Search information
Ownership
Exclude Filing Types
MSC Income Fund, Inc.
Companies
Tables in SEC filings
Source
Portfolio Company (1) (20) | Business Description | Type of Investment (2) (3) (15) | Investment Date (22) | Shares/Units | Total Rate | Reference Rate and Spread (25) | PIK Rate (19) | Maturity Date | Principal (4) | Cost (4) | Fair Value (18) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Member Units | (8) | 3/31/2021 | 56 | 1,225 | 2,640 | 3,252 | 4,686 | Gulf Publishing Holdings, LLC | Energy Industry Focused Media and Publishing | Secured Debt | (9) (14) (30) | 9/29/2017 | SF+ | 9.50% | 7/1/2027 | — | — | — | Secured Debt | (14) | 7/1/2022 | 12.50% | 12.50% | 7/1/2027 | 600 | 600 | 351 | Preferred Equity | 7/1/2022 | 15,930 | 1,400 | — | Member Units | 4/29/2016 | 920 | 920 | — | 2,920 | 351 | Harris Preston Fund Investments | (12) (13) | Investment Partnership | LP Interests (HPEP 3, L.P.) | (8) (24) | 8/9/2017 | 8.0% | 2,296 | 4,472 | IG Investor, LLC | Military and Other Tactical Gear | Secured Debt | 6/21/2023 | 13.00% | 6/21/2028 | 400 | 378 | 378 | Secured Debt | 6/21/2023 | 13.00% | 6/21/2028 | 8,986 | 8,787 | 8,787 | Common Equity | 6/21/2023 | 3,600 | 3,600 | 3,720 | 12,765 | 12,885 | Independent Pet Partners Intermediate Holdings, LLC | (10) | Omnichannel Retailer of Specialty Pet Products | Common Equity | 4/7/2023 | 6,436,566 | 6,540 | 7,290 | Integral Energy Services | (10) | Nuclear Power Staffing Services | Secured Debt | (9) | 8/20/2021 | 13.09% | SF+ | 7.50% | 8/20/2026 | 15,090 | 14,971 | 14,739 | Preferred Equity | (8) | 12/7/2023 | 3,725 | 10.00% | 10.00% | 290 | 527 | Common Stock | 8/20/2021 | 11,647 | 1,584 | 640 | 16,845 | 15,906 | Kickhaefer Manufacturing Company, LLC | Precision Metal Parts Manufacturing | Secured Debt | 10/31/2018 | 12.00% | 10/31/2026 | 4,150 | 4,139 | 4,139 | Secured Debt | 10/31/2018 | 9.00% | 10/31/2048 | 993 | 984 | 984 | Preferred Equity | 10/31/2018 | 145 | 3,060 | 3,060 | Member Units | (8) (23) | 10/31/2018 | 200 | 248 | 623 | 8,431 | 8,806 | MH Corbin Holding LLC | Manufacturer and Distributor of Traffic Safety Products | Secured Debt | 8/31/2015 | 14.00% | 12/31/2025 | 1,310 | 1,310 | 345 | Preferred Member Units | 3/15/2019 | 16,500 | 1,100 | — | Preferred Member Units | 9/1/2015 | 1,000 | 1,500 | — | 3,910 | 345 |
Portfolio Company (1) (20) | Business Description | Type of Investment (2) (3) (15) | Investment Date (22) | Shares/Units | Total Rate | Reference Rate and Spread (25) | PIK Rate (19) | Maturity Date | Principal (4) | Cost (4) | Fair Value (18) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Equity | (8) (23) | 12/1/2021 | 3,060 | 3,060 | 3,060 | 9,732 | 9,732 | Subtotal Affiliate Investments (51.0% of net assets at fair value) | $ | 254,666 | $ | 315,190 | Non-Control/Non-Affiliate Investments (7) | AAC Holdings, Inc. | (11) | Substance Abuse Treatment Service Provider | Secured Debt | 1/31/2023 | 18.00% | 18.00% | 6/25/2025 | $ | 173 | $ | 172 | $ | 171 | Secured Debt | 12/11/2020 | 18.00% | 18.00% | 6/25/2025 | 5,745 | 5,681 | 5,687 | Common Stock | 12/11/2020 | 593,927 | 3,148 | — | Warrants | (27) | 12/11/2020 | 197,717 | 12/11/2025 | — | — | 9,001 | 5,858 | Acumera, Inc. | (10) | Managed Security Service Provider | Common Equity | (8) | 7/2/2024 | 3,311 | — | 30 | Adams Publishing Group, LLC | (10) | Local Newspaper Operator | Secured Debt | (9) (29) | 3/11/2022 | 11.00% | SF+ | 7.00% | 1.00% | 3/11/2027 | 943 | 943 | 924 | Secured Debt | (9) (29) | 3/11/2022 | 11.00% | SF+ | 7.00% | 1.00% | 3/11/2027 | 2,322 | 2,318 | 2,274 | 3,261 | 3,198 | AMEREQUIP LLC | (10) | Full Services Provider Including Design, Engineering and Manufacturing of Commercial and Agricultural Equipment | Common Stock | (8) | 8/31/2022 | 11 | 83 | 40 | American Health Staffing Group, Inc. | (10) | Healthcare Temporary Staffing | Secured Debt | (9) (30) | 11/19/2021 | P+ | 5.00% | 11/19/2026 | — | (7) | (7) | Secured Debt | (9) | 11/19/2021 | 13.00% | P+ | 5.00% | 11/19/2026 | 7,703 | 7,669 | 7,703 | 7,662 | 7,696 | American Nuts, LLC | (10) | Roaster, Mixer and Packager of Bulk Nuts and Seeds | Secured Debt | (9) | 3/11/2022 | 15.23% | SF+ | 9.75% | 15.23% | 4/10/2026 | 5,425 | 5,411 | 4,556 | Secured Debt | (9) (14) | 3/11/2022 | 17.20% | SF+ | 11.75% | 17.20% | 4/10/2026 | 4,270 | 4,244 | 2,851 | 9,655 | 7,407 | American Teleconferencing Services, Ltd. | (11) | Provider of Audio Conferencing and Video Collaboration Solutions | Secured Debt | (14) (17) | 9/17/2021 | 4/7/2023 | 2,425 | 2,375 | 59 | Secured Debt | (14) (17) | 5/19/2016 | 6/8/2023 | 11,693 | 11,451 | 282 | 13,826 | 341 | Ansira Partners II, LLC | (10) | Provider of Data-Driven Marketing Services | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Secured Debt | (9) | 7/1/2024 | 11.88% | SF+ | 6.75% | 7/1/2029 | 195 | 148 | 148 | Secured Debt | (9) | 7/1/2024 | 12.08% | SF+ | 6.75% | 7/1/2029 | 18,049 | 17,597 | 17,597 |
Portfolio Company (1) (20) | Business Description | Type of Investment (2) (3) (15) | Investment Date (22) | Shares/Units | Total Rate | Reference Rate and Spread (25) | PIK Rate (19) | Maturity Date | Principal (4) | Cost (4) | Fair Value (18) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Iron-Main Investments, LLC | Consumer Reporting Agency Providing Employment Background Checks and Drug Testing | Secured Debt | 8/2/2021 | 13.00% | 1/31/2028 | 1,128 | 1,112 | 1,112 | Secured Debt | 9/1/2021 | 13.00% | 1/31/2028 | 735 | 724 | 724 | Secured Debt | 11/15/2021 | 13.00% | 1/31/2028 | 2,236 | 2,236 | 2,236 | Secured Debt | 11/15/2021 | 13.00% | 1/31/2028 | 4,406 | 4,339 | 4,339 | Secured Debt | 1/31/2023 | 13.00% | 1/31/2028 | 2,521 | 2,431 | 2,431 | Preferred Equity | 6/26/2024 | 177,800 | 25.00% | 25.00% | 178 | 190 | Common Stock | 8/3/2021 | 50,753 | 689 | 710 | 11,709 | 11,742 | Isagenix International, LLC | (11) | Direct Marketer of Health & Wellness Products | Secured Debt | (9) | 4/13/2023 | 11.89% | SF+ | 6.60% | 9.43% | 4/14/2028 | 2,897 | 2,700 | 797 | Common Equity | 4/13/2023 | 186,322 | — | — | 2,700 | 797 | Island Pump and Tank, LLC | (10) | Provider of Facility and Maintenance Services to Fuel Retailers in Northeast U.S. | Secured Debt | (9) (30) | 5/20/2024 | SF+ | 6.50% | 5/17/2029 | — | (6) | (6) | Secured Debt | (9) | 5/20/2024 | 11.09% | SF+ | 5.50% | 5/17/2029 | 1,735 | 1,706 | 1,686 | Secured Debt | (9) | 5/20/2024 | 12.09% | SF+ | 6.50% | 5/17/2029 | 1,735 | 1,706 | 1,686 | Secured Debt | (9) | 5/20/2024 | 13.09% | SF+ | 7.50% | 5/17/2029 | 1,735 | 1,706 | 1,686 | 5,112 | 5,052 | ITA Holdings Group, LLC | Air Ambulance Services | Secured Debt | (9) | 6/21/2023 | 15.53% | SF+ | 9.00% | 1.00% | 6/21/2027 | 299 | 294 | 294 | Secured Debt | (9) | 6/21/2023 | 15.53% | SF+ | 9.00% | 1.00% | 6/21/2027 | 252 | 248 | 248 | Secured Debt | (9) | 6/21/2023 | 14.53% | SF+ | 8.00% | 1.00% | 6/21/2027 | 1,105 | 915 | 915 | Secured Debt | (9) | 6/21/2023 | 16.53% | SF+ | 10.00% | 1.00% | 6/21/2027 | 1,105 | 915 | 915 | Warrants | (27) | 6/21/2023 | 48,327 | 6/21/2033 | 523 | 820 | 2,895 | 3,192 | Jackmont Hospitality, Inc. | (10) | Franchisee of Casual Dining Restaurants | Secured Debt | (9) (26) | 10/26/2022 | 12.86% | SF+ | 7.50% | 11/4/2024 | 1,607 | 1,604 | 1,607 | Secured Debt | (9) | 2/27/2024 | 15.28% | SF+ | 10.00% | 11/4/2024 | 1,251 | 1,244 | 1,251 | Secured Debt | (9) | 11/8/2021 | 12.90% | SF+ | 7.50% | 11/4/2024 | 3,738 | 3,738 | 3,738 | Preferred Equity | 11/8/2021 | 5,653,333 | 216 | 1,740 | 6,802 | 8,336 | JDC Power Services, LLC | (10) | Provider of Electrical Equipment and Maintenance Services for Datacenters | Secured Debt | (9) (30) | 6/28/2024 | SF+ | 6.75% | 6/28/2029 | — | (49) | (49) | Secured Debt | (9) | 6/28/2024 | 11.35% | SF+ | 6.75% | 6/28/2029 | 17,783 | 17,367 | 17,076 | 17,318 | 17,027 |
Type of Investment | Fair Value as of December 31, 2023 (in thousands) | Valuation Technique | Significant Unobservable Inputs | Range(3) | Weighted-Average (3)(4) | Median(3) | |||||||||||||||||||||||||||||||
Equity investments | $ | 254,770 | Discounted cash flow | WACC | 10.9% - 22.5% | 14.4 | % | 15.5 | % | ||||||||||||||||||||||||||||
Market comparable / Enterprise value | EBITDA multiple (1) | 4.9x - 9.2x (2) | 7.3x | 6.5x | |||||||||||||||||||||||||||||||||
Debt investments | $ | 777,003 | Discounted cash flow | Risk adjusted discount factor (5) | 9.8% - 16.8% (2) | 13.1 | % | 12.8 | % | ||||||||||||||||||||||||||||
Expected principal recovery percentage | 0.6% - 100.0% | 99.6 | % | 100.0 | % | ||||||||||||||||||||||||||||||||
Debt investments | $ | 61,122 | Market approach | Third-party quote | 4.5 - 99.2 | 85.0 | 89.5 | ||||||||||||||||||||||||||||||
Total Level 3 investments | $ | 1,092,895 |
Fair Value Measurements | |||||||||||||||||||||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||||||||||||||||||||
As of September 30, 2024 | Fair Value | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||||||||||||||||||||||||||||||||
Private Loan portfolio investments | $ | 679,863 | $ | — | $ | — | $ | 679,863 | LMM portfolio investments | 411,030 | — | — | 411,030 | Middle Market portfolio investments | 46,062 | — | — | 46,062 | Other Portfolio investments | 25,672 | — | — | 25,672 | Total investments | $ | 1,162,627 | $ | — | $ | — | $ | 1,162,627 |