Investments | Investments During the year ended December 31, 2022, the Company invested approximately $81.3 million in one new portfolio company, Vektek Holdings, LLC (“Vektek”), through a combination of debt and equity investments, and additional equity investments in ATA National Title Group, LLC (“ATA”), Clarion Safety Systems, LLC (“Clarion”) and Blue Ridge ESOP Associates (“Blue Ridge”) totaling approximately $8.1 million. In March 2023, the Company invested approximately $106.0 million in an additional portfolio company, as described further in Note 13. “Subsequent Events.” Additionally, during the year ended December 31, 2022, the Company began investing in short-term U.S. Treasury Bills. As of December 31, 2022, the U.S. Treasury Bills held by the Company were scheduled to mature within 30 days. During the year ended December 31, 2021, the Company invested approximately $192.8 million in aggregate in three portfolio companies, ATA, Douglas Machines, Inc. (“Douglas”) and Clarion, through a combination of debt and equity investments. The Company’s investment portfolio is summarized as follows as of December 31, 2022 and 2021 (in thousands): As of December 31, 2022 Asset Category Cost Fair Value Fair Value Fair Value Senior secured debt First lien $ 101,600 $ 101,600 14.6 % 14.3 % Second lien 75,342 75,342 10.8 10.6 Total senior secured debt 176,942 176,942 25.4 24.9 Equity 299,959 411,895 59.3 58.1 U.S. Treasury Bills 106,216 106,242 15.3 15.0 Total investments $ 583,117 $ 695,079 100.0 % 98.0 % As of December 31, 2021 Asset Category Cost Fair Value Fair Value Fair Value Senior secured debt First lien $ 116,600 $ 116,600 25.6 % 23.3 % Second lien 35,942 35,942 7.9 7.2 Total senior secured debt 152,542 152,542 33.5 30.5 Equity 235,212 303,455 66.5 60.7 Total investments $ 387,754 $ 455,997 100.0 % 91.2 % Collectively, the Company’s debt investments accrue interest at a weighted average per annum rate of 15.2% and have weighted average remaining years to maturity of 4.7 years as of December 31, 2022. The note purchase agreements contain customary covenants and events of default. As of December 31, 2022, all of the Company’s portfolio companies were in compliance with their respective debt covenants. As of December 31, 2022 and 2021, none of the Company’s debt investments were on non-accrual status. The Company’s investments in U.S. Treasury Bills do not accrue interest. The Company purchases U.S. Treasury Bills at a discount and accretes such amounts as interest income over the term of the respective security using the effective interest method. The effective yield on the Company’s investments in U.S. Treasury Bills during the year ended December 31, 2022 ranged from 2.1% to 3.9%. The industry dispersion of the Company’s portfolio company investments, based on fair value, as of December 31, 2022 and 2021 were as follows: As of December 31, Industry 2022 2021 Engineered Products 18.2 % 2.8 % Commercial and Professional Services 13.8 15.8 Real Estate Services 12.8 17.2 Visual Safety Solutions 12.6 15.2 Information Services and Advisory Solutions 10.2 12.1 Healthcare Supplies 9.9 10.6 Sanitation Products 8.9 11.1 Hobby Goods and Supplies 6.9 8.7 Business Services 6.7 6.5 Total 100.0 % 100.0 % All investment positions held as of December 31, 2022 and 2021 were denominated in U.S. dollars and located in the United States based on their country of domicile. Summarized Portfolio Company Financial Information The following tables present audited summarized operating data for the years ended December 31, 2022 and 2021, and summarized balance sheet data as of December 31, 2022 and December 31, 2021 for the Company’s portfolio companies (in thousands): Summarized Operating Data Year Ended December 31, 2022 Lawn Doctor Polyform Round-tables HSH ATA Douglas Clarion Vektek (1) Milton Other (2) Revenues $ 38,613 $ 23,106 $ 15,403 $ 36,413 $ 60,573 $ 27,402 $ 13,132 $ 26,190 $ 69,588 $ 93,492 Expenses (34,818) (21,141) (14,458) (32,905) (60,178) (26,781) (12,171) (26,513) (76,035) (88,961) Income (loss) before taxes 3,795 1,965 945 3,508 395 621 961 (323) (6,447) 4,531 Income tax (expense) benefit (1,407) (536) (109) (982) — (74) (278) (90) 1,046 290 Consolidated net income (loss) 2,388 1,429 836 2,526 395 547 683 (413) (5,401) 4,821 Net loss attributable to non-controlling interests 213 — — — — — — — — — Net income (loss) $ 2,601 $ 1,429 $ 836 $ 2,526 $ 395 $ 547 $ 683 $ (413) $ (5,401) $ 4,821 Year Ended December 31, 2021 Lawn Doctor Polyform Round-tables HSH ATA (3) Douglas (4) Clarion (5) Milton Other (2) Revenues $ 35,018 $ 22,297 $ 13,128 $ 32,918 $ 59,021 $ 6,099 $ 676 $ 47,444 $ 70,812 Expenses (31,749) (20,097) (13,276) (30,769) (52,494) (7,027) (1,857) (54,579) (73,411) Income (loss) before taxes 3,269 2,200 (148) 2,149 6,527 (928) (1,181) (7,135) (2,599) Income tax (expense) benefit (832) (574) (469) (456) — — 341 (573) 1,448 Consolidated net income (loss) 2,437 1,626 (617) 1,693 6,527 (928) (840) (7,708) (1,151) Net loss attributable to non-controlling interests 107 — — — — — — — — Net income (loss) $ 2,544 $ 1,626 $ (617) $ 1,693 $ 6,527 $ (928) $ (840) $ (7,708) $ (1,151) Summarized Balance Sheet Data As of December 31, 2022 Lawn Doctor Polyform Round-tables HSH ATA Douglas Clarion Vektek Milton Other (2) Current assets $ 12,412 $ 9,532 $ 2,455 $ 11,780 $ 7,219 $ 11,650 $ 3,399 $ 14,832 $ 28,894 $ 60,887 Non-current assets 91,900 27,263 59,865 36,414 88,340 47,614 69,685 101,917 81,520 300,986 Current liabilities 8,476 1,463 2,461 4,160 6,834 5,431 457 2,536 6,614 36,853 Non-current liabilities 63,013 21,484 21,714 27,783 43,915 15,939 22,500 48,654 74,434 164,579 Non-controlling interest 512 — — — — — — — — — Stockholders’ equity 32,311 13,848 38,145 16,251 44,810 37,894 50,127 65,559 29,366 160,441 Ownership Percentage (6) 61% 87% 81% 75% 75% 90% 98% 84% 13% (7) As of December 31, 2021 Lawn Doctor Polyform Round-tables HSH ATA Douglas Clarion Milton Other (2) Current assets $ 13,926 $ 9,940 $ 2,043 $ 14,260 $ 10,029 $ 10,640 $ 3,084 $ 19,911 $ 44,881 Non-current assets 92,309 28,948 61,955 39,653 90,510 45,880 66,182 71,140 251,257 Current liabilities 7,961 2,290 4,738 7,341 9,002 1,818 420 4,571 37,210 Non-current liabilities 63,576 21,557 19,771 28,536 43,458 16,280 22,500 51,940 116,786 Non-controlling interest (500) — — — — — — — — Stockholders’ equity 35,198 15,041 39,489 18,036 48,079 38,422 46,346 34,540 142,142 Ownership Percentage (6) 61% 87% 81% 75% 75% 90% 99% 13% (7) FOOTNOTES: (1) Summarized operating data presented for Vektek is for the period from May 6, 2022 (the date the Company acquired its investments in Vektek) to December 31, 2022. (2) Includes aggregate summarized financial information for the Company’s co-investments (Resolution Economics and Blue Ridge) in which the Company owns a minority equity interest and which were individually less than 10% significance for the periods presented. Summarized financial information for Resolution Economics is reported on a one-month lag. (3) Summarized operating data presented for ATA is for the period from April 1, 2021 (the date the Company acquired its investments in ATA) to December 31, 2021. (4) Summarized operating data presented for Douglas is for the period from October 7, 2021 (the date the Company acquired its investments in Douglas) to December 31, 2021. (5) Summarized operating data presented for Clarion is for the period from December 9, 2021 (the date the Company acquired its investments in Clarion) to December 31, 2021. (6) Represents the Company’s undiluted ownership percentage as of the end of the period presented, rounded to the nearest percent. |