FORM 10-K
(Mark One) | |||
☒ | ANNUAL REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | ||
For the fiscal year ended December 31, 2020 | |||
OR | |||
☐ | TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Delaware | 83-4184014 | ||
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | ||
245 Park Avenue, 26th Floor, New York, NY | 10167 | ||
(Address of principal executive offices) | (Zip Code) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||
None | None | None |
Large accelerated filer ☐ | Accelerated filer ☐ | ||
Non-accelerated filer ☒ | Smaller reporting company ☐ | ||
Emerging growth company ☒ |
Summary of Risk Factors
Investing in our common stock involves a high degree of risk. Some, but not all, of the risks and uncertainties that we face are summarized below. Please refer to Item 1A for a more detailed description of each risk.
● We operate in a highly competitive market for investment opportunities.
● There is a limited availability of suitable investment opportunities.
● Our ability to achieve our investment objective depends on the Advisor’s ability to identify, invest in and monitor companies that meet our investment criteria.
● We may need additional capital to fund new investments and grow our portfolio of investments.
● Shareholders may experience dilution.
● We are limited in our ability to enter into transactions with affiliates.
● We are and we will remain an “emerging growth company” as defined in the JOBS Act.
● General interest rate fluctuations may have a substantial negative impact on our investments, the value of our common stock and our rate of return on invested capital.
● Changes in the method pursuant to which LIBOR is determined, or a discontinuation of LIBOR, may adversely affect the value of the financial obligations to be held or issued by us that are linked to LIBOR.
● Adverse developments in the credit markets may impair our ability to enter into new debt financing arrangements.
● We may experience fluctuations in our Net Asset Value.
● We are highly dependent on information systems, and systems failures or cyber-attacks could significantly disrupt our business, which may, in turn, negatively affect the value of shares of our common stock and our ability to pay distributions.
● Terrorist acts, acts of war, global health emergencies or natural disasters may disrupt our operations, as well as the operations of the businesses in which we invest.
● Our executive officers and directors, our Advisor, Angelo Gordon and their affiliates, officers, directors and employees may face certain conflicts of interest.
● The Company will invest in the debt obligations or securities of middle market and/or less well-established companies. While middle market companies may have potential for rapid growth, they often involve higher risks than larger companies.
● The Company’s performance and returns may be affected by the default or perceived credit impairment of investments made by the Company and by general or sector specific credit spread widening.
● Some of our portfolio companies may be highly leveraged, which may have adverse consequences to these companies and to us as an investor.
● The Company will make investments that are potentially illiquid.
● We are subject to the risks involved with originating and purchasing loans.
● Economic recessions or downturns could impair our portfolio companies, and defaults by our portfolio companies will harm our operating results.
● Our business may be adversely affected if we fail to maintain our qualification as a RIC.
● The outbreak of COVID-19 has caused, and for an unknown period of time, will continue to cause, disruptions in global debt and equity markets and economies in regions in which we operate.
● We currently are operating in a period of capital markets disruption, significant volatility and economic uncertainty.
(Amounts in thousands) | Amortized Cost | Fair Value | Amortized Cost | Fair Value | |||||||||
First lien senior secured debt | $ | 76,415 | $ | 75,805 | $ | 38,096 | $ | 38,156 | |||||
Sponsor subordinated note | 7 | 7 | - | - | |||||||||
Investment in affiliated fund | 3,201 | 3,721 | 1,641 | 1,641 | |||||||||
Total investments | $ | 79,623 | $ | 79,533 | $ | 39,737 | $ | 39,797 |
• | requiring a total return on our investments (including both interest and fees) that compensates us for credit risk; and |
• | negotiating covenants in connection with our investments that afford our portfolio companies as much flexibility in managing their businesses as possible, consistent with preservation of our capital. Such restrictions may include affirmative and negative covenants, default penalties, lien protection, change of control provisions and board rights, including either observation or participation rights. |
(a) | 100% of the excess of our pre-incentive fee net investment income for the immediately preceding calendar quarter, over a preferred return of 1.00% per quarter (4% annualized) (the “Hurdle”), until the Advisor has received a “catch-up” equal to 16.75% of the pre-incentive fee net investment income for the current quarter; and |
(b) | 16.75% of all remaining pre-incentive fee net investment income above the “catch-up.” |
• | no income incentive fee in any calendar quarter in which our pre-incentive fee net investment income does not exceed the Hurdle Amount; |
• | 100% of our pre-incentive fee net investment income with respect to that portion of such pre-incentive fee net investment income, if any, that exceeds the Hurdle Amount but is less than or equal to an amount (the “Catch-Up Amount”) determined on a quarterly basis by multiplying 1.201201% by our net asset value at the beginning of each applicable calendar quarter. The Catch-Up Amount is intended to provide the Advisor with an incentive fee of 16.75% on all of our pre-incentive fee net investment income when our pre-incentive fee net investment income reaches the Catch-Up Amount in any calendar quarter (See Example 1 – Alternative 2 for an example of how the Catch-Up Amount is calculated); and |
• | for any calendar quarter in which our pre-incentive fee net investment income exceeds the Catch-Up Amount, the income incentive fee shall equal 16.75% of the amount of our pre-incentive fee net investment income for the calendar quarter. |
Hurdle rate(1) = 1.0%
Management fee = 0.150%
Other expenses (legal, accounting, custodian, transfer agent, etc.)(2) = 0.1525%
Hurdle rate(1) = 1.0%
Management fee = 0.150%
Other expenses (legal, accounting, custodian, transfer agent, etc.)(2) = 0.1525%
• | Catch-up = 1.1975%–1.0% = 0.1975% |
• | Catch-up = 1.201201%–1.0% = 0.201201% |
(*) | The hypothetical amount of pre-incentive fee net investment income shown is based on a percentage of total net assets. |
(1) | Represents 4.0% annualized hurdle rate. |
(2) | Excludes organizational and offering expenses. |
(3) | The “catch-up” provision is intended to provide our Advisor with an incentive fee of approximately 16.75% on all of our pre-incentive fee net investment income when our net investment income exceeds 1.201201% in any calendar quarter. |
Year 1: | $25.0 million investment made in Company A ("Investment A"), $35.0 million investment made in Company B ("Investment B") and $30.0 million investment made in Company C ("Investment C") | |
Year 2: | Investment A sold for $35.0 million, fair value of Investment B determined to be $30.0 million and fair value of Investment C determined to be $32.0 million |
Year 3: | Fair value of Investment B determined to be $34.0 million and Investment C sold for $35.0 million | |
Year 4: | Fair value of Investment B determined to be $45.0 million |
Year 1: | None | |
Year 2: | $0.8375 million | |
The portion of the incentive fee based on capital gains equals (A) 16.75% of our realized capital gains, if any, on a cumulative basis from inception through the end of the fiscal year, computed net of all realized capital losses and unrealized capital depreciation on a cumulative basis, minus (B) the aggregate amount of any previously paid capital gain incentive. Therefore, using the assumptions above, the incentive fee based on capital gains equals (A) 16.75% × ($10.0 million-$5.0 million) minus (B) $0. Therefore, the incentive fee based on capital gains equals $0.8375 million. | ||
Year 3: | $1.5075 million, which is calculated as follows: | |
The incentive fee based on capital gains equals (A) 16.75% × ($15.0 million-$1.0 million) minus (B) $0.8375 million. Therefore, the incentive fee based on capital gains equals $1.5075 million. | ||
Year 4: | $0.1675 million, which is calculated as follows: | |
The incentive fee based on capital gains equals (x) (A) 16.75% × ($15.0 million-$0.0 million) minus (B) $2.345 million. Therefore, the incentive fee based on capital gains equals $0.1675 million. |
In the event that the Investment Management Agreement shall terminate as of a date that is not a fiscal year end, the termination date shall be treated as though it were a fiscal year end for purposes of calculating and paying a capital gains incentive fee.
(1) | Securities purchased in transactions not involving any public offering from the issuer of such securities, which issuer (subject to certain limited exceptions) is an eligible portfolio company, or from any person who is, or has been during the preceding 13 months, an affiliated person of an eligible portfolio company, or from any other person, subject to such rules as may be prescribed by the SEC. An eligible portfolio company is defined in the 1940 Act as any issuer which: |
(a) | is organized under the laws of, and has its principal place of business in, the United States; |
(b) | is not an investment company (other than a small business investment company wholly owned by the BDC) or a company that would be an investment company but for certain exclusions under the 1940 Act; and |
(c) | satisfies any of the following: |
i. | does not have any class of securities that is traded on a national securities exchange; |
ii. | has a class of securities listed on a national securities exchange, but has an aggregate market value of outstanding voting and non-voting common equity of less than $250 million; |
iii. | is controlled by a BDC or a group of companies including a BDC and the BDC has an affiliated person who is a director of the eligible portfolio company; or |
iv. | is a small and solvent company having total assets of not more than $4.0 million and capital and surplus of not less than $2.0 million. |
(2) | Securities of any eligible portfolio company which we control. |
(3) | Securities purchased in a private transaction from a U.S. issuer that is not an investment company or from an affiliated person of the issuer, or in transactions incident thereto, if the issuer is in bankruptcy and subject to reorganization or if the issuer, immediately prior to the purchase of its securities, was unable to meet its obligations as they came due without material assistance other than conventional lending or financing arrangements. |
(4) | Securities of an eligible portfolio company purchased from any person in a private transaction if there is no ready market for such securities and we already own 60% of the outstanding equity of the eligible portfolio company. |
(5) | Securities received in exchange for or distributed on or with respect to securities described in (1) through (4) above, or pursuant to the exercise of warrants or rights relating to such securities. |
(6) | Cash, cash equivalents, U.S. government securities or high-quality debt securities maturing in one year or less from the time of investment. |
1. | Subscription Agreements, investor questionnaires and other forms, which may include a stockholder’s name, address, social security number and personally identifiable financial information; |
2. | Account history, including information about a stockholder’s shares, such as capital contributions, share purchases and sales and distributions from the Company; |
3. | Transactions with the Company, including information the Company receives and maintains relating to securities transactions with and through the Company; and |
4. | Correspondence, written, telephonic or electronic, between stockholders and the Company, the Advisor, any of the Advisor’s affiliates or any of the Company’s service providers. |
1. | As Authorized – if a stockholder requests or authorizes disclosure of the information. |
2. | As Required by Law – for example, to cooperate with regulators or law enforcement authorities. |
3. | As Permitted by Law – for example, sharing information with companies that maintain, process or service Company or stockholder accounts or financial products and services or who effect, administer or enforce Company or stockholder transactions is permitted. Among other activities, the Company and its Advisor and its affiliates may share information with persons acting in a representative or fiduciary capacity on the Company’s or a stockholder’s behalf. The Company believes that sharing of information for these purposes is essential to providing stockholders with necessary or useful services with respect to their accounts. |
• | an individual who is a citizen or resident of the United States; |
• | a corporation, or other entity treated as a corporation for U.S. federal income tax purposes, created or organized in or under the laws of the United States or any state thereof, including, for this purpose, the District of Columbia; |
• | a trust if (i) a court within the United States is able to exercise primary supervision over the administration of the trust and one or more “United States persons” (as defined in the Code) have the authority to control all substantive decisions of the trust, or (ii) the trust has in effect a valid election to be treated as a domestic trust for U.S. federal income tax purposes; or |
• | an estate, the income of which is subject to U.S. federal income taxation regardless of its source. |
• | qualify and have in effect an election to be treated as a BDC under the 1940 Act at all times during each taxable year; |
• | file with the return for the applicable taxable year an election to be taxed as a RIC or have made such election for a previous taxable year; |
• | derive in each taxable year at least 90% of our gross income from dividends, interest, payments with respect to loans of certain securities, gains from the sale of stock or other securities, net income derived from an interest in a “qualified publicly traded partnership” (as defined in the Code), or other income derived with respect to our business of investing in such stock or securities (the “90% Income Test”); and |
• | diversify our holdings so that at the end of each quarter of the taxable year: |
▪ | at least 50% of the value of our assets consists of cash, cash equivalents, U.S. government securities, securities of other RICs, and other securities if such other securities of any one issuer do not represent more than 5% of the value of our assets or more than 10% of the outstanding voting securities of the issuer; and |
▪ | no more than 25% of the value of our assets is invested in (a) the securities, other than U.S. government securities or securities of other RICs, of one issuer or of two or more issuers that are controlled, as determined under applicable Code rules, by us and that are engaged in the same or similar or related trades or businesses or (b) the securities of one or more qualified publicly traded partnerships (the “Diversification Tests”). |
• | increase or maintain in whole or in part our equity ownership percentage; |
• | exercise warrants, options or convertible securities that were acquired in the original or subsequent financing; or |
• | attempt to preserve or enhance the value of our investment. |
• | the ability to cause the commencement of enforcement proceedings against the collateral; |
• | the ability to control the conduct of such proceedings; |
• | the approval of amendments to collateral documents; |
• | releases of liens on the collateral; and |
• | waivers of past defaults under collateral documents. |
• | OID instruments and PIK securities may have unreliable valuations because the accretion of OID as interest income and the continuing accruals of PIK securities require judgments about their collectability and the collectability of deferred payments and the value of any associated collateral. |
• | OID instruments may create heightened credit risks because the inducement to the borrower to accept higher interest rates in exchange for the deferral of cash payments typically represents, to some extent, speculation on the part of the borrower. |
• | For accounting purposes, cash distributions to stockholders that include a component of accreted OID income do not come from paid-in capital, although they may be paid from the offering proceeds. Thus, although a distribution of accreted OID income may come from the cash invested by the stockholders, the 1940 Act does not require that stockholders be given notice of this fact. |
• | The higher interest rates on PIK securities reflects the payment deferral and increased credit risk associated with such instruments and PIK securities generally represent a significantly higher credit risk than coupon loans. |
• | The presence of accreted OID income and PIK interest income create the risk of non-refundable cash payments to the Advisor in the form of incentive fees on income based on non-cash accreted OID income and PIK interest income accruals that may never be realized. |
• | Even if accounting conditions are met, borrowers on such securities could still default when the Company’s actual collection is expected to occur at the maturity of the obligation. |
• | 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. |
• | Market prices of OID instruments are more volatile because they are affected to a greater extent by interest rate changes than instruments that pay interest periodically in cash. |
• | The required recognition of OID, including PIK, interest for U.S. federal income tax purposes may have a negative impact on liquidity, because it represents a non-cash component of the Company’s taxable income that must, nevertheless, be distributed in cash to investors to avoid us being subject to corporate level taxation. |
Year Ended December 31, 2020 | Period from May 6, 2019 (Inception) to December 31, 2019 | |||||||
($ in thousands, except per share amounts) | ||||||||
Consolidated Statement of Operations Data | ||||||||
Income | ||||||||
Total investment income | $ | 5,093 | $ | 1,018 | ||||
Expenses | ||||||||
Total expenses | 3,062 | 1,556 | ||||||
Net investment income (loss) before taxes | 2,031 | (538 | ) | |||||
Income tax expense, including excise tax | - | 34 | ||||||
Net investment income (loss) after taxes | 2,031 | (572 | ) | |||||
Net realized gain (loss) on investments | 5 | 13 | ||||||
Net change in unrealized gain (loss) on investments | (150 | ) | 60 | |||||
Increase (decrese) in net assets resulting from operations | 1,886 | (499 | ) | |||||
Earnings (loss) per share - basic and diluted | $ | 0.61 | $ | (0.54 | ) |
($ in thousands, except per share amounts) | December 31, 2020 | December 31, 2019 | ||||||
Consolidated Statement of Assets and Liabilities Data | ||||||||
Cash | $ | 10,320 | $ | 9,008 | ||||
Investments at fair value | 79,533 | 39,797 | ||||||
Total assets | 90,432 | 49,739 | ||||||
Subscription facility | - | 6,500 | ||||||
Total liabilities | 1,931 | 7,038 | ||||||
Total net assets | $ | 88,501 | $ | 42,701 | ||||
Net asset value per share | $ | 19.75 | $ | 19.77 | ||||
Other Data | ||||||||
Number of portfolio companies | 51 | 21 | ||||||
Distributions declared per share | $ | 0.66 | $ | - | ||||
Total return based on net asset value (1) | 3.2 | % | (1.2 | )% | ||||
Weighted average yield of funded debt investments at cost | 7.7 | % | 7.9 | % | ||||
Weighted average yield of funded debt investments at fair value | 7.9 | % | 7.9 | % | ||||
Weighted average interest rate of funded debt investments (2) | 7.0 | % | 7.4 | % | ||||
Weighted average spread over LIBOR of all floating rate funded debt investments | 5.9 | % | 5.6 | % |
(1) | Total return is calculated as the change in net asset value (“NAV”) per share during the period, plus distributions per share, if any, divided by the opening NAV per share at the beginning of the period. The total return for the period from May 6, 2019 (inception) to December 31, 2019 is calculated using the denominator of the offering price of $20.00 per share on the initial capital call from investors on July 29, 2019. |
(2) | Calculated using actual interest rates in effect as of December 31, 2020 and 2019 based on borrower elections. |
Year Ended December 31, 2020 | Period from May 6, 2019 (Inception) to December 31, 2019 | |||||||
(Amounts in thousands) | ||||||||
Principal amount of investments committed (including add-ons): | ||||||||
First lien senior secured debt investments | $ | 52,638 | $ | 43,200 | ||||
Sponsor subordinated note | 7 | - | ||||||
Investment in affiliated fund | 1,697 | 1,641 | ||||||
Total principal amount of investments committed | $ | 54,342 | $ | 44,841 | ||||
Principal amount of investments sold or repaid: | ||||||||
First lien senior secured debt investments | $ | (5,292 | ) | $ | (5,202 | ) | ||
Investment in affiliated fund | (137 | ) | - | |||||
Total principal amount of investments sold or repaid | $ | (5,429 | ) | $ | (5,202 | ) | ||
New debt investments(1): | ||||||||
New commitments | $ | 50,225 | $ | 54,851 | ||||
Number of new commitments in new portfolio companies(2) | 30 | 21 | ||||||
Average new commitment amount | $ | 1,674 | $ | 2,612 | ||||
Weighted average term for new commitments (in years) | 5.2 | 4.8 | ||||||
Percentage of new commitments at floating rates | 100.0 | % | 100.0 | % | ||||
Percentage of new commitments at fixed rates | 0.0 | % | 0.0 | % |
December 31, 2020 | December 31, 2019 | |||||||||||||||
(Amounts in thousands) | Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||
First lien senior secured debt | $ | 76,415 | $ | 75,805 | $ | 38,096 | $ | 38,156 | ||||||||
Sponsor subordinated note | 7 | 7 | - | - | ||||||||||||
Investment in affiliated fund | 3,201 | 3,721 | 1,641 | 1,641 | ||||||||||||
Total investments | $ | 79,623 | $ | 79,533 | $ | 39,737 | $ | 39,797 |
December 31, 2020 | December 31, 2019 | |||||
Aerospace and defense | 2.7% | 5.5% | ||||
Auto components | 1.5% | – | ||||
Chemicals | 8.4% | 5.7% | ||||
Commercial services and supplies | 7.0% | 13.3% | ||||
Containers and packaging | 7.0% | 6.7% | ||||
Diversified consumer services | 9.8% | 6.6% | ||||
Electronic equipment, instruments and components | 2.0% | 3.7% | ||||
Food and staples retailing | 0.9% | – | ||||
Food products | 1.3% | – | ||||
Gas utilities | 1.6% | – | ||||
Health care equipment and supplies | 0.8% | – | ||||
Health care providers and services | 24.0% | 14.4% | ||||
Health care technology | 1.6% | – | ||||
Internet and direct marketing retail | 2.5% | 3.3% | ||||
IT services | 3.4% | – | ||||
Machinery | 1.1% | 2.3% | ||||
Media | 3.4% | 7.8% | ||||
Metals and mining | 2.6% | 3.6% | ||||
Multisector holdings | 4.7% | 4.1% | ||||
Personal products | 3.5% | 7.0% | ||||
Software | 2.9% | 5.9% | ||||
Textiles, apparel and luxury goods | 2.0% | 3.9% | ||||
Trading companies and distributors | 5.3% | 6.2% | ||||
Total | 100.0% | 100.0% |
December 31, 2020 | December 31, 2019 | |||||
Weighted average total yield of funded debt investments at cost | 7.7% | 7.9% | ||||
Weighted average total yield of funded debt investments at fair value | 7.9% | 7.9% | ||||
Weighted average interest rate of funded debt investments (1) | 7.0% | 7.4% | ||||
Weighted average spread over LIBOR of all floating rate funded debt investments | 5.9% | 5.6% |
Investment Ratings | Description | |
A | A loan supported by exceptional financial strength, stability and liquidity; | |
B | As a general rule, a new transaction will be risk rated a “B” loan. Overtime, a “B” loan is supported by good financial strength, stability and liquidity; | |
C | A loan that is exhibiting deteriorating trends, which if not corrected could jeopardize repayment of the debt. In general, a default by the borrower of one of its financial performance covenants (leverage or coverage ratios) would warrant downgrade of a loan to a risk rating of “C”; | |
D | A loan that has a well-defined weakness that jeopardizes the repayment of the debt or the ongoing enterprise value of the borrower; | |
E | A loan that has an uncured payment default; and | |
F | An asset that is considered uncollectible or of such little value that its continuance as a booked asset is unwarranted. |
December 31, 2020 | December 31, 2019 | ||||||||||||||||
Percentage of | Percentage of | ||||||||||||||||
Investments | Total | Investments | Total | ||||||||||||||
Investment Rating | at Fair Value | Debt Investments | at Fair Value | Debt Investments | |||||||||||||
(Amounts in thousands) | |||||||||||||||||
A | $ | - | - | $ | - | - | |||||||||||
B | 68,960 | 91.0 | % | 38,156 | 100.0 | % | |||||||||||
C | 6,845 | 9.0 | % | - | - | ||||||||||||
D | - | - | - | - | |||||||||||||
E | - | - | - | - | |||||||||||||
F | - | - | - | - | |||||||||||||
Total | $ | 75,805 | 100.0 | % | $ | 38,156 | 100.0 | % |
December 31, 2020 | December 31, 2019 | |||||||||||||||
(Amounts in thousands) | Amortized Cost | Percentage | Amortized Cost | Percentage | ||||||||||||
Performing | $ | 76,415 | 100.0 | % | $ | 38,096 | 100.0 | % | ||||||||
Non-accrual | - | - | - | - | ||||||||||||
Total | $ | 76,415 | 100.0 | % | $ | 38,096 | 100.0 | % |
Period from May 6, 2019 | ||||||||
Year Ended | (Inception) to | |||||||
(Amounts in thousands) | December 31, 2020 | December 31, 2019 | ||||||
Total investment income | $ | 5,093 | $ | 1,018 | ||||
Less: expenses | (3,062 | ) | (1,556 | ) | ||||
Net investment income (loss) before taxes | 2,031 | (538 | ) | |||||
Income tax expense, including excise tax | - | (34 | ) | |||||
Net investment income (loss) after taxes | 2,031 | (572 | ) | |||||
Net change in unrealized gain (loss) | (150 | ) | 60 | |||||
Net realized gain (loss) | 5 | 13 | ||||||
Net increase (decrease) in net assets resulting from operations | $ | 1,886 | $ | (499 | ) |
Period from May 6, 2019 | ||||||||
Year Ended | (Inception) to | |||||||
(Amounts in thousands) | December 31, 2020 | December 31, 2019 | ||||||
Interest income | $ | 4,741 | $ | 822 | ||||
Other income | 352 | 196 | ||||||
Total investment income | $ | 5,093 | $ | 1,018 |
Period from May 6, 2019 | ||||||||
Year Ended | (Inception) to | |||||||
(Amounts in thousands) | December 31, 2020 | December 31, 2019 | ||||||
Insurance fees | $ | 492 | $ | 285 | ||||
Administrative fees | 450 | 221 | ||||||
Accounting fees | 426 | 283 | ||||||
Offering costs | 415 | 281 | ||||||
Interest | 366 | 95 | ||||||
Management fees | 364 | 53 | ||||||
Professional fees | 339 | 38 | ||||||
Income incentive fees | 213 | - | ||||||
Directors' fees | 180 | 118 | ||||||
Organizational costs | - | 367 | ||||||
Other | 175 | 36 | ||||||
Total gross expenses | $ | 3,420 | $ | 1,777 | ||||
Less waivers: | ||||||||
Administrative fees waived | (358 | ) | (221 | ) | ||||
Total net expenses | $ | 3,062 | $ | 1,556 |
Period from May 6, 2019 | ||||||||
Year Ended | (Inception) to | |||||||
(Amounts in thousands) | December 31, 2020 | December 31, 2019 | ||||||
Net change in unrealized gain (loss) on investments | $ | (150 | ) | $ | 60 | |||
Net change in unrealized gain (loss) on investments | $ | (150 | ) | $ | 60 |
Period from May 6, 2019 | ||||||||
Year Ended | (Inception) to | |||||||
(Amounts in thousands) | December 31, 2020 | December 31, 2019 | ||||||
Net realized gain (loss) on investments | $ | 5 | $ | 13 | ||||
Net realized gain (loss) on investments | $ | 5 | $ | 13 |
For the Year Ended December 31, 2020 | |||||||||
Capital Drawdown Notice Date | Common Share Issuance Date | Number of Common Shares Issued | Aggregate Offering Price ($ in millions) | ||||||
February 28, 2020 | March 13, 2020 | 810,000 | $ | 16.20 | |||||
June 11, 2020 | June 25, 2020 | 432,000 | $ | 8.64 | |||||
November 10, 2020 | November 24, 2020 | 540,000 | $ | 10.80 | |||||
December 9, 2020 | December 23, 2020 | 540,000 | $ | 10.80 | |||||
Total | 2,322,000 | $ | 46.44 |
For the Period from May 6, 2019 (Inception) to December 31, 2019 | |||||||||
Capital Drawdown Notice Date | Common Share Issuance Date | Number of Common Shares | Aggregate Offering Price | ||||||
July 22, 2019 | July 29, 2019 | 912,500 | $ | 18.25 | |||||
September 12, 2019 | September 26, 2019 | 547,500 | $ | 10.95 | |||||
November 8, 2019 | November 21, 2019 | 700,000 | $ | 14.00 | |||||
Total | 2,160,000 | $ | 43.20 |
For the Year Ended December 31, 2020 | |||||||
Date Declared | Record Date | Payment Date | Dividend per Share | ||||
July 16, 2020 | July 27, 2020 | July 31, 2020 | $ | 0.20 | |||
October 15, 2020 | October 26, 2020 | October 30, 2020 | $ | 0.20 | |||
December 21, 2020 | December 30, 2020 | January 29, 2021 | $ | 0.26 |
(Amounts in thousands) | Maximum Principal Amount Committed | Principal Amount Outstanding | Principal Amount Available(1) | Carrying Value | |||||||||
Subscription facility | $ | 15,000 | $ | - | $ | 13,900 | $ | - | |||||
Total debt | $ | 15,000 | $ | - | $ | 13,900 | $ | - |
(Amounts in thousands) | Maximum Principal Amount Committed | Principal Amount Outstanding | Principal Amount Available(1) | Carrying Value | |||||||||
Subscription facility | $ | 50,000 | $ | 6,500 | $ | 43,500 | $ | 6,500 | |||||
Total debt | $ | 50,000 | $ | 6,500 | $ | 43,500 | $ | 6,500 |
Year Ended December 31, 2020 | Period from May 6, | |||||||
2019 (Inception) to | ||||||||
(Amounts in thousands) | December 31, 2019 | |||||||
Interest expense | $ | 219 | $ | 68 | ||||
Amortization of deferred financing costs | 147 | 27 | ||||||
Total interest expense | $ | 366 | $ | 95 | ||||
Average interest rate | 2.78 | % | 3.25 | % | ||||
Average daily borrowings | $ | 4,622 | $ | 1,133 |
Portfolio Company | December 31, 2020 | December 31, 2019 | ||||||
First lien senior secured debt | (Amounts in thousands) | (Amounts in thousands) | ||||||
50Floor, LLC | $ | 199 | $ | - | ||||
Advanced Lighting Acquisition, LLC | 162 | 324 | ||||||
Affinitiv, Inc. | 248 | 372 | ||||||
ALM Media, LLC | 971 | 689 | ||||||
AM Buyer, LLC | 108 | - | ||||||
Anne Arundel Dermatology Management, LLC | 780 | - | ||||||
Apex Dental Partners, LLC | 600 | - | ||||||
Aquatic Sales Solutions, LLC | 135 | - | ||||||
ASP Global Acquisition, LLC | 534 | - | ||||||
Banner Buyer, LLC | 1,343 | 1,295 | ||||||
Beacon Oral Specialists Management LLC | 686 | - | ||||||
BRTS Holdings, LLC | 341 | 494 | ||||||
Copperweld Group, Inc. | 400 | 294 | ||||||
Cosmetic Solutions, LLC | 710 | 710 | ||||||
DealerOn Inc. | 314 | 282 | ||||||
Empire Equipment Company, LLC | 1,254 | - | ||||||
Engelman Baking Co., LLC | 157 | - | ||||||
G2O Technologies, LLC | 207 | - | ||||||
Geriatric Medical and Surgical Supply, LLC | 270 | - | ||||||
Groundworks Operations, LLC | 739 | - | ||||||
Hydromax USA, LLC | 330 | - |
Portfolio Company | December 31, 2020 | December 31, 2019 | ||||||
First lien senior secured debt (continued) | (Amounts in thousands) | (Amounts in thousands) | ||||||
Industrial Dynamics Company, Ltd. | $ | 141 | $ | 235 | ||||
Innovative FlexPak, LLC | 627 | - | ||||||
Jansy Packaging, LLC | 676 | 368 | ||||||
Kalkomey Enterprises, LLC | 77 | - | ||||||
Lakeshirts LLC | 703 | 796 | ||||||
Legility, LLC | 123 | - | ||||||
Library Associates, LLC | 211 | - | ||||||
Mattco Forge, Inc. | 506 | 506 | ||||||
Montway LLC | 825 | - | ||||||
MRC Keeler Acquisition, LLC | 300 | - | ||||||
Nimlok Company, LLC | 11 | 320 | ||||||
NSG Buyer, Inc. | 294 | 294 | ||||||
Peak Dental Services, LLC | 636 | - | ||||||
Peak Investment Holdings, LLC | 809 | 809 | ||||||
Perimeter Brands Intermediate Holdco LLC | 210 | - | ||||||
Reliable Medical Supply LLC | 138 | - | ||||||
Revolution Plastics Buyer, LLC | 492 | 704 | ||||||
SAMGI Buyer, Inc. | 138 | - | ||||||
SCP ENT and Allergy Services, LLC | 1,287 | - | ||||||
SCP Eye Care Services, LLC | 469 | 2,772 | ||||||
Silver Falls MSO, LLC | 178 | 903 | ||||||
Southeast Primary Care Partners, LLC | 525 | - | ||||||
Spear Education, LLC | 474 | - | ||||||
Teel Plastics, LLC | 324 | - | ||||||
Triad Technologies, LLC | 282 | 282 | ||||||
Vanguard Packaging, LLC | 535 | 535 | ||||||
Varsity DuvaSawko Operating Corp. | 474 | 1,295 | ||||||
Vital Care Buyer, LLC | 580 | - | ||||||
Total unfunded portfolio company commitments | $ | 22,533 | $ | 14,279 |
Level 1 | Inputs that reflect unadjusted quoted prices in active markets for identical assets or liabilities that we have the ability to access at the measurement date; |
Level 2 | Inputs other than quoted prices that are observable for the asset or liability either directly or indirectly, including inputs in markets that are not considered to be active; |
Level 3 | Inputs that are unobservable. |
• | The valuation process begins with each investment being initially valued by the investment professionals responsible for the portfolio investment in conjunction with the portfolio management team. |
• | The Advisor’s management reviews the preliminary valuations with the investment professionals. Agreed upon valuation recommendations are presented to the Board. |
• | The Board reviews the recommended valuations and determines the fair value of each investment; valuations that are not based on readily available market quotations are valued in good faith, based on, among other things, the input of the Advisor and, where applicable, other third parties. |
($ in millions) | Interest Income | Interest Expense | Net Income | |||||||||
Up 200 basis points | $ | 1.0 | $ | - | $ | 1.0 | ||||||
Up 100 basis points | $ | 0.2 | $ | - | $ | 0.2 | ||||||
Down 100 basis points | $ | - | $ | - | $ | - | ||||||
Down 200 basis points | $ | - | $ | - | $ | - |
Statement | Page |
December 31, 2020 | December 31, 2019 | |||||||
Assets | ||||||||
Investments at fair value: | ||||||||
Non-controlled/non-affiliated investments at fair value (amortized cost of $76,422 | $ | 75,812 | $ | 38,156 | ||||
and $38,096, respectively) | ||||||||
Non-controlled/affiliated investments at fair value (amortized cost of $3,201 | 3,721 | 1,641 | ||||||
and $1,641, respectively) | ||||||||
Cash | 10,320 | 9,008 | ||||||
Deferred financing costs | 236 | 265 | ||||||
Interest receivable | 181 | 99 | ||||||
Prepaid expenses | 162 | 158 | ||||||
Due from affiliate | - | 23 | ||||||
Deferred offering costs | - | 389 | ||||||
Total assets | $ | 90,432 | $ | 49,739 | ||||
Liabilities | ||||||||
Subscription facility | $ | - | $ | 6,500 | ||||
Dividend payable | 1,156 | - | ||||||
Accrued expenses and other liabilities payable to affiliate | 459 | 348 | ||||||
Management fees payable | 105 | 45 | ||||||
Income incentive fees payable | 99 | - | ||||||
Deferred income | 91 | 42 | ||||||
Interest payable | 21 | 33 | ||||||
Due to affiliate | - | 44 | ||||||
Organizational costs payable to affiliate | - | 26 | ||||||
Total liabilities | 1,931 | 7,038 | ||||||
Commitments and contingencies (Note 7) | ||||||||
Net assets | �� | |||||||
Common shares $0.001 par value, 100,000,000 shares authorized; | $ | 4 | $ | 2 | ||||
4,482,000 and 2,160,000 shares issued and outstanding, respectively | ||||||||
Additional paid-in-capital | 88,919 | 42,914 | ||||||
Total distributable earnings (loss) | (422 | ) | (215 | ) | ||||
Total net assets | 88,501 | 42,701 | ||||||
Total liabilities and net assets | $ | 90,432 | $ | 49,739 | ||||
Net asset value per share | $ | 19.75 | $ | 19.77 |
The accompanying notes are an integral part of these consolidated financial statements. |
Year Ended December 31, 2020 | Period from May | |||||||
6, 2019 (Inception) | ||||||||
to December 31, | ||||||||
2019 | ||||||||
Investment income | ||||||||
Investment income from non-controlled, non-affiliated investments: | ||||||||
Interest | $ | 4,741 | $ | 822 | ||||
Other | 352 | 196 | ||||||
Total investment income from non-controlled, non-affiliated investments: | 5,093 | 1,018 | ||||||
Total investment income | 5,093 | 1,018 | ||||||
Expenses | ||||||||
Insurance fees | $ | 492 | $ | 285 | ||||
Administrative fees(1) | 450 | 221 | ||||||
Accounting fees | 426 | 283 | ||||||
Offering costs | 415 | 281 | ||||||
Interest | 366 | 95 | ||||||
Management fees | 364 | 53 | ||||||
Professional fees | 339 | 38 | ||||||
Income incentive fees | 213 | - | ||||||
Directors' fees | 180 | 118 | ||||||
Organizational costs | - | 367 | ||||||
Other | 175 | 36 | ||||||
Total gross expenses | 3,420 | 1,777 | ||||||
Less waivers: | ||||||||
Administrative fees waived(1) | (358 | ) | (221 | ) | ||||
Total net expenses | 3,062 | 1,556 | ||||||
Net investment income (loss) before taxes | 2,031 | (538 | ) | |||||
Income tax expense, including excise tax | - | 34 | ||||||
Net investment income (loss) after taxes | 2,031 | (572 | ) | |||||
Net realized and unrealized gain (loss) on investments | ||||||||
Net realized gain (loss) from non-controlled, non-affiliated investments | $ | 5 | $ | 13 | ||||
Net change in unrealized gain (loss) on investments: | ||||||||
Non-controlled, non-affiliated investments | (670 | ) | 60 | |||||
Non-controlled, affiliated investments | 520 | - | ||||||
Total net realized and unrealized gain (loss) on investments | (145 | ) | 73 | |||||
Net increase (decrease) in net assets resulting from operations | $ | 1,886 | $ | (499 | ) | |||
Net investment income (loss) per share - basic and diluted | $ | 0.66 | $ | (0.62 | ) | |||
Earnings (loss) per share - basic and diluted | $ | 0.61 | $ | (0.54 | ) | |||
Weighted average shares outstanding - basic and diluted | 3,097,918 | 925,215 |
The accompanying notes are an integral part of these consolidated financial statements. |
Year Ended December 31, 2020 | Period from May | |||||||
6, 2019 (Inception) | ||||||||
to December 31, | ||||||||
2019 | ||||||||
Increase (decrease) in net assets resulting from operations | ||||||||
Net investment income (loss) | $ | 2,031 | $ | (572 | ) | |||
Net realized gain (loss) on investments | 5 | 13 | ||||||
Net change in unrealized gain (loss) on investments | (150 | ) | 60 | |||||
Net increase (decrease) in net assets resulting from operations | 1,886 | (499 | ) | |||||
Dividends | ||||||||
Dividends declared from earnings | (2,526 | ) | - | |||||
Net decrease in net assets resulting from dividends | (2,526 | ) | - | |||||
Capital share transactions | ||||||||
Issuance of common shares | 46,440 | 43,201 | ||||||
Return of common shares | - | (1 | ) | |||||
Net increase in net assets resulting from capital share transactions | 46,440 | 43,200 | ||||||
Total increase in net assets | 45,800 | 42,701 | ||||||
Net assets (deficit), at beginning of period | 42,701 | - | ||||||
Net assets, at end of period | $ | 88,501 | $ | 42,701 | ||||
Capital share activity | ||||||||
Shares sold | 2,322,000 | 2,161,000 | ||||||
Shares returned | - | (1,000 | ) | |||||
Net increase in shares outstanding | 2,322,000 | 2,160,000 | ||||||
Dividends declared per share | $ | 0.66 | $ | - |
The accompanying notes are an integral part of these consolidated financial statements. |
Year Ended December 31, 2020 | Period from May | |||||||
6, 2019 (Inception) | ||||||||
to December 31, | ||||||||
2019 | ||||||||
Cash flows from operating activities | ||||||||
Net increase (decrease) in net assets resulting from operations | $ | 1,886 | $ | (499 | ) | |||
Adjustments to reconcile net increase (decrease) in net assets | ||||||||
resulting from operations to net cash used in operating activities: | ||||||||
Net realized (gain) loss | (5 | ) | (13 | ) | ||||
Net change in unrealized (appreciation) depreciation | 150 | (60 | ) | |||||
Net accretion on debt instruments | (257 | ) | (40 | ) | ||||
Net paydown gain on debt instruments | (35 | ) | (45 | ) | ||||
Purchases and drawdowns of investments | (51,467 | ) | (44,841 | ) | ||||
Proceeds from sales and paydowns of investments | 11,878 | 5,202 | ||||||
Amortization of deferred financing costs | 147 | 27 | ||||||
Amortization of offering costs | 415 | 281 | ||||||
Change in operating assets and liabilities: | ||||||||
(Increase) decrease in interest receivable | (82 | ) | (99 | ) | ||||
(Increase) decrease in prepaid expenses | (4 | ) | (158 | ) | ||||
(Increase) decrease in due from affiliate | 23 | (23 | ) | |||||
Increase (decrease) in accrued expenses and other liabilities payable to affiliate | 111 | 348 | ||||||
Increase (decrease) in management fees payable | 60 | 45 | ||||||
Increase (decrease) in income incentive fees payable | 99 | - | ||||||
Increase (decrease) in deferred income | 49 | 42 | ||||||
Increase (decrease) in interest payable | (12 | ) | 33 | |||||
Increase (decrease) in due to affiliate | (44 | ) | - | |||||
Increase (decrease) in organizational costs payable to affiliate | (26 | ) | 26 | |||||
Net cash used in operating activities | (37,114 | ) | (39,774 | ) | ||||
Cash flows from financing activities | ||||||||
Proceeds from issuance of common shares | 46,440 | 43,200 | ||||||
Dividends paid | (1,370 | ) | - | |||||
Borrowings on subscription facility | 26,800 | 28,200 | ||||||
Payments on subscription facility | (33,300 | ) | (21,700 | ) | ||||
Payments for deferred financing costs | (118 | ) | (292 | ) | ||||
Payments for deferred offering costs | (26 | ) | (626 | ) | ||||
Net cash provided by financing activities | 38,426 | 48,782 | ||||||
Net change in cash | 1,312 | 9,008 | ||||||
Cash | ||||||||
Cash, beginning of period | 9,008 | - | ||||||
Cash, end of period | $ | 10,320 | $ | 9,008 | ||||
Supplemental and non-cash information | ||||||||
Cash paid during the period for interest | $ | 231 | $ | 35 | ||||
Dividend payable | $ | 1,156 | $ | - | ||||
Cash paid during the period for income taxes | $ | - | $ | 32 | ||||
Non-cash return of common shares | $ | - | $ | 1 |
The accompanying notes are an integral part of these consolidated financial statements. |
Company(1)(2) | Investment | Interest Rate | Maturity Date | Principal/ Par Amount | Amortized Cost(3) | Fair Value | Percentage of Net Assets | |||||||||||||||
Investments | ||||||||||||||||||||||
Non-controlled/non-affiliated senior secured debt (4) | ||||||||||||||||||||||
Aerospace and defense | ||||||||||||||||||||||
Mattco Forge, Inc. (11) | First lien senior secured revolving loan | L+5.25% | 12/6/2024 | $ | 506 | $ | (8 | ) | $ | (19 | ) | (0.02 | )% | |||||||||
Mattco Forge, Inc. (8) | First lien senior secured term loan | L+5.25% | 12/6/2024 | 2,213 | 2,177 | 2,133 | 2.40 | % | ||||||||||||||
2,719 | 2,169 | 2,114 | 2.38 | % | ||||||||||||||||||
Auto components | ||||||||||||||||||||||
Continental Battery Company (5) | First lien senior secured term loan | L+6.75% | 12/14/2022 | $ | 1,172 | $ | 1,149 | $ | 1,157 | 1.31 | % | |||||||||||
1,172 | 1,149 | 1,157 | 1.31 | % | ||||||||||||||||||
Chemicals | ||||||||||||||||||||||
AM Buyer, LLC (7) | First lien senior secured revolving loan | L+6.75% | 5/1/2025 | $ | 111 | $ | - | $ | 1 | 0.00 | % | |||||||||||
AM Buyer, LLC (7) | First lien senior secured term loan | L+6.75% | 5/1/2025 | 498 | 487 | 489 | 0.55 | % | ||||||||||||||
G2O Technologies, LLC (11) | First lien senior secured revolving loan | L+6.50% | 3/31/2025 | 207 | (4 | ) | (4 | ) | (0.00 | )% | ||||||||||||
G2O Technologies, LLC (7) | First lien senior secured term loan | L+6.50% | 3/31/2025 | 1,577 | 1,546 | 1,550 | 1.75 | % | ||||||||||||||
Revolution Plastics Buyer, LLC (5) | First lien senior secured revolving loan | L+5.00% | 8/15/2025 | 704 | 200 | 202 | 0.23 | % | ||||||||||||||
Revolution Plastics Buyer, LLC (5)(7) | First lien senior secured term loan | L+5.00% | 8/15/2025 | 2,676 | 2,627 | 2,642 | 2.99 | % | ||||||||||||||
Teel Plastics, LLC (11) | First lien senior secured revolving loan | L+5.00% | 1/24/2025 | 324 | (5 | ) | (6 | ) | (0.01 | )% | ||||||||||||
Teel Plastics, LLC (5) | First lien senior secured term loan | L+5.00% | 1/24/2025 | 1,861 | 1,830 | 1,825 | 2.06 | % | ||||||||||||||
7,958 | 6,681 | 6,699 | 7.57 | % | ||||||||||||||||||
Commercial services and supplies | ||||||||||||||||||||||
BRTS Holdings, LLC (7) | First lien senior secured delayed draw term loan | L+5.75% | 9/6/2022 | $ | 175 | $ | 127 | $ | 127 | 0.14 | % | |||||||||||
BRTS Holdings, LLC (7)(13) | First lien senior secured revolving loan | L+5.75% | 9/6/2022 | 588 | 290 | 290 | 0.33 | % | ||||||||||||||
BRTS Holdings, LLC (7) | First lien senior secured term loan | L+5.75% | 9/6/2022 | 3,125 | 3,105 | 3,106 | 3.51 | % | ||||||||||||||
Nimlok Company, LLC (7)(15) | First lien senior secured revolving loan | L+6.00% | 11/27/2025 | 320 | 305 | 288 | 0.33 | % | ||||||||||||||
Nimlok Company, LLC (7) | First lien senior secured term loan | L+6.00% | 11/27/2025 | 1,927 | 1,902 | 1,773 | 2.00 | % | ||||||||||||||
6,135 | 5,729 | 5,582 | 6.31 | % | ||||||||||||||||||
Containers and packaging | ||||||||||||||||||||||
Innovative FlexPak, LLC (11) | First lien senior secured revolving loan | L+6.75% | 1/23/2025 | $ | 627 | $ | (10 | ) | $ | (9 | ) | (0.01 | )% | |||||||||
Innovative FlexPak, LLC (8) | First lien senior secured term loan | L+6.75% | 1/23/2025 | 2,407 | 2,366 | 2,374 | 2.67 | % | ||||||||||||||
Jansy Packaging, LLC (5) | First lien senior secured revolving loan | L+7.00% | 9/30/2022 | 706 | 17 | (4 | ) | (0.00 | )% | |||||||||||||
Jansy Packaging, LLC (5) | First lien senior secured term loan | L+7.00% | 9/30/2022 | 1,101 | 1,081 | 1,050 | 1.19 | % | ||||||||||||||
MRC Keeler Acquisition, LLC (11) | First lien senior secured delayed draw term loan | L+5.75% | 12/4/2025 | 150 | (3 | ) | (3 | ) | (0.00 | )% | ||||||||||||
MRC Keeler Acquisition, LLC (11) | First lien senior secured revolving loan | L+5.75% | 12/4/2025 | 150 | (3 | ) | (3 | ) | (0.00 | )% | ||||||||||||
MRC Keeler Acquisition, LLC (7) | First lien senior secured term loan | L+5.75% | 12/4/2025 | 976 | 957 | 956 | 1.08 | % | ||||||||||||||
Vanguard Packaging, LLC (11) | First lien senior secured revolving loan | L+5.25% | 8/9/2024 | 535 | (6 | ) | (8 | ) | (0.01 | )% | ||||||||||||
Vanguard Packaging, LLC (8) | First lien senior secured term loan | L+5.25% | 8/9/2024 | 1,225 | 1,211 | 1,206 | 1.36 | % | ||||||||||||||
7,877 | 5,610 | 5,559 | 6.28 | % | ||||||||||||||||||
Diversified consumer services | ||||||||||||||||||||||
50Floor, LLC (11) | First lien senior secured revolving loan | L+6.25% | 12/31/2025 | $ | 199 | $ | (4 | ) | $ | (4 | ) | (0.00 | )% | |||||||||
50Floor, LLC (7) | First lien senior secured term loan | L+6.25% | 12/31/2026 | 990 | 970 | 970 | 1.10 | % | ||||||||||||||
Groundworks Operations, LLC (7) | First lien senior secured delayed draw term loan | L+6.25% | 1/17/2026 | 1,632 | 1,257 | 1,258 | 1.42 | % | ||||||||||||||
Groundworks Operations, LLC (11) | First lien senior secured revolving loan | L+6.25% | 1/17/2026 | 387 | (5 | ) | (5 | ) | (0.01 | )% | ||||||||||||
Groundworks Operations, LLC (7) | First lien senior secured term loan | L+6.25% | 1/17/2026 | 2,384 | 2,350 | 2,351 | 2.65 | % | ||||||||||||||
Kalkomey Enterprises, LLC (11) | First lien senior secured revolving loan | L+6.50% | 4/24/2025 | 77 | (2 | ) | (1 | ) | (0.00 | )% | ||||||||||||
Kalkomey Enterprises, LLC (7) | First lien senior secured term loan | L+6.50% | 4/24/2026 | 838 | 818 | 822 | 0.93 | % | ||||||||||||||
NSG Buyer, Inc. (11) | First lien senior secured revolving loan | L+5.75% | 9/30/2024 | 294 | (2 | ) | (3 | ) | (0.00 | )% | ||||||||||||
NSG Buyer, Inc. (5) | First lien senior secured term loan | L+5.75% | 9/30/2025 | 2,465 | 2,444 | 2,429 | 2.74 | % | ||||||||||||||
9,266 | 7,826 | 7,817 | 8.83 | % | ||||||||||||||||||
Electronic equipment, instruments and components | ||||||||||||||||||||||
Advanced Lighting Acquisition, LLC (5) | First lien senior secured revolving loan | L+6.00% | 11/22/2025 | $ | 324 | $ | 157 | $ | 151 | 0.17 | % | |||||||||||
Advanced Lighting Acquisition, LLC (5) | First lien senior secured term loan | L+6.00% | 11/22/2025 | 1,450 | 1,429 | 1,404 | 1.59 | % | ||||||||||||||
1,774 | 1,586 | 1,555 | 1.76 | % | ||||||||||||||||||
Food and staples retailing | ||||||||||||||||||||||
Engelman Baking Co., LLC (7) | First lien senior secured revolving loan | L+5.75% | 2/28/2025 | $ | 207 | $ | 47 | $ | 37 | 0.04 | % | |||||||||||
Engelman Baking Co., LLC (5)(7) | First lien senior secured term loan | L+5.75% | 2/28/2025 | 728 | 715 | 682 | 0.77 | % | ||||||||||||||
935 | 762 | 719 | 0.81 | % | ||||||||||||||||||
Food products | ||||||||||||||||||||||
Perimeter Brands Intermediate Holdco LLC (11) | First lien senior secured revolving loan | L+5.50% | 12/11/2025 | $ | 210 | $ | (4 | ) | $ | (4 | ) | (0.00 | )% | |||||||||
Perimeter Brands Intermediate Holdco LLC (6) | First lien senior secured term loan | L+5.50% | 12/11/2025 | 1,025 | 1,004 | 1,004 | 1.13 | % | ||||||||||||||
1,235 | 1,000 | 1,000 | 1.13 | % | ||||||||||||||||||
Gas utilities | ||||||||||||||||||||||
Hydromax USA, LLC (11) | First lien senior secured delayed draw term loan | L+6.25% | 12/30/2026 | $ | 114 | $ | (2 | ) | $ | (2 | ) | (0.00 | )% | |||||||||
Hydromax USA, LLC (10) | First lien senior secured revolving loan | L+6.25% | 12/30/2026 | 228 | 7 | 7 | 0.01 | % | ||||||||||||||
Hydromax USA, LLC (5) | First lien senior secured term loan | L+6.25% | 12/30/2026 | 1,259 | 1,237 | 1,237 | 1.40 | % | ||||||||||||||
1,601 | 1,242 | 1,242 | 1.41 | % | ||||||||||||||||||
The accompanying notes are an integral part of these consolidated financial statements. |
Company(1)(2) | Investment | Interest Rate | Maturity Date | Principal/ Par Amount | Amortized Cost(3) | Fair Value | Percentage of Net Assets | |||||||||||||||
Investments - Continued | ||||||||||||||||||||||
Non-controlled/non-affiliated senior secured debt (4) - Continued | ||||||||||||||||||||||
Health care equipment and supplies | ||||||||||||||||||||||
Reliable Medical Supply LLC (11) | First lien senior secured revolving loan | L+6.00% | 4/8/2025 | $ | 138 | $ | (2 | ) | $ | (2 | ) | (0.00 | )% | |||||||||
Reliable Medical Supply LLC (8) | First lien senior secured term loan | L+6.00% | 4/8/2025 | 622 | 611 | 612 | 0.69 | % | ||||||||||||||
760 | 609 | 610 | 0.69 | % | ||||||||||||||||||
Health care providers and services | ||||||||||||||||||||||
Anne Arundel Dermatology Management, LLC (7) | First lien senior secured delayed draw term loan | L+6.00% | 10/16/2025 | $ | 779 | 217 | 217 | 0.25 | % | |||||||||||||
Anne Arundel Dermatology Management, LLC (11) | First lien senior secured revolving loan | L+6.00% | 10/16/2025 | 234 | (4 | ) | (4 | ) | (0.00 | )% | ||||||||||||
Anne Arundel Dermatology Management, LLC (7) | First lien senior secured term loan | L+6.00% | 10/16/2025 | 867 | 850 | 850 | 0.96 | % | ||||||||||||||
Apex Dental Partners, LLC (11) | First lien senior secured delayed draw term loan | L+6.00% | 11/23/2025 | 450 | $ | (9 | ) | $ | (9 | ) | (0.01 | )% | ||||||||||
Apex Dental Partners, LLC (11) | First lien senior secured revolving loan | L+6.00% | 11/23/2025 | 150 | (3 | ) | (3 | ) | (0.00 | )% | ||||||||||||
Apex Dental Partners, LLC (7) | First lien senior secured term loan | L+6.00% | 11/23/2025 | 634 | 622 | 622 | 0.70 | % | ||||||||||||||
ASP Global Acquisition, LLC (7) | First lien senior secured delayed draw term loan | L+5.50% | 1/21/2025 | 739 | 678 | 676 | 0.76 | % | ||||||||||||||
ASP Global Acquisition, LLC (11)(12) | First lien senior secured revolving loan | L+5.50% | 1/21/2025 | 485 | (8 | ) | (9 | ) | (0.01 | )% | ||||||||||||
ASP Global Acquisition, LLC (7) | First lien senior secured term loan | L+5.50% | 1/21/2025 | 2,220 | 2,178 | 2,178 | 2.46 | % | ||||||||||||||
Beacon Oral Specialists Management LLC (11) | First lien senior secured delayed draw term loan | L+5.75% | 12/14/2025 | 536 | (9 | ) | (9 | ) | (0.01 | )% | ||||||||||||
Beacon Oral Specialists Management LLC (11) | First lien senior secured revolving loan | L+5.75% | 12/14/2025 | 150 | (3 | ) | (3 | ) | (0.00 | )% | ||||||||||||
Beacon Oral Specialists Management LLC (6) | First lien senior secured term loan | L+5.75% | 12/14/2025 | 784 | 771 | 771 | 0.87 | % | ||||||||||||||
Geriatric Medical and Surgical Supply, LLC (5) | First lien senior secured term loan | L+6.00% | 12/21/2025 | 1,337 | 1,040 | 1,040 | 1.18 | % | ||||||||||||||
Peak Dental Services, LLC (11) | First lien senior secured delayed draw term loan | L+6.25% | 12/31/2025 | 530 | (11 | ) | (11 | ) | (0.01 | )% | ||||||||||||
Peak Dental Services, LLC (7) | First lien senior secured revolving loan | L+6.25% | 12/31/2025 | 133 | 24 | 24 | 0.03 | % | ||||||||||||||
Peak Dental Services, LLC (7) | First lien senior secured term loan | L+6.25% | 12/31/2025 | 550 | 539 | 539 | 0.61 | % | ||||||||||||||
Peak Investment Holdings, LLC (11) | First lien senior secured delayed draw term loan | L+6.50% | 12/6/2024 | 485 | (8 | ) | (19 | ) | (0.02 | )% | ||||||||||||
Peak Investment Holdings, LLC (11) | First lien senior secured revolving loan | L+6.50% | 12/6/2024 | 324 | (5 | ) | (13 | ) | (0.01 | )% | ||||||||||||
Peak Investment Holdings, LLC (7) | First lien senior secured term loan | L+6.50% | 12/6/2024 | 423 | 417 | 407 | 0.46 | % | ||||||||||||||
SAMGI Buyer, Inc. (11) | First lien senior secured revolving loan | L+6.50% | 4/14/2025 | 138 | (3 | ) | (3 | ) | (0.00 | )% | ||||||||||||
SAMGI Buyer, Inc. (7) | First lien senior secured term loan | L+6.50% | 4/14/2025 | 539 | 527 | 528 | 0.60 | % | ||||||||||||||
SCP ENT and Allergy Services, LLC (8) | First lien senior secured delayed draw term loan | L+6.50% | 9/25/2025 | 1,173 | 76 | 77 | 0.09 | % | ||||||||||||||
SCP ENT and Allergy Services, LLC (11) | First lien senior secured revolving loan | L+6.50% | 9/25/2025 | 218 | (5 | ) | (5 | ) | (0.01 | )% | ||||||||||||
SCP ENT and Allergy Services, LLC (8) | First lien senior secured term loan | L+6.50% | 9/25/2025 | 914 | 893 | 894 | 1.01 | % | ||||||||||||||
SCP Eye Care Services, LLC (7)(8) | First lien senior secured delayed draw term loan | L+6.00% | 9/11/2022 | 2,915 | 2,892 | 2,889 | 3.25 | % | ||||||||||||||
SCP Eye Care Services, LLC (11) | First lien senior secured revolving loan | L+6.00% | 9/11/2022 | 469 | (4 | ) | (4 | ) | (0.00 | )% | ||||||||||||
SCP Eye Care Services, LLC (8) | First lien senior secured term loan | L+6.00% | 9/11/2022 | 2,138 | 2,120 | 2,119 | 2.39 | % | ||||||||||||||
Silver Falls MSO, LLC (8) | First lien senior secured revolving loan | L+5.75% | 8/30/2024 | 235 | 52 | 44 | 0.05 | % | ||||||||||||||
Silver Falls MSO, LLC (8) | First lien senior secured term loan | L+5.75% | 8/30/2024 | 1,317 | 1,294 | 1,249 | 1.41 | % | ||||||||||||||
Southeast Primary Care Partners, LLC (11) | First lien senior secured delayed draw term loan | L+6.25% | 12/30/2025 | 300 | (7 | ) | (7 | ) | (0.01 | )% | ||||||||||||
Southeast Primary Care Partners, LLC (11) | First lien senior secured revolving loan | L+6.25% | 12/30/2025 | 225 | (6 | ) | (6 | ) | (0.01 | )% | ||||||||||||
Southeast Primary Care Partners, LLC (5) | First lien senior secured term loan | L+6.25% | 12/30/2025 | 732 | 714 | 714 | 0.81 | % | ||||||||||||||
Varsity DuvaSawko Operating Corp. (11) | First lien senior secured revolving loan | L+6.25% | 11/27/2024 | 474 | (7 | ) | (7 | ) | (0.01 | )% | ||||||||||||
Varsity DuvaSawko Operating Corp. (7)(8) | First lien senior secured term loan | L+6.25% | 11/27/2024 | 2,428 | 2,388 | 2,392 | 2.69 | % | ||||||||||||||
Vital Care Buyer, LLC (11) | First lien senior secured revolving loan | L+6.00% | 10/19/2025 | 580 | (10 | ) | (10 | ) | (0.01 | )% | ||||||||||||
Vital Care Buyer, LLC (7) | First lien senior secured term loan | L+6.00% | 10/19/2025 | 1,024 | 1,006 | 1,006 | 1.14 | % | ||||||||||||||
27,629 | 19,196 | 19,114 | 21.60 | % | ||||||||||||||||||
Health care technology | ||||||||||||||||||||||
Spear Education, LLC (11) | First lien senior secured delayed draw term loan | L+5.50% | 2/26/2025 | $ | 474 | $ | (4 | ) | $ | (14 | ) | (0.02 | )% | |||||||||
Spear Education, LLC (7) | First lien senior secured revolving loan | L+5.50% | 2/26/2025 | 414 | 411 | 402 | 0.45 | % | ||||||||||||||
Spear Education, LLC (7) | First lien senior secured term loan | L+5.50% | 2/26/2025 | 871 | 863 | 845 | 0.95 | % | ||||||||||||||
1,759 | 1,270 | 1,233 | 1.38 | % | ||||||||||||||||||
Internet and direct marketing retail | ||||||||||||||||||||||
Aquatic Sales Solutions, LLC (7) | First lien senior secured revolving loan | L+5.50% | 12/18/2025 | $ | 150 | $ | 12 | $ | 12 | 0.01 | % | |||||||||||
Aquatic Sales Solutions, LLC (7) | First lien senior secured term loan | L+5.50% | 12/18/2025 | 659 | 646 | 646 | 0.73 | % | ||||||||||||||
DealerOn Inc. (11) | First lien senior secured revolving loan | L+5.50% | 11/19/2024 | 314 | (5 | ) | (4 | ) | (0.00 | )% | ||||||||||||
DealerOn Inc. (8) | First lien senior secured term loan | L+5.50% | 11/19/2024 | 1,311 | 1,289 | 1,293 | 1.46 | % | ||||||||||||||
2,434 | 1,942 | 1,947 | 2.20 | % | ||||||||||||||||||
IT services | ||||||||||||||||||||||
Data Source Intermediate Holdings, LLC (8) | First lien senior secured revolving loan | L+5.50% | 2/11/2025 | $ | 123 | $ | 121 | $ | 118 | 0.13 | % | |||||||||||
Data Source Intermediate Holdings, LLC (8) | First lien senior secured term loan | L+5.50% | 2/11/2025 | 832 | 818 | 803 | 0.91 | % | ||||||||||||||
Legility, LLC (11) | First lien senior secured revolving loan | L+6.00% | 12/17/2024 | 123 | (2 | ) | (3 | ) | (0.00 | )% | ||||||||||||
Legility, LLC (7)(8) | First lien senior secured term loan | L+6.00% | 12/17/2025 | 721 | 708 | 698 | 0.79 | % | ||||||||||||||
Library Associates, LLC (11) | First lien senior secured revolving loan | L+7.00% | 8/13/2023 | 211 | (4 | ) | (4 | ) | (0.00 | )% | ||||||||||||
Library Associates, LLC (7) | First lien senior secured term loan | L+7.00% | 8/13/2023 | 1,114 | 1,093 | 1,095 | 1.24 | % | ||||||||||||||
3,124 | 2,734 | 2,707 | 3.07 | % |
The accompanying notes are an integral part of these consolidated financial statements. |
Company(1)(2) | Investment | Interest Rate | Maturity Date | Principal/ Par Amount | Amortized Cost(3) | Fair Value | Percentage of Net Assets | |||||||||||||||
Investments - Continued | ||||||||||||||||||||||
Non-controlled/non-affiliated senior secured debt (4) - Continued | ||||||||||||||||||||||
Machinery | ||||||||||||||||||||||
Industrial Dynamics Company, Ltd. (7)(11)(14) | First lien senior secured revolving loan | L+6.25% | 8/20/2024 | $ | 141 | $ | (2 | ) | $ | (6 | ) | (0.01 | )% | |||||||||
Industrial Dynamics Company, Ltd. (7) | First lien senior secured term loan | L+6.25% | 8/20/2024 | 936 | 920 | 896 | 1.01 | % | ||||||||||||||
1,077 | 918 | 890 | 1.00 | % | ||||||||||||||||||
Media | ||||||||||||||||||||||
ALM Media, LLC (11)(16) | First lien senior secured revolving loan | L+6.50% | 11/25/2024 | $ | 971 | $ | (15 | ) | $ | (17 | ) | (0.02 | )% | |||||||||
ALM Media, LLC (7) | First lien senior secured term loan | L+6.50% | 11/25/2024 | 2,762 | 2,716 | 2,716 | 3.07 | % | ||||||||||||||
3,733 | 2,701 | 2,699 | 3.05 | % | ||||||||||||||||||
Metals and mining | ||||||||||||||||||||||
Copperweld Group, Inc. (11) | First lien senior secured revolving loan | L+6.00% | 9/27/2024 | $ | 400 | $ | (7 | ) | $ | (8 | ) | (0.01 | )% | |||||||||
Copperweld Group, Inc. (8)(10) | First lien senior secured term loan | L+6.00% | 9/27/2024 | 2,077 | 2,040 | 2,037 | 2.30 | % | ||||||||||||||
2,477 | 2,033 | 2,029 | 2.29 | % | ||||||||||||||||||
Personal products | ||||||||||||||||||||||
Cosmetic Solutions, LLC (11) | First lien senior secured delayed draw term loan | L+5.75% | 10/17/2025 | $ | 366 | $ | (6 | ) | $ | (9 | ) | (0.01 | )% | |||||||||
Cosmetic Solutions, LLC (11) | First lien senior secured revolving loan | L+5.75% | 10/17/2025 | 344 | (5 | ) | (9 | ) | (0.01 | )% | ||||||||||||
Cosmetic Solutions, LLC (8) | First lien senior secured term loan | L+5.75% | 10/17/2025 | 2,844 | 2,796 | 2,772 | 3.13 | % | ||||||||||||||
3,554 | 2,785 | 2,754 | 3.11 | % | ||||||||||||||||||
Software | ||||||||||||||||||||||
Affinitiv, Inc. (11) | First lien senior secured revolving loan | L+7.00% | 8/26/2024 | $ | 248 | $ | (3 | ) | $ | (2 | ) | (0.00 | )% | |||||||||
Affinitiv, Inc. (7) | First lien senior secured term loan | L+7.00% | 8/26/2024 | 2,346 | 2,313 | 2,330 | 2.63 | % | ||||||||||||||
2,594 | 2,310 | 2,328 | 2.63 | % | ||||||||||||||||||
Textiles, apparel and luxury goods | ||||||||||||||||||||||
Lakeshirts LLC (11) | First lien senior secured delayed draw term loan | L+4.75% | 12/23/2025 | $ | 398 | $ | (5 | ) | $ | (12 | ) | (0.01 | )% | |||||||||
Lakeshirts LLC (7) | First lien senior secured revolving loan | L+4.75% | 12/23/2024 | 398 | 88 | 84 | 0.09 | % | ||||||||||||||
Lakeshirts LLC (7) | First lien senior secured term loan | L+4.75% | 12/23/2024 | 1,582 | 1,560 | 1,535 | 1.74 | % | ||||||||||||||
2,378 | 1,643 | 1,607 | 1.82 | % | ||||||||||||||||||
Trading companies and distributors | ||||||||||||||||||||||
Banner Buyer, LLC (11) | First lien senior secured delayed draw term loan | L+5.75% | 10/31/2025 | $ | 1,048 | $ | (7 | ) | $ | (15 | ) | (0.02 | )% | |||||||||
Banner Buyer, LLC (5) | First lien senior secured revolving loan | L+5.75% | 10/31/2025 | 370 | 69 | 67 | 0.08 | % | ||||||||||||||
Banner Buyer, LLC (5)(9) | First lien senior secured term loan | L+5.75% | 10/31/2025 | 1,400 | 1,379 | 1,375 | 1.55 | % | ||||||||||||||
Empire Equipment Company, LLC (11) | First lien senior secured delayed draw term loan | L+5.75% | 1/17/2025 | 941 | (18 | ) | (41 | ) | (0.05 | )% | ||||||||||||
Empire Equipment Company, LLC (8) | First lien senior secured revolving loan | L+5.75% | 1/17/2025 | 439 | 117 | 106 | 0.12 | % | ||||||||||||||
Empire Equipment Company, LLC (8) | First lien senior secured term loan | L+5.75% | 1/17/2025 | 1,349 | 1,323 | 1,290 | 1.46 | % | ||||||||||||||
Montway LLC (11) | First lien senior secured delayed draw term loan | L+6.50% | 11/4/2025 | 675 | (15 | ) | (15 | ) | (0.02 | )% | ||||||||||||
Montway LLC (11) | First lien senior secured revolving loan | L+6.50% | 11/4/2025 | 150 | (3 | ) | (3 | ) | (0.00 | )% | ||||||||||||
Montway LLC (8) | First lien senior secured term loan | L+6.50% | 11/4/2025 | 730 | 714 | 714 | 0.81 | % | ||||||||||||||
Triad Technologies, LLC (7) | First lien senior secured revolving loan | L+4.75% | 10/31/2025 | 314 | 26 | 27 | 0.03 | % | ||||||||||||||
Triad Technologies, LLC (8) | First lien senior secured term loan | L+4.75% | 10/31/2025 | 950 | 935 | 938 | 1.06 | % | ||||||||||||||
8,366 | 4,520 | 4,443 | 5.02 | % | ||||||||||||||||||
Total non-controlled/non-affiliated senior secured debt | $ | 100,557 | $ | 76,415 | $ | 75,805 | 85.65 | % | ||||||||||||||
Non-controlled/non-affiliated sponsor subordinated note | ||||||||||||||||||||||
Trading companies and distributors | ||||||||||||||||||||||
Empire Equipment Company, LLC | Sponsor subordinated note | 12.50% + 7.00% PIK | 7/17/2025 | $ | 7 | $ | 7 | $ | 7 | 0.01 | % | |||||||||||
Total non-controlled/non-affiliated sponsor subordinated note | $ | 7 | $ | 7 | $ | 7 | 0.01 | % | ||||||||||||||
Total non-controlled/non-affiliated investments | $ | 100,564 | $ | 76,422 | $ | 75,812 | 85.66 | % | ||||||||||||||
Non-controlled/affiliated investments | ||||||||||||||||||||||
Multisector holdings | ||||||||||||||||||||||
Twin Brook Equity Holdings, LLC (17) | Equity - 1.84% membership interest | $ | 3,201 | $ | 3,721 | 4.20 | % | |||||||||||||||
Total non-controlled/affiliated investments | $ | 3,201 | $ | 3,721 | 4.20 | % | ||||||||||||||||
Total investments | $ | 79,623 | $ | 79,533 | 89.86 | % |
(1) | Unless otherwise indicated, all investments are considered Level 3 investments. |
(2) | Unless otherwise indicated, all investments represent co-investments made with the Company’s affiliates in accordance with the terms of the exemptive relief that the Company received from the U.S. Securities and Exchange Commission. Refer to Note 6 for further information. |
(3) | The amortized cost represents the original cost adjusted for the amortization of discounts and premiums, as applicable, on debt investments using the effective interest method. |
(4) | Unless otherwise indicated, the interest rate on the principal balance outstanding for all floating rate loans is indexed to LIBOR and/or an alternate base rate (e.g. prime rate), which typically resets semiannually, quarterly, or monthly at the borrower’s option. The applicable base rate may be subject to a floor. The borrower may also elect to have multiple interest reset periods for each loan. For each of these loans, we have provided the applicable margin over LIBOR based on each respective credit agreement. |
(5) | The interest rate on these loans is subject to 1 month LIBOR, which as of December 31, 2020 was 0.14%. |
(6) | The interest rate on these loans is subject to 2 month LIBOR, which as of December 31, 2020 was 0.19%. |
(7) | The interest rate on these loans is subject to 3 month LIBOR, which as of December 31, 2020 was 0.24%. |
(8) | The interest rate on these loans is subject to 6 month LIBOR, which as of December 31, 2020 was 0.26%. |
(9) | The interest rate on these loans is subject to 12 month LIBOR, which as of December 31, 2020 was 0.34%. |
(10) | The interest rate on these loans is subject to the Prime Rate, which as of December 31, 2020 was 3.25%. |
(11) | Represents revolvers and delayed draw term loans where the entire balance is unfunded as of December 31, 2020. The negative fair value is a result of the commitment being valued below par. Refer to Note 7 for further information. |
(12) | Principal balance includes reserve for letter of credit of $2,834 on which the borrower pays 5.50%. |
(13) | Principal balance includes reserve for letter of credit of $20,286 on which the borrower pays 5.75%. |
(14) | Principal balance includes reserve for letter of credit of $5,159 on which the borrower pays 6.25%. |
(15) | Principal balance includes reserve for letter of credit of $10,663 on which the borrower pays 6.00%. |
(16) | Principal balance includes reserve for letter of credit of $141,677 on which the borrower pays 0.00%. |
(17) | As a practical expedient, the Company uses net asset value (“NAV”) to determine the fair value of this investment. Consistent with FASB guidance under ASC 820, these investments are excluded from the hierarchical levels. This represents an investment in an affiliated fund. |
The accompanying notes are an integral part of these consolidated financial statements. |
Company(1)(2) | Investment | Interest Rate | Maturity Date | Principal/ Par Amount | Amortized Cost(3) | Fair Value | Percentage of Net Assets | |||||||||||||||
Investments | ||||||||||||||||||||||
Non-controlled/non-affiliated senior secured debt | ||||||||||||||||||||||
Aerospace and defense | ||||||||||||||||||||||
Mattco Forge, Inc. (4)(8) | First lien senior secured revolving loan | L + 5.75% | 12/6/2024 | $ | 506 | $ | (10 | ) | $ | (5 | ) | (0.01 | )% | |||||||||
Mattco Forge, Inc. (4)(5) | First lien senior secured term loan | L + 5.75% | 12/6/2024 | 2,235 | 2,191 | 2,213 | 5.18 | % | ||||||||||||||
2,741 | 2,181 | 2,208 | 5.17 | % | ||||||||||||||||||
Chemicals | ||||||||||||||||||||||
Revolution Plastics Buyer LLC (4)(8) | First lien senior secured revolving loan | L + 5.00% | 8/15/2025 | $ | 704 | $ | (13 | ) | $ | (12 | ) | (0.03 | )% | |||||||||
Revolution Plastics Buyer LLC (4)(5) | First lien senior secured term loan | L + 5.00% | 8/15/2025 | 2,301 | 2,257 | 2,261 | 5.30 | % | ||||||||||||||
3,005 | 2,244 | 2,249 | 5.27 | % | ||||||||||||||||||
Commercial services and supplies | ||||||||||||||||||||||
BRTS Holdings, LLC (4)(6) | First lien senior secured delayed draw term loan | L + 5.75% | 9/6/2022 | $ | 176 | $ | 127 | $ | 127 | 0.30 | % | |||||||||||
BRTS Holdings, LLC (4)(6)(9) | First lien senior secured revolving loan | L + 5.75% | 9/6/2022 | 588 | 135 | 134 | 0.31 | % | ||||||||||||||
BRTS Holdings, LLC (4)(6) | First lien senior secured term loan | L + 5.75% | 9/6/2022 | 3,157 | 3,122 | 3,118 | 7.30 | % | ||||||||||||||
Nimlok Company, LLC (4)(8) | First lien senior secured revolving loan | L + 5.75% | 11/27/2024 | 320 | (5 | ) | (5 | ) | (0.01 | )% | ||||||||||||
Nimlok Company, LLC (4)(6) | First lien senior secured term loan | L + 5.75% | 11/27/2025 | 1,947 | 1,918 | 1,918 | 4.49 | % | ||||||||||||||
6,188 | 5,297 | 5,292 | 12.39 | % | ||||||||||||||||||
Containers and packaging | ||||||||||||||||||||||
Jansy Packaging, LLC (4)(5) | First lien senior secured revolving loan | L + 4.75% | 9/30/2022 | $ | 706 | $ | 330 | $ | 331 | 0.78 | % | |||||||||||
Jansy Packaging, LLC (4)(5) | First lien senior secured term loan | L + 4.75% | 9/30/2022 | 1,113 | 1,100 | 1,102 | 2.58 | % | ||||||||||||||
Vanguard Packaging, LLC (4)(8) | First lien senior secured revolving loan | L + 5.25% | 8/9/2024 | 535 | (7 | ) | (6 | ) | (0.01 | )% | ||||||||||||
Vanguard Packaging, LLC (4)(6) | First lien senior secured term loan | L + 5.25% | 8/9/2024 | 1,264 | 1,246 | 1,248 | 2.92 | % | ||||||||||||||
3,618 | 2,669 | 2,675 | 6.27 | % | ||||||||||||||||||
Diversified consumer services | ||||||||||||||||||||||
NSG Buyer, Inc. (4)(8) | First lien senior secured revolving loan | L + 5.75% | 9/30/2024 | $ | 294 | $ | (3 | ) | $ | (2 | ) | (0.01 | )% | |||||||||
NSG Buyer, Inc. (4)(5) | First lien senior secured term loan | L + 5.75% | 9/30/2025 | 2,632 | 2,606 | 2,612 | 6.12 | % | ||||||||||||||
2,926 | 2,603 | 2,610 | 6.11 | % | ||||||||||||||||||
Electronic equipment, instruments and components | ||||||||||||||||||||||
Advanced Lighting Acquisition, LLC (4)(8) | First lien senior secured revolving loan | L + 5.50% | 11/22/2025 | $ | 324 | $ | (6 | ) | $ | (6 | ) | (0.02 | )% | |||||||||
Advanced Lighting Acquisition, LLC (4)(5) | First lien senior secured term loan | L + 5.50% | 11/22/2025 | 1,484 | 1,459 | 1,459 | 3.42 | % | ||||||||||||||
1,808 | 1,453 | 1,453 | 3.40 | % | ||||||||||||||||||
Health care providers and services | ||||||||||||||||||||||
Peak Investment Holdings, LLC (4)(8) | First lien senior secured delayed draw term loan | L + 6.50% | 12/6/2024 | $ | 485 | $ | (10 | ) | $ | (10 | ) | (0.02 | )% | |||||||||
Peak Investment Holdings, LLC (4)(8) | First lien senior secured revolving loan | L + 6.50% | 12/6/2024 | 324 | (6 | ) | (6 | ) | (0.01 | )% | ||||||||||||
Peak Investment Holdings, LLC (4)(6) | First lien senior secured term loan | L + 6.50% | 12/6/2024 | 428 | 419 | 419 | 0.98 | % | ||||||||||||||
SCP Eye Care Services LLC (4)(5) | First lien senior secured delayed draw term loan | L + 4.75% | 9/11/2021 | 2,926 | 598 | 601 | 1.41 | % | ||||||||||||||
SCP Eye Care Services LLC (4)(8) | First lien senior secured revolving loan | L + 4.75% | 9/11/2021 | 469 | (4 | ) | (4 | ) | (0.01 | )% | ||||||||||||
SCP Eye Care Services LLC (4)(5) | First lien senior secured term loan | L + 4.75% | 9/11/2021 | 2,160 | 2,140 | 2,143 | 5.02 | % | ||||||||||||||
Silver Falls MSO, LLC (4)(8) | First lien senior secured delayed draw term loan | L + 5.50% | 8/30/2024 | 704 | (13 | ) | (12 | ) | (0.03 | )% | ||||||||||||
Silver Falls MSO, LLC (4)(6) | First lien senior secured revolving loan | L + 5.50% | 8/30/2024 | 235 | 31 | 31 | 0.07 | % | ||||||||||||||
Silver Falls MSO, LLC (4)(6) | First lien senior secured term loan | L + 5.50% | 8/30/2024 | 1,330 | 1,305 | 1,309 | 3.07 | % | ||||||||||||||
Varsity DuvaSawko Operating Corp. (4)(8) | First lien senior secured delayed draw term loan | L + 5.75% | 11/27/2024 | 971 | (19 | ) | (19 | ) | (0.05 | )% | ||||||||||||
Varsity DuvaSawko Operating Corp. (4)(8) | First lien senior secured revolving loan | L + 5.75% | 11/27/2024 | 324 | (6 | ) | (6 | ) | (0.01 | )% | ||||||||||||
Varsity DuvaSawko Operating Corp. (4)(6) | First lien senior secured term loan | L + 5.75% | 11/27/2024 | 1,300 | 1,274 | 1,274 | 2.98 | % | ||||||||||||||
11,656 | 5,709 | 5,720 | 13.40 | % | ||||||||||||||||||
Internet and direct marketing retail | ||||||||||||||||||||||
DealerOn Inc. (4)(6) | First lien senior secured revolving loan | L + 5.75% | 11/19/2024 | $ | 314 | $ | 26 | $ | 26 | 0.06 | % | |||||||||||
DealerOn Inc. (4)(6) | First lien senior secured term loan | L + 5.75% | 11/19/2024 | 1,324 | 1,298 | 1,298 | 3.04 | % | ||||||||||||||
1,638 | 1,324 | 1,324 | 3.10 | % | ||||||||||||||||||
Machinery | ||||||||||||||||||||||
Industrial Dynamics Company, Ltd. (4)(8)(10) | First lien senior secured revolving loan | L + 6.25% | 8/20/2024 | $ | 235 | $ | (4 | ) | $ | (4 | ) | (0.01 | )% | |||||||||
Industrial Dynamics Company, Ltd. (4)(6) | First lien senior secured term loan | L + 6.25% | 8/20/2024 | 945 | 927 | 929 | 2.18 | % | ||||||||||||||
1,180 | 923 | 925 | 2.17 | % |
The accompanying notes are an integral part of these consolidated financial statements. |
Company(1)(2) | Investment | Interest Rate | Maturity Date | Principal/ Par Amount | Amortized Cost(3) | Fair Value | Percentage of Net Assets | |||||||||||||||
Investments - Continued | ||||||||||||||||||||||
Non-controlled/non-affiliated senior secured debt - Continued | ||||||||||||||||||||||
Media | ||||||||||||||||||||||
ALM Media, LLC (4)(5)(7) | First lien senior secured revolving loan | L + 6.50% | 11/25/2024 | $ | 971 | $ | 263 | $ | 263 | 0.62 | % | |||||||||||
ALM Media, LLC (4)(6) | First lien senior secured term loan | L + 6.50% | 11/25/2024 | 2,907 | 2,849 | 2,849 | 6.67 | % | ||||||||||||||
3,878 | 3,112 | 3,112 | 7.29 | % | ||||||||||||||||||
Metals and mining | ||||||||||||||||||||||
Copperweld Group, Inc. (4)(8) | First lien senior secured revolving loan | L + 6.00% | 9/27/2024 | $ | 294 | $ | (5 | ) | $ | (5 | ) | (0.01 | )% | |||||||||
Copperweld Group, Inc. (4)(5) | First lien senior secured term loan | L + 6.00% | 9/27/2024 | 1,455 | 1,427 | 1,429 | 3.34 | % | ||||||||||||||
1,749 | 1,422 | 1,424 | 3.33 | % | ||||||||||||||||||
Personal products | ||||||||||||||||||||||
Cosmetic Solutions, LLC (4)(8) | First lien senior secured delayed draw term loan | L + 5.75% | 10/17/2025 | $ | 366 | $ | (7 | ) | $ | (7 | ) | (0.02 | )% | |||||||||
Cosmetic Solutions, LLC (4)(8) | First lien senior secured revolving loan | L + 5.75% | 10/17/2025 | 344 | (7 | ) | (7 | ) | (0.03 | )% | ||||||||||||
Cosmetic Solutions, LLC (4)(5) | First lien senior secured term loan | L + 5.75% | 10/17/2025 | 2,873 | 2,816 | 2,816 | 6.60 | % | ||||||||||||||
3,583 | 2,802 | 2,802 | 6.55 | % | ||||||||||||||||||
Software | ||||||||||||||||||||||
Affinitiv, Inc (4)(8) | First lien senior secured revolving loan | L + 5.25% | 8/26/2024 | $ | 372 | $ | (5 | ) | $ | (5 | ) | (0.01 | )% | |||||||||
Affinitiv, Inc (4)(6) | First lien senior secured term loan | L + 5.25% | 8/26/2024 | 2,369 | 2,335 | 2,340 | 5.48 | % | ||||||||||||||
2,741 | 2,330 | 2,335 | 5.47 | % | ||||||||||||||||||
Textiles, apparel and luxury goods | ||||||||||||||||||||||
Lakeshirts LLC (4)(8) | First lien senior secured delayed draw term loan | L + 4.75% | 12/23/2021 | $ | 398 | $ | (6 | ) | $ | (6 | ) | (0.01 | )% | |||||||||
Lakeshirts LLC (4)(8) | First lien senior secured revolving loan | L + 4.75% | 12/23/2024 | 398 | (6 | ) | (6 | ) | (0.01 | )% | ||||||||||||
Lakeshirts LLC (4)(6) | First lien senior secured term loan | L + 4.75% | 12/23/2025 | 1,598 | 1,574 | 1,574 | 3.69 | % | ||||||||||||||
2,394 | 1,562 | 1,562 | 3.67 | % | ||||||||||||||||||
Trading companies and distributors | ||||||||||||||||||||||
Banner Buyer, LLC (4)(8) | First lien senior secured delayed draw term loan | L + 5.75% | 10/31/2025 | $ | 1,048 | $ | (9 | ) | $ | (9 | ) | (0.02 | )% | |||||||||
Banner Buyer, LLC (4)(5) | First lien senior secured revolving loan | L + 5.75% | 10/31/2025 | 370 | 117 | 117 | 0.27 | % | ||||||||||||||
Banner Buyer, LLC (4)(5) | First lien senior secured term loan | L + 5.75% | 10/31/2025 | 1,414 | 1,390 | 1,390 | 3.26 | % | ||||||||||||||
Triad Technologies, LLC (4)(6) | First lien senior secured revolving loan | L + 4.75% | 10/31/2025 | 314 | 25 | 25 | 0.06 | % | ||||||||||||||
Triad Technologies, LLC (4)(6) | First lien senior secured term loan | L + 4.75% | 10/31/2025 | 960 | 941 | 941 | 2.20 | % | ||||||||||||||
4,106 | 2,464 | 2,464 | 5.77 | % | ||||||||||||||||||
Total non-controlled/non-affiliated senior secured debt | $ | 53,211 | $ | 38,096 | $ | 38,156 | 89.36 | % | ||||||||||||||
Non-controlled/affiliated investments | ||||||||||||||||||||||
Multisector holdings | ||||||||||||||||||||||
Twin Brook Equity Holdings, LLC (11) | Equity - 1.19% membership interest | $ | 1,641 | $ | 1,641 | 3.84 | % | |||||||||||||||
Total non-controlled/affiliated investments | $ | 1,641 | $ | 1,641 | 3.84 | % | ||||||||||||||||
Total investments | $ | 39,737 | $ | 39,797 | 93.20 | % | ||||||||||||||||
(1) | Unless otherwise indicated, all investments are considered Level 3 investments. |
(2) | Unless otherwise indicated, all investments represent co-investments made with the Company’s affiliates in accordance with the terms of the exemptive relief that the Company received from the U.S. Securities and Exchange Commission. Refer to Note 6 for further information. |
(3) | The amortized cost represents the original cost adjusted for the amortization of discounts and premiums, as applicable, on debt investments using the effective interest method. |
(4) | The interest rate on the principal balance outstanding for all floating rate loans is indexed to LIBOR and/or an alternate base rate (e.g. prime rate), which typically resets semiannually, quarterly, or monthly at the borrower’s option. The applicable base rate may be subject to a floor. The borrower may also elect to have multiple interest reset periods for each loan. For each of these loans, we have provided the applicable margin over LIBOR based on each respective credit agreement. |
(5) | The interest rate on these loans is subject to 1 month LIBOR, which as of December 31, 2019 was 1.76%. |
(6) | The interest rate on these loans is subject to 3 month LIBOR, which as of December 31, 2019 was 1.91%. |
(7) | The interest rate on these loans is subject to the Prime Rate, which as of December 31, 2019 was 4.75%. |
(8) | Represents revolvers and delayed draw term loans where the entire balance is unfunded as of December 31, 2019. The negative cost is a result of the capitalized discount being greater than the principal amount outstanding on the loan. The negative fair value is a result of the capitalized discount on the loan. Refer to Note 7 for further information. |
(9) | Principal balance includes reserve for letter of credit of $6,468 on which the borrower pays 5.75%. |
(10) | Principal balance includes reserve for letter of credit of $5,159 on which the borrower pays 6.25%. |
(11) | As a practical expedient, the Company uses net asset value (“NAV”) to determine the fair value of this investment. Consistent with FASB guidance under ASC 820, these investments are excluded from the hierarchical levels. This represents an investment in an affiliated fund. |
The accompanying notes are an integral part of these consolidated financial statements. |
Level 1 | Inputs that reflect unadjusted quoted prices in active markets for identical assets or liabilities that the Company has the ability to access at the measurement date; | ||
Level 2 | Inputs other than quoted prices that are observable for the asset or liability either directly or indirectly, including inputs in markets that are not considered to be active; | ||
Level 3 | Inputs that are unobservable. |
• | The valuation process begins with each investment being initially valued by the investment professionals responsible for the portfolio investment in conjunction with the portfolio management team. |
• | The Advisor’s management reviews the preliminary valuations with the investment professionals. Agreed upon valuation recommendations are presented to the Board. |
• | The Board reviews the recommended valuations and determines the fair value of each investment; valuations that are not based on readily available market quotations are valued in good faith, based on, among other things, the input of the Advisor and, where applicable, other third parties. |
December 31, 2020 | December 31, 2019 | |||||||||||||||
(Amounts in thousands) | Amortized Cost | Fair Value | Amortized Cost | Fair Value | ||||||||||||
First lien senior secured debt | $ | 76,415 | $ | 75,805 | $ | 38,096 | $ | 38,156 | ||||||||
Sponsor subordinated note | 7 | 7 | - | - | ||||||||||||
Investment in affiliated fund | 3,201 | 3,721 | 1,641 | 1,641 | ||||||||||||
Total investments | $ | 79,623 | $ | 79,533 | $ | 39,737 | $ | 39,797 |
December 31, 2020 | December 31, 2019 | |||||||
Aerospace and defense | 2.7 | % | 5.5 | % | ||||
Auto components | 1.5 | % | - | |||||
Chemicals | 8.4 | % | 5.7 | % | ||||
Commercial services and supplies | 7.0 | % | 13.3 | % | ||||
Containers and packaging | 7.0 | % | 6.7 | % | ||||
Diversified consumer services | 9.8 | % | 6.6 | % | ||||
Electronic equipment, instruments and components | 2.0 | % | 3.7 | % | ||||
Food and staples retailing | 0.9 | % | - | |||||
Food products | 1.3 | % | - | |||||
Gas utilities | 1.6 | % | - | |||||
Health care equipment and supplies | 0.8 | % | - | |||||
Health care providers and services | 24.0 | % | 14.4 | % | ||||
Health care technology | 1.6 | % | - | |||||
Internet and direct marketing retail | 2.5 | % | 3.3 | % | ||||
IT services | 3.4 | % | - | |||||
Machinery | 1.1 | % | 2.3 | % | ||||
Media | 3.4 | % | 7.8 | % | ||||
Metals and mining | 2.6 | % | 3.6 | % | ||||
Multisector holdings | 4.7 | % | 4.1 | % | ||||
Personal products | 3.5 | % | 7.0 | % | ||||
Software | 2.9 | % | 5.9 | % | ||||
Textiles, apparel and luxury goods | 2.0 | % | 3.9 | % | ||||
Trading companies and distributors | 5.3 | % | 6.2 | % | ||||
Total | 100.0 | % | 100.0 | % |
Assets at Fair Value as of December 31, 2020 | ||||||||||||||||
(Amounts in thousands) | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
First lien senior secured debt | $ | - | $ | - | $ | 75,805 | $ | 75,805 | ||||||||
Sponsor subordinated note | - | - | 7 | 7 | ||||||||||||
Total | $ | - | $ | - | $ | 75,812 | $ | 75,812 | ||||||||
Investments measured at net asset value(1) | 3,721 | |||||||||||||||
Total investments, at fair value | $ | 79,533 |
(1) | Certain investments that are measured at fair value using NAV have not been categorized in the fair value hierarchy. The fair value amounts presented in the table are intended to permit reconciliation of the fair value hierarchy to the amount presented in the Consolidated Statements of Assets and Liabilities. |
Assets at Fair Value as of December 31, 2019 | ||||||||||||||||
(Amounts in thousands) | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
First lien senior secured debt | $ | - | $ | - | $ | 38,156 | $ | 38,156 | ||||||||
Total | $ | - | $ | - | $ | 38,156 | $ | 38,156 | ||||||||
Investments measured at net asset value(1) | $ | 1,641 | ||||||||||||||
Total investments, at fair value | $ | 39,797 |
(1) | Certain investments that are measured at fair value using NAV have not been categorized in the fair value hierarchy. The fair value amounts presented in the table are intended to permit reconciliation of the fair value hierarchy to the amount presented in the Consolidated Statements of Assets and Liabilities. |
Level 3 Assets at Fair Value for the Year Ended December 31, 2020* | ||||||||||||||||||||||||||||||||
(Amounts in thousands) | Balance 1/1/2020 | Purchases and Drawdowns | Sales and Paydowns | Other** | Realized Gains/ (Losses) | Change in Unrealized Appreciation/(Depreciation) | Balance 12/31/2020 | Change in Unrealized Appreciation/ (Depreciation) for Level 3 Assets Still Held as of 12/31/2020 | ||||||||||||||||||||||||
First lien senior secured debt | $ | 38,156 | $ | 49,764 | $ | (11,741 | ) | $ | 291 | $ | 5 | $ | (670 | ) | $ | 75,805 | $ | (670 | ) | |||||||||||||
Sponsor subordinated note | - | 6 | - | 1 | - | - | 7 | - | ||||||||||||||||||||||||
Total | $ | 38,156 | $ | 49,770 | $ | (11,741 | ) | $ | 292 | $ | 5 | $ | (670 | ) | $ | 75,812 | $ | (670 | ) |
* Gains and losses are included in their respective captions in the consolidated statement of operations. | |||||
** Includes accretion, paydown gains/(losses) and interest received in-kind on debt instruments, where applicable. |
Level 3 Assets at Fair Value for the Period from May 6, 2019 (Inception) to December 31, 2019* | ||||||||||||||||||||||||||||||||
(Amounts in thousands) | Balance 5/6/2019 | Purchases and Drawdowns | Sales and Paydowns | Other** | Realized Gains/ (Losses) | Change in Unrealized Appreciation/(Depreciation) | Balance 12/31/2019 | Change in Unrealized Appreciation/ (Depreciation) for Level 3 Assets Still Held as of 12/31/2019 | ||||||||||||||||||||||||
First lien senior secured debt | $ | - | $ | 43,200 | $ | (5,202 | ) | $ | 85 | $ | 13 | $ | 60 | $ | 38,156 | $ | 60 | |||||||||||||||
Total | $ | - | $ | 43,200 | $ | (5,202 | ) | $ | 85 | $ | 13 | $ | 60 | $ | 38,156 | $ | 60 |
* Gains and losses are included in their respective captions in the consolidated statement of operations. | |||||
** Includes accretion, paydown gains/(losses) and interest received in-kind on debt instruments, where applicable. |
Fair Value | Impact to Valuation | |||||||||||||||
as of | Valuation | Significant | Weighted | from an Increase | ||||||||||||
Asset Class | 12/31/20 | Techniques | Unobservable Inputs | Input Ranges | Average(1) | in Input | ||||||||||
(Amounts in thousands) | ||||||||||||||||
First lien senior secured debt | $ | 64,571 | Discounted cash flow | Yield | 6.3% - 11.4 | % | 8.0 | % | Decrease | |||||||
Sponsor subordinated note | 7 | Market comparable | LTM EBITDA multiple | 7.0 | x | Increase | ||||||||||
$ | 64,578 |
Fair Value | Impact to Valuation | |||||||||||||||
as of | Valuation | Significant | Weighted | from an Increase | ||||||||||||
Asset Class | 12/31/19 | Techniques | Unobservable Inputs | Input Ranges | Average | in Input | ||||||||||
(Amounts in thousands) | ||||||||||||||||
First lien senior secured debt | $ | 19,665 | Discounted cash flow | Yield | 7.0% - 8.7 | % | 7.7 | % | Decrease | |||||||
$ | 19,665 |
| ||||||||||||||||
(Amounts in thousands) | Maximum Principal Amount Committed | Principal Amount Outstanding | Principal Amount Available(1) | Carrying Value | ||||||||||||
Subscription facility | $ | 15,000 | $ | - | $ | 13,900 | $ | - | ||||||||
Total debt | $ | 15,000 | $ | - | $ | 13,900 | $ | - |
| ||||||||||||||||
(Amounts in thousands) | Maximum Principal Amount Committed | Principal Amount Outstanding | Principal Amount Available(1) | Carrying Value | ||||||||||||
Subscription facility | $ | 50,000 | $ | 6,500 | $ | 43,500 | $ | 6,500 | ||||||||
Total debt | $ | 50,000 | $ | 6,500 | $ | 43,500 | $ | 6,500 |
Year Ended December 31, 2020 | Period from May 6, | |||||||
2019 (Inception) to | ||||||||
(Amounts in thousands) | December 31, 2019 | |||||||
Interest expense | $ | 219 | $ | 68 | ||||
Amortization of deferred financing costs | 147 | 27 | ||||||
Total interest expense | $ | 366 | $ | 95 | ||||
Average interest rate | 2.78 | % | 3.25 | % | ||||
Average daily borrowings | $ | 4,622 | $ | 1,133 |
Investment in Affiliated Fund at Fair Value for the Year Ended December 31, 2020 | ||||||||||||||||||||||||||||
(Amounts in thousands) | Fair Value as of January 1, 2020 | Gross Additions | Gross Reductions | Net Realized Gain (Loss) | Net Change in Unrealized Appreciation (Depreciation) | Fair Value as of December 31, 2020 | Dividend, Interest, PIK and Other Income | |||||||||||||||||||||
Non-controlled/affiliated investments | ||||||||||||||||||||||||||||
Twin Brook Equity Holdings, LLC | $ | 1,641 | $ | 1,697 | $ | (137 | ) | $ | - | $ | 520 | $ | 3,721 | $ | - | |||||||||||||
Total non-controlled/affiliated investments | $ | 1,641 | $ | 1,697 | $ | (137 | ) | $ | - | $ | 520 | $ | 3,721 | $ | - |
Investment in Afilliated Fund at Fair Value for the Period from May 6, 2019 (Inception) to December 31, 2019 | ||||||||||||||||||||||||||||
(Amounts in thousands) | Fair Value as of May 6, 2019 | Gross Additions | Gross Reductions | Net Realized Gain (Loss) | Net Change in Unrealized Appreciation (Depreciation) | Fair Value as of December 31, 2019 | Dividend, Interest, PIK and Other Income | |||||||||||||||||||||
Non-controlled/affiliated investments | ||||||||||||||||||||||||||||
Twin Brook Equity Holdings, LLC | $ | - | $ | 1,641 | $ | - | $ | - | $ | - | $ | 1,641 | $ | - | ||||||||||||||
Total non-controlled/affiliated investments | $ | - | $ | 1,641 | $ | - | $ | - | $ | - | $ | 1,641 | $ | - |
Portfolio Company | December 31, 2020 | December 31, 2019 | ||||||
First lien senior secured debt | (Amounts in thousands) | (Amounts in thousands) | ||||||
50Floor, LLC | $ | 199 | $ | - | ||||
Advanced Lighting Acquisition, LLC | 162 | 324 | ||||||
Affinitiv, Inc. | 248 | 372 | ||||||
ALM Media, LLC | 971 | 689 | ||||||
AM Buyer, LLC | 108 | - | ||||||
Anne Arundel Dermatology Management, LLC | 780 | - | ||||||
Apex Dental Partners, LLC | 600 | - | ||||||
Aquatic Sales Solutions, LLC | 135 | - | ||||||
ASP Global Acquisition, LLC | 534 | - | ||||||
Banner Buyer, LLC | 1,343 | 1,295 | ||||||
Beacon Oral Specialists Management LLC | 686 | - | ||||||
BRTS Holdings, LLC | 341 | 494 | ||||||
Copperweld Group, Inc. | 400 | 294 | ||||||
Cosmetic Solutions, LLC | 710 | 710 | ||||||
DealerOn Inc. | 314 | 282 | ||||||
Empire Equipment Company, LLC | 1,254 | - | ||||||
Engelman Baking Co., LLC | 157 | - | ||||||
G2O Technologies, LLC | 207 | - | ||||||
Geriatric Medical and Surgical Supply, LLC | 270 | - | ||||||
Groundworks Operations, LLC | 739 | - | ||||||
Hydromax USA, LLC | 330 | - | ||||||
Industrial Dynamics Company, Ltd. | 141 | 235 | ||||||
Innovative FlexPak, LLC | 627 | - | ||||||
Jansy Packaging, LLC | 676 | 368 | ||||||
Kalkomey Enterprises, LLC | 77 | - | ||||||
Lakeshirts LLC | 703 | 796 | ||||||
Legility, LLC | 123 | - | ||||||
Library Associates, LLC | 211 | - | ||||||
Mattco Forge, Inc. | 506 | 506 | ||||||
Montway LLC | 825 | - | ||||||
MRC Keeler Acquisition, LLC | 300 | - | ||||||
Nimlok Company, LLC | 11 | 320 | ||||||
NSG Buyer, Inc. | 294 | 294 | ||||||
Peak Dental Services, LLC | 636 | - | ||||||
Peak Investment Holdings, LLC | 809 | 809 |
Portfolio Company | December 31, 2020 | December 31, 2019 | ||||||
First lien senior secured debt (continued) | (Amounts in thousands) | (Amounts in thousands) | ||||||
Perimeter Brands Intermediate Holdco LLC | $ | 210 | $ | - | ||||
Reliable Medical Supply LLC | 138 | - | ||||||
Revolution Plastics Buyer, LLC | 492 | 704 | ||||||
SAMGI Buyer, Inc. | 138 | - | ||||||
SCP ENT and Allergy Services, LLC | 1,287 | - | ||||||
SCP Eye Care Services, LLC | 469 | 2,772 | ||||||
Silver Falls MSO, LLC | 178 | 903 | ||||||
Southeast Primary Care Partners, LLC | 525 | - | ||||||
Spear Education, LLC | 474 | - | ||||||
Teel Plastics, LLC | 324 | - | ||||||
Triad Technologies, LLC | 282 | 282 | ||||||
Vanguard Packaging, LLC | 535 | 535 | ||||||
Varsity DuvaSawko Operating Corp. | 474 | 1,295 | ||||||
Vital Care Buyer, LLC | 580 | - | ||||||
Total unfunded portfolio company commitments | $ | 22,533 | $ | 14,279 |
For the Year Ended December 31, 2020 | ||||||
Number of | Aggregate Offering | |||||
Common Share | Common Shares | Price | ||||
Capital Drawdown Notice Date | Issuance Date | Issued | ($ in millions) | |||
February 28, 2020 | March 13, 2020 | 810,000 | $ 16.20 | |||
June 11, 2020 | June 25, 2020 | 432,000 | $ 8.64 | |||
November 10, 2020 | November 24, 2020 | 540,000 | $ 10.80 | |||
December 9, 2020 | December 23, 2020 | 540,000 | $ 10.80 | |||
Total | 2,322,000 | $ 46.44 |
For the Period from May 6, 2019 (Inception) to December 31, 2019 | ||||||
Number of | Aggregate Offering | |||||
Common Share | Common Shares | Price | ||||
Capital Drawdown Notice Date | Issuance Date | Issued | ($ in millions) | |||
July 22, 2019 | July 29, 2019 | 912,500 | $ 18.25 | |||
September 12, 2019 | September 26, 2019 | 547,500 | $ 10.95 | |||
November 8, 2019 | November 21, 2019 | 700,000 | $ 14.00 | |||
Total | 2,160,000 | $ 43.20 |
For the Year Ended December 31, 2020 | ||||||
Date Declared | Record Date | Payment Date | Dividend per Share | |||
July 16, 2020 | July 27, 2020 | July 31, 2020 | $ 0.20 | |||
October 15, 2020 | October 26, 2020 | October 30, 2020 | $ 0.20 | |||
December 21, 2020 | December 30, 2020 | January 29, 2021 | $ 0.26 |
Period from May 6, 2019 | ||||||||
Year Ended | (Inception) to | |||||||
(Amounts in thousands, except share and per share amounts) | December 31, 2020 | December 31, 2019 | ||||||
Net increase (decrease) in net assets resulting from operations | $ | 1,886 | $ | (499 | ) | |||
Weighted average shares of common stock outstanding - basic and diluted | 3,097,918 | 925,215 | ||||||
Earnings (loss) per common share - basic and diluted | $ | 0.61 | $ | (0.54 | ) |
Period from May 6, 2019 | ||||||||
Year Ended | (Inception) to | |||||||
(Amounts in thousands, except share and per share amounts) | December 31, 2020 | December 31, 2019 | ||||||
Net increase (decrease) in net assets resulting from operations | $ | 1,886 | $ | (499 | ) | |||
Adjustments: | ||||||||
Net change in unrealized (gain) loss from investments | 150 | (60 | ) | |||||
Deferred organizational costs | (24 | ) | 353 | |||||
Other nondeductible expenses ans excise taxes | 433 | 284 | ||||||
Taxable income(1) | $ | 2,445 | $ | 78 |
(1) Taxable income is an estimate and is not fully determined until the Company's tax return is filed. |
(Amounts in thousands) | December 31, 2020 | December 31, 2019 | ||||||
Undistributed/(over-distributed) ordinary income | $ | - | $ | 78 | ||||
Other temporary book/tax differences | (332 | ) | (353 | ) | ||||
Net unrealized appreciation/(depreciation) on investments | (90 | ) | 60 | |||||
Total accumulated undistributed/(over-distributed) earnings | $ | (422 | ) | $ | (215 | ) |
(Amounts in thousands) | December 31, 2020 | December 31, 2019 | ||||||
Tax cost | $ | 79,623 | $ | 39,737 | ||||
Gross unrealized appreciation | 605 | 65 | ||||||
Gross unrealized depreciation | (695 | ) | (5 | ) | ||||
Net unrealized appreciation/(depreciation) on investments | $ | (90 | ) | $ | 60 |
(Amounts in thousands, except share and per share amounts) | Year Ended December 31, 2020 | Period from May 6, 2019 (Inception) to December 31, 2019 | ||||||
Per share data: | ||||||||
Net asset value, beginning of period | $ | 19.77 | $ | - | ||||
Net investment income (loss)(1) | 0.66 | (0.62 | ) | |||||
Net realized and unrealized gain (loss) on investments(1) | (0.05 | ) | 0.08 | |||||
Total from operations | 0.61 | (0.54 | ) | |||||
Impact of issuance of common stock | 0.03 | 20.31 | ||||||
Dividends declared from earnings | (0.66 | ) | - | |||||
Total increase (decrease) in net assets | (0.02 | ) | 19.77 | |||||
Net asset value, end of period | $ | 19.75 | $ | 19.77 | ||||
Shares outstanding, end of period | 4,482,000 | 2,160,000 | ||||||
Total return(2) | 3.2 | % | (1.2 | )% | ||||
Ratios / supplemental data | ||||||||
Ratio of gross expenses to average net assets(3)(4)(5) | 5.8 | % | 7.6 | % | ||||
Ratio of net expenses to average net assets(3)(4)(6) | 5.2 | % | 6.7 | % | ||||
Ratio of net investment income (loss) to average net assets(3)(4) | 3.4 | % | (2.4 | )% | ||||
Net assets, end of period | $ | 88,501 | $ | 42,701 | ||||
Weighted average shares outstanding | 3,097,918 | 925,215 | ||||||
Total capital commitments, end of period | $ | 216,000 | $ | 216,000 | ||||
Ratio of total contributed capital to total committed capital, end of period | 41.5 | % | 20.0 | % | ||||
Portfolio turnover rate(7) | 19.9 | % | 26.2 | % | ||||
Asset coverage ratio(8) | N/A | 756.9 | % |
(1) | The per share data was derived using the weighted average shares outstanding during the period. |
(2) | Total return is calculated as the change in net asset value (“NAV”) per share during the period, plus distributions per share, if any, divided by the opening NAV per share at the beginning of the period. The total return for the period from May 6, 2019 (inception) to December 31, 2019 is calculated using the denominator of the offering price of $20.00 per share on the initial capital call from investors on July 29, 2019. |
(3) | The ratios for the period from May 6, 2019 (inception) to December 31, 2019 were not annualized. |
(4) | Average net assets are computed using the average balance of net assets at the end of each month of the reporting period, Average net assets for the period from May 6, 2019 (inception) to December 31, 2019, are computed using the average balance of net assets at the end of each month of the reporting period, beginning with the first capital call on July 29, 2019. |
(5) | Ratio of gross expenses to average net assets is computed using expenses before waivers from the Administrator. |
(6) | Ratio of net expenses to average net assets is computed using total expenses net of waivers from the Administrator. |
(7) | Portfolio turnover rate is calculated using the lesser of total sales or total purchases over the average of the investments at fair value for the periods reported. |
(8) | Asset coverage ratio is equal to (i) the sum of (A) net assets at the end of the period and (B) total debt outstanding at the end of the period, divided by (ii) total debt outstanding at the end of the period. The ratio is not applicable as of December 31, 2020 as there was no debt outstanding at the end of the period. |
Three Months Ended March 31, 2020 | Three Months Ended June 30, 2020 | Three Months Ended September 30, 2020 | Three Months Ended December 31, 2020 | |||||||||||||
($ in thousands, exept share and per share data) | ||||||||||||||||
Investment income | $ | 1,114 | $ | 1,215 | $ | 1,268 | $ | 1,496 | ||||||||
Net expenses | 818 | 795 | 678 | 771 | ||||||||||||
Net investment income (loss) before taxes | 296 | 420 | 590 | 725 | ||||||||||||
Income tax expense, including excise tax | - | - | - | - | ||||||||||||
Net investment income (loss) after taxes | 296 | 420 | 590 | 725 | ||||||||||||
Net realized and unrealized gains (losses) on investments | (1,952 | ) | 213 | 761 | 833 | |||||||||||
Increase (decrease) in net assets resulting from operations | $ | (1,656 | ) | $ | 633 | $ | 1,351 | $ | 1,558 | |||||||
Net asset value per share as of the end of the quarter | $ | 19.27 | $ | 19.55 | $ | 19.75 | $ | 19.75 | ||||||||
Weighted average shares outstanding - basic and diluted | 2,320,220 | 2,993,736 | 3,402,000 | 3,666,130 | ||||||||||||
Earnings (loss) per share - basic and diluted | $ | (0.71 | ) | $ | 0.21 | $ | 0.40 | $ | 0.42 |
Period from May 6, 2019 (Inception) to June 30, 2019(1) | Three Months Ended September 30, 2019 | Three Months Ended December 31, 2019 | ||||||||||
($ in thousands, exept share and per share data) | ||||||||||||
Investment income | $ | - | $ | 208 | $ | 810 | ||||||
Net expenses | 379 | 494 | 683 | |||||||||
Net investment income (loss) before taxes | (379 | ) | (286 | ) | 127 | |||||||
Income tax expense, including excise tax | - | 14 | 20 | |||||||||
Net investment income (loss) after taxes | (379 | ) | (300 | ) | 107 | |||||||
Net realized and unrealized gains (losses) on investments | - | 1 | 72 | |||||||||
Increase (decrease) in net assets resulting from operations | $ | (379 | ) | $ | (299 | ) | $ | 179 | ||||
Net asset value per share as of the end of the quarter | $ | (377.83 | ) | $ | 19.54 | $ | 19.77 | |||||
Weighted average shares outstanding - basic and diluted | 446 | 648,984 | 1,764,348 | |||||||||
Earnings (loss) per share - basic and diluted | $ | (849.78 | ) | $ | (0.46 | ) | $ | 0.10 |
1. | Financial Statements – Financial statements are included in Item 8. See the Index to the Consolidated Financial Statements on page 88 of this Annual Report. |
2. | Financial Statement Schedules – None. We have omitted financial statement schedules because they are not required or are not applicable, or the required information is shown in the consolidated statements or notes to the consolidated financial statements included in this Annual Report. |
3. | Exhibits – The following is a list of all exhibits filed as a part of this Annual Report, including those incorporated by reference. |
AG TWIN BROOK BDC, INC. | ||||
March 11, 2021 | By: | /s/ Trevor Clark | ||
Trevor Clark | ||||
Chief Executive Officer, Chairman of the Board of Directors, and Director | ||||
(Principal Executive Officer) |
March 11, 2021 | By: | /s/ Vishal Sheth | ||
Vishal Sheth | ||||
Chief Financial Officer, Treasurer and Director | ||||
(Principal Financial Officer and Principal Accounting Officer) | ||||
March 11, 2021 | By: | /s/ James E. Bowers | ||
James E. Bowers | ||||
Chairman of the Nominating and Corporate Governance Committee and Director | ||||
March 11, 2021 | By: | /s/ James N. Hallene | ||
James N. Hallene | ||||
Chairman of the Independent Directors Committee and Director | ||||
March 11, 2021 | By: | /s/ Lance A. Ludwick | ||
Lance A. Ludwick | ||||
Chairman of the Audit Committee and Director | ||||