UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One)
☒ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2024
or
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
Commission File Number: 814-01211
Great Elm Capital Corp.
(Exact name of registrant as specified in its charter)
Maryland
81-2621577
(State or other jurisdiction of incorporation or organization)
(I.R.S. Employer Identification No.)
3801 PGA Boulevard, Suite 603, Palm Beach Gardens, FL
33410
(Address of principal executive offices)
(Zip Code)
Registrant’s telephone number, including area code: (617) 375-3006
Securities registered pursuant to Section 12(b) of the Act:
Title of each class
Trading Symbol(s)
Name of each exchange on which registered
Common stock, par value $0.01 per share
GECC
Nasdaq Global Market
5.875% Notes due 2026
GECCO
8.75% Notes due 2028
GECCZ
8.50% Notes due 2029
GECCI
8.125% Notes due 2029
GECCH
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer
☐
Accelerated filer
Non-accelerated filer
☒
Smaller reporting company
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes No ☒
As of October 24, 2024, the registrant had 10,449,888 shares of common stock, $0.01 par value per share, outstanding.
Table of Contents
Page
PART I.
FINANCIAL INFORMATION
Item 1.
Financial Statements
3
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
Item 3.
Quantitative and Qualitative Disclosures About Market Risk
15
Item 4.
Controls and Procedures
PART II.
OTHER INFORMATION
Legal Proceedings
16
Item 1A.
Risk Factors
Item 5.
Other Information
Item 6.
Exhibits
17
Signatures
18
Index to Consolidated Financial Statements
F-19
Consolidated Statements of Assets and Liabilities (unaudited)
F-20
Consolidated Statements of Operations (unaudited)
F-21
Consolidated Statements of Changes in Net Assets (unaudited)
F-22
Consolidated Statements of Cash Flows (unaudited)
F-23
Consolidated Schedule of Investments (unaudited)
F-24
Notes to the Unaudited Consolidated Financial Statements
F-38
i
PART I—FINANCIAL INFORMATION
Unless the context otherwise requires, all references to “GECC,” “we,” “us,” “our,” the “Company” and words of similar import are to Great Elm Capital Corp. and/or its subsidiaries. We reference materials on our website, www.greatelmcc.com, but nothing on our website shall be deemed incorporated by reference or otherwise contained in this report.
Cautionary Note Regarding Forward-Looking Information
Some of the statements in this report (including in the following discussion) constitute forward-looking statements, which relate to future events or our future performance or financial conditions. Important factors that could cause actual results to differ from those in the forward-looking statements contained in this report include, without limitation:
We use words such as “anticipate,” “believe,” “expect,” “intend,” “will,” “should,” “could,” “may,” “plan” and similar words to identify forward-looking statements. The forward-looking statements contained in this report involve risks and uncertainties. Our actual results could differ materially from those implied or expressed in the forward-looking statements for any reason, including the factors set forth under “Item 1A. Risk Factors,” herein and in our Annual Report on Form 10-K for the fiscal year ended December 31, 2023.
We have based the forward-looking statements included in this report on information available to us on the date of this report, and we assume no obligation to update any such forward-looking statements. Although we undertake no obligation to revise or update any forward-looking statements, whether as a result of new information, future events or otherwise, you are advised to consult any additional disclosures that we may make directly to you or through reports that we have filed or in the future may file with the Securities and Exchange Commission (the “SEC”).
2
Item 1. Financial Statements.
The financial statements listed in the index to consolidated financial statements immediately following the signature page to this report are incorporated herein by reference.
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Overview
We are a BDC that seeks to generate both current income and capital appreciation through debt and income-generating equity investments, including investments in specialty finance businesses. To achieve our investment objective, we invest in secured and senior secured debt instruments of middle market companies, as well as income generating equity investments in specialty finance companies, that we believe offer sufficient downside protection and have the potential to generate attractive returns. We generally define middle market companies as companies with enterprise values between $100 million and $2 billion. We also make investments throughout other portions of a company’s capital structure, including subordinated debt, mezzanine debt, and equity or equity‑linked securities. We source these transactions directly with issuers and in the secondary markets through relationships with industry professionals.
On September 1, 2023, we contributed investments in certain of our operating company subsidiaries and other specialty finance assets to our formerly wholly owned subsidiary, Great Elm Specialty Finance, LLC (“GESF”) in exchange for equity and subordinated indebtedness in GESF. In connection with this contribution, a strategic investor purchased approximately 12.5% of the equity interests and subordinated indebtedness in GESF. Through its subsidiaries, GESF provides a variety of financing options along a “continuum of lending” to middle-market borrowers, including receivables factoring, asset-based and asset-backed lending, lender finance, and equipment financing. GESF expects to generate both revenue and cost synergies across its specialty finance company subsidiaries. We currently own approximately 87.5% of GESF.
On September 27, 2016, we and Great Elm Capital Management, LLC (“GECM”), our external investment manager, entered into an investment management agreement (the “Investment Management Agreement”) and an administration agreement (the “Administration Agreement”), and we began to accrue obligations to our external investment manager under those agreements. On August 1, 2022, upon receiving our stockholders’ approval, we and GECM entered into an amendment to the Investment Management Agreement to reset the capital gains incentive fee to begin on April 1, 2022, which eliminated $163.2 million of realized and unrealized losses incurred prior to April 1, 2022 in calculating future incentive fees. In addition, the incentive fee based on income was amended to reset the mandatory deferral commencement date used in calculating deferred incentive fees to April 1, 2022. The Investment Management Agreement renews for successive annual periods, subject to requisite approvals from our board of directors (our “Board”) and/or stockholders.
We have elected to be treated as a RIC for U.S. federal income tax purposes. As a RIC, we will not be taxed on our income to the extent that we distribute such income each year and satisfy other applicable income tax requirements. To qualify as a RIC, we must, among other things, meet source-of-income and asset diversification requirements and annually distribute to our stockholders generally at least 90% of our investment company taxable income on a timely basis. If we qualify as a RIC, we generally will not have to pay corporate level taxes on any income that we distribute to our stockholders.
Investments
Our level of investment activity can and does vary substantially from period to period depending on many factors, including, among others, the amount of debt and equity capital available from other sources to middle-market companies, the level of merger and acquisition activity, pricing in the high yield and leveraged loan credit markets, our expectations of future investment opportunities, the general economic environment as well as the competitive environment for the types of investments we make.
As a BDC, our investments and the composition of our portfolio are required to comply with regulatory requirements.
Revenues
We generate revenue primarily from interest on the debt investments that we hold. We may also generate revenue from dividends on the equity investments that we hold, capital gains on the disposition of investments, and lease, fee, and other income. Our investments in fixed income instruments generally have an expected maturity of three to five years, although we have no lower or upper constraint on maturity. Our debt investments generally pay interest quarterly or semi-annually. Payments of principal of our debt investments may be amortized over the stated term of the investment, deferred for several years or due entirely at maturity. In some cases, our debt investments and preferred stock investments may defer payments of cash interest or dividends or payment-in-kind (“PIK”). In addition, we may generate revenue in the form of prepayment fees, commitment, origination, due diligence fees, end-of-term or exit fees, fees for providing significant managerial assistance, consulting fees and other investment-related income.
Expenses
Our primary operating expenses include the payment of a base management fee, administration fees (including the allocable portion of overhead under the Administration Agreement), and, depending on our operating results, an incentive fee. The base management fee and incentive fee remunerates GECM for work in identifying, evaluating, negotiating, closing and monitoring our investments. The Administration Agreement provides for reimbursement of costs and expenses incurred for office space rental, office equipment and utilities allocable to us under the Administration Agreement, as well as certain costs and expenses incurred relating to non-investment advisory, administrative or operating services provided by GECM or its affiliates to us. We also bear all other costs and expenses of our operations and transactions. In addition, our expenses include interest on our outstanding indebtedness.
Critical Accounting Policies and Estimates
Valuation of Portfolio Investments
We value our portfolio investments at fair value based upon the principles and methods of valuation set forth in policies adopted by our Board. Fair value is defined as the price that would be received to sell an asset in an orderly transaction between market participants at the measurement date. Market participants are buyers and sellers in the principal (or most advantageous) market for the asset that (1) are independent of us; (2) are knowledgeable, having a reasonable understanding about the asset based on all available information (including information that might be obtained through due diligence efforts that are usual and customary); (3) are able to transact for the asset; and (4) are willing to transact for the asset (that is, they are motivated but not forced or otherwise compelled to do so).
Investments for which market quotations are readily available are valued at such market quotations unless the quotations are deemed not to represent fair value. Debt and equity securities for which market quotations are not readily available or for which market quotations are deemed not to represent fair value, are valued at fair value using a valuation process consistent with our Board-approved policy.
Our Board approves in good faith the valuation of our portfolio as of the end of each quarter. Due to the inherent uncertainty and subjectivity of determining the fair value of investments that do not have a readily available market value, the fair value of our investments may differ significantly from the values that would have been used had a readily available market value existed for such investments and may differ materially from the values that we may ultimately realize. In addition, changes in the market environment and other events may impact the market quotations used to value some of our investments.
Those investments for which market quotations are not readily available or for which market quotations are deemed not to represent fair value are valued utilizing a market approach, an income approach, or both approaches, as appropriate. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities (including a business). The income approach uses valuation techniques to convert future amounts (for example, cash flows or earnings) to a single present amount (discounted). The measurement is based on the value indicated by current market expectations about those future amounts. In following these approaches, the types of factors that we may take into account in determining the fair value of our investments include, as relevant and among other factors: available current market data, including relevant and applicable market trading and transaction comparables; applicable market yields and multiples, security covenants, call protection provisions, information rights and the nature and realizable value of any collateral, the portfolio company’s ability to make payments, its earnings and discounted cash flows, the markets in which the portfolio company does business, comparisons of financial ratios of peer companies that are public, and merger and acquisition comparables; and enterprise values.
We prefer the use of observable inputs and minimize the use of unobservable inputs in our valuation process. Inputs refer broadly to the assumptions that market participants would use in pricing an asset. Observable inputs are inputs that reflect the assumptions market participants would use in pricing an asset developed based on market data obtained from sources independent of us. Unobservable inputs are inputs that reflect our assumptions about the assumptions market participants would use in pricing an asset developed based on the best information available in the circumstances.
Both observable and unobservable inputs are subject to some level of uncertainty and assumptions used bear the risk of change in the future. We utilize the best information available to us, including the factors listed above, in preparing the fair valuations. In determining the fair value of any individual investment, we may use multiple inputs or utilize more than one approach to calculate the fair value to assess the sensitivity to change and determine a reasonable range of fair value. In addition, our valuation procedures include an assessment of the current valuation as compared to the previous valuation for each investment and where differences are material understanding the primary drivers of those changes, incorporating updates to our current valuation inputs and approaches as appropriate.
4
Revenue Recognition
Interest and dividend income, including PIK income, is recorded on an accrual basis. Origination, structuring, closing, commitment and other upfront fees, including original issue discounts (“OID”), earned with respect to capital commitments are generally amortized or accreted into interest income over the life of the respective debt investment, as are end-of-term or exit fees receivable upon repayment of a debt investment if such fees are fixed in nature. Other fees, including certain amendment fees, prepayment fees and commitment fees on broken deals, and end-of-term or exit fees that have a contingency feature or are variable in nature are recognized as earned. Prepayment fees and similar income due upon the early repayment of a loan or debt security are recognized when earned and are included in interest income.
We may purchase debt investments at a discount to their face value. Discounts on the acquisition of corporate debt instruments are generally amortized using the effective-interest or constant-yield method unless there are material questions as to collectability.
We assess the outstanding accrued income receivables for collectability at least quarterly, or more frequently if there is an event that indicates the underlying portfolio company may not be able to make the expected payments. If it is determined that amounts are not likely to be paid we may establish a reserve against or reverse the income and put the investment on non-accrual status.
Net Realized Gains (Losses) and Net Change in Unrealized Appreciation (Depreciation)
We measure realized gains or losses by the difference between the net proceeds from the repayment or sale of an investment and the amortized cost basis of the investment, without regard to unrealized appreciation or depreciation previously recognized. Realized gains and losses are computed using the specific identification method.
Net change in unrealized appreciation or depreciation reflects the net change in portfolio investment fair values and portfolio investment cost bases during the reporting period, including the reversal of previously recorded unrealized appreciation or depreciation when gains or losses are realized.
Portfolio and Investment Activity
The following is a summary of our investment activity for the year ended December 31, 2023 and the nine months ended September 30, 2024:
(in thousands)
Acquisitions(1)
Dispositions(2)
Weighted Average YieldEnd of Period(3)
Quarter ended March 31, 2023
53,293
(57,175
)
13.06
%
Quarter ended June 30, 2023
23,042
(15,975
13.47
Quarter ended September 30, 2023
80,915
(87,268
13.36
Quarter ended December 31, 2023
68,813
(75,152
13.77
For the Year Ended December 31, 2023
$
226,063
(235,570
Quarter ended March 31, 2024
64,584
(29,289
12.84
Quarter ended June 30, 2024
121,743
(83,159
12.58
Quarter ended September 30, 2024
97,633
(62,005
12.76
For the Nine Months Ended September 30, 2024
283,960
(174,453
5
Portfolio Reconciliation
The following is a reconciliation of the investment portfolio for the nine months ended September 30, 2024 and the year ended December 31, 2023. Investments in short-term securities, including U.S. Treasury Bills and money market mutual funds, are excluded from the table below.
Beginning Investment Portfolio, at fair value
230,612
224,957
Portfolio Investments acquired(1)
Amortization of premium and accretion of discount, net
1,784
2,375
Portfolio Investments repaid or sold(2)
Net change in unrealized appreciation (depreciation) on investments
(10,732
17,485
Net realized gain (loss) on investments
2,112
(4,698
Ending Investment Portfolio, at fair value
333,283
Portfolio Classification
The following table shows the fair value of our portfolio of investments by industry as of September 30, 2024 and December 31, 2023 (in thousands):
September 30, 2024
December 31, 2023
Industry
Investments atFair Value
Percentage ofFair Value
Specialty Finance
43,613
13.08
52,322
22.69
Structured Finance
32,893
9.87
-
Chemicals
24,656
7.40
27,023
11.72
Transportation Equipment Manufacturing
23,937
7.18
17,261
7.49
Technology
22,957
6.89
7,342
3.18
Consumer Products
22,331
6.70
20,211
8.76
Insurance
21,050
6.32
16,026
6.95
Credit Fund
16,724
5.02
Food & Staples
12,994
3.90
7,199
3.12
Closed-End Fund
12,479
3.74
6,770
2.94
Consumer Services
8,788
2.64
1,742
0.76
Metals & Mining
10,589
9,538
4.14
Oil & Gas Exploration & Production
10,511
3.15
11,420
4.95
Industrial
9,788
3,719
1.61
Shipping
8,808
11,724
5.08
Internet Media
7,039
2.11
13,732
5.95
Casinos & Gaming
6,610
1.98
4,252
1.84
Energy Services
6,496
1.95
6,930
3.01
Aircraft
4,356
1.31
3,958
1.72
Energy Midstream
4,042
1.21
1,996
0.87
Defense
3,994
1.20
1,945
0.84
Restaurants
3,989
3,441
1.49
Apparel
3,830
1.15
2,007
Financial Services
2,700
0.81
Electronics Manufacturing
2,382
0.71
Retail
2,186
0.66
54
0.02
Capital Equipment
1,997
0.60
Marketing Services
1,544
0.46
Total
100.00
6
Results of Operations
Investment Income
For the Three Months Ended September 30,
For the Nine Months Ended September 30,
2024
2023
In Thousands
Per Share(1)
Per Share(2)
Total Investment Income
11,727
1.12
9,276
1.22
30,184
3.16
26,663
3.51
Interest income
8,121
0.78
7,592
1.00
23,465
2.46
21,303
2.81
Dividend income
3,586
0.34
779
0.10
5,927
0.62
2,740
0.36
Other commitment fees
802
0.11
700
0.07
2,406
0.31
Other income
20
103
0.01
92
214
0.03
Investment income consists of interest income, including net amortization of premium and accretion of discount on loans and debt securities, dividend income and other income, which primarily consists of amendment fees, commitment fees and funding fees on loans.
Interest income increased for the three and nine months ended September 30, 2024 as compared to the corresponding period in the prior year primarily due to an increased debt investment portfolio size. As of September 30, 2024, the debt investment portfolio had an average coupon rate of 12.3% on approximately $241.2 million of principal as compared to 12.5% on approximately $217.8 million of principal as of September 30, 2023, excluding positions on non-accrual in each period.
The increase in dividend income for the three and nine months ended September 30, 2024 as compared to the three and nine months ended September 30, 2023 is primarily due to the investment in CLO Formation JV, LLC which was formed in the current year and pays periodic dividends to its equityholders.
Other commitment fees decreased for the three and nine months ended September 30, 2024 as compared to the three and nine months ended September 30, 2023 attributable to exits from positions with revolver commitments.
7
Total Expenses
7,580
0.73
6,185
0.82
19,781
2.07
17,337
2.28
Management fees
1,201
899
0.12
3,209
2,652
0.35
Incentive fees
1,018
763
2,580
0.27
2,315
0.30
Total advisory and management fees
2,219
0.21
1,662
0.22
5,789
0.61
4,967
0.65
Administration fees
375
0.04
420
0.06
1,156
1,056
0.14
Directors’ fees
52
51
160
156
Interest expense
4,210
0.40
3,344
0.44
10,490
1.09
8,934
1.18
Professional services
409
422
1,210
0.13
1,392
0.18
Custody fees
38
0.00
19
110
62
Other
277
267
866
0.09
770
Income Tax Expense
Excise tax
75
39
80
67
Expenses are largely comprised of advisory fees and administration fees paid to GECM and interest expense on our outstanding notes payable. See “—Liquidity and Capital Resources.” Advisory fees include management fees and incentive fees calculated in accordance with the Investment Management Agreement, and administration fees include direct costs reimbursable to GECM under the Administration Agreement and fees paid for sub-administration services.
Management fees increased for the three and nine months ended September 30, 2024 as compared to the three and nine months ended September 30, 2023 due to increases in the underlying management fee assets which primarily consists of the fair value of the portfolio of investments.
Incentive fees increased for the three months ended September 30, 2024 as compared to the three months ended September 30, 2023 due to higher pre-incentive net investment income over the same period. Incentive fees increased for the nine months ended September 30, 2024 as compared to the nine months ended September 30, 2023 due to increased pre-incentive net investment income over the same period.
Professional services costs decreased for the three and nine months ended September 30, 2024 as compared to the corresponding periods in the prior year, primarily due to decreased legal expenses associated with specific transaction matters which have been partially offset by general rate increases for professional services including valuation and accounting costs.
Interest expense increased for the three and nine months ended September 30, 2024 as compared to the corresponding periods in the prior year primarily due to the issuance of $56.5 million in aggregate principal amount of the 8.50% Notes due 2029 (the “GECCI Notes”) in April and July 2024, and the issuance of $36.0 million in aggregate principal amount of the 8.125% Notes due 2029 (the “GECCH Notes”) in September 2024.
8
Realized Gains (Losses)
Net Realized Gain (Loss)
226
(1,824
(0.24
563
Gross realized gain
626
7,324
0.96
3,438
9,820
1.29
Gross realized loss
(400
(0.04
(9,148
(1.20
(1,326
(0.14
(9,257
(1.22
Realized gain for the three months ended September 30, 2024 includes $0.3 million in gains from the realization of our investment in Florida Marine, LLC term loan. Realized losses for the three months ended September 30, 2024 includes $0.2 million in loss from the realization of our investment in Eagle Point Credit Company common equity.
Realized gain for the nine months ended September 30, 2024 includes $0.8 million in gains from the partial sale of our investment in American Coastal Insurance Corp unsecured bond and $0.8 million in gains from the partial sale of our investment in Blackstone Secured Lending Fund common equity. Realized losses for the nine months ended September 30, 2024 includes $0.6 million on the realization of our investment in PFS Holdings Corp. term loan and $0.3 million in loss from the realization of our investment in Eagle Point Credit Company common equity.
Realized gain for the three and nine months ended September 30, 2023 includes $5.7 million in gains on the realization of our investment in Prestige Capital Finance, LLC (“Prestige”) common equity in connection with the in-kind contribution to GESF and $0.7 million in gains from the sale of our investment in Crestwood Equity Partners, LP. Realized losses for the three and nine months ended September 30, 2023 includes $7.0 million in loss on the sale of Lenders Funding, LLC (“Lenders Funding”) common equity and $2.1 million in loss on the realization of our investment in Sterling Commercial Credit, LLC (“Sterling”) in connection with the in-kind contribution to GESF.
Change in Unrealized Appreciation (Depreciation) on Investments
Net change in unrealized appreciation/ (depreciation)
(821
(0.08
6,532
0.86
(10,742
(1.12
11,300
Unrealized appreciation
13,190
1.26
13,518
1.78
12,649
1.32
18,702
Unrealized depreciation
(14,011
(1.34
(6,986
(0.92
(23,391
(2.44
(7,402
(0.97
For the three months ended September 30, 2024, unrealized appreciation was primarily driven by an increase in fair value of our investment in CW Opportunity 2 LP of approximately $1.1 million and in our investment in Nice-Pak Products, Inc. warrants of approximately $0.5 million. Unrealized depreciation for the three months ended September 30, 2024 was primarily driven by a decrease in fair value of our investment in GESF common stock of approximately $1.1 million and in our investment in Blue Ribbon, LLC term loan of approximately $0.4 million.
9
For the nine months ended September 30, 2024, unrealized appreciation was primarily driven by an increase in fair value of our investment in Nice-Pak Products warrants of approximately $2.2 million and in our investment in Maverick Gaming, LLC term loan of approximately $1.5 million. Unrealized depreciation for the nine months ended September 30, 2024 was primarily driven by a decrease in fair value of our investment in GESF common stock of approximately $3.6 million and in our investment in New Wilkie Energy term loan of approximately $2.2 million.
For the three months ended September 30, 2023, unrealized appreciation was primarily driven by reversal of approximately $7.0 million in previously recognized unrealized depreciation on our investment in Lenders Funding common equity which was reclassified to realized loss upon the sale of our position and $2.0 million in the reversal of previously recognized unrealized depreciation on our investment in Sterling equity which was reclassified to realized loss upon the in-kind contribution to GESF. Unrealized depreciation for the three months ended September 30, 2023 was primarily driven by the reversal of approximately $3.9 million in previously recognized unrealized appreciation on our investment in Prestige common equity which was reclassified to realized gain upon the in-kind contribution to GESF.
For the nine months ended September 30, 2023, unrealized appreciation was primarily driven by an increase in the fair value of our investment in American Coastal Insurance Corp. (formerly, United Insurance Holding Corp.) unsecured bonds of approximately $5.0 million. Unrealized appreciation also includes approximately $5.0 million and $1.6 million in the reversal of previously recognized unrealized depreciation on our investments in Lenders Funding equity and Sterling equity, respectively. Unrealized depreciation for the nine months ended September 30, 2023, was primarily driven by the reversal of approximately $3.9 million in previously recognized unrealized appreciation on our investment in Prestige common equity which was reclassified to realized gain upon the in-kind contribution to GESF.
Liquidity and Capital Resources
We generate liquidity through our operations with cash received from investment income and sales and paydowns on investments. Such proceeds are generally reinvested in new investment opportunities, distributed to shareholders in the form of dividends, or used to pay operating expenses. We also receive proceeds from our issuances of notes payable and our revolving credit facility and from time to time may raise additional equity capital. See “—Revolver” and “—Notes Payable” below for more information regarding our outstanding credit facility and notes.
As of September 30, 2024, we had approximately $0.3 million of cash and cash equivalents and approximately $25.7 million of money market fund investments at fair value. As of September 30, 2024, we had investments in 54 debt instruments across 45 companies, totaling approximately $234.5 million at fair value and 20 equity investments in 18 companies, with an aggregate fair value of approximately $98.8 million.
In the normal course of business, we may enter into investment agreements under which we commit to make an investment in a portfolio company at some future date or over a specified period of time. As of September 30, 2024, we had approximately $11.1 million in unfunded commitments to provide financing to certain of our portfolio companies. We had sufficient availability on our Revolver as well as cash and other liquid assets on our September 30, 2024 balance sheet to satisfy the unfunded commitments.
For the nine months ended September 30, 2024, net cash used for operating activities was approximately $114.1 million, reflecting the purchases and repayments of investments offset by net investment income, including non-cash income related to accretion of discount and PIK income and proceeds from sales of investments and principal payments received. Net cash provided by purchases and proceeds from sales of investments was approximately $47.0 million, reflecting payments for additional investments of $219.2 million, offset by proceeds from principal repayments and sales of $172.2 million.
For the nine months ended September 30, 2024, net cash provided by financing activities was $113.5 million, consisting of $35.7 million in proceeds from our issuance of shares of our common stock, net of related expenses, $88.8 million in net proceeds from the issuance of the GECCI Notes and GECCH Notes, less $11.0 million in distributions to stockholders.
We believe we have sufficient liquidity available to meet our short-term and long-term obligations for at least the next 12 months and for the foreseeable future thereafter.
10
Contractual Obligations and Cash Requirements
A summary of our material contractual payment and other cash obligations as of September 30, 2024 is as follows:
Less than1 year
1-3 years
3-5 years
More than5 years
Contractual and Other Cash Obligations
GECCM Notes
45,284
GECCO Notes
57,500
GECCZ Notes
40,000
GECCI Notes
56,500
GECCH Notes
36,000
235,284
96,500
See “—Revolver” and “—Notes Payable” below for more information regarding our credit facility and outstanding notes.
We have certain contracts under which we have material future commitments. Under the Investment Management Agreement, GECM provides investment advisory services to us. For providing these services, we pay GECM a fee, consisting of two components: (1) a base management fee based on the average value of our total assets and (2) an incentive fee based on our performance. On August 1, 2022, our stockholders approved an amendment to the Investment Management Agreement to eliminate $163.2 million of realized and unrealized losses incurred prior to April 1, 2022 from the calculation of future capital gains incentive fees and reset the capital gain incentive fee and mandatory deferral periods in Sections 4.4 and 4.5, respectively, of the Investment Management Agreement to begin on April 1, 2022.
We are also party to the Administration Agreement with GECM. Under the Administration Agreement, GECM furnishes us with, or otherwise arranges for the provision of, office facilities, equipment, clerical, bookkeeping, finance, accounting, compliance and record keeping services at such office facilities and other such services as our administrator.
If any of the contractual obligations discussed above are terminated, our costs under any new agreements that we enter into may increase. In addition, we would likely incur significant time and expense in locating alternative parties to provide the services we expect to receive under our Investment Management Agreement and our Administration Agreement. Any new investment management agreement would also be subject to approval by our stockholders.
Both the Investment Management Agreement and the Administration Agreement may be terminated by either party without penalty upon no fewer than 60 days’ written notice to the other.
Revolver
On May 5, 2021, we entered into a Loan, Guarantee and Security Agreement (the “Loan Agreement”) with City National Bank (“CNB”). The Loan Agreement provides for a senior secured revolving line of credit (the “Revolver”) of up to $25 million (subject to a borrowing base as defined in the Loan Agreement). We may request to increase the revolving line in an aggregate amount not to exceed $25 million, which increase is subject to the sole discretion of CNB. In November 2023, the Company entered into an amendment to the Loan Agreement extending the maturity date of the revolving line to May 5, 2027. Borrowings under the revolving line bear interest at a rate equal to (i) the Secured Overnight Financing Rate (“SOFR”) plus 3.00% (reduced from SOFR plus 3.50% prior to the November 2023 amendment), (ii) a base rate plus 2.00% or (iii) a combination thereof, as determined by us. Additionally, we are required to pay a commitment fee of 0.50% per annum on any unused portion of the revolving line of credit. As of September 30, 2024, there were no borrowings outstanding under the revolving line.
Borrowings under the revolving line are secured by a first priority security interest in substantially all of our assets, subject to certain specified exceptions. We have made customary representations and warranties and are required to comply with various affirmative and negative covenants, reporting requirements and other customary requirements for similar loan agreements. In addition, the Loan Agreement contains financial covenants requiring (i) net assets of not less than $65 million, (ii) asset coverage equal to or greater than 150% and (iii) bank asset coverage equal to or greater than 300%, in each case tested as of the last day of each fiscal quarter of the Company. Borrowings are also subject to the leverage restrictions contained in the Investment Company Act of 1940, as amended (the “Investment Company Act”).
11
Notes Payable
On January 11, 2018, we issued $43.0 million in aggregate principal amount of 6.75% notes due 2025 (the “GECCM Notes”). On January 19, 2018 and February 9, 2018, we issued an additional $1.9 million and $1.5 million, respectively, of the GECCM Notes upon partial exercise of the underwriters’ over-allotment option. The aggregate principal balance of the GECCM Notes outstanding as of September 30, 2024 was $45.3 million.
On September 12, 2024, we caused redemption notices to be issued to the holders of the GECCM Notes regarding the Company's exercise of its option to redeem, in whole, the issued and outstanding GECCM Notes. We redeemed all of the issued and outstanding GECCM Notes on October 12, 2024 at 100% of the principal amount plus accrued and unpaid interest thereon from September 30, 2024 through, but excluding, the redemption date, October 12, 2024.
On June 23, 2021, we issued $50.0 million in aggregate principal amount of 5.875% notes due 2026 (the “GECCO Notes”). On July 9, 2021, we issued an additional $7.5 million of the GECCO Notes upon full exercise of the underwriters’ over-allotment option. The aggregate principal balance of the GECCO Notes outstanding as of September 30, 2024 is $57.5 million.
On August 16, 2023, we issued $40.0 million in aggregate principal amount of 8.75% notes due 2028 (the “GECCZ Notes” and, together with the GECCM Notes and GECCO Notes, the “Notes”). The aggregate principal balance of the GECCZ Notes outstanding as of September 30, 2024 is $40.0 million.
On April 17, 2024, we issued $30.0 million in aggregate principal amount of 8.50% notes due 2029 (the “GECCI Notes”). On April 25, 2024, we issued an additional $4.5 million of the GECCI Notes upon full exercise of the underwriters’ over-allotment option. On July 9, 2024, we issued an additional $22.0 million in aggregate principal amount of the GECCI Notes in a direct placement. The aggregate principal balance of the GECCI Notes outstanding as of September 30, 2024 is $56.5 million.
On September 19, 2024, the Company issued $36.0 million in aggregate principal amount of 8.125% notes due 2029 (the "GECCH Notes"). On October 3, 2024, the Company issued an additional $5.4 million of the GECCH Notes upon full exercise of the underwriters' over-allotment option. The aggregate principal balance of the GECCH Notes outstanding as of September 30, 2024 is $36.0 million.
The Notes are our unsecured obligations and rank equal with all of our outstanding and future unsecured unsubordinated indebtedness. The unsecured notes are effectively subordinated, or junior in right of payment, to indebtedness under our Loan Agreement and any other future secured indebtedness that we may incur to the extent of the value of the assets securing such indebtedness and structurally subordinated to all future indebtedness and other obligations of our subsidiaries. We pay interest on the Notes on March 31, June 30, September 30 and December 31 of each year. The GECCO Notes, GECCZ Notes, GECCI and GECCH Notes will mature on June 30, 2026, September 30, 2028, April 30, 2029, and December 31, 2029 respectively. The GECCO Notes are currently callable at the Company’s option and the GECCZ Notes, GECCI Notes and GECCH Notes can be called on, or after, September 30, 2025, April 30, 2026, and December 31, 2026, respectively. Holders of the Notes do not have the option to have the Notes repaid prior to the stated maturity date. The Notes were issued in minimum denominations of $25 and integral multiples of $25 in excess thereof.
We may repurchase the Notes in accordance with the Investment Company Act and the rules promulgated thereunder. During the nine months ended September 30, 2024, the Company repurchased $0.3 million in principal amount of the GECCM Notes prior to redeeming them in full on October 12, 2024.
As of September 30, 2024, our asset coverage ratio was approximately 166.2%. Under the Investment Company Act, we are subject to a minimum asset coverage ratio of 150%.
12
Share Price Data
The following table sets forth: (i) NAV per share of our common stock as of the applicable period end, (ii) the range of high and low closing sales prices of our common stock as reported on the Nasdaq Global Market during the applicable period, (iii) the closing high and low sales prices as a premium (discount) to NAV during the relevant period, and (iv) the distributions per share of our common stock declared during the applicable period. Shares of business development companies may trade at a market price that is less than the value of the net assets attributable to those shares. The possibility that our shares of common stock will trade at a discount or premium to NAV is separate and distinct from the risk that our NAV will decrease. During the last two fiscal years, our common stock has generally traded below NAV.
During the last two fiscal years, using the high and low sales prices within each fiscal quarter compared to the NAV at such quarter end, our common stock has traded as high as a 26.1% premium to NAV and as low as a 40.4% discount to NAV.
Closing Sales Price(1)
Premium (Discount) of High Sales Price
Premium (Discount) of Low Sales Price
Distributions
NAV
High
Low
to NAV(1)(2)
Declared(3)
Fiscal year ending December 31, 2024
Fourth Quarter (through October 24, 2024)
N/A
10.27
9.90
--
Third Quarter
12.04
10.90
9.66
(9.5)%
(19.8)%
Second Quarter
12.06
10.91
10.07
(16.5)%
First Quarter
12.57
11.10
10.22
(11.7)%
(18.7)%
Fiscal year ending December 31, 2023
Fourth Quarter
12.99
10.98
8.51
(15.5)%
(34.5)%
0.45
12.88
10.25
7.68
(20.4)%
(40.4)%
12.21
9.10
7.58
(25.5)%
(37.9)%
11.88
9.75
8.50
(17.9)%
(28.5)%
Fiscal year ending December 31, 2022
11.16
10.29
8.17
(7.8)%
(26.8)%
12.56
12.70
8.04
1.1%
(36.0)%
15.00
12.30
16.9%
(4.2)%
15.06
18.99
13.80
26.1%
(8.4)%
For all periods presented in the table above, there was no return of capital included in any distribution.
The last reported closing price for our common stock on October 24, 2024 was $10.05 per share. As of October 24, 2024, we had 9 record holders of our common stock.
13
The following table summarizes our distributions declared for record dates since January 1, 2022:
Record Date
Payment Date
Distribution Per Share Declared
March 15, 2022
March 30, 2022
June 23, 2022
June 30, 2022
September 15, 2022
September 30, 2022
December 15, 2022
December 30, 2022
March 15, 2023
March 31, 2023
June 15, 2023
June 30, 2023
September 15, 2023
September 29, 2023
December 15, 2023
December 29, 2023
January 12, 2024
March 15, 2024
March 29, 2024
June 14, 2024
June 30, 2024
September 16, 2024
Recent Developments
Distribution
Our board set the distribution for the quarter ending December 31, 2024 at a rate of $0.35 per share. The full amount of each distribution will be from distributable earnings. The schedule of distribution payments will be established by GECC pursuant to authority granted by our Board. The distribution will be paid in cash.
Redemption of GECCM Notes
On October 12, 2024, we redeemed all of the issued and outstanding GECCM Notes at 100% of the principal amount plus accrued and unpaid interest thereon from September 30, 2024 through, but excluding, the redemption date, October 12, 2024.
Issuance of Additional GECCH Notes
On October 3, 2024, the Company issued an additional $5.4 million of the GECCH Notes upon full exercise of the underwriters' over-allotment option.
Interest Rate Risk
We are also subject to financial risks, including changes in market interest rates. As of September 30, 2024, approximately $174.6 million in principal amount of our debt investments bore interest at variable rates, which are generally based on SOFR or US prime rate, and many of which are subject to certain floors. Although interest rates began to decline during the quarter, in recent years interest rates have risen and remain elevated. A prolonged increase in interest rates will increase our gross investment income and could result in an increase in our net investment income if such increases in interest rates are not offset by a corresponding decrease in the spread over variable rates that we earn on any portfolio investments or an increase in our operating expenses. See “Item 3. Quantitative and Qualitative Disclosures About Market Risk” for an analysis of the impact of hypothetical base rate changes in interest rates.
14
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
We are subject to financial market risks, including changes in interest rates. As of September 30, 2024, 11 debt investments in our portfolio bore interest at a fixed rate, and the remaining 42 debt investments were at variable rates, representing approximately $66.6 million and $174.6 million in principal debt, respectively. As of December 31, 2023, 8 debt investments in our portfolio bore interest at a fixed rate, and the remaining 29 debt investments were at variable rates, representing approximately $68.2 million and $148.9 million in principal debt, respectively. The variable rates are generally based upon the SOFR or US prime rate.
To illustrate the potential impact of a change in the underlying interest rate on our net investment income, we have assumed a 1%, 2%, and 3% increase and 1%, 2%, and 3% decrease in the underlying reference rate, and no other change in our portfolio as of September 30, 2024. We have also assumed there are no outstanding floating rate borrowings by the Company. See the following table for the effect the rate changes would have on net investment income.
Reference Rate Increase (Decrease)
Increase (decrease) of NetInvestment Income(in thousands)(1)
3.00%
5,238
2.00%
3,492
1.00%
1,746
(1.00)%
(1,746
(2.00)%
(3,492
(3.00)%
(5,183
Although we believe that this analysis is indicative of our existing interest rate sensitivity as of September 30, 2024, it does not adjust for changes in the credit quality, size and composition of our portfolio, and other business developments, including borrowing under a credit facility, that could affect the net increase (decrease) in net assets resulting from operations. Accordingly, no assurances can be given that actual results would not differ materially from the results under this hypothetical analysis.
We may in the future hedge against interest rate fluctuations by using standard hedging instruments such as futures, options and forward contracts. While hedging activities may insulate us against adverse changes in interest rates, they may also limit our ability to participate in the benefits of lower interest rates with respect to the investments in our portfolio with fixed interest rates.
Item 4. Controls and Procedures.
Evaluation of Disclosure Controls and Procedures
As of September 30, 2024, we, including our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) of the Securities and Exchange Act of 1934, as amended (the “Exchange Act”)). Based on that evaluation, our management, including our Chief Executive Officer and Chief Financial Officer, concluded that our disclosure controls and procedures were effective and provided reasonable assurance that information required to be disclosed in our periodic filings with the SEC is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. However, in evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.
Changes in Internal Control Over Financial Reporting
There have been no changes in our internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) during the quarter ended September 30, 2024 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
PART II—OTHER INFORMATION
Item 1. Legal Proceedings.
From time to time, we, our investment adviser or administrator may be a party to certain legal proceedings in the ordinary course of business, including proceedings relating to the enforcement of our rights under contracts with our portfolio companies. A description of our legal proceedings is included in Note 7 of the unaudited consolidated financial statements attached to this report.
Item 1A. Risk Factors.
There have been no material changes in risk factors in the period covered by this report. See discussion of risk factors in Part I, Item 1A “Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2023.
Item 5. Other Information.
During the quarter ended September 30, 2024, no director or officer (as defined in Rule 16a-1(f) promulgated under the Exchange Act) of the Company adopted or terminated a “Rule 10b5-1 trading arrangement” or “non-Rule 10b5-1 trading arrangement” (as each term is defined in Item 408 of Regulation S-K).
Item 6. Exhibits.
Unless otherwise indicated, all references are to exhibits to the applicable filing by Great Elm Capital Corp. (the “Registrant”) under File No. 814-01211 with the Securities and Exchange Commission.
Exhibit
Number
Description
3.1
Amended and Restated Charter of the Registrant (incorporated by reference to Exhibit 3.1 to the Form 8-K filed on November 7, 2016)
3.2
Amendment to Amended and Restated Articles of Incorporation of the Registrant (incorporated by reference to Exhibit 3.1 to the Form 8-K filed on March 2, 2022)
3.3
Bylaws of the Registrant (incorporated by reference to Exhibit 2 to the Registration Statement on Form N-14 (File No. 333-212817) filed on August 1, 2016)
4.1
Seventh Supplemental Indenture, dated as of September 19, 2024, between Great Elm Capital Corp. and Equiniti Trust Company, LLC, as Trustee (incorporated by reference to Exhibit 4.1 to the Form 8-K filed on September 19, 2024)
10.1
Purchase Agreement, dated as of July 9, 2024, by and among the Company, Great Elm Capital Management, LLC and the purchasers named in Appendix A thereto (incorporated by reference to Exhibit 10.1 to the Form 8-K filed on July 9, 2024)
10.2+
Second Amended and Restated Limited Liability Company Agreement of CLO Formation JV, LLC dated as of August 20, 2024 (incorporated by reference to Exhibit 10.1 to the Form 8-K filed on August 22, 2024)
31.1*
Certification of the Registrant’s Chief Executive Officer (“CEO”)
31.2*
Certification of the Registrant’s Chief Financial Officer (“CFO”)
32.1*#
Certification of the Registrant’s CEO and CFO
101
Materials from the Registrant’s Quarterly Report on Form 10-Q for the fiscal quarter ended September 30, 2024, formatted in inline Extensible Business Reporting Language (XBRL): (i) consolidated statements of assets and liabilities, (ii) consolidated statements of operations, (iii) consolidated statements of changes in net assets, (iv) consolidated statements of cash flows, (v) consolidated schedules of investments, and (vi) related notes to the consolidated financial statements, tagged in detail (furnished herewith)
104
The cover page from the Registrant’s Quarterly Report on Form 10-Q for the fiscal quarter ended September 30, 2024, formatted in inline XBRL (included as Exhibit 101)
+ Certain portions of this exhibit were redacted pursuant to Item 601(b)(10)(iv) of Regulation S-K.
* Filed herewith
# This certification is deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended ("Exchange Act"), or otherwise subject to the liability of that section, nor shall it be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
GREAT ELM CAPITAL CORP.
Date: October 31, 2024
By:
/s/ Matt Kaplan
Name:
Matt Kaplan
Title:
Chief Executive Officer
/s/ Keri A. Davis
Keri A. Davis
Chief Financial Officer
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
Consolidated Statements of Assets and Liabilities as of September 30, 2024 and December 31, 2023 (unaudited)
Consolidated Statements of Operations for the three and nine months ended September 30, 2024 and 2023 (unaudited)
Consolidated Statements of Changes in Net Assets for the three and nine months ended September 30, 2024 and 2023 (unaudited)
Consolidated Statements of Cash Flows for the nine months ended September 30, 2024 and 2023 (unaudited)
Consolidated Schedule of Investments as of September 30, 2024 and December 31, 2023 (unaudited)
CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES (unaudited)
Dollar amounts in thousands (except per share amounts)
Assets
Non-affiliated, non-controlled investments, at fair value (amortized cost of $259,732 and $179,626, respectively)
256,777
183,335
Non-affiliated, non-controlled short-term investments, at fair value (amortized cost of $85,484 and $10,807, respectively)
85,474
10,807
Affiliated investments, at fair value (amortized cost of $12,378 and $13,423, respectively)
1,067
Controlled investments, at fair value (amortized cost of $80,642 and $46,300, respectively)
76,506
46,210
Total investments
418,757
241,419
Cash and cash equivalents
305
953
Receivable for investments sold
3,121
840
Interest receivable
3,652
2,105
Dividends receivable
622
1,001
Due from portfolio company
1
37
Deferred financing costs
262
335
Prepaid expenses and other assets
306
135
Total assets
427,026
246,825
Liabilities
Notes payable (including unamortized discount of $5,317 and $2,896, respectively)
229,967
140,214
Payable for investments purchased
66,043
3,327
Interest payable
170
32
Accrued incentive fees payable
2,594
1,431
Distributions payable
760
Due to affiliates
1,445
1,195
Accrued expenses and other liabilities
981
1,127
Total liabilities
301,200
148,086
Commitments and contingencies (Note 7)
Net Assets
Common stock, par value $0.01 per share (100,000,000 shares authorized, 10,449,888 shares issued and outstanding and 7,601,958 shares issued and outstanding, respectively)
76
Additional paid-in capital
319,438
283,795
Accumulated losses
(193,716
(185,132
Total net assets
125,826
98,739
Total liabilities and net assets
Net asset value per share
The accompanying notes are an integral part of these financial statements.
CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
Investment Income:
Interest income from:
Non-affiliated, non-controlled investments
6,321
6,357
18,276
17,669
Non-affiliated, non-controlled investments (PIK)
826
552
2,267
1,591
Affiliated investments
33
64
95
Controlled investments
974
650
2,858
1,715
Controlled investments (PIK)
233
Total interest income
Dividend income from:
584
254
2,015
3,002
525
3,912
1,841
Total dividend income
Other commitment fees from non-affiliated, non-controlled investments
Other income from:
Total other income
Total investment income
Expenses:
Other expenses
Total expenses
Net investment income before taxes
4,147
3,091
10,403
9,326
Net investment income
4,072
3,052
10,323
9,259
Net realized and unrealized gains (losses):
Net realized gain (loss) on investment transactions from:
227
1,637
2,738
4,024
(1
(626
(3,461
Realized loss on repurchase of debt
(3
Total net realized gain (loss)
223
2,109
Net change in unrealized appreciation (depreciation) on investment transactions from:
715
2,581
(6,674
8,416
25
(22
177
(1,537
3,926
(4,046
2,707
Total net change in unrealized appreciation (depreciation)
Net realized and unrealized gains (losses)
(598
4,708
(8,633
11,863
Net increase (decrease) in net assets resulting from operations
3,474
7,760
1,690
21,122
Net investment income per share (basic and diluted):
0.39
1.08
Earnings per share (basic and diluted):
0.33
1.02
2.77
Weighted average shares outstanding (basic and diluted):
10,449,888
7,601,958
9,556,695
CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS (unaudited)
Dollar amounts in thousands
Increase (decrease) in net assets resulting from operations:
Net realized gain (loss)
Distributions to stockholders:
Distributions(1)
(3,657
(2,661
(10,274
(7,982
Total distributions to stockholders
Capital transactions:
Issuance of common stock, net
35,671
Net increase (decrease) in net assets resulting from capital transactions
Total increase (decrease) in net assets
(183
5,099
27,087
13,140
Net assets at beginning of period
126,009
92,850
84,809
Net assets at end of period
97,949
Capital share activity
Shares outstanding at the beginning of the period
Issuance of common stock
2,847,930
Shares outstanding at the end of the period
CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)
Cash flows from operating activities
Adjustments to reconcile net increase (decrease) in net assets resulting from operations to net cash provided by (used for) operating activities:
Purchases of investments
(219,198
(151,337
Net change in short-term investments
(74,677
5,298
Capitalized payment-in-kind interest
(2,046
(1,747
Proceeds from sales of investments
136,468
108,778
Proceeds from principal payments
35,704
48,052
Net realized (gain) loss on investments
(2,112
(563
Net change in unrealized (appreciation) depreciation on investments
10,742
(11,300
(1,784
(1,726
Net realized loss on repurchase of debt
Amortization of discount (premium) on long term debt
1,005
1,340
Increase (decrease) in operating assets and liabilities:
(Increase) decrease in interest receivable
(1,547
392
(Increase) decrease in dividends receivable
379
341
(Increase) decrease in due from portfolio company
36
(46
(Increase) decrease in prepaid expenses and other assets
(171
3,081
Increase (decrease) in due to affiliates
1,413
1,478
Increase (decrease) in interest payable
138
Increase (decrease) in accrued expenses and other liabilities
(146
405
Net cash provided by (used for) operating activities
(114,103
23,582
Cash flows from financing activities
Repurchase of debt
Issuance of notes payable, net of issuance costs
88,821
38,416
Repayment of notes payable
(42,823
Borrowings under credit facility
5,000
2,000
Repayments under credit facility
(5,000
(12,000
Proceeds from issuance of common stock, net of issuance costs
Distributions paid
(11,034
Net cash provided by (used for) financing activities
113,455
(22,389
Net increase in cash
(648
1,193
Cash and cash equivalents and restricted cash, beginning of period
587
Cash and cash equivalents and restricted cash, end of period
1,780
Supplemental disclosure of cash flow information:
Cash paid for excise tax
304
196
Cash paid for interest
9,448
7,523
The following tables provide a reconciliation of cash and cash equivalents and restricted cash reported on the Consolidated Statements of Assets and Liabilities that sum to the total of the same such amounts on the Consolidated Statements of Cash Flows:
Total cash and cash equivalents and restricted cash shown on the Consolidated Statements of Cash Flows
September 30, 2023
December 31, 2022
CONSOLIDATED SCHEDULE OF INVESTMENTS (unaudited)
Portfolio Company
Security(1)
Notes
Interest Rate(2)
Initial Acquisition Date
Maturity
Par Amount / Quantity
Cost
Fair Value
Percentage of Class(3)
Investments at Fair Value
Advancion1500 E Lake Cook RdBuffalo Grove, IL 60089
2nd Lien, Secured Loan
1M SOFR + 7.75%, 8.50% Floor (12.70%)
09/21/2022
11/24/2028
1,625
1,527
1,538
AI Aqua Merger Sub Inc9399 West Higgins Road, Suite 1100 Rosemont, IL 60018
1st Lien, Secured Loan
1M SOFR + 3.50%, 4.00% Floor (8.70%)
09/17/2024
07/31/2028
1,998
American Coastal Insurance Corp.800 2nd Avenue S.Saint Petersburg, FL 33701
Unsecured Bond
7.25%
12/20/2022
12/15/2027
13,000
7,845
12,238
Auction.com, LLC1 Mauchly Irvine CA, 92618-2305
6M SOFR + 6.00%, 7.00% Floor (10.74%)
09/09/2024
05/26/2028
2,842
Avation Capital SA65 Kampong Bahru Road,#01-01 Singapore 169370
2nd Lien, Secured Bond
10, 11
8.25%
02/04/2022
10/31/2026
4,671
4,333
Blackstone Secured Lending345 Park AvenueNew York, NY 10154
Common Equity
n/a
08/18/2022
325,000
10,051
9,519
*
Blue Ribbon, LLC110 E Houston St.San Antonio, TX 78205
3M SOFR + 6.00%, 6.75% Floor (11.58%)
02/06/2023
05/07/2028
8,503
6,395
5,917
CLO Formation JV, LLC800 South Street Suite 230Waltham, MA 02453
4, 10, 12
04/24/2024
33,342
71.25
Conuma Resources LTD235 Front St, Tumbler RidgeBC V0C 0B3, Canada
1st Lien, Secured Bond
13.13%
08/08/2024
05/01/2028
2,090
2,141
2,148
Coreweave Compute Acquisition Co. II, LLC101 Eisenhower Parkway, Suite 106Roseland, NJ 07068
2, 6
3M SOFR + 9.62%, 9.62% Floor (14.65%)
07/31/2023
13,875
13,731
14,153
Coreweave Compute Acquisition Co. IV, LLC101 Eisenhower Parkway, Suite 106Roseland, NJ 07068
3M SOFR + 6.00%, 6.00% Floor (11.05%)
05/29/2024
05/16/2030
1,702
1,677
1,685
CW Opportunity 2 LP1603 Orrington Avenue, 13th FloorEvanston, IL 60201
Private Fund
10, 12
05/14/2024
6,000,000
6,000
7,119
Creation Technologies, Inc.One Beacon Street, 23rd FloorBoston, MA 02108
3M SOFR + 5.50%, 6.00% Floor (11.08%)
02/12/2024
10/05/2028
2,462
2,340
CSC Serviceworks35 Pinelawn Road, Suite 120Melville, NY 11747
3M SOFR + 4.00%, 4.75% Floor (9.26%)
09/26/2023
03/04/2028
4,964
4,256
4,327
Dynata, LLC (New Insight Holdings, Inc.)4 Research Drive, Suite 300 Shelton, CT 06484.
3M SOFR + 5.00%, 6.00% Floor (10.38%)
07/15/2024
07/15/2028
795
785
3M SOFR + 5.50%, 6.50% Floor (10.88%)
10/15/2028
4,780
4,491
6, 8
108,405
11,526
1,753
Warrants
45,714
3.20
ECL Entertainment, LLC8978 Spanish Ridge AveLas Vegas, NV 89148
1M SOFR + 4.00%, 4.75% Floor (8.85%)
04/11/2024
08/31/2030
399
398
400
EPIC Crude Services LP18615 Tuscany Stone, Suite 300San Antonio, TX 78258
1M SOFR + 5.00%, 6.00% Floor (9.96%)
02/08/2024
03/02/2026
1,995
Fairbanks Morse Defense (Arcline FM Holdings, LLC)655 3 St, Suite 301Beloit, WI 53511
3M SOFR + 4.50%, 5.15% Floor (9.74%)
06/23/2028
3,990
3,987
First Brands, Inc.3255 West Hamlin RoadRochester Hills, MI 48309
3M SOFR + 8.50%, 9.50% Floor (14.01%)
03/24/2021
03/30/2028
12,545
12,254
12,399
3M SOFR + 5.00%, 6.00% Floor (10.51%)
06/09/2023
03/30/2027
7,603
7,506
7,535
01/19/2024
1,787
1,776
1,771
Flexsys Holdings 260 Springside Drive Akron, OH 44333
3M SOFR + 5.25%, 6.00% Floor (10.12%)
11/04/2022
11/01/2028
4,401
3,641
3,694
Foresight Energy211 North Broadway, Suite 2600St. Louis, MO 63102
3M SOFR + 8.00%, 9.50% Floor (12.70%)
07/29/2021
06/30/2027
5,915
5,939
5,848
Form Technologies, LLC11325 N Community House Road, Suite 300Charlotte, NC 28277
3M SOFR + 4.75%, 5.75% Floor (9.91%)
01/25/2024
07/22/2025
3,236
3,149
3,150
FS KKR Capital Corp.201 Rouse BoulevardPhiladelphia, PA 19112
05/09/2024
150,000
3,042
2,960
Great Elm Specialty Finance, LLC3100 West End Ave, Suite 750 Nashville, TN 37203
Subordinated Note
4, 6
13.00%
09/01/2023
06/30/2026
29,733
87,500
17,567
13,880
87.50
Greenfire Resources Ltd.205 5th Avenue SW, Suite 1900Calgary, AB T2P 2V7 Canada
12.00%
09/13/2023
10/01/2028
5,178
5,091
5,601
Harvey Gulf Holdings LLC701 Poydras Street, Suite 3700New Orleans, LA 70139
Secured Loan B
1M SOFR + 7.09%, 9.09% Floor (11.93%)
02/28/2024
01/19/2029
8,784
8,716
Inmar, Inc.1 W. 4th St, Suite 500Winston-Salem, NC 27101
1M SOFR + 5.50%, 6.00% Floor (10.35%)
07/31/2024
05/01/2026
2,002
Invesco Senior Loan ETF3500 Lacey Road, Suite 700 Downers Grove, 60515
09/18/2024
250,000
5,287
5,253
F-25
Ipsen International Holding GmbH1 Main St Cambridge, MA 02142
2, 6, 7, 10
1M SOFR + 11.28%, 5.82% Floor (16.13%)
08/14/2024
07/31/2029
5,068
4,879
4,875
Janus Henderson AAA CLO ETF151 Detroit Street Denver, CO 80206
09/23/2024
64,000
3,254
3,256
Janus Henderson B-BBB CLO ETF151 Detroit Street Denver, CO 80206
68,000
3,329
Loparex LLC1255 Crescent Green Suite 400Cary, NC 27518
1M SOFR + 6.00%, 8.00% Floor (11.20%)
02/01/2027
1,786
1,766
1,763
Lummus Technology Holdings5825 N. Sam Houston Parkway West, #600Houston, TX 77086
9.00%
05/17/2022
07/01/2028
2,500
2,144
2,528
Mad Engine Global, LLC6740 Cobra WaySan Diego, CA, 92121
3M SOFR + 7.00%, 8.00% Floor (12.13%)
06/30/2021
07/15/2027
4,748
4,301
Manchester Acquisition Sub, LLC251 Little Falls Drive,Wilmington, DE 19808
3M SOFR + 5.75%, 6.50% Floor (10.92%)
11/01/2026
6,020
5,622
5,599
Maverick Gaming LLC12530 NE 144th StreetKirkland, WA 98034
3M SOFR + 7.50%, 8.50% Floor (12.82%)
04/03/2024
06/03/2028
1,476
2, 6, 7
3M SOFR + 7.50%, 8.50% Floor (12.82%), (12.82% PIK)
5,392
6,085
4,734
New Wilkie Energy Pty Limited56 Pitt StreetSydney, New South Wales 2000, Australia
6, 9, 10
04/06/2023
04/06/2026
4,935
4,821
1,319
6, 8, 10
1,078,899
SS Working Capital Facility
6, 10
16.00% PIK
02/22/2024
08/16/2024
1,138
Super Senior Receivership Loan
15.00% PIK
08/29/2024
136
134
NICE-PAK Products, Inc. Two Nice-Pak ParkOrangeburg, NY 10962
3M SOFR + 11.50%, 12.50% Floor (16.37%)
09/30/2022
09/30/2027
9,234
9,065
9,340
Promissory Note
09/30/2029
1,448,864
1,449
880,909
2,855
2.56
F-26
Northeast Grocery Inc461 Nott St Schenectady, NY 12308
3M SOFR + 7.50%, 8.50% Floor (12.60%)
12/13/2028
2,724
2,758
PFS Holdings Corp.3747 Hecktown Road Easton, PA 18045
5, 6, 8
11/13/2020
12,379
5.05
PowerStop LLC6112 W 73rd StreetBedford Park, IL 60638
3M SOFR + 4.75%, 5.25% Floor (9.91%)
02/09/2024
01/26/2029
2,325
2,145
2,232
ProFrac Holdings II, LLC333 Shops BoulevardSuite 301Weatherford, Texas 76087
2, 6, 10, 11
3M SOFR + 7.25%, 9.75% Floor (12.12%)
12/27/2023
01/23/2029
6,474
6,416
Ruby Tuesday Operations LLC333 E. Broadway AvenueMaryville, TN 37804
1M SOFR + 12.00%, 13.25% Floor (17.31%), (11.31% cash + 6.00% PIK)
02/24/2021
02/24/2027
2,617
2,591
2,558
1M SOFR + 16.00%, 17.25% Floor (21.32%), (21.32% PIK)
01/31/2023
703
701
311,697
730
SCIH Salt Holdings Inc10995 Lowell Avenue, Suite 500 Overland Park, KS 66210
3M SOFR + 3.50%, 4.50% Floor (8.76%)
03/16/2027
2,991
2,994
2,988
SPDR Blackstone Senior Loan ETFOne Lincoln StreetBoston, MA 02211
117,000
4,885
4,886
Spencer Spirit Holdings, Inc. 6826 E Black Horse PikeEgg Harbor Township, NJ 08234
3M SOFR + 5.50%, 5.50% Floor (10.74%)
06/25/2024
07/15/2031
900
893
Stone Ridge Opportunities Fund L.P.One Vanderbilt Ave., 65th FloorNew York, NY 10017
8, 10, 12
01/01/2023
2,379,875
2,380
3,597
Summit Midstream Holdings, LLC910 Louisiana Street, Suite 4200Houston, TX 77002
9.50%
10/19/2021
10/15/2026
1,927
2,045
Thryv, Inc.2200 West Airfield DrivePO Box 619810Dallas, TX 75261
2, 6, 10
1M SOFR + 6.75%, 7.50% Floor (11.60%)
04/30/2024
05/01/2029
1,530
1,516
Trouvaille Re Ltd.1700 City Plaza Drive, Suite 200Spring, TX 77389
Preference Shares
03/27/2024
100
5,215
F-27
TRU Taj Trust505 Park Avenue, 2nd FloorNew York, NY 10022
07/21/2017
16,000
611
2.75
TruGreen Limited Partnership1790 Kirby Parkway Suite 300Memphis, TN 38138
1M SOFR + 4.00%, 4.75% Floor (8.95%)
11/02/2027
1,791
1,714
1,735
3M SOFR + 8.50%, 9.25% Floor (13.37%)
11/02/2028
706
731
Universal Fiber Systems640 State StreetBristol, TN 37620
Term Loan B
1M SOFR + 12.88%, 13.88% Floor (18.13%), (9.13% cash + 9.00% PIK)
09/30/2021
09/29/2026
8,390
8,333
8,137
Term Loan C
3,235
3,207
3,383
1.50
Vector Group Ltd4400 Biscayne Blvd Miami FL 33137
10.50%
07/11/2024
1,350
1,363
1,365
Vi Jon8800 Page AvenueSt. Louis, MO 63114
3M SOFR + 10%, 12.5% Floor (15.51%), (13.51% cash + 2.00% PIK)
12/28/2023
12/28/2028
8,856
8,624
8,687
Victra (LSF9 Atlantis Holdings LLC)2017 Fiesta Dr, Suite 201 Sarasota, USA, 34231
3M SOFR + 5.25%, 6.00% Floor (9.85%)
03/31/2029
1,226
1,227
1,233
W&T Offshore, Inc.5718 Westheimer Road, Suite 700Houston, TX 77057
11.75%
01/12/2023
02/01/2026
4,816
4,910
Total Investments excluding Short-Term Investments (264.88% of Net Assets)
352,752
Short-Term Investments
United States Treasury
Treasury Bill
0.00%
06/28/2024
60,000,000
59,789
59,779
MFB Northern Inst Funds Treas Portfolio Premier CL
Money Market
10/26/2023
25,695,298
25,695
Total Short-Term Investments (67.93% of Net Assets)
85,484
TOTAL INVESTMENTS (332.81% of Net Assets)
438,236
Other Liabilities in Excess of Net Assets (232.81% of Net Assets)
(292,931
NET ASSETS
F-28
* Represents less than 1%.
F-29
As of September 30, 2024, the Company’s investments consisted of the following:
Investment Type
Percentage ofNet Assets
Debt
234,496
186.37
Equity/Other
98,787
78.51
67.93
332.81
As of September 30, 2024, the geographic composition of the Company’s portfolio at fair value was as follows:
Geography
United States
398,844
316.99
Canada
7,749
6.16
Bermuda
Europe
3.46
Australia
2,593
2.06
F-30
As of September 30, 2024, the industry composition of the Company’s portfolio at fair value was as follows:
34.67
26.14
19.60
19.02
18.25
17.75
16.73
13.29
10.33
9.92
8.42
8.35
7.78
7.00
6.98
5.59
5.25
5.16
3.21
3.17
3.04
2.15
1.89
1.74
1.59
1.23
F-31
CONSOLIDATED SCHEDULE OF INVESTMENTS
1M SOFR + 7.75%, 8.50% Floor (13.21%)
1,518
ADS Tactical, Inc.621 Lynnhaven Parkway Suite 160Virginia Beach, VA 23452
1M SOFR + 5.75%, 6.75% Floor (11.22%)
11/28/2023
03/19/2026
1,971
1,957
15,000
8,082
12,975
APTIM Corp.4171 Essen LaneBaton Rouge, LA 70809
7.75%
03/28/2019
06/15/2025
3,950
3,453
7, 9
4,232
Common Stock
140,000
3,337
3,870
3M SOFR + 6.00%, 6.75% Floor (11.63%)
4,818
3,595
4,150
3M SOFR + 8.75%, 8.75% Floor (14.13%)
7,472
7,344
3M SOFR + 4.00%, 4.75% Floor (9.62%)
1,990
1,734
Eagle Point Credit Company Inc600 Steamboat Road, Suite 202Greenwich, CT 06830
305,315
2,900
6M SOFR + 8.50%, 9.50% Floor (14.38%)
12,215
12,330
6M SOFR + 5.00%, 6.00% Floor (10.88%)
4,962
4,837
4,931
6M SOFR + 5.25%, 6.00% Floor (10.86%)
4,937
4,018
4,817
Florida Marine, LLC2360 5th StreetMendeville, LA 70471
1M SOFR + 9.48%, 11.48% Floor (14.95%)
03/17/2023
03/17/2028
6,415
6,256
6,371
3M SOFR + 8.00%, 9.50% Floor (13.45%)
5,971
4, 5, 6
28,733
17,477
F-32
6,500
6,375
6,456
Secured Loan A
3M SOFR + 4.50%, 5.50% Floor (10.14%)
08/10/2022
08/10/2027
323
319
324
3M SOFR + 9.08%, 10.08% Floor (14.73%)
5,029
Lenders Funding, LLC9345 Terresina Dr.Naples, FL 34119
1st Lien, Secured Revolver
2, 6, 9
Prime + 1.25%, 1.25% Floor (9.75%)
09/20/2021
01/31/2024
10,000
6,112
2,092
2,390
3M SOFR + 7.00%, 8.00% Floor (12.61%)
2,831
2,783
3M SOFR + 5.75%, 6.50% Floor (11.28%)
4,436
4,004
3,970
3M SOFR + 7.50%, 8.50% Floor (13.15%)
11/16/2021
09/03/2026
5,849
5,731
2, 6, 7, 9
3M SOFR + 12.50%, 14.50% Floor (17.84%), (12.84% cash + 5.00% PIK)
3,567
6, 8, 9
3M SOFR + 13.50%, 14.50% Floor (19.25%), (8.25% cash + 11.00% PIK)
9,444
9,222
9,331
2, 5, 6
1M SOFR + 7.00%, 8.00% Floor (12.46%)
11/13/2024
1,044
979
88
1st Lien Secured Bond
2, 9
3M SOFR + 7.25%, 8.25% Floor (12.86%)
7,000
Research Now Group, Inc.5800 Tennyson Parkway Suite 600 Plano, TX 75024
3M SOFR + 4.50%, 4.50% Floor (10.11%)
01/29/2019
06/14/2024
9,998
9,001
F-33
3M SOFR + 9.50%, 10.50% Floor (15.14%)
05/20/2019
12/20/2025
8,000
7,976
4,731
3M SOFR + 13.50%, 14.50% Floor (17.46%), (11.46% cash + 6.00% PIK)
02/24/2025
1,974
1,930
1M SOFR + 16.00%, 17.25% Floor (21.46%)
598
913
SCIH Salt Holdings Inc.1875 Century Park East, Suite 320Los Angeles, CA 90067
1M SOFR + 4.00%, 4.75% Floor (9.47%)
06/21/2023
1,981
1,950
1,982
8, 9, 11
3,051
1,905
1M SOFR + 12.95%, 13.95% Floor (18.42%), (9.42% cash + 9.00% PIK)
7,864
7,788
7,852
3,032
2,995
2,821
810
Vantage Specialty Chemicals, Inc.1751 Lake Cook Rd., Suite 550Deerfield, IL 60015
1M SOFR + 4.75%, 5.25% Floor (10.11%)
03/03/2023
10/26/2026
2,888
2,845
Vi-Jon8800 Page AvenueSt. Louis, MO 63114
1M SOFR + 8.00%, 10.50% Floor (13.47%)
9,000
8,730
Total Investments excluding Short-Term Investments (233.56% of Net Assets)
239,349
10,806,959
Total Short-Term Investments (10.95% of Net Assets)
TOTAL INVESTMENTS (244.51% of Net Assets)
250,156
Other Liabilities in Excess of Net Assets (144.51% of Net Assets)
(142,680
F-34
F-35
As of December 31, 2023 the Company’s investments consisted of the following:
200,748
203.31
29,864
30.25
10.95
244.51
As of December 31, 2023 the geographic composition of the Company’s portfolio at fair value was as follows:
227,438
230.35
6.54
4.01
3.61
F-36
As of December 31, 2023 the industry composition of the Company’s portfolio at fair value was as follows:
52.99
27.37
20.47
17.48
16.23
13.91
11.87
11.57
7.44
7.29
7.02
6.86
4.31
3.77
3.48
2.03
2.02
1.97
1.76
0.05
F-37
NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
Dollar amounts in thousands, except share and per share amounts
1. ORGANIZATION
Great Elm Capital Corp. (the “Company”) was formed on April 22, 2016 as a Maryland corporation. The Company is structured as an externally managed, non-diversified closed-end management investment company. The Company elected to be regulated as a business development company (a “BDC”) under the Investment Company Act of 1940, as amended (the “Investment Company Act”). The Company is managed by Great Elm Capital Management, LLC, a Delaware corporation (“GECM”), a subsidiary of Great Elm Group, Inc., a Delaware corporation (“GEG”).
The Company seeks to generate current income and capital appreciation through debt and income generating equity investments, including investments in specialty finance businesses.
2. SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation. The Company’s functional currency is U.S. dollars and these consolidated financial statements have been prepared in that currency. The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and pursuant to Regulation S-X and Regulation S-K. These financial statements reflect all adjustments (consisting of normal recurring items or items discussed herein) that management believes are necessary to fairly state results for the interim periods presented. Results of operations for interim periods are not necessarily indicative of annual results of operations. The Company is an investment company following accounting and reporting guidance in Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 946, Financial Services – Investment Companies.
Certain prior period amounts have been reclassified to conform to current period presentation.
Basis of Consolidation. Under the Investment Company Act, Article 6 of Regulation S-X and GAAP, the Company is generally precluded from consolidating any entity other than another investment company or an operating company which provides substantially all of its services and benefits to the Company.
Use of Estimates. The preparation of the consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amount of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements. Changes in the economic environment, financial markets and any other parameters used in determining these estimates could cause actual results to differ materially.
Revenue Recognition. Interest and dividend income, including income paid in kind, is recorded on an accrual basis. Origination, structuring, closing, commitment and other upfront fees, including original issue discounts, earned with respect to capital commitments, are generally amortized or accreted into interest income over the life of the respective debt investment, as are end-of-term or exit fees receivable upon repayment of a debt investment if such fees are fixed in nature. Other fees, including certain amendment fees, prepayment fees and commitment fees on broken deals, and end-of-term or exit fees that have a contingency feature or are variable in nature are recognized as earned. Prepayment fees and similar income due upon the early repayment of a loan or debt security are generally included in interest income.
Interest income received as paid-in-kind (“PIK”) is reported separately in the Statements of Operations. Income is included as PIK if the instrument solely provides for settlement in kind. In the event that the borrower can settle in kind or via cash payment, the income is not included as PIK until the borrower elects to pay in kind and the payment is received by the Company. In the event there is a lesser cash rate in a PIK toggle instrument, income is accrued at the lesser cash rate until the coupon is paid in kind and such larger payment is received by the Company.
Certain of the Company’s debt investments were purchased at a discount to par as a result of the underlying credit risks and financial results of the issuer, as well as general market factors that influence the financial markets as a whole. Discounts on the acquisition of corporate debt instruments are generally amortized using the effective-interest or constant-yield method assuming there are no material questions as to collectability.
Interest income in CLO subordinated note investments are recorded on an accrual basis utilizing an effective interest methodology based upon an effective yield to maturity of projected cash flows. ASC Topic 325-40, Beneficial Interests in Securitized Financial Assets (“ASC 325”) requires investment income from such investments be recognized under the effective interest method, with any difference between cash distributed and the amount calculated pursuant to the effective interest method be recorded as an adjustment to the cost basis of the investment. It is the Company’s policy to monitor and update the effective yield for each CLO subordinated note position held at each measurement date and updated periodically, as needed.
Net Realized Gains (Losses) and Net Change in Unrealized Appreciation (Depreciation). The Company measures realized gains or losses by the difference between the net proceeds from the repayment or sale of an investment and the amortized cost basis of the investment, without regard to unrealized appreciation or depreciation previously recognized. Realized gains and losses are computed using the specific identification method. Net change in unrealized appreciation or depreciation reflects the net change in portfolio investment values and portfolio investment cost bases during the reporting period, including the reversal of previously recorded unrealized appreciation or depreciation when gains or losses are realized.
Cash and Cash Equivalents. Cash and cash equivalents typically consist of bank demand deposits. Restricted cash generally consists of collateral for unfunded positions held by counterparties.
Valuation of Portfolio Investments. The Company carries its investments in accordance with ASC Topic 820, Fair Value Measurements and Disclosures (“ASC 820”), which defines fair value, establishes a framework for measuring fair value and requires disclosures about fair value measurements. Fair value is generally based on quoted market prices provided by independent pricing services, broker or dealer quotations or alternative price sources. In the absence of quoted market prices, broker or dealer quotations or alternative price sources, investments are measured at fair value as determined by the Company’s board of directors (the “Board”).
Due to the inherent uncertainties of valuation, certain estimated fair values may differ significantly from the values that would have been realized had a ready market for these investments existed, and these differences could be material. See Note 4.
The Company values its portfolio investments at fair value based upon the principles and methods of valuation set forth in policies adopted by the Board. Fair value is defined as the price that would be received to sell an asset in an orderly transaction between market participants at the measurement date. Market participants are buyers and sellers in the principal (or most advantageous) market for the asset that (1) are independent of the Company, (2) are knowledgeable, having a reasonable understanding about the asset based on all available information (including information that might be obtained through due diligence efforts that are usual and customary), (3) are able to transact for the asset, and (4) are willing to transact for the asset (that is, they are motivated but not forced or otherwise compelled to do so).
Investments for which market quotations are readily available are valued at such market quotations unless the quotations are deemed not to represent fair value. The Company generally obtains market quotations from recognized exchanges, market quotation systems, independent pricing services or one or more broker-dealers or market makers. Short term debt investments with remaining maturities within ninety days are generally valued at amortized cost, which approximates fair value. Debt and equity securities for which market quotations are not readily available, which is the case for many of the Company’s investments, or for which market quotations are deemed not to represent fair value, are valued at fair value using a consistently applied valuation process in accordance with the Company’s documented valuation policy that has been reviewed and approved by the Board, who also approve in good faith the valuation of such securities as of the end of each quarter. Due to the inherent uncertainty and subjectivity of determining the fair value of investments that do not have a readily available market value, the fair value of the Company’s investments may differ significantly from the values that would have been used had a readily available market value existed for such investments and may differ materially from the values that the Company may ultimately realize. In addition, changes in the market environment and other events may have differing impacts on the market quotations used to value some of the Company’s investments than on the fair values of the Company’s investments for which market quotations are not readily available. Market quotations may be deemed not to represent fair value in certain circumstances where the Company believes that facts and circumstances applicable to an issuer, a seller or purchaser, or the market for a particular security cause current market quotations to not reflect the fair value of the security.
F-39
The valuation process approved by the Board with respect to investments for which market quotations are not readily available or for which market quotations are deemed not to represent fair value is as follows:
Those investments for which market quotations are not readily available or for which market quotations are deemed not to represent fair value are valued utilizing a market approach, an income approach, or both approaches, as appropriate. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities (including a business). The income approach uses valuation techniques to convert future amounts (for example, cash flows or earnings) to a single present amount (discounted). The measurement is based on the value indicated by current market expectations about those future amounts. In following these approaches, the types of factors that the Company may take into account in determining the fair value of its investments include, as relevant and among other factors: available current market data, including relevant and applicable market trading and transaction comparables, applicable market yields and multiples, security covenants, call protection provisions, information rights, the nature and realizable value of any collateral, the portfolio company’s ability to make payments, its earnings and discounted cash flows, the markets in which the portfolio company does business, comparisons of financial ratios of peer companies that are public, merger and acquisition comparables, and enterprise values.
Investments in revolvers or delayed draw loans may include unfunded commitments for which the Company’s acquisition cost will be offset by compensation received on the portion of the commitment that is unfunded. As a result, the purchases of a commitment that is not fully funded may result in a negative cost basis for the funded commitment. The fair value of the unfunded commitment is adjusted for price appreciation or depreciation and may result in a negative fair value for the unfunded commitment.
Deferred Financing Costs and Deferred Offering Costs. Deferred financing costs and deferred offering costs consist of fees and expenses incurred in connection with financing or capital raising activities and include professional fees, printing fees, filing fees and other related expenses.
Deferred financing costs incurred in connection with the revolving credit facility are amortized on a straight-line basis over the term of the revolving credit facility. Unamortized costs are included in deferred financing costs on the consolidated statements of assets and liabilities and amortization of those costs is included in interest expense on the consolidated statements of operations.
Deferred offering costs incurred in connection with the unsecured notes are amortized over the term of the respective unsecured note using the effective interest method. Unamortized costs are treated as a reduction to the carrying amount of the debt on the consolidated statements of assets and liabilities and amortization of those costs is included in interest expense on the consolidated statements of operations.
Deferred offering costs incurred in connection with the shelf registration on form N-2 are capitalized when incurred and recognized as a reduction to offering proceeds when the offering becomes effective or expensed upon expiration of the registration statement, if applicable. Deferred offering costs are included with prepaid expenses and other assets on the consolidated statements of assets and liabilities.
Prepaid Expenses and Other Assets. Prepaid expenses include expenses paid in advance such as annual insurance premiums and deferred offering costs, as described above. Other assets may include contributions to investments paid in advance of trade date.
F-40
Foreign Currency Translation. Amounts denominated in foreign currencies are translated into U.S. dollars on the following basis: (1) investments and other assets and liabilities denominated in foreign currencies are translated into U.S. dollars based upon currency exchange rates effective on the date of valuation; and (2) purchases and sales of investments and income and expense items denominated in foreign currencies are translated into U.S. dollars based upon currency exchange rates prevailing on the transaction dates. The portion of gains and losses on foreign investments resulting from fluctuations in foreign currencies is included in net realized and unrealized gain or loss from investments.
U.S. Federal Income Taxes. From inception to September 30, 2016, the Company was a taxable association under Internal Revenue Code of 1986, as amended (the “Code”). The Company has elected to be taxed as a regulated investment company (“RIC”) under subchapter M of the Code. The Company intends to operate in a manner so as to qualify for the tax treatment applicable to RICs in that taxable year and all future taxable years. In order to qualify as a RIC, among other things, the Company will be required to timely distribute to its stockholders at least 90% of investment company taxable income (“ICTI”) including PIK interest, as defined by the Code, for each taxable year in order to be eligible for tax treatment under subchapter M of the Code. Depending on the level of ICTI earned in a tax year, the Company may choose to carry forward ICTI in excess of current year dividend distributions into the next tax year. Any such carryover ICTI must be distributed prior to the 15th day of the ninth month after the tax year-end. So long as the Company maintains its status as a RIC, it generally will not be subject to corporate-level U.S. federal income taxes on any ordinary income or capital gains that it distributes at least annually to its stockholders as distributions. Rather, any tax liability related to income earned by the Company represents obligations of the Company’s stockholders and will not be reflected in the consolidated financial statements of the Company.
If the Company does not distribute (or is not deemed to have distributed) each calendar year the sum of (1) 98% of its net ordinary income for each calendar year, (2) 98.2% of its capital gain net income for the one-year period ending October 31 in that calendar year and (3) any income recognized, but not distributed, in preceding years (the “Minimum Distribution Amount”), the Company will generally be required to pay an excise tax equal to 4% of the amount by the which Minimum Distribution Amount exceeds the distributions for the year. To the extent that the Company determines that its estimated current year annual taxable income will be in excess of estimated current year dividend distributions from such taxable income, the Company accrues excise taxes, if any, on estimated excess taxable income as taxable income is earned using an annual effective excise tax rate. The annual effective excise tax rate is determined by dividing the estimated annual excise tax by the estimated annual taxable income.
The Company has accrued $80 of excise tax expense during the nine months ended September 30, 2024. The Company accrued $287 of excise tax expense during the year ended December 31, 2023.
At December 31, 2023, the Company, for federal income tax purposes, had capital loss carryforwards of $193,501 which will reduce its taxable income arising from future net realized gains on investment transactions, if any, to the extent permitted by the Internal Revenue Code, and thus will reduce the amount of distributions to stockholders, which would otherwise be necessary to relieve the Company of any liability for federal income tax. On December 22, 2010, the Regulated Investment Company Modernization Act of 2010 (the “Modernization Act”) was signed into law. The Modernization Act changed the capital loss carryforward rules as they relate to regulated investment companies. Capital losses generated in tax years beginning after the date of enactment may now be carried forward indefinitely, and retain the character of the original loss. Of the capital loss carryforwards at December 31, 2023, $40,819 are limited losses and available for use subject to annual limitation under Section 382. Of the capital losses at December 31, 2023, $16,815 are short-term and $176,686 are long term.
ASC 740, Accounting for Uncertainty in Income Taxes (“ASC 740”) provides guidance on the accounting for and disclosure of uncertainty in tax position. ASC 740 requires the evaluation of tax positions taken or expected to be taken in the course of preparing the Company’s tax returns to determine whether the tax positions are “more-likely-than-not” of being sustained by the applicable tax authority. Tax positions deemed to meet the more-likely-than-not threshold are recorded as a tax benefit or expense in the current year. Based on its analysis of its tax position for all open tax years (the current and prior years, as applicable), the Company has concluded that it does not have any uncertain tax positions that met the recognition or measurement criteria of ASC 740. Such open tax years remain subject to examination and adjustment by tax authorities.
F-41
3. SIGNIFICANT AGREEMENTS AND RELATED PARTIES
Investment Management Agreement. The Company has an investment management agreement (the “Investment Management Agreement”) with GECM. Beginning on November 4, 2016, the Company began accruing for GECM’s fees for its services under the Investment Management Agreement. This fee consists of two components: a base management fee and an incentive fee. Effective August 1, 2022, upon receiving approval from the Company’s stockholders, the Company and GECM amended the Investment Management Agreement to reset the Capital Gains Incentive Fee to begin on April 1, 2022, which eliminated $163.2 million of historical realized and unrealized losses incurred prior to April 1, 2022 in calculating future incentive fees. In addition, the Income Incentive Fee was amended to reset the mandatory deferral commencement date used in calculating deferred incentive fees to April 1, 2022.
The Company’s Chief Executive Officer and President is also a portfolio manager for GECM, as well as a Managing Director of Imperial Capital Asset Management, LLC. The Company’s Chief Compliance Officer is also the chief compliance officer and general counsel of GECM, and the president of GEG. The Company’s Chief Financial Officer is also the chief financial officer of GEG.
Management Fee The base management fee is calculated at an annual rate of 1.50% of the Company’s average adjusted gross assets, including assets purchased with borrowed funds. The base management fee is payable quarterly in arrears. The base management fee is calculated based on the average value of the Company’s gross assets, excluding cash and cash equivalents, at the end of the two most recently completed calendar quarters, and appropriately adjusted for any share issuances or repurchases during the then current calendar quarter. Base management fees for any partial quarter are prorated.
For the three and nine months ended September 30, 2024 management fees amounted to $1,201 and $3,209, respectively. For the three and nine months ended September 30, 2023 management fees amounted to $899 and $2,652, respectively. As of September 30, 2024 and December 31, 2023, $1,200 and $887, respectively, remained payable.
Incentive Fee The incentive fee consists of two components that are independent of each other with the result that one component may be payable even if the other is not. One component of the incentive fee is based on income (the “Income Incentive Fee”) and the other component is based on capital gains (the “Capital Gains Incentive Fee”).
The Income Incentive Fee is calculated on a quarterly basis as 20% of the amount by which the Company’s pre-incentive fee net investment income (the “Pre-Incentive Fee Net Investment Income”) for the quarter exceeds a hurdle rate of 1.75% (7.0% annualized) of the Company’s net assets at the end of the immediately preceding calendar quarter, subject to a “catch-up” provision pursuant to which GECM receives all of such income in excess of the 1.75% level but less than 2.1875% (8.75% annualized) and subject to a total return requirement (described below). The effect of the “catch-up” provision is that, subject to the total return provision, if pre-incentive fee net investment income exceeds 2.1875% of the Company’s net assets at the end of the immediately preceding calendar quarter, in any calendar quarter, GECM will receive 20.0% of the Company’s pre-incentive fee net investment income as if the 1.75% hurdle rate did not apply. These calculations will be appropriately prorated for any period of less than three months and adjusted for any share issuances or repurchases during the then current quarter.
Pre-Incentive Fee Net Investment Income includes any accretion of original issue discount, market discount, PIK interest, PIK dividends or other types of deferred or accrued income, including in connection with zero coupon securities, that the Company and its consolidated subsidiaries have recognized in accordance with GAAP, but have not yet received in cash (collectively, “Accrued Unpaid Income”). Pre-Incentive Fee Net Investment Income does not include any realized capital gains or losses or unrealized capital appreciation or depreciation.
Any Income Incentive Fee otherwise payable with respect to Accrued Unpaid Income (collectively, the “Accrued Unpaid Income Incentive Fees”) is deferred, on a security by security basis, and becomes payable only if, as, when and to the extent cash is received by the Company or its consolidated subsidiaries in respect thereof. Any Accrued Unpaid Income that is subsequently reversed in connection with a write-down, write-off, impairment or similar treatment of the investment giving rise to such Accrued Unpaid Income will, in the applicable period of reversal, (1) reduce Pre-Incentive Fee Net Investment Income and (2) reduce the amount of Accrued Unpaid Income Incentive Fees previously deferred.
F-42
The Company will defer cash payment of any Income Incentive Fee otherwise payable to the investment adviser in any quarter (excluding Accrued Unpaid Income Incentive Fees with respect to such quarter) that exceeds (1) 20% of the Cumulative Pre‑Incentive Fee Net Return (as defined below) during the most recent twelve full calendar quarter period ending on or prior to the date such payment is to be made (the “Trailing Twelve Quarters”) less (2) the aggregate incentive fees that were previously paid to the investment adviser during such Trailing Twelve Quarters (excluding Accrued Unpaid Income Incentive Fees during such Trailing Twelve Quarters and not subsequently paid). “Cumulative Pre‑Incentive Fee Net Return” during the relevant Trailing Twelve Quarters means the sum of (a) pre‑incentive fee net investment income in respect of such Trailing Twelve Quarters less (b) net realized capital losses and net unrealized capital depreciation, if any, in each case calculated in accordance with GAAP, in respect of such Trailing Twelve Quarters.
Under the Capital Gains Incentive Fee, the Company is obligated to pay GECM at the end of each calendar year 20% of the aggregate cumulative realized capital gains from November 4, 2016 through the end of that year, computed net of aggregate cumulative realized capital losses and aggregate cumulative unrealized depreciation through the end of such year, less the aggregate amount of any previously paid capital gains incentive fees.
In March 2022, GECM waived all accrued and unpaid incentive fees as of March 31, 2022. As of March 31, 2022, there were approximately $4.9 million of accrued fees. In connection with the waiver, the Company recognized the reversal of these accrued fees during the period ending March 31, 2022, resulting in a corresponding increase in net income in that period. The incentive fee waiver is not subject to recapture.
For the nine months ended September 30, 2024 and 2023, the Company incurred Income Incentive Fees of $2,580 and $2,315, respectively. As of September 30, 2024, cumulative accrued incentive fees payable were $2,594, and after calculating the total return requirement, $882 was immediately payable. As of December 31, 2023, cumulative accrued incentive fees payable were $1,431, and after calculating the total return requirement, $764 was immediately payable. These payable amounts included both Accrued Unpaid Income Incentive Fees and amounts deferred under the total return requirement and would have become due upon meeting the criteria described above. For the nine months ended September 30, 2024 and the year ended December 31, 2023, the Company did not have any Capital Gains Incentive Fees accrual.
On August 1, 2022, the Company’s stockholders approved a proposal to amend the Capital Gains Incentive Fee and mandatory deferral provisions in sections 4.4 and 4.5, respectively, of the Investment Management Agreement. The amendment amended (i) section 4.4 of the Investment Management Agreement to provide that (x) the capital gains commencement date shall be April 1, 2022 and (y) for the year ending December 31, 2022, the Capital Gains Incentive Fee shall be calculated for the period beginning on the Capital Gains Commencement Date and ending on December 31, 2022 and (ii) section 4.5 of the Investment Management Agreement to provide that (x) the Trailing Twelve Quarters shall commence April 1, 2022 (the “Mandatory Deferral Commencement Date”) and (y) in the event the Trailing Twelve Quarters is less than twelve full calendar quarters, Trailing Twelve Quarters shall mean the period from the Mandatory Deferral Commencement Date through the quarter ending on or prior to the date such Income Incentive Fee payment is to be made.
The Investment Management Agreement provides that, absent willful misfeasance, bad faith or gross negligence in the performance of its duties or by reason of the reckless disregard of its duties and obligations, GECM and its officers, managers, agents, employees, controlling persons, members and any other person or entity affiliated with it are entitled to indemnification from the Company for any damages, liabilities, costs and expenses (including reasonable attorneys’ fees and amounts reasonably paid in settlement) arising from the rendering of GECM’s services under the Investment Management Agreement or otherwise as an investment adviser of the Company.
Administration Fees. The Company has an administration agreement (the “Administration Agreement”) with GECM to provide administrative services, including, among other things, furnishing the Company with office facilities, equipment, clerical, bookkeeping and record keeping services. The Company will reimburse GECM for its allocable portion of overhead and other expenses of GECM in performing its obligations under the Administration Agreement. Compensation of administrator personnel is allocated based on time allocation for the period. Other overhead expenses are based on a combination of time allocation and total headcount.
The Administration Agreement provides that, absent willful misfeasance, bad faith or negligence in the performance of its duties or by reason of the reckless disregard of its duties and obligations, GECM and its officers, managers, partners, agents, employees, controlling persons, members and any other person or entity affiliated with it are entitled to indemnification from the Company for any damages, liabilities, costs and expenses (including reasonable attorneys’ fees and amounts reasonably paid in settlement) arising from the rendering of GECM’s services under the Administration Agreement or otherwise as administrator for the Company.
F-43
For the three and nine months ended September 30, 2024, the Company incurred expenses under the Administration Agreement of $375 and $1,156, respectively. For the three and nine months ended September 30, 2023, the Company incurred expenses under the Administration Agreement of $420 and $1,056, respectively. As of September 30, 2024 and December 31, 2023, $245 and $308 remained payable, respectively.
4. FAIR VALUE MEASUREMENT
The fair value of a financial instrument is the amount that would be received to sell an asset or would be paid to transfer a liability in an orderly transaction between market participants at the measurement date (i.e., the exit price).
The fair value hierarchy under ASC 820 prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The levels used for classifying investments are not necessarily an indication of the risk associated with investing in these securities. The three levels of the fair value hierarchy are as follows:
Basis of Fair Value Measurement
Level 1 Investments valued using unadjusted quoted prices in active markets for identical assets.
Level 2 Investments valued using other unadjusted observable market inputs, e.g. quoted prices in markets that are not active or quotes for comparable instruments.
Level 3 Investments that are valued using quotes and other observable market data to the extent available, but which also take into consideration one or more unobservable inputs that are significant to the valuation taken as a whole.
A financial instrument’s level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. Note 2 should be read in conjunction with the information outlined below.
The table below presents the valuation techniques and the nature of significant inputs generally used in determining the fair value of Level 2 and Level 3 Instruments.
Level 2 Instruments Valuation Techniques and Significant Inputs
Equity, Bank Loans, Corporate Debt, and Other Debt Obligations
The types of instruments that trade in markets that are not considered to be active but are valued based on quoted market prices, broker or dealer quotations or alternative pricing sources with reasonable levels of price transparency may include commercial paper, most government agency obligations, certain corporate debt securities, certain mortgage-backed securities, certain bank loans, less liquid publicly-listed equities, certain state and municipal obligations, certain money market instruments and certain loan commitments.
Valuations of Level 2 debt and equity instruments can be verified to quoted prices, broker or dealer quotations or alternative pricing sources with reasonable levels of price transparency. Consideration is given to the nature of the quotations (e.g. indicative or firm) and the relationship of recent market activity to the prices provided from alternative pricing sources.
Level 3 Instruments Valuation Techniques and Significant Inputs
Bank Loans, Corporate Debt, and Other Debt Obligations
Valuations are generally based on discounted cash flow techniques, for which the significant inputs are the amount and timing of expected future cash flows, market yields and recovery assumptions. The significant inputs are generally determined based on an analysis of market comparables, transactions in similar instruments and/or recovery and liquidation analyses.
F-44
Equity
Recent third-party investments or pending transactions are considered to be the best evidence for any change in fair value. When these are not available, the following valuation methodologies are used, as appropriate and available:
Evidence includes recent or pending reorganizations (for example, merger proposals, tender offers and debt restructurings) and significant changes in financial metrics, including:
As noted above, the income and market approaches were used in the determination of fair value of certain Level 3 assets as of September 30, 2024 and December 31, 2023. The significant unobservable inputs used in the income approach are the discount rate or market yield used to discount the estimated future cash flows expected to be received from the underlying investment, which include both future principal and interest payments. An increase in the discount rate or market yield would result in a decrease in the fair value. Included in the consideration and selection of discount rates is risk of default, rating of the investment (if any), call provisions and comparable company valuations. The significant unobservable inputs used in the market approach are based on market comparable transactions and market multiples of publicly traded comparable companies. Increases or decreases in market multiples would result in an increase or decrease, respectively, in the fair value.
The following summarizes the Company’s investment assets categorized within the fair value hierarchy as of September 30, 2024:
Type of Investment
Level 1
Level 2
Level 3
Asset
88,786
145,710
29,202
20,761
49,963
Short Term Investments
114,676
166,471
369,933
Investment measured at net asset value(1)
48,824
Total Investments, at fair value
The following summarizes the Company’s investment assets categorized within the fair value hierarchy as of December 31, 2023:
78,054
122,693
200,747
20,044
26,814
17,577
142,737
238,368
The following is a reconciliation of Level 3 assets for the nine months ended September 30, 2024:
Beginning Balance as of January 1, 2024
Net Transfers In/Out
Purchases(1)
Net Change in UnrealizedAppreciation (Depreciation)(2)
Sales and Settlements(1)
Net Amortization of Premium/ Discount
Ending Balance as of September 30, 2024
15,172
52,648
(59
2,213
(47,192
235
(12,258
Total investment assets
16,621
64,174
(10,045
F-45
The following is a reconciliation of Level 3 assets for the year ended December 31, 2023:
Beginning Balance as of January 1, 2023
Ending Balance as of December 31, 2023
104,333
(8,858
127,395
(5,910
6,253
(100,885
365
32,044
19,191
(3,273
2,962
(30,880
136,377
146,586
(9,183
9,215
(131,765
One investments with a fair value of $3,970 was transferred from Level 3 to Level 2 as a result of increased pricing transparency during the nine months ended September 30, 2024. Three investments with a fair value of $20,591 were transferred from Level 2 to Level 3 as a result of reduced pricing transparency during the nine months ended September 30, 2024.
Two investments with an aggregate fair value of $8,858 were transferred from Level 3 to Level 2 as a result of increased pricing transparency during the year ended December 31, 2023.
The following tables below present the ranges of significant unobservable inputs used to value the Company’s Level 3 assets as of September 30, 2024 and December 31, 2023, respectively. These ranges represent the significant unobservable inputs that were used in the valuation of each type of instrument, but they do not represent a range of values for any one instrument. For example, the lowest yield in 1st Lien Debt is appropriate for valuing that specific debt investment, but may not be appropriate for valuing any other debt investments in this asset class. Accordingly, the ranges of inputs presented below do not represent uncertainty in, or possible ranges of, fair value measurements of the Company’s Level 3 assets.
As of September 30, 2024
Fair value
Valuation Technique(1)
Unobservable Input(1)
Range (Weighted Average)(2)
95,915
Income Approach
Discount Rate
5.26% - 21.13% (13.12%)
42,310
Recent Transaction
7,485
Market Approach
Earnings Multiple
0.30 - 6.50 (4.04)
Total Debt
13,919
6,788
0.10 - 8.25 (6.77)
Asset Recovery / Liquidation (3)
Total Equity/Other
F-46
As of December 31, 2023
69,579
8.77% - 56.16% (18.31%)
9,268
0.50 - 8.75 (1.95)
Implied Yield
3.24% - 18.59% (10.92%)
Asset Recovery / Liquidation(3)
2,513
0.10 - 8.75 (4.92)
In accordance with ASC 820, certain investments that do not have a readily determinable fair value and which are within the scope of Topic 946, Financial Services - Investment Companies, may be measured using NAV as a practical expedient. As of September 30, 2024 the Company held four investments valued using NAV as a practical expedient. The Company has an unfunded commitment of $2.8 million with respect to these investments. These investments are generally restricted from withdrawal subject to the terms of each investment vehicle with withdrawals allowed no more than annually. There is no set duration for these entities.
5. DEBT
On May 5, 2021, the Company entered into a Loan, Guarantee and Security Agreement (the “Loan Agreement”) with City National Bank (“CNB”). The Loan Agreement provides for a senior secured revolving line of credit of up to $25 million (subject to a borrowing base as defined in the Loan Agreement). The Company may request to increase the revolving line in an aggregate amount not to exceed $25 million, which increase is subject to the sole discretion of CNB. On November 22, 2023, the Company amended the Loan Agreement to extend the maturity date of the revolving line from May 5, 2024 to May 5, 2027. Borrowings under the revolving line bear interest at a rate equal to (i) the secured overnight financing rate (“SOFR”) plus 3.00% (reduced from SOFR plus 3.50% prior to the November 2023 amendment), (ii) a base rate plus 2.00% or (iii) a combination thereof, as determined by the Company. Additionally, we are required to pay a commitment fee of 0.50% per annum on any unused portion of the revolving line of credit. As of September 30, 2024, there were no borrowings outstanding under the revolving line of credit.
Borrowings under the revolving line are secured by a first priority security interest in substantially all of the Company’s assets, subject to certain specified exceptions. The Company has made customary representations and warranties and is required to comply with various affirmative and negative covenants, reporting requirements and other customary requirements for similar loan agreements. In addition, the Loan Agreement contains financial covenants requiring (i) net assets of not less than $65 million, (ii) asset coverage equal to or greater than 150% and (iii) bank asset coverage equal to or greater than 300%, in each case tested as of the last day of each fiscal quarter of the Company. Borrowings are also subject to the leverage restrictions contained in the Investment Company Act of 1940, as amended.
F-47
Unsecured Notes
On January 11, 2018, the Company issued $43.0 million in aggregate principal amount of 6.75% notes due 2025 (the “GECCM Notes”). On January 19, 2018 and February 9, 2018, the Company issued an additional $1.9 million and $1.5 million of the GECCM Notes upon partial exercise of the underwriters’ over-allotment option. On September 12, 2024, we caused redemption notices to be issued to the holders of the GECCM Notes regarding the Company's exercise of its option to redeem, in whole, the issued and outstanding GECCM Notes. We redeemed all of the issued and outstanding GECCM Notes on October 12, 2024 at 100% of the principal amount plus accrued and unpaid interest thereon from September 30, 2024 through, but excluding, the redemption date, October 12, 2024.
On June 23, 2021, the Company issued $50.0 million in aggregate principal amount of 5.875% notes due 2026 (the “GECCO Notes”). On July 9, 2021, the Company issued an additional $7.5 million of the GECCO Notes upon full exercise of the underwriters’ over-allotment option.
On August 16, 2023, the Company issued $40.0 million in aggregate principal amount of 8.75% notes due 2028 (the “GECCZ Notes”).
On April 17, 2024, the Company issued $30.0 million in aggregate principal amount of 8.50% notes due 2029 (the “GECCI Notes”). On April 25, 2024, the Company issued an additional $4.5 million of the GECCI Notes upon full exercise of the underwriters’ over-allotment option. On July 9, 2024, we issued an additional $22.0 million in aggregate principal amount of the GECCI Notes in a direct placement.
On September 19, 2024, the Company issued $36.0 million in aggregate principal amount of 8.125% notes due 2029 (the "GECCH Notes").
The Notes are our unsecured obligations and rank equal with all of our outstanding and future unsecured unsubordinated indebtedness. The unsecured notes are effectively subordinated, or junior in right of payment, to indebtedness under our Loan Agreement and any other future secured indebtedness that the Company may incur to the extent of the value of the assets securing such indebtedness and structurally subordinated to all future indebtedness and other obligations of our subsidiaries. The Company pays interest on the unsecured notes on March 31, June 30, September 30 and December 31 of each year. The GECCO Notes, GECCZ Notes, GECCI Notes and GECCH Notes will mature on June 30, 2026, September 30, 2028, April 30, 2029 and December 31, 2029, respectively. The GECCO Notes are currently callable at the Company’s option and the GECCZ Notes, GECCI Notes and GECCH Notes can be called on or after September 30, 2025, April 30, 2026 and December 31, 2026, respectively. Holders of the unsecured notes do not have the option to have the unsecured notes repaid prior to the stated maturity date. The unsecured notes were issued in minimum denominations of $25 and integral multiples of $25 in excess thereof.
As part of the offerings, the Company incurred fees and costs, which are treated as a reduction of the carrying amount of the debt on the Company’s consolidated statements of assets and liabilities. These deferred financing costs presented as a reduction to the Notes payable balance are being amortized into interest expense over the term of the Notes.
The Company may repurchase the Notes in accordance with the Investment Company Act and the rules promulgated thereunder. During the nine months ended September 30, 2024, the Company repurchased $0.3 million in principal amount of the GECCM Notes prior to redeeming them in full on October 12, 2024.
F-48
Information about the Company’s senior securities (including debt securities and other indebtedness) is shown in the following table:
As of
Total AmountOutstanding(1)
Asset CoverageRatio Per Unit(2)
Involuntary LiquidationPreference Per Unit(3)
Average MarketValue Per Unit(4)
December 31, 2016
8.25% Notes due 2020
33,646
6,168
December 31, 2017
6.50% Notes due 2022 (“GECCL Notes”)
32,631
5,010
December 31, 2018
GECCL Notes
2,393
1.01
46,398
0.98
December 31, 2019
1,701
GECCN Notes
45,000
December 31, 2020
30,293
1,671
0.89
45,610
42,823
December 31, 2021
1,511
0.99
Revolving Credit Facility
F-49
The terms of the unsecured notes are governed by a base indenture, dated as of September 18, 2017, by and between the Company and Equiniti Trust Company, LLC (formerly known as American Stock Transfer & Trust Company, LLC), as trustee (as supplemented with respect to each series of notes, the “Indenture”). The Indenture’s covenants, include restrictions on certain activities in the event the Company falls below the minimum asset coverage requirements set forth in Section 18(a)(1)(A) as modified by Section 61(a)(1) of the Investment Company Act, as well as covenants requiring the Company to provide financial information to the holders of the Notes and the trustee if the Company ceases to be subject to the reporting requirements of the Securities Exchange Act of 1934. These covenants are subject to limitations and exceptions that are described in the Indenture. The Investment Company Act limits, with certain exceptions, the Company’s borrowing such that its asset coverage ratio, as defined in the Investment Company Act, is at least 1.5 to 1 after such borrowing.
As of September 30, 2024, the Company’s asset coverage ratio was approximately 166.2%.
As of September 30, 2024 and December 31, 2023, the Company was in compliance with all covenants under the indenture.
For the three and nine months ended September 30, 2024 and 2023, the components of interest expense were as follows:
Borrowing interest expense
3,819
2,653
9,485
7,594
Amortization of acquisition premium
391
691
Weighted average interest rate(1)
8.28
8.12
7.74
Average outstanding balance
202,348
157,619
172,660
154,289
The fair value of the Company’s Notes are determined in accordance with ASC 820, which defines fair value in terms of the price that would be paid to transfer a liability in an orderly transaction between market participants at the measurement date under current market conditions. The fair value of the Company’s Notes is determined by utilizing market quotations at the measurement date as they are Level 1 securities.
Facility
Commitments
BorrowingsOutstanding
FairValue
Unsecured Debt - GECCM Notes
45,393
Unsecured Debt - GECCO Notes
56,465
Unsecured Debt - GECCZ Notes
40,720
Unsecured Debt - GECCI Notes
57,404
Unsecured Debt - GECCH Notes
35,914
235,896
45,793
56,792
40,224
143,110
142,809
F-50
6. CAPITAL ACTIVITY
On June 21, 2024, we entered into a Share Purchase Agreement with Prosper Peak Holdings, LLC (“PPH”), pursuant to which PPH purchased, and we issued 997,506 shares of our common stock, par value $0.01, at a price of $12.03 per share, which represented our net asset value per share as of June 20, 2024, for an aggregate purchase price of $12 million. PHH is a special purpose vehicle which is owned 25% by GEG. GECM, the investment manager of GECC, is a wholly-owned subsidiary of GEG. The common stock was issued in a private placement exempt from registration under Section 4(a)(2) of the Securities Act.
On February 8, 2024, we entered into a Share Purchase Agreement with Great Elm Strategic Partnership I, LLC (“GESP”), pursuant to which GESP purchased, and we issued, 1,850,424 shares of our common stock, par value $0.01, at a price of $12.97 per share, which represented our net asset value per share as of February 7, 2024, for an aggregate purchase price of $24 million. GESP is a special purpose vehicle which is owned 25% by GEG. GECM, the investment manager of GECC, is a wholly-owned subsidiary of GEG. The common stock was issued in a private placement exempt from registration under Section 4(a)(2) of the Securities Act.
On June 13, 2022, the Company completed a non-transferable rights offering, which entitled holders of rights to purchase one new share of common stock for each right held at a subscription price of $12.50 per share. In total, the Company sold 3,000,567 shares of the Company’s common stock for aggregate gross proceeds of approximately $37,507.
On February 28, 2022, the Company effected a 6-for-1 reverse stock split of the Company’s outstanding common stock. As a result of the reverse stock split, every six shares of the Company’s issued and outstanding common stock were converted into one share of issued and outstanding common stock. Any fractional shares as a result of the reverse stock split were redeemed for cash at the closing market price on the business day immediately prior to the effective date of the reverse stock split. Such fractional shares aggregated to the equivalent of four shares and were redeemed for $0.1 in aggregate.
On February 3, 2022, the Company issued 117,117 shares of common stock (as adjusted for the reverse stock split described above) for $2,600 based on the most recently published net asset value. This common stock was issued in a private placement exempt from registration under Section 4(a)(2) of the Securities Act.
7. COMMITMENTS AND CONTINGENCIES
In the normal course of business, the Company may enter into investment agreements under which it commits to make an investment in a portfolio company at some future date or over a specified period of time. As of September 30, 2024, the Company had one unfunded loan commitment totaling $8.3 million and a $2.8 million commitment to the CLO Formation JV, LLC, subject to the Company’s approval in certain instances. To the degree applicable, unrealized gains or losses on these commitments as of September 30, 2024 are included in the Company’s Statements of Assets and Liabilities and the corresponding Schedule of Investments. The Company believes that it had sufficient cash and other liquid assets on its balance sheet to satisfy the unfunded commitments. In addition, the Company has the ability to draw on its revolving line of credit to manage cash flows. The Company has considered the net increases in net assets and positive cash flows from operations and has concluded that it has the ability to meet its obligations in the ordinary course of business based upon an evaluation of its cash position and sources of liquidity.
From time to time, the Company may be a party to certain legal proceedings in the ordinary course of business, including proceedings relating to the enforcement of the Company rights under contracts with the Company portfolio companies.
The Company is named as a defendant in a lawsuit filed on March 5, 2016, and captioned Intrepid Investments, LLC v. London Bay Capital, which is pending in the Delaware Court of Chancery. The plaintiff immediately agreed to stay the action in light of an ongoing mediation among parties other than the Company. This lawsuit was brought by a member of Speedwell Holdings (formerly known as The Selling Source, LLC), one of the Company’s portfolio investments, against various members of and lenders to Speedwell Holdings. The plaintiff asserts claims of aiding and abetting, breaches of fiduciary duty, and tortious interference against the Company. In June 2018, Intrepid Investments, LLC (“Intrepid”) sent notice to the court and defendants effectively lifting the stay and triggering defendants’ obligation to respond to the Intrepid complaint. In September 2018, the Company joined the other defendants in a motion to dismiss on various grounds. In February 2019, Intrepid filed a second amended complaint to which defendants filed a renewed motion to dismiss in March 2019. In June 2023, the Court granted in part and denied in part defendants’ motion to dismiss. The parties are currently involved in pre-trial discovery on the surviving claims.
8. INDEMNIFICATION
Under the Company’s organizational documents, its officers and directors are indemnified against certain liabilities arising out of the performance of their duties to the Company. In addition, in the normal course of business the Company expects to enter into contracts that contain a variety of representations which provide general indemnifications. The Company’s maximum exposure under these agreements cannot be known; however, the Company expects any risk of loss to be remote.
F-51
9. FINANCIAL HIGHLIGHTS
Below is the schedule of financial highlights of the Company:
Per Share Data:(1)
Net asset value, beginning of period
Net realized gains (loss)
Net change in unrealized appreciation (depreciation)
1.48
Distributions declared from net investment income(2)
(1.05
Net decrease resulting from distributions to common stockholders
(1.13
Net asset value, end of period
Per share market value, end of period
10.17
Shares outstanding, end of period
Total return based on net asset value(3)
0.88
25.59
Total return based on market value(3)
5.24
33.85
Ratio/Supplemental Data:
Net assets, end of period
Ratio of total expenses to average net assets before waiver (4),(5)
21.57
24.28
Ratio of total expenses to average net assets after waiver (4),(5)
Ratio of incentive fees to average net assets(4)
2.17
2.50
Ratio of net investment income to average net assets(4),(5)
12.32
14.21
Portfolio turnover
63
68
10. AFFILIATED AND CONTROLLED INVESTMENTS
Affiliated investments are defined by the Investment Company Act, whereby the Company owns between 5% and 25% of the portfolio company’s outstanding voting securities and the investments are not classified as controlled investments. The aggregate fair value of non-controlled, affiliated investments at September 30, 2024 represented 0% of the Company’s net assets.
Controlled investments are defined by the Investment Company Act, whereby the Company owns more than 25% of the portfolio company’s outstanding voting securities or maintains the ability to nominate greater than 50% of the board representation. The aggregate fair value of controlled investments at September 30, 2024 represented 61% of the Company’s net assets.
F-52
Fair value as of September 30, 2024 along with transactions during the nine months ended September 30, 2024 in these affiliated investments and controlled investments was as follows:
Issue(1)
Fair value at December 31, 2023
Gross Additions(2)
Gross Reductions(3)
Net RealizedGain (Loss)
Change in UnrealizedAppreciation (Depreciation)
Fair value at September 30, 2024
InterestIncome
FeeIncome
DividendIncome
Non-Controlled, Affiliated Investments
PFS Holdings Corp.
419
66
Common Equity (5% of class)
(88
Totals
Controlled Investments
Great Elm Specialty Finance, LLC
1,000
Equity (87.5% of class)
(3,597
942
CLO Formation JV, LLC
Equity (71.25% of class)
(449
2,970
34,342
In September 2024, the Company purchased $2.0 million par of the CoreWeave Compute Acquisition Co. II, LLC delayed draw term loan at its current fair value of $2.0 million from a wholly-owned subsidiary of Great Elm Specialty Finance, LLC.
The CLO JV was formed as a joint venture between the Company and a strategic partner in April 2024 to make investments in collateralized loan obligation entities and related warehouse facilities. The Company and strategic partner committed to providing $32.0 million in capital with future contributions to be called from each member on a pro rata basis based on their respective commitments. The Company’s initial contribution was $17.4 million for a 75% ownership interest and the strategic partner contributed $5.8 million for a 25% ownership interest. On August 20, 2024, the LLC Agreement for CLO JV was amended to admit an additional strategic partner. Following this amendment, the Company has a 71.25% ownership interest in CLO JV and the strategic partners have a 28.75% ownership interest. As of September 30, 2024 the Company's total capital commitment is $36.0 million, $2.8 million remains unfunded.
Selected unaudited financial information of CLO JV as of and for the three and nine months ended September 30, 2024 has been included below.
Balance Sheet
Total Assets
46,203
Total Liabilities
Net Equity
46,166
Statement of Operations
For the Three Months Ended September 30, 2024
Total Revenues
2,811
3,293
Net Income
2,792
3,241
Realized Gain (Loss)
34
Unrealized Gain (Loss)
Net Results
5,201
5,657
F-53
Schedule of Investments
Maturity Date
Quantity/Par
Structured Finance - CLO Equity (1)
Apex Credit CLO 2024-I Ltd
04/24/24
04/20/26
14,957
10,344
12,360
Apex Credit CLO 2024-II Ltd
07/02/24
04/23/26
34,550
31,095
31,461
Blackrock Liquidity Funds FedFund Administration
07/25/24
1,246
Dreyfus Government Cash MGMT Admin SHS Fund
1,136
43,821
11. SUBSEQUENT EVENTS
The Board set distributions for the quarter ending December 31, 2024 at a rate of $0.35 per share. The full amount of each distribution will be from distributable earnings. The schedule of distribution payments will be established by the Company pursuant to authority granted by the Board. The distribution will be paid in cash.
F-54