depends on our assessment of the market and other factors at the time of any proposed borrowing.

 

However, in March 2018, the Small Business Credit Availability Act modified the 1940 Act by allowing a BDC to increase the maximum amount of leverage it may incur from 200% to 150%, if certain requirements under the 1940 Act are met. Under the 1940 Act, we are allowed to increase our leverage capacity if stockholders representing at least a majority of the votes cast, when a quorum is present, approve a proposal to do so. If we receive stockholder approval, we would be allowed to increase our leverage capacity on the first day after such approval. Alternatively, the 1940 Act allows the majority of our independent directors to approve an increase in our leverage capacity, and such approval would become effective after the one-year anniversary of such approval. In either case, we would be required to make certain disclosures on our website and in SEC filings regarding, among other things, the receipt of approval to increase our leverage, our leverage capacity and usage, and risks related to leverage.

 

As of June 30,December 31, 2021, the Company’s asset coverage was 302.5%291.3% after giving effect to leverage and therefore the Company’s asset coverage was greater than 200%, the minimum asset coverage requirement applicable presently to the Company under the 1940 Act.

 

As of September 30, 2020,2021, the Company’s asset coverage was 199.2%285.6% after giving effect to leverage and therefore the Company’s asset coverage was belowgreater than 200%, the minimum asset coverage requirement applicable presently to the Company under the 1940 Act. As a result, the Company was prohibited from making distributions to stockholders, including the payment of any dividend, and could not employ further leverage until the Company’s asset coverage was at least 200% after giving effect to such leverage.

 

The Company’s outstanding debt excluding debt issuance costs as of June 30,December 31, 2021 and September 30, 20202021 was as follows (dollars in thousands):

 

 June 30, 2021  September 30, 2020  December 31, 2021  September 30, 2021 
 Aggregate Principal Available  Principal Amount Outstanding  Carrying Value  Fair Value  Aggregate Principal Available  Principal Amount Outstanding  Carrying Value  Fair Value  Aggregate
Principal
Available		  Principal
Amount
Outstanding		  Carrying Value  Fair Value  Aggregate
Principal
Available		  Principal
Amount
Outstanding		  Carrying Value  Fair Value 
2021 Notes $—  $—  $—  $—  $74,013  $74,013  $73,803  $73,095 
2023 Notes $77,847  $77,847  $77,364  $78,937  $77,847  $77,847  $77,158  $72,460  $22,522  $22,522  $22,405  $22,999  $77,847  $77,847  $77,434  $79,092 
2028 Notes  57,500   57,500   55,236   57,845              -   -   -   - 
Total debt $77,847  $77,847  $77,364  $78,937  $151,860  $151,860  $150,961  $145,555  $80,022  $80,022  $77,641  $80,844  $77,847  $77,847  $77,434  $79,092 

 

Unsecured Notes

 

2021 Notes

 

On December 17, 2015, the Company issued $70.8 million in aggregate principal amount of 6.50% unsecured notes that mature on January 30, 2021 (the “2021 Notes”). On January 14, 2016, the Company closed an additional $3.25 million in aggregate principal amount of the 2021 Notes, pursuant to the partial exercise of the underwriters’ option to purchase additional notes. The 2021 Notes bore interest at a rate of 6.50% per year, payable quarterly on January 30, April 30, July 30 and October 30 of each year, beginning January 30, 2016.

 

On October 21, 2020, the Company caused notices to be issued to the holders of the 2021 Notes regarding the Company’s exercise of its option to redeem, in whole, the issued and outstanding 2021 Notes, pursuant to Section 1104 of the Indenture dated as of February 7, 2012, between the Company and U.S. Bank National Association, as trustee, and Section 101(h) of the Third Supplemental Indenture dated as of December 17, 2015. The Company redeemed $74,012,825 in aggregate principal amount of the issued and outstanding 2021 Notes on November 20, 2020 (the “Redemption Date”). The 2021 Notes were redeemed at 100% of their principal amount ($25 per 2021 Note), plus the accrued and unpaid interest thereon from October 31, 2020, through, but excluding, the Redemption Date. The Company funded the redemption of the 2021 Notes with cash on hand.

 


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

December 31, 2021

(Unaudited)

2023 Notes

 

On March 18, 2013, the Company issued $60.0 million in aggregate principal amount of 6.125% unsecured notes that mature on March 30, 2023 (the “2023 Notes”). On March 26, 2013, the Company closed an additional $3.5 million in aggregate principal amount of the 2023 Notes, pursuant to the partial exercise of the underwriters’ option to purchase additional notes. As of March 30, 2016, the 2023 Notes may be redeemed in whole or in part at any time or from time to time at the Company’s option. The 2023 Notes bear interest at a rate of 6.125% per year, payable quarterly on March 30, June 30, September 30 and December 30 of each year, beginning June 30, 2013.


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30, 2021

(unaudited)

Note 5. Borrowings (continued)

Unsecured Notes (continued)

 

On December 12, 2016, the Company entered into an “At-The-Market” (“ATM”) debt distribution agreement with FBR Capital Markets & Co., through which the Company could offer for sale, from time to time, up to $40.0 million in aggregate principal amount of the 2023 Notes. The Company sold 1,573,872 of the 2023 Notes at an average price of $25.03 per note, and raised $38.6 million in net proceeds, through the ATM debt distribution agreement.

 

On March 10, 2018, the Company redeemed $13.0 million in aggregate principal amount of the 2023 Notes. On December 31, 2018, the Company redeemed $12.0 million in aggregate principal amount of the 2023 Notes. The redemption was accounted for as a debt extinguishment in accordance with ASC 470-50, Modifications and Extinguishments, which resulted in a realized loss of $0.2$0.3 million and was recorded on the Consolidated Statements of Operations as a loss on extinguishment of debt.

 

On December 21, 2020, the Company announced that it completed the application process for and was authorized to transfer the listing of the 2023 Notes to the NASDAQ Global Market. The listing and trading of the 2023 Notes on the NYSE ceased at the close of trading on December 31, 2020. Effective January 4, 2021, the 2023 Notes began trading on the NASDAQ Global Market under the trading symbol “PFXNL.”

 

Secured Notes

Israeli Notes

On January 26, 2018,November 15, 2021, the Company priced a debt offering in Israel of $121.3 million of Israeli Notes (as defined below). The Israeli Notes were listed on the TASE and denominated in New Israeli Shekels, but linkedcaused notices to be issued to the US Dollar at a fixed exchange rate which mitigates any currency exposure to the Company.


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30, 2021

(unaudited)

Note 5. Borrowings (continued)

Secured Notes (continued)

On June 5, 2018, the Company announced that on June 1, 2018, its board of directors authorized the Company to repurchase and retire up to $20 millionholders of the 2023 Notes regarding the Company’s outstanding Israeli Notes on the TASE.

During the quarter ended December 31, 2018, the Company exchanged $1.0 million United States Dollarsexercise of its option to New Israeli Shekels at a rate of 3.73 USD/NISredeem $55,325,000 in order to repurchase the Israeli Notes on the TASE. As the Israeli Notes were trading below par at the time of the repurchase, and the USD/NIS (foreign currency) spot rate was higher than the fixed exchange rate agreed upon in the deed of trust, the Company was able to repurchase and retire 3,812,000 units, which resulted in $1,119,201 aggregate principal amount of the Israeliissued and outstanding 2023 Notes being retired.on December 16, 2021. On December 16, 2021, the Company redeemed $55,325,000 in aggregate principal amount of the issued and outstanding 2023 Notes. The redemption was accounted for as a debt extinguishment in accordance with ASC 470-50, Modifications and Extinguishments, which resulted in a realized gain of $0.1 million and was recorded on the Consolidated Statements of Operations as a gain on extinguishment of debt.

On December 31, 2019, in addition to the scheduled 12.5% quarterly amortization payment, the Company used proceeds from its principal repayments in assets held by PhenixFIN SLF and PhenixFIN Small Business Fund to pre-pay an additional $19.1 million of the Israeli Notes. The pre-payment was accounted for as a debt extinguishment in accordance with ASC 470-50, Modifications and Extinguishments, which resulted in a realized loss of $0.9 million and was recorded on the Consolidated Statements of Operations as a net loss on extinguishment of debt.

On March 31, 2020, in addition to the scheduled 12.5% quarterly amortization payment, the Company used proceeds from its principal repayments in assets held by PhenixFIN SLF and PhenixFIN Small Business Fund to pre-pay an additional $19.8 million of the Israeli Notes. The pre-payment was accounted for as a debt extinguishment in accordance with ASC 470-50, Modifications and Extinguishments, which resulted in a realized loss of $0.9$0.3 million and was recorded on the Consolidated Statements of Operations as a loss on extinguishment of debt.

 

2028 Notes

On April 14, 2020,November 9, 2021, the Company repaidentered into an underwriting agreement, by and between the remaining $21.1 millionCompany and Oppenheimer & Co. Inc., as representative of Israeli Notes outstanding,the several underwriters named in Exhibit A thereto, in connection with the issuance and as such is no longer subjectsale (the “Offering”) of $57,500,000 (including the underwriters’ option to any covenants relating thereto. The Israeli Notes were redeemed at 100% of theirpurchase up to $7,500,000 aggregate principal amount) in aggregate principal amount plusof its 5.25% Notes due 2028 (the “2028 Notes” and collectively with the accrued interest thereon, through April 14, 2020.2023 Notes, the “Notes”). The Offering occurred on November 15, 2021, pursuant to the Company’s effective shelf registration statement on Form N-2 previously filed with the SEC, as supplemented by a preliminary prospectus supplement dated November 8, 2021, the pricing term sheet dated November 9, 2021 and a final prospectus supplement dated November 9, 2021. Effective November 16, 2021, the 2028 Notes began trading on the NASDAQ Global Market under the trading symbol “PFXNZ.”

On November 15, 2021, the Company and U.S. Bank National Association, as trustee, entered into a Fourth Supplemental Indenture to its base Indenture, dated February 7, 2012, between the Company and the Trustee. The Fourth Supplemental Indenture relates to the Offering of the 2028 Notes.


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

December 31, 2021

(Unaudited)

 

Fair Value of Debt Obligations

 

The fair values of our debt obligations are determined in accordance with ASC 820, which defines fair value in terms of the price that would be paid to transfer a liability in an orderly transaction between market participants at the measurement date under current market conditions. The fair value of the Notes, which are publicly traded, is based upon closing market quotes as of the measurement date. As of June 30,December 31, 2021 and September 30, 2020,2021, the Notes would be deemed to be Level 1 in the fair value hierarchy, as defined in Note 4.

 

In accordance with ASU 2015-03, the debt issuance costs related to the Notes are reported on the Consolidated Statements of Assets and Liabilities as a direct deduction from the face amount of the Notes. As of June 30,December 31, 2021 and September 30, 2020,2021, debt issuance costs related to the Notes were as follows (dollars in thousands):

 

 June 30, 2021  September 30, 2020  December 31, 2021  September 30, 2021 
 2023 Notes  Total  2021 Notes  2023 Notes  Total  2023 Notes  2028 Notes  Total  2023 Notes  Total 
Total debt issuance costs $3,102  $3,102  $3,226  $3,102  $6,328  $3,102  $2,306  $5,408  $3,102  $3,102 
Amortized debt issuance costs  2,620   2,620   3,016   2,406  $5,422   2,985   42   3,027   2,689   2,689 
Unamortized debt issuance costs $482  $482  $210  $696  $906  $117  $2,264  $2,381  $413  $413 

 

For the three and nine months ended June 30,December 31, 2021 and 2020, the components of interest expense, amortized debt issuance costs, weighted average stated interest rate and weighted average outstanding debt balance for the Notes were as follows (dollars in thousands):

 

  For the Three Months Ended June 30  For the Nine Months Ended June 30 
  2021  2020  2021  2020 
2021 Notes Interest $—  $1,203  $668  $3,608 
2023 Notes Interest  1,192   1,192   3,576   3,576 
2023 Notes Premium  —   (1)  —   (2)
Israeli Notes Interest  —   58   —   2,486 
Amortization of debt issuance costs  69   284   294   2,644 
Total $1,261  $2,736  $4,538  $12,312 
Weighted average stated interest rate  2.2%  6.4%  7.2%  6.4%
Weighted average outstanding balance $77,847  $154,881  $84,649  $201,523 

  For the Three Months Ended
December 31		 
  2021  2020 
2021 Notes Interest $—  $668 
2023 Notes Interest  715   1,192 
2028 Notes Interest  731   — 
Amortization of debt issuance costs  42   158 
Total $1,488  $2,018 
Weighted average stated interest rate  7.5%  6.8%
Weighted average outstanding balance $80,022  $118,513 

PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30,December 31, 2021

(unaudited)(Unaudited)

 

Note 6. Agreements

 

Investment Management Agreement

 

We had entered into an investment management agreement with MCC Advisors on January 11, 2011 (the “Investment Management Agreement”), which expired on December 31, 2020. Mr. Brook Taube, our Chairman and Chief Executive Officer through December 31, 2020 and one of our directors through January 21, 2021 and Mr. Seth Taube, one of our directors through January 21, 2021 are both affiliated with MCC Advisors and Medley.

 

Under the terms of the Investment Management Agreement, MCC Advisors:

 

●determined the composition of our portfolio, the nature and timing of the changes to our portfolio and the manner of implementing such changes;

 

●identified, evaluated and negotiated the structure of the investments we made (including performing due diligence on our prospective portfolio companies); and

 

●executed, closed, monitored and administered the investments we made, including the exercise of any voting or consent rights.

 

MCC Advisors’ services under the Investment Management Agreement were not exclusive, and it was free to furnish similar services to other entities so long as its services to us were not impaired.

 

Pursuant to the Investment Management Agreement, we paid MCC Advisors a fee for investment advisory and management services consisting of a base management fee and a two-part incentive fee.

 

On December 3, 2015, MCC Advisors recommended and, in consultation with the Board, agreed to reduce fees under the Investment Management Agreement. Beginning January 1, 2016, the base management fee was reduced to 1.50% on gross assets above $1 billion. In addition, MCC Advisors reduced its incentive fee from 20% on pre-incentive fee net investment income over an 8% hurdle, to 17.5% on pre-incentive fee net investment income over a 6% hurdle. Moreover, the revised incentive fee includes a netting mechanism and is subject to a rolling three-year look back from January 1, 2016 forward. Under no circumstances would the new fee structure result in higher fees to MCC Advisors than fees under the prior investment management agreement.


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

December 31, 2021

(Unaudited)

 

The following discussion of our base management fee and two-part incentive fee reflect the terms of the fee waiver agreement executed by MCC Advisors on February 8, 2016 (the “Fee Waiver Agreement”). The terms of the Fee Waiver Agreement were effective as of January 1, 2016 and were a permanent reduction in the base management fee and incentive fee on net investment income payable to MCC Advisors for the investment advisory and management services it provided under the Investment Management Agreement. The Fee Waiver Agreement did not change the second component of the incentive fee, which was the incentive fee on capital gains.

 

On January 15, 2020, the Company’s board of directors, including all of the independent directors, approved the renewal of the Investment Management Agreement through the later of April 1, 2020 or so long as the Amended and Restated Agreement and Plan of Merger, dated as of July 29, 2019 (the “Amended MCC Merger Agreement”), by and between the Company and Sierra (the “Amended MCC Merger Agreement”) was in effect, but no longer than a year; provided that, if the Amended MCC Merger Agreement was terminated by Sierra, then the termination of the Investment Management Agreement would be effective on the 30th day following receipt of Sierra’s notice of termination to the Company. On May 1, 2020, the Company received a notice of termination of the Amended MCC Merger Agreement from Sierra. Under the Amended MCC Merger Agreement, either party was permitted, subject to certain conditions, to terminate the Amended MCC Merger Agreement if the merger was not consummated by March 31, 2020. Sierra elected to do so on May 1, 2020. As result of the termination by Sierra of the Amended MCC Merger Agreement on May 1, 2020, the Investment Management Agreement would have been terminated effective as of May 31, 2020. On May 21, 2020, the Board, including all of the independent directors, extended the term of the Investment Management Agreement through the end of the then-current quarter, June 30, 2020. On June 15,12, 2020, the Board, including all of the independent directors, extended the term of the Investment Management Agreement through the end of the then-current quarter, September 30, 2020. On September 29, 2020, the Board, including all of the independent directors, extended the term of the Investment Management Agreement through December 31, 2020. Mr. Brook Taube, our Chairman and Chief Executive Officer through December 31, 2020 and one of our directors through January 21, 2021 and Mr. Seth Taube, one of our directors through January 21, 2021 are both affiliated with MCC Advisors and Medley.

 

On November 18, 2020, the Board approved the adoption of an internalized management structure effective January 1, 2021. The new management structure replaces the current Investment Management and Administration Agreements with MCC Advisors LLC, which expired on December 31, 2020. To lead the internalized management team, the Board approved the appointment of David Lorber, who had served as an independent director of the Company since April 2019, as interim Chief Executive Officer, and Ellida McMillan as Chief Financial Officer of the Company, each effective January 1, 2021. In connection with his appointment, Mr. Lorber stepped down from the Compensation Committee of the Board, the Nominating and Corporate Governance Committee of the Board, and the Special Committee of the Board.

 

Base Management Fee

 

Through December 31, 2020, for providing investment advisory and management services to us, MCC Advisors received a base management fee. The base management fee was calculated at an annual rate of 1.75% (0.4375% per quarter) of up to $1.0 billion of the Company’s gross assets and 1.50% (0.375% per quarter) of any amounts over $1.0 billion of the Company’s gross assets and was payable quarterly in arrears. The base management fee was calculated based on the average value of the Company’s gross assets at the end of the two most recently completed calendar quarters. Since January 1, 2021, the Company no longer incurs management fees under its current internalized structure. During the three months ended December 31, 2020, the Company incurred $1.1 million in base management fees.

 


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30,December 31, 2021

(unaudited)(Unaudited)

 

Note 6. Agreements (continued)

Base Management Fee (continued)

For the three and nine months ended June 30, 2021, the Company incurred base management fees to MCC Advisors of $0 and $1.1 million, respectively. For the three and nine months ended June 30, 2020, the Company incurred base management fees to MCC Advisors of $1.3 million and $5.0 million, respectively.

Incentive Fee

 

Through December 31, 2020, the incentive fee had two components, as follows:

 

Incentive Fee Based on Income

 

The first component of the incentive fee was payable quarterly in arrears and was based on our pre-incentive fee net investment income earned during the calendar quarter for which the incentive fee was being calculated. MCC Advisors was entitled to receive the incentive fee on net investment income from us if our Ordinary Income (as defined below) exceeded a quarterly “hurdle rate” of 1.5%. The hurdle amount was calculated after making appropriate adjustments to the Company’s net assets, as determined as of the beginning of each applicable calendar quarter, in order to account for any capital raising or other capital actions as a result of any issuances by the Company of its common stock (including issuances pursuant to our dividend reinvestment plan), any repurchase by the Company of its own common stock, and any dividends paid by the Company, each as may have occurred during the relevant quarter.

 

Beginning with the calendar quarter that commenced on January 1, 2016, the incentive fee on net investment income was determined and paid quarterly in arrears at the end of each calendar quarter by reference to our aggregate net investment income, as adjusted as described below, from the calendar quarter then ending and the eleven preceding calendar quarters (or if shorter, the number of quarters that have occurred since January 1, 2016). We refer to such period as the “Trailing Twelve Quarters.”

The hurdle amount for the incentive fee on net investment income was determined on a quarterly basis and was equal to 1.5% multiplied by the Company’s net asset value at the beginning of each applicable calendar quarter comprising the relevant Trailing Twelve Quarters. The hurdle amount was calculated after making appropriate adjustments to the Company’s net assets, as determined as of the beginning of each applicable calendar quarter, in order to account for any capital raising or other capital actions as a result of any issuances by the Company of its common stock (including issuances pursuant to our dividend reinvestment plan), any repurchase by the Company of its own common stock, and any dividends paid by the Company, each as may have occurred during the relevant quarter. The incentive fee for any partial period was to be appropriately pro-rated. Any incentive fee on net investment income was to be paid to MCC Advisors on a quarterly basis and was to be based on the amount by which (A) aggregate net investment income (“Ordinary Income”) in respect of the relevant Trailing Twelve Quarters exceeded (B) the hurdle amount for such Trailing Twelve Quarters. The amount of the excess of (A) over (B) described in this paragraph for such Trailing Twelve Quarters is referred to as the “Excess Income Amount.” For the avoidance of doubt, Ordinary Income was net of all fees and expenses, including the reduced base management fee but excluding any incentive fee on Pre-Incentive Fee net investment income or on the Company’s capital gains.

Determination of Quarterly Incentive Fee Based on Income

The incentive fee on net investment income for each quarter was determined as follows:

●No incentive fee on net investment income was payable to MCC Advisors for any calendar quarter for which there was no Excess Income Amount;

●100% of the Ordinary Income, if any, that exceeded the hurdle amount, but was less than or equal to an amount, which we refer to as the “Catch-up Amount,” determined as the sum of 1.8182% multiplied by the Company’s net assets at the beginning of each applicable calendar quarter, as adjusted as noted above, comprising the relevant Trailing Twelve Quarters was included in the calculation of the incentive fee on net investment income; and

●17.5% of the Ordinary Income that exceeds the Catch-up Amount was included in the calculation of the incentive fee on net investment income.

The amount of the incentive fee on net investment income that was to be paid to MCC Advisors for a particular quarter would equal the excess of the incentive fee so calculated minus the aggregate incentive fees on net investment income that were paid in respect of the first eleven calendar quarters (or the portion thereof) included in the relevant Trailing Twelve Quarters but not in excess of the Incentive Fee Cap (as described below).

The incentive fee on net investment income that was paid to MCC Advisors for a particular quarter was subject to a cap (the “Incentive Fee Cap”). The Incentive Fee Cap for any quarter was an amount equal to (a) 17.5% of the Cumulative Net Return (as defined below) during the relevant Trailing Twelve Quarters minus (b) the aggregate incentive fees on net investment income that were paid in respect of the first eleven calendar quarters (or the portion thereof) included in the relevant Trailing Twelve Quarters.


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30, 2021

(unaudited)

Note 6. Agreements (continued)

Incentive Fee (continued)

“Cumulative Net Return” means (x) the Ordinary Income in respect of the relevant Trailing Twelve Quarters minus (y) any Net Capital Loss (as described below), if any, in respect of the relevant Trailing Twelve Quarters. If, in any quarter, the Incentive Fee Cap was zero or a negative value, the Company would pay no incentive fee on net investment income to MCC Advisors for such quarter. If, in any quarter, the Incentive Fee Cap for such quarter was a positive value but was less than the incentive fee on net investment income that was payable to MCC Advisors for such quarter (before giving effect to the Incentive Fee Cap) calculated as described above, the Company would pay an incentive fee on net investment income to MCC Advisors equal to the Incentive Fee Cap for such quarter. If, in any quarter, the Incentive Fee Cap for such quarter was equal to or greater than the incentive fee on net investment income that was payable to MCC Advisors for such quarter (before giving effect to the Incentive Fee Cap) calculated as described above, the Company would pay an incentive fee on net investment income to MCC Advisors, calculated as described above, for such quarter without regard to the Incentive Fee Cap.

“Net Capital Loss” in respect of a particular period means the difference, if positive, between (i) aggregate capital losses, whether realized or unrealized, and dilution to the Company’s net assets due to capital raising or capital actions, in such period and (ii) aggregate capital gains, whether realized or unrealized and accretion to the Company’s net assets due to capital raising or capital action, in such period.

Dilution to the Company’s net assets due to capital raising was calculated, in the case of issuances of common stock, as the amount by which the net asset value per share was adjusted over the transaction price per share, multiplied by the number of shares issued. Accretion to the Company’s net assets due to capital raising was calculated, in the case of issuances of common stock (including issuances pursuant to our dividend reinvestment plan), as the excess of the transaction price per share over the amount by which the net asset value per share was adjusted, multiplied by the number of shares issued. Accretion to the Company’s net assets due to other capital action was calculated, in the case of repurchases by the Company of its own common stock, as the excess of the amount by which the net asset value per share was adjusted over the transaction price per share multiplied by the number of shares repurchased by the Company.

Incentive Fee Based on Capital Gains

The second component of the incentive fee was determined and payable in arrears as of the end of each calendar year (or upon termination of the Investment Management Agreement as of the termination date) and equaled 20.0% of our cumulative aggregate realized capital gains less cumulative realized capital losses, unrealized capital depreciation (unrealized depreciation on a gross investment-by-investment basis at the end of each calendar year) and all capital gains upon which prior performance-based capital gains incentive fee payments were previously made to the investment adviser.

 

Under GAAP, the Company calculated the second component of the incentive fee as if the Company had realized all assets at their fair values as of the reporting date. Accordingly, when applicable, the Company accrued a provisional capital gains incentive fee taking into account any unrealized gains or losses. As the provisional capital gains incentive fee was subject to the performance of investments until there was a realization event, the amount of the provisional capital gains incentive fee accrued at a reporting date may have varied from the capital gains incentive that was ultimately realized and the differences could have been material.

The incentive fees shown in the Consolidated Statements of Operations were calculated using the fee structure set forth in the Investment Management Agreement, and then adjusted to reflect the terms of the Fee Waiver Agreement. Pursuant to the Investment Management Agreement, pre-incentive fee net investment income was compared to a hurdle rate of 2.0% of the net asset value at the beginning of the period and was calculated as follows:

1)No incentive fee was recorded during the quarter in which our pre-incentive fee net investment income did not exceed the hurdle rate;

2)100% of pre-incentive fee net investment income that exceeded the hurdle rate but was less than 2.5% in the quarter; and

3)20.0% of the amount of pre-incentive fee net investment income, if any, that exceeded 2.5% of the hurdle rate.

For purposes of implementing the fee waiver under the Fee Waiver Agreement, we calculated the incentive fee based upon the formula that existed under the Investment Management Agreement, and then applied the terms of waiver set forth in the Fee Waiver Agreement, if applicable.


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30, 2021

(unaudited)

Note 6. Agreements (continued)

Incentive Fee (continued)

For the three and nine months ended June 30, 2021 andDecember 31, 2020, the Company did not incur any incentive fees on net investment income because pre-incentive fee net investment income did not exceed the hurdle amount under the formula set forth in the Investment Management Agreement. The Investment Management Agreement terminated as of December 31, 2020, and the Company no longer incurs incentive fees under the Investment Management Agreement as a result.

As of June 30, 2021 and September 30, 2020, $0 and $1.4 million, respectively, were included in “management and incentive fees payable” in the accompanying Consolidated Statements of Assets and Liabilities.

 

Administration Agreement

 

On January 19, 2011, the Company entered into an administration agreement with MCC Advisors. Pursuant to the administration agreement, MCC Advisors furnished us with office facilities and equipment, clerical, bookkeeping, recordkeeping and other administrative services related to the operations of the Company. We reimbursed MCC Advisors for our allocable portion of overhead and other expenses incurred by it performing its obligations under the administration agreement, including rent and our allocable portion of the cost of our Chief Financial Officer and Chief Compliance Officer and their respective staffs. From time to time, our administrator was able to pay amounts owed by us to third-party service providers and we would subsequently reimburse our administrator for such amounts paid on our behalf. In connection with the adoption by the board of directors of an internalized management structure, on November 19, 2020, the Company entered into a Fund Accounting Servicing Agreement and an Administration Servicing Agreement on customary terms with U.S. Bancorp Fund Services, LLC d/b/a U.S. Bank Global Fund Services (“U.S. Bancorp”). The administration agreement with MCC Advisors terminated by its terms on December 31, 2020. Effective January 1, 2021, US Bancorp serves as custodian and provides us with fund accounting and financial reporting services pursuant to the Fund Accounting Servicing Agreement and Administration Servicing Agreement. For the three and nine months ended June 30,December 31, 2021, we recorded $0.1 million and $0.5 million, respectively,incurred $68,866 in administrator expenses. For the three and nine months ended June 30,December 31, 2020, we incurred $0.6 million and $1.7$0.5 million in administrator expenses, respectively.expenses.

 

As of June 30,December 31, 2021 and September 30, 2020,2021, $0.1 million and $0.2$0.1 million, respectively, were included in “administrator expenses payable” in the accompanying Consolidated Statements of Assets and Liabilities.

 

38

PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

December 31, 2021

(Unaudited)

Expense Support Agreement

 

On June 12, 2020, the Company entered into an expense support agreement (the “Expense Support Agreement”) with MCC Advisors and Medley LLC, pursuant to which MCC Advisors and Medley LLC agreed (jointly and severally) to cap the management fee and all of the Company’s other operating expenses (except interest expenses, certain extraordinary strategic transaction expenses and other expenses approved by the Special Committee (as defined in Note 10)) at $667,000 per month (the “Cap”). Under the Expense Support Agreement, the Cap became effective on June 1, 2020 and expires on September 30, 2020. On September 29, 2020, the board of directors, including all of the independent directors, extended the term of the Expense Support Agreement through the end of quarter ending December 31, 2020. The Expense Support Agreement expired by its terms at the close of business on December 31, 2020, in connection with the adoption of the internalized management structure by the board of directors.

 

Note 7. Related Party Transactions

 

Due to Affiliate

 

Due to affiliate consists of certain general and administrative expenses paid by an affiliate on behalf of the Company.

 

Other Related Party Transactions

Opportunities for co-investments may arise when an affiliated investment adviser becomes aware of investment opportunities that may be appropriate for the Company, other clients, or affiliated funds. On November 25, 2013, the Company obtained an exemptive order from the SEC that permits us to participate in negotiated co-investment transactions with certain affiliates, each of whose investment adviser is Medley, LLC or an investment adviser controlled by Medley, LLC in a manner consistent with our investment objective, strategies and restrictions, as well as regulatory requirements and other pertinent factors (the “Prior Exemptive Order”). On March 29, 2017, the Company, MCC Advisors and certain other affiliated funds and investment advisers received an exemptive order (the “Exemptive Order”) that supersedes the Prior Exemptive Order and allows affiliated registered investment companies to participate in co-investment transactions with us that would otherwise have been prohibited under Section 17(d) and 57(a)(4) of the 1940 Act and Rule 17d-1 thereunder. On October 4, 2017, the Company, MCC Advisors and certain of our affiliates received an exemptive order that supersedes the Exemptive Order (the “Current Exemptive Order”) and allows, in addition to the entities already covered by the Exemptive Order, Medley LLC and its subsidiary, Medley Capital LLC, to the extent they hold financial assets in a principal capacity, and any direct or indirect, wholly or majority owned subsidiary of Medley LLC that is formed in the future, to participate in co-investment transactions with us that would otherwise be prohibited by either or both of Sections 17(d) and 57(a)(4) of the 1940 Act. Co-investment under the Current Exemptive Order is subject to certain conditions therein, including the condition that, in the case of each co-investment transaction, the board of directors determines that it would be in the Company’s best interest to participate in the transaction. However, neither we nor the affiliated funds are obligated to invest or co-invest when investment opportunities are referred to us or them. The Company does not expect to avail itself of the current exemptive order, given the internalization and termination of the Investment Management Agreement.


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30, 2021

(unaudited)

Note 8. Commitments

 

Insurance Reimbursements Related to Professional Fees

The Company has received insurance proceeds during fiscal year 2021 under its insurance policy primarily relating to the legal expenses associated with the dismissed stockholder class action, captioned as FrontFour Capital Group LLC, et al. v Brook Taube et al. During the three and nine months ended June 30,December 31, 2021 the Company received $1.0 million and $2.1 million, respectively, ofdid not receive any insurance proceeds. During the three and nine months ended June 30,December 31, 2020, the Company received $1.0 million and $5.8$0.9 million of insurance proceeds, respectively.proceeds. The reimbursements have been recorded as an offset or reduction in professional fees and expenses on the Consolidated Statements of Operations.

 

Unfunded commitments

 

As of June 30,December 31, 2021 and September 30, 2020,2021, we had commitments under loan and financing agreements to fund up to $5.1$8.2 million to seven portfolio companies and $3.9$4.9 million to fivesix portfolio companies, respectively. These commitments are primarily composed of senior secured term loans and revolvers, and the determination of their fair value is included in the Consolidated Schedule of Investments. The commitments are generally subject to the borrowers meeting certain criteria such as compliance with covenants and certain operational metrics. The terms of the borrowings and financings subject to commitment are comparable to the terms of other loan and equity securities in our portfolio. A summary of the composition of the unfunded commitments as of June 30,December 31, 2021 and September 30, 20202021 is shown in the table below (dollars in thousands):

 

 June 30,
2021		  September 30,
2020		  December 31, 2021  September 30, 2021 
SS Acquisition, LLC - Delayed Draw Term Loan $4,000  $- 
Redwood Services Group, LLC - Revolver $1,575  $1,050   1,575   1,575 
1888 Industrial Services, LLC - Revolver  1,078   1,078   1,078   1,078 
Alpine SG - Revolver  1,000   — 
Kemmerer Operations, LLC - Delayed Draw Term Loan  908   908   908   908 
Secure Acquisition Inc. - Delayed Draw Term Loan  259   - 
NVTN LLC - DDTL  220   220   220   220 
Black Angus Steakhouses, LLC - Super Priority DDTL  167   —   167   167 
DataOnline Corp. - Revolver  107   179 
NVTN LLC - Super Priority DDTL  —   500 
Alpine SG - Revolver  -   1,000 
Total unfunded commitments $5,055  $3,935  $8,207  $4,948 

Lease obligations

Effective January 1, 2019, ASC 842 required that a lessee evaluate its leases to determine whether they should be classified as operating or financing leases. PhenixFIN identified one operating lease for its office space. The lease commenced September 1, 2021 and expires November 30, 2026.

Upon entering into the lease on September 1, 2021, PhenixFIN recorded a right-of-use asset and a lease liability as of that date.

As of December 31, 2021, the asset related to the operating lease was $0.6 million and is included in the Other assets balance on the Consolidated Balance Sheet. The lease liability was $0.6 million and is included in the Other liabilities balance on the Consolidated Balance Sheet. As of December 31, 2021, the remaining lease term was five years and the implied borrowing rate was 5.25%.


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

December 31, 2021

(Unaudited)

The following table shows future minimum payments under PhenixFIN’s operating lease as of December 31, 2021:

For the Years Ended December 31, Amount 
2022 $84,000 
2023  144,000 
2024  144,000 
2025  144,000 
2026  144,000 
Thereafter  24,000 
   684,000 
Difference between undiscounted and discounted cash flows  (70,466)
  $613,534 

 

Note 9. Fee Income

 

Fee income consists of origination/closing fees, amendment fees, prepayment penalty and other miscellaneous fees which are non-recurring in nature as well as administrative agent fees, which are recurring in nature. The following tabletables summarizes the Company’s fee income for the three and nine months ended June 30,December 31, 2021 and 2020 (dollars in thousands):

 

  For the Three Months
Ended June 30		  For the Nine Months
Ended June 30		 
  2021  2020  2021  2020 
Administrative agent fee $54  $44  $381  $163 
Prepayment fee  —   —   —   139 
Amendment fee  5   124   94   138 
Other fees  12   34   175   91 
Origination fee  —   —   —   87 
Fee income $71  $202  $650  $618 


  For the Three Months Ended December 31 
  2021  2020 
Prepayment fee $209  $- 
Other fees  38   11 
Administrative agent fee  19   304 
Amendment fee  4   26 
Fee income $270  $341 

PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30, 2021

(unaudited)

 

Note 10. Directors Fees

 

During calendar year 2021, the Company’s independent directors each receive an annual fee of $100,000. In addition, the lead independent director receives an annual retainer of $30,000; the chair of the Audit Committee receives an annual retainer of $25,000, and each of its other members receives an annual retainer of $12,500; and the chairs of the Nominating and Corporate Governance Committee and of the Compensation Committee each receive an annual retainer of $15,000 and each of the other members of these committees receive annual retainers of $8,000. The Company’s independent directors also receive a fee of $3,000 for each board meeting and $2,500 for each committee meeting that they attend. Prior to calendar year 2021, the Company’s independent directors each received an annual fee of $90,000. They also received $3,000, plus reimbursement of reasonable out-of-pocket expenses incurred in connection with attending each board meeting, and $2,500, plus reimbursement of reasonable out-of-pocket expenses incurred in connection with attending each Audit Committee, Nominating and Corporate Governance Committee, Transition Committee and Compensation Committee meeting. The chair of the Audit Committee received an annual fee of $25,000 and the chair of the Nominating and Corporate Governance Committee and the Compensation Committee received an annual fee of $10,000 for their additional services in these capacities. In addition, other members of the Audit Committee received an annual fee of $12,500, and other members of the Nominating and Corporate Governance Committee and the Compensation Committee received an annual fee of $6,000.

 

On January 26, 2018, the board of directors established the special committee of the Board, comprised solely of directors who are not “interested persons” of the Company as such term is defined in Section 2(a)(19) of the 1940 Act (the “Special Committee”), for the purpose of assessing the merits of various proposed strategic transactions. As compensation for serving on the Special Committee, each independent director received a one-time retainer of $25,000 plus reimbursement of out-of-pocket expenses, consistent with the Company’s policies for reimbursement of members of the board of directors. In addition, the chairman of the Special Committee received a monthly fee of $15,000 and other members received a monthly fee of $10,000. The Special Committee is no longer active. The Special Committee as well as the Transition Committee are each no longer in operation.

No board service compensation is paid to directors who are “interested persons”’‘interested persons’’ of the Company (as such term is defined in the 1940 Act). For the three and nine months ended June 30,December 31, 2021 and 2020, we accrued $0.2 million and $0.9 million for directors’ fees expense, respectively. For the three and nine months ended June 30, 2020, we accrued $0.3 million and $1.0$0.5 million for directors’ fees expense, respectively.


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

December 31, 2021

(Unaudited)

 

Note 11. Earnings Per Share

 

In accordance with the provisions of ASC Topic 260 - Earnings per Share, basic earnings per share is computed by dividing earnings available to common stockholders by the weighted average number of shares outstanding during the period. Other potentially dilutive common shares, and the related impact to earnings, are considered when calculating earnings per share on a diluted basis. The Company does not have any potentially dilutive common shares as of June 30,December 31, 2021.

 

The following information sets forth the computation of the weighted average basic and diluted net increase/(decrease) in net assets per share from operations for the three and nine months ended June 30,December 31, 2021 and 2020 (dollars in thousands, except share and per share amounts):

 

  For the Three Months
Ended June 30		  For the Nine Months
Ended June 30		 
  2021  2020  2021  2020 
Basic and diluted:            
Net increase (decrease) in net assets resulting from operations $6,969  $7,604  $8,318  $(67,086)
Weighted average shares of common stock                
outstanding - basic and diluted  2,683,093   2,723,711   2,707,794   2,723,711 
Earnings (loss) per share of common stock - basic and diluted  $2.60  $2.79  $3.07  $(24.63)


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30, 2021

(unaudited)

  For the Three Months Ended
December 31		 
  2021  2020 
Basic and diluted:        
Net increase (decrease) in net assets resulting from operations $4,803  $(6,438)
Weighted average shares of common stock   outstanding - basic and diluted  2,517,221   2,723,709 
Earnings (loss) per share of common stock - basic and diluted $1.91  $(2.36)

 

Note 12. Financial Highlights

 

The following is a schedule of financial highlights for the ninethree months ended June 30,December 31, 2021 and 2020:

 

 For the Nine Months Ended
June 30		  For the Three Months Ended
December 31		 
 2021  2020  2021   2020 
Per share data          
Net Asset Value per share at Beginning of Period $55.30  $79.46  $57.08  $55.30 
                
Results of Operations:                
Net Investment Income/(Loss)(1)  6.44   (0.68)  0.08   3.06 
Net Realized Gain/(Loss) on Investments  (17.17)  (14.60)  6.05   (17.15)
Net Unrealized Gain/(Loss) on Investments  13.85   (8.42)  (4.10)  11.77 
Change in provision for deferred taxes on unrealized appreciation/(depreciation) on investments  —   (0.02)
Net loss on extinguishment of debt  (0.05)  (0.91)  (0.12)  (0.04)
Net Increase (Decrease) in Net Assets Resulting from Operations  3.07   (24.63)  1.91   (2.36)
                
Capital Share Transactions        
Repurchase of common stock under stock repurchase program  0.12   — 
Net Increase (Decrease) Resulting from Capital Share Transactions  0.12   — 
Net Asset Value per share at End of Period $58.49  $54.83  $58.99  $52.94 
                
Net Assets at End of Period $156,678,576  $149,346,046  $148,496,991  $144,181,666 
Shares Outstanding at End of Period  2,678,921   2,723,711   2,517,221   2,723,709 
                
Per share market value at end of period $40.80  $15.40  $41.83  $28.31 
Total return based on market value(2)  128.83%  (70.27%)  134.60%  58.78%
Total return based on net asset value(3)  4.02%  (30.99%)  (1.41)%  (4.27)%
Portfolio turnover rate(4)  21.93%  7.20%
Portfolio turnover rate(5)  188.23%  2.61%


PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

December 31, 2021

(Unaudited)

 

The following is a schedule of ratios and supplemental data for the ninethree months ended June 30,December 31, 2021 and 2020:

 

Ratios:          
Ratio of net investment income/(loss) to average net assets after waivers, discounts and reimbursements(4)(5) 15.41% (1.43%)
Ratio of net investment/(loss) income to average net assets after waivers, discounts and reimbursements(4)(5)  (0.08)%  22.56%
Ratio of total expenses to average net assets after waivers, discounts and reimbursements(5)(6) 9.31% 13.98%  7.76%  12.11%
Ratio of incentive fees to average net assets after waivers(5) 0.00% 0.00%
             
Supplemental Data:             
Ratio of net operating expenses and credit facility related expenses to average net assets(4)(5)(9) 9.31% 14.17%  7.76%  12.11%
Percentage of non-recurring fee income(6) 2.33% 2.66%
Percentage of non-recurring fee income(4)(6)  9.31%  2.67%
Average debt outstanding(7) 84,649,449 201,704,498  $78,934,300  $118,513,187 
Average debt outstanding per common share 31.26 74.06  $31.36  $43.51 
Asset coverage ratio per unit(8) 3,025 1,983  $2,913  $2,867 
Total Debt Outstanding(10)     
2021 Notes — 73,644,036 
Total Debt Outstanding(9)        
2023 Notes 77,364,454 77,088,530  $22,521,800  $77,227,633 
2028 Notes $57,500,000  $- 
             
Average market value per unit:             
2021 Notes  N/A 22.19 
2023 Notes 24.80 19.84  $25.44  $23.98 
2028 Notes $25.13  $- 

PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30, 2021

(unaudited)

Note 12. Financial Highlights (continued)

 

(1)Net investment income/(loss) excluding management and incentive fee waivers, discounts and reimbursements based on total weighted average common stock outstanding equals $6.51$0.12 and $(2.73)$3.06 per share for the three months ended June 30,December 31, 2021 and 2020 respectively.

(2)Total return is historical and assumes changes in share price, reinvestments of all dividends and distributions at prices obtained under the Company’s dividend reinvestment plan, and no sales charge for the period. Calculation is not annualized.

(3)Total return is historical and assumes changes in NAV, reinvestments of all dividends and distributions at prices obtained under the Company’s dividend reinvestment plan, and no sales charge for the period. Calculation is not annualized.

(4)Ratios are annualized during interim periods.

(5)For the ninethree months ended June 30,December 31, 2021, prior to the effect of Expense Support Agreement, the ratio of net investment income/(loss), total expenses, incentive fees, and operating expenses and credit facility related expenses to average net assets is 15.41%(0.08)%, 9.31%, 0.00%7.76%, and 9.31%, respectively  For the nine months ended June 30, 2020, excluding management and incentive fee waivers, discounts and reimbursements, the ratio of net investment income/(loss), total expenses, incentive fees, and operating expenses and credit facility related expenses to average net assets is (5.72)%, 18.27%, 0.00%, and 18.27%7.76%, respectively.

For the three months ended December 31, 2020, prior to the effect of Expense Support Agreement, the ratio of net investment income/(loss), total expenses, and operating expenses and credit facility related expenses to average net assets is 22.42%, 9.75%, and 12.04%, respectively. 

(6)Represents the impact of the non-recurring fees as a percentage of total investment income.

(7)Based on daily weighted average carrying value of debt outstanding during the period.

(8)

Asset coverage per unit is the ratio of the carrying value of our total consolidated assets, less all liabilities and indebtedness not represented by senior securities, to the aggregate amount of senior securities representing indebtedness. Asset coverage per unit is expressed in terms of dollar amounts per $1,000 of indebtedness. As of June 30, 2021, the Company’s asset coverage was 302.5%

As of December 31, 2021, the Company’s asset coverage was 291.3% after giving effect to leverage and therefore the Company’s asset coverage was above 200%, the minimum asset coverage requirement under the 1940 Act.

(9)Excludes incentive fees.

(10)Total amount of each class of senior securities outstanding at the end of the period excluding debt issuance costs.

 

5842

 

 

PHENIXFIN CORPORATION

Notes to Consolidated Financial Statements (continued)

June 30,December 31, 2021

(unaudited)(Unaudited)

 

Note 13. Dividends

 

Dividends and distributions to common stockholders are recorded on the ex-dividend date. The amount to be paid out as a dividend is determined by our board of directors.

 

We have adopted an “opt out” dividend reinvestment plan for our common stockholders. As a result, if we declare a cash dividend or other distribution, each stockholder that has not “opted out” of our dividend reinvestment plan will have its dividends automatically reinvested in additional shares of our common stock rather than receiving cash dividends. Stockholders who receive distributions in the form of shares of common stock will be subject to the same federal, state and local tax consequences as if they received cash distributions.

 

The Company did not make any distributions during the ninethree months ended June 30,December 31, 2021 and 2020.

 

Note 14. Share Transactions

 

On January 11, 2021, the Company announced that its board of directors approved a share repurchase program.

 

The following table sets forth the number of shares of common stock repurchased by the Company at ana weighted average price of $33.42$39.72 per share under its share repurchase program from February 10, 2021 through June 30,December 31, 2021: 

 

Month Ended Shares Repurchased  Repurchase
Price Per Share		 Aggregate Consideration for Repurchased Shares 
January 2021  —  — $— 
February 2021  13,082  $30.25 - $30.96  396,961 
March 2021  12,241  $30.25 - $34.42  393,504 
April 2021  14,390  $33.11 - $34.89  490,885 
May 2021  5,075  $34.56 - $35.98  177,688 
June 2021  —  —  — 
Total  44,788    $1,459,038 

The Company’s net asset value per share was increased by approximately $0.12 as a result of the share repurchases.

The Company funded additional share repurchases of 20,000 shares with a total cost of approximately $0.8 million on May 28, 2021 which had not settled as of June 30, 2021.

Month Ended Shares Repurchased  Repurchase Price Per Share Aggregate Consideration
for Repurchased Shares		 
February 2021  13,082   $30.25 - $30.96 $397,384 
March 2021  12,241   $30.25 - $34.42  393,938 
April 2021  14,390   $33.11 - $34.89  491,469 
May 2021  25,075   $34.56 - $39.93  976,440 
August 2021  141,700   $41.03 - $42.28  5,944,212 
Total  206,488    $8,203,444 

 

Note 15. Subsequent Events

 

Management has evaluated subsequent events through the date of issuance of the consolidated financial statements included herein. Other than the items disclosed herein, there have been no subsequent events that occurred during such period that would require disclosure in this Form 10-Q or would be required to be recognized in the Consolidated Financial Statements as of and for the ninethree months ended June 30,December 31, 2021.

On February 9, 2022, the Board of Directors approved the expansion of the amount authorized for repurchase under the Company’s share repurchase program from $15 million to $25 million. Since announcing this share repurchase program on January 11, 2021, the Company has repurchased an aggregate of 219,964 shares of common stock through February 8, 2022 with a total cost of approximately $8.7 million, or 8.08% of shares outstanding as of the program’s inception. Taking into account such prior repurchases, the total remaining amount authorized under the expanded share repurchase program is approximately $11.2 million.

 


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

 

The following discussion and analysis should be read in conjunction with our financial statements and related notes and other financial information appearing elsewhere in this quarterly report on Form 10-Q.

 

Except as otherwise specified, references to “we,” “us,” “our,” or the “Company,” refer to PhenixFIN Corporation.

 

Forward-Looking Statements

 

Some of the statements in this quarterly report on Form 10-Q constitute forward-looking statements, which relate to future events or our performance or financial condition. The forward-looking statements contained in this quarterly report on Form 10-Q involve risks and uncertainties, including statements as to:

 

●the introduction, withdrawal, success and timing of business initiatives and strategies;

 

●changes in political, economic or industry conditions, the interest rate environment or conditions affecting the financial and capital markets, which could result in changes in the value of our assets;

 

●the impact of increased competition;

 

●the impact of future acquisitions and divestitures;

 

●our business prospects and the prospects of our portfolio companies;

 

●the impact of legislative and regulatory actions and reforms and regulatory, supervisory or enforcement actions of government agencies relating to us;

 

●our contractual arrangements and relationships with third parties;

 

●any future financings by us;

 

●fluctuations in foreign currency exchange rates;

 

●the impact of changes to tax legislation and, generally, our tax position;

 

●our ability to locate suitable investments for us and to monitor and administer our investments;

 

●our ability to attract and retain highly talented professionals;

 

●market conditions and our ability to access alternative debt markets and additional debt and equity capital;

 

●the unfavorable resolution of legal proceedings;

 

●uncertainties associated with the impact from the COVID-19 pandemic:pandemic and any variants thereof: including its impact on the global and U.S. capital markets and the global and U.S. economy; the length and duration of the COVID-19 outbreak in the United States as well as worldwide and the magnitude of the economic impact of that outbreak; the effect of the COVID-19 pandemic on our business prospects and the operational and financial performance of our portfolio companies, including our and their ability to achieve their respective objectives; and the effect of the disruptions caused by the COVID-19 pandemic on our ability to continue to effectively manage our business; and

 

●risks and uncertainties relating to the possibility that the Company may explore strategic alternatives, including, but are not limited to: the timing, benefits and outcome of any exploration of strategic alternatives by the Company; potential disruptions in the Company’s business and stock price as a result of our exploration of any strategic alternatives; the ability to realize anticipated efficiencies, or strategic or financial benefits; potential transaction costs and risks; and the risk that any exploration of strategic alternatives may have an adverse effect on our existing business arrangements or relationships, including our ability to retain or hire key personnel. There is no assurance that any exploration of strategic alternatives will result in a transaction or other strategic change or outcome.

 


Such forward-looking statements may include statements preceded by, followed by or that otherwise include the words “trend,” “opportunity,” “pipeline,” “believe,” “comfortable,” “expect,” “anticipate,” “current,” “intention,” “estimate,” “position,” “assume,” “potential,” “outlook,” “continue,” “remain,” “maintain,” “sustain,” “seek,” “achieve,” and similar expressions, or future or conditional verbs such as “will,” “would,” “should,” “could,” “may,” or similar expressions. The forward looking statements contained in this quarterly report on Form 10-Q involve risks and uncertainties. Our actual results could differ materially from those implied or expressed in the forward-looking statements for any reason, including the factors set forth as “Risk Factors” and elsewhere in this quarterly report on Form 10-Q.

 

We have based the forward-looking statements included in this report on information available to us on the date of this report, and we assume no obligation to update any such forward-looking statements. Actual results could differ materially from those anticipated in our forward-looking statements, and future results could differ materially from historical performance. Although we undertake no obligation to revise or update any forward-looking statements, whether as a result of new information, future events or otherwise, you are advised to consult any additional disclosures that we may make directly to you or through reports that we have filed or in the future may file with the SEC,Securities and Exchange Commission (“SEC”), including annual reports on Form 10-K, registration statements on Form N-2, quarterly reports on Form 10-Q registration statements on Form N-2, annual reports on Form 10-K, and current reports on Form 8-K.

 


COVID-19 Developments

 

COVID-19 hasand variants thereof have severely impacted global economic activity and caused significant volatility and negative pressure in financial markets. The global impact of COVID-19 continues to evolve and many countries, including the United States, have reacted at various stages of the pandemic by instituting quarantines, restricting travel, and temporarily closing or limiting capacity at many corporate offices, retail stores, restaurants, fitness clubs and manufacturing facilities and factories in affected jurisdictions. Such actions have created disruption in global supply chains and adversely impacted a number of industries. The outbreak has had and could continue to have an adverse impact on economic and market conditions and trigger a period of global economic slowdown.

 

We are closely monitoring the impact of the outbreak of COVID-19 on all aspects of our business, including how it will impact our portfolio companies, employees, due diligence and underwriting processes, and financial markets. Given the continuing development and fluidity of this situation, we cannot estimate the long-term impact of COVID-19 on our business, future results of operations, financial position or cash flows at this time. Further, the operational and financial performance of the portfolio companies in which we make investments may be significantly impacted by COVID-19, which may in turn impact the valuation of our investments. We believe our portfolio companies have taken immediate actions to effectively and efficiently respond to the challenges posed by COVID-19 and related orders imposed by state and local governments, including developing liquidity plans supported by internal cash reserves, shareholder support, and, as appropriate, accessing their ability to participate in the government Paycheck Protection Program. The Company’s performance washas been negatively impacted during the pandemic. The longer-term impact of COVID-19 on the operations and the performance of the Company (including certain portfolio companies) is difficult to predict, but may also be adverse. The longer-term potential impact on such operations and performance could depend to a large extent on future developments and actions taken by authorities and other entities to mitigate COVID-19 and its economic impact. The impacts, as well as the uncertainty over impacts to come, of COVID-19 have adversely affected the performance of the Company (including certain portfolio companies) and may continue to do so in the future. Furthermore, the impacts of a potential worsening of global economic conditions and the continued disruptions to and volatility in the financial markets remain unknown. COVID-19 presents material uncertainty and risks with respect to the underlying value of the Company’s portfolio companies, the Company’s business, financial condition, results of operations and cash flows, such as the potential negative impact to financing arrangements, increased costs of operations, changes in law and/or regulation, and uncertainty regarding government and regulatory policy.

 


We have evaluated subsequent events from June 30,December 31, 2021 through the filing date of this quarterly report on Form 10-Q. However, as the discussion in this Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations relates to the Company’s financial statements for the quarterly period ended June 30,December 31, 2021, the analysis contained herein may not fully account for impacts relating to the COVID-19 pandemic. In that regard, for example, as of June 30,December 31, 2021, the Company valued its portfolio investments in conformity with U.S. GAAPgenerally accepted accounting principles (“GAAP”) based on the facts and circumstances known by the Company at that time, or reasonably expected to be known at that time. Due to the overall volatility that the COVID-19 pandemic may have caused during the months following our most recent valuation (as of June 30,December 31, 2021), any valuations conducted now or in the future in conformity with U.S. GAAP could result in a lower fair value of our portfolio. The longer-term impact of COVID-19 on the operations and the performance of the Company (including certain portfolio companies) is difficult to predict, but may also be adverse. The longer-term potential impact on such operations and performance could depend to a large extent on future developments and actions taken by authorities and other entities to contain COVID-19 and its economic impact. The impacts, as well as the uncertainty over impacts to come, of COVID-19 (including any variants thereof) have adversely affected the performance of the Company and may continue to do so in the future. Further, the potential exists for additional variants of COVID-19, including the DeltaOmicron variant,, to impede the global economic recovery and exacerbate geographic differences in the spread of, and response to, COVID-19.

 

Overview

 

We are aan internally-managed non-diversified closed-end management investment company that has elected to be regulated as a BDC under the 1940 Act. In addition, we have elected, and intend to qualify annually, to be treated for U.S. federal income tax purposes as a RIC under Subchapter M of the Code. Through December 31, 2020, we were an externally managed company. On November 18, 2020, the board of directors of the Company approved the adoption of an internalized management structure, effective January 1, 2021. Since January 1, 2021, we have operated under such internalized management structure.

 

We commenced operations and completed our initial public offering on January 20, 2011. Under our internalized management structure, our activities are managed by our senior professionals and are supervised by our board of directors, of which a majority of the members are independent of us.

 

The Company’s investment objective is to generate current income and capital appreciation. The management team seeks to achieve this objective primarily through making loans, private equity or other investments in privately-held companies. The Company may also make debt, equity or other investments in publicly-traded companies. (These investments may also include investments in other BDCs, closed-end funds or REITS.) We may also pursue other strategic opportunities and invest in other assets or operate other businesses to achieve our investment objective. The portfolio generally consists of senior secured first lien term loans, senior secured second lien term loans, senior secured bonds, preferred equity and common equity. Occasionally, we will receive warrants or other equity participation features which we believe will have the potential to increase total investment returns. Our loan and other debt investments are primarily rated below investment grade or are unrated. Investments in below investment grade securities are considered predominantly speculative with respect to the issuer’s capacity to pay interest and repay principal when due.

 

As a BDC, we are required to comply with certain regulatory requirements. For instance, we generally have to invest at least 70% of our total assets in “qualifying assets,” including securities of private or thinly traded public U.S. companies, cash, cash equivalents, U.S. government securities and high-quality debt investments that mature in one year or less. In addition, we are only allowed to borrow money such that our asset coverage, as defined in the 1940 Act, equals at least 200% (or 150% if, pursuant to the 1940 Act, certain requirements are met) after such borrowing, with certain limited exceptions. To maintain our RIC tax treatment, we must meet specified source-of-income and asset diversification requirements. In addition, to maintain our RIC tax treatment, we must timely distribute at least 90% of our net ordinary income and realized net short-term capital gains in excess of realized net long-term capital losses, if any, for the taxable year.

 


NYSE Continued Listing Status

On April 10, 2020, the Company received written notification, from the NYSE that it was not in compliance with an NYSE continued listing standard in Section 802.01C of the NYSE Listed Company Manual (“Section 802.01C”) because the average closing price of the Company’s common stock over a period of 30 consecutive trading days was below $1.00 per share. The Company could regain compliance with Section 802.01C at any time during the six-month cure period if, on the last trading day of any calendar month during the cure period, it had (i) a closing share price of at least $1.00 per share and (ii) an average closing price of at least $1.00 per share over the 30 trading-day period ending on the last trading day of that month. As described in detail below, the Company effected the Reverse Stock Split (as defined below), effective as of July 24, 2020, which brought the Company into compliance with Section 802.01C. On December 21, 2020, the Company announced that it completed the application process for and was authorized to transfer the listing of its shares of common stock to the NASDAQ Global Market. The listing and trading of the common stock on the NYSE ceased at the close of trading on December 31, 2020. Since January 4, 2021, the common stock trades on the NASDAQ Global Market under the trading symbol “PFX.”

Reverse Stock Split; Authorized Share Reduction

 

At the Company’s 2020 Annual Meeting of Stockholders held on June 30, 2020 (the “Annual Meeting”), stockholders approved a proposal to grant discretionary authority to the Company’s board of directors to amend the Company’s Certificate of Incorporation (the “Certificate of Incorporation”) to effect a reverse stock split of its common stock, of 1-20 (the “Reverse Stock Split”) and with the Reverse Stock Split to be effective at such time and date, if at all, as determined by the board of directors, but not later than 60 days after stockholder approval thereof and, if and when the reverse stock split is effected, reduce the number of authorized shares of common stock by the approved reverse stock split ratio (the “Authorized Share Reduction”).

 

Following the Annual Meeting, on July 7, 2020, the board of directors determined that it was in the best interests of the Company and its stockholders to implement the Reverse Stock Split and the Authorized Share Reduction. Accordingly, on July 13, 2020, the Company filed a Certificate of Amendment (the “Certificate of Amendment”) to the Certificate of Incorporation with the Secretary of State of the State of Delaware to effect the Reverse Stock Split and the Authorized Share Reduction.

 

Pursuant to the Certificate of Amendment, effective as of 5:00 p.m., Eastern Time, on July 24, 2020 (the “Effective Time”), each twenty (20) shares of common stock issued and outstanding, immediately prior to the Effective Time, automatically and without any action on the part of the respective holders thereof, were combined and converted into one (1) share of common stock. In connection with the Reverse Stock Split, the Certificate of Amendment provided for a reduction in the number of authorized shares of common stock from 100,000,000 to 5,000,000 shares of common stock. No fractional shares were issued as a result of the Reverse Stock Split. Instead, any stockholder who would have been entitled to receive a fractional share as a result of the Reverse Stock Split received cash payments in lieu of such fractional shares (without interest and subject to backup withholding and applicable withholding taxes).

 

On December 21, 2020, the Company announced that it completed the application process for and was authorized to transfer the listing of its shares of common stock to the NASDAQ Global Market. The listing and trading of the common stock on the NYSE ceased at the close of trading on December 31, 2020. Since January 4, 2021, the common stock trades on the NASDAQ Global Market under the trading symbol “PFX.”

Revenues

 

We generate revenue in the form of interest income on the debt that we hold and capital gains, if any, on warrants or other equity interests that we may acquire in portfolio companies. We invest our assets primarily in privately held companies with enterprise or asset values between $25 million and $250 million and generally focus on investment sizes of $10 million to $50 million. We believe that pursuing opportunities of this size offers several benefits including reduced competition, a larger investment opportunity set and the ability to minimize the impact of financial intermediaries. We expect our debt investments to bear interest at either a fixed or floating rate. Interest on debt will be payable generally either monthly or quarterly. In some cases our debt investments may provide for a portion of the interest to be PIK. To the extent interest is PIK, it will be payable through the increase of the principal amount of the obligation by the amount of interest due on the then-outstanding aggregate principal amount of such obligation. The principal amount of the debt and any accrued but unpaid interest will generally become due at the maturity date. In addition, we may generate revenue in the form of commitment, origination, structuring or diligence fees, fees for providing managerial assistance or investment management services and possibly consulting fees. Any such fees will be generated in connection with our investments and recognized as earned.

 


Expenses

 

In periods prior to December 31, 2020, our primary operating expenses included management and incentive fees pursuant to the investment management agreement we had with MCC Advisors and overhead expenses, including our allocable portion of our administrator’s overhead under the administration agreement, which were paid during the quarter ended March 31, 2021. Our management and incentive fees compensated MCC Advisors for its work in identifying, evaluating, negotiating, closing and monitoring our investments. On November 18, 2020, the board of directors adopted an internally managed structure, effective January 1, 2021, under which we bear all costs and expenses of our operations and transactions, including those relating to:

 

●our organization and continued corporate existence;

 

●calculating our NAV (including the cost and expenses of any independent valuation firms);

 

●salaries, compensation and benefits for our employees and any consultants, including investment professionals;

 

●interest payable on debt, if any, incurred to finance our investments;

 

●the costs of all offerings of common stock and other securities, if any;

 

●distributions on our shares;

 


●administration fees payable under our administration agreement with U.S. Bancorp;

 

●amounts payable to third parties relating to, or associated with, making investments;

 

●transfer agent and custodial fees;

 

●registration fees and listing fees;

 

●U.S. federal, state and local taxes;

 

●independent director fees and expenses;

 

●costs of preparing and filing reports or other documents with the SEC or other regulators;

 

●the costs of any reports, proxy statements or other notices to our stockholders, including printing costs;

 

●our fidelity bond;

 

●directors and officers/errors and omissions liability insurance, and any other insurance premiums;

 

●indemnification payments;

 

●direct costs and expenses of administration, including audit and legal costs; and

 

●all other expenses reasonably incurred by us in connection with administering our business, such as rent for our office space.

 

Expense Support Agreement

 

On June 12, 2020, the Company entered into an expense support agreement (the “Expense Support Agreement”) with MCC Advisors and Medley LLC, pursuant to which MCC Advisors and Medley LLC agreed (jointly and severally) to cap the management fee and all of the Company’s other operating expenses (except interest expenses, certain extraordinary strategic transaction expenses, and other expenses approved by the Special Committee of the Board (as described in Note 10)), at $667,000 per month (the “Cap”). Under the Expense Support Agreement, the Cap became effective on June 1, 2020 and was to expire on September 30, 2020. On September 29, 2020, the board of directors, including all of the independent directors, extended the term of the Expense Support Agreement through the end of quarter ending December 31, 2020. The Expense Support Agreement expired by its terms at the close of business on December 31, 2020, in connection with the adoption of the internalized management structure by the board of directors.

 

For the three months ended December 31, 2020, the total management fee and the other operating expenses subject to the Cap (as described above) were $2.5 million, which resulted in $0.3 million of expense support incurred during the quarter ended December 31, 2020 and due from MCC Advisors. The $0.3 million of expense support due was netted against Administrator expenses payable in the accompanying Consolidated Statements of Assets and Liabilities and paid during the quarter ended March 31, 2021. See “Note 6” for more information.

 


Portfolio and Investment Activity

 

As of June 30,December 31, 2021 and September 30, 2020,2021, our portfolio had a fair market value of approximately $181.6$175.4 million and $246.7$151.6 million, respectively.

 

During the ninethree months ended June 30,December 31, 2021, we received proceeds from sale and settlements of investments of $87.8$77.6 million, including principal and dividend proceeds, realized net lossesgain (losses) on investments of $46.5$15.2 million, and invested $31.0$96.2 million, of which $8.6$37.7 million was invested in sevennine new portfolio companies and one new security in an existing portfolio company during the quarter.

 

ForDuring the ninethree months ended June 30,December 31, 2020, we received proceeds from sale and settlements of investments of $103.4$74.1 million, including principal and dividend proceeds, realized net lossesgain (losses) on investments of $39.8$(46.7) million, and invested $16.2$1.3 million.

 

The following table summarizes the amortized cost and the fair value of our average portfolio company, including until its sale on October 8, 2020, the equity investment in the MCC Senior Loan Strategy JV I LLC (“MCC JV”), which had been our largest portfolio company:

 

 June 30, 2021  September 30, 2020  December 31, 2021  September 30, 2021 
 Amortized Cost  Fair Value  Amortized Cost  Fair Value  Amortized
Cost		  Fair
Value		  Amortized
Cost		  Fair
Value		 
Average portfolio company $3,366  $3,707  $7,813  $5,875  $3,899  $4,079  $3,100  $2,263 
Largest portfolio company  19,469   33,383   37,987   40,807   30,500   30,500   19,469   26,863 

 


The following table summarizes the amortized cost and the fair value of investments as of June 30,December 31, 2021 (dollars in thousands):

 

 Amortized Cost  Percentage  Fair Value  Percentage  Amortized Cost Percentage Fair Value Percentage 
Senior Secured First Lien Term Loans $165,696   73.4% $90,280   49.6% $117,857   48.7% $69,431   39.6%
Senior Secured Second Lien Term Loans  2,600   1.2   2,483   1.4   2,600   1.1   2,493   1.4 
Senior Secured Notes  3,757   1.7   3,726   2.1   11,043   4.6   10,892   6.2 
Unsecured Debt  3,846   1.7   2,110   1.2   1,362   0.6   -   - 
Equity/Warrants  49,631   22.0   83,020   45.7   108,889   45.0   92,583   52.8 
Total Investments $225,530   100.0% $181,619   100.0% $241,751   100.0% $175,399   100.0%

 

The following table summarizes the amortized cost and the fair value of investments as of September 30, 20202021 (dollars in thousands):

 

 Amortized Cost  Percentage  Fair Value  Percentage  Amortized
Cost		  Percentage  Fair Value  Percentage 
Senior Secured First Lien Term Loans $178,843   54.5% $106,463   43.2% $136,740   65.7% $61,934   40.9%
Senior Secured Second Lien Term Loans  15,476   4.7   13,927   5.6   2,600   1.3   2,490   1.6 
Senior Secured Notes  9,306   4.5   9,270   6.1 
Secured Debt  2,500   1.2   2,500   1.6 
Unsecured Debt  4,601   1.4   2,669   1.1   1,561   0.8   -   - 
MCC Senior Loan Strategy JV I LLC  79,888   24.4   41,019   16.6 
Equity/Warrants  49,327   15.0   82,666   33.5   54,961   26.5   75,446   49.8 
Total $328,135   100.0% $246,744   100.0%
Total Investments $207,668   100.0% $151,640   100.0%

 

As of June 30,December 31, 2021, our income-bearing investment portfolio based upon cost represented 67.7%66.3% of our total portfolio of which 71.2%72.0% bore interest based on floating rates, such as the London Interbank Offering Rate (“LIBOR”), while 28.8%28.0% bore interest at fixed rates. As of June 30,December 31, 2021, the Company had a weighted average yield based upon costto maturity on debt at fair market value of our total portfolio was approximately 8.7%.  The weighted average8.78% on its yield-oriented debt investments. This yield of our total portfolio does not represent the total return to our stockholders. stockholders.

 


MCC Advisors, while serving as our investment adviser, ratedWe rate the risk profile of each of our investments based on the following categories, which was referred to as MCC Advisors’ investment credit rating. The Company’s new internal management team will reassess the investments and rating system utilized.categories:

 

Credit  
Rating Definition
1 Investments that are performing above expectations.
   
2 Investments that are performing within expectations, with risks that are neutral or favorable compared to risks at the time of origination. All new loans are rated ‘2’’2’.
   
3 Investments that are performing below expectations and that require closer monitoring, but where no loss of interest, dividend or principal is expected. Companies rated ‘3’’3’ may be out of compliance with financial covenants, however, loan payments are generally not past due.
   
4 Investments that are performing below expectations and for which risk has increased materially since origination. Some loss of interest or dividend is expected but no loss of principal. In addition to the borrower being generally out of compliance with debt covenants, loan payments may be past due (but generally not more than 180 days past due).
   
5 Investments that are performing substantially below expectations and whose risks have increased substantially since origination. Most or all of the debt covenants are out of compliance and payments are substantially delinquent. Some loss of principal is expected.

 

The COVID-19 pandemic impacted our investment ratings, causing downgrades of certain portfolio companies. As the COVID-19 situation continues to evolve, we continue to maintain close communications with our portfolio companies to proactively assess and manage potential risks across our investment portfolio. We have also increased oversight and analysis of credits in vulnerable industries in an attempt to improve loan performance and reduce credit risk.

 

The following table shows the distribution of our investments on the 1 to 5 investment performance rating scale at fair value as of June 30,December 31, 2021 and September 30, 20202021 (dollars in thousands):

  

 June 30, 2021  September 30, 2020  December 31, 2021 September 30, 2021 
 Fair Value  Percentage  Fair Value  Percentage  Fair Value Percentage Fair Value Percentage 
1 $7,538   4.1% $54,256   22.0% $-   0.0% $-   0.0%
2  132,733   73.1%  130,742   53.0%  148,838   84.9%  121,508   80.1%
3  25,622   14.1%  40,645   16.5%  13,444   7.7%  13,416   8.8%
4  8,652   4.8%  11,325   4.6%  6,913   3.9%  9,925   6.6%
5  7,074   3.9%  9,776   3.9%  6,204   3.5%  6,791   4.5%
Total $181,619   100.0% $246,744   100.0% $175,399   100.0% $151,640   100.0%

 


Results of Operations

 

Operating results for the three and nine months ended June 30,December 31, 2021 and 2020 are as follows (dollars in thousands):

 

 For the Three Months Ended
June 30		  For the Nine Months Ended
June 30		  For the
Three Months Ended
December 31		 
 2021  2020  2021  2020  2021  2020 
Total investment income $8,684  $4,309  $27,939  $17,102  $3,133  $12,801 
Less: Net expenses  3,254   5,028   10,493   18,964   2,933   4,471 
Net investment income/(loss)  5,430   (719)  17,446   (1,862)  200   8,330 
Net realized gains (losses) on investments  61   (37,922)  (46,485)  (39,766)  15,223   (46,707)
Net change in unrealized gains (losses) on investments  1,478   46,906   37,479   (22,927)  (10,324)  32,062 
Change in provision for deferred taxes on unrealized (appreciation)/depreciation on investments  —   36   —   (50)
Loss on extinguishment of debt  —   (697)  (122)  (2,481)  (296)  (122)
Net increase (decrease) in net assets resulting                
from operations $6,969  $7,604  $8,318  $(67,086)
Net increase (decrease) in net assets resulting from operations $4,803  $(6,437)

50

 

Investment Income

 

For the three months ended June 30,December 31, 2021, investment income totaled $8.7$3.1 million, of which $8.6$1.9 million was attributable to portfolio interest, $0.9 million was attributable to dividend and dividendother income, and $0.1$0.3 million was attributable to fee income. For the nine months ended June 30, 2021, investment income totaled $27.9 million, of which $27.2 million was attributable to portfolio interest and dividend income, $0.6 million was attributable to fee income, and $0.1 million was attributable to other income. Dividend income was received from six3 investments.

 

For the three months ended June 30,December 31, 2020, investment income totaled $4.3$12.8 million, of which $4.1$2.2 million was attributable to portfolio interest, and$10.3 million was attributable to dividend income, and $0.2$0.3 million was attributable to fee income. For the nine months ended June 30, 2020, investmentDividend income totaled $17.1 million, of which $16.5 million was attributable to portfolio interest and dividend income, and $0.6 million was attributable to fee income.received primarily from one investment.

 

Operating Expenses

 

Operating expenses for the three and nine months ended June 30,December 31, 2021 and 2020 are as follows (dollars in thousands):

 

 For the Three Months Ended
June 30		  For the Nine Months Ended
June 30		  For the
Three Months Ended
December 31		 
 2021  2020  2021  2020  2021  2020 
Base management fees $—  $1,317  $1,146  $4,967  $-  $1,146 
Interest and financing expenses  1,261   2,736   4,539   12,312   1,488   2,018 
General and administrative  294   540   856   3,140   196   378 
Salary and Benefit  679   —   1,012   —   506   - 
Administrator expenses  107   615   546   1,743   69   484 
Insurance  445   334   1,404   988   159   485 
Directors fees  179   347   875   960   208   476 
Professional fees, net  289   (512)  114   (4,797)  307   (516)
Expenses before waivers and reimbursements  3,254   5,377   10,492   19,313 
Expense support reimbursement  —   (349)  —   (349)
Expenses, net of waivers and reimbursements  3,254   5,028   10,492   18,964 
Total Expenses $2,933  $4,471 

  

For the three months ended June 30,December 31, 2021, total operating expenses before any management and incentive fee waivers and expense support reimbursements decreased by $2.1$1.5 million, or 39.5%34.3%, compared to the three months ended June 30, 2020. For the nine months ended June 30, 2021, total operating expenses before management and incentive fee waivers and expense support reimbursements decreased by $8.8 million, or 45.7%, compared to the nine months ended June 30,December 31, 2020.

 

For the three months ended June 30,Effective beginning January 1, 2021, the Company did not incur any management or incentive fees, nor was it subject to expense support arrangements due to its transition to an internal management structure. As a result, there were no management or incentive fee waivers or expense support reimbursements for such period. For the three months ended June 30, 2021, operating expenses decreased by $0.8 million or 19.9%, compared to the three months ended June 30, 2020, net of management and incentive fee waivers and expense support reimbursements. For the nine months ended June 30, 2021, operating expenses decreased by $5.0 million or 34.9%, compared to the nine months ended June 30, 2020, net of management and incentive fee waivers and expense support reimbursements.

 


Interest and Financing Expenses

 

Interest and financing expenses for the three months ended June 30,December 31, 2021 decreased by $1.5$0.5 million, or 53.9%26.3%, compared to the three months ended June 30,December 31, 2020. The decrease in interest and financing expenses was primarily due to the Company’s $74.0 millionpartial repayment of the 2023 Notes on December 16, 2021, the full repayment of the 2021 Notes on November 20, 2020 and the fullcompletion of the repayment of $120.2 million Series Athe Israeli Notes offered in Israel (the “Israeli Notes”) between August 12, 2019 andon April 14, 2020.  

Interest and financing expenses for the nine months ended June 30, 2021 decreased2020, partially offset by $7.8 million, or 63.1%, compared to the nine months ended June 30, 2020. The decrease in interest and financing expenses was primarilyan increase due to the Company’s $74.0 million repaymentissuance of the 20212028 Notes which became effective on November 20, 2020 and the full repayment of $120.2 million Series A Israeli Notes offered in Israel (the “Israeli Notes”) between August 12, 2019 and April 14, 2020.16, 2021.

 

Base Management Fees and Incentive Fees

 

Base management fees for the three months ended June 30,December 31, 2021 decreased by $1.3$1.1 million to zero, or 100%100.0%, compared to the three months ended June 30, 2020 as, since January 1, 2021, the Company no longer incurs management fees under its current internalized structure.

Base management fees for the nine months ended June 30, 2021 decreased by $3.8 million, or 76.9%, compared to the nine months ended June 30,December 31, 2020 as, since January 1, 2021, the Company no longer incurs management fees under its current internalized structure.

 

No incentive fees were paid for the three and nine months ended June 30,December 31, 2021 or the three and nine months ended June 30,December 31, 2020. Since January 1, 2021, the Company no longer incurs incentive fees under its current internalized structure.

 


Professional Fees and Other General and Administrative Expenses

 

Professional fees and general and administrative expenses for the three months ended June 30,December 31, 2021 increased by $0.6 million compared to the three months ended June 30,December 31, 2020 primarily due to a decrease in the insurance proceeds received in 2021 which offset legal expenses.

Professional fees and general and administrative expenses for the nine months ended June 30, 2021 increased by $2.6 million, or 158.6%, compared to the nine months ended June 30, 2020 primarily due to a decrease in the insurance proceeds received in 2021 which offset legal expenses. 

Net Realized Gains/Losses from Investments

 

We measure realized gains or losses by the difference between the net proceeds from the disposition and the amortized cost basis of an investment, without regard to unrealized gains or losses previously recognized.

 

During the three months ended June 30,December 31, 2021, we recognized $0.1$15.2 million of realized gains on our portfolio investments. The realized gains were primarily due to the salerestructuring of one investment. three investments.

During the ninethree months ended June 30, 2021,December 31, 2020, we recognized $46.5$46.7 million of realized losses on our portfolio investments. The realized losses were primarily due to the sale of one investment.

 

During the three months ended June 30, 2020, we recognized $37.9 million of realized losses on our portfolio investments. The realized losses were primarily due to the sale of two investments and the partial sale of two investments. During the nine months ended June 30, 2020, we recognized $39.8 million of realized losses on our portfolio investments. The realized losses were primarily due to the sale of three investments.

Realized loss on extinguishment of debt

 

In the event that we modify or extinguish our debt prior to maturity, we account for it in accordance with ASC 470-50, Modifications and Extinguishments, in which we measure the difference between the reacquisition price of the debt and the net carrying amount of the debt, which includes any unamortized debt issuance costs.

 

During the three months ended June 30, 2021, the Company did not recognize a net loss on extinguishment of debt.

During the nine months ended June 30,December 31, 2021, the Company recognized a net loss on extinguishment of debt of $0.1$0.3 million, which was due to the Company’s $74.0$55.3 million repayment of the 20212023 Notes on November 20, 2020.December 16, 2021.

 

During the three months ended June 30, 2020, the Company recognized a net loss on extinguishment of debt of $0.7 million, which was due to the Company’s $21.1 million repayment of the Israeli Notes on April 14, 2020.

During the nine months ended June 30, 2020, the Company recognized a net loss on extinguishment of debt of $2.5 million, which was due to the Company’s $34.1 million repayment of the Israeli Notes on March 31, 2020 and $21.1 million repayment of the Israeli Notes on April 14, 2020. 


Net Unrealized Appreciation/Depreciation on Investments

 

Net change in unrealized appreciation or depreciation on investments reflects the net change in the fair value of our investment portfolio.

 

For the three months ended June 30,December 31, 2021, we had $1.5$10.3 million of net unrealized appreciationdepreciation on investments. The net unrealized appreciationdepreciation was comprised of $7.9$10.4 million of net unrealized depreciation on investments and $9.4 million of net unrealized appreciation that resulted from the reversal of previously recorded unrealized depreciation on investments that were realized, partially sold, or written-off during the year.

For the nine months ended June 30, 2021, we had $37.4 million of net unrealized appreciation on investments. The net unrealized appreciation was comprised of $39.4 million of net unrealized depreciation on investments and $76.8$0.1 million of net unrealized appreciation that resulted from the reversal of previously recorded unrealized depreciation on investments that were realized, partially sold, or written-off during the year.

 

For the three months ended June 30,December 31, 2020, we had $46.9$32.1 million of net unrealized appreciation on investments. The net unrealized appreciation was comprised of $18.2$14.7 million of net unrealized appreciationdepreciation on investments and $28.7$46.8 million of net unrealized appreciation that resulted from the reversal of previously recorded unrealized depreciation on investments that were realized, partially sold, or written-off during the year.


Provision for Deferred Taxes on Unrealized Depreciation on Investments

 

Certain consolidated subsidiaries of ours are subject to U.S. federal and state income taxes. These taxable subsidiaries are not consolidated with the Company for income tax purposes, but are consolidated for GAAP purposes, and may generate income tax liabilities or assets from temporary differences in the recognition of items for financial reporting and income tax purposes at the subsidiaries. For the ninethree months ended June 30,December 31, 2021 and 2020, we had $22.9 million of netthe Company did not record a change in provision for deferred taxes on the unrealized (appreciation)/depreciation on investments. The net unrealized depreciation was comprised of $53.7 million of net unrealized depreciation on investments offset by $30.8 million of net unrealized appreciation that resulted from the reversal of previously recorded unrealized depreciation on investments that were realized, partially sold, or written-off during the year. 

Changes in Net Assets from Operations

 

For the three months ended June 30,December 31, 2021, we recorded a net increase in net assets resulting from operations of $7.0$4.8 million compared to a net increasedecrease in net assets resulting from operations of $7.6$6.4 million for the three months ended June 30,December 31, 2020. This increase takes into account increased net income and net capital appreciation for the period, each as described above. Based on 2,683,0932,517,221 and 2,723,7112,723,709 weighted average common shares outstanding for the three months ended June 30,December 31, 2021 and 2020, respectively, our per share net increase (decrease) in net assets resulting from operations was $2.60$1.91 for the three months ended June 30,December 31, 2021 and an increase of $2.79$(2.36) for the three months ended June 30, 2020.

For the nine months ended June 30, 2021, we recorded a net increase in net assets resulting from operations of $8.3 million compared to a net decrease in net assets resulting from operations of $67.1 million for the nine months ended June 30, 2020. This increase takes into account increased net income and net capital appreciation for the period, each as described above. Based on 2,707,794 and 2,723,711 weighted average common shares outstanding for the nine months ended June 30, 2021 and 2020, respectively, our per share net increase in net assets resulting from operations was $3.07 for the nine months ended June 30, 2021 and a decrease of $24.63 for the nine months ended June 30,December 31, 2020.

 

Financial Condition, Liquidity and Capital Resources

 

As a RIC, we distribute substantially all of our net income to our stockholders and have an ongoing need to raise additional capital for investment purposes. To fund growth, we have a number of alternatives available to increase capital, including raising equity, increasing debt, and funding from operational cash flow.

 

Our liquidity and capital resources historically have been generated primarily from the net proceeds of public offerings of common stock, advances from the Revolving Credit Facility (which the Company voluntarily satisfied and terminated) and net proceeds from the issuance of notes as well as cash flows from operations. In the future, we may generate cash from future offerings of securities, future borrowings and cash flows from operations, including interest earned from the temporary investment of cash in U.S. government securities and other high-quality debt investments that mature in one year or less. Our primary use of funds is investments in our targeted asset classes, cash distributions to our stockholders, and other general corporate purposes.

 

As of June 30,December 31, 2021, we had $52.9$59.4 million in cash and cash equivalents.

 

In order to maintain our RIC tax treatment under the Code, we intend to distribute to our stockholders substantially all of our taxable income, but we may also elect to periodically spill over certain excess undistributed taxable income from one tax year into the next tax year. In addition, as a BDC, for each taxable year we generally are required to meet a coverage ratio of total assets to total senior securities, which include borrowings and any preferred stock we may issue in the future, of at least 200% (or 150% if, pursuant to the 1940 Act, certain requirements are met). This requirement limits the amount that we may borrow.

 


Unsecured Notes

 

2021 Notes

 

On December 17, 2015, the Company issued $70.8 million in aggregate principal amount of 6.50% unsecured notes that mature on January 30, 2021 (the “2021 Notes”). On January 14, 2016, the Company closed an additional $3.25 million in aggregate principal amount of the 2021 Notes, pursuant to the partial exercise of the underwriters’ option to purchase additional notes. The 2021 Notes bore interest at a rate of 6.50% per year, payable quarterly on January 30, April 30, July 30 and October 30 of each year, beginning January 30, 2016.

 

On October 21, 2020, the Company caused notices to be issued to the holders of the 2021 Notes regarding the Company’s exercise of its option to redeem, in whole, the issued and outstanding 2021 Notes, pursuant to Section 1104 of the Indenture dated as of February 7, 2012, between the Company and U.S. Bank National Association, as trustee, and Section 101(h) of the Third Supplemental Indenture dated as of December 17, 2015. The Company redeemed $74,012,825 in aggregate principal amount of the issued and outstanding 2021 Notes on November 20, 2020 (the “Redemption Date”“Redemption Date”). The 2021 Notes were redeemed at 100% of their principal amount ($25 per 2021 Note), plus the accrued and unpaid interest thereon from October 31, 2020, through, but excluding, the Redemption Date. The Company funded the redemption of the 2021 Notes with cash on hand.

 


2023 Notes

 

On March 18, 2013, the Company issued $60.0 million in aggregate principal amount of 2023 Notes. As of March 30, 2016, the 2023 Notes may be redeemed in whole or in part at any time or from time to time at the Company’s option. On March 26, 2013, the Company closed an additional $3.5 million in aggregate principal amount of 2023 Notes, pursuant to the partial exercise of the underwriters’ option to purchase additional notes. The 2023 Notes bear interest at a rate of 6.125% per year, payable quarterly on March 30, June 30, September 30 and December 30 of each year, beginning June 30, 2013.

 

On December 12, 2016, the Company entered into an “At-The-Market” (“ATM”) debt distribution agreement with FBR Capital Markets & Co., through which the Company could offer for sale, from time to time, up to $40.0 million in aggregate principal amount of the 2023 Notes. The Company sold 1,573,872 of the 2023 Notes at an average price of $25.03 per note, and raised $38.6 million in net proceeds, through the ATM debt distribution agreement.

 

On March 10, 2018, the Company redeemed $13.0 million in aggregate principal amount of the 2023 Notes. The redemption was accounted for as a debt extinguishment in accordance with ASC 470-50, Modifications and Extinguishments, which resulted in a realized loss of $0.4$0.3 million and was recorded on the Consolidated Statements of Operations as a loss on extinguishment of debt.

 

On December 31, 2018, the Company redeemed $12.0 million in aggregate principal amount of the 2023 Notes. The redemption was accounted for as a debt extinguishment in accordance with ASC 470-50, Modifications and Extinguishments, which resulted in a realized loss of $0.2 million and was recorded on the Consolidated Statements of Operations as a loss on extinguishment of debt.

 

On December 21, 2020, the Company announced that it completed the application process for and was authorized to transfer the listing of the 2023 Notes to the NASDAQ Global Market. The listing and trading of the 2023 Notes on the NYSE ceased at the close of trading on December 31, 2020. Effective January 4, 2021, the 2023 Notes trade on the NASDAQ Global Market under the trading symbol “PFXNL.”

 

Secured Notes

Israeli Notes

On January 26, 2018,November 15, 2021, the Company priced a debt offering in Israel of $121.3 million of Israeli Notes. The Israeli Notes were listed on the TASE and denominated in New Israeli Shekels, but linkedcaused notices to be issued to the US Dollar at a fixed exchange rate which mitigates any currency exposure to the Company.


On June 5, 2018, the Company announced that on June 1, 2018, its board of directors authorized the Company to repurchase and retire up to $20 millionholders of the 2023 Notes regarding the Company’s outstanding Israeli Notes on the TASE.

During the quarter ended December 31, 2018, the Company exchanged $1.0 million United States Dollarsexercise of its option to New Israeli Shekels at a rate of 3.73 USD/NISredeem $55,325,000 in order to repurchase the Israeli Notes on the TASE. As the Israeli Notes were trading below par at the time of the repurchase, and the USD/NIS (foreign currency) spot rate was higher than the fixed exchange rate agreed upon in the deed of trust, the Company was able to repurchase and retire 3,812,000 units, which resulted in $1,119,201 aggregate principal amount of the Israeliissued and outstanding 2023 Notes being retired.on December 16, 2021. The redemption was accounted for as a debt extinguishment in accordance with ASC 470-50, Modifications and Extinguishments, which resulted in a realized gainloss of $0.1$0.3 million and was recorded on the Consolidated Statements of Operations as a gain on extinguishment of debt.

On December 31, 2019 in addition to the scheduled 12.5% quarterly amortization payment, the Company used proceeds from its principal collections in PhenixFIN SLF and PhenixFIN Small Business Fund to pre-pay an additional $19.1 million of the Israeli Notes. The pre-payment was accounted for as a debt extinguishment in accordance with ASC 470-50, Modifications and Extinguishments, which resulted in a realized loss of $0.9 million and was recorded on the Consolidated Statements of Operations as a net loss on extinguishment of debt.

 

On March 31, 2020, in addition to the scheduled 12.5% quarterly amortization payment, the Company used proceeds from its principal repayments in assets held by PhenixFIN SLF and PhenixFIN Small Business Fund to pre-pay an additional $19.8 million of the Israeli Notes. The pre-payment was accounted for as a debt extinguishment in accordance with ASC 470-50, Modifications and Extinguishments, which resulted in a realized loss of $0.9 million and was recorded on the Consolidated Statements of Operations as a net loss on extinguishment of debt.2028 Notes

 

On April 14, 2020,November 9, 2021, the Company repaidentered into an underwriting agreement, by and between the remaining $21.1 millionCompany and Oppenheimer & Co. Inc., as representative of Israeli Notes outstanding,the several underwriters named in Exhibit A thereto, in connection with the issuance and as such is no longer subjectsale (the “Offering”) of $57,500,000 (including the underwriters’ option to any covenants relating thereto. The Israeli Notes were redeemed at 100% of theirpurchase up to $7,500,000 aggregate principal amount) in aggregate principal amount plusof its 5.25% Notes due 2028 (the “2028 Notes”). The Offering occurred on November 15, 2021, pursuant to the accrued interest thereon, through April 14, 2020.Company’s effective shelf registration statement on Form N-2 previously filed with the SEC, as supplemented by a preliminary prospectus supplement dated November 8, 2021, the pricing term sheet dated November 9, 2021 and a final prospectus supplement dated November 9, 2021. Effective November 16, 2021, the 2028 Notes began trading on the NASDAQ Global Market under the trading symbol “PFXNZ.”

 

On November 15, 2021, the Company and U.S. Bank National Association, as trustee entered into a Fourth Supplemental Indenture to its base Indenture, dated February 7, 2012, between the Company and the Trustee. The Fourth Supplemental Indenture relates to the Offering of the 2028 Notes.


54

Contractual Obligations and Off-Balance Sheet Arrangements

 

As of June 30,December 31, 2021 and September 30, 2020,2021, we had commitments under loan and financing agreements to fund up to $5.1$8.2 million to seven portfolio companies and $3.9$4.9 million to fivesix portfolio companies, respectively. These commitments are primarily composed of senior secured term loans and revolvers, and the determination of their fair value is included in the Consolidated Schedule of Investments. The commitments are generally subject to the borrowers meeting certain criteria such as compliance with covenants and certain operational metrics. The terms of the borrowings and financings subject to commitment are comparable to the terms of other loan and equity securities in our portfolio. A summary of the composition of the unfunded commitments as of June 30,December 31, 2021 and September 30, 20202021 is shown in the table below (dollars in thousands):

 

 June 30,
2021		  September 30,
2020		  December 31,
2021		  September 30,
2021		 
SS Acquisition, LLC - Delayed Draw Term Loan $4,000  $- 
Redwood Services Group, LLC - Revolver $1,575  $1,050   1,575   1,575 
1888 Industrial Services, LLC - Revolver  1,078   1,078   1,078   1,078 
Alpine SG - Revolver  1,000   - 
Kemmerer Operations, LLC - Delayed Draw Term Loan  908   908   908   908 
Secure Acquisition Inc. - Delayed Draw Term Loan  259   - 
NVTN LLC - DDTL  220   220   220   220 
Black Angus Steakhouses, LLC - Super Priority DDTL  167   -   167   167 
DataOnline Corp. - Revolver  107   179 
NVTN LLC - Super Priority DDTL  -   500 
Alpine SG - Revolver  -   1,000 
Total unfunded commitments $5,055  $3,935  $8,207  $4,948 

 

We entered into an investment management agreement with MCC Advisors on January 11, 2011 (the “Investment Management Agreement”) in accordance with the 1940 Act. The Investment Management Agreement became effective upon the pricing of our initial public offering. Under the Investment Management Agreement, MCC Advisors agreed to provide us with investment advisory and management services. For these services, we agreed to pay a base management fee equal to a percentage of our gross assets and an incentive fee based on our performance.

 

We also entered into an administration agreement with MCC Advisors as our administrator. The administration agreement became effective upon the pricing of our initial public offering. Under the administration agreement, MCC Advisors agreed to furnish us with office facilities and equipment, provide us clerical, bookkeeping and record keeping services at such facilities and provide us with other administrative services necessary to conduct our day-to-day operations. MCC Advisors also provided on our behalf significant managerial assistance to those portfolio companies to which we are required to provide such assistance.assistance while the Investment Management Agreement and administration agreement were in effect.

 

The Investment Management Agreement and administration agreement expired at the close of business on December 31, 2020, in connection with the Company’s adoption of an internalized management structure.

 


The following table shows our payment obligations for repayment of debt and other contractual obligations at June 30,December 31, 2021 (dollars in thousands):

 

 Payments Due by Period  Payments Due by Period 
 Total  Less than
1 year		  1-3 years  3-5 years  More than
5 years		  2022  2023  2024  2025  2026  Thereafter  Total 
2023 Notes $(77,846,800) $    -  $(77,846,800) $    -  $    -  $-  $22,521,800  $-  $-  $-  $-  $22,521,800 
2028 Notes  -   -   -   -   -   57,500,000   57,500,000 
Operating Lease Obligation (1)  84,000   144,000   144,000   144,000   144,000   24,000   684,000 
Total contractual obligations $(77,846,800) $-  $(77,846,800) $-  $-  $84,000  $22,665,800  $144,000  $144,000  $144,000  $57,524,000  $80,705,800 

(1)Operating Lease Obligation means a rent payment obligation under a lease classified as an operating lease and disclosed pursuant to ASC 842, as may be modified or supplemented.

 

On March 27, 2015, the Company and Great American Life Insurance Company (“GALIC”) entered into a limited liability company operating agreement to co-manage MCC Senior Loan Strategy JV I LLC (“MCC JV”). The Company and GALIC had committed to provide $100 million of equity to MCC JV, with the Company providing $87.5 million and GALIC providing $12.5 million.

 


MCC JV commenced operations on July 15, 2015. On August 4, 2015, MCC JV entered into a senior secured revolving credit facility (the “JV Facility”) led by Credit Suisse, AG with commitments of $100 million. On March 30, 2017, the Company amended the JV Facility previously administered by CS and facilitated the assignment of all rights and obligations of CS under the JV Facility to Deutsche Bank AG, New York Branch, (“DB”) and increased the total loan commitments to $200 million. The JV Facility bears interest at a rate of LIBOR (with no minimum + 2.75% per annum. On March 29, 2019, the JV Facility reinvestment period was extended to June 28, 2019 from March 30, 2019. On June 28, 2019, the JV Facility reinvestment period was extended to October 28, 2019. On October 28, 2019, the JV Facility reinvestment period was further extended from October 28, 2019 to March 31, 2020, the maturity date was extended to March 31, 2023 and the interest rate was modified from bearing an interest rate of LIBOR (with no minimum) + 2.50% per annum to LIBOR (with no minimum) + 2.75% per annum.

 

The Company has determined that MCC JV is an investment company under ASC 946, however in accordance with such guidance, the Company will generally not consolidate its investment in a company other than a wholly owned investment company subsidiary or a controlled operating company whose business consists of providing services to the Company. Accordingly, the Company does not consolidate its interest in MCC JV.

 

On October 8, 2020, the Company, GALIC, MCC JV, and an affiliate of Golub entered into a Membership Interest Purchase Agreement pursuant to which a fund affiliated with and managed by Golub concurrently purchased all of the Company’s interest in the MCC JV and all of GALIC’s interest in the MCC JV for a pre-adjusted gross purchase price of $156.4 million and an adjusted gross purchase price (which constitutes the aggregate consideration for the membership interests) of $145.3 million (giving effect to adjustments primarily for principal and interest payments from portfolio companies of MCC JV from July 1, 2020 through October 7, 2020), resulting in net proceeds (before transaction expenses) of $41.0 million and $6.6 million for MCC and GALIC, respectively, on the terms and subject to the conditions set forth in the Membership Interest Purchase Agreement, including the representations, warranties, covenants and indemnities contained therein. In connection with the closing of the transaction on October 8, 2020, MCC JV repaid in full all outstanding borrowings under, and terminated, its senior secured revolving credit facility, dated as of August 4, 2015, as amended, administered by Deutsche Bank AG, New York Branch.

 

Distributions

 

We have elected, and intend to qualify annually, to be treated for U.S. federal income tax purposes as a RIC under Subchapter M of the Code. As a RIC, in any taxable year with respect to which we timely distribute at least 90 percent of the sum of our (i) investment company taxable income (which is generally our net ordinary income plus the excess of realized net short-term capital gains over realized net long-term capital losses) determined without regard to the deduction for dividends paid and (ii) net tax exempt interest income (which is the excess of our gross tax exempt interest income over certain disallowed deductions), we (but not our stockholders) generally will not be subject to U.S. federal income tax on investment company taxable income and net capital gains that we distribute to our stockholders. We intend to distribute annually all or substantially all of such income, but we may also elect to periodically spill over certain excess undistributed taxable income from one tax year to the next tax year. To the extent that we retain our net capital gains or any investment company taxable income, we will be subject to U.S. federal income tax. We may choose to retain our net capital gains or any investment company taxable income, and pay the associated federal corporate income tax including the federalor excise tax, described below.

 


Amounts not distributed on a timely basis in accordance with a calendar year distribution requirement are subject to a nondeductible 4% U.S. federal excise tax payable by us. To avoid this tax, we must distribute (or be deemed to have distributed) during each calendar year an amount equal to the sum of:

 

1)at least 98.0% of our ordinary income (not taking into account any capital gains or losses) for the calendar year;

1) at least 98.0% of our ordinary income (not taking into account any capital gains or losses) for the calendar year;

 

2)at least 98.2% of the amount by which our capital gains exceed our capital losses (adjusted for certain ordinary losses) for a one-year period ending on October 31st of the calendar year; and

2) at least 98.2% of the amount by which our capital gains exceed our capital losses (adjusted for certain ordinary losses) for a one-year period ending on October 31st of the calendar year; and

 

3)income realized, but not distributed, in preceding years and on which we did not pay federal income tax.

3) income realized, but not distributed, in preceding years and on which we did not pay federal income tax.

 

While we intend to distribute any income and capital gains in the manner necessary to minimize imposition of the 4% U.S. federal excise tax, sufficient amounts of our taxable income and capital gains may not be distributed to avoid entirely the imposition of the tax. In that event, we will be liable for the tax only on the amount by which we do not meet the foregoing distribution requirement.

 

We intend to pay quarterly dividends to our stockholders out of assets legally available for distribution. We cannot assure you that we will achieve investment results that will allow us to pay a specified level of dividends or year-to-year increases in dividends. In addition, the inability to satisfy the asset coverage test applicable to us as a BDC could limit our ability to pay dividends. All dividends will be paid at the discretion of our board of directors and will depend on our earnings, our financial condition, maintenance of our RIC tax treatment, compliance with applicable BDC regulations and such other factors as our board of directors may deem relevant from time to time. We cannot assure you that we will pay dividends to our stockholders in the future.

 

To the extent our taxable earnings fall below the total amount of our distributions for a taxable year, a portion of those distributions may be deemed a return of capital to our stockholders for U.S. federal income tax purposes. Stockholders should read any written disclosure accompanying a distribution carefully and should not assume that the source of any distribution is our ordinary income or gains.

 

We have adopted an “opt out” dividend reinvestment plan for our common stockholders. As a result, if we declare a cash dividend or other distribution, each stockholder that has not “opted out” of our dividend reinvestment plan will have their dividends automatically reinvested in additional shares of our common stock rather than receiving cash dividends. Stockholders who receive distributions in the form of shares of common stock will be subject to the same federal, state and local tax consequences as if they received cash distributions.

 


There were no dividend distributions during the ninethree months ended June 30,December 31, 2021.

 


Related Party Transactions

 

Concurrent with the pricing of our IPO, we entered into a number of business relationships with affiliated or related parties, including the following:

 

●We entered into the Investment Management Agreement with MCC Advisors, which expired December 31, 2020. Mr. Brook Taube, Chairman and Chief Executive Officer through December 31, 2020 and director through January 21, 2021 and Mr. Seth Taube, director through January 21, 2021, are both affiliated with MCC Advisors and Medley.

 

●Through December 31, 2020, MCC Advisors provided us with the office facilities and administrative services necessary to conduct day-to-day operations pursuant to our administration agreement. We reimbursed MCC Advisors for the allocable portion (subject to the review and approval of our board of directors) of overhead and other expenses incurred by it in performing its obligations under the administration agreement, including rent, the fees and expenses associated with performing compliance functions, and our allocable portion of the cost of our Chief Financial Officer and Chief Compliance Officer and their respective staffs.

 

On June 12, 2020, the Company entered into the Expense Support Agreement with MCC Advisors and Medley LLC, pursuant to which MCC Advisors and Medley LLC agreed (jointly and severally) to cap the management fee and all of the Company’s other operating expenses (except interest expenses, certain extraordinary strategic transaction and expenses, and other expenses approved by the Special Committee) at $667,000 per month (the “Cap”). Under the Expense Support Agreement, the Cap became effective on June 1, 2020 and was to expire on September 30, 2020. On September 29, 2020, the board of directors, including all of the independent directors, extended the term of the Expense Support Agreement through the end of quarter ending December 31, 2020. The Expense Support Agreement expired by its terms at the close of business on December 31, 2020, in connection with the adoption of the internalized management structure by the board of directors.

 

On November 25, 2013, the Company obtained an exemptive order from the SEC that permits us to participate in negotiated co-investment transactions with certain affiliates, each of whose investment adviser is Medley, LLC or an investment adviser controlled by Medley, LLC in a manner consistent with our investment objective, strategies and restrictions, as well as regulatory requirements and other pertinent factors (the “Prior Exemptive Order”). On March 29, 2017, the Company, MCC Advisors and certain other affiliated funds and investment advisers received an exemptive order (the “Exemptive Order”) that supersedes the Prior Exemptive Order and allows affiliated registered investment companies to participate in co-investment transactions with us that would otherwise have been prohibited under Section 17(d) and 57(a)(4) of the 1940 Act and Rule 17d-1 thereunder. On October 4, 2017, the Company, MCC Advisors and certain of our affiliates received an exemptive order that supersedes the Exemptive Order (the “Current Exemptive Order”) and allows, in addition to the entities already covered by the Exemptive Order, Medley LLC and its subsidiary, Medley Capital LLC, to the extent they hold financial assets in a principal capacity, and any direct or indirect, wholly or majority owned subsidiary of Medley LLC that is formed in the future, to participate in co-investment transactions with us that would otherwise be prohibited by either or both of Sections 17(d) and 57(a)(4) of the 1940 Act. However, neither we nor the affiliated funds are obligated to invest or co-invest when investment opportunities are referred to us or them. The Company does not expect to avail itself of the current exemptive order, given the internalization and termination of the Investment Management Agreement.

In addition, we have adopted a formal business code of conduct and ethics that governs the conduct of our officers, directors, employeesCEO, CFO, chief accounting officer (which role is currently fulfilled by our CFO) and certain other individuals.controller (Covered Officers). Our officers and directors also remain subject to the duties imposed by both the 1940 Act and the Delaware General Corporation Law. Our Code of Business Conduct and Ethics requires that all Covered Officers promote honest and ethical conduct, including the ethical handling of actual or apparent conflicts of interest between an individual’s personal and professional relationships. Pursuant to our Code of Business Conduct and Ethics, each Covered Officer must disclose to the Company’s CCO any conflicts of interest, or actions or relationships that might give rise to a conflict. Any approvals or waivers under our Code of Business Conduct and Ethics must be considered by the disinterested directors.

 

Investment Management Agreement

 

We entered into an investment management agreement with MCC Advisors on January 11, 2011 (the “Investment Management Agreement”), which expired December 31, 2020. Mr. Brook Taube, Chairman and Chief Executive Officer through December 31, 2020 and director through January 21, 2021 and Mr. Seth Taube, director through January 21, 2021 are affiliated with MCC Advisors and Medley.

 

Under the terms of the Investment Management Agreement, MCC Advisors:

 

●determined the composition of our portfolio, the nature and timing of the changes to our portfolio and the manner of implementing such changes;

 

●identified, evaluated and negotiated the structure of the investments we made (including performing due diligence on our prospective portfolio companies); and

 

●executed, closed, monitored and administered the investments we made, including the exercise of any voting or consent rights.

 


MCC Advisors’ services under the Investment Management Agreement were not exclusive, and it was free to furnish similar services to other entities so long as its services to us were not impaired.

 

Pursuant to the Investment Management Agreement, we paid MCC Advisors a fee for investment advisory and management services consisting of a base management fee and a two-part incentive fee.

 

On December 3, 2015, MCC Advisors recommended and, in consultation with the Board, agreed to reduce fees under the Investment Management Agreement. Beginning January 1, 2016, the base management fee was reduced to 1.50% on gross assets above $1 billion. In addition, MCC Advisors reduced its incentive fee from 20% on pre-incentive fee net investment income over an 8% hurdle, to 17.5% on pre-incentive fee net investment income over a 6% hurdle. Moreover, the revised incentive fee includes a netting mechanism and is subject to a rolling three-year look back from January 1, 2016 forward. Under no circumstances would the new fee structure result in higher fees to MCC Advisors than fees under the prior investment management agreement.

 


The following discussion of our base management fee and two-part incentive fee reflect the terms of the fee waiver agreement executed by MCC Advisors on February 8, 2016 (the “Fee Waiver Agreement”). The terms of the Fee Waiver Agreement were effective as of January 1, 2016, and were a permanent reduction in the base management fee and incentive fee on net investment income payable to MCC Advisors for the investment advisory and management services it provided under the Investment Management Agreement. The Fee Waiver Agreement did not change the second component of the incentive fee, which was the incentive fee on capital gains.

 

On January 15, 2020, the Company’s board of directors, including all of the independent directors, approved the renewal of the Investment Management Agreement through the later of April 1, 2020 or so long as the Amended and Restated Agreement and Plan of Merger, dated as of July 29, 2019 (the “Amended MCC Merger Agreement”), by and between the Company and Sierra (the “Amended MCC Merger Agreement”) was in effect, but no longer than a year; provided that, if the Amended MCC Merger Agreement is terminated by Sierra, then the termination of the Investment Management Agreement would be effective on the 30th day following receipt of Sierra’s notice of termination to the Company. On May 1, 2020, the Company received a notice of termination of the Amended MCC Merger Agreement from Sierra. Under the Amended MCC Merger Agreement, either party was permitted, subject to certain conditions, to terminate the Amended MCC Merger Agreement if the merger was not consummated by March 31, 2020. Sierra elected to do so on May 1, 2020. As result of the termination by Sierra of the Amended MCC Merger Agreement on May 1, 2020, the Investment Management Agreement would have been terminated effective as of May 31, 2020. On May 21, 2020, the Board, including all of the independent directors, extended the term of the Investment Management Agreement through the end of the then-current quarter, June 30, 2020. On June 15,12, 2020, the Board, including all of the independent directors, extended the term of the Investment Management Agreement through the end of the then-current quarter, September 30, 2020. On September 29, 2020, the Board, including all of the independent directors, extended the term of the Investment Management Agreement through December 31, 2020. Mr. Brook Taube, Chairman and Chief Executive Officer through December 31, 2020 and director through January 21, 2021 and Mr. Seth Taube, director through January 21, 2021 are affiliated with MCC Advisors and Medley.

 

On November 18, 2020, the Board approved the adoption of an internalized management structure effective January 1, 2021. The new management structure replaces the current Investment Management and Administration Agreements with MCC Advisors LLC, which expired on December 31, 2020. To lead the internalized management team, the Board approved the appointment of David Lorber, who hashad served as an independent director of the Company since April 2019, as interim Chief Executive Officer, and Ellida McMillan as Chief Financial Officer of the Company, each effective January 1, 2021. In connection with his appointment, Mr. Lorber stepped down from the Compensation Committee of the Board, the Nominating and Corporate Governance Committee of the Board, and the Special Committee of the Board.

 


Base Management Fee

 

Through December 31, 2020, for providing investment advisory and management services to us, MCC Advisors received a base management fee. The base management fee was calculated at an annual rate of 1.75% (0.4375% per quarter) of up to $1.0 billion of the Company’s gross assets and 1.50% (0.375% per quarter) of any amounts over $1.0 billion of the Company’s gross assets and was payable quarterly in arrears. The base management fee was to be calculated based on the average value of the Company’s gross assets at the end of the two most recently completed calendar quarters and was to be appropriately pro-rated for any partial quarter.

 

Incentive Fee

 

Through December 31, 2020, the incentive fee had two components, as follows:

 

Incentive Fee Based on Income

 

The first component of the incentive fee was payable quarterly in arrears and was based on our pre-incentive fee net investment income earned during the calendar quarter for which the incentive fee was being calculated. MCC Advisors was entitled to receive the incentive fee on net investment income from us if our Ordinary Income (as defined below) exceeded a quarterly “hurdle rate” of 1.5%. The hurdle amount was calculated after making appropriate adjustments to the Company’s net assets, as determined as of the beginning of each applicable calendar quarter, in order to account for any capital raising or other capital actions as a result of any issuances by the Company of its common stock (including issuances pursuant to our dividend reinvestment plan), any repurchase by the Company of its own common stock, and any dividends paid by the Company, each as may have occurred during the relevant quarter.

 

Beginning with the calendar quarter that commenced on January 1, 2016, the incentive fee on net investment income was determined and paid quarterly in arrears at the end of each calendar quarter by reference to our aggregate net investment income, as adjusted as described below, from the calendar quarter then ending and the eleven preceding calendar quarters (or if shorter, the number of quarters that have occurred since January 1, 2016). We refer to such period as the “Trailing Twelve Quarters.”

The hurdle amount for the incentive fee on net investment income was determined on a quarterly basis and was equal to 1.5% multiplied by the Company’s net asset value at the beginning of each applicable calendar quarter comprising the relevant Trailing Twelve Quarters. The hurdle amount was calculated after making appropriate adjustments to the Company’s net assets, as determined as of the beginning of each applicable calendar quarter, in order to account for any capital raising or other capital actions as a result of any issuances by the Company of its common stock (including issuances pursuant to our dividend reinvestment plan), any repurchase by the Company of its own common stock, and any dividends paid by the Company, each as may have occurred during the relevant quarter. The incentive fee for any partial period was to be appropriately pro-rated. Any incentive fee on net investment income was to be paid to MCC Advisors on a quarterly basis and was to be based on the amount by which (A) aggregate net investment income (“Ordinary Income”) in respect of the relevant Trailing Twelve Quarters exceeded (B) the hurdle amount for such Trailing Twelve Quarters. The amount of the excess of (A) over (B) described in this paragraph for such Trailing Twelve Quarters is referred to as the “Excess Income Amount.” For the avoidance of doubt, Ordinary Income was net of all fees and expenses, including the reduced base management fee but excluding any incentive fee on Pre-Incentive Fee net investment income or on the Company’s capital gains.


Determination of Quarterly Incentive Fee Based on Income

The incentive fee on net investment income for each quarter was determined as follows:

●No incentive fee on net investment income was payable to MCC Advisors for any calendar quarter for which there was no Excess Income Amount;

●100% of the Ordinary Income, if any, that exceeded the hurdle amount, but was less than or equal to an amount, which we refer to as the “Catch-up Amount,” determined as the sum of 1.8182% multiplied by the Company’s net assets at the beginning of each applicable calendar quarter, as adjusted as noted above, comprising the relevant Trailing Twelve Quarters was included in the calculation of the incentive fee on net investment income; and

●17.5% of the Ordinary Income that exceeds the Catch-up Amount was included in the calculation of the incentive fee on net investment income.

The amount of the incentive fee on net investment income that was to be paid to MCC Advisors for a particular quarter would equal the excess of the incentive fee so calculated minus the aggregate incentive fees on net investment income that were paid in respect of the first eleven calendar quarters (or the portion thereof) included in the relevant Trailing Twelve Quarters but not in excess of the Incentive Fee Cap (as described below).

��

The incentive fee on net investment income that was paid to MCC Advisors for a particular quarter was subject to a cap (the “Incentive Fee Cap”). The Incentive Fee Cap for any quarter was an amount equal to (a) 17.5% of the Cumulative Net Return (as defined below) during the relevant Trailing Twelve Quarters minus (b) the aggregate incentive fees on net investment income that were paid in respect of the first eleven calendar quarters (or the portion thereof) included in the relevant Trailing Twelve Quarters.

“Cumulative Net Return” means (x) the Ordinary Income in respect of the relevant Trailing Twelve Quarters minus (y) any Net Capital Loss (as described below), if any, in respect of the relevant Trailing Twelve Quarters. If, in any quarter, the Incentive Fee Cap was zero or a negative value, the Company would pay no incentive fee on net investment income to MCC Advisors for such quarter. If, in any quarter, the Incentive Fee Cap for such quarter was a positive value but is less than the incentive fee on net investment income that was payable to MCC Advisors for such quarter (before giving effect to the Incentive Fee Cap) calculated as described above, the Company would pay an incentive fee on net investment income to MCC Advisors equal to the Incentive Fee Cap for such quarter. If, in any quarter, the Incentive Fee Cap for such quarter was equal to or greater than the incentive fee on net investment income that was payable to MCC Advisors for such quarter (before giving effect to the Incentive Fee Cap) calculated as described above, the Company would pay an incentive fee on net investment income to MCC Advisors, calculated as described above, for such quarter without regard to the Incentive Fee Cap.

“Net Capital Loss” in respect of a particular period means the difference, if positive, between (i) aggregate capital losses, whether realized or unrealized, and dilution to the Company’s net assets due to capital raising or capital actions, in such period and (ii) aggregate capital gains, whether realized or unrealized and accretion to the Company’s net assets due to capital raising or capital action, in such period.

Dilution to the Company’s net assets due to capital raising was calculated, in the case of issuances of common stock, as the amount by which the net asset value per share was adjusted over the transaction price per share, multiplied by the number of shares issued. Accretion to the Company’s net assets due to capital raising was calculated, in the case of issuances of common stock (including issuances pursuant to our dividend reinvestment plan), as the excess of the transaction price per share over the amount by which the net asset value per share was adjusted, multiplied by the number of shares issued. Accretion to the Company’s net assets due to other capital action was calculated, in the case of repurchases by the Company of its own common stock, as the excess of the amount by which the net asset value per share was adjusted over the transaction price per share multiplied by the number of shares repurchased by the Company.

For the avoidance of doubt, the purpose of the incentive fee calculation under the Fee Waiver Agreement was to permanently reduce aggregate fees payable to MCC Advisors by the Company, effective as of January 1, 2016. In order to ensure that the Company would pay MCC Advisors lesser aggregate fees on a cumulative basis, as calculated beginning January 1, 2016, we had, at the end of each quarter, also calculated the base management fee and incentive fee on net investment income owed by the Company to MCC Advisors based on the formula in place prior to January 1, 2016. If, at any time beginning January 1, 2016, the aggregate fees on a cumulative basis, as calculated based on the formula in place after January 1, 2016, were greater than the aggregate fees on a cumulative basis, as calculated based on the formula in place prior to January 1, 2016, MCC Advisors were only entitled to the lesser of those two amounts.

The second component of the incentive fee was determined and payable in arrears as of the end of each calendar year (or upon termination of the Investment Management Agreement as of the termination date) and equaled 20.0% of our cumulative aggregate realized capital gains less cumulative realized capital losses, unrealized capital depreciation (unrealized depreciation on a gross investment-by-investment basis at the end of each calendar year) and all capital gains upon which prior performance-based capital gains incentive fee payments were previously made to the investment adviser.

 

Under GAAP, the Company calculated the second component of the incentive fee as if the Company had realized all assets at their fair values as of the reporting date. Accordingly, when applicable, the Company accrued a provisional capital gains incentive fee taking into account any unrealized gains or losses. As the provisional capital gains incentive fee was subject to the performance of investments until there was a realization event, the amount of the provisional capital gains incentive fee accrued at a reporting date may have varied from the capital gains incentive that was ultimately realized and the differences could have been material.


Critical Accounting Policies

 

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

 

Valuation of Portfolio Investments

The Company follows ASC 820 for measuring the fair value of portfolio investments. Fair value is the price that would be received in the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Where available, fair value is based on observable market prices or parameters, or derived from such prices or parameters. Where observable prices or inputs are not available, valuation models are applied. These valuation models involve some level of management estimation and judgment, the degree of which is dependent on the price transparency for the instruments or market and the instruments’ complexity. The Company’s fair value analysis includes an analysis of the value of any unfunded loan commitments. Financial investments recorded at fair value in the consolidated financial statements are categorized for disclosure purposes based upon the level of judgment associated with the inputs used to measure their value. The valuation hierarchical levels are based upon the transparency of the inputs to the valuation of the investment as of the measurement date. Investments which are valued using NAV as a practical expedient are excluded from this hierarchy, and certain prior period amounts have been reclassified to conform to the current period presentation. The three levels are defined below:

●Level 1 - Valuations based on quoted prices in active markets for identical assets or liabilities at the measurement date.

●Level 2 - Valuations based on inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable at the measurement date. This category includes quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in non-active markets including actionable bids from third parties for privately held assets or liabilities, and observable inputs other than quoted prices such as yield curves and forward currency rates that are entered directly into valuation models to determine the value of derivatives or other assets or liabilities.


●Level 3 - Valuations based on inputs that are unobservable and where there is little, if any, market activity at the measurement date. The inputs for the determination of fair value may require significant management judgment or estimation and are based upon management’s assessment of the assumptions that market participants would use in pricing the assets or liabilities. These investments include debt and equity investments in private companies or assets valued using the Market or Income Approach and may involve pricing models whose inputs require significant judgment or estimation because of the absence of any meaningful current market data for identical or similar investments. The inputs in these valuations may include, but are not limited to, capitalization and discount rates, beta and EBITDA multiples. The information may also include pricing information or broker quotes which include a disclaimer that the broker would not be held to such a price in an actual transaction. The non-binding nature of consensus pricing and/or quotes accompanied by disclaimer would result in classification as Level 3 information, assuming no additional corroborating evidence.

 

We value investments for which market quotations are readily available at their market quotations, which are generally obtained from an independent pricing service or multiple broker-dealers or market makers. We weight the use of third-party broker quotes, if any, in determining fair value based on our understanding of the level of actual transactions used by the broker to develop the quote and whether the quote was an indicative price or binding offer. However, a readily available market value is not expected to exist for many of the investments in our portfolio, and we value these portfolio investments at fair value as determined in good faith by our board of directors under our valuation policy and process. We may seek pricing information with respect to certain of our investments from pricing services or brokers or dealers in order to value such investments.

 

Valuation methods may include comparisons of financial ratios of the portfolio companies that issued such private equity securities to peer companies that are public, the nature and realizable value of any collateral, the portfolio company’s ability to make payments and its earnings and discounted cash flows, the markets in which the portfolio company does business, and other relevant factors. When an external event such as a purchase transaction, public offering or subsequent equity sale occurs, we will consider the pricing indicated by the external event to corroborate the private equity valuation. 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 investments may differ significantly from the values that would have been used had a readily available market value existed for such investments, and the differences could be material.

 

Our board of directors is ultimately and solely responsible for determining the fair value of the investments in our portfolio that are not publicly traded, whose market prices are not readily available on a quarterly basis or any other situation where portfolio investments require a fair value determination.

 

With respect to investments for which market quotations are not readily available, our board of directors will undertake a multi-step valuation process each quarter, as described below:

 

●ourOur quarterly valuation process generally begins with each portfolio investment being initially valued by one or morea Valuation Firms;Firm.

 

●preliminaryPreliminary valuation conclusions will then be documented and discussed with senior management;management.

 

●theThe audit committee of the board of directors reviews the preliminary valuations with management and the Valuation Firms; andFirms.

 

●theThe board of directors discusses the valuations and determines the fair value of each investment in the Company’s portfolio in good faith based on the input of management, the respective Valuation Firms and the audit committee.

 


In following these approaches, the types of factors that are taken into account in fair value pricing investments include available current market data, including relevant and applicable market trading and transaction comparables; applicable market yields and multiples; security covenants; call protection provisions; information rights; the nature and realizable value of any collateral; the portfolio company’s ability to make payments; the portfolio company’s earnings and discounted cash flows; the markets in which the portfolio company does business; comparisons of financial ratios of peer companies that are public; comparable merger and acquisition transactions; and the principal market and enterprise values.

 

Determination of fair values involves subjective judgments and estimates made by management. The notes to our financial statements refer to the uncertainty with respect to the possible effect of such valuations, and any change in such valuations, on our consolidated financial statements.

 

Revenue Recognition

 

Our revenue recognition policies are as follows:

 

Investments and Related Investment IncomeWe account for investment transactions on a trade-date basis and interest income, adjusted for amortization of premiums and accretion of discounts, is recorded on an accrual basis. For investments with contractual PIK interest, which represents contractual interest accrued and added to the principal balance that generally becomes due at maturity, we will not accrue PIK interest if the portfolio company valuation indicates that the PIK interest is not collectible. Origination, closing and/or commitment fees associated with investments in portfolio companies are recognized as income when the investment transaction closes. Other fees are capitalized as deferred revenue and recorded into income over the respective period. Prepayment penalties received by the Company for debt instruments paid back to the Company prior to the maturity date are recorded as income upon receipt. Realized gains or losses on investments are measured by the difference between the net proceeds from the disposition and the amortized cost basis of investment, without regard to unrealized gains or losses previously recognized. We report changes in the fair value of investments that are measured at fair value as a component of the net change in unrealized appreciation/(depreciation) on investments in our Consolidated Statements of Operations.

 


Non-accrualWe place loans on non-accrual status when principal and interest payments are past due by 90 days or more, or when there is reasonable doubt that we will collect principal or interest. Accrued interest is generally reversed when a loan is placed on non-accrual. Interest payments received on non-accrual loans may be recognized as income or applied to principal depending upon management’s judgment. Non-accrual loans are restored to accrual status when past due principal and interest is paid and, in our management’s judgment, are likely to remain current. At June 30,December 31, 2021, certain investments in tensix portfolio companies held by the Company were on non-accrual status with a combined fair value of approximately $13.6$10.4 million, or 7.5%5.9% of the fair value of our portfolio. At September 30, 2020,2021, certain investments in eightnine portfolio companies held by the Company were on non-accrual status with a combined fair value of approximately $21.7$13.9 million, or 8.8%9.2% of the fair value of our portfolio.

 


Federal Income Taxes

 

The Company has elected, and intends to qualify annually, to be treated for U.S. federal income tax purposes as a RIC under Subchapter M of the Code commencing with its first taxable year as a corporation, and it intends to operate in a manner so as to maintain its RIC tax treatment. As a RIC,To do so, among other things, the Company is required to meet certain source of income and asset diversification requirements. Once qualified as a RIC, the Companyrequirements and must timely distribute to its stockholders at least 90% of the sum of investment company taxable income (“ICTI”), including PIK, as defined by the Code, including PIK interest, and net tax-exempttax exempt interest income (which is the excess of our gross tax exempt interest income over certain disallowed deductions) for each taxable year in order to be eligible for tax treatment under Subchapter M of the Code.year. The Company will be subject to a nondeductible U.S. federal excise tax of 4% on undistributed income if it does not distribute at least 98% of its net ordinary income for any calendar year and 98.2% of its capital gain net income for each one-year period ending on October 31 of such calendar year and any income realized, but not distributed, in preceding years and on which weit did not pay federal income tax. Depending on the level of ICTI earned in a tax year, the Company may choose to carry forward ICTI in excess of current year dividend distributions into the next tax year and pay a 4% excise tax on such income, as required. To the extent that the Company determines that its estimated current year annual taxable income will be in excess of estimated current year dividend distributions for excise tax purposes, the Company accrues excise tax, if any, on estimated excess taxable income as taxable income is earned. Any such carryover ICTI must be distributed before the end of that next tax year through a dividend declared prior to filing the final tax return related to the year which generated such ICTI.

 

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

 

Recent Developments

 

SubsequentOn February 9, 2022, the Board of Directors approved the expansion of the amount authorized for repurchase under the Company’s share repurchase program from $15 million to quarter ended June 30,$25 million. Since announcing this share repurchase program on January 11, 2021, the COVID-19 pandemic continues and may further continue to have adverse consequences onCompany has repurchased an aggregate of 219,964 shares of common stock through February 8, 2022 with a total cost of approximately $8.7 million, or 8.08% of shares outstanding as of the U.S. and global economies. The ultimate economic fallout fromprogram’s inception. Taking into account such prior repurchases, the pandemic, andtotal remaining amount authorized under the long-term impact on economies, markets, industries and individual portfolio companies, remains uncertain. The Company cannot predict the extent to which its financial condition and results of operations will be affected. The potential impact to our results will depend to an extent on future developments and new information that may emerge regarding the duration and lasting severity of COVID-19. The Company continues to observe and respond to the evolving COVID-19 environment and its potential impact on areas across its business. Further, the potential exists for variants of COVID-19, including the Delta variant, to impede the global economic recovery and exacerbate geographic differences in the spread of, and response to, COVID-19.expanded share repurchase program is approximately $11.2 million.

 


63

Item 3. Quantitative and Qualitative Disclosures About Market Risk

 

We are subject to financial market risks, including changes in interest rates. Changes in interest rates may affect both our cost of funding and our interest income from portfolio investments and cash and cash equivalents. Our investment income will be affected by changes in various interest rates, including LIBOR, to the extent our debt investments include floating interest rates. In the future, we expect other loans in our portfolio will have floating interest rates. In addition, U.S. and global capital markets and credit markets have experienced a higher level of stress due to the global COVID-19 pandemic, which has resulted in an increase in the level of volatility across such markets. We may hedge against interest rate fluctuations by using standard hedging instruments such as futures, options and forward contracts subject to the requirements of the 1940 Act. For the ninethree months ended June 30,December 31, 2021, we did not engage in hedging activities.

 

As of June 30,December 31, 2021, 71.2%61.0% of our income-bearing investment portfolio bore interest based on floating rates.rates based upon fair value. In connection with the COVID-19 pandemic, the U.S. Federal Reserve and other central banks have reduced certain interest rates and LIBOR has decreased. A prolonged reduction in interest rates will reduce our gross investment income and could result in a decrease in our net investment income if such decreases in LIBOR are not offset by a corresponding increase in the spread over LIBOR that we earn on any portfolio investments, a decrease in our operating expenses, including with respect to any income incentive fee, or a decrease in the interest rate of our floating interest rate liabilities tied to LIBOR. In contrast, a rise in the general level of interest rates can be expected to lead to higher interest rates applicable to any variable rate investments we hold and to declines in the value of any fixed rate investments we hold. In addition, a rise in interest rates may increase the likelihood that a portfolio company defaults on a loan. However, many of our variable rate investments provide for an interest rate floor, which may prevent our interest income from increasing until benchmark interest rates increase beyond a threshold amount. The composition of our floating rate debt investments by cash interest rate LIBOR floor as of June 30,December 31, 2021 was as follows (dollars in thousands):

 

 June 30, 2021  December 31, 2021 
LIBOR Floor Fair Value  % of Floating
Rate Portfolio		  Fair Value % of Floating Rate Portfolio 
Under 1% $-   -% $-   -%
1% to under 2%  87,603   100.0   66,862   100.0 
2% to under 3%  -   -   -   - 
No Floor  -   -   -   - 
Total $87,603   100.0% $66,862   100.0%

 

Based on our Consolidated Statements of Assets and Liabilities as of June 30,December 31, 2021, the following table (dollars in thousands) shows the approximate increase/(decrease) in components of net assets resulting from operations of hypothetical LIBOR base rate changes in interest rates, assuming no changes in our investment and capital structure.

 

 Increase (Increase) Increase Increase 
 (Decrease) Decrease (Decrease) (Decrease) 
 Interest Interest in Net Investment in Net Investment 
Change in Interest Rates Interest
Income(1)		  Interest
Expense		  Net Increase/
(Decrease)		  Income(1)(2) Expense Income Income per Share 
 ($ in thousands)
Down 100 basis points $(6) $     -  $(6) $(0.00)
Down 50 basis points  (6)  -   (6)  (0.00)
Down 25 basis points  (6)  -   (6)  (0.00)
Up 25 basis points  7   -   7   0.00 
Up 50 basis points  31   -   31   0.01 
Up 100 basis points  355   -   355   0.14 
Up 200 basis points  1,598   -   1,598   0.63 
Up 300 basis points $7,200  $(2,300) $4,900   2,841   -   2,841   1.13 
Up 200 basis points  4,800   (1,600)  3,200 
Up 100 basis points  2,400   (800)  1,600 
Down 100 basis points  (2,400)  800   (1,600)
Down 200 basis points  (4,800)  1,600   (3,200)
Down 300 basis points  (7,200)  2,300   (4,900)
Up 400 basis points  4,084   -   4,084   1.62 

 

(1)Assumes no defaults or prepayments by portfolio companies overduring the next twelve months.three months ended December 31, 2021.
(2)Investments are assuming the December 31, 2021 ending 3 month LIBOR of 0.21%.

 

Item 4. Controls and Procedures

 

Evaluation of Disclosure Controls and Procedures

 

Our management, with the participation of our Chief Executive Officer and our Chief Financial Officer, evaluated the effectiveness of our disclosure controls and procedures as of June 30,December 31, 2021. The term “disclosure controls and procedures” is defined under Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (the “Exchange Act”), as amended. Based on the evaluation of our disclosure controls and procedures as of June 30,December 31, 2021, our Chief Executive Officer and Chief Financial Officer concluded that, as of such date, our disclosure controls and procedures were effective.

 

ChangeChanges in Internal ControlControls Over Financial Reporting

 

There were no changes in our internal controls over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) that occurred during the quarter covered by this report that have materially affected, or are reasonably likely to materially affect, our internal controls over financial reporting.

 


PART II

 

Item 1. Legal Proceedings

 

From time to time, we are involved in various legal proceedings, lawsuits and claims incidental to the conduct of our business. Our businesses are also subject to extensive regulation, which may result in regulatory proceedings against us. Except as described below, we are not currently party to any material legal proceedings.

Medley LLC, the Company, Medley Opportunity Fund II LP, Medley Management, Inc., Medley Group, LLC, Brook Taube, and Seth Taube were named as defendants, along with other various parties, in a putative class action lawsuit captioned as Royce Solomon, Jodi Belleci, Michael Littlejohn, and Giulianna Lomaglio v. American Web Loan, Inc., AWL, Inc., Mark Curry, MacFarlane Group, Inc., Sol Partners, Medley Opportunity Fund, II, LP, Medley LLC, Medley Capital Corporation, Medley Management, Inc., Medley Group, LLC, Brook Taube, Seth Taube, DHI Computing Service, Inc., Middlemarch Partners, and John Does 1-100, filed on December 15, 2017, amended on March 9, 2018, and amended a second time on February 15, 2019, in the United States District Court for the Eastern District of Virginia, Newport News Division, as Case No. 4:17-cv-145 (hereinafter, “Class Action 1”). Medley Opportunity Fund II LP and the Company were also named as defendants, along with various other parties, in a putative class action lawsuit captioned George Hengle and Lula Williams v. Mark Curry, American Web Loan, Inc., AWL, Inc., Red Stone, Inc., Medley Opportunity Fund II LP, and Medley Capital Corporation, filed February 13, 2018, in the United States District Court, Eastern District of Virginia, Richmond Division, as Case No. 3:18-cv-100 (“Class Action 2”). Medley Opportunity Fund II LP and the Company were also named as defendants, along with various other parties, in a putative class action lawsuit captioned John Glatt, Sonji Grandy, Heather Ball, Dashawn Hunter, and Michael Corona v. Mark Curry, American Web Loan, Inc., AWL, Inc., Red Stone, Inc., Medley Opportunity Fund II LP, and Medley Capital Corporation, filed August 9, 2018 in the United States District Court, Eastern District of Virginia, Newport News Division, as Case No. 4:18-cv-101 (“Class Action 3”) (together with Class Action 1 and Class Action 2, the “Virginia Class Actions”). Medley Opportunity Fund II LP was also named as a defendant, along with various other parties, in a putative class action lawsuit captioned Christina Williams and Michael Stermel v. Red Stone, Inc. (as successor in interest to MacFarlane Group, Inc.), Medley Opportunity Fund II LP, Mark Curry, Brian McGowan, Vincent Ney, and John Doe entities and individuals, filed June 29, 2018 and amended July 26, 2018, in the United States District Court for the Eastern District of Pennsylvania, as Case No. 2:18-cv-2747 (the “Pennsylvania Class Action”). The Company and Medley Opportunity Fund II, LP were also named as defendants, along with various other parties, in a putative class action lawsuit captioned Charles McDaniel v. American Web Loan, Inc., AWL, Inc., Mark Curry, Medley Capital Corporation, Medley Opportunity Fund II, LP, and Red Stone, Inc., filed on August 7, 2020 and amended on October 22, 2020 in the First Judicial Circuit of Ohio County, West Virginia, Case No. 20-C-169, which case was then removed to the United States District Court for the Northern District of West Virginia on December 15, 2020 (the “West Virginia Class Action” and together with the Virginia Class Actions and the Pennsylvania Class Action, the “Class Action Complaints”). The plaintiffs in the Class Action Complaints filed their putative class actions alleging claims under the Racketeer Influenced and Corrupt Organizations Act, and various other claims arising out of the alleged payday lending activities of American Web Loan. The claims against Medley Opportunity Fund II LP, Medley LLC, the Company, Medley Management, Inc., Medley Group, LLC, Brook Taube, and Seth Taube (in Class Action 1, as amended); Medley Opportunity Fund II LP and Medley Capital Corporation (in Class Action 2 and Class Action 3); Medley Opportunity Fund II LP (in the Pennsylvania Class Action); and Medley Opportunity Fund II LP and the Company (in the West Virginia Class Action), allege that those defendants in each respective action exercised control over, or improperly derived income from, and/or obtained an improper interest in, American Web Loan’s payday lending activities as a result of a loan to American Web Loan. The loan was made by Medley Opportunity Fund II LP in 2011. 

By orders dated August 7, 2018 and September 17, 2018, the Court presiding over the Virginia Class Actions consolidated those cases for all purposes. On October 12, 2018, Plaintiffs in Class Action 3 filed a notice of voluntary dismissal of all claims, and on October 29, 2018, Plaintiffs in Class Action 2 filed a notice of voluntary dismissal of all claims. On October 30, 2020, Plaintiffs in the Pennsylvania Class Action filed a Stipulation of Dismissal of all claims against all defendants with prejudice, and on November 2, 2020, the Court presiding over the Pennsylvania Class Action ordered Plaintiffs’ claims dismissed with prejudice. On January 29, 2021, Plaintiff in the West Virginia Class Action filed a motion to stay proceedings to permit revision and final approval of a revised settlement agreement in Class Action 1, and also on January 29, 2021, the Court presiding over the West Virginia Class Action granted that motion and stayed the West Virginia Class Action.


On April 16, 2020, the parties to Class Action 1 reached a settlement reflected in a Settlement Agreement (the “Settlement Agreement”) that has been publicly filed in Class Action 1 (ECF No. 414-1). Among other things, upon satisfaction of the conditions specified in the Settlement Agreement and upon the Effective Date, the Settlement Agreement (capitalized terms not otherwise defined have the meaning set forth in the Settlement Agreement): (1) requires Plaintiffs to seek certification of a nationwide settlement class of all persons in the United States to whom American Web Loan lent money from February 10, 2010 through a future date on which the Court may enter a Preliminary Approval Order as to the Settlement Agreement (which certification Defendants have agreed not to oppose); (2) requires American Web Loan, and only American Web Loan, to pay Monetary Consideration of $65,000,000 (none of Medley Opportunity Fund II LP, Medley LLC, Medley Capital Corporation, Medley Management, Inc., Medley Group, LLC, Brook Taube, or Seth Taube are paying any Monetary Consideration pursuant to the Settlement Agreement); (3) requires American Web Loan, and only American Web Loan, to cancel (as a disputed debt) and release all claims that relate to or arise out of the loans in its Collection Portfolio, which is valued at Seventy-Six Million Dollars ($76,000,000) and comprised of loans to more than 39,000 borrowers (none of Medley Opportunity Fund II LP, Medley LLC, Medley Capital Corporation, Medley Management, Inc., Medley Group, LLC, Brook Taube, or Seth Taube have any interest in any of the loans that are being cancelled); (4) requires American Web Loan and Curry to provide certain Non-Monetary Benefits (none of Medley Opportunity Fund II LP, Medley LLC, Medley Capital Corporation, Medley Management, Inc., Medley Group, LLC, Brook Taube, or Seth Taube are conferring any Non-Monetary Benefits pursuant to the Settlement Agreement); (5) fully, finally, and forever releases Medley Opportunity Fund II LP, Medley LLC, Medley Capital Corporation, Medley Management, Inc., Medley Group, LLC, Brook Taube, and Seth Taube from any and all claims, causes of action, suits, obligations, debts, demands, agreements, promises, liabilities, damages, losses, controversies, costs, expenses and attorneys’ fees of any nature whatsoever, whether arising under federal law, state law, common law or equity, tribal law, foreign law, territorial law, contract, rule, regulation, any regulatory promulgation (including, but not limited to, any opinion or declaratory ruling), or any other law, including Unknown Claims, whether suspected or unsuspected, asserted or unasserted, foreseen or unforeseen, actual or contingent, liquidated or unliquidated, punitive or compensatory, as of the date of the Final Fairness Approval Order and Judgment, that relate to or arise out of loans made by and/or in the name of AWL (including loans issued in the name of American Web Loan, Inc. or Clear Creek Lending) as of the date of entry of the Preliminary Approval Order (with the exception of claims to enforce the Settlement or the Judgment); (6) provides for a mutual general release between Medley Opportunity Fund II LP, Medley LLC, Medley Capital Corporation, Medley Management, Inc., Medley Group, LLC, Brook Taube, and Seth Taube on the one hand, and American Web Loan and Curry on the other hand; and (7) provides that, as of the future Effective Date, none of Medley Opportunity Fund II LP, Medley LLC, Medley Capital Corporation, Medley Management, Inc., Medley Group, LLC, Brook Taube, and Seth Taube shall (i) be entitled to indemnification from AWL Defendants (as defined in the Settlement Agreement) or (ii) bring any claim against any Released Parties, including American Web Loan and Curry, that relate to or arise out of loans made by and/or in the name of AWL (including loans issued in the name of American Web Loan, Inc. or Clear Creek Lending) as of the date of entry of the Preliminary Approval Order (with the exception of claims to enforce the Settlement or the Judgment).

On March 31, 2021, the parties to Class Action 1 and the Objectors filed a revised settlement agreement publicly in Class Action 1 (ECF No. 483-1) (the “Revised Settlement Agreement”). As relevant to Medley LLC, the Company, Medley Opportunity Fund II LP, Medley Management, Inc., Medley Group, LLC, Brook Taube, and Seth Taube, the terms of the Revised Settlement Agreement do not differ from the terms of the original Settlement Agreement. On April 7, 2021, the Court presiding over Class Action 1 held a hearing on Plaintiffs’ motion for preliminary approval of the Revised Settlement Agreement, and entered an order granting preliminary approval of the revised settlement (the “Preliminary Approval Order”). Pursuant to the Preliminary Approval Order, the Court held a Final Approval Hearing relating to the Revised Settlement Agreement on July 9, 2021, and following the hearing, granted Final Approval of the Revised Settlement Agreement and entered the Final Judgment. It is anticipated that the effective date of the Revised Settlement Agreement will occur by August 31, 2021.

On or about January 28, 2021, a purported class action lawsuit, captioned Kahn v. PhenixFIN Corporation, et al., was filed against the Company and its directors in the Court of Chancery of the State of Delaware. Plaintiffs allege that a provision in the Company’s bylaws, which provides that directors may be removed from office for cause by the affirmative vote of 75% of capital stock entitled to vote, is inconsistent with provisions of the Delaware General Corporate Law, which plaintiffs allege would permit removal for cause by a simple majority of capital stock entitled to vote. The plaintiffs seek a declaration that the bylaw provision is invalid and to enjoin the defendants from enforcing it, as well as a reasonable allowance of attorneys’ fee. On February 10, 2021, the Board of the Company approved an amendment to the Company’s Bylaws, which, among other things, allows for the removal of directors for cause by affirmative vote of the holders of a majority of the capital stock entitled to vote at an election of directors.

On May 5, 2021, plaintiffs filed a notice and proposed order voluntarily dismissing the Action as moot and providing that jurisdiction would be retained solely to resolve an anticipated application for attorneys’ fees and expenses, which proposed order was granted by the Court of Chancery on May 5, 2021. The parties to the Action subsequently agreed to a payment by PhenixFIN to plaintiffs’ counsel of $25,000, in full satisfaction of their claim for attorneys’ fees, expenses and costs in connection with the Action. The Court of Chancery has not been asked to review or approve, and will pass no judgment on, this payment.  The Court of Chancery granted the proposed order on July 28, 2021.


Item 1A. Risk Factors

 

In addition to other information set forth in this report, you should carefully consider the “Risk Factors” discussed in our annual report on Form 10-K for the fiscal year ended September 30, 2020,2021, filed with the SEC on December 11, 2020,20, 2021, which could materially affect our business, financial condition and/or operating results. Other than the items disclosed below, there have been no material changes during the ninethree months ended June 30,December 31, 2021 to the risk factors discussed in “Item 1A. Risk Factors” of our annual report on Form 10-K. Additional risks or uncertainties not currently known to us or that we currently deem to be immaterial also may materially affect our business, financial condition and/or operating results.

 

Risks Related to our Business

 

We may not be able to pay you distributions and our distributions may not grow over time.

 

When possible, we intend tomay pay quarterly distributions to our stockholders out of assets legally available for distribution. We cannot assure you that we will achieve investment results that will allow us to pay a specified level of cash distributions or year-to-year increases in cash distributions. Our ability to pay distributions might be adversely affected by, among other things, the impact of one or more of the risk factors described herein. In addition, the inability to satisfy the asset coverage test applicable to us as a BDC could limit our ability to pay distributions. As of June 30,December 31, 2021, the Company’s asset coverage was 302.5%291.3% after giving effect to leverage and therefore the Company’s asset coverage is above 200%, the minimum asset coverage requirement under the 1940 Act. All distributions will be paid at the discretion of our board of directors and will depend on our earnings, our financial condition, maintenance of our RIC tax treatment, compliance with applicable BDC regulations, and such other factors as our board of directors may deem relevant from time to time. We cannot assure you that we will pay distributions to our stockholders in the future.

 

Risks Related to our Operations as a BDC and RIC

 

Regulations governing our operation as a BDC affect our ability to, and the way in which we, raise additional capital.capital which could have a material adverse impact on our liquidity, financial condition and results of operations.

 

We may only issue senior securities up to the maximum amount permitted by the 1940 Act. The 1940 Act permits us to issue senior securities only in amounts such that our asset coverage, as defined in the 1940 Act, equals at least 200% (or 150% if, pursuant to the 1940 Act, certain requirements are met) after such issuance or incurrence.

 

As of June 30,December 31, 2021, the Company’s asset coverage was 302.5%291.3% after giving effect to leverage and therefore the Company’s asset coverage is above 200%, the minimum asset coverage requirement under the 1940 Act.

 


Risks Relating to an Investment in our Securities

 

The indentureindentures under which the 2023 Notes and 2028 Notes are issued place restrictions on our and/or our subsidiaries’ activities.

 

The terms of the indentureindentures under which the 2023 Notes and 2028 Notes were issued place restrictions on our and/or our subsidiaries’ ability to, among other things issue securities or otherwise incur additional indebtedness or other obligations, including (1) any indebtedness or other obligations that would be equal in right of payment to the 2023 Notes and 2028 Notes, (2) any indebtedness or other obligations that would be secured and therefore rank effectively senior in right of payment to the 2023 Notes and 2028 Notes to the extent of the values of the assets securing such debt, (3) indebtedness of ours that is guaranteed by one or more of our subsidiaries and which therefore is structurally senior to the 2023 Notes or 2028 Notes and  (4) securities, indebtedness or obligations issued or incurred by our subsidiaries that would be senior to our equity interests in our subsidiaries and therefore rank structurally senior to the 2023 Notes with respect to the assets of our subsidiaries, in each case other than an incurrence of indebtedness or other obligation that would cause a violation of Section 18(a)(1)(A) of the 1940 Act, as modified by Section 61(a)(1) of the 1940 Act, or any successor provisions.provisions and, with respect to the 2028 Notes, except as would cause our asset coverage to be below 200% as a result of such borrowings and/or issuances, whether or not we continue to be subject to the regulations of the 1940 Act. These provisions generally prohibit us from making additional borrowings, including through the issuance of additional debt or the sale of additional debt securities, unless our asset coverage, as defined in the 1940 Act, equals at least 200% after such borrowings. As of June 30,December 31, 2021, the Company’s asset coverage was 302.5%291.3% after giving effect to leverage. These provisions generally prohibit us from declaring any cash dividend or distribution upon any class of our capital stock or purchasing any such capital stock if our asset coverage, as defined in the 1940 Act, is below 200% at the time of the declaration of the dividend or distribution or the purchase and after deducting the amount of such dividend, distribution or purchase.

 

Certain Risks in the Current Environment

 

We are currently operating in a period of capital markets disruptions and economic uncertainty. Such market conditions may materially and adversely affect debt and equity capital markets, which may have a negative impact on our business, financial condition and operations.

 

From time to time, capital markets may experience periods of disruption and instability. For example, between 2008 and 2009, the U.S. and global capital markets were unstable as evidenced by periodic disruptions in liquidity in the debt capital markets, significant write-offs in the financial services sector, the re-pricing of credit risk in the broadly syndicated credit market and the failure of major financial institutions. Despite actions of the U.S. federal government and foreign governments, these events contributed to worsening general economic conditions that materially and adversely impacted the broader financial and credit markets and reduced the availability of debt and equity capital for the market as a whole and financial services firms in particular.


The U.S. capital markets have experienced extreme volatility and disruption following the global outbreak of coronavirus (“COVID-19”) that began in December 2019. Some economists and major investment banks have expressed concern that the continued spread of the COVID-19 globally could lead to a world-wide economic downturn. Even after the COVID-19 pandemic subsides, the U.S. economy, as well as most other major economies, may continue to experience a recession, and we anticipate our businesses would be materially and adversely affected by a prolonged recession in the U.S.United States and other major markets. Disruptions in the capital markets have increased the spread between the yields realized on risk-free and higher risk securities, resulting in illiquidity in parts of the capital markets. The COVID-19 outbreak continues to have, and any future outbreaks could have, an adverse impact on the ability of lenders to originate loans, the volume and type of loans originated, the ability of borrowers to make payments and the volume and type of amendments and waivers granted to borrowers and remedial actions taken in the event of a borrower default, each of which could negatively impact the amount and quality of loans available for investment by the Company and returns to the Company, among other things. With respect to the U.S. credit markets, (in particular for middle market loans), the COVID-19 outbreak has resulted in, and until fully resolved is likely to continue to result in, the following among other things: (i) increased draws by borrowers on revolving lines of credit and other financing instruments; (ii) increased requests by borrowers for amendments and waivers of their credit agreements to avoid default, increased defaults by such borrowers and/or increased difficulty in obtaining refinancing at the maturity dates of their loans; (iii) greater volatility in pricing and spreads and difficulty in valuing loans during periods of increased volatility; and (iv) rapidly evolving proposals and/or actions by state and federal governments to address problems being experienced by the markets and by businesses and the economy in general which will not necessarily adequately address the problems facing the loan market and middle-market businesses. These and future market disruptions and/or illiquidity could have an adverse effect on our business, financial condition, results of operations and cash flows. 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 limit our investment originations, limit our ability to grow and have a material negative impact on our operating results and the fair values of our debt and equity investments. We may have to access, if available, alternative markets for debt and equity capital, and a severe disruption in the global financial markets, deterioration in credit and financing conditions or uncertainty regarding U.S. government spending and deficit levels or other global economic conditions could have a material adverse effect on our business, financial condition and results of operations. The Company’s performance (including that


For example, between 2008 and 2009, the U.S. and global capital markets were unstable as evidenced by periodic disruptions in liquidity in the debt capital markets, significant write-offs in the financial services sector, the re-pricing of certain of its portfolio companies) was negatively impacted duringcredit risk in the pandemic. The longer-term impact of COVID-19 on the operationsbroadly syndicated credit market and the performancefailure of major financial institutions. Despite actions of the Company is difficultU.S. federal government and foreign governments, these events contributed to predict, but may also be adverse. The longer-term potential impact on such operationsworsening general economic conditions that materially and performance could depend toadversely impacted the broader financial and credit markets and reduced the availability of debt and equity capital for the market as a large extent on future developmentswhole and actions taken by authorities and other entities to contain COVID-19 and its economic impact. The impacts, as well as the uncertainty over impacts to come, of COVID-19 have adversely affected the performance of the Company and may continue to do sofinancial services firms in the future.particular.

 

Equity capital may be difficult to raise during periods of adverse or volatile market conditions because, subject to some limited exceptions, as a BDC, we are generally not able to issue additional shares of our common stock at a price less than NAV without first obtaining approval for such issuance from our shareholdersstockholders and our independent directors. Volatility and dislocation in the capital markets can also create a challenging environment in which to raise or access debt capital. The current market and future market conditions similar to those experienced from 2008 through 2009 for any substantial length of time could make it difficult to extend the maturity of or refinance our existing indebtedness or obtain new indebtedness with similar terms and any failure to do so could have a material adverse effect on our business. The debt capital that will be available to us in the future, if at all, may be at a higher cost and on less favorable terms and conditions than what we currently experience, including being at a higher cost in a rising interest rate environment. If any of these conditions appear, they may have an adverse effect on our business, financial condition, and results of operations. These events could limit our investment originations, limit our ability to increase returns to equity holders through the effective use of leverage, and negatively impact our operating results.

 

In addition, significant changes or volatility in the capital markets may also have a negative effect on the valuations of our investments. While most of our investments are not publicly traded, applicable accounting standards require us to assume as part of our valuation process that our investments are sold in a principal market to market participants (even if we plan on holding an investment through its maturity). Significant changes in the capital markets may also affect the pace of our investment activity and the potential for liquidity events involving our investments. Thus, the illiquidity of our investments may make it difficult for us to sell our investments to access capital if required, and as a result, we could realize significantly less than the value at which we have recorded our investments if we were required to sell them for liquidity purposes. An inability to raise or access capital could have a material adverse effect on our business, financial condition or results of operations.

 

Governmental authorities worldwide have taken increased measures to stabilize the markets and support economic growth. The success of these measures is unknown and they may not be sufficient to address the market dislocations or avert severe and prolonged reductions in economic activity.

 

We also face an increased risk of investor, creditor or portfolio company disputes, litigation and governmental and regulatory scrutiny as a result of the effects of COVID-19 on economic and market conditions.

 


Events outside of our control, including public health crises, could negatively affect our portfolio companies and our results of our operations.

 

Periods of market volatility have occurred and could continue to occur in response to pandemics or other events outside of our control. These types of events have adversely affected and could continue to adversely affect operating results for us and for our portfolio companies. In December 2019, COVID-19 surfaced in China and has since spread and continues to spread to other countries, including the United States. COVID-19 spread quickly and has been identified as a global pandemic by the World Health Organization TheOrganization. COVID-19 pandemic continuesand variants thereof continue to adversely impact global commercial activity and has contributed to significant volatility in financial markets. In response, beginning in March 2020, in affected jurisdictions including the United States, unprecedented actions were and continue to be taken by governmental authorities and businesses, including quarantines, “stay at home” orders, travel and hospitality restrictions and bans, and the temporary closureclosures and limited operations of many businesses (including corporate offices, retail stores, restaurants, fitness clubs, manufacturing facilities and factories, and other businesses). The actions to contain the COVID-19 pandemic variedvary by country and by state in the United States. While certain state and local governments across the United States have taken steps to re-open their economies by lifting “stay at home” orders and re-opening businesses, a number of states and local governments have needed to pause or slow the re-opening or impose new shut-downshutdown orders as the number of casesvariants of COVID-19 hashave continued to rise.emerge. COVID-19 and the resulting economic dislocations have had and continue to have adverse consequences for the business operations and financial performance of some of our portfolio companies, which may in turn impact the valuation of our investments and have adversely affected, and threaten to continue to adversely affect, our operations. Local, state and federal and numerous non-U.S. governmental authorities have imposed travel and hospitality restrictions and bans, business closures or limited business operations and other quarantine measures on businesses and individuals that remain in effect on the date of this Quarterly Report on Form 10-Q. COVID-19 has caused the effective cessation of all business activity deemed non-essential by such governmental authorities. We cannot predict the full impact of COVID-19, including the duration and the impact of the closures and restrictions described above. As a result, we are unable to predict the duration of these business and supply-chain disruptions, the extent to which COVID-19 will negatively affect our portfolio companies’ operating results or the impact that such disruptions may have on our results of operations and financial condition. With respect to loans to portfolio companies, the Company will be impacted if, among other things, (i) amendments and waivers are granted (or are required to be granted) to borrowers permitting deferral of loan payments or allowing for PIK interest payments, (ii) borrowers default on their loans, are unable to refinance their loans at maturity, or go out of business, or (iii) the value of loans held by the Company decreases as a result of such events and the uncertainty they cause. Portfolio companies may also be more likely to seek to draw on unfunded commitments we have made, and the risk of being unable to fund such commitments is heightened during such periods. Depending on the duration and extent of the disruption to the business operations of our portfolio companies, we expect some portfolio companies, particularly those in vulnerable industries, such as travel and hospitality, to experience financial distress and possibly to default on their financial obligations to us and/or their other capital providers. In addition, if such portfolio companies are subjected to prolonged and severe financial distress, we expect some of them to substantially curtail their operations, defer capital expenditures and lay off workers. These developments would be likely to permanently impair their businesses and result in a reduction in the value of our investments in them.

 

The Company will also be negatively affected if the operations and effectiveness of our portfolio companies (or any of the key personnel or service providers of the foregoing) are compromised or if necessary or beneficial systems and processes are disrupted as a result of stay-at-home orders or other related interruptions to business operations.

 

Company performance (including the performance of certain of its portfolio companies) has been and may continue to be negatively impacted by the COVID-19 pandemic’s effects. The COVID-19 pandemic has adversely impacted economies and capital markets around the world in ways that may continue and may change in unforeseen ways for an indeterminate period. The pandemic has also adversely affected various businesses, including some in which we are invested. The COVID-19 pandemic may exacerbate pre-existing business performance, political, social and economic risks affecting certain companies and countries generally. The impacts, as well as the uncertainty over impacts to come, of COVID-19 have adversely affected the performance of the Company (including certain portfolio companies) and may continue to do so in the future. Further, the potential exists for variants of COVID-19, including the Delta variant, to impede the global economic recovery and exacerbate geographic differences in the spread of, and response to, COVID-19.

We may be subject to risks associated with significant investments in one or more economic sectors and/or industries, including the constructionbanking, finance, insurance and building sector.real estate sector and business services sector, which includes our investment in an asset based lending business.

 

At times, the Company may have a significant portion of its assets invested in securities of companies conducting business within one or more economic sectors and/or industries, including the constructionbanking, finance, insurance and building sector.real estate sector and the business services sector, which includes our investment in an asset based lending business. Companies in the same sector or industry may be similarly affected by economic, regulatory, political or market events or conditions, which may make the Company more vulnerable to unfavorable developments in that sector or industry than companies that invest more broadly. Generally, the more broadly the Company invests, the more it spreads risk and potentially reduces the risks of loss and volatility.

 


The Company presently has significant exposure to the construction and buildingbanking, finance, insurance & real estate sector (its investments in such sector comprise 16.1%26.7% of grossinvestment assets as of June 30,December 31, 2021), which subjects the Company to the particular risks of such sector to a greater degree than others not similarly concentrated. TheseCompanies in this sector are subject to certain risks, includeincluding the risk of regulatory change, decreased liquidity in credit markets and unstable interest rates. Such companies may have concentrated portfolios, such as a high level of loans to one or more industries or sectors, which makes them vulnerable to economic conditions that the construction and building sector is cyclical and isaffect such industries or sectors. Performance of such companies may be affected by a numbercompetitive pressures and exposure to investments, agreements and counterparties, including credit products that, under certain circumstances, may lead to losses (e.g., subprime loans).These companies may be subject to extensive governmental regulation that may limit the amount and types of factors, includingloans and other financial commitments they can make, and the interest rates and fees they may charge. In addition, profitability of such companies is largely dependent upon the availability and the cost of capital. In addition, the risks associated with investments in the real estate industry may subject the Company to risks similar to those of direct investments in real estate and the real estate industry in general. These include risks related to general conditionand local economic conditions, possible lack of the economy, market demandavailability of financing and changes in interest rates. Construction activity isrates or property values. The value of such investments may be affected by, among other factors, changes in the abilityvalue of the underlying properties owned by the issuer, changes in the prospect for earnings and/or cash flow growth of the investment, defaults by borrowers or tenants, market saturation, decreases in market rates for rents, and other economic, political, or regulatory occurrences affecting the real estate industry.

The Company presently has significant exposure to finance projects,an asset based lending business (its investments in such business comprise 17.4% of investment assets as of December 31, 2021), which may be reduced duesubjects the Company to the particular risks of such business to a widespread outbreakgreater degree than others not similarly concentrated. The Company’s affiliate’s asset based lending activity within the gemstone and jewelry industry is exposed to factors that can impact price of contagious disease,gemstones and jewelry, including an epidemic or pandemic suchsupply and demand of gemstones; political, economic, and global financial events; movement of the U.S. dollar versus other currencies; and the activity of large speculators and other participants. The gemstones and jewelry industry is exposed to the risk of loss as the current COVID-19 pandemic. Residential, commercial and industrial construction coulda result of fraud in its various forms. A significant decline if companies and consumers are unable to finance construction projects or if the economy precipitously declines or stalls, whichin market prices of gemstones could result in delays or cancellationsreduced collateral value and losses, i.e., a lower balance of capital projects. A downturn inasset-based loans outstanding for the residential, commercial or industrial construction industries and general economic conditions may have an adverse effect on the portfolio companies in which the Company invests.Company’s affiliate.

 


The interest rates of some of our loans to our portfolio companies may be priced using a spread over LIBOR, which is scheduled to be phased out.

 

On July 27, 2017, the Financial Conduct Authority (“FCA”) announced that it would phase out LIBOR as a benchmark by the end of 2021. It is unclear whether new methods of calculating LIBOR will be established such that it continues to exist after 2021 and the FCA has indicated that market participants should not rely on LIBOR being available after 2021. The FCA and the ICE Benchmark Administration have since announced that most LIBOR settings will no longer be published after December 31, 2021 and a majority of U.S. dollar LIBOR settings will cease publication after June 30, 2023. Regulators continue to emphasize the importance of LIBOR transition planning. As an alternative to LIBOR, for example, the U.S. Federal Reserve, in conjunction with the Alternative Reference Rates Committee, a steering committee comprised of large U.S. financial institutions, is considering replacing U.S.-dollar LIBOR with the Secured Overnight Financing Rate ("SOFR"(“SOFR”), a new index calculated by short-term repurchase agreements, backed by Treasury securities. Abandonment of or modifications to LIBOR could have adverse impacts on newly issued financial instruments and our existing financial instruments which reference LIBOR. While some instruments may contemplate a scenario where LIBOR is no longer available by providing for an alternative rate setting methodology, not all instruments may have such provisions and there is significant uncertainty regarding the effectiveness of any such alternative methodologies. Abandonment of or modifications to LIBOR could lead to significant short-term and long-term uncertainty and market instability. In the event of changes to or cessation of LIBOR, we and our portfolio companies may need to amend or restructure our existing LIBOR-based debt instruments and any related hedging arrangements that extend beyond 2021, which may be difficult, costly and time consuming. In addition, from time to time we invest in floating rate loans and investment securities whose interest rates are indexed to LIBOR. Uncertainty as to the nature of alternative reference rates and as to potential changes or other reforms to LIBOR, or any changes announced with respect to such reforms, may result in a sudden or prolonged increase or decrease in the reported LIBOR rates and the value of LIBOR-based loans and securities, including those of other issuers we or our funds currently own or may in the future own. It remains uncertain how such changes would be implemented and the effects such changes would have on us, issuers of instruments in which we invest and financial markets generally.

 


The expected discontinuation of LIBOR could have an impact on our business. We may experience operational challenges for the transition away from LIBOR including, but not limited to, amending existing loan agreements with borrowers on investments that may have not been modified with fallback language and adding effective fallback language to new agreements in the event that LIBOR is discontinued before maturity. There may be additional risks to our current processes and information systems that will need to be identified and evaluated by us. Due to the uncertainty of the replacement for LIBOR, the potential effect of any such event on our cost of capital and net investment income cannot yet be determined. In addition, the cessation of LIBOR could:

 

●Adversely impact the pricing, liquidity, value of, return on and trading for a broad array of financial products, including any LIBOR-linked securities, loans and derivatives that are included in our assets and liabilities;

 

●Require changes to documentation that governs or references LIBOR or LIBOR-based products, including, for example, pursuant to renegotiations of existing documentation to modify the terms of outstanding investments;

 

●Result in inquiries or other actions from regulators in respect of our preparation and readiness for the replacement of LIBOR with one or more alternative reference rates;

 

●Result in disputes, litigation or other actions with portfolio companies, or other counterparties, regarding the interpretation and enforceability of provisions in our LIBOR-based investments, such as fallback language or other related provisions, including, in the case of fallbacks to the alternative reference rates, any economic, legal, operational or other impact resulting from the fundamental differences between LIBOR and the various alternative reference rates;

 

●Require the transition and/or development of appropriate systems and analytics to effectively transition our risk management processes from LIBOR-based products to those based on one or more alternative reference rates, which may prove challenging given the limited history of the proposed alternative reference rates; and

 

●Cause us to incur additional costs in relation to any of the above factors.

 

There is no guarantee that a transition from LIBOR to an alternative will not result in financial market disruptions, significant increases in benchmark rates, or borrowing costs to borrowers, any of which could have an adverse effect on our business, result of operations, financial condition, and unit price.

 

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

 

None.

 

Item 3. Defaults Upon Senior Securities

 

None.

 

Item 4. Mine Safety Disclosures

 

None.

 

Item 5. Other Information

 

None.


Item 6. Exhibits

 

3.1Certificate of Incorporation (Incorporated by reference to Exhibit 99.A.3 to the Registrant’s Pre-effective Amendment No. 3 to the Registration Statement on Form N-2 (File No. 333-166491), filed on November 23, 2010).
  
3.2Certificate of Amendment to the Certificate of Incorporation (Incorporated by reference to the Current Report on Form 8-K filed on July 13, 2020).
3.3Certificate of Amendment to Certificate of Incorporation (Incorporated by reference to the Current Report on Form 8-K filed December 28, 2020).
  
3.33.4Form of Bylaws (Incorporated by reference to Exhibit 99.B.3 to the Registrant’s Pre-effective Amendment No. 3 to the Registration Statement on Form N-2 (File No. 333-166491), filed on November 23, 2010).
  
3.43.5Amendment No. 1 to Bylaws (Incorporated by reference to the Current Report on Form 8-K filed February 7, 2019).
  
3.53.6Amendment No. 2 to Bylaws (Incorporated by reference to the Current Report on Form 8-K filed December 28, 2020).
  
3.7Amendment No. 3 to the Bylaws (Incorporated by reference to the Current Report on Form 8-K filed February 16, 2021.)
4.1Form of Stock Certificate (Incorporated by reference to Exhibit 99.D to the Registrant’s Pre-effective Amendment No. 3 to the Registration Statement on Form N-2 (File No. 333-166491), filed on November 23, 2010).
  
4.2Indenture, dated February 7, 2012, between Medley Capital Corporation and U.S. Bank National Association, as Trustee (Incorporated by reference to Exhibit 99.D.2 to the Registrant’s Pre-Effective Amendment No. 1 to the Registration Statement on Form N-2 (File No. 333-179237), filed on February 13, 2012).
  
4.3First Supplemental Indenture, dated March 21, 2012, between Medley Capital Corporation and U.S. Bank National Association, as Trustee (Incorporated by reference to Exhibit 99.D.4 to the Registrant’s Post-Effective Amendment No. 2 to the Registration Statement on Form N-2 (File No. 333-179237), filed on March 21, 2012).
  
4.4Second Supplemental Indenture, dated March 18, 2013, between Medley Capital Corporation and U.S. Bank National Association, as Trustee (Incorporated by reference to Exhibit 99.D.4 to the Registrant’s Post-Effective Amendment No. 7 to the Registration Statement on Form N-2 (File No. 333-179237), filed on March 15, 2013).
  
4.5Third Supplemental Indenture, dated December 17, 2015, between Medley Capital Corporation and U.S. Bank National Association, as Trustee (Incorporated by reference to Exhibit 99.D.6 to the Registrant’s Post-Effective Amendment No. 11 to the Registration Statement on Form N-2 (File No. 333-187324), filed December 17, 2015).
  
4.6DeedDescription of Trust, dated January 23, 2018, between Medley Capital Corporation and Mishmeret Trust Company, Ltd.PhenixFIN Corporation’s securities registered pursuant to Section 12 of the Securities Exchange Act of 1934 (Incorporated by reference to the Registrant’s Registration Statement on Form N-2 (File No. 333-230790), filed on April 10, 2019).
4.7Amendment to Deed of Trust, dated August 12, 2019, between Medley Capital Corporation and Mishmeret Trust Company, Ltd. (Incorporated by reference by the Current Report on Form 8-K filed on August 16, 2019).
4.8Statement of Eligibility of Trustee on Form T-1 (Incorporated by reference to Exhibit d.5 to the Registrant’s Registration Statement on Form N-2 (File No. 333-179237), filed on March 15, 2013).
10.1Form of Amended and Restated Investment Management Agreement between Registrant and MCC Advisors LLC (Incorporated by reference to Exhibit 99.G to Registrant’s Post-Effective Amendment No. 3 to the Registration Statement on N-2 (File No. 333-187324), filed on December 10, 2013).
10.2Letter from MCC Advisors LLC re: Waiver of Base Management Fee and Incentive Fee on Net Investment Income, dated February 8, 2016 (Incorporated by reference to Exhibit 99.K.5 to Registrant’s Pre-Effective Amendment No. 1 to the Registration Statement on Form N-2 (File No. 333-208746)333-258913), filed on March 25, 2016).October 15, 2021.
  
10.310.1Form of Custody Agreement (Incorporated by reference to Exhibit 99.J.1 to the Registrant’s Pre-effective Amendment No. 3 to the Registration Statement on Form N-2 (File No. 333-166491), filed on November 23, 2010).
  
10.4Form of Administration Agreement (Incorporated by reference to Exhibit 99.K.2 to the Registrant’s Pre-effective Amendment No. 1 to the Registration Statement on Form N-2 (File No. 333-166491), filed on June 9, 2010).
 
10.5Form of Sub-Administration Agreement (Incorporated by reference to Exhibit 99.K.4 to the Registrant’s Pre-effective Amendment No. 3 to the Registration Statement on Form N-2 (File No. 333-166491), filed on November 23, 2010).
10.2 
10.6Trademark License Agreement (Incorporated by reference to Exhibit 99.K.3 to the Registrant’s Pre-effective Amendment No. 1 to the Registration Statement on Form N-2 (File No. 333-166491), filed on June 9, 2010).
10.7Form of Dividend Reinvestment Plan (Incorporated by reference to Exhibit 99.E to the Registrant’s Pre-effective Amendment No. 3 to the Registration Statement on Form N-2 (File No. 333-166491), filed on November 23, 2010).
  


10.8Senior Secured Revolving Credit Agreement among Medley Capital Corporation as borrower, the Lenders party thereto, and ING Capital LLC, as Administrative Agent, dated August 4, 2011 (Incorporated by reference to the Current Report on Form 8-K filed on August 9, 2011).
 
10.9Guarantee, Pledge and Security Agreement among the Company, the Subsidiary Guarantors party thereto, ING Capital LLC, as Administrative Agent, each Financial Agent and Designated Indebtedness Holder party thereto and ING Capital LLC, as Collateral Agent, dated August 4, 2011 (Incorporated by reference to the Current Report on Form 8-K filed on August 9, 2011).
10.3 
10.10Amendment No. 1, dated as of August 31, 2012, to the Senior Secured Revolving Credit Agreement dated as of August 4, 2011, among Medley Capital Corporation as borrower, the Lenders party thereto, and ING Capital LLC, as Administrative Agent (Incorporated by reference to the Current Report on Form 8-K filed on September 6, 2012).
10.11Amendment No. 2, dated as of December 7, 2012, to the Senior Secured Revolving Credit Agreement dated as of August 4, 2011, among Medley Capital Corporation as borrower, the Lenders party thereto, and ING Capital LLC, as Administrative Agent, as amended by Amendment No. 1 to the Senior Secured Revolving Credit Agreement, dated as of August 31, 2012 (Incorporated by reference to the Current Report on Form 8-K filed on December 13, 2012).
10.12Amendment No. 3, dated as of March 28, 2013, to the Senior Secured Revolving Credit Agreement dated as of August 4, 2011, among Medley Capital Corporation as borrower, the Lenders party thereto, and ING Capital LLC, as Administrative Agent, as amended by Amendment Nos. 1 and 2 to the Senior Secured Revolving Credit Agreement, dated as of August 31, 2012 and December 7, 2012, respectively (Incorporated by reference to the Current Report on Form 8-K filed on April 2, 2013).
10.13Senior Secured Term Loan Credit Agreement, dated as of August 31, 2012, among Medley Capital Corporation as borrower, the Lenders party thereto, and ING Capital LLC, as Administrative Agent (Incorporated by reference to the Current Report on Form 8-K filed on September 6, 2012).
10.14Amendment No. 1, dated as of December 7, 2012, to the Senior Secured Term Loan Credit Agreement dated as of August 31, 2012, among Medley Capital Corporation as borrower, the Lenders party thereto, and ING Capital LLC, as Administrative Agent (Incorporated by reference to the Current Report on Form 8-K filed on December 13, 2012).
10.15Amendment No. 2, dated as of January 23, 2013, to the Senior Secured Term Loan Credit Agreement dated as of August 31, 2012, among Medley Capital Corporation as borrower, the Lenders party thereto, and ING Capital LLC, as Administrative Agent, as amended by Amendment No. 1 to the Senior Secured Term Loan Credit Agreement, dated as of January 23, 2013 (Incorporated by reference to the Current Report on Form 8-K filed on January 29, 2013).
10.16Amendment No. 3, dated as of March 28, 2013, to the Senior Secured Term Loan Credit Agreement, dated as of August 31, 2012, among Medley Capital Corporation as borrower, the Lenders party thereto, and ING Capital LLC, as Administrative Agent, as amended by Amendment Nos. 1 and 2 to the Senior Secured Term Loan Credit Agreement, dated as of December 7, 2012 and January 23, 2013, respectively (Incorporated by reference to the Current Report on Form 8-K filed on April 2, 2013).
10.17Amendment No. 4, dated as of May 1, 2013, to the Senior Secured Revolving Credit Agreement, dated as of August 4, 2011, among Medley Capital Corporation as borrower, the Lenders party thereto, and ING Capital LLC, as Administrative Agent, as amended by Amendment Nos. 1, 2 and 3 to the Senior Secured Revolving Credit Agreement, dated as of August 31, 2012, December 7, 2012 and March 28, 2013, respectively (Incorporated by reference to the Current Report on Form 8-K filed on May 7, 2013).
10.18Amendment No. 4, dated as of May 1, 2013, to the Senior Secured Term Loan Credit Agreement, dated as of August 31, 2012, among Medley Capital Corporation as borrower, the Lenders party thereto, and ING Capital LLC, as Administrative Agent, as amended by Amendment Nos. 1, 2 and 3 to the Senior Secured Term Loan Credit Agreement, dated as of December 7, 2012, January 23, 2013 and March 28, 2013, respectively (Incorporated by reference to the Current Report on Form 8-K filed on May 7, 2013).
10.19Amendment No. 5, dated as of June 2, 2014, to the Senior Secured Revolving Credit Agreement, dated as of August 4, 2011, among Medley Capital Corporation as borrower, the Lenders party thereto, and ING Capital LLC, as Administrative Agent, as amended by Amendment Nos. 1, 2, 3 and 4 to the Senior Secured Revolving Credit Agreement, dated as of August 31, 2012, December 7, 2012, March 28, 2013 and May 1, 2013, respectively (Incorporated by reference to the Current Report on Form 8-K filed on June 3, 2014).
10.20Amendment No. 5, dated as of June 2, 2014, to the Senior Secured Term Loan Credit Agreement, dated as of August 31, 2012, among Medley Capital Corporation as borrower, the Lenders party thereto, and ING Capital LLC, as Administrative Agent, as amended by Amendment Nos. 1, 2, 3 and 4 to the Senior Secured Term Loan Credit Agreement, dated as of December 7, 2012, January 23, 2013, March 28, 2013 and May 1, 2013, respectively (Incorporated by reference to the Current Report on Form 8-K filed on June 3, 2014).


10.21Amendment No. 6, dated as of February 2, 2015, to the Senior Secured Revolving Credit Agreement, dated as of August 4, 2011, among Medley Capital Corporation as borrower, the Lenders party thereto, and ING Capital LLC, as Administrative Agent, as amended by Amendment Nos. 1, 2, 3, 4 and 5 to the Senior Secured Revolving Credit Agreement, dated as of August 31, 2012, December 7, 2012, March 28, 2013, May 1, 2013 and June 2, 2014, respectively (Incorporated by reference to Exhibit 10.1 to the Registrant’s Quarterly Report on Form 10-Q filed on February 9, 2015).
10.22Amendment No. 6 to the Senior Secured Term Loan Credit Agreement, dated as of August 31, 2012, among Medley Capital Corporation as borrower, the Lenders party thereto, and ING Capital LLC, as Administrative Agent, as amended by Amendment Nos. 1, 2, 3, 4 and 5 to the Senior Secured Term Loan Credit Agreement, dated as of December 7, 2012, January 23, 2013, March 28, 2013, May 1, 2013 and June 2, 2014, respectively (Incorporated by reference to Exhibit 10.2 to the Registrant’s Quarterly Report on Form 10-Q filed on February 9, 2015).
10.23Amended and Restated Senior Secured Revolving Credit Agreement, dated as of July 28, 2015, by and among the Company as borrower, each of the subsidiary guarantors party thereto, the Lenders party thereto and ING Capital LLC, as Administrative Agent (Incorporated by reference to the Current Report on Form 8-K filed on July 30, 2015).
10.24Amendment No. 1 to Amended and Restated Senior Secured Revolving Credit Agreement, dated as of September 16, 2016, by and among the Company as borrower, MCC Investment Holdings LLC, MCC Investment Holdings Sendero LLC, MCC Investment Holdings RT1 LLC, MCC Investment Holdings Omnivere LLC, MCC Investment Holdings Amvestar, LLC, and MCC Investment Holdings AAR, LLC, as subsidiary guarantors, the Lenders party thereto and ING Capital LLC, as Administrative Agent (Incorporated by reference to the Current Report on Form 8-K filed on September 22, 2016).
10.25Amendment No. 2 to Amended and Restated Senior Secured Revolving Credit Agreement, dated as of February 8, 2017, by and among the Company as borrower, MCC Investment Holdings LLC, MCC Investment Holdings Sendero LLC, MCC Investment Holdings RT1 LLC, MCC Investment Holdings Omnivere LLC, MCC Investment Holdings Amvestar, LLC, and MCC Investment Holdings AAR, LLC, as subsidiary guarantors, the Lenders party thereto and ING Capital LLC, as Administrative Agent (Incorporated by reference to the Current Report on Form 8-K filed on February 10, 2017).
10.26Amendment No. 3 to Amended and Restated Senior Secured Revolving Credit Agreement, dated as of September 1, 2017, by and among the Company as borrower, MCC Investment Holdings LLC, MCC Investment Holdings Sendero LLC, MCC Investment Holdings RT1 LLC, MCC Investment Holdings Omnivere LLC, MCC Investment Holdings Amvestar, LLC, and MCC Investment Holdings AAR, LLC, as subsidiary guarantors, the Lenders party thereto and ING Capital LLC, as Administrative Agent (Incorporated by reference to the Current Report on Form 8-K filed on September 8, 2017).
10.27Amendment No. 4 to Amended and Restated Senior Secured Revolving Credit Agreement, dated as of February 12, 2018, by and among the Company as borrower, MCC Investment Holdings LLC, MCC Investment Holdings Sendero LLC, MCC Investment Holdings RT1 LLC, MCC Investment Holdings Omnivere LLC, MCC Investment Holdings Amvestar, LLC, and MCC Investment Holdings AAR, LLC, as subsidiary guarantors, the Lenders party thereto and ING Capital LLC, as Administrative Agent (Incorporated by reference to the Current Report on Form 8-K filed on February 16, 2018).
10.28Amended and Restated Senior Secured Term Loan Credit Agreement dated as of July 28, 2015, by and among the Company as borrower, each of the subsidiary guarantors party thereto, the Lenders party thereto and ING Capital LLC, as Administrative Agent (Incorporated by reference to the Current Report on Form 8-K filed on July 30, 2015).
10.29Amendment No. 1 to Amended and Restated Senior Secured Term Loan Credit Agreement dated as of September 16, 2016, by and among the Company as borrower, MCC Investment Holdings LLC, MCC Investment Holdings Sendero LLC, MCC Investment Holdings RT1 LLC, MCC Investment Holdings Omnivere LLC, MCC Investment Holdings Amvestar, LLC, and MCC Investment Holdings AAR, LLC, as subsidiary guarantors, the Lenders party thereto and ING Capital LLC, as Administrative Agent (Incorporated by reference to the Current Report on Form 8-K filed on September 22, 2016).
10.30Amendment No. 2 to Amended and Restated Senior Secured Term Loan Credit Agreement dated as of February 8, 2017, by and among the Company as borrower, MCC Investment Holdings LLC, MCC Investment Holdings Sendero LLC, MCC Investment Holdings RT1 LLC, MCC Investment Holdings Omnivere LLC, MCC Investment Holdings Amvestar, LLC, and MCC Investment Holdings AAR, LLC, as subsidiary guarantors, the Lenders party thereto and ING Capital LLC, as Administrative Agent (Incorporated by reference to the Current Report on Form 8-K filed on February 10, 2017).
10.31Amendment No. 3 to Amended and Restated Senior Secured Term Loan Credit Agreement dated as of September 1, 2017, by and among the Company as borrower, MCC Investment Holdings LLC, MCC Investment Holdings Sendero LLC, MCC Investment Holdings RT1 LLC, MCC Investment Holdings Omnivere LLC, MCC Investment Holdings Amvestar, LLC, and MCC Investment Holdings AAR, LLC, as subsidiary guarantors, the Lenders party thereto and ING Capital LLC, as Administrative Agent (Incorporated by reference to the Current Report on Form 8-K filed on September 8, 2017).


10.32Incremental Assumption Agreement, dated as of February 10, 2012, made by Credit Suisse AG, Cayman Islands Branch, as Assuming Lender, relating to the Senior Secured Revolving Credit Agreement dated as of August 4, 2011, among Medley Capital Corporation, as Borrower, the Several Lenders and Agents from Time to Time Parties Thereto, and ING Capital LLC, as Administrative Agent and Collateral Agent (Incorporated by reference to the Current Report on Form 8-K filed on February 10, 2012).
10.33Incremental Assumption Agreement dated as of March 30, 2012, made by Onewest Bank, FSB, as Assuming Lender, relating to the Senior Secured Revolving Credit Agreement dated as of August 4, 2011, among Medley Capital Corporation, as Borrower, the Several Lenders and Agents from Time to Time Parties Thereto, and ING Capital LLC, as Administrative Agent and Collateral Agent (Incorporated by reference to the Current Report on Form 8-K filed on April 4, 2012).
10.34Incremental Assumption Agreement dated as of May 3, 2012, made by Doral Bank, as Assuming Lender, relating to the Senior Secured Revolving Credit Agreement dated as of August 4, 2011, among Medley Capital Corporation, as Borrower, the Several Lenders and Agents from Time to Time Parties Thereto, and ING Capital LLC, as Administrative Agent and Collateral Agent (Incorporated by reference to the Current Report on Form 8-K filed on May 3, 2012).
10.35Incremental Assumption Agreement dated as of September 25, 2012, made by Stamford First Bank, a division of the Bank of New Canaan, as Assuming Lender, relating to the Senior Secured Revolving Credit Agreement dated as of August 4, 2011, as amended by Amendment No. 1, dated as of August 31, 2012, among Medley Capital Corporation, as Borrower, the Several Lenders and Agents from Time to Time Parties Thereto, and ING Capital LLC, as Administrative Agent and Collateral Agent (Incorporated by reference to the Current Report on Form 8-K filed on September 28, 2012).
10.36Limited Liability Company Operating Agreement of MCC Senior Loan Strategy JV I LLC, a Delaware Limited Liability Company, dated as of March 27, 2015 (Incorporated by reference to the Current Report on Form 8-K filed on March 30, 2015).
10.37Settlement Term Sheet, dated April 15, 2019 (Incorporated by reference to the Current Report on Form 8-K, filed on April 17, 2019).


10.4 
10.38Stipulation of Settlement, dated July 29, 2019, by and among Medley Capital Corporation, Brook Taube, Seth Taube, Jeff Tonkel, Mark Lerdal, Karin Hirtler-Garvey, John E. Mack, Arthur S. Ainsberg, Medley Management Inc., MCC Advisors LLC, Medley LLC and Medley Group LLC, on the one hand, and FrontFour Capital Group LLC and FrontFour Master Fund, Ltd., on behalf of themselves and a class of similarly situated stockholders of Medley Capital Corporation, on the other hand, in connection with the action styled In re Medley Capital Corporation Stockholder Litigation, Cons. C.A. No. 2019-0100-KSJM (Incorporated by reference to the Current Report on Form 8-K, filed on August 2, 2019).
  
10.3910.5Governance Agreement, dated July 29, 2019, by and among, Medley Capital Corporation, on the one hand, and FrontFour Capital Group LLC, FrontFour Master Fund, Ltd., FrontFour Capital Corp., FrontFour Opportunity Fund, David A. Lorber, Stephen E. Loukas and Zachary R. George, on the other hand (Incorporated by reference to the Current Report on Form 8-K, filed on August 2, 2019).
10.40Order and Final Judgment, dated December 20, 2019 (Incorporated by reference to the Amendment No. 1 to the Current Report on the Form 8-K, filed on December 30, 2019).
  
10.4110.6Membership Interest PurchaseStandstill Agreement, dated as of October 8,August 19, 2020, by and amongbetween the Medley Capital Corporation Great American Life Insurance Company, MCC Senior Loan Strategy JV I LLC and GEMS Fund 5, L.P.Howard Amster and the other persons and entities identified therein (Incorporated by reference to Exhibit 10.1 to the Current Report on Form 8-K filed on October 13,August 21, 2020).
  
10.4210.7Fund Accounting Servicing Agreement, dated November 19, 2020, by and between Medley Capital Corporation and U.S. Bancorp Fund Services, LLC (Incorporated by reference to Exhibit 10.16 to the Registrant’s Annual Report on Form 10-K filed on December 11, 2020).
10.43Administration Servicing Agreement (Incorporated by reference to Exhibit 10.17 to the Registrant’s Annual Report on Form 10-K filed on December 11, 2020).
  
21.110.8List of SubsidiariesAdministration Servicing Agreement, dated November 19, 2020, by and between Medley Capital Corporation and U.S. Bancorp Fund Services, LLC (Incorporated by reference to Exhibit 21.110.17 to the Registrants QuarterlyAnnual Report on Form 10-Q for the period ended December 31, 2020,10-K filed on February 16, 2021)December 11, 2020).
  
14.1Code of Ethics & Insider Trading Policy of the Registrant (Incorporated by reference to Exhibit 99.R to the Registrant’s Registration Statement on Form N-2 (File No. 333-258913), filed on August 19, 2021.
21.1List of Subsidiaries*
31.1Certification of Chief Executive Officer pursuant to Rule 13a-14 of the Securities Exchange Act of 1934, as amended.*
  
31.2Certification of Chief Financial Officer pursuant to Rule 13a-14 of the Securities Exchange Act of 1934, as amended.*
  
32.1Certification of Chief Executive Officer and Chief Financial Officer pursuant to section 906 of The Sarbanes-Oxley Act of 2002.*

 

*Filed herewith.

 


72

SIGNATURES

 

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

 

Dated: August 11, 2021February 10, 2022
PhenixFIN Corporation
   
 By/s/ David Lorber
  David Lorber
  Chief Executive Officer
  (Principal Executive Officer)
   
 By/s/ Ellida McMillan
  Ellida McMillan
  Chief Financial Officer
  (Principal Accounting and Financial Officer)

 

73