UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
☐ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT OF 1934
☒ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
THE SECURITIES EXCHANGE ACT
For the transition period from November 1, 2016 to December 31, 2016
Commission file number: 000-55277
INTEGRITY CAPITAL INCOME FUND, INC.
(Exact name of the registrant as specified in its charter)
Colorado | 46-4285184 |
(State or other jurisdiction of incorporation or organization) | (IRS Employer Identification No.) |
13540 Meadowgrass Drive, Suite 100
Colorado Springs, Colorado 80921
(Address of principal executive offices)
(719) 955-4801
Telephone number, including
Area code
(Former name or former address if changed since last report)
Indicate by check mark whether the registrant (1) filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the past 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 T No ☐
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes T No ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No T
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company:
Large accelerated filer ☐ Accelerated filer ☐ Non-accelerated filer T Smaller reporting Company ☐
There were 2,463,778 shares of the issuer's common stock, par value $0.0001, outstanding as of May 4, 2017.
FORWARD LOOKING STATEMENTS
This Transition Report on 10-Q contains forward-looking statements that involve substantial risks and uncertainties. These forward-looking statements are not historical facts, but rather are based on current expectations, estimates and projections about us, our current and prospective portfolio investments, our industry, our beliefs, and our assumptions. Words such as "anticipates," "expects," "intends," "plans," "believes," "seeks," "estimates," "would," "should," "targets," "projects," and variations of these words and similar expressions are intended to identify forward-looking statements. These statements are not guarantees of future performance and are subject to risks, uncertainties, and other factors, some of which are beyond our control and difficult to predict and could cause actual results to differ materially from those expressed or forecasted in the forward-looking statements including, without limitation:
| · | an economic downturn could impair our portfolio companies' abilities to continue to operate, which could lead to the loss of some or all of our investments in such portfolio companies; |
| · | the risks, uncertainties and other factors we identify in the sections entitled "Risk Factors" in our Annual Report on Form 10-K for the year ended October 31, 2016 filed with the SEC on January 27, 2017 and elsewhere in this report and in our filings with the SEC. |
Although management believes that the assumptions on which these forward-looking statements are based are reasonable, any of those assumptions could prove to be inaccurate, and as a result, the forward-looking statements based on those assumptions also could be inaccurate. In light of these and other uncertainties, the inclusion of a projection or forward-looking statement in this annual report should not be regarded as a representation by management that its plans and objectives will be achieved. Do not place undue reliance on these forward-looking statements, which apply only as of the date of this report. Management does not undertake any obligation to update or revise any forward-looking statements.
INTEGRITY CAPITAL INCOME FUND, INC.
TRANSITION REPORT ON FORM 10-Q
FOR THE TRANSITION PERIOD FROM
NOVEMBER 1, 2016 TO DECEMBER 31, 2016
CONTENTS
PART I – Financial Information | 2 |
| |
Item 1. Financial Statements | 2 |
| |
Report of Independent Registered Public Accounting Firm | 2 |
| |
Statements of Assets, Liabilities and Net Assets as of December 31, 2016 and October 31, 2016 | 3 |
| |
Schedules of Investments as of December 31, 2016 and October 31, 2016 | 4 |
| |
Statements of Operations for the two months ended December 31, 2016 and December 31, 2015 (unaudited) | 8 |
| |
Statements of Changes in Net Assets for the two months ended December 31, 2016 and December 31, 2015 (unaudited) | 9 |
| |
Statements of Cash Flows for the two months ended December 31, 2016 and December 31, 2015 (unaudited) | 10 |
| |
Notes to Financial Statements | 11 |
| |
Item 2. Management's Discussion and Analysis of Financial Condition and Results o Operations | 26 |
| |
Item 3. Quantitative and Qualitative Disclosures About Market Risk | 31 |
| |
Item 4. Controls and Procedures | 32 |
| |
PART II – Other Information | 32 |
| |
Item 6. Exhibits | 32 |
| |
Signatures | 33 |
| |
PART I – FINANCIAL INFORMATION
Item 1. FINANCIAL STATEMENTS
To the Board of Directors and Shareholders
Integrity Capital Income Fund, Inc.
We have audited the accompanying statements of assets, liabilities and net assets, including the schedules of investments, of Integrity Capital Income Fund, Inc. (the Company) as of December 31, 2016 and October 31, 2016, and the related statements of operations, changes in net assets, cash flows and financial highlights for the period from November 1, 2016 through December 31, 2016. These financial statements and financial highlights are the responsibility of the Company's management. Our responsibility is to express an opinion on these financial statements and financial highlights based on our audits.
We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements and financial highlights are free of material misstatement. The Company is not required to have, nor were we engaged to perform an audit of its internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. Our procedures included confirmation of investments owned as of December 31, 2016, by correspondence with the custodian, underlying fund advisors or counterparties. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the financial statements and financial highlights referred to above present fairly, in all material respects, the financial position of Integrity Capital Income Fund, Inc. as of December 31, 2016 and October 31, 2016, and the results of its operations, its cash flows, and the financial highlights for the period from November 1, 2016 through December 31, 2016 in conformity with U.S. generally accepted accounting principles.
/s/ RSM US LLP
Denver, Colorado
May 4, 2017
Integrity Capital Income Fund, Inc. | | | |
| | | |
STATEMENTS OF ASSETS, LIABILITIES AND NET ASSETS | | | |
| | As of | |
| | December 31, 2016 | | | October 31, 2016 | |
| | | | | | |
ASSETS: | | | | | | |
Investments at fair value | | | | | | |
Non-controlled/non-affiliate company investments | | $ | 23,378,866 | | | $ | 21,805,282 | |
Controlled affiliate company investments | | | 902,312 | | | | 902,312 | |
Total Investments at fair value (cost $23,558,400 and $22,045,584) | | | 24,281,178 | | | | 22,707,594 | |
Cash and cash equivalents | | | 1,472,162 | | | | 2,528,322 | |
Interest receivable | | | 1,220,196 | | | | 1,032,000 | |
Prepaid insurance | | | 13,083 | | | | 15,916 | |
Other assets | | | 12,017 | | | | 12,500 | |
Total assets | | $ | 26,998,636 | | | $ | 26,296,332 | |
| | | | | | | | |
LIABILITIES: | | | | | | | | |
Due to Adviser | | $ | 240,759 | | | $ | 168,694 | |
Line of credit payable | | | 1,714,658 | | | | 1,700,687 | |
Income taxes payable | | | 125,508 | | | | 125,508 | |
Total liabilities | | $ | 2,080,925 | | | $ | 1,994,889 | |
| | | | | | | | |
Commitments and contingencies (Note 6) | | | - | | | | - | |
| | | | | | | | |
NET ASSETS | | $ | 24,917,711 | | | $ | 24,301,443 | |
| | | | | | | | |
NET ASSETS REPRESENTED BY SHAREHOLDERS' EQUITY: | | | | | | | | |
Common stock, par value $0.0001 per share, 200,000,000 shares authorized; 2,525,040 and 2,459,506 common shares issued and outstanding | | $ | 253 | | | $ | 246 | |
Preferred stock, par value $0.0001 per share, 10,000,000 shares authorized; Zero shares issued and outstanding | | | - | | | | - | |
Paid-in capital in excess of par value | | | 25,547,836 | | | | 24,872,843 | |
Accumulated over-distributed net investment income | | | (1,526,272 | ) | | | (1,406,772 | ) |
Net unrealized appreciation on investments | | | 722,778 | | | | 662,010 | |
Net realized gain on investments | | | 173,116 | | | | 173,116 | |
| | | | | | | | |
TOTAL NET ASSETS REPRESENTED BY SHAREHOLDERS' EQUITY | | $ | 24,917,711 | | | $ | 24,301,443 | |
| | | | | | | | |
Net asset value per share | | $ | 9.87 | | | $ | 9.88 | |
See Notes to Financial Statements
Integrity Capital Income Fund, Inc. | | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
SCHEDULE OF INVESTMENTS | | | | | | | | | | | |
AS OF DECEMBER 31, 2016 | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Company | | | | Portfolio Company Industry | | Investment | | Interest Rate | | Senior/ Secondary | | Cost | | | Fair Value | | | Unrealized Appreciation/ (Depreciation) on Investments | | | % of Net Assets |
| | | | | | | | | | | | | | | | | | | | | | |
Debt Securities (United States) (1) | | | | | | | | | | | | | | | | | | | | | | |
5500 South Quebec Holdings, LLC | | | | Real Estate | | Promissory note ($4,175,000 par due 12/2019) | | 0% Cash / 8% PIK | | Senior Secured | | $ | 4,152,361 | | | $ | 4,271,543 | | | $ | 119,182 | | | | 17.1 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Aequitas Commercial Finance, LLC | | | (5) | | Financial Services | | Promissory note ($500,000 par due 5/2016) | | | 14.50% | | Senior Secured | | | 500,000 | | | | 346,295 | | | | (153,705 | ) | | | 1.4 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Aequitas Peer-To-Peer Funding, LLC 1 | | | (5) | | Financial Services | | Promissory note ($110,000 par due 5/2016) | | | 14.50% | | Senior Secured | | | 110,000 | | | | 24,817 | | | | (85,183 | ) | | | 0.1 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Aequitas Peer-To-Peer Funding, LLC 2 | | | (5) | | Financial Services | | Promissory note ($16,500 par due 10/2016) | | | 14.50% | | Senior Secured | | | 16,500 | | | | 3,722 | | | | (12,778 | ) | | | 0.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ajubeo, LLC | | | | | Technology | | Promissory note ($375,000 par due 12/2017) | | 0% Cash / 8% PIK | | Secondary Secured | | | 375,000 | | | | 368,706 | | | | (6,294 | ) | | | 1.5 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
All Pro Funding II, LLC | | | | | Real Estate | | Promissory note ($1,000,000 par due 12/2020) | | | 11.00% | | Senior Secured | | | 1,000,000 | | | | 1,000,000 | | | | - | | | | 4.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Burnham & Sullivan Holdings, LLC | | | | | Real Estate | | Promissory note ($299,000 par due 7/2018) | | | 10.50% | | Secondary Secured | | | 299,000 | | | | 294,485 | | | | (4,515 | ) | | | 1.2 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Care Payment Holdings, LLC | | | (5) | | Healthcare | | Promissory note ($1,000,000 par due 9/2018) | | | 12.00% | | Senior Secured | | | 1,000,000 | | | | 723,299 | | | | (276,701 | ) | | | 2.9 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
eCOS, LLC | | | | | Real Estate | | Promissory note ($1,150,059 par due 5/2018) | | | 12.00% | | Secondary Secured | | | 1,143,554 | | | | 1,119,418 | | | | (24,136 | ) | | | 4.5 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
IRC Malibu, LLC | | | (7) | | Real Estate | | Promissory note ($1,619,000 par due 3/2017) | | | 12.00 | | Secondary Secured | | | 1,606,947 | | | | 1,619,000 | | | | 12,053 | | | | 6.5 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Monarch Country Meadows, LLC | | | | �� | Real Estate | | Promissory note ($199,800 par due 8/2017) | | | 12.00% | | Secondary Secured | | | 195,717 | | | | 199,800 | | | | 4,083 | | | | 0.8 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Monarch Lincoln Meadows, LLC | | | | | Real Estate | | Promissory note ($1,340,000 par due 2/2017) | | | 12.70% | | Secondary Secured | | | 1,309,133 | | | | 1,315,711 | | | | 6,578 | | | | 5.3 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NC Foundation | | | | | Real Estate | | Promissory note ($1,200,000 par due 10/2018) | | | 12.00% | | Secondary Secured | | | 1,190,500 | | | | 1,218,946 | | | | 28,446 | | | | 4.9 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Northstar Portfolio, LLC | | | | | Real Estate | | Promissory note ($3,915,445 par due 9/2020) | | 0% Cash / 6% PIK | | Secondary Secured | | | 3,915,445 | | | | 4,112,826 | | | | 197,381 | | | | 16.5 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Patriot Park | | | | | Real Estate | | Promissory note ($1,000,000 par due 10/2021) | | | 12.00% | | Secondary Secured | | | 988,542 | | | | 1,000,000 | | | | 11,458 | | | | 4.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Subsentio, LLC | | | | | Technology | | Promissory note ($1,200,000 par due 7/2020) | | | 8.75% | | Secondary Secured | | | 1,196,389 | | | | 1,200,000 | | | | 3,611 | | | | 4.8 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
PCM Tax Lien Fund, LP | | | (2)(4) | | Real Estate | | Promissory note ($902,312 par due 11/2017) | | | 7.00% | | Secondary Secured | | | 902,312 | | | | 902,312 | | | | - | | | | 3.6 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TVO Capital Management, LLC - Westport on the River | | | (6) | | Real Estate | | Promissory note ($987,000 par due at Final Close) | | | 8.00% | | Secondary Secured | | | 987,000 | | | | 987,000 | | | | - | | | | 4.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TVO North America, LLC 1 | | | (8) | | Real Estate | | Promissory note ($500,000 par due at 3/2017) | | | 12.00% | | Secondary Secured | | | 500,000 | | | | 500,000 | | | | - | | | | 2.0 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
TVO North America, LLC 2 | | | (8) | | Real Estate | | Promissory note ($820,000 par due 3/2017) | | | 12.00% | | Secondary Secured | | | 820,000 | | | | 820,000 | | | | - | | | | 3.3 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total debt securities | | | | | | | | | | | | | | $ | 22,208,400 | | | $ | 22,027,880 | | | $ | (180,520 | ) | | | 88.4 | % |
See Notes to Financial Statements
| | | | | | | | | | | | | | | | | |
Equity Securities (United States) (1) (3) | | | | Contracts | | | | | | | | | | | | | |
5500 South Quebec Holdings, LLC | Real Estate | Warrants (expiration date 7/2025) | | | 49 | | | $ | - | | | $ | - | | | $ | - | | | | 0.0 | % |
| | | | | | | | | | | | | | | | | | | | | | |
Ajubeo, LLC | Technology | Warrants (expiration date 12/2019) | | | 73,424 | | | | - | | | | 392,084 | | | | 392,084 | | | | 1.6 | % |
| | | | | | | | | | | | | | | | | | | | | | |
Subsentio, LLC | Technology | Warrants (expiration date 5/2025) | | | 136,459 | | | | - | | | | 361,890 | | | | 361,890 | | | | 1.5 | % |
| | | | | | | | | | | | | | | | | | | | | | |
Subsentio, LLC | Technology | Warrants (expiration date 7/2026) | | | 66,666 | | | | - | | | | 161,598 | | | | 161,598 | | | | 0.6 | % |
| | | | | | | | | | | | | | | | | | | | | | |
Total equity securities | | | | | | | | $ | - | | | $ | 915,572 | | | $ | 915,572 | | | | 3.7 | % |
| | | | | | | | | | | | | | | | | | | | | | |
Investments in Partnership interests (United States) (1) | | | | Non-Voting Preferred Ownership % | | | | | | | | | | | | | | | | | |
BAL Riverchase Capital Partners, LLC | Real Estate | Member Interest | | | 14 | % | | $ | 850,000 | | | $ | 850,000 | | | $ | - | | | | 3.4 | % |
| | | | | | | | | | | | | | | | | | | | | | |
Total partnership interests | | | | | | | | $ | 850,000 | | | $ | 850,000 | | | $ | - | | | | 3.4 | % |
| | | | | | | | | | | | | | | | | | | | | | |
Investment in Publicly Traded Partnerships (United States) (1) | | | | Shares/Units | | | | | | | | | | | | | | | | | |
Landmark Infrastructure Partners, LP (2) | Infrastructure | Restricted Stock | | | 31,982 | | | $ | 500,000 | | | $ | 487,726 | | | $ | (12,274 | ) | | | 2.0 | % |
| | | | | | | | | | | | | | | | | | | | | | |
Total other investment companies | | | | | | | | $ | 500,000 | | | $ | 487,726 | | | $ | (12,274 | ) | | | 2.0 | % |
| | | | | | | | | | | | | | | | | | | | | | |
Total investments | | | | | | | | $ | 23,558,400 | | | $ | 24,281,178 | | | $ | 722,778 | | | | 97.5 | % |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | |
(1) Illiquid investment. At December 31, 2016 100% of investments held by the Company were illiquid. | | | | | | | |
| | | | | | | | | | | |
(2) The investment is treated as a non-qualifying asset under Section 55(a) of the 1940 Act. Under the 1940 Act, the Company may not acquire any non-qualifying asset unless, at the time the acquisition is made, qualifying assets represent at least 70% of the Company's total assets. Total non-qualifying assets made up 5.6% of net assets at December 31, 2016. |
| | | | | | | | | | | |
(3) Non-income producing securities. | | | | | | | | | | | |
|
(4) As defined in the Investment Company Act, the Company is deemed to be both an "Affiliated Person" and "Control" to this portfolio company because it owns more than 25% of the portfolio company's outstanding voting securities or it has the power to exercise control over the management or policies of such portfolio company (including through a management agreement). Transactions during the period for the two months ended December 31, 2016, in which the issuer was both an Affiliated company and a portfolio company that the Company is deemed to Control are as follows: |
Company | | Purchases | | | Redemptions (cost) | | | Sales (cost) | | | Interest income | | | Other income | | | Net realized gains (losses) | | | Net unrealized gains (losses) | |
PCM Tax Lien Fund, LP | | $ | - | | | $ | - | | | $ | - | | | $ | 12,783 | | | $ | - | | | $ | - | | | $ | - | |
(5) Non-income producing. Investment was placed on non-accrual status as of April 30, 2016, meaning the company has ceased recognizing interest income on the investment. |
| | | | | | | | | | | |
(6) This investment does not have a defined closing date. If successful in acquiring property, the debt security will convert into equity at closing. If unsuccessful in acquiring a property, TVO Management, LLC will repay the loan plus interest upon demand. | | |
| | | | | | | | | | | |
(7) This investment has an original maturity date in March 2017, but was extended in March 2017 to a par due date of May 2017. A 1% extension fee must be paid at the extended par due date per the executed loan agreement and the note has not been placed on non-accrual status. At December 31, 2016, this note had $11,710 of outstanding interest in the Company's note receivable balance. |
| | | | | | | | | | | |
(8) This investment has an extended maturity date of March 2017 and the principal balance remains outstanding as of May 4, 2017. Interest through April 2017 has been paid via partial payments received in January and April 2017. As such, the note has not been placed on non-accrual status. At December 31, 2017, these notes had $10,000 and $65,600, respectively, of outstanding interest in the Company's note receivable balance. |
See Notes to Financial Statements
Integrity Capital Income Fund, Inc. | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
SCHEDULE OF INVESTMENTS | | | | | | | | | | | | | | | | | |
AS OF OCTOBER 31, 2016 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Company | Portfolio Company Industry | Investment | | Interest Rate | | Senior/ Secondary | | Cost | | | Fair Value | | | Unrealized Appreciation/ (Depreciation) on Investments | | % of Net Assets |
| | | | | | | | | | | | | | | | | |
Debt Securities (United States) (1) | | | | | | | | | | | | | | | | |
5500 South Quebec Holdings, LLC | Real Estate | Promissory note ($4,175,000 par due 12/2019) | | 0% Cash / 8% PIK | | Senior Secured | | $ | 4,151,103 | | | $ | 4,260,403 | | | $ | 109,300 | | 17.6 | % |
| | | | | | | | | | | | | | | | | | | | |
Aequitas Commercial Finance, LLC (5) | Financial Services | Promissory note ($500,000 par due 5/2016) | | | 14.50% | | Senior Secured | | | 500,000 | | | | 337,568 | | | | (162,432 | ) | 1.4 | % |
| | | | | | | | | | | | | | | | | | | | | |
Aequitas Peer-To-Peer Funding, LLC (5) | Financial Services | Promissory note ($110,000 par due 5/2016) | | | 14.50% | | Senior Secured | | | 110,000 | | | | 22,279 | | | | (87,721 | ) | 0.1 | % |
| | | | | | | | | | | | | | | | | | | | | |
Aequitas Peer-To-Peer Funding, LLC (5) | Financial Services | Promissory note ($16,500 par due 10/2016) | | | 14.50% | | Senior Secured | | | 16,500 | | | | 3,342 | | | | (13,158 | ) | 0.0 | % |
| | | | | | | | | | | | | | | | | | | | | |
Ajubeo, LLC | Technology | Promissory note ($375,000 par due 12/2017) | | 0% Cash / 8% PIK | | Secondary Secured | | | 375,000 | | | | 366,200 | | | | (8,800 | ) | 1.5 | % |
| | | | | | | | | | | | | | | | | | | | | |
All Pro Funding II, LLC | Real Estate | Promissory note ($1,000,000 par due 12/2020) | | | 11.00% | | Senior Secured | | | 1,000,000 | | | | 1,000,000 | | | | - | | 4.1 | % |
| | | | | | | | | | | | | | | | | | | | | |
Burnham & Sullivan Holdings, LLC | Real Estate | Promissory note ($299,000 par due 7/2018) | | | 10.50% | | Secondary Secured | | | 299,000 | | | | 299,000 | | | | - | | 1.2 | % |
| | | | | | | | | | | | | | | | | | | | | |
Care Payment Holdings, LLC (5) | Healthcare | Promissory note ($1,000,000 par due 9/2018) | | | 12.00% | | Senior Secured | | | 1,000,000 | | | | 707,633 | | | | (292,367 | ) | 2.9 | % |
| | | | | | | | | | | | | | | | | | | | | |
eCOS, LLC | Real Estate | Promissory note ($1,150,059 par due 5/2018) | | | 12.00% | | Secondary Secured | | | 1,142,741 | | | | 1,119,418 | | | | (23,323 | ) | 4.6 | % |
| | | | | | | | | | | | | | | | | | | | | |
Monarch Country Meadows, LLC | Real Estate | Promissory note ($350,000 par due 2/2017) | | | 12.00% | | Secondary Secured | | | 344,750 | | | | 350,000 | | | | 5,250 | | 1.4 | % |
| | | | | | | | | | | | | | | | | | | | | |
Monarch Lincoln Meadows, LLC | Real Estate | Promissory note ($1,340,000 par due 2/2017) | | | 12.70% | | Secondary Secured | | | 1,247,400 | | | | 1,289,754 | | | | 42,354 | | 5.3 | % |
| | | | | | | | | | | | | | | | | | | | | |
NC Foundation | Real Estate | Promissory note ($1,200,000 par due 10/2018) | | | 12.00% | | Secondary Secured | | | 1,200,000 | | | | 1,218,946 | | | | 18,946 | | 5.0 | % |
| | | | | | | | | | | | | | | | | | | | | |
Northstar Portfolio, LLC | Real Estate | Promissory note ($3,915,445 par due 9/2020) | | 0% Cash / 6% PIK | | Secondary Secured | | | 3,915,445 | | | | 4,088,368 | | | | 172,923 | | 16.8 | % |
| | | | | | | | | | | | | | | | | | | | | |
Patriot Park | Real Estate | Promissory note ($1,000,000 par due 10/2021) | | | 12.00% | | Secondary Secured | | | 988,125 | | | | 1,000,000 | | | | 11,875 | | 4.1 | % |
| | | | | | | | | | | | | | | | | | | | | |
Subsentio, LLC | Technology | Promissory note ($1,200,000 par due 7/2020) | | | 8.75% | | Secondary Secured | | | 1,196,208 | | | | 1,200,000 | | | | 3,792 | | 4.9 | % |
| | | | | | | | | | | | | | | | | | | | | |
PCM Tax Lien Fund, LP (2) (4) | Real Estate | Promissory note ($902,312 par due 11/2017) | | | 7.00% | | Secondary Secured | | | 902,312 | | | | 902,312 | | | | - | | 3.7 | % |
| | | | | | | | | | | | | | | | | | | | | |
TVO Capital Management, LLC - Westport on the River (6) | Real Estate | Promissory note ($987,000 par due at Final Close) | | | 8.00% | | Secondary Secured | | | 987,000 | | | | 987,000 | | | | - | | 4.1 | % |
| | | | | | | | | | | | | | | | | | | | | |
TVO North America, LLC (7) | Real Estate | Promissory note ($500,000 par due at 1/2016) | | | 12.00% | | Secondary Secured | | | 500,000 | | | | 500,000 | | | | - | | 2.1 | % |
| | | | | | | | | | | | | | | | | | | | | |
TVO North America, LLC (8) | Real Estate | Promissory note ($820,000 par due 9/2016) | | | 12.00% | | Secondary Secured | | | 820,000 | | | | 820,000 | | | | - | | 3.4 | % |
| | | | | | | | | | | | | | | | | | | | | |
Total debt securities | | | | | | | | | $ | 20,695,584 | | | $ | 20,472,223 | | | $ | (223,361 | ) | 84.2 | % |
See Notes to Financial Statements
| | | | | | | | | | | | | | | | | | |
Company | Portfolio Company Industry | Investment | | | Interest Rate | | Senior/ Secondary | | | Cost | | | | Fair Value | | | | Unrealized Appreciation/ (Depreciation) on Investments | | % of Net Assets |
Equity Securities (United States) (1) (3) | | | | | Contracts | | | | | | | | | | | | | | | | |
5500 South Quebec Holdings, LLC | Real Estate | Warrants (expiration date 7/2025) | | | 49 | | | | $ | - | | | $ | - | | | $ | - | | 0.0 | % |
| | | | | | | | | | | | | | | | | | | | | |
Ajubeo, LLC | Technology | Warrants (expiration date 12/2019) | | | 73,424 | | | | | - | | | | 359,778 | | | | 359,778 | | 1.5 | % |
| | | | | | | | | | | | | | | | | | | | | |
Subsentio, LLC | Technology | Warrants (expiration date 5/2025) | | | 136,459 | | | | | - | | | | 344,559 | | | | 344,559 | | 1.4 | % |
| | | | | | | | | | | | | | | | | | | | | |
Subsentio, LLC | Technology | Warrants (expiration date 7/2026) | | | 66,666 | | | | | - | | | | 151,732 | | | | 151,732 | | 0.6 | % |
| | | | | | | | | | | | | | | | | | | | | |
Total equity securities | | | | | | | | | $ | - | | | $ | 856,069 | | | $ | 856,069 | | 3.5 | % |
| | | | | | | | | | | | | | | | | | | | | |
Investments in Partnership interests (United States) (1) | | Non-Voting Preferred Ownership % | | | | | | | | | | | | | | | | |
BAL Riverchase Capital Partners, LLC | Real Estate | Member Interest | | | 14% | | | | $ | 850,000 | | | $ | 850,000 | | | $ | - | | 3.5 | % |
| | | | | | | | | | | | | | | | | | | | | |
Total partnership interests | | | | | | | | | $ | 850,000 | | | $ | 850,000 | | | $ | - | | 3.5 | % |
| | | | | | | | | | | | | | | | | | | | | |
Investment in Publicly Traded Partnerships (United States) (1) | | Shares/Units | | | | | | | | | | | | | | | | |
Landmark Infrastructure Partners, LP (2) | Infrastructure | Restricted Stock | | | 31,982 | | | | $ | 500,000 | | | $ | 529,302 | | | $ | 29,302 | | 2.2 | % |
| | | | | | | | | | | | | | | | | | | | | |
Total other investment companies | | | | | | | | $ | 500,000 | | | $ | 529,302 | | | $ | 29,302 | | 2.2 | % |
| | | | | | | | | | | | | | | | | | | | | |
Total investments | | | | | | | | | $ | 22,045,584 | | | $ | 22,707,594 | | | $ | 662,010 | | 93.4 | % |
| |
(1) Illiquid investment. At October 31, 2016 100% of investments held by the Company were illiquid. | | |
| | | | | | | | | | |
(2) The investment is treated as a non-qualifying asset under Section 55(a) of the 1940 Act. Under the 1940 Act, the Company may not acquire any non-qualifying asset unless, at the time the acquisition is made, qualifying assets represent at least 70% of the Company's total assets. Total non-qualifying assets made up 5.9% of net assets at October 31, 2016. |
| | | | | | | | | | |
(3) Non-income producing securities. | | | | | | | | |
| | | | | | | | | | |
(4) As defined in the Investment Company Act, the Company is deemed to be both an "Affiliated Person" and "Control" to this portfolio company because it owns more than 25% of the portfolio company's outstanding voting securities or it has the power to exercise control over the management or policies of such portfolio company (including through a management agreement). Transactions during the period for the year ended October 31, 2016 in which the issuer was both an Affiliated company and a portfolio company that the Company is deemed to Control are as follows: |
Company | Purchases | | Redemptions (cost) | | Sales (cost) | | Interest income | | Other | | Net realized gains (losses) | | Net unrealized gains (losses) | |
PCM Tax Lien Fund, LP | | $ | - | | | $ | - | | | $ | - | | | $ | 63,228 | | | $ | - | | | $ | - | | | $ | - | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(5) Non-income producing. Investment was on non-accrual status as of April 30, 2016, meaning the company has ceased recognizing interest income on the investment. | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(6) This investment does not have a defined closing date. If successful in acquiring property, the debt security will convert into equity at closing. If unsuccessful in acquiring a property, TVO Management, LLC will repay the loan plus interest upon demand. | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(7) This investment has an original maturity date in January 2016, but was extended in December 2016 to a par due date of March 2017. Partial payments of accrued interest were made on April 19, 2016, June 16, 2016, and August 29, 2016. As such, the note has not been placed on non-accrual status. At October 31, 2016, this note had $10,000 of outstanding interest in the Company's note receivable balance. | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(8) This investment has an original maturity date in September 2016, but was extended in December 2016 to a par due date of March 2017. A partial payment of accrued interest was made on September 30, 2016. As such, the note has not been placed on non-accrual status. At October 31, 2016, this note had $82,000 of outstanding interest in the Company's note receivable balance. | |
See Notes to Financial Statements
Integrity Capital Income Fund, Inc. | | | |
| | | |
| | | |
STATEMENTS OF OPERATIONS | | | |
| | | | | | |
| | | | | | |
| | Two months ended | |
| | December 31, 2016 | | | December 31, 2015 | |
| | | | | (unaudited) | |
| | | | | | |
INVESTMENT INCOME: | | | | | | |
From non-controlled/non-affiliate company investments: | | | | | | |
Interest on investments, net | | $ | 344,418 | | | $ | 216,719 | |
Dividend and interest income | | | 12,037 | | | | 5,904 | |
Total investment income from non-controlled/non-affiliate company investments | | | 356,455 | | | | 222,623 | |
From controlled affiliate company investments: | | | | | | | | |
Interest on investments | | | 12,783 | | | | 10,702 | |
Total investment income from controlled affiliate company investments | | | 12,783 | | | | 10,702 | |
Total investment income | | | 369,238 | | | | 233,325 | |
| | | | | | | | |
EXPENSES: | | | | | | | | |
Base management fees | | | 66,245 | | | | 57,434 | |
Professional fees | | | 68,639 | | | | 63,816 | |
Marketing expenses | | | 10,262 | | | | 2,680 | |
Custody fees | | | 6,625 | | | | 5,743 | |
Insurance expense | | | 2,833 | | | | 2,583 | |
Director fees | | | 8,049 | | | | - | |
Interest expense | | | 13,971 | | | | 5,554 | |
Other expenses | | | 1,095 | | | | - | |
| | | | | | | | |
Total expenses | | | 177,719 | | | | 137,810 | |
| | | | | | | | |
Operating expenses refunded/(reimbursed) (Note 4) | | | - | | | | (33,639 | ) |
| | | | | | | | |
Net expenses | | | 177,719 | | | | 104,171 | |
| | | | | | | | |
NET INVESTMENT INCOME | | | 191,519 | | | | 129,154 | |
| | | | | | | | |
REALIZED AND UNREALIZED GAIN/(LOSS): | | | | | | | | |
Net realized gain on investments: | | | | | | | | |
Non-controlled/non-affiliate company investments | | | - | | | | 98,983 | |
Net change in unrealized appreciation/(depreciation) on investments: | | | | | | | | |
Non-controlled/non-affiliate company investments | | | 60,768 | | | | 25,091 | |
| | | | | | | | |
Net realized and unrealized gain on investments: | | | 60,768 | | | | 124,074 | |
| | | | | | | | |
Income tax expense | | | - | | | | - | |
| | | | | | | | |
NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS | | $ | 252,287 | | | $ | 253,228 | |
| | | | | | | | |
Per Common Share data: | | | | | | | | |
| | | | | | | | |
Net investment income per common share - basic and diluted | | $ | 0.08 | | | $ | 0.06 | |
Earnings per common share - basic and diluted | | $ | 0.10 | | | $ | 0.12 | |
Weighted average shares of common stock outstanding - basic and diluted | | | 2,479,091 | | | | 2,074,568 | |
Distributions declared per common share | | $ | 0.13 | | | $ | 0.13 | |
See Notes to Financial Statements
Integrity Capital Income Fund, Inc. | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
STATEMENTS OF CHANGES IN NET ASSETS | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | |
| | Common Stock | | | Paid-in Capital in Excess of | | | Accumulated over- distributed net investment income | | | Net Unrealized Appreciation (Depreciation) on Investments | | | Net Realized Gain on investments | | | Total Net | |
| | Shares | | | Amount | | | Par Value | | | Accumulated over- distributed net investment income | | | Assets | |
| | | | | | | | | | | | | | | | | | | | | |
For the two months ended December 31, 2015 (unaudited) | | | | | | | | | | | | | | | | | | | |
BALANCE — October 31, 2015 | | | 1,849,246 | | | $ | 185 | | | $ | 18,612,085 | | | $ | (262,113 | ) | | $ | 474,791 | | | $ | - | | | $ | 18,824,948 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Issuance of common stock | | | 429,695 | | | | 43 | | | | 4,370,557 | | | | - | | | | - | | | | - | | | | 4,370,600 | |
Net increase in net assets resulting from operations | | | - | | | | - | | | | - | | | | 129,154 | | | | 25,091 | | | | 98,983 | | | | 253,228 | |
Distributions ($0.13 per share) | | | - | | | | - | | | | - | | | | (264,531 | ) | | | - | | | | - | | | | (264,531 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
BALANCE — December 31, 2015 | | | 2,278,941 | | | $ | 228 | | | $ | 22,982,642 | | | $ | (397,490 | ) | | $ | 499,882 | | | $ | 98,983 | | | $ | 23,184,245 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
For the two months ended December 31, 2016 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
BALANCE -- October 31, 2016 | | | 2,459,506 | | | $ | 246 | | | $ | 24,872,843 | | | $ | (1,406,772 | ) | | $ | 662,010 | | | $ | 173,116 | | | $ | 24,301,443 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Issuance of common stock | | | 65,534 | | | | 7 | | | | 674,993 | | | | - | | | | - | | | | - | | | | 675,000 | |
Net increase in net assets resulting from operations | | | - | | | | - | | | | - | | | | 191,519 | | | | 60,768 | | | | - | | | | 252,287 | |
Distributions ($0.13 per share) | | | - | | | | - | | | | - | | | | (311,019 | ) | | | - | | | | - | | | | (311,019 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
BALANCE — December 31, 2016 | | | 2,525,040 | | | $ | 253 | | | $ | 25,547,836 | | | $ | (1,526,272 | ) | | $ | 722,778 | | | $ | 173,116 | | | $ | 24,917,711 | |
See Notes to Financial Statements
Integrity Capital Income Fund, Inc. | | | |
| | | |
| | | |
STATEMENTS OF CASH FLOWS | | | |
| | | | | | |
| | Two months ended | |
| | December 31, 2016 | | | December 31, 2015 | |
| | | | | (unaudited) | |
| | | | | | |
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | |
Net increase in net assets resulting from operations | | $ | 252,287 | | | $ | 253,228 | |
Adjustments to reconcile net increase in net assets resulting from | | | | | | | | |
operations to net cash used in operating activities: | | | | | | | | |
Purchase of investments | | | (1,590,810 | ) | | | (2,131,851 | ) |
Proceeds from principal payments and sales of investments | | | 150,200 | | | | 525,747 | |
Net realized gain on investments | | | - | | | | (98,983 | ) |
Net change in unrealized appreciation on investments | | | (60,768 | ) | | | (25,091 | ) |
Accretion of loan origination fees | | | (72,206 | ) | | | (7,716 | ) |
PIK interest | | | (107,013 | ) | | | (188,754 | ) |
Change in assets and liabilities: | | | | | | | | |
Interest receivable | | | (81,183 | ) | | | 77,745 | |
Prepaid insurance | | | 2,833 | | | | 2,583 | |
Other assets | | | 483 | | | | 43,500 | |
Due to Adviser | | | 72,065 | | | | 26,535 | |
Deferred loan origination fees | | | - | | | | (35,649 | ) |
| | | | | | | | |
Net cash used in operating activities | | | (1,434,112 | ) | | | (1,558,706 | ) |
| | | | | | | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | |
Proceeds from issuances of common stock | | | 675,000 | | | | 4,370,600 | |
Distributions of income paid | | | (311,019 | ) | | | (264,531 | ) |
Borrowings on line of credit | | | 13,971 | | | | - | |
Repayments on line of credit | | | - | | | | (1,701,008 | ) |
| | | | | | | | |
Net cash provided by financing activities | | | 377,952 | | | | 2,405,061 | |
| | | | | | | | |
NET CHANGE IN CASH AND CASH EQUIVALENTS | | | (1,056,160 | ) | | | 846,355 | |
| | | | | | | | |
CASH AND CASH EQUIVALENTS — Beginning of period | | | 2,528,322 | | | | 3,764,999 | |
| | | | | | | | |
CASH AND CASH EQUIVALENTS — End of period | | $ | 1,472,162 | | | $ | 4,611,354 | |
| | | | | | | | |
| | | | | | | | |
Interest Paid during the period | | $ | - | | | $ | 5,554 | |
Distributions declared and paid during the period | | $ | (311,019 | ) | | $ | (264,531 | ) |
See Notes to Financial Statements
Integrity Capital Income Fund, Inc.
Notes to Financial Statements
Two Months Ended December 31, 2016 and December 31, 2015 (unaudited)
Integrity Capital Income Fund, Inc. (the "Company"), an externally managed investment company was organized as a Colorado corporation on December 10, 2013 and was initially funded on January 21, 2014 (commencement of operations). The Company has elected to be regulated as a business development company ("BDC") under the Investment Company Act of 1940, as amended (the "1940 Act"). In addition, for U.S. federal income tax purposes, the Company has elected to be treated as a regulated investment company ("RIC") under Subchapter M of the Internal Revenue Code of 1986, as amended (the "Code").
The Company invests principally in debt and equity securities, including convertible preferred securities, limited liability companies, partnerships and other debt securities convertible into equity securities, of primarily non-public U.S.-based companies. The investment objective is to maximize income and capital appreciation. In accordance with the investment objective, the Company intends to provide capital principally to U.S.-based, private companies with an equity value of less than $250 million, which the Company refers to as "micro-cap companies." The Company's primary emphasis is to identify companies with experienced management and positive cash flow from operations by (1) accessing established relationship channels of Integrity Trust Company, LLC, a Colorado limited liability company (the "Adviser"), (2) selecting investments within our core markets, (3) partnering with experienced private equity, real estate and investment firms, (4) implementing the disciplined underwriting standards of the Adviser and (5) drawing upon the combined experience and resources of the Adviser and its affiliates.
The Company generally invests in securities that have not been rated by independent rating agencies or that would be rated below investment grade if they were rated. These securities have predominately speculative characteristics with respect to the issuer's capacity to pay interest and repay principal.
Fiscal Year
The Company historically reported its results based on a 52 week year ending on the 31st of October. On March 20, 2017, the Board of Directors approved a change of the Company's fiscal year end from October 31st to December 31st. The change in fiscal year became effective for the Company's 2017 fiscal year, which began on January 1, 2017 and will end on December 31, 2017. As a result of the change in fiscal year end, this document reflects the Company's Transition Report on Form 10-Q for the period from November 1, 2016 through December 31, 2016.
| 2. | SIGNIFICANT ACCOUNTING POLICIES |
Basis of Accounting
The accompanying financial statements of the Company and related financial information have been prepared in accordance with generally accepted accounting principles in the United States of America ("GAAP") and pursuant to the requirements for reporting on Form 10-Q and Articles 6 or 10 of Regulation S-X. The Company has determined it meets the definition of an investment company and follows the accounting and reporting guidance in the Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC") Topic 946—Financial Services—Investment Companies ("ASC Topic 946"). In the opinion of management, the financial statements reflect all adjustments and reclassifications that are necessary for the fair presentation of financial results as of and for the periods presented.
Integrity Capital Income Fund, Inc.
Notes to Financial Statements
Two Months Ended December 31, 2016 and December 31, 2015 (unaudited)
Use of Estimates
Financial statements prepared on a GAAP basis require management to make estimates and assumptions that affect the amounts and disclosures reported in the financial statements and accompanying notes. Actual results could differ from those estimates. Such estimates and assumptions could change in the future as more information becomes known, which could impact the amounts reported and disclosed herein. Investment valuation represents a significant estimate within these financial statements.
Cash and Cash Equivalents
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; however, management does not believe it is exposed to any significant credit risk.
Fair Value of Investments
The Company's fair value accounting policies adhere to the provisions of FASB ASC Topic 820, Fair Value Measurements and Disclosures ("Topic ASC 820"). Topic ASC 820 establishes a fair value hierarchy for inputs used in measuring fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring that the most observable inputs be used when available. Observable inputs are those that market participants would use in pricing the asset or liability based on market data obtained from sources independent of the Company. Unobservable inputs reflect the Company's assumption about the inputs market participants would use in pricing the asset or liability developed based on the best information available in the circumstances. The fair value hierarchy is categorized into three levels based on the inputs as follows:
| Level 1 | -Valuations based on unadjusted quoted prices in active markets for identical assets or liabilities that the Company has the ability to access. Valuation adjustments and block discounts are not applied to Level 1 securities. Since valuations are based on quoted prices that are readily and regularly available in an active market, valuation of these securities does not entail a significant degree of judgment. |
| Level 2 | -Valuations based on quoted prices in markets that are not active or for which all significant inputs are observable, either directly or indirectly. |
| Level 2 | -Valuations based on inputs that are unobservable and significant to the overall fair value measurement. |
To the extent that the valuation is based on models or inputs that are less observable or unobservable in the market, the determination of fair value requires more judgment. Those estimated values do not necessarily represent the amounts that may be ultimately realized due to the occurrence of future circumstances that cannot be reasonably determined.
Because of the inherent uncertainty of valuation, those estimated values may be materially higher or lower than the values that would have been used had a ready market for the securities existed. Accordingly, the degree of judgment exercised by the Company in determining fair value is greatest for securities categorized in Level 3. In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, for disclosure purposes, the level in the fair value hierarchy within which the fair value measurement falls in its entirety is determined by the lowest level input that is significant to the fair value measurement.
Fair value is a market-based measure considered from the perspective of a market participant rather than an entity-specific measure. Therefore, even when market assumptions are not readily available, the Company's own assumptions are set to reflect those that market participants would use in pricing the asset or liability at the measurement date. See further description of fair value methodology in Note 5.
Integrity Capital Income Fund, Inc.
Notes to Financial Statements
Two Months Ended December 31, 2016 and December 31, 2015 (unaudited)
Revenue Recognition
Investments and related investment income: Interest income is accrued based upon the outstanding principal amount and contractual interest terms of debt investments. For the two months ended December 31, 2016 and December 31, 2015, the Company earned interest income of $357,201 and $227,421 (including $12,783 and $10,702 in interest on investments from affiliate company), respectively. As of December 31, 2016 and October 31, 2016, the Company had interest receivable of $1,220,196 and $1,032,000, respectively. The Company had no allowances on interest receivable balances as of December 31, 2016 and October 31, 2016.
Fee income such as loan origination, closing, commitment, structuring and other upfront fees is capitalized, and the Company accretes or amortizes such amounts over the life of the loan as net interest on investments. For the two months ended December 31, 2016 and 2015, interest income included $72,206 and $7,716, respectively, of accretion of loan origination fees. For the two months ended December 31, 2016 and 2015, the Company received fee income of $28,190 and $0, respectively.
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 cost basis of investment, without regard to unrealized gains or losses previously recognized. The Company reports current period changes in fair value of investments that are measured at fair value as a component of the net change in unrealized appreciation (depreciation) on investments in the Statements of Operations.
For investments with contractual payment-in-kind ("PIK") interest, which represents contractual interest accrued and added to the principal balance that generally becomes due at maturity, the Company will not accrue PIK interest if the portfolio company valuation indicates that the PIK interest is not collectible. For the period ended ended December 31, 2016 and the year ended ended October 31, 2016, the Company held three investments, Ajubeo, LLC, Northstar Portfolio, LLC and 5500 South Quebec Holdings, LLC with contractual PIK interest. As of December 31, 2016, the balance of accrued PIK interest related to these investments was $64,656, $302,470, and $443,525, respectively. As of October 31, 2016 the balance of accrued PIK interest related to these investments was $59,066, $260,852, and $383,720, respectively. All PIK interest amounts are recorded within the interest receivable balances as of December 31, 2016 and October 31, 2016. The Company notes that investments held with PIK interest do not have cash interest rates.
Dividend income from investments in other investment companies is recorded as dividend income on an accrual basis to the extent that such amounts are payable by the investment company and are expected to be collected. Each distribution received from limited liability company ("LLC") and limited partnership ("LP") investments is evaluated to determine if the distribution should be recorded as dividend income or a return of capital. Generally, the Company will not record distributions from equity investments in LLCs and LPs as dividend income unless there are sufficient accumulated tax-basis earnings and profits in the LLC or LP prior to the distribution. Distributions that are classified as a return of capital are recorded as a reduction in the cost basis of the investment. For the two months ended December 31, 2016 and December 31, 2015, the Company recorded dividend income of $10,794 and $5,904, respectively.
Integrity Capital Income Fund, Inc.
Notes to Financial Statements
Two Months Ended December 31, 2016 and December 31, 2015 (unaudited)
Non-accrual loans: A loan may be left on accrual status during the period the Company is pursuing repayment of the loan. Management reviews all loans that become 90 days or more past due on principal and interest, or when there is reasonable doubt that principal or interest will be collected, for possible placement on non-accrual status. When a loan is placed on non-accrual status, unpaid interest credited to income is reversed. Additionally, any original issue discount and market discount are no longer accreted to interest income as of the date the loan is placed on non-accrual status. 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 management's judgment, are likely to remain current. There were three non-accrual loans held as of December 31, 2016 and October 31, 2016 (Aequitas Commercial Finance, LLC, Aequitas Peer-To-Peer Funding, LLC, and Care Payment Holdings, LLC) with a total fair value of $1,098,133 and $1,070,822, respectively, and cost of $1,626,500 for both periods.
Partial loan sales: The Company follows the guidance in FASB ASC Topic 860 when accounting for loan participations and other partial loan sales. Such guidance requires a participation or other partial loan sale to meet the definition of a "participating interest", as defined in the guidance, in order for sale treatment to be allowed. Participations or other partial loan sales which do not meet the definition of a participating interest remain on the Company's Statements of Assets, Liabilities and Net Assets and the proceeds are recorded as a secured borrowing until the definition is met. Secured borrowings are carried at fair value to correspond with the related investments, which are carried at fair value. For the two months ended December 31, 2016 and 2015, there were no partial loan sales which met the definition of a participating interest to a related party.
Income Taxes
The Company has elected to be treated as a BDC under the 1940 Act. The Company elected to be treated as a RIC under the Internal Revenue Code beginning with the tax year ended October 31, 2015. Such election was made upon the filing of the Company's first federal tax return for RIC purposes. In order to continue to qualify as a RIC, among other things, the Company must meet certain source of income and asset diversification requirements and timely distribute to its stockholders at least 90% of investment company taxable income, as defined by the Code, for each tax year. The Company has made, and intends to continue to make, the requisite distributions to its stockholders, which generally relieves the Company from U.S. federal income taxes with respect to all income distributed to its stockholders. So long as the Company maintains its status as a RIC, it will generally not pay corporate-level U.S. federal income or excise taxes on any ordinary income or capital gains that it distributes at least annually to its stockholders as distributions of income. As a result, any tax liability related to income earned and distributed by the Company represents obligations of the Company's stockholders and will not be reflected in the financial statements of the Company.
As a RIC, the Company is subject to a 4% nondeductible federal excise tax on certain undistributed income unless the Company distributes in a timely manner an amount at least equal to the sum of (i) 98.0% of ordinary income for each calendar year, (ii) 98.2% of capital gain net income for the one-year period ending October 31 in that calendar year, and (iii) any income realized, but not distributed, in the preceding year. The Company will not be subject to excise taxes on amounts on which the Company is required to pay corporate income tax (such as retained net capital gains). The Company currently intends to make sufficient distributions each taxable year to satisfy the Excise Tax Avoidance Requirement. For the two months ended December 31, 2016 and December 31, 2015, there were no amounts recorded for U.S. federal excise tax.
Integrity Capital Income Fund, Inc.
Notes to Financial Statements
Two Months Ended December 31, 2016 and December 31, 2015 (unaudited)
The Company accounts for income taxes in conformity with ASC Topic 740 — Income Taxes ("ASC Topic 740"). ASC Topic 740 provides guidelines for how uncertain tax positions should be recognized, measured, presented and disclosed in financial statements. ASC Topic 740 requires the evaluation of tax positions taken in the course of preparing the Company's tax returns to determine whether the tax positions are "more-likely-than-not" to be sustained by the applicable tax authority. Tax benefits of positions not deemed to meet the more-likely-than-not threshold would be recorded as a tax expense in the current year. It is the Company's policy to recognize accrued interest and penalties related to uncertain tax benefits in income tax expense. As of and during the two months ended December 31, 2016, the Company did not have any unrecognized tax benefits. All tax years since inception remain subject to examination by U.S. federal and most state tax authorities.
For the tax year ended October 31, 2016, the Company did not meet the RIC income test. However, the Company believes that it is more than 50 percent likely to satisfy the relief requirement with the IRS. Accordingly, it has recorded a federal income tax expense in the amount of $125,508 which is reflected in the Company's Statements of Operations for the year ended October 31, 2016. If the Company is not able to satisfy the relief requirement with the IRS, it will not be considered RIC for its tax year ended October 31, 2016. Refer to the October 31, 2016 form 10-K for the Company's full income tax footnote for the tax year ended October 31, 2016. As of the quarter ended January 31, 2017, the Company met the asset diversification requirements as stated in Internal Revenue code section 851. While it is the Company's intention to qualify as a RIC, management does not believe that the Company will satisfy the gross income test as of its tax year-end and be taxed as a C-Corp. The Company is in the process of transitioning its structure and will determine the tax due at the time it determines the appropriate change in tax year-end. At this time, the Company has not changed its tax year-end and the result of that change will be the determining factor in exactly how much, if any tax is due. As of December 31, 2016, management of the Company does not believe a liability for income taxes is needed as the event that triggers the liability has not occurred. If a liability were to be recorded as of December 31, 2016 approximately $88,000 would be included as an income tax liability and income tax expense on the statement of operations.
Distributions
Distributions to common stockholders are recorded on the record date. The amount to be paid out as a distribution is determined by the Board each quarter and is generally based upon the earnings estimated by management. Net realized capital gains, if any, are distributed at least annually, although the Company may decide to retain such capital gains for investment. During the two months ended December 31, 2016 and 2015, there were total distributions of $311,019 and $264,531, respectively.
Redemptions of Common Stock
As the Company's common stock is currently not sold in a publicly traded marketplace, the Company has limited its redemption of common stock to 2.5% of the weighted average number of shares outstanding in the prior four calendar quarters. All redemptions of common stock must be formally requested by the shareholder.
Revolving Credit Facility
During the fiscal year ended October 31, 2015, the Company established a line of credit of $3,200,000. The Company renewed the line of credit during the fiscal year ended October 31, 2016 and the line of credit now expires on October 21, 2017, unless extended again. In the process of renewing the line of credit, the credit facility was increased to $4,000,000 from $3,200,000. Borrowings under the line of credit bear interest at a rate of 4.85% over a year of 360 days. All borrowings are collateralized by all assets of the Company. The outstanding balance on the line of credit was $1,714,658 and $1,700,687 at December 31, 2016 and October 31, 2016, respectively. Borrowings under the line of credit are subject to certain financial covenants and restrictions on indebtedness, distribution payments, financial guarantees, business combinations, and other related items. As of December 31, 2016 and October 31, 2016, the Company was in compliance with all covenants.
In accordance with the 1940 Act, with certain limited exceptions, the Company is only allowed to borrow amounts such that its asset coverage, calculated pursuant to the 1940 Act, is at least 200% after such borrowing. As of December 31, 2016 and October 31, 2016, the Company's asset coverage was 1,553% and 1,529%, respectively.
Integrity Capital Income Fund, Inc.
Notes to Financial Statements
Two Months Ended December 31, 2016 and December 31, 2015 (unaudited)
| 4. | RELATED PARTY TRANSACTIONS AND AGREEMENTS |
Investment Advisory and Management Agreement
The Company pays the Adviser a fee for its investment advisory services under the Investment Advisory Agreement consisting of two components - a base management fee and an incentive fee. The cost of both the base management fee and any incentive fees earned by the Adviser is ultimately borne by the common shareholders.
The base management fee (the "Base Fee") is calculated at an annual rate of 1.50% of gross assets, which includes the use of leverage, if any. The Base Fee is payable quarterly in arrears, and is calculated based on the value of gross assets at the end of the most recently completed fiscal quarter, and appropriately adjusted for any equity capital raises or repurchases during the current fiscal quarter. The Base Fee for any partial month or quarter will be appropriately prorated. For the two months ended December 31, 2016, the Company calculated an estimated management fee of $66,245 for comparative purposes based upon the value of gross assets at October 31, 2016 (the Company's original fiscal year end) adjusted for capital raises during the period. However, the Company notes that the estimated management fee for the two months ended December 31, 2016 does not impact the actual amounts and dates of the original management fee payments that occurred in November 2016 or March 2017 based upon the Company's original fiscal year and quarter dates.
The Incentive Fee is determined and payable in arrears as of the end of each fiscal year (or upon termination of the Investment Advisory Agreement, as of the termination date), commencing with the calendar year beginning November 1, 2014, and equals 20% of "Net Investment Income" above 7.50% for the year. "Net Investment Income" is defined as all income accrued during the year minus operating expenses, Base Management Fee and expenses paid under the Investment Advisory Agreement. Net Investment Income includes, in the case of investments with a deferred interest feature (such as original issue discount debt instruments with payable-in-kind interest and zero coupon securities) accrued income not yet received in cash. Net Investment Income does include any realized capital gains, realized capital losses, or unrealized capital depreciation. It does not include unrealized capital appreciation.
For the two months ended December 31, 2016 and December 31, 2015, the Adviser earned $66,245 and $57,434 in base management fees, respectively. There was no Incentive Fee for the two months ended December 31, 2016 and December 31, 2015.
Custody Agreement
As compensation for the Adviser's services related to the Custody Agreement the Company has agreed to pay an annual fee of 0.15% of the Custodial Property defined as all investments and cash equivalents held by the Adviser through October 31, 2015. Effective November 1, 2015, Custodial Property was amended to be defined as gross assets at the end of the most recently completed fiscal quarter, appropriately adjusted for any equity capital raises or repurchases during the current fiscal quarter. The Adviser invoices the Company quarterly in arrears for the pro-rata portion of the annual amount. For the two months ended December 31, 2016 and December 31, 2015, the Adviser earned $6,625 and $5,743, respectively, in custody fees.
Administration Agreement
Pursuant to the Investment Advisory Agreement, the Adviser furnishes the Company with equipment and clerical, bookkeeping and record-keeping services, as well as certain administrative services, which include being responsible for the financial records which the Company is required to maintain and preparing reports to shareholders and reports filed with the SEC. In addition, the Adviser assists the Company in monitoring portfolio accounting and bookkeeping, managing portfolio collections and reporting, performing internal audit services, determining and publishing the net asset value, overseeing the preparation and filing of tax returns and the printing and dissemination of reports to shareholders, providing support for risk management efforts and generally overseeing the payment of expenses and the performance of administrative and professional services rendered to the Company by others. The Company reimburses the Adviser for the allocable portion of overhead and other expenses incurred in performing its administrative obligations under the Advisory Agreement. The Adviser prepares and delivers statements documenting its expenses which are subject to reimbursement.
Integrity Capital Income Fund, Inc.
Notes to Financial Statements
Two Months Ended December 31, 2016 and December 31, 2015 (unaudited)
The Adviser has entered into an Operating Expense Limitation Agreement ("OELA") with the Company effective January 2, 2014, to limit total operating expense to 2.34% of total operating expenses of the Company. Effective September 1, 2014, the OELA was amended to 2.95%, whereby any expenses in excess of the OELA will be reimbursed to the Company by the Adviser. However, the Adviser will be able to recoup from the Company these expenses reimbursed in excess of the limit over a period not to exceed three years. On August 30, 2016, the Adviser gave a termination notice of the Operating Expense Limitation Agreement to the Company, effective as of the close of business, October 31, 2016. The Company's independent directors have reviewed the request and have approved the termination of the agreement. Amounts due under the agreement at the time of cancellation will still be collected under the terms of the agreement.
For the two months ended December 31, 2016, the Company calculated that total operating expenses did not fall below the 2.95% limit or the 2.34% limit for comparative purposes. The Company notes that no amounts were reimbursed to the Adviser for the period ended January 31, 2017, or the first quarter of the Company's original fiscal year. For the two months ended December 31, 2015, the Company calculated an estimated waiver amount of $33,639 for comparative purposes. However, the Company notes that this estimated waiver for the two months ended December 31, 2015 does not impact the actual amount and date of the original waiver that occurred on January 31, 2016, as shown in the table below. Such expenses paid by the Adviser each quarter will be subject to reimbursement to the Adviser over a period not to exceed three years, if the Company's expense ratio for such future period is less than the 2.95% limit or the 2.34% limit related to each respective period. The following table presents the amounts reimbursed by the Adviser, based on the Company's original fiscal year end and the expiration date for such future possible reimbursement by the Company.
Date Reimbursed | | Waiver Amount | | | Operating Expenses Refunded | | | Remaining Waiver Amount | | Expiration Date |
June 30, 2014 | | $ | 121,939 | | | $ | - | | | $ | 121,939 | | June 30, 2017 |
October 31, 2014 | | | 55,091 | | | | (28,817 | ) | | | 26,274 | | October 31, 2017 |
January 31, 2015 | | | 77,836 | | | | - | | | | 77,836 | | January 31, 2018 |
April 30, 2015 | | | 49,943 | | | | - | | | | 49,943 | | April 30, 2018 |
July 31, 2015 | | | 15,643 | | | | - | | | | 15,643 | | July 31, 2018 |
October 31, 2015 | | | 16,920 | | | | - | | | | 16,920 | | October 31, 2018 |
January 31, 2016 | | | 78,196 | | | | - | | | | 78,196 | | January 31, 2019 |
October 31, 2016 | | | 21,758 | | | | - | | | | 21,758 | | October 31, 2019 |
| | $ | 437,326 | | | $ | (28,817 | ) | | $ | 408,509 | | |
Through the normal course of business, the Adviser or an affiliate of the Adviser processes payments on behalf of the Company and then is reimbursed for expenses paid on behalf of the Company on a quarterly basis. As of December 31, 2016, $240,759 was due to the Adviser for such reimbursements, which did not include any amounts reimbursed or refunded related to the agreement. As of October 31, 2016, $168,694 was due to the Adviser for such reimbursements, net of the October 31, 2016 OELA reimbursement of $21,758 noted in the table above. The Due to Adviser balance is settled monthly in arrears. Amounts paid by the Adviser on behalf of the Company are non-interest bearing.
Integrity Capital Income Fund, Inc.
Notes to Financial Statements
Two Months Ended December 31, 2016 and December 31, 2015 (unaudited)
Line of Credit Agreement
As discussed in Footnote 3, the Company holds a revolving credit facility with Central Bank & Trust Co. ("the Lender"). The Lender is a correspondent bank with the Adviser. In addition, Gemini Bancshares, Inc., the sole shareholder of the Adviser, also has a correspondent bank relationship with the Lender and has a loan currently outstanding with the Lender in the amount of $3,205,000 as of December 31, 2016.
Bank Account
The Company has held a bank account with Integrity Bank & Trust, Inc. ("Integrity Bank"), an affiliate of the Adviser, since its inception. The Company's ending balance in the Integrity Bank account was $27,500 as of December 31, 2016 and $0 as of October 31, 2016.
| 5. | FAIR VALUE OF INVESTMENTS |
The Company invests in direct debt and equity securities that are not traded on a public market. These securities are recorded at fair value as determined by the Company using the framework of Topic ASC 820. In addition, the Company has adopted written guidelines for determining the fair value of its investments for reporting in the accompanying financial statements. Under these guidelines, investment valuations are reviewed on a quarterly basis and investments without readily available market values are valued at fair value as determined by the Company. In the absence of readily ascertainable market values, the Company uses valuation techniques consistent with the market, income and cost approaches, as prescribed by Topic ASC 820, in order to estimate the fair value of investments. In all cases, the Company evaluates whether the valuation techniques used and the resultant fair value estimate is representative of what the most likely buyers of the company would also pay upon exit, and therefore, whether the value is deemed to be the price expected in an orderly transaction between market participants at the measurement date.
Under Topic ASC 820, fair value is defined as the price that would be received to sell an asset or paid to transfer a liability (i.e., the "exit price") in an orderly transaction between market participants at the measurement date. Topic ASC 820 permits the Company, as a practical expedient, to estimate the fair value of investments in other investment companies based on the net asset value (NAV) per share, or its equivalent, if the NAV of such investments is calculated in a manner consistent with the measurement principles of Topic ASC 946. As such the Company's estimate of fair value for its investments in other investment companies is generally based on the NAV provided to the Company by each Investee Fund, supported by the independently audited financial statements of the Investee Fund, when available. As of December 31, 2016 and October 31, 2016, the Company did not hold any investments valued using NAV.
Integrity Capital Income Fund, Inc.
Notes to Financial Statements
Two Months Ended December 31, 2016 and December 31, 2015 (unaudited)
The transaction price is typically the Company's best estimate of fair value at inception of the investment. When evidence supports a change to the carrying value from the transaction price, adjustments are made to reflect expected exit values. Ongoing reviews by the Company are based on an assessment of significant assumptions related to each underlying investment including incorporating valuations that consider the evaluation of financing and sale transactions with third parties, the financial condition and operating results of the portfolio company, achievement of technical milestones, and expected cash flows. At December 31, 2016 and October 31, 2016, the Company held one Level 1 investment, Landmark Infrastructure Partners, LP.
As part of the valuation process, management may take into account the following types of factors, if relevant, in determining the fair value of the Company's investments: the enterprise value of a portfolio company (the entire value of the portfolio company to a market participant, including the sum of the values of debt and equity securities used to capitalize the enterprise at a point in time), the nature and realizable value of any collateral, the portfolio company's ability to make payments and its earnings and discounted cash flow, the markets in which the portfolio company does business, a comparison of the portfolio company's securities to any similar publicly traded securities, changes in the interest rate environment and the credit markets generally that may affect the price at which similar investments would trade in their principal markets and other relevant factors. The primary method for determining enterprise value uses a multiple analysis whereby appropriate multiples are applied to the portfolio company's net income before net interest expense, income tax expense, depreciation, and amortization. The enterprise analysis is performed to determine the value of equity investments and to determine if debt investments are credit impaired. If debt investments are credit impaired, the Company will use the enterprise value analysis or a liquidation basis analysis to determine fair value. For debt investments that are not determined to be credit impaired, the Company uses a market interest rate yield analysis to determine fair value. When an external event such as a purchase transaction, public offering or subsequent equity sale occurs, management considers the pricing indicated by the external event to corroborate its valuation.
Because there is not a readily available market value for most of the investments in its portfolio, the Company values substantially all of its portfolio investments at fair value as determined in good faith by management, as described throughout this note. Due to the inherent uncertainty of determining the fair value of investments that do not have a readily available market value, the fair value of the Company's investments may fluctuate from period to period. Additionally, the fair value of the Company's investments may differ significantly from the values that would have been used had a readily available market existed for such investments and may differ materially from the values that the Company may ultimately realize. Further, such investments are generally subject to legal and other restrictions on resale or otherwise are less liquid than publicly traded securities. If the Company was required to liquidate a portfolio investment in a forced or liquidation sale, the Company could realize significantly less than the value at which the Company has recorded it.
In addition, changes in the market environment and other events that may occur over the life of the investments may cause the gains or losses ultimately realized on these investments to be different than the unrealized gains or losses reflected in the valuations currently assigned.
Integrity Capital Income Fund, Inc.
Notes to Financial Statements
Two Months Ended December 31, 2016 and December 31, 2015 (unaudited)
The following tables present information about the Company's assets measured at fair value on a recurring basis at December 31, 2016 and October 31, 2016. The Company assesses the levels for the investments at each measurement date, and transfers between levels are recognized on the actual date of the event or change in circumstances that caused the transfer in accordance with the Company's accounting policy regarding the recognitions of transfers between levels of the fair value hierarchy. For the two months ended December 31, 2016 and the year ended October 31, 2016, there were no transfers in or out of Level 1, 2, and 3.
Assets Measured at Fair Value on a Recurring Basis at December 31, 2016:
| | Quoted Prices in Active Markets for Identical Assets | | | Significant Other Observable Inputs | | | Significant Unobservable Inputs | | | Balance at December 31, | |
| | (Level 1) | | | (Level 2) | | | (Level 3) | | | 2016 | |
Investments: | | | | | | | | | | | | |
Debt Securities | | $ | - | | | $ | - | | | $ | 22,027,880 | | | $ | 22,027,880 | |
Equity Securities | | | - | | | | - | | | | 915,572 | | | | 915,572 | |
Investments in Partnership | | | | | | | | | | | | | | | | |
Interests | | | - | | | | - | | | | 850,000 | | | | 850,000 | |
Investment in Publicly Traded | | | | | | | | | | | | | | | | |
Partnerships | | | 487,726 | | | | - | | | | - | | | | 487,726 | |
Total | | $ | 487,726 | | | $ | - | | | $ | 23,793,452 | | | $ | 24,281,178 | |
Assets Measured at Fair Value on a Recurring Basis at October 31, 2016:
| | Quoted Prices in Active Markets for Identical Assets | | | Significant Other Observable Inputs | | | Significant Unobservable Inputs | | | Balance at October 31, | |
| | (Level 1) | | | (Level 2) | | | (Level 3) | | | 2016 | |
Investments: | | | | | | | | | | | | |
Debt Securities | | $ | - | | | $ | - | | | $ | 20,472,223 | | | $ | 20,472,223 | |
Equity Securities | | | - | | | | - | | | | 856,069 | | | | 856,069 | |
Investments in Partnership | | | | | | | | | |
Interests | | | - | | | | - | | | | 850,000 | | | | 850,000 | |
Investment in Publicly Traded | | | | | | | | | |
Partnerships | | | 529,302 | | | | - | | | | - | | | | 529,302 | |
Total | | $ | 529,302 | | | $ | - | | | $ | 22,178,292 | | | $ | 22,707,594 | |
Integrity Capital Income Fund, Inc.
Notes to Financial Statements
Two Months Ended December 31, 2016 and December 31, 2015 (unaudited)
Changes in Level 3 Assets Measured at Fair Value on a Recurring Basis:
| | Debt Securities | | | Equity Securities | | | Investments in Partnership Interests | | | Total | |
| | | | | | | | | | | | |
Balance at October 31, 2015 | | $ | 14,067,446 | | | $ | 301,084 | | | $ | 1,706,233 | | | $ | 16,074,763 | |
Purchase of investments | | | 8,545,224 | | | | - | | | | - | | | | 8,545,224 | |
Proceeds from principal payments | | | | | | | | | | | | | | | | |
and sales of investments | | | (2,062,126 | ) | | | - | | | | (860,916 | ) | | | (2,923,042 | ) |
Net realized gains | | | - | | | | - | | | | 173,116 | | | | 173,116 | |
Net unrealized gains/(losses) | | | (201,695 | ) | | | 554,985 | | | | (168,433 | ) | | | 184,857 | |
Accretion of loan origination fees | | | 123,74 | | | | - | | | | - | | | | 123,374 | |
Balance at October 31, 2016 | | $ | 20,472,223 | | | $ | 856,069 | | | $ | 850,000 | | | $ | 22,178,292 | |
Purchase of investments | | $ | 1,590,810 | | | $ | - | | | $ | - | | | $ | 1,590,810 | |
Proceeds from principal payments | | | | | | | | | | | | | | | | |
and sales of investments | | | (150,200 | ) | | | - | | | | - | | | | (150,200 | ) |
Net realized gains | | | - | | | | - | | | | - | | | | - | |
Net unrealized gains/(losses) | | | 42,841 | | | | 59,503 | | | | - | | | | 102,344 | |
Accretion of loan origination fees | | | 72,206 | | | | - | | | | - | | | | 72,206 | |
Balance at December 31, 2016 | | $ | 22,027,880 | | | $ | 915,572 | | | $ | 850,000 | | | $ | 23,793,452 | |
Integrity Capital Income Fund, Inc.
Notes to Financial Statements
Two Months Ended December 31, 2016 and December 31, 2015 (unaudited)
Quantitative Information About Level 3 Fair Value Measurements:
Below is a table summarizing the valuation techniques, the unobservable inputs used in the valuation, along with ranges used to determine the fair value of certain Level 3 investments held at December 31, 2016 and October 31, 2016.
December 31, 2016 |
|
Type of Security | | Fair Value | | Valuation Technique | Unobservable Input | | Range (Wtd Avg) |
Debt Securities | | $ | 20,929,747 | | Yield Analysis | Market Yield | | | 6.0 - 12.7% (9.%) |
| | $ | 1,098,133 | | Liquidation Basis | Discount Rate | | | 14.0 - 16.5% (14.9%) |
Equity Securities | | $ | 915,572 | | Earnings Multiple | Market Comparables | | | 2.3 - 3.8(3.1) |
| | $ | - | | Income Approach | Capitalization Rate | | | 14.8% |
Investments in Partnership Interests | | $ | 850,000 | | Income Approach | Capitalization Rate | | | 7.0% |
| | | | | | | | | |
October 31, 2016 |
|
Type of Security | | Fair Value | | Valuation Technique | Unobservable Input | | Range (Wtd Avg) |
Debt Securities | | $ | 19,401,401 | | Yield Analysis | Market Yield | | | 6.0 - 12.7% (9.1%) |
| | $ | 1,070,822 | | Liquidation Basis | Discount Rate | | | 14.0 - 16.5% (14.8%) |
Equity Securities | | $ | 856,069 | | Earnings Multiple | Market Comparables | | | 2.3 - 3.0(2.8) |
| | $ | - | | Income Approach | Capitalization Rate | | | 14.8% |
Investments in Partnership Interests | | $ | 850,000 | | Income Approach | Capitalization Rate | | | 7.0% |
The above tables are not intended to be all-inclusive but rather to provide information on significant unobservable inputs and valuation techniques used by the Company. The significant unobservable input used in the fair value measurement of the Company's debt investments is market interest rates. The Company uses market interest rates for loans to determine if the effective yield on a loan is commensurate with the market yields for that type of loan. If a loan's effective yield is significantly less than the market yield for a similar loan with a similar credit profile, then the resulting fair value of the loan may be lower.
| 6. | COMMITMENTS AND CONTINGENCIES |
In the normal course of business, the Company may enter into commitments to invest in certain private equity funds. Under these agreements, the Company would be required to make payments to third parties upon request. The Company had no such commitments outstanding at December 31, 2016 and October 31, 2016.
The following information sets forth the computation of basic net increase in net assets per share (earnings per share) resulting from operations for the two months ended December 31, 2016 and December 31, 2015.
| Two months ended | |
| December 31, 2016 | | December 31, 2015 | |
| | | (unaudited) | |
Earnings per share - basic: | | | | |
Net increase in net assets resulting from operations | | $ | 252,287 | | | $ | 253,228 | |
Weighted average shares outstanding - basic | | | 2,479,091 | | | | 2,074,568 | |
Earnings per share - basic: | | $ | 0.10 | | | $ | 0.12 | |
Integrity Capital Income Fund, Inc.
Notes to Financial Statements
Two Months Ended December 31, 2016 and December 31, 2015 (unaudited)
| 8. | DISTRIBUTIONS FROM INCOME |
The Company's distributions from income and realized gains are recorded on the date declared (record date). The following table summarizes the Company's declarations and distributions during the two months ended December 31, 2016:
Declaration Date | Distribution Date | Amount Per Share | Cash Distribution |
11/28/2016 | 11/28/2016 | $0.0625 | $153,901 |
12/27/2016 | 12/27/2016 | $0.0625 | $157,118 |
| | Two months ended | |
| | December 31, 2016 | | | December 31, 2015 | |
| | | | | (unaudited) | |
Per Share Data: | | | | | | |
| | | | | | |
Net asset value at beginning of period | | $ | 9.88 | | | $ | 10.18 | |
Issuance of common stock | | | - | | | | - | |
Net investment income (2) | | | 0.08 | | | | 0.06 | |
Net realized and unrealized gain (2) | | | 0.02 | | | | 0.06 | |
Net increase in shareholder's equity | | | 0.10 | | | | 0.12 | |
Accretive effect of share issuance above NAV (3) | | | 0.02 | | | | - | |
Shareholder distributions: | | | | | | | | |
From net investment income | | | (0.13 | ) | | | (0.13 | ) |
Income tax expense | | | - | | | | - | |
Net asset value at end of period | | $ | 9.87 | | | $ | 10.17 | |
Shares outstanding at end of period | | | 2,525,040 | | | | 2,278,941 | |
Ratio/Supplemental Data: | | | | | | | | |
Weighted average net assets at end of period | | $ | 24,513,267 | | | $ | 21,187,263 | |
| | | | | | | | |
Total return based on net asset value (4) | | | 1.01 | % | | | 1.18 | % |
| | | | | | | | |
Ratio of gross operating expenses to average net assets (1) | | | 4.35 | % | | | 3.90 | % |
Waived or reimbursed expenses (1) | | | 0.00 | % | | | -0.95 | % |
Ratio of net operating expenses to average net assets (1) | | | 4.35 | % | | | 2.95 | % |
| | | | | | | | |
Ratio of net investment income to average net assets (1) | | | 4.69 | % | | | 3.66 | % |
Average debt outstanding | | $ | 1,707,672 | | | $ | 850,504 | |
Average debt outstanding per share (2) | | $ | 0.69 | | | $ | 0.41 | |
Portfolio turnover | | | 0.65 | % | | | 3.10 | % |
| (1) | The ratios have been annualized except for those expenses that are not recurring. |
| (2) | Calculated using the weighted average shares outstanding during the respective period. |
| (3) | Amounts are balancing amounts necessary to reconcile the change in net asset value per unit to the per unit information. |
| (4) | Total return based on market value is calculated assuming a purchase of common shares at the market value on the first day and a sale at the market value on the last day of the periods reported. Distributions, if any, are assumed for purposes of this calculation to be reinvested at prices obtained under the Company's distribution reinvestment plan. Total return based on market value does not reflect brokerage commissions. Return calculations are not annualized. |
These financial highlights may not be indicative of the future performance of the Company. Financial highlights are calculated for all outstanding common stock as a whole. An individual shareholder's return and ratios may vary.
Integrity Capital Income Fund, Inc.
Notes to Financial Statements
Two Months Ended December 31, 2016 and December 31, 2015 (unaudited)
10. | RISKS AND UNCERTAINTIES |
The Company in the normal course of business makes investments in financial instruments where the risk of potential loss exists due to changes in the market (market risk), or failure or inability of the counterparty to a transaction to perform (credit and counterparty risk). See below for a detailed description of select principal risks.
Market Risk
Market risk is the company's investments in financial instruments and derivatives that expose it to various risks such as, but not limited to, interest rate, foreign currency, and equity. Interest rate risk is the risk that a fixed income investment's value will change due to a change in the absolute level of interest rates, in the spread between two rates, in the shape of the yield curve or in any other interest rate relationship. Such changes usually affect securities inversely and can be reduced by diversifying (for example, investing in fixed- income securities with different durations) or hedging (for example, through an interest rate swap).
Equity Risk
Equity risk is the risk that the market values of equities, such as common stocks or equity related investments such as futures and options, may decline due to general market conditions, such as political or macroeconomic factors. Additionally, equities may decline in value due to specific factors affecting a related industry or industries. Equity securities and equity related investments generally have greater market price volatility than fixed income securities.
Credit and Counterparty Risk
The Company is exposed to credit risk to counterparties with whom it transacts with and also bears the risk of settlement default. The company may lose money if the issuer or guarantor of a fixed income security, or the counterparty to a derivative instrument contract, repurchase agreement or securities lending is unable or unwilling to make timely principal and/or interest payments, or to otherwise honor its obligations. Securities are subject to varying degrees of credit risk, which are often reflected in credit ratings. The Company minimizes concentrations of credit risk by undertaking transactions with a diverse population of counterparties with a history of good credit quality. Further, the company manages counterparty risk by entering into appropriate legally enforceable master netting agreements, or similar agreements which include provisions for offsetting positions, collateral, or both in the event of counterparty default or nonperformance.
As the Company currently holds three investments with PIK interest, we note that the interest rate and warrants received on PIK securities reflects the payment deferral and increased credit risk associated with such instruments. Such investments generally represent a significantly higher credit risk than coupon loans. We note that even if accounting conditions were met, the borrower could still default when the Company's actual collection is supposed to occur at the maturity of the obligation. PIK securities may have unreliable valuations because their continuing accruals require continuing judgments about the collectability of the deferred payments and the value of associated collateral. PIK interest has the effect of generating investment income and increasing the incentive fees payable at a compounding rate. In addition, the deferral of PIK interest also reduces the loan-to-value ratio at a compounding rate. PIK securities also create the risk that incentive fees will be paid to the Adviser based on non-cash accruals that ultimately may not be realized, but the Adviser will be under no obligation to reimburse the Company for these fees.
Integrity Capital Income Fund, Inc.
Notes to Financial Statements
Two Months Ended December 31, 2016 and December 31, 2015 (unaudited)
The Company has provided general indemnifications to the Adviser, any affiliate of the Adviser and any person acting on behalf of the Adviser or such affiliate when they act, in good faith, in the best interest of the Company. The Company is unable to develop an estimate of the maximum potential amount of future payments that could potentially result from any hypothetical future claim, but expects the risk of having to make any payments under these general business indemnifications to be remote.
For the purpose of issuing these financial statements, the Company evaluated events and transactions through the date the financial statements were issued.
The Company continued to pay its monthly distribution of $0.0625 per share.
On February 14, 2017, the Company filed a tender offer to purchase up to 61,262 shares of its issued and outstanding Common Stock, par value $0.0001, at $9.88 per share, which represents the Company's net asset value per share as of the quarter ended October 31, 2016. The tender offer expired on March 15, 2017 and $605,273 of redemptions were paid on March 20, 2017.
On February 21, 2017, the Company received a partial principal payment of $297,449 related to it's promissory note with NC Foundation. On February 28, 2017 the Company received a payoff of $1,340,000 related to its promissory note with Monarch Lincoln Meadows, LLC.
On March 10, 2017, the Company purchased Class B membership interest in 860 Potomac, LLC.
On March 3, 2017, the Board of Directors determined that shareholder approval would be requested in order to convert the Company from a BDC to a private real estate investment trust ("REIT"). On April 12, 2017, the Company delivered a proxy statement to its shareholder of record as of March 20, 2017, seeking approval to withdraw the Company's registration as a BDC so that it may convert to a REIT. At an Annual Meeting of the Shareholder on April 25, 2017, the shareholders of the Company approved the withdrawal of the Company's BDC election and conversion to a REIT. Additionally, on March 20, 2017, the Board of Directors approved a change in the Company's fiscal year end from October 31st to December 31st in anticipation of qualifying as a REIT. The shareholders also re-elected all Board members.
Through May 4, 2017, the Company received $8,332,000 in proceeds and made payments of $9,314,000 on its line of credit. The outstanding amount under the line of credit as of May 4, 2017 is $718,000.
As of May 4, 2017, the Company has not received principal payments related to its investments in TVO North America, LLC 1 and TVO North America, LLC 2 that were due in March 2017.
Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following discussion should be read in conjunction with our audited financial statements and notes thereto included in this transition period report and our 2016 Annual Report on Form 10-K for the year ended October 31, 2016.
Overview
We were incorporated on December 10, 2013 under the laws of the State of Colorado. We are externally managed and have elected to be regulated as a BDC under the 1940 Act. As a BDC, we are required to comply with certain regulatory requirements. We must not acquire any assets other than "qualifying assets" specified in the 1940 Act unless, at the time the acquisition is made, at least 70% of our total assets are qualifying assets (with certain limited exceptions). Qualifying assets include investments in "eligible portfolio companies." Under the relevant SEC rules, the term "eligible portfolio company" includes all private companies, companies whose securities are not listed on a national securities exchange, and certain public companies that have listed their securities on a national securities exchange and have a market capitalization of less than $250 million. These rules also permit us to include as qualifying assets certain follow-on investments in companies that were eligible portfolio companies at the time of initial investment but no longer meet the definition.
We invest principally in debt securities and equity securities, including convertible preferred securities, limited liability companies, partnerships and other debt securities convertible into equity securities, of primarily non-public U.S.-based companies. We expect that the debt securities will generally be collateralized by the assets of the company and will carry a market rate of interest.
We seek to create a diverse portfolio that includes senior secured and second lien loans and warrants and equity securities by primarily investing approximately $500,000 to $5.0 million of capital, on average, in the securities of U.S. micro-cap companies. As of December 31, 2016, we had twenty debt investments in eighteen companies, equity investments in one investment partnership, one other investment company and three portfolio companies in the form of warrants. As of October 31, 2016, we had nineteen debt investments in seventeen companies, equity investments in one investment partnership, one other investment company and three portfolio companies in the form of warrants.
On March 3, 2017, the Board of Directors determined that shareholder approval would be requested in order to convert the Company from a BDC to a private real estate investment trust ("REIT"). On April 12, 2017, the Company delivered a proxy statement to its shareholder of record as of March 20, 2017, seeking approval to withdraw the Company's registration as a BDC so that it may convert to a REIT. At an Annual Meeting of the Shareholder on April 25, 2017, the shareholders of the Company approved the withdrawal of the Company's BDC election and conversion to a REIT. Additionally, on March 20, 2017, the Board of Directors approved a change in the Company's fiscal year end from October 31st to December 31st in anticipation of qualifying as a REIT. The shareholders also re-elected all Board members.
Effective November 1st, 2016, the Company changed its reporting year end from a 52 week period ended October 31st to a calendar year end, commencing with the calendar year ending December 31, 2017. Accordingly, the period ended December 31, 2016 includes the results of operations for the Company for the period from November 1, 2016 to December 31, 2016. Additionally, the period ended December 31, 2015 includes the results of operations for the Company for the period from November 1, 2015 to December 31, 2015. Prior to November 1, 2016, the financial statement periods represented a 52 week period, which approximated a calendar year end period.
Results of Operations
Investment Income. We generate revenue in the form of interest and fee income on debt investments and capital gains and distributions, if any, on portfolio company investments that we originate or acquire. Our debt investments typically have a term of two to five years and bear interest at a fixed or floating rate. In some cases, our investments provide for deferred interest payments or payment-in–kind (or "PIK") interest. We may also generate revenue in the form of commitment, origination (related to debt investments), structuring or diligence fees, consulting fees, and fees for providing significant managerial assistance.
We generated revenue of $369,238 during the two months ended December 31, 2016. This included $357,201 in interest on investments (including $12,783 interest on investments from affiliated company and $72,206 in revenue recognized from origination fees), $1,243 in interest from bank accounts, and $10,794 in dividend income. For the comparable two months ended December 31, 2015, we generated revenue of $233,325. This included $227,421 in interest on investments (including $10,702 interest on investments from affiliated company and $7,716 in revenue recognized from origination fees), $0 in interest income from bank accounts, and $5,904 in dividend income.
Expenses. We expect our operating expenses to be relatively stable or decline as a percentage of total assets during periods of asset growth and increase during periods of asset declines. Once current expenses fall below the Operating Expense Limitation Agreement ("OELA") of 2.95% or 2.34%, the Adviser will start to receive reimbursements from the Company for any deferred expenses up to the 2.95% limit or the 2.34% limit related to each respective period.
During the two months ended December 31, 2016, the Company had expenses of $177,719, consisting of: (i) base management fees of $66,245; (ii) legal fees of $8,544; (iii) other professional fees of $60,095; (iv) marketing expenses of $10,262; (v) custody fees of $6,625; (vi) insurance expenses of $2,833; (vii) directors' fees of $8,049; (viii) interest expense of $13,971; and (ix) other expenses of $1,095. During the two months ended December 31, 2015, the Company had expenses of $137,810, consisting of: (i) base management fees $57,434 (ii) legal fees of $3,076; (iii) other professional fees of $60,740; (iv) marketing expenses of $2,680; (v) custody fees of $5,743; (vi) insurance expenses of $2,583; and (vii) interest expense of $5,554.
The Adviser has entered into the OELA with the Company effective January 2, 2014, to limit the total operating expenses of the Company to 2.34%. Effective September 1, 2014, the OELA was amended to 2.95%, whereby any expenses in excess of the OELA will be reimbursed to the Company by the Adviser. However, the Adviser will be able to recoup from the Company these expenses reimbursed in excess of the limit over a period not to exceed three years.
On August 30, 2016, the Adviser gave a termination notice of the OELA to the Company, effective as of the close of business, October 31, 2016. The Company's independent directors have reviewed the request and have approved the termination of the agreement. The original purpose of the OELA was to limit the expenses during the initial start of the Company. The Directors noted that this purpose has been achieved. In their determination, the independent directors reviewed the relevant factors including the operating expense and performance history of the Company and compared that information with the performance of other BDC's. This revealed that the Company's operating expenses were significantly lower than the average operating expenses of those reviewed. It is noted that the existing operating expense reimbursement schedule and expiration dates are not affected by this termination and reimbursements to the Adviser remain in place subject to the OELA agreement.
For the two months ended December 31, 2016, the Company calculated that total operating expenses did not fall below the 2.95% limit or the 2.34% limit for comparative purposes. The Company notes that no amounts were reimbursed to the Adviser for the period ended January 31, 2017, or the first quarter of the Company's original fiscal year. For the two months ended December 31, 2015, the Company calculated a waiver amount of $33,639 for comparative purposes. However, the Company notes that this estimated waiver for the two months ended December 31, 2015 does not impact the actual amount and date of the original waiver that occurred on January 31, 2016. Refer to footnote 4 for more information. Such expenses paid by the Adviser each quarter will be subject to reimbursement to the Adviser over a period not to exceed three years, if the Company's expense ratio for such future period is less than the 2.95% limit or the 2.34% limit related to each respective period.
Through the normal course of business, the Adviser or an affiliate of the Adviser processes payments on behalf of the Company and then is reimbursed for expenses paid on behalf of the Company. The Company reimburses the Adviser for expenses paid on its behalf monthly in arrears. These reimbursements are presented net of the OELA discussed above, if applicable.
Net Changes in Unrealized Gains and Losses.
For the two months ended December 31, 2016, the Company had $60,768 in change in net unrealized gains, of which $42,841 was as a result of change in net unrealized gain on investments in debt securities, $59,503 was as a result of change in net unrealized gain on investments in equity securities, $0 was a result of change in net unrealized gain/(loss) on investment in partnership interests, and $41,576 was a result of change in unrealized loss on investment in publicly traded partnerships.
For the two months ended December 31, 2015, the Company had $25,091 in change in net unrealized losses, of which $68,237 was as a result of change in net unrealized gain on investments in debt securities, $36,560 was as a result of change in net unrealized gain on investments in equity securities, $83,843 was a result of change in net unrealized loss on investment in partnership interests (as a result of the realized gain discussed below), and $4,137 was a result of the change in net unrealized gain on investment in other real estate investment companies.
Net Realized Gains and Losses.
For the two months ended December 31, 2016, the Company had $0 in net realized gains or losses. For the two months ended December 31, 2015, the Company had $98,983 in net realized gains as a result of investments in partnership interests.
Financial condition, liquidity and capital resources
We received $675,000 from the net proceeds of sales of the Company's common stock during the two months ended December 31, 2016. We received $4,370,600 from the net proceeds of sales of the Company's common stock during the two months ended December 31, 2015. We invested the net proceeds in portfolio companies in accordance with our investment objective and strategies described in this report and paid off the Company's line of credit.
Our primary use of funds is investments in portfolio companies, cash distributions to holders of our common stock, and the payment of operating expenses, including debt service if we borrow to fund our investments.
As of December 31, 2016, we were approximately 98% invested, compared to approximately 93% invested at October 31, 2016. We had cash resources of $1,472,162, which is a decrease of 42% over cash resources held on October 31, 2016. We had indebtedness of $1,714,658 as of December 31, 2016. As of December 31, 2016, the balance of organization and operating expenses subject to the OELA was $408,509. This is not a liability of the Company unless operating expenses in future periods are less than 2.95% or 2.34% of average net assets. See Note 4 in the notes to the financial statements for additional details. As of October 31, 2016, we had cash resources of $2,528,322 and indebtedness of $1,700,687. As of October 31, 2016, the balance of organization and operating expenses subject to recoupment per the OELA was $408,509.
As of December 31, 2016, our debt investments included: (i) three secured promissory notes currently on non-accrual status, previously bearing interest rates of 14.5%; (ii) subordinated debt bearing an interest rate of 8% with 73,424 warrants (5% of the outstanding equity of the portfolio company); (iii) a secured promissory note at 75% loan to value bearing an interest rate of 11%; (iv) seven secured promissory notes bearing an interest rate of 12%; (v) one secured promissory note bearing an interest rate of 12.7%; (vi) a secured promissory note bearing an interest rate of 8.75% with 203,125 warrants (6.59% of the outstanding equity of the portfolio company); (vii) a promissory note secured by tax liens bearing a 7% interest rate; (viii) subordinated debt bearing an interest rate of 8% with 49 warrants for the purchase of Class B shares of the portfolio company; (ix) a secured promissory note bearing an interest rate of 6%; (x) a secured promissory note bearing an interest rate of 8%; (xi) a secured promissory note bearing an interest rate of 10.5%; and (xii) a non-accrual promissory note previously bearing an interest rate of 12%.
As of October 31, 2016, our debt investments included: (i) three secured promissory notes currently on non-accrual status, previously bearing interest rates of 14.5%; (ii) subordinated debt bearing an interest rate of 8% with 73,424 warrants (5% of the outstanding equity of the portfolio company); (iii) a secured promissory note at 75% loan to value bearing an interest rate of 11%; (iv) six secured promissory notes bearing an interest rate of 12%; (v) one secured promissory note bearing an interest rate of 12.7%; (vi) a secured promissory note bearing an interest rate of 8.75% with 203,125 warrants (6.59% of the outstanding equity of the portfolio company); (vii) a promissory note secured by tax liens bearing a 7% interest rate; (viii) subordinated debt bearing an interest rate of 8% with 49 warrants for the purchase of Class B shares of the portfolio company; (ix) a secured promissory note bearing an interest rate of 6%; (x) a secured promissory note bearing an interest rate of 8%; (xi) a secured promissory note bearing an interest rate of 10.5%; and (xii) a non-accrual promissory note previously bearing an interest rate of 12%.
On March 10, 2016 the SEC filed a complaint against the Aequitas group of companies which are related to two of the Company's debt investments. Both notes have been placed on non-accrual and the Company has written-off all unpaid accrued interest. In addition, the Care Payment Holdings promissory note due September 18, 2018 has also been placed on non-accrual. During the year ended October 31, 2016, a receiver was appointed over these investments. The total invested amount in receivership is $1,626,500. As of December 31, 2016, the Company's fair value of the non-accrual notes totaled $1,098,133, which reflects 69.3% of par value on the Aequitas Commercial Finance, LLC, 22.6% of par value on both Aequitas Peer-To-Peer Funding, LLC notes and 72.3% of par value on the Care Payment Holdings note. The Company is continuing to monitor the notes and the potential impact on valuations and income to the Fund.
As of December 31, 2016 and October 31, 2016, the Company holds membership interest in a publicly traded partnership that invests in real property rights to ground leases and easements under infrastructure assets. The partnership anticipates paying quarterly dividends as approved by the Board of Directors. The Company holds 14% membership interest in a limited liability company that is also in the real estate industry. Our cash resources are held in depository accounts at First Republic Bank, Integrity Bank & Trust (see Note 4 in the notes to the financial statements for additional details) and Central Bank and Trust. We currently have no other investments in debt or equity securities of public companies.
As of December 31, 2016 we had net assets of $24,917,711 and, based on 2,525,040 shares of common stock outstanding, a net asset value per common share of $9.87. This represents an increase of 3% in net assets as compared to October 31, 2016. As of October 31, 2016, we had net assets of $24,301,443 and, based on 2,459,506 shares of common stock outstanding, a net asset value per common share of $9.88.
Revolving Credit Facility
The Company has available a senior secured revolving credit facility which allows the Company to borrow up to $3,200,000 at any one time outstanding, which was entered into on October 21, 2015. The line of credit was extended during the year ended October 31, 2016 and expires on October 21, 2017, unless extended again. In the process of renewing the line of credit, the credit facility was increased to $4,000,000 from $3,200,000. Borrowings under the line of credit bear interest at a rate of 4.85% over a year of 360 days. All borrowings are collateralized by all assets of the Company. The outstanding balance on the line of credit was $1,714,658 and $1,700,687 at December 31, 2016 and October 31, 2016, respectively. Borrowings under the line of credit are subject to certain financial covenants and restrictions on indebtedness, distribution payments, financial guarantees, business combinations, and other related items. As of December 31, 2016 and October 31, 2016, the Company was in compliance with all covenants.
Item 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
We are subject to financial market risks, including changes in interest rates. As of December 31, 2016, we did not have any loans in our portfolio that had floating interest rates. In the future, we may enter into loan arrangements that may have floating interest rates. Future floating loan arrangements may be based on a floating rate index and typically will have interest rate reset provisions that adjust applicable interest rates under such loans to current market rates either on a quarterly basis or a rest to changes in the national prime rate index.
Assuming that the Statements of Assets, Liabilities, and Net Assets as of December 31, 2016 was to remain constant and that we took no actions to alter interest rate sensitivity as of such date, the annualized impact of hypothetical changes in interest rates would have limited impact on interest income, interest expense, or net investment income. The following table shows the annualized impact of hypothetical base rate changes in interest rates.
| | Increase(decrease) in | | | Increase (decrease) in | | | Increase( decrease) in | |
Change in Interest Rates | | Interest Income | | | Interest Expense | | | Investment Income | |
| | in thousands | |
| | | | | | | | | |
Down 25 basis points | | | (17 | ) | | | (4 | ) | | | (13 | ) |
Up 50 basis points | | | 34 | | | | 9 | | | | 26 | |
Up 100 basis points | | | 69 | | | | 17 | | | | 52 | |
Up 200 basis points | | | 138 | | | | 34 | | | | 104 | |
Up 300 basis points | | | 207 | | | | 51 | | | | 156 | |
We have not engaged in any hedging activities since our inception. We do not expect to engage in any hedging activities with respect to the market risk to which we are exposed.
Item 4. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
Our President, Eric Davis, and our Chief Financial Officer, Randall Rush, evaluated the effectiveness of our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act, as of the end of the period covered by this Transition Report on Form 10-Q (the "Evaluation Date"). Based on this evaluation, they believe that as of the Evaluation Date our disclosure controls and procedures were effective to ensure that information required to be disclosed by us in the reports we file or submit under the Exchange Act (i) is recorded, processed, summarized, and reported within the time periods specified in the SEC's rules and forms; and (ii) is accumulated and communicated to the Company's management, including the President and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosures.
Changes in Internal Control Over Financial Reporting
The Company entered into a Service Agreement in January 27, 2017 with Cohen & Company to provide certain tax-related and testing services to the Company to strengthen its controls and procedures. Services include, but are not limited to, preparing taxable income calculations and preparation of tax filings, reports, documentation, disclosure, and RIC compliance support to the Company.
PART II – OTHER INFORMATION
Item 6. EXHIBITS
Exhibit No. | Document |
3.1 | Articles of Incorporation* |
3.2 | By-laws* |
31.1 | Rule 13a-14(a)/15d-14(a) - Certification of Principal Executive Officer. Filed herewith. |
31.2 | Rule 13a-14(a)/15d-14(a) - Certification of Principal Financial Officer. Filed herewith. |
32.1 | Certification of Principal Executive Officer Pursuant to 18 U.S.C. Section 1350, as adopted by Section 906 of the Sarbanes-Oxley Act of 2002. Filed herewith. |
32.2 | Certification Principal Financial Officer Pursuant to 18 U.S.C. Section 1350, as adopted by Section 906 of the Sarbanes-Oxley Act of 2002. Filed herewith. |
101 | Interactive data files pursuant to Rule 405 of Regulation S-T. Filed herewith. |
*Incorporated by reference from Form 10 filed August 29, 2014.
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.
Date: May 4, 2017 | | Integrity Capital Income Fund, Inc. |
| | | |
| | By: | /s/ Eric Davis |
| | Name: | Eric Davis |
| | Title: | President, Chief Investment Officer, Chief Compliance Officer and Director |
| | | |
| | By: | /s/ Randall Rush |
| | Name: | Randall Rush |
| | Title: | Chief Financial Officer, Treasurer and Director |