Q2--12-31false0000081955http://fasb.org/us-gaap/2024#RelatedPartyMemberhttp://fasb.org/us-gaap/2024#RelatedPartyMember33.33400000081955FCM Industries Holdco LLC $420,000 Convertible Note at 10%2023-01-012023-12-310000081955rand:InvestmentsAtFairValueMemberrand:ProfessionalAndBusinessServicesMemberrand:IndustryConcentrationRiskMember2024-06-300000081955HDI Acquisition LLC. - $1,245,119 Term Loan2023-01-012023-12-310000081955GoNoodle, Inc.2023-12-310000081955BMP Swanson2024-06-300000081955Seybert’s Billiards Corporation - Warrant for 4% Membership Interest2022-01-012022-12-310000081955us-gaap:AdditionalPaidInCapitalMember2024-06-300000081955Seybert’s Billiards Corporation - 5.82 Common shares2023-12-310000081955Pressure Pro, Inc.2024-01-012024-06-300000081955rand:AutomotiveMemberrand:InvestmentsAtFairValueMemberrand:IndustryConcentrationRiskMember2024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:BmpSwansonHoldcoLlcMemberrand:LoanInvestmentsMember2023-01-012023-06-300000081955Filterworks Acquisition USA, LLC - $2,283,702 Term Note at 12%2024-06-300000081955Seybert’s Billiards Corporation - $1,435,435 Term Note at 12%2023-12-310000081955us-gaap:FairValueInputsLevel1Member2024-06-300000081955Inter-National Electronic Alloys LLC2023-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:HighlandAllAboutPeopleHoldingsIncMember2024-01-012024-06-300000081955Tilson Technology Management, Inc. - 120,000 Series B Preferred2023-12-310000081955BMP Food Service Supply Holdco, LLC $2,215,000 at 13% Second Amended and Restated Term Note2023-12-310000081955rand:InvestmentManagementAgreementMember2024-01-012024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:FilterworksAcquisitionUsaLlcMember2023-01-012023-06-300000081955FCM Industries Holdco LLC - $420,000 Convertible Note at 10%2024-01-012024-06-300000081955FCM Industries Holdco LLC $3,380,000 Term Note at 13%2023-01-012023-12-310000081955Inter-National Electronic Alloys LLC - $3,288,235 Term Note at 12%2024-01-012024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:NonControlAndNonAffiliateInvestmentsMember2024-06-300000081955Mezmeriz, Inc. - 1,554,565 Series Seed Preferred2023-01-012023-12-310000081955us-gaap:InvestmentUnaffiliatedIssuerMember2023-12-310000081955Tilson Technology Management, Inc. - *2.5% dividend payable quarterly2024-06-300000081955Mountain Regional Equipment Solutions - Warrant for 1% Membership Interest2024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:GonoodleIncMember2023-01-012023-06-300000081955FCM Industries Holdco LLC - $420,000 Convertible Note at 10%2023-01-012023-12-310000081955Inter-National Electronic Alloys LLC - 75.3 Class B Preferred Units2023-01-012023-12-310000081955Control Investments2023-01-012023-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:LoanInvestmentsMember2023-01-012023-06-300000081955us-gaap:FairValueInputsLevel3Memberus-gaap:DebtSecuritiesMember2023-12-310000081955Highland All About People Holdings, Inc. - $3,000,000 Term Note at 12% 2024-01-012024-06-300000081955BMP Food Service Supply Holdco, LLC2024-06-300000081955Tilson Technology Management, Inc. - 211,567 A-1 Units of SQF Holdco LLC.2023-12-310000081955rand:ScenarioOneMember2024-01-012024-06-300000081955us-gaap:FairValueInputsLevel3Member2024-01-012024-06-300000081955ITA Acquisition, LLC $1,500,000 Term Note at 12%2022-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:CaitecIncMemberrand:LoanInvestmentsMember2024-01-012024-06-300000081955Tilson Technology Management, Inc. - 211,567 A-1 Units of SQF Holdco LLC.2024-06-300000081955us-gaap:AdditionalPaidInCapitalMember2023-03-310000081955us-gaap:FairValueInputsLevel3Memberus-gaap:EquitySecuritiesMember2024-06-300000081955Filterworks Acquisition USA, LLC2024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:GonoodleIncMemberus-gaap:DebtSecuritiesMember2023-01-012023-06-300000081955Inter-National Electronic Alloys LLC2023-01-012023-12-310000081955SciAps, Inc. - $2,090,000 Second Amended and Restated Secured Subordinated Promissory Note at 12%2022-12-310000081955BMP Food Service Supply Holdco, LLC - $7,035,000 Second Amended and Restated Term Note2024-06-300000081955BMP Food Service Supply Holdco, LLC - 15.4% Preferred Interest2023-01-012023-12-310000081955SciAps, Inc. - 117,371 Series B Convertible Preferred2024-01-012024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:LoanInvestmentsMember2024-06-300000081955rand:CreditAgreementMemberus-gaap:RevolvingCreditFacilityMember2023-12-310000081955Seybert’s Billiards Corporation - $1,435,435 Term Note2023-12-310000081955Seybert’s Billiards Corporation - Warrant for 4% Membership Interest2024-06-300000081955Highland All About People Holdings, Inc.2023-12-310000081955us-gaap:FairValueInputsLevel3Memberus-gaap:EquitySecuritiesMember2023-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:AffiliateEquityInvestmentsMember2024-06-300000081955rand:BmpFoodServiceSupplyHoldcoLlcMember2024-01-012024-06-300000081955us-gaap:CommonStockMember2024-05-070000081955Mattison Avenue Holdings LLC. - $1,794,944 Third Amended, Restated and Consolidated Promissory Note2023-12-310000081955ITA Acquisition, LLC - $1,500,000 Term Note at 12%2024-01-012024-06-300000081955us-gaap:FairValueInputsLevel3Memberus-gaap:EquitySecuritiesMember2023-06-300000081955us-gaap:TreasuryStockCommonMember2024-03-310000081955FCM Industries Holdco LLC - $420,000 Convertible Note at 10%2024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:ControlInvestmentsMember2024-06-300000081955Seybert’s Billiards Corporation - Warrant for 4% Membership Interest One2024-01-012024-06-300000081955Control Investments2024-06-300000081955rand:OilAndGasIndustryMember2023-12-310000081955BMP Food Service Supply Holdco, LLC $7,035,000 Second Amended and Restated Term Note, $4,820,000 at 12%, $2,215,000 at 13%2023-01-012023-12-310000081955Seybert’s Billiards Corporation - $1,435,435 Term Note at 12%2022-12-310000081955Carlyle Secured Lending Inc. - 86,000 shares2023-01-012023-12-3100000819552024-08-060000081955rand:LoanInvestmentsMember2024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:ClearviewSocialIncMemberus-gaap:EquitySecuritiesMember2023-01-012023-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:ClearviewSocialIncMember2023-01-012023-06-300000081955GoNoodle, Inc. - Warrant for 47,324 Series C Preferred2023-12-310000081955Highland All About People Holdings, Inc. - $3,000,000 Term Note at 12%2024-01-012024-06-300000081955rand:NetUnrealizedAppreciationDepreciationOfInvestmentMember2023-01-012023-06-300000081955us-gaap:InvestmentAffiliatedIssuerNoncontrolledMember2023-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:LoanInvestmentsMember2023-12-310000081955Filterworks Acquisition USA, LLC2023-01-012023-12-310000081955PostProcess Technologies, Inc. - 360,002 Series A1 Preferred2023-01-012023-12-310000081955SciAps, Inc. - Warrant to purchase Series D-1 Preferred2024-01-012024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:AffiliateLoanAndDebtInvestmentsMember2024-06-300000081955Carolina Skiff LLC - 6.0825% Class A Common2023-12-310000081955Seybert’s Billiards Corporation2023-12-310000081955rand:AutomotiveMember2023-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:SomersetGasTransmissionCompanyLlcMemberus-gaap:EquitySecuritiesMember2023-01-012023-06-300000081955Tilson Technology Management, Inc. - *120,000 Series B Preferred2024-06-300000081955Tilson Technology Management, Inc. - *15,385 Series E Preferred2023-12-310000081955SciAps, Inc. - 147,059 Series D Convertible Preferred2024-01-012024-06-300000081955Highland All About People Holdings, Inc. - 1,000,000 Class A Units2023-01-012023-12-310000081955FCM Industries Holdco LLC2024-06-300000081955Seybert’s2023-12-310000081955Caitec, Inc. - $1,750,000 Subordinated Secured Promissory Note One2023-12-310000081955rand:MAndTBankMemberrand:CreditAgreementMemberus-gaap:RevolvingCreditFacilityMember2022-06-272022-06-270000081955FCM Industries Holdco LLC - $3,380,000 Term Note at 13%2024-06-300000081955rand:ScenarioOneMembersrt:MaximumMember2024-01-012024-06-300000081955Inter-National Electronic Alloys LLC d/b/a EFINEA - $3,288,235 Term Note2024-01-012024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:LoanInvestmentsMemberrand:MattisonAvenueHoldingsLlcMember2023-01-012023-06-300000081955Applied Image, Inc. - Warrant for 1,167 shares2024-01-012024-06-300000081955Filterworks Acquisition USA, LLC - 417.7 shares Class A-0 Units2023-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:MattisonAvenueHoldingsLlcMember2024-01-012024-06-300000081955us-gaap:AdditionalPaidInCapitalMember2024-03-310000081955Applied Image, Inc. - $1,750,000 Term Note2023-01-012023-12-310000081955Filterworks Acquisition USA, LLC - 417.7 shares Class A-0 Units2024-06-300000081955Control Investments2024-01-012024-06-300000081955us-gaap:InvestmentAffiliatedIssuerNoncontrolledMember2024-06-300000081955FS KKR Capital Corp. - 48,000 shares2023-12-310000081955Control Investments - 6.7% of net assets2024-06-300000081955DSD Operating, LLC - $3,063,276 Term Note at 12%2023-01-012023-12-310000081955us-gaap:FairValueInputsLevel3Memberus-gaap:DebtSecuritiesMember2023-01-012023-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:SomersetGasTransmissionCompanyLlcMember2023-01-012023-06-300000081955Seybert’s Billiards Corporation - $6,099,131 Third Amended and Restated Term Note at 12%2024-01-012024-06-300000081955Control and Affiliate Investments2023-12-310000081955us-gaap:TreasuryStockCommonMember2023-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:TilsonTechnologyManagementIncMember2024-01-012024-06-300000081955BMP Swanson Holdco, LLC2022-12-310000081955Affiliate Investments2023-12-310000081955Carolina Skiff LLC - 6.0825% Class A Common Membership Interest2022-12-310000081955rand:TilsonTechnologyManagementIncMember2023-01-012023-12-310000081955rand:InvestmentManagementAgreementMember2023-04-012023-06-300000081955Caitec, Inc. - $1,750,000 Subordinated Secured Promissory Note2023-12-310000081955us-gaap:InvestmentAffiliatedIssuerControlledMember2023-04-012023-06-300000081955us-gaap:FairValueInputsLevel3Memberus-gaap:DebtSecuritiesMemberrand:SeybertBilliardsCorporationMember2024-01-012024-06-300000081955Pressure Pro, Inc. - $3,000,000 Term Note 2024-06-300000081955Pressure Pro, Inc. - $3,000,000 Term Note at 12%2023-12-310000081955BMP Food Service Supply Holdco, LLC - $2,215,000 at 13% Second Amended and Restated Term Note2024-06-300000081955us-gaap:FairValueInputsLevel3Memberus-gaap:DebtSecuritiesMember2022-12-310000081955SciAps, Inc. - 113,636 Series C Convertible Preferred2024-06-300000081955GoNoodle, Inc. - Warrant for 47,324 Series C Preferred2023-01-012023-12-310000081955Seybert’s Billiards Corporation - $1,435,435 Term Note2023-01-012023-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:MountainRegionalEquipmentSolutionsMemberus-gaap:DebtSecuritiesMember2024-01-012024-06-300000081955rand:InvestmentsAtFairValueMemberrand:DistributionMemberrand:IndustryConcentrationRiskMember2024-06-300000081955Open Exchange, Inc - 397,899 Common2023-12-310000081955PostProcess Technologies, Inc. - 360,002 Series A1 Preferred2024-06-300000081955HDI Acquisition LLC. - $1,245,119 Term Loan2023-12-310000081955Applied Image, Inc. - $1,750,000 Term Note at 10% through February 1, 20292024-06-300000081955Mountain Regional Equipment Solutions - 37,991 Common Units2024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:ItaAcquisitionLlcMember2024-01-012024-06-300000081955BMP Food Service Supply Holdco, LLC - 7,035,000 Second Amended and Restated Term Note, $4,820,0002023-12-310000081955rand:SeybertsBilliardsCorporationMember2023-01-012023-12-310000081955rand:SoftwareMember2023-12-310000081955Caitec, Inc.2024-06-300000081955Tilson Technology Management, Inc. - 70,176 Series D Preferred2022-12-310000081955BMP Swanson Holdco, LLC - $1,600,000 Term Note at 12%2023-12-310000081955us-gaap:FairValueInputsLevel3Memberus-gaap:DebtSecuritiesMember2024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:GonoodleIncMember2024-01-012024-06-300000081955BMP Swanson Holdco, LLC2023-12-3100000819552022-12-310000081955Filterworks Acquisition USA, LLC d/b/a Autotality - $2,283,702 Term Note2023-12-310000081955SciAps, Inc. - 187,500 Series A Preferred2022-12-310000081955ITA Acquisition, LLC - 1,124 Class A Preferred Units and 1,924 Class B Common Units2023-01-012023-12-310000081955Tilson Technology Management, Inc. - 23,077 Series F Preferred2022-12-310000081955ITA Acquisition, LLC - $1,500,000 Term Note2024-01-012024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:HdiAcquisitionLlcMemberus-gaap:DebtSecuritiesMember2024-01-012024-06-300000081955us-gaap:FairValueInputsLevel1Memberus-gaap:EquitySecuritiesMember2024-06-300000081955Highland All About People Holdings, Inc. - $3,000,000 Term Note at 12%2023-01-012023-12-310000081955ITA Acquisition, LLC $1,500,000 Term Note at 12%2023-01-012023-12-310000081955SciAps, Inc. - 113,636 Series C Convertible Preferred2023-01-012023-12-310000081955Carolina Skiff LLC - 6.0825% Class A Common2024-01-012024-06-300000081955BMP Food Service Supply Holdco, LLC - $7,035,000 Second Amended and Restated Term Note2024-01-012024-06-300000081955BMP Swanson Holdco, LLC - Preferred Membership Interest for 9.29%2023-12-310000081955GoNoodle, Inc. - Warrant for 21,948 Series D Preferred2023-01-012023-12-310000081955Inter-National Electronic Alloys LLC d/b/a EFINEA2024-06-300000081955us-gaap:RetainedEarningsMember2022-12-310000081955LIABILITIES IN EXCESS OF OTHER ASSETS - (27.0%)2024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:BmpFoodServiceSupplyHoldcoLlcMemberus-gaap:DebtSecuritiesMember2024-01-012024-06-300000081955BMP Food Service Supply Holdco, LLC - 15.4% Preferred Interest2023-12-310000081955Nailbiter, Inc. - $2,250,000 Subordinated Secured Promissory Note2024-01-012024-06-300000081955us-gaap:InvestmentAffiliatedIssuerControlledMember2024-04-012024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:BmpFoodServiceSupplyHoldcoLlcMemberus-gaap:DebtSecuritiesMember2023-01-012023-06-300000081955Caitec, Inc. - 36,261 Series A Preferred.2023-01-012023-12-310000081955PostProcess Technologies, Inc. - 360,002 Series A1 Preferred2024-01-012024-06-300000081955Seybert’s Billiards Corporation - 5.82 Common shares2024-06-300000081955SciAps, Inc. - 187,500 Series A Preferred2023-01-012023-12-310000081955Applied Image, Inc.2022-12-310000081955us-gaap:FairValueInputsLevel3Member2023-12-310000081955Inter-National Electronic Alloys LLC d/b/a EFINEA - 75.3 Class B Preferred Units2024-01-012024-06-300000081955us-gaap:InvestmentUnaffiliatedIssuerMember2024-06-300000081955Seybert’s Billiards Corporation - Warrant for 4% Membership Interest One2023-12-310000081955us-gaap:RetainedEarningsMember2023-03-310000081955SciAps, Inc. - 274,299 Series A1 Convertible Preferred2023-12-310000081955Inter-National Electronic Alloys LLC - $3,288,235 Term Note at 12%2023-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:MicrocisionLlcMember2023-01-012023-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:PressureProIncMember2024-01-012024-06-300000081955Filterworks Acquisition USA, LLC2022-12-310000081955srt:MinimumMemberrand:ScenarioTwoMember2024-01-012024-06-300000081955ITA Acquisition, LLC - 1,124 Class A Preferred Units2023-12-310000081955Carolina Skiff LLC - 6.0825% Class A Common Membership Interest2023-01-012023-12-310000081955Highland All About People Holdings, Inc. - $3,000,000 Term Note at 12%2023-12-310000081955Pressure Pro, Inc.2023-01-012023-12-310000081955TOTAL INVESTMENTS – 126.8%2023-12-310000081955DSD Operating, LLC 1,067 Class A Preferred shares2022-12-310000081955Control and Affiliate Investments2022-12-310000081955SciAps, Inc. - 147,059 Series D Convertible Preferred2023-12-310000081955FCM Industries Holdco LLC $3,380,000 Term Note at 13%2023-12-310000081955OnCore Golf Technology, Inc. - 300,483 Preferred AA2024-06-300000081955rand:TilsonTechnologyManagementIncMember2024-01-012024-06-300000081955Mezmeriz, Inc. - 1,554,565 Series Seed Preferred2024-01-012024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:LoanInvestmentsMemberrand:MattisonAvenueHoldingsLlcMember2024-01-012024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:NonControlAndNonAffiliateEquityInvestmentsMember2024-06-300000081955Seybert’s Billiards Corporation - $1,435,435 Term Note2024-01-012024-06-300000081955rand:InvestmentsAtFairValueMemberrand:BdcInvestmentFundsMemberrand:IndustryConcentrationRiskMember2024-06-300000081955GoNoodle, Inc.2024-06-300000081955FS KKR Capital Corp. - 48,000 shares2024-01-012024-06-300000081955Caitec, Inc. - 150 Class A Units2024-06-3000000819552024-01-012024-03-310000081955Nailbiter, Inc. - $2,250,000 Subordinated Secured Promissory Note2023-12-310000081955Control Investments - 6.8% of net assets2023-12-310000081955rand:ManufacturingMember2023-12-310000081955Lumious - $850,000 Replacement Term Note2023-01-012023-12-310000081955Seybert’s Billiards Corporation - $4,139,444 Term Note at 12%2022-12-310000081955FS KKR Capital Corp. - 48,000 shares2023-01-012023-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:PressureProIncMember2023-01-012023-06-300000081955Subtotal Non-Control/Non-Affiliate Investments2023-12-310000081955Knoa Software, Inc.2024-01-012024-06-300000081955Open Exchange2023-12-310000081955Filterworks Acquisition USA, LLC - 626.2 shares Class A-1 Units2024-06-300000081955us-gaap:EquitySecuritiesMember2024-06-300000081955Applied Image, Inc. - Warrant for 1,167 shares2023-12-310000081955Inter-National Electronic Alloys LLC d/b/a EFINEA - 75.3 Class B Preferred Units2024-06-300000081955FCM Industries Holdco, LLC - $3,380,000 Term Note at 13%2024-06-300000081955rand:MAndTBankMemberrand:CreditAgreementMemberus-gaap:SecuredOvernightFinancingRateSofrOvernightIndexSwapRateMemberus-gaap:RevolvingCreditFacilityMember2022-06-272022-06-270000081955FCM Industries Holdco LLC - $3,380,000 Term Note at 13%2023-12-310000081955Seybert’s Billiards Corporation - 4,139,444 Term Note2023-01-012023-12-310000081955Inter-National Electronic Alloys LLC - $3,288,235 Term Note at 12%2024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:KnoaSoftwareIncMember2024-01-012024-06-300000081955Non-Control/Non-Affiliate Investments - Net assets2024-06-300000081955Inter-National Electronic Alloys LLC - $3,288,235 Term Note at 12%2023-01-012023-12-310000081955BMP Food Service Supply Holdco, LLC - 7,035,000 Second Amended and Restated Term Note, $4,820,0002024-06-300000081955BMP Food Service Supply Holdco, LLC - $7,035,000 Second Amended and Restated Term Note, $4,820,000 at 12%, $2,215,000 at 13%2024-01-012024-06-300000081955Tilson Technology Management, Inc. - *21,391 Series C Preferred2023-01-012023-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:SocialflowIncMemberus-gaap:EquitySecuritiesMember2023-01-012023-06-300000081955Filterworks Acquisition USA, LLC d/b/a Autotality - 626.2 shares Class A-1 Units2023-12-310000081955us-gaap:RetainedEarningsMember2024-04-012024-06-300000081955BMP Swanson Holdco, LLC - $1,600,000 Term Note at 12%2024-01-012024-06-3000000819552023-12-310000081955DSD Operating, LLC 1,067 Class A Preferred shares2023-12-310000081955ITA Acquisition, LLC 1,124 ITA Acquisition, LLC - 1,924 Class B Common Units.2024-06-300000081955ITA Acquisition, LLC - $2,297,808 Third Amended and Restated Term Note at 12%2024-06-300000081955us-gaap:TreasuryStockCommonMember2022-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:HdiAcquisitionLlcMember2024-01-012024-06-300000081955ITA Acquisition, LLC - 1,124 Class A Preferred Units and 1,924 Class B Common Units2024-06-300000081955Tilson Technology Management, Inc. - 70,176 Series D Preferred2023-12-310000081955Filterworks Acquisition USA, LLC - 626.2 shares Class A-1 Units.2024-06-300000081955Pressure Pro, Inc.2023-12-310000081955SciAps, Inc. - 369,698 Series C1 Convertible Preferred2024-06-300000081955srt:MaximumMember2024-01-012024-06-300000081955rand:InvestmentsAtFairValueMemberrand:IndustryConcentrationRiskMemberrand:ConsumerProductMember2024-06-300000081955rand:ScenarioThreeMember2024-01-012024-06-300000081955Caitec, Inc. - 150 Class A Units2023-12-310000081955Lumious - $850,000 Replacement Term Note2024-06-300000081955us-gaap:FairValueInputsLevel3Memberus-gaap:EquitySecuritiesMemberrand:PressureProIncMember2024-01-012024-06-300000081955Seybert’s Billiards Corporation - $1,435,435 Term Note at 12%2024-01-012024-06-300000081955Knoa Software, Inc.2022-12-310000081955rand:AdministrationAgreementMember2024-01-012024-06-300000081955GoNoodle, Inc. - 1,500,000 Secured Note2023-12-310000081955Caitec, Inc. - $1,750,000 Subordinated Secured Promissory Note One Modified to 14%2024-06-300000081955SciAps, Inc. - 274,299 Series A1 Convertible Preferred2023-01-012023-12-310000081955us-gaap:FairValueInputsLevel3Memberus-gaap:EquitySecuritiesMember2024-01-012024-06-300000081955Highland All About People Holdings, Inc. - 1,000,000 Class A Units2023-12-310000081955Caitec, Inc. - 150 Class A Units2024-01-012024-06-300000081955BMP Food Service Supply Holdco, LLC - $7,035,000 Second Amended and Restated Term Note, $4,820,000 at 12%, $2,215,000 at 13%2023-12-310000081955Applied Image, Inc. - $1,750,000 Term Note at 10% (+2% PIK) through February 1, 20252024-06-300000081955us-gaap:EquitySecuritiesMember2023-12-310000081955BMP Food Service Supply Holdco, LLC 15.4% Preferred Interest2023-01-012023-12-310000081955BMP Food Service Supply Holdco, LLC2024-01-012024-06-300000081955HDI Acquisition LLC. - $1,245,119 Term Loan2024-06-300000081955Filterworks Acquisition USA, LLC - $2,283,702 Term Note at 12%2024-01-012024-06-300000081955Tilson Technology Management, Inc. - *15,385 Series E Preferred2024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:HighlandAllAboutPeopleHoldingsIncMemberus-gaap:DebtSecuritiesMember2024-01-012024-06-300000081955SciAps, Inc. 2023-12-310000081955rand:MAndTBankMemberrand:CreditAgreementMemberus-gaap:RevolvingCreditFacilityMember2022-06-270000081955ITA Acquisition, LLC - 1,924 Class B Common Units2023-12-310000081955BMP Swanson Holdco, LLC - $1,600,000 Term Note at 12%2024-06-300000081955ITA Acquisition, LLC2023-12-310000081955ITA Acquisition, LLC - 1,924 Class B Common Units2024-06-300000081955Filterworks Acquisition USA, LLC d/b/a Autotality2024-06-300000081955us-gaap:CommonStockMember2023-12-310000081955ITA Acquisition, LLC2024-01-012024-06-300000081955rand:InvestmentManagementAgreementMember2023-12-310000081955BMP Food Service Supply Holdco, LLC2023-01-012023-12-310000081955Highland All About People Holdings, Inc. $3,000,000 Term Note at 12%2023-01-012023-12-310000081955rand:InvestmentManagementAgreementMember2023-01-012023-06-300000081955PostProcess Technologies, Inc. - 360,002 Series A1 Preferred2023-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:KnoaSoftwareIncMemberus-gaap:EquitySecuritiesMember2024-01-012024-06-300000081955us-gaap:CommonStockMember2023-06-300000081955Open Exchange, Inc - 397,899 Series C Preferred2024-06-300000081955us-gaap:TreasuryStockCommonMember2023-12-310000081955FCM Industries Holdco LLC - $3,380,000 Term Note at 13%2024-01-012024-06-300000081955Filterworks Acquisition USA, LLC 626.2 shares Class A-1 Units.2022-12-310000081955FCM Industries Holdco LLC2024-01-012024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:GonoodleIncMemberus-gaap:DebtSecuritiesMember2024-01-012024-06-300000081955SciAps, Inc. - 147,059 Series D Convertible Preferred2022-12-3100000819552024-03-310000081955us-gaap:FairValueInputsLevel3Memberrand:FilterworksAcquisitionUsaLlcMemberus-gaap:DebtSecuritiesMember2023-01-012023-06-300000081955rand:InvestmentManagementAgreementMember2024-06-300000081955GoNoodle, Inc. - Warrant for 47,324 Series C Preferred2024-01-012024-06-300000081955Tilson Technology Management, Inc. - 211,567 Class A-1 Units of SQF Holdco LLC2023-12-310000081955Tilson Technology Management, Inc. - 211,567 A-1 Units of SQF Holdco LLC.2024-01-012024-06-300000081955ITA Acquisition, LLC - $1,500,000 Term Note2024-06-300000081955ACV Auctions, Inc, - 319,934 shares2023-01-012023-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:FilterworksAcquisitionUsaLlcMember2024-01-012024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:BmpFoodServiceSupplyHoldcoLlcMemberus-gaap:EquitySecuritiesMember2023-01-012023-06-300000081955TOTAL INVESTMENTS – 134.4%2024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:SocialflowIncMember2023-01-012023-06-300000081955Mattison Avenue Holdings LLC - $5,500,000 Term Note Modified to 14%2024-06-300000081955rand:InvestmentManagementAgreementMember2024-04-012024-06-300000081955DSD Operating, LLC - $3,063,276 Term Note at 12%2022-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:LoanInvestmentsMember2023-06-300000081955Nailbiter, Inc. - $2,250,000 Subordinated Secured Promissory Note2023-01-012023-12-310000081955ITA Acquisition, LLC - $2,297,808 Third Amended and Restated Term Note at 12%2023-12-310000081955Pressure Pro, Inc. - $3,000,000 Term Note at 12%2024-01-012024-06-300000081955Filterworks Acquisition USA, LLC d/b/a Autotality - 626.2 shares Class A-1 Units2024-06-300000081955SciAps, Inc. - 147,059 Series D Convertible Preferred2024-06-300000081955OnCore Golf Technology, Inc. - 300,483 Preferred AA2024-01-012024-06-300000081955Barings BDC, Inc. - 40,000 shares2023-12-310000081955us-gaap:InvestmentUnaffiliatedIssuerMember2024-04-012024-06-300000081955Mattison Avenue Holdings LLC - $5,500,000 Term Note2024-01-012024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:InterNationalElectronicAlloysLlcMemberus-gaap:EquitySecuritiesMember2023-01-012023-06-300000081955srt:MinimumMember2024-01-012024-06-300000081955ITA Acquisition, LLC 1,124 ITA Acquisition, LLC - 1,924 Class B Common Units.2023-12-310000081955Open Exchange, Inc - 397,899 Common2024-06-300000081955Mattison Avenue Holdings LLC. - $1,794,944 Third Amended, Restated and Consolidated Promissory Note2023-01-012023-12-310000081955BMP Swanson Holdco, LLC Preferred Membership Interest for 9.29%2023-12-3100000819552023-04-012023-06-300000081955rand:SeybertsBilliardsCorporationMember2024-01-012024-06-300000081955Tilson Technology Management, Inc. - *120,000 Series B Preferred2023-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:InterNationalElectronicAlloysLlcMemberus-gaap:DebtSecuritiesMember2023-01-012023-06-300000081955Caitec, Inc. - 36,261 Series A Preferred2023-01-012023-12-310000081955Filterworks Acquisition USA, LLC $2,283,702 Term Note at 12%2023-12-310000081955ITA Acquisition, LLC - $2,297,808 Third Amended and Restated Term Note at 12% (+5% PIK) through September 30, 20242024-06-300000081955Caitec, Inc. - 150 Class A Units One2023-01-012023-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:MicrocisionLlcMemberus-gaap:EquitySecuritiesMember2023-01-012023-06-300000081955us-gaap:SubsequentEventMember2024-07-310000081955ITA Acquisition, LLC - $2,297,808 Amended and Restated Term Note at 12%2023-01-012023-12-310000081955Tilson Technology Management, Inc. - 23,077 Series F Preferred2023-01-012023-12-310000081955Mezmeriz, Inc. - 1,554,565 Series Seed Preferred2023-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:FilterworksAcquisitionUsaLlcMemberus-gaap:DebtSecuritiesMember2024-01-012024-06-300000081955Filterworks Acquisition USA, LLC2023-12-310000081955Mountain Regional Equipment Solutions - 37,991 Common Units2024-01-012024-06-300000081955rand:CreditAgreementMemberus-gaap:RevolvingCreditFacilityMember2024-01-012024-06-300000081955SciAps, Inc. - 274,299 Series A1 Convertible Preferred2022-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:SeybertBilliardsCorporationMember2023-01-012023-06-300000081955SciAps, Inc. - 274,299 Series A1 Convertible Preferred2024-06-300000081955Investments, NET ASSETS - 100%2024-06-300000081955rand:ScenarioThreeMembersrt:MinimumMember2024-01-012024-06-300000081955Seybert’s Billiards Corporation - $1,435,435 Term Note at 12%2024-06-300000081955rand:SciapsIncMember2023-01-012023-12-310000081955FCM Industries Holdco LLC $420,000 Convertible Note at 10%2024-01-012024-06-300000081955Pressure Pro, Inc. - Warrant for 10% Membership Interest2023-12-310000081955Knoa Software, Inc. - 973,533 Series A-1 Convertible Preferred2023-01-012023-12-310000081955us-gaap:FairValueInputsLevel3Memberus-gaap:DebtSecuritiesMember2023-06-300000081955BMP Swanson Holdco, LLC $1,600,000 Term Note at 12%2023-12-310000081955Tilson Technology Management, Inc.2023-12-310000081955Knoa Software, Inc. - 973,533 Series A-1 Convertible Preferred2024-06-300000081955GoNoodle, Inc. - Warrant for 47,324 Series C Preferred2024-06-300000081955Nailbiter, Inc. - $2,250,000 Subordinated Secured Promissory Note2024-06-300000081955SciAps, Inc. - $2,090,000 Subordinated Promissory Note2024-01-012024-06-300000081955Inter-National Electronic Alloys LLC2024-06-300000081955SciAps, Inc. - 187,500 Series A Preferred2023-12-310000081955Caitec, Inc. - 36,261 Series A Preferred One2024-06-300000081955BMP Food Service Supply Holdco, LLC $7,035,000 Second Amended and Restated Term Note, $4,820,000 at 12%, $2,215,000 at 13%2023-12-310000081955BMP Food Service Supply Holdco, LLC $7,035,000 Second Amended and Restated Term Note, $4,820,000 at 12%, $2,215,000 at 13%2022-12-310000081955ITA Acquisition, LLC - $2,297,808 Amended and Restated Term Note at 12%2022-12-310000081955rand:ManufacturingMemberrand:InvestmentsAtFairValueMemberrand:IndustryConcentrationRiskMember2024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:TilsonTechnologyManagementIncMemberus-gaap:EquitySecuritiesMember2024-01-012024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:MountainRegionalEquipmentSolutionsMemberus-gaap:EquitySecuritiesMember2024-01-012024-06-300000081955Subtotal Affiliate Investments2024-06-300000081955Seybert’s Billiards Corporation - Warrant for 4% Membership Interest One2024-06-300000081955us-gaap:FairValueInputsLevel3Memberus-gaap:DebtSecuritiesMemberrand:FcmIndustriesHoldcoLlcMember2024-01-012024-06-300000081955Seybert’s Billiards Corporation - Warrant for 4% Membership Interest2023-01-012023-12-310000081955Knoa Software, Inc. - 1,876,922 Series B Preferred2023-12-310000081955BMP Swanson Holdco, LLC - $1,600,000 Term Note2024-01-012024-06-300000081955Tilson Technology Management, Inc. - 15,385 Series E Preferred2024-01-012024-06-300000081955Applied Image, Inc. - Warrant for 1,167 shares2024-06-300000081955Seybert’s Billiards Corporation - Warrant for 4% Membership Interest2022-12-310000081955Seybert’s Billiards Corporation - 5.82 Common shares2023-01-012023-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:DsdOperatingLlcMemberus-gaap:EquitySecuritiesMember2023-01-012023-06-300000081955BMP Food Service Supply Holdco, LLC 15.4% Preferred Interest2023-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:LoanInvestmentsMember2024-01-012024-06-300000081955us-gaap:FairValueInputsLevel1Member2023-12-310000081955Filterworks Acquisition USA, LLC d/b/a Autotality - 626.2 shares Class A-1 Units2024-01-012024-06-300000081955Tilson Technology Management, Inc. - 21,391 Series C Preferred2022-12-310000081955DSD Operating, LLC2023-01-012023-12-310000081955BMP Swanson Holdco, LLC - Preferred Membership Interest for 9.29%2024-01-012024-06-300000081955Investments, NET ASSETS - 100%2023-12-310000081955SciAps, Inc. 2022-12-310000081955Control Investments2022-12-310000081955Inter-National Electronic Alloys LLC d/b/a EFINEA - $3,288,235 Term Note2024-06-300000081955Caitec, Inc. - 150 Class A Units One2024-06-300000081955BMP Food Service Supply Holdco, LLC 15.4% Preferred Interest2022-12-310000081955us-gaap:InvestmentAffiliatedIssuerNoncontrolledMember2024-01-012024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:NonControlAndNonAffiliateLoanAndDebtInvestmentsMember2024-06-300000081955rand:OpenExchangeIncMemberus-gaap:FairValueInputsLevel3Memberus-gaap:EquitySecuritiesMember2023-01-012023-06-300000081955ITA Acquisition, LLC - $1,500,000 Term Note at 12% (+5% PIK) through September 30, 20242024-06-300000081955Pressure Pro, Inc. - $3,000,000 Term Note 2024-01-012024-06-300000081955us-gaap:InvestmentAffiliatedIssuerNoncontrolledMember2024-04-012024-06-300000081955us-gaap:EstimateOfFairValueFairValueDisclosureMember2024-06-300000081955FCM Industries Holdco LLC $420,000 Convertible Note at 10%2024-06-300000081955us-gaap:EstimateOfFairValueFairValueDisclosureMember2023-12-310000081955Tilson Technology Management, Inc. - 211,567 Class A-1 Units of SQF Holdco LLC2022-12-310000081955us-gaap:RetainedEarningsMember2024-03-310000081955Mountain Regional Equipment Solutions - $3,000,000 Term Note2024-06-300000081955Filterworks Acquisition USA, LLC 417.7 shares Class A-0 Units2022-12-310000081955Pressure Pro, Inc. - Warrant for 10% Membership Interest2023-01-012023-12-310000081955Tilson Technology Management, Inc. - 21,391 Series C Preferred2024-06-300000081955Carolina Skiff LLC - 6.0825% Class A Common2024-06-300000081955Tilson Technology Management, Inc. - 120,000 Series B Preferred2022-12-310000081955ITA Acquisition, LLC - 1,124 Class A Preferred Units and 1,924 Class B Common Units2023-12-310000081955us-gaap:TreasuryStockCommonMember2023-03-310000081955SciAps, Inc. - 147,059 Series D Convertible Preferred2023-01-012023-12-310000081955SciAps, Inc. - 369,698 Series C1 Convertible Preferred2023-01-012023-12-310000081955Inter-National Electronic Alloys LLC - 75.3 Class B Preferred Units2023-12-310000081955Tilson Technology Management, Inc. - 250 Class D-1 Units of SQF Holdco LLC2023-01-012023-12-310000081955Filterworks Acquisition USA, LLC - 417.7 shares Class A-0 Units2024-01-012024-06-300000081955us-gaap:AdditionalPaidInCapitalMember2023-06-300000081955Seybert’s Billiards Corporation - Warrant for 4% Membership Interest One2023-01-012023-12-310000081955Mountain Regional Equipment Solutions - $3,000,000 Term Note2024-01-012024-06-300000081955rand:NetUnrealizedAppreciationDepreciationOfInvestmentMember2024-01-012024-06-300000081955ITA Acquisition, LLC2024-06-300000081955Tilson Technology Management, Inc. - 70,176 Series D Preferred2024-06-300000081955Knoa Software, Inc. - 973,533 Series A-1 Convertible Preferred2023-12-310000081955Tilson Technology Management, Inc. - 23,077 Series F Preferred2024-01-012024-06-300000081955us-gaap:InvestmentAffiliatedIssuerControlledMember2023-01-012023-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:CaitecIncMember2024-01-012024-06-300000081955Tilson Technology Management, Inc. - *120,000 Series B Preferred2023-01-012023-12-310000081955Tilson Technology Management, Inc. - *21,391 Series C Preferred2024-06-300000081955BMP Swanson Holdco, LLC Preferred Membership Interest for 9.29%2023-01-012023-12-310000081955Knoa Software, Inc.2023-12-310000081955srt:MinimumMember2023-12-310000081955Tilson Technology Management, Inc. - *21,391 Series C Preferred2023-12-310000081955srt:MaximumMember2024-06-300000081955Pressure Pro, Inc. - Warrant for 10% Membership Interest2024-06-300000081955Tilson Technology Management, Inc. - 21,391 Series C Preferred2024-01-012024-06-300000081955BMP Swanson Holdco, LLC2024-06-300000081955Control and Affiliate Investments2023-01-012023-12-310000081955Seybert’s Billiards Corporation - $1,435,435 Term Note at 12%2023-01-012023-12-310000081955Pressure Pro, Inc. - $3,000,000 Term Note at 12%2023-01-012023-12-310000081955Filterworks Acquisition USA, LLC 417.7 shares Class A-0 Units2023-12-310000081955BMP Food Service Supply Holdco, LLC - 7,035,000 Second Amended and Restated Term Note, $2,215,0002024-06-300000081955Filterworks Acquisition USA, LLC d/b/a Autotality - $2,283,702 Term Note2024-01-012024-06-300000081955Barings BDC, Inc. - 40,000 shares2024-06-300000081955Non-Control/Non-Affiliate Investments - Net assets2023-12-310000081955Carolina Skiff LLC - 6.0825% Class A Common2023-01-012023-12-310000081955Seybert’s Billiards Corporation2022-12-310000081955rand:MAndTBankMemberrand:CreditAgreementMemberus-gaap:RevolvingCreditFacilityMember2024-06-300000081955ITA Acquisition, LLC2022-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:SciapsIncMember2024-01-012024-06-300000081955Seybert’s Billiards Corporation - $1,435,435 Term Note2024-06-300000081955Caitec, Inc. - $1,750,000 Subordinated Secured Promissory Note One to 12%2023-12-310000081955Caitec, Inc. - 150 Class A Units2023-01-012023-12-310000081955Knoa Software, Inc. - 1,876,922 Series B Preferred2024-01-012024-06-300000081955Caitec, Inc.2023-12-310000081955rand:BmpFoodServiceSupplyHoldcoLlcMember2023-01-012023-12-310000081955us-gaap:CommonStockMember2024-06-300000081955SciAps, Inc. - 369,698 Series C1 Convertible Preferred2023-12-310000081955rand:InterNationalElectronicAlloysLlcMember2023-01-012023-12-3100000819552024-06-300000081955BMP Swanson Holdco, LLC2023-01-012023-12-310000081955Filterworks Acquisition USA, LLC2024-01-012024-06-300000081955Tilson Technology Management, Inc.2024-01-012024-06-300000081955rand:CreditAgreementMembersrt:MinimumMember2022-06-270000081955us-gaap:FairValueInputsLevel3Memberrand:LoanInvestmentsMember2022-12-310000081955Seybert’s Billiards Corporation2024-06-300000081955srt:MinimumMember2024-06-300000081955OnCore Golf Technology, Inc. - 300,483 Preferred AA2023-12-310000081955SciAps, Inc. - 117,371 Series B Convertible Preferred2023-01-012023-12-310000081955Tilson Technology Management, Inc. - 120,000 Series B Preferred2023-01-012023-12-310000081955BMP Food Service Supply Holdco, LLC2023-12-310000081955Seybert’s Billiards Corporation - Warrant for 4% Membership Interest2023-12-310000081955SciAps, Inc. - 113,636 Series C Convertible Preferred2022-12-310000081955Filterworks Acquisition USA, LLC d/b/a Autotality -417.7 shares Class A-0 Units2023-01-012023-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:SciapsIncMemberus-gaap:DebtSecuritiesMember2023-01-012023-06-300000081955GoNoodle, Inc. - Warrant for 21,948 Series D Preferred2023-12-310000081955Seybert’s Billiards Corporation - 4,139,444 Term Note2023-12-310000081955us-gaap:CommonStockMember2024-01-012024-06-300000081955Seybert’s Billiards Corporation - $4,139,444 Term Note at 12%2023-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:AffiliateInvestmentsMember2024-06-300000081955SciAps, Inc. - Warrant to purchase Series D-1 Preferred2023-01-012023-12-310000081955Caitec, Inc. - $1,750,000 Subordinated Secured Promissory Note One2024-06-300000081955BMP Food Service Supply Holdco, LLC - $4,820,000 at 12% Second Amended and Restated Term Note2024-06-300000081955Filterworks Acquisition USA, LLC $2,283,702 Term Note at 12%2023-01-012023-12-310000081955Open Exchange, Inc - 397,899 Common2024-01-012024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:InterNationalElectronicAlloysLlcMember2024-01-012024-06-300000081955Affiliate Investments2022-12-310000081955us-gaap:FairValueInputsLevel3Member2022-12-310000081955us-gaap:InvestmentAffiliatedIssuerNoncontrolledMember2023-04-012023-06-300000081955Caitec, Inc. - 36,261 Series A Preferred2023-12-310000081955SciAps, Inc. - 117,371 Series B Convertible Preferred2022-12-310000081955SciAps, Inc. - 187,500 Series A Preferred2024-01-012024-06-300000081955Tilson Technology Management, Inc. - 15,385 Series E Preferred2022-12-310000081955Lumious - $850,000 Replacement Term Note2024-01-012024-06-300000081955Highland All About People Holdings, Inc. $3,000,000 Term Note at 12%2023-12-310000081955us-gaap:TreasuryStockCommonMember2024-06-300000081955Caitec, Inc. - $1,750,000 Subordinated Secured Promissory Note to 12%2023-12-310000081955ITA Acquisition, LLC - $2,297,808 Amended and Restated Term Note at 12% (+5% PIK) through September 30, 20242023-12-310000081955us-gaap:AdditionalPaidInCapitalMember2023-12-310000081955GoNoodle, Inc. - 1,500,000 Secured Note2023-01-012023-12-310000081955FCM Industries Holdco LLC2023-01-012023-12-310000081955Seybert’s Billiards Corporation - 6,099,131 Third Amended and Restated Term Note at 12%2024-06-300000081955DSD Operating, LLC 1,067 Class A Preferred shares2023-01-012023-12-310000081955us-gaap:FairValueInputsLevel3Memberus-gaap:DebtSecuritiesMemberrand:SeybertBilliardsCorporationMember2023-01-012023-06-300000081955Tilson Technology Management, Inc. - 250 Class D-1 Units of SQF Holdco LLC2024-01-012024-06-300000081955Control Investments2023-12-310000081955Highland All About People Holdings, Inc. 1,000,000 Class A Units2023-01-012023-12-310000081955us-gaap:RetainedEarningsMember2023-06-300000081955FCM Industries Holdco LLC - $420,000 Convertible Note at 10%2023-12-310000081955Filterworks Acquisition USA, LLC d/b/a Autotality2023-12-310000081955Caitec, Inc. - $1,750,000 Subordinated Secured Promissory Note2024-06-300000081955us-gaap:FairValueInputsLevel3Member2023-01-012023-06-300000081955PennantPark Investment Corporation - 195,000 shares2023-12-310000081955BMP Swanson2023-12-310000081955Seybert’s2024-06-300000081955Inter-National Electronic Alloys LLC 75.3 Class B Preferred Units2023-01-012023-12-310000081955Ares Capital Corporation - 21,000 shares2023-01-012023-12-310000081955BMP Swanson Holdco, LLC - $1,600,000 Term Note2023-12-310000081955us-gaap:FairValueInputsLevel3Member2024-06-300000081955ACV Auctions, Inc, - 319,934 shares2023-12-310000081955Highland All About People Holdings, Inc.2024-01-012024-06-300000081955Highland All About People Holdings, Inc.2024-06-300000081955BMP Swanson Holdco, LLC - $1,600,000 Term Note2023-01-012023-12-310000081955Tilson Technology Management, Inc. - 70,176 Series D Preferred2024-01-012024-06-300000081955Ares Capital Corporation - 21,000 shares2023-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:SciapsIncMember2023-01-012023-06-300000081955Filterworks Acquisition USA, LLC d/b/a Autotality - 626.2 shares Class A-1 Units2023-01-012023-12-310000081955GoNoodle, Inc. - Warrant for 21,948 Series D Preferred2024-06-300000081955rand:CreditAgreementMemberus-gaap:RevolvingCreditFacilityMember2023-04-012023-06-300000081955BMP Food Service Supply Holdco, LLC - 7,035,000 Second Amended and Restated Term Note, $2,215,0002023-12-310000081955Caitec, Inc. - 150 Class A Units One2023-12-310000081955Open Exchange, Inc - 397,899 Series C Preferred2024-01-012024-06-300000081955Carlyle Secured Lending Inc. - 86,000 shares2023-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:MattisonAvenueHoldingsLlcMember2023-01-012023-06-3000000819552024-04-012024-06-3000000819552023-01-012023-06-300000081955Affiliate Investments – Net assets2023-12-310000081955Caitec, Inc. - $1,750,000 Subordinated Secured Promissory Note2024-01-012024-06-300000081955Tilson Technology Management, Inc. - 211,567 A-1 Units of SQF Holdco LLC2024-01-012024-06-300000081955Highland All About People Holdings, Inc. 1,000,000 Class A Units2023-12-310000081955Tilson Technology Management, Inc.2024-06-300000081955Affiliate Investments2023-01-012023-12-310000081955DSD Operating, LLC2022-12-310000081955us-gaap:FairValueInputsLevel1Memberus-gaap:EquitySecuritiesMember2023-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:BmpFoodServiceSupplyHoldcoLlcMemberus-gaap:EquitySecuritiesMember2024-01-012024-06-300000081955SciAps, Inc. - 369,698 Series C1 Convertible Preferred2022-12-3100000819552023-06-300000081955PennantPark Investment Corporation - 195,000 shares2023-01-012023-12-310000081955FCM Industries Holdco, LLC - $3,380,000 Term Note at 13%2024-01-012024-06-300000081955Applied Image, Inc. - $1,750,000 Term Note at 10%2024-01-012024-06-300000081955Tilson Technology Management, Inc. - 120,000 Series B Preferred2024-06-300000081955rand:InvestmentsAtFairValueMemberrand:IndustryConcentrationRiskMember2024-06-300000081955Highland All About People Holdings, Inc. - 1,000,000 Class A Units2024-01-012024-06-300000081955rand:LoanInvestmentsMember2023-12-310000081955Open Exchange, Inc - 397,899 Series C Preferred2023-12-310000081955us-gaap:InvestmentAffiliatedIssuerControlledMember2024-06-300000081955FCM Industries Holdco LLC - $3,380,000 Term Note at 13%2023-01-012023-12-310000081955us-gaap:RetainedEarningsMember2023-01-012023-06-300000081955Tilson Technology Management, Inc. - *120,000 Series B Preferred2024-01-012024-06-300000081955rand:ProfessionalServicesMember2023-12-310000081955Seybert’s Billiards Corporation - 6,099,131 Third Amended and Restated Term Note at 12%2024-01-012024-06-300000081955Applied Image, Inc. - $1,750,000 Term Note at 10%2023-01-012023-12-310000081955Seybert’s Billiards Corporation - $4,139,444 Term Note at 12%2023-01-012023-12-310000081955BMP Food Service Supply2023-12-310000081955BMP Food Service Supply Holdco, LLC - 7,035,000 Second Amended and Restated Term Note2023-12-310000081955Barings BDC, Inc. - 40,000 shares2024-01-012024-06-300000081955us-gaap:FairValueInputsLevel3Memberus-gaap:EquitySecuritiesMember2023-01-012023-06-300000081955Tilson Technology Management, Inc.2022-12-310000081955Affiliate Investments2024-06-300000081955Tilson Technology Management, Inc. - 211,567 A-1 Units of SQF Holdco LLC.2023-01-012023-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:LoanInvestmentsMemberrand:ItaAcquisitionLlcMember2023-01-012023-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:TilsonTechnologyManagementIncMember2023-01-012023-06-300000081955BMP Swanson Holdco, LLC $1,600,000 Term Note at 12%2022-12-310000081955us-gaap:InvestmentAffiliatedIssuerNoncontrolledMember2023-01-012023-06-300000081955BMP Food Service Supply Holdco, LLC - 15.4% Preferred Interest2024-06-300000081955BMP Food Service Supply2024-06-300000081955Highland All About People Holdings, Inc. - $3,000,000 Term Note at 12% 2024-06-300000081955Applied Image, Inc. - $1,750,000 Term Note at 10%2024-06-300000081955rand:SciapsIncMember2024-01-012024-06-300000081955Tilson Technology Management, Inc. - 120,000 Series B Preferred2024-01-012024-06-300000081955us-gaap:SubsequentEventMember2024-07-312024-07-310000081955us-gaap:FairValueInputsLevel3Memberrand:HdiAcquisitionLlcMemberus-gaap:DebtSecuritiesMember2023-01-012023-06-300000081955Applied Image, Inc.2023-01-012023-12-310000081955us-gaap:CommonStockMember2022-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:ItaAcquisitionLlcMember2023-01-012023-06-300000081955us-gaap:DebtSecuritiesMember2023-12-310000081955Tilson Technology Management, Inc. - *15,385 Series E Preferred2024-01-012024-06-300000081955us-gaap:FairValueInputsLevel3Memberus-gaap:DebtSecuritiesMember2024-01-012024-06-300000081955SciAps, Inc. - 187,500 Series A Preferred2024-06-300000081955Mezmeriz, Inc. - 1,554,565 Series Seed Preferred2024-06-300000081955Nailbiter, Inc.2024-06-300000081955Carolina Skiff LLC - 6.0825% Class A Common Membership Interest2023-12-310000081955us-gaap:InvestmentAffiliatedIssuerControlledMember2023-12-310000081955Seybert’s Billiards Corporation - $6,099,131 Third Amended and Restated Term Note at 12%2024-06-300000081955Knoa Software, Inc. - 1,876,922 Series B Preferred2023-01-012023-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:DsdOperatingLlcMember2023-01-012023-06-300000081955Tilson Technology Management, Inc. - 250 Class D-1 Units of SQF Holdco LLC2024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:FilterworksAcquisitionUsaLlcMemberus-gaap:EquitySecuritiesMember2024-01-012024-06-300000081955Inter-National Electronic Alloys LLC $3,288,235 Term Note at 12%2023-01-012023-12-310000081955Tilson Technology Management, Inc. - *70,176 Series D Preferred2023-12-310000081955Caitec, Inc. - $1,750,000 Subordinated Secured Promissory Note One2024-01-012024-06-300000081955SciAps, Inc. - Warrant to purchase Series D-1 Preferred2024-06-300000081955Filterworks Acquisition USA, LLC - 626.2 shares Class A-1 Units.2024-01-012024-06-300000081955rand:CreditAgreementMemberus-gaap:RevolvingCreditFacilityMember2024-04-012024-06-300000081955DSD Operating, LLC - $3,063,276 Term Note at 12%2023-12-310000081955BMP Food Service Supply Holdco, LLC $4,820,000 at 12% Second Amended and Restated Term Note2023-12-310000081955LIABILITIES IN EXCESS OF OTHER ASSETS - (26.8%)2023-12-310000081955Applied Image, Inc. thereafter 10% February 1, 20292024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:MountainRegionalEquipmentSolutionsMember2024-01-012024-06-300000081955Knoa Software, Inc.2023-01-012023-12-310000081955SciAps, Inc. - 113,636 Series C Convertible Preferred2023-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:BmpFoodServiceSupplyHoldcoLlcMember2023-01-012023-06-300000081955us-gaap:InvestmentUnaffiliatedIssuerMember2023-04-012023-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:SciapsIncMemberus-gaap:EquitySecuritiesMember2024-01-012024-06-300000081955SciAps, Inc. - 369,698 Series C1 Convertible Preferred2024-01-012024-06-300000081955ITA Acquisition, LLC - $1,500,000 Term Note at 12% (+5% PIK) through September 30, 20242023-12-310000081955Applied Image, Inc. - $1,750,000 Term Note2024-01-012024-06-300000081955Seybert’s Billiards Corporation - 5.82 Common shares2024-01-012024-06-300000081955rand:NetRealizedGainLossOfInvestmentMember2024-01-012024-06-300000081955us-gaap:FairValueInputsLevel3Memberus-gaap:EquitySecuritiesMember2022-12-310000081955SciAps, Inc. - 274,299 Series A1 Convertible Preferred2024-01-012024-06-300000081955Subtotal Non-Control/Non-Affiliate Investments2024-06-300000081955Filterworks Acquisition USA, LLC d/b/a Autotality - 417.7 shares Class A-0 Units2024-06-300000081955Caitec, Inc. - $1,750,000 Subordinated Secured Promissory Note2023-01-012023-12-310000081955Filterworks Acquisition USA, LLC d/b/a Autotality - $2,283,702 Term Note2024-06-300000081955rand:ConsumerProductMember2023-12-310000081955BMP Food Service Supply Holdco, LLC - $7,035,000 Second Amended and Restated Term Note, $4,820,000 at 12%, $2,215,000 at 13%2024-06-300000081955BMP Swanson Holdco, LLC - Preferred Membership Interest for 9.29%2024-06-300000081955rand:EastAssetManagementMember2019-11-012019-11-300000081955ITA Acquisition, LLC - 1,124 Class A Preferred Units and 1,924 Class B Common Units2024-01-012024-06-300000081955ITA Acquisition, LLC - $1,500,000 Term Note at 12%2024-06-300000081955Applied Image, Inc. - Warrant for 1,167 shares2023-01-012023-12-310000081955ITA Acquisition, LLC - 1,124 Class A Preferred Units2024-06-300000081955Seybert’s Billiards Corporation - Warrant for 4% Membership Interest2024-01-012024-06-300000081955rand:CreditAgreementMemberus-gaap:RevolvingCreditFacilityMember2024-06-300000081955Highland All About People Holdings, Inc. - 1,000,000 Class A Units2024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:ControlLoanAndDebtInvestmentsMember2024-06-300000081955BMP Swanson Holdco, LLC - $1,600,000 Term Note2024-06-300000081955Tilson Technology Management, Inc. - 23,077 Series F Preferred2024-06-300000081955SciAps, Inc. - $2,090,000 Second Amended and Restated Secured Subordinated Promissory Note at 12%2023-01-012023-12-310000081955Highland All About People Holdings, Inc. - $3,000,000 Term Note at 12%2024-06-300000081955GoNoodle, Inc. - 1,500,000 Secured Note2024-06-300000081955Applied Image, Inc. - $1,750,000 Term Note2023-12-310000081955Tilson Technology Management, Inc. - *70,176 Series D Preferred2024-01-012024-06-300000081955BMP Food Service Supply Holdco, LLC - 15.4% Preferred Interest2024-01-012024-06-300000081955us-gaap:CommonStockMember2023-01-012023-06-300000081955Caitec, Inc. - 36,261 Series A Preferred2024-06-300000081955Filterworks Acquisition USA, LLC - 626.2 shares Class A-1 Units.2023-12-310000081955Control and Affiliate Investments2024-06-300000081955SciAps, Inc.2023-12-310000081955Open Exchange2024-06-300000081955ITA Acquisition, LLC - $1,500,000 Term Note2023-01-012023-12-310000081955SciAps, Inc.2024-06-300000081955FCM Industries Holdco LLC $420,000 Convertible Note at 10%2023-12-310000081955rand:NetRealizedGainLossOfInvestmentMember2023-01-012023-06-300000081955Tilson Technology Management, Inc. - *21,391 Series C Preferred2024-01-012024-06-300000081955Microcision LLC - Membership Interest Purchase Warrant for 5%2023-01-012023-12-310000081955ITA Acquisition, LLC - $1,500,000 Term Note at 12%2023-12-310000081955srt:MaximumMember2023-01-012023-12-310000081955Mountain Regional Equipment Solutions - Warrant for 1% Membership Interest2024-01-012024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:BmpSwansonHoldcoLlcMember2023-01-012023-06-300000081955us-gaap:InvestmentAffiliatedIssuerControlledMember2024-01-012024-06-300000081955Filterworks Acquisition USA, LLC d/b/a Autotality - 417.7 shares Class A-0 Units2024-01-012024-06-300000081955rand:ScenarioTwoMember2024-01-012024-06-300000081955Mountain Regional Equipment Solutions2024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:InterNationalElectronicAlloysLlcMemberus-gaap:DebtSecuritiesMember2024-01-012024-06-300000081955Caitec, Inc. - $1,750,000 Subordinated Secured Promissory Note Modified to 14%2024-06-300000081955ITA Acquisition, LLC $1,500,000 Term Note at 12%2023-12-310000081955us-gaap:FairValueInputsLevel3Memberus-gaap:DebtSecuritiesMemberrand:PressureProIncMember2024-01-012024-06-300000081955Open Exchange, Inc - 397,899 Series C Preferred2023-01-012023-12-310000081955Open Exchange, Inc - 397,899 Common2023-01-012023-12-310000081955FCM Industries Holdco, LLC - $420,000 Convertible Note at 10%2024-01-012024-06-300000081955us-gaap:InvestmentUnaffiliatedIssuerMember2024-01-012024-06-300000081955SciAps, Inc. - $2,090,000 Second Amended and Restated Secured Subordinated Promissory Note at 12%2024-01-012024-06-300000081955Tilson Technology Management, Inc. - 250 Class D-1 Units of SQF Holdco LLC2023-12-3100000819552023-03-310000081955rand:BlockerCorporationMember2024-06-300000081955Nailbiter, Inc. - Interest Receivable $50,0922023-12-310000081955Affiliate Investments2024-01-012024-06-300000081955Caitec, Inc. - 36,261 Series A Preferred2024-01-012024-06-300000081955Tilson Technology Management, Inc. - 21,391 Series C Preferred2023-12-310000081955Nailbiter, Inc. - Warrants for Preferred Stock2023-01-012023-12-310000081955Mattison Avenue Holdings LLC - $5,500,000 Term Note2024-06-300000081955rand:MattisonAvenueHoldingsLlcMember2024-01-012024-06-300000081955us-gaap:FairValueInputsLevel3Memberus-gaap:EquitySecuritiesMemberrand:PressureProIncMember2023-01-012023-06-300000081955us-gaap:CommonStockMember2023-03-310000081955Tilson Technology Management, Inc. - 23,077 Series F Preferred2023-12-310000081955Microcision LLC - Membership Interest Purchase Warrant for 5%2023-12-310000081955Inter-National Electronic Alloys LLC - 75.3 Class B Preferred Units2024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:CaitecIncMemberrand:LoanInvestmentsMember2023-01-012023-06-300000081955BMP Food Service Supply Holdco, LLC - 7,035,000 Second Amended and Restated Term Note, $4,820,0002023-01-012023-12-310000081955us-gaap:RetainedEarningsMember2024-01-012024-06-300000081955us-gaap:RetainedEarningsMember2023-04-012023-06-300000081955Caitec, Inc. - $1,750,000 Subordinated Secured Promissory Note One2023-01-012023-12-310000081955Tilson Technology Management, Inc. - 15,385 Series E Preferred2024-06-300000081955Tilson Technology Management, Inc. - *2.5% dividend payable quarterly2023-12-310000081955SciAps, Inc.2024-01-012024-06-300000081955Nailbiter, Inc.2023-12-310000081955BMP Swanson Holdco, LLC Preferred Membership Interest for 9.29%2022-12-310000081955BMP Food Service Supply Holdco, LLC2022-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:HdiAcquisitionLlcMember2023-01-012023-06-300000081955us-gaap:InvestmentUnaffiliatedIssuerMember2023-01-012023-06-300000081955Filterworks Acquisition USA, LLC d/b/a Autotality - $2,283,702 Term Note2023-01-012023-12-310000081955Inter-National Electronic Alloys LLC2024-01-012024-06-300000081955rand:BdcInvestmentFundsMember2023-12-310000081955GoNoodle, Inc. - 1,500,000 Secured Note2024-01-012024-06-300000081955Highland All About People Holdings, Inc.2023-01-012023-12-310000081955DSD Operating, LLC 1,067 Class B Common shares2023-12-310000081955ITA Acquisition, LLC - $1,500,000 Term Note2023-12-310000081955Subtotal Affiliate Investments2023-12-310000081955SciAps, Inc. 2023-01-012023-12-310000081955ITA Acquisition, LLC - $2,297,808 Amended and Restated Term Note at 12%2023-12-310000081955Filterworks Acquisition USA, LLC d/b/a Autotality -417.7 shares Class A-0 Units2023-12-310000081955Subtotal Control Investments2023-12-310000081955Tilson Technology Management, Inc. - *70,176 Series D Preferred2024-06-300000081955Tilson Technology Management, Inc. - 15,385 Series E Preferred2023-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:SeybertBilliardsCorporationMember2024-01-012024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:TilsonTechnologyManagementIncMemberus-gaap:EquitySecuritiesMember2023-01-012023-06-300000081955FS KKR Capital Corp. - 48,000 shares2024-06-300000081955Tilson Technology Management, Inc. - *70,176 Series D Preferred2023-01-012023-12-310000081955Seybert’s Billiards Corporation - $6,099,131 Third Amended and Restated Term Note at 12%2023-12-310000081955Lumious - $850,000 Replacement Term Note2023-12-310000081955Pressure Pro, Inc.2024-06-300000081955Applied Image, Inc.2024-06-3000000819552023-01-012023-12-310000081955us-gaap:FairValueInputsLevel3Memberus-gaap:DebtSecuritiesMemberrand:PressureProIncMember2023-01-012023-06-300000081955Seybert’s Billiards Corporation - 5.82 Common shares2022-12-310000081955Tilson Technology Management, Inc. - *15,385 Series E Preferred2023-01-012023-12-310000081955Tilson Technology Management, Inc. - 211,567 A-1 Units of SQF Holdco LLC2024-06-300000081955us-gaap:RetainedEarningsMember2023-12-310000081955us-gaap:CommonStockMember2024-03-310000081955SciAps, Inc. - 113,636 Series C Convertible Preferred2024-01-012024-06-300000081955Applied Image, Inc.2024-01-012024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:CaitecIncMember2023-01-012023-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:OpenExchangeIncMember2023-01-012023-06-300000081955Carolina Skiff LLC - 6.0825% Class A Common Membership Interest2024-06-300000081955Pressure Pro, Inc. - $3,000,000 Term Note at 12%2024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:FcmIndustriesHoldcoLlcMember2024-01-012024-06-300000081955Applied Image, Inc. - $1,750,000 Term Note at 10%2022-12-310000081955rand:AdministrationAgreementMember2023-01-012023-06-300000081955srt:MinimumMember2023-01-012023-12-310000081955HDI Acquisition LLC. - $1,245,119 Term Loan2024-01-012024-06-300000081955Control and Affiliate Investments2024-01-012024-06-300000081955rand:SoftwareMemberrand:InvestmentsAtFairValueMemberrand:IndustryConcentrationRiskMember2024-06-300000081955Affiliate Investments – Net assets2024-06-300000081955us-gaap:RetainedEarningsMember2024-06-300000081955us-gaap:FairValueInputsLevel3Member2023-06-300000081955SciAps, Inc. - 117,371 Series B Convertible Preferred2023-12-310000081955SciAps, Inc. - $2,090,000 Second Amended and Restated Secured Subordinated Promissory Note at 12%2023-12-310000081955SciAps, Inc. - 117,371 Series B Convertible Preferred2024-06-300000081955us-gaap:FairValueInputsLevel3Memberrand:DsdOperatingLlcMemberrand:LoanInvestmentsMember2023-01-012023-06-300000081955Seybert’s Billiards Corporation - Warrant for 4% Membership Interest One2022-12-310000081955Caitec, Inc. - 150 Class A Units One2024-01-012024-06-300000081955Filterworks Acquisition USA, LLC 626.2 shares Class A-1 Units.2023-12-310000081955ITA Acquisition, LLC2023-01-012023-12-310000081955BMP Swanson Holdco, LLC $1,600,000 Term Note at 12%2023-01-012023-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:ItaAcquisitionLlcMemberrand:LoanInvestmentsMember2024-01-012024-06-300000081955GoNoodle, Inc. - Warrant for 21,948 Series D Preferred2024-01-012024-06-300000081955Inter-National Electronic Alloys LLC $3,288,235 Term Note at 12%2023-12-310000081955rand:ScenarioTwoMembersrt:MaximumMember2024-01-012024-06-300000081955Caitec, Inc. - 36,261 Series A Preferred One2024-01-012024-06-300000081955OnCore Golf Technology, Inc. - 300,483 Preferred AA2023-01-012023-12-310000081955rand:CreditAgreementMemberus-gaap:RevolvingCreditFacilityMember2023-01-012023-06-300000081955Applied Image, Inc. - $1,750,000 Term Note at 10%2023-12-310000081955Knoa Software, Inc. - 1,876,922 Series B Preferred2022-12-310000081955SciAps, Inc. - Warrant to purchase Series D-1 Preferred2022-12-310000081955FCM Industries Holdco, LLC - $420,000 Convertible Note at 10%2024-06-300000081955SciAps, Inc. - $2,090,000 Second Amended and Restated Secured Subordinated Promissory Note at 12%2024-06-300000081955Seybert’s Billiards Corporation2023-01-012023-12-310000081955Filterworks Acquisition USA, LLC $2,283,702 Term Note at 12%2022-12-310000081955Pressure Pro, Inc. - Warrant for 10% Membership Interest2024-01-012024-06-300000081955Tilson Technology Management, Inc.2023-01-012023-12-310000081955Seybert’s Billiards Corporation2024-01-012024-06-300000081955us-gaap:DebtSecuritiesMember2024-06-300000081955BMP Swanson Holdco, LLC - Preferred Membership Interest for 9.29%2023-01-012023-12-310000081955rand:BlockerCorporationMember2023-12-310000081955Applied Image, Inc.2023-12-310000081955FCM Industries Holdco, LLC2024-06-300000081955Tilson Technology Management, Inc. - 211,567 A-1 Units of SQF Holdco LLC2023-12-310000081955Subtotal Control Investments2024-06-300000081955us-gaap:AdditionalPaidInCapitalMember2022-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:BmpFoodServiceSupplyHoldcoLlcMember2024-01-012024-06-300000081955TOTAL INVESTMENTS – 127.0%2024-06-300000081955Barings BDC, Inc. - 40,000 shares2023-01-012023-12-310000081955Filterworks Acquisition USA, LLC - $2,283,702 Term Note at 12%2023-12-310000081955SciAps, Inc. - Warrant to purchase Series D-1 Preferred2023-12-310000081955BMP Swanson Holdco, LLC2024-01-012024-06-300000081955SciAps, Inc. - $2,090,000 Subordinated Promissory Note2024-06-3000000819552024-01-012024-06-300000081955Applied Image, Inc. - $1,750,000 Term Note2024-06-300000081955rand:CreditAgreementMembersrt:MinimumMember2022-06-272022-06-270000081955FCM Industries Holdco LLC2023-12-310000081955us-gaap:FairValueInputsLevel3Memberrand:InterNationalElectronicAlloysLlcMember2023-01-012023-06-300000081955Caitec, Inc. - 36,261 Series A Preferred.2023-12-310000081955Knoa Software, Inc. - 1,876,922 Series B Preferred2024-06-300000081955Nailbiter, Inc. - Warrants for Preferred Stock2024-01-012024-06-300000081955ITA Acquisition, LLC - $2,297,808 Third Amended and Restated Term Note at 12%2024-01-012024-06-30rand:Unitsxbrli:purexbrli:sharesiso4217:USDxbrli:sharesiso4217:USD
Table of Contents

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2024

 

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Transition Period from _____ to _______

 

Commission File Number: 814-00235

 

 

Rand Capital Corporation

(Exact Name of Registrant as specified in its Charter)

 

 

New York

16-0961359

(State or Other Jurisdiction of

Incorporation or Organization)

(IRS Employer

Identification No.)

14 Lafayette Square, Suite 1405, Buffalo, NY

14203

(Address of Principal executive offices)

(Zip Code)

 

(716) 853-0802

(Registrant’s telephone number, including area code)

 

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, $0.10 par value

RAND

Nasdaq Capital Market

 

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 Act). Yes No

 

As of August 6, 2024, there were 2,581,021 shares of the registrant’s common stock outstanding.

 

 

 


Table of Contents

RAND CAPITAL CORPORATION AND SUBSIDIARIES

TABLE OF CONTENTS FOR FORM 10-Q

 

PART I. – FINANCIAL INFORMATION

Item 1.

Financial Statements and Supplementary Data

1

 

Consolidated Statements of Financial Position as of June 30, 2024 (Unaudited) and December 31, 2023

1

 

Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2024 and 2023 (Unaudited)

2

 

Consolidated Statements of Changes in Net Assets for the Three and Six Months Ended June 30, 2024 and 2023 (Unaudited)

3

 

Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2024 and 2023 (Unaudited)

4

 

Consolidated Schedule of Portfolio Investments as of June 30, 2024 (Unaudited)

5

 

Consolidated Schedule of Portfolio Investments as of December 31, 2023

13

 

Notes to the Consolidated Financial Statements (Unaudited)

21

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

37

Item 3.

Quantitative and Qualitative Disclosures about Market Risk

48

Item 4.

Controls and Procedures

49

PART II. – OTHER INFORMATION

Item 1.

Legal Proceedings

50

Item 1A.

Risk Factors

50

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

50

Item 3.

Defaults upon Senior Securities

50

Item 4.

Mine Safety Disclosures

50

Item 5.

Other Information

50

Item 6.

Exhibits

51

 

 


Table of Contents

 

PART I. FINANCIAL INFORMATION

 

Item 1. Financial Statements and Supplementary Data

 

RAND CAPITAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

 

 

 

June 30,
2024
(Unaudited)

 

 

December 31,
2023

 

ASSETS

 

 

 

 

 

 

Investments at fair value:

 

 

 

 

 

 

Control investments (cost of $5,721,856 and $5,272,770, respectively)

 

$

4,598,046

 

 

$

4,148,960

 

Affiliate investments (cost of $45,250,676 and $45,720,974, respectively)

 

 

61,779,019

 

 

 

53,499,372

 

Non-Control/Non-Affiliate investments (cost of $22,449,599 and $17,371,862, respectively)

 

 

20,693,902

 

 

 

19,477,380

 

Total investments, at fair value (cost of $73,422,131 and $68,365,606, respectively)

 

 

87,070,967

 

 

 

77,125,712

 

Cash

 

 

2,293,226

 

 

 

3,295,321

 

Interest receivable

 

 

516,617

 

 

 

244,600

 

Prepaid income taxes

 

 

149,863

 

 

 

127,869

 

Deferred tax asset, net

 

 

174,053

 

 

 

39,179

 

Other assets

 

 

584,343

 

 

 

189,301

 

Total assets

 

$

90,789,069

 

 

$

81,021,982

 

LIABILITIES AND STOCKHOLDERS’ EQUITY (NET ASSETS)

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

Due to investment adviser

 

$

322,672

 

 

$

979,297

 

Accounts payable and accrued expenses

 

 

108,358

 

 

 

145,516

 

Line of credit (see Note 6)

 

 

17,200,000

 

 

 

16,250,000

 

Capital gains incentive fees

 

 

4,033,000

 

 

 

2,279,700

 

Deferred revenue

 

 

566,423

 

 

 

552,256

 

Total liabilities

 

 

22,230,453

 

 

 

20,206,769

 

Commitments and contingencies (see Note 5)

 

 

 

 

 

 

Stockholders’ equity (net assets):

 

 

 

 

 

 

Common stock, $0.10 par; shares authorized 100,000,000; shares issued:
   
2,648,916; shares outstanding: 2,581,021 at 6/30/24 and 12/31/23

 

 

264,892

 

 

 

264,892

 

Capital in excess of par value

 

 

55,801,170

 

 

 

55,801,170

 

Treasury stock, at cost: 67,895 shares at 6/30/24 and 12/31/23

 

 

(1,566,605

)

 

 

(1,566,605

)

Total distributable earnings

 

 

14,059,159

 

 

 

6,315,756

 

 Total stockholders’ equity (net assets) (per share – 6/30/24: $26.56;
   12/31/23: $
23.56)

 

 

68,558,616

 

 

 

60,815,213

 

Total liabilities and stockholders’ equity (net assets)

 

$

90,789,069

 

 

$

81,021,982

 

 

See accompanying notes

1


Table of Contents

 

RAND CAPITAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

 

 

 

Three months ended
June 30, 2024

 

 

Three months ended
June 30, 2023

 

 

Six months ended
June 30, 2024

 

 

Six months ended
June 30, 2023

 

Investment income:

 

 

 

 

 

 

 

 

 

 

 

 

Interest from portfolio companies:

 

 

 

 

 

 

 

 

 

 

 

 

Control investments

 

$

198,885

 

 

$

179,922

 

 

$

386,368

 

 

$

330,838

 

Affiliate investments

 

 

1,192,116

 

 

 

941,201

 

 

 

2,358,201

 

 

 

1,729,022

 

Non-Control/Non-Affiliate investments

 

 

604,226

 

 

 

352,417

 

 

 

1,064,306

 

 

 

710,583

 

Total interest from portfolio companies

 

 

1,995,227

 

 

 

1,473,540

 

 

 

3,808,875

 

 

 

2,770,443

 

Interest from other investments:

 

 

 

 

 

 

 

 

 

 

 

 

Non-Control/Non-Affiliate investments

 

 

144

 

 

 

104

 

 

 

2,058

 

 

 

236

 

Total interest from other investments

 

 

144

 

 

 

104

 

 

 

2,058

 

 

 

236

 

Dividend and other investment income:

 

 

 

 

 

 

 

 

 

 

 

 

Affiliate investments

 

 

13,125

 

 

 

59,677

 

 

 

26,250

 

 

 

406,825

 

Non-Control/Non-Affiliate investments

 

 

60,050

 

 

 

132,920

 

 

 

198,760

 

 

 

260,515

 

Total dividend and other investment income

 

 

73,175

 

 

 

192,597

 

 

 

225,010

 

 

 

667,340

 

Fee income:

 

 

 

 

 

 

 

 

 

 

 

 

Control investments

 

 

4,516

 

 

 

4,311

 

 

 

9,032

 

 

 

8,211

 

Affiliate investments

 

 

54,815

 

 

 

138,902

 

 

 

128,535

 

 

 

206,744

 

Non-Control/Non-Affiliate investments

 

 

8,272

 

 

 

5,978

 

 

 

29,858

 

 

 

13,956

 

Total fee income

 

 

67,603

 

 

 

149,191

 

 

 

167,425

 

 

 

228,911

 

Total investment income

 

 

2,136,149

 

 

 

1,815,432

 

 

 

4,203,368

 

 

 

3,666,930

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Base management fee (see Note 8)

 

 

322,672

 

 

 

255,867

 

 

 

625,267

 

 

 

501,260

 

Capital gains incentive fees (see Note 8)

 

 

1,641,000

 

 

 

491,000

 

 

 

1,753,300

 

 

 

782,000

 

Interest expense

 

 

393,172

 

 

 

258,912

 

 

 

783,192

 

 

 

417,312

 

Professional fees

 

 

91,460

 

 

 

100,307

 

 

 

323,767

 

 

 

271,282

 

Stockholders and office operating

 

 

82,667

 

 

 

85,080

 

 

 

151,695

 

 

 

149,384

 

Directors' fees

 

 

66,550

 

 

 

67,391

 

 

 

130,400

 

 

 

131,241

 

Administrative fees

 

 

40,000

 

 

 

37,250

 

 

 

78,167

 

 

 

74,500

 

Insurance

 

 

10,380

 

 

 

10,380

 

 

 

23,424

 

 

 

23,340

 

Corporate development

 

 

4,881

 

 

 

554

 

 

 

10,426

 

 

 

4,267

 

Total expenses

 

 

2,652,782

 

 

 

1,306,741

 

 

 

3,879,638

 

 

 

2,354,586

 

Net investment (loss) income before income taxes:

 

 

(516,633

)

 

 

508,691

 

 

 

323,730

 

 

 

1,312,344

 

Income taxes, including excise tax expense

 

 

562

 

 

 

16,061

 

 

 

1,340

 

 

 

104,798

 

Net investment (loss) income

 

 

(517,195

)

 

 

492,630

 

 

 

322,390

 

 

 

1,207,546

 

Net realized gain on sales and dispositions of investments:

 

 

 

 

 

 

 

 

 

 

 

 

Affiliate investments

 

 

(831,891

)

 

 

2,537,765

 

 

 

(831,891

)

 

 

2,596,094

 

Non-Control/Non-Affiliate investments

 

 

1,259,999

 

 

 

1,280,482

 

 

 

4,710,091

 

 

 

1,275,541

 

Net realized gain on sales and dispositions of investments, before income taxes

 

 

428,108

 

 

 

3,818,247

 

 

 

3,878,200

 

 

 

3,871,635

 

Income tax expense

 

 

 

 

 

338,158

 

 

 

 

 

 

338,158

 

Net realized gain on sales and dispositions of investments

 

 

428,108

 

 

 

3,480,089

 

 

 

3,878,200

 

 

 

3,533,477

 

Net change in unrealized appreciation/depreciation
  on investments:

 

 

 

 

 

 

 

 

 

 

 

 

Affiliate investments

 

 

8,849,945

 

 

 

(886,698

)

 

 

8,749,945

 

 

 

(886,698

)

Non-Control/Non-Affiliate investments

 

 

(1,070,919

)

 

 

(480,572

)

 

 

(3,861,215

)

 

 

921,401

 

Change in unrealized appreciation/depreciation before income taxes

 

 

7,779,026

 

 

 

(1,367,270

)

 

 

4,888,730

 

 

 

34,703

 

Deferred income tax benefit

 

 

(47,834

)

 

 

(66,441

)

 

 

(47,834

)

 

 

(66,441

)

Net change in unrealized appreciation/depreciation on investments

 

 

7,826,860

 

 

 

(1,300,829

)

 

 

4,936,564

 

 

 

101,144

 

Net realized and unrealized gain on investments

 

 

8,254,968

 

 

 

2,179,260

 

 

 

8,814,764

 

 

 

3,634,621

 

Net increase in net assets from operations

 

$

7,737,773

 

 

$

2,671,890

 

 

$

9,137,154

 

 

$

4,842,167

 

Weighted average shares outstanding

 

 

2,581,021

 

 

 

2,581,021

 

 

 

2,581,021

 

 

 

2,581,021

 

Basic and diluted net increase in net assets from operations per share

 

$

3.00

 

 

$

1.04

 

 

$

3.54

 

 

$

1.88

 

 

See accompanying notes

2


Table of Contents

 

RAND CAPITAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS

(Unaudited)

 

 

 

Three months ended
June 30, 2024

 

 

Three months ended
June 30, 2023

 

 

Six months ended
June 30, 2024

 

 

Six months ended
June 30, 2023

 

Net assets at beginning of period

 

$

61,569,339

 

 

$

59,375,393

 

 

$

60,815,213

 

 

$

57,721,320

 

Net investment (loss) income

 

 

(517,195

)

 

 

492,630

 

 

 

322,390

 

 

 

1,207,546

 

Net realized gain on sales and dispositions of investments

 

 

428,108

 

 

 

3,480,089

 

 

 

3,878,200

 

 

 

3,533,477

 

Net change in unrealized appreciation/depreciation on investments

 

 

7,826,860

 

 

 

(1,300,829

)

 

 

4,936,564

 

 

 

101,144

 

Net increase in net assets from operations

 

 

7,737,773

 

 

 

2,671,890

 

 

 

9,137,154

 

 

 

4,842,167

 

Declaration of dividend

 

 

(748,496

)

 

 

(645,255

)

 

 

(1,393,751

)

 

 

(1,161,459

)

Net assets at end of period

 

$

68,558,616

 

 

$

61,402,028

 

 

$

68,558,616

 

 

$

61,402,028

 

 

See accompanying notes

3


Table of Contents

 

RAND CAPITAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

 

 

Six months ended
June 30, 2024

 

 

Six months ended
June 30, 2023

 

Cash flows from operating activities:

 

 

 

 

 

 

Net increase in net assets from operations

 

$

9,137,154

 

 

$

4,842,167

 

Adjustments to reconcile net increase in net assets to net cash
(used in) provided by operating activities:

 

 

 

 

 

 

Investments in portfolio companies

 

 

(10,945,497

)

 

 

(10,260,000

)

Proceeds from sale of portfolio investments

 

 

7,219,550

 

 

 

5,907,298

 

Proceeds from loan repayments

 

 

3,356,760

 

 

 

3,511,481

 

Net realized gain on sales and dispositions of portfolio investments

 

 

(3,878,200

)

 

 

(3,871,635

)

Change in unrealized appreciation on investments

 

 

(4,888,730

)

 

 

(34,703

)

Deferred income tax benefit

 

 

(134,874

)

 

 

(146,666

)

Amortization

 

 

12,500

 

 

 

12,500

 

Original issue discount amortization

 

 

(14,004

)

 

 

(13,004

)

Non-cash conversion of debenture interest

 

 

(795,134

)

 

 

(521,980

)

Changes in operating assets and liabilities:

 

 

 

 

 

 

(Increase) decrease in interest receivable

 

 

(272,017

)

 

 

8,751

 

Increase in other assets

 

 

(407,542

)

 

 

(254,678

)

(Increase) decrease in prepaid income taxes

 

 

(21,994

)

 

 

76,396

 

Increase in income taxes payable

 

 

 

 

 

253,870

 

(Decrease) increase in accounts payable and accrued expenses

 

 

(37,158

)

 

 

13,303

 

Decrease in due to investment adviser

 

 

(656,625

)

 

 

(306,354

)

Increase in capital gains incentive fees payable

 

 

1,753,300

 

 

 

782,000

 

Increase in deferred revenue

 

 

14,167

 

 

 

50,118

 

Total adjustments

 

 

(9,695,498

)

 

 

(4,793,303

)

Net cash (used in) provided by operating activities

 

 

(558,344

)

 

 

48,864

 

Cash flows from financing activities:

 

 

 

 

 

 

Net proceeds from line of credit

 

 

950,000

 

 

 

8,100,000

 

Payment of cash dividend

 

 

(1,393,751

)

 

 

(1,161,459

)

Net cash (used in) provided by financing activities

 

 

(443,751

)

 

 

6,938,541

 

Net (decrease) increase in cash

 

 

(1,002,095

)

 

 

6,987,405

 

Cash:

 

 

 

 

 

 

Beginning of period

 

 

3,295,321

 

 

 

1,368,996

 

End of period

 

$

2,293,226

 

 

$

8,356,401

 

 

See accompanying notes

4


RAND CAPITAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF PORTFOLIO INVESTMENTS

June 30, 2024

(Unaudited)

 

Company, Geographic Location, Business Description, (Industry) and Website

 

(a)
Type of Investment

 

(b)
Date Acquired

 

(c)
Equity

 

Cost

 

 

(d)(f)
Fair Value

 

 

Percent of Net Assets

Non-Control/Non-Affiliate Investments – 30.2% of net assets: (g) (j)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Barings BDC, Inc. (n)
NYSE: BBDC
New York, NY.
(BDC Investment Fund)

 

40,000 shares valued at $9.73 per share.

 

8/13/20

 

<1%

 

 

333,352

 

 

 

389,200

 

 

0.6%

Caitec, Inc. (e)(l)(p)
Halethorpe, MD. Pet product manufacturer and distributor. (Consumer Goods)
www.caitec.com

 

$1,750,000 Subordinated Secured Promissory Note modified to 14% PIK through December 31, 2024, thereafter 12% (+2% PIK), due June 1, 2026.

 

11/6/20

 

4%

 

 

2,083,829

 

 

 

2,083,829

 

 

6.2%

 

 

36,261 Series A Preferred.

 

12/28/23

 

 

 

 

36,261

 

 

 

36,261

 

 

 

 

 

150 Class A Units.

 

11/6/20

 

 

 

 

150,000

 

 

 

 

 

 

 

 

$1,750,000 Subordinated Secured Promissory Note modified to 14% PIK through December 31, 2024, thereafter 12% (+2% PIK), due June 1, 2026.

 

11/6/20

 

 

 

 

2,083,829

 

 

 

2,083,829

 

 

 

 

 

150 Class A Units.

 

11/6/20

 

 

 

 

150,000

 

 

 

 

 

 

 

 

36,261 Series A Preferred.

 

12/28/23

 

 

 

 

36,261

 

 

 

36,261

 

 

 

 

 

Total Caitec

 

 

 

 

 

 

4,540,180

 

 

 

4,240,180

 

 

 

FS KKR Capital Corp. (n)
NYSE: FSK
Philadelphia, PA.
(BDC Investment Fund)

 

48,000 shares valued at $19.73 per share.

 

3/16/20

 

<1%

 

 

755,058

 

 

 

947,040

 

 

1.4%

GoNoodle, Inc. (l)(p)
Nashville, TN. Student engagement education

 

$1,500,000 Secured Note at 12% (1% PIK) due September 30, 2025.

 

11/1/19

 

<1%

 

 

1,433,077

 

 

 

1,433,077

 

 

2.1%

software providing core aligned physical

 

Warrant for 47,324 Series C Preferred.

 

3/1/15

 

 

 

 

25

 

 

 

25

 

 

 

activity breaks. (Software)

 

Warrant for 21,948 Series D Preferred.

 

11/1/19

 

 

 

 

38

 

 

 

38

 

 

 

www.gonoodle.com

 

Total GoNoodle

 

 

 

 

 

 

1,433,140

 

 

 

1,433,140

 

 

 

HDI Acquisition LLC (Hilton Displays) (l)(p)
Greenville, SC. Manufacturing, installation

 

$1,245,119 Term Loan at 12% (+2% PIK) due June 30, 2025.

 

11/8/19

 

0%

 

 

1,060,951

 

 

 

1,060,951

 

 

1.5%

and maintenance of signage and brands. (Manufacturing)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

www.hiltondisplays.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lumious (Tech 2000, Inc.) (p)
Herndon, VA. Develops and delivers IT

 

$850,000 Replacement Term Note at 14% due December 1, 2025.

 

11/16/18

 

0%

 

 

789,944

 

 

 

789,944

 

 

1.2%

training. (Software)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

www.t2000inc.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mattison Avenue Holdings LLC (l)(p)
Dallas, TX. Provider of upscale salon spaces for lease. (Professional and Business Services)
www.mattisonsalonsuites.com

 

$5,500,000 Term Note at 9% (+5% PIK) through July 1, 2024, thereafter 14%, due June 25, 2027.

 

3/28/24

 

0%

 

 

5,572,902

 

 

 

5,572,902

 

 

8.1%

Mountain Regional Equipment Solutions (m)(p)

 

$3,000,000 Term Note at 14% due January 16, 2029.

 

1/16/24

 

4%

 

 

2,946,000

 

 

 

2,946,000

 

 

4.7%

Salt Lake City, UT. Provider of maintenance,

 

37,991 Common Units.

 

1/16/24

 

 

 

 

204,545

 

 

 

204,545

 

 

 

safety, fluid transfer, and custom fabrication

 

Warrant for 1% Membership Interest.

 

1/16/24

 

 

 

 

60,000

 

 

 

60,000

 

 

 

products. (Distribution)
www.mountainregionaleq.com

 

Total Mountain Regional Equipment Solutions

 

 

 

 

 

 

3,210,545

 

 

 

3,210,545

 

 

 

Nailbiter, Inc. (p)
Reston, VA. Video-metrics data analytics supporting name brand Consumer Products Groups (CPG) shopping behavioral insight. (Professional and Business Services)

 

$2,250,000 Membership Interest of USB Focus Fund Nailbiter I, LLC with economic interest of $2,250,000 Subordinated Secured Promissory Note at net 9% due November 23, 2024.

 

11/22/21

 

<1%

 

 

2,250,000

 

 

 

2,250,000

 

 

3.3%

www.nailbiter.com

 

Warrants for Preferred Stock.

 

11/22/21

 

 

 

 

 

 

 

 

 

 

 

 

Total Nailbiter

 

 

 

 

 

 

2,250,000

 

 

 

2,250,000

 

 

 

 

See accompanying notes

 

5


Table of Contents

RAND CAPITAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF PORTFOLIO INVESTMENTS

June 30, 2024 (Continued)

(Unaudited)

 

Company, Geographic Location, Business Description, (Industry) and Website

 

(a)
Type of Investment

 

(b)
Date Acquired

 

(c)
Equity

 

Cost

 

 

(d)(f)
Fair Value

 

 

Percent of Net Assets

OnCore Golf Technology, Inc. (e)(p)
Buffalo, NY. Patented and proprietary golf balls utilizing technology and innovation. (Consumer Product)
www.oncoregolf.com

 

300,483 Preferred AA.

 

11/30/18

 

3%

 

 

752,712

 

 

 

100,000

 

 

0.1%

Open Exchange, Inc. (e)(p)

 

397,899 Series C Preferred.

 

11/13/13

 

3%

 

 

1,193,697

 

 

 

700,000

 

 

1.0%

Lincoln, MA. Online presentation and

 

397,899 Common.

 

10/22/19

 

 

 

 

208,243

 

 

 

 

 

 

training software. (Software)

 

Total Open Exchange

 

 

 

 

 

 

1,401,940

 

 

 

700,000

 

 

 

www.openexc.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PostProcess Technologies, Inc. (e)(p)
Buffalo, NY. Provides innovative solutions for the post-processing of additive manufactured 3D parts. (Manufacturing)
www.postprocess.com

 

360,002 Series A1 Preferred.

 

11/1/19

 

<1%

 

 

348,875

 

 

 

 

 

0.0%

Subtotal Non-Control/Non-Affiliate Investments

 

 

 

 

 

 

 

$

22,449,599

 

 

$

20,693,902

 

 

 

Affiliate Investments – 90.1% of net assets (g) (k)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Applied Image, Inc. (p)
Rochester, NY. Global supplier of precision
imaged optical components and calibration

 

$1,750,000 Term Note at 10% (+2% PIK) through February 1, 2025, thereafter 10%, due February 1, 2029.

 

12/31/21

 

12%

 

 

1,750,000

 

 

 

1,750,000

 

 

2.5%

standards for a wide range of industries and

 

Warrant for 1,167 shares.

 

12/31/21

 

 

 

 

 

 

 

 

 

 

applications. (Manufacturing)

 

Total Applied Image

 

 

 

 

 

 

1,750,000

 

 

 

1,750,000

 

 

 

www.appliedimage.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BMP Food Service Supply Holdco, LLC (h)(l)(m)(p)
Salt Lake City, UT. Provides design, distribution, and installation services for

 

$7,035,000 Second Amended and Restated Term Note, $4,820,000 at 12%, $2,215,000 at 13% (+3% PIK), due November 22, 2027.

 

11/22/22

 

15%

 

 

6,360,115

 

 

 

6,360,115

 

 

10.9%

commercial kitchen renovations and new

 

15.4% Preferred Interest.

 

11/22/22

 

 

 

 

497,619

 

 

 

1,107,619

 

 

 

builds. (Professional and Business Services)

 

Total BMP Food Service Supply

 

 

 

 

 

 

6,857,734

 

 

 

7,467,734

 

 

 

www.foodservicesupply.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BMP Swanson Holdco, LLC (m)(p)
Plano, TX. Designs, installs, and maintains

 

$1,600,000 Term Note at 12% due September 4, 2026.

 

3/4/21

 

9%

 

 

1,700,115

 

 

 

1,700,115

 

 

3.2%

a variety of fire protection systems.
(Professional and Business Services)

 

Preferred Membership Interest for 9.24%.

 

3/4/21

 

 

 

 

233,333

 

 

 

500,000

 

 

 

www.swansonfire.com

 

Total BMP Swanson

 

 

 

 

 

 

1,933,448

 

 

 

2,200,115

 

 

 

Carolina Skiff LLC (e)(m)(p)
Waycross, GA. Manufacturer of ocean

 

6.0825% Class A Common Membership Interest.

 

1/30/04

 

7%

 

 

15,000

 

 

 

1,708,000

 

 

2.5%

fishing and pleasure boats. (Manufacturing)
www.carolinaskiff.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FCM Industries Holdco LLC (l)(p)
Jacksonville, FL. Commercial mulch

 

$3,380,000 Term Note at 13% due July 31, 2028.

 

7/31/23

 

12%

 

 

3,380,000

 

 

 

3,380,000

 

 

5.6%

installation company that serves a range
of end markets.

 

$420,000 Convertible Note at 10% PIK, due July 31, 2033.

 

7/31/23

 

 

 

 

460,779

 

 

 

460,779

 

 

 

(Professional and Business Services)

 

Total FCM Industries

 

 

 

 

 

 

3,840,779

 

 

 

3,840,779

 

 

 

www.firstcoastmulch.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Filterworks Acquisition USA, LLC d/b/a Autotality (l)(m)(p)

 

$2,283,702 Term Note at 12% (+2% PIK) due August 30, 2024.

 

11/18/19

 

8%

 

 

2,983,342

 

 

 

2,983,342

 

 

4.6%

Deerfield Beach, FL. Provides spray booth

 

626.2 shares Class A-1 Units.

 

6/3/22

 

 

 

 

626,243

 

 

 

163,620

 

 

 

equipment, frame repair machines and paint

 

417.7 shares Class A-0 Units.

 

9/30/22

 

 

 

 

139,232

 

 

 

36,380

 

 

 

booth filter services for collision shops.

 

Total Filterworks

 

 

 

 

 

 

3,748,817

 

 

 

3,183,342

 

 

 

(Automotive)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

www.autotality.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes

6


Table of Contents

RAND CAPITAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF PORTFOLIO INVESTMENTS

June 30, 2024 (Continued)

(Unaudited)

 

Company, Geographic Location, Business Description, (Industry) and Website

 

(a)
Type of Investment

 

(b)
Date Acquired

 

(c)
Equity

 

Cost

 

 

(d)(f)
Fair Value

 

 

Percent of Net Assets

Highland All About People Holdings, Inc. (l)(p)

 

$3,000,000 Term Note at 12% (+4% PIK) due August 7, 2028.

 

8/7/23

 

12%

 

 

3,111,160

 

 

 

3,111,160

 

 

6.0%

Phoenix, AZ. Full-service staffing and

 

1,000,000 Class A Units.

 

8/7/23

 

 

 

 

1,000,000

 

 

 

1,000,000

 

 

 

executive search firm with a focus on the

 

Total Highland All About People

 

 

 

 

 

 

4,111,160

 

 

 

4,111,160

 

 

 

healthcare industry.
(Professional and Business Services)
www.allaboutpeople.net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inter-National Electronic Alloys LLC
d/b/a EFINEA (l)(m)(p)

 

$3,288,235 Term Note at 12% (+2% PIK) due April 4, 2028.

 

4/4/23

 

6%

 

 

3,363,466

 

 

 

3,363,466

 

 

6.4%

Oakland, NJ. Stocking distributor of

 

75.3 Class B Preferred Units.

 

4/4/23

 

 

 

 

1,011,765

 

 

 

1,011,765

 

 

 

controlled expansion alloys, electronic grade

 

Total EFINEA

 

 

 

 

 

 

4,375,231

 

 

 

4,375,231

 

 

 

nickels, refractory grade metals and alloys,
and soft magnetic alloys. (Distribution)
www.nealloys.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mezmeriz, Inc. (e)(p)

 

1,554,565 Series Seed Preferred.

 

5/14/15

 

12%

 

 

742,850

 

 

 

 

 

0.0%

Ithaca, NY. Technology company developing novel reality capture tools for 3D mapping, reality modeling, object tracking and classification. (Electronics Developer)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

www.mezmeriz.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pressure Pro, Inc. (h)(l)(p)
Harrisonville, MO. A provider of branded

 

$3,000,000 Term Note at 12% (+3% PIK) due January 19, 2028.

 

1/19/23

 

10%

 

 

1,673,621

 

 

 

1,673,621

 

 

3.2%

tire pressure monitoring systems consisting

 

Warrant for 10% Membership Interest.

 

1/19/23

 

 

 

 

30,000

 

 

 

500,000

 

 

 

of a suite of proprietary hardware

 

Total Pressure Pro

 

 

 

 

 

 

1,703,621

 

 

 

2,173,621

 

 

 

and software. (Manufacturing)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

www.pressurepro.us

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SciAps, Inc. (p)

 

187,500 Series A Preferred.

 

7/12/13

 

6%

 

 

1,500,000

 

 

 

4,182,160

 

 

15.7%

Woburn, MA. Instrumentation company

 

274,299 Series A1 Convertible Preferred.

 

4/4/14

 

 

 

 

504,710

 

 

 

1,407,185

 

 

 

producing portable analytical devices using

 

117,371 Series B Convertible Preferred.

 

8/31/15

 

 

 

 

250,000

 

 

 

697,027

 

 

 

XRF, LIBS and RAMAN spectroscopy to

 

113,636 Series C Convertible Preferred.

 

4/7/16

 

 

 

 

175,000

 

 

 

487,918

 

 

 

identify compounds, minerals, and elements.

 

369,698 Series C1 Convertible Preferred.

 

4/7/16

 

 

 

 

399,274

 

 

 

1,113,218

 

 

 

(Manufacturing)

 

147,059 Series D Convertible Preferred.

 

5/9/17

 

 

 

 

250,000

 

 

 

697,027

 

 

 

www.sciaps.com

 

Warrant to purchase Series D-1 Preferred.

 

5/9/17

 

 

 

 

45,000

 

 

 

125,465

 

 

 

 

 

$2,090,000 Second Amended and Restated Secured Subordinated Promissory Note at 12% due August 20, 2024.

 

8/20/21

 

 

 

 

2,090,000

 

 

 

2,090,000

 

 

 

 

 

Total SciAps

 

 

 

 

 

 

5,213,984

 

 

 

10,800,000

 

 

 

Seybert’s Billiards Corporation
d/b/a The Rack Group (l)(p)
Coldwater, MI. Billiard supplies.

 

$6,099,131 Third Amended and Restated Term Note at 12% (+2% PIK) due January 19, 2026.

 

11/22/21

 

8%

 

 

6,120,858

 

 

 

6,120,858

 

 

11.5%

(Consumer Product)

 

Warrant for 4% Membership Interest.

 

1/19/21

 

 

 

 

25,000

 

 

 

25,000

 

 

 

www.seyberts.com

 

$1,435,435 Term Note at 12% (+2% PIK) due January 19, 2026.

 

1/19/21

 

 

 

 

1,493,179

 

 

 

1,493,179

 

 

 

 

 

Warrant for 4% Membership Interest.

 

1/19/21

 

 

 

 

25,000

 

 

 

25,000

 

 

 

 

 

5.82 Common shares.

 

10/24/22

 

 

 

 

194,000

 

 

 

194,000

 

 

 

 

 

Total Seybert’s

 

 

 

 

 

 

7,858,037

 

 

 

7,858,037

 

 

 

Tilson Technology Management, Inc. (p)

 

*120,000 Series B Preferred.

 

1/20/15

 

8%

 

 

600,000

 

 

 

5,405,000

 

 

18.0%

Portland, ME. Provides network deployment

 

*21,391 Series C Preferred.

 

9/28/16

 

 

 

 

200,000

 

 

 

963,000

 

 

 

construction and information system services

 

*70,176 Series D Preferred.

 

9/29/17

 

 

 

 

800,000

 

 

 

3,161,000

 

 

 

management for cellular, fiber optic and

 

*15,385 Series E Preferred.

 

3/15/19

 

 

 

 

500,012

 

 

 

693,000

 

 

 

wireless systems providers. Its affiliated

 

23,077 Series F Preferred.

 

6/15/20

 

 

 

 

750,003

 

 

 

1,039,000

 

 

 

entity, SQF, LLC is a CLEC supporting

 

211,567 A-1 Units of SQF Holdco LLC.

 

3/15/19

 

 

 

 

 

 

 

800,000

 

 

 

small cell 5G deployment.
(Professional and Business Services)

 

250 Class D-1 Units of SQF Holdco LLC.

 

2/16/23

 

 

 

 

250,000

 

 

 

250,000

 

 

 

www.tilsontech.com

 

Total Tilson

 

 

 

 

 

 

3,100,015

 

 

 

12,311,000

 

 

 

 

 

*2.5% dividend payable quarterly.

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal Affiliate Investments

 

 

 

 

 

 

 

$

45,250,676

 

 

$

61,779,019

 

 

 

 

See accompanying notes

7


Table of Contents

RAND CAPITAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF PORTFOLIO INVESTMENTS

June 30, 2024 (Continued)

(Unaudited)

 

Company, Geographic Location, Business Description, (Industry) and Website

 

(a)
Type of Investment

 

(b)
Date
Acquired

 

(c)
Equity

 

Cost

 

 

(d)(f)
Fair
Value

 

 

Percent of Net Assets

Control Investments - 6.7% of net assets (g) (o)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ITA Acquisition, LLC (l)(m)(p)
Ormond Beach, FL. Blind and shade
manufacturing. (Manufacturing)
www.itawindowfashions.com

 

$2,297,808 Third Amended and Restated Term Note at 12% (+5% PIK) through September 30, 2024, thereafter 12% (+2% PIK), due June 21, 2026.

 

6/22/21

 

37%

 

 

2,901,440

 

 

 

2,901,440

 

 

6.7%

 

 

$1,500,000 Term Note at 12% (+5% PIK) through September 30, 2024, thereafter 12% (+2% PIK), due June 21, 2026.

 

6/22/21

 

 

 

 

1,696,606

 

 

 

1,696,606

 

 

 

 

 

1,124 Class A Preferred Units and 1,924 Class B Common Units.

 

6/22/21

 

 

 

 

1,123,810

 

 

 

 

 

 

 

 

Total ITA

 

 

 

 

 

 

5,721,856

 

 

 

4,598,046

 

 

 

Subtotal Control Investments

 

 

 

 

 

 

 

$

5,721,856

 

 

$

4,598,046

 

 

 

TOTAL INVESTMENTS – 127.0%

 

 

 

 

 

 

 

$

73,422,131

 

 

$

87,070,967

 

 

 

LIABILITIES IN EXCESS OF OTHER ASSETS - (27.0%)

 

 

 

 

 

 

 

 

 

 

 

(18,512,351

)

 

 

NET ASSETS – 100%

 

 

 

 

 

 

 

 

 

 

$

68,558,616

 

 

 

 

See accompanying notes

 

8


Table of Contents

RAND CAPITAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF PORTFOLIO INVESTMENTS

June 30, 2024 (Continued)

(Unaudited)

 

Notes to the Consolidated Schedule of Portfolio Investments

(a)
At June 30, 2024, restricted securities represented 98% of the fair value of the investment portfolio. Restricted securities are subject to one or more restrictions on resale and are not freely marketable. Type of investment for equity position is in the form of shares unless otherwise noted as units or interests, i.e., preferred shares, common shares.
(b)
The Date Acquired column indicates the date on which the Corporation first acquired an investment.
(c)
Each equity percentage estimates the Corporation’s ownership interest in the applicable portfolio investment. The estimated ownership is calculated based on the percent of outstanding voting securities held by the Corporation or the potential percentage of voting securities held by the Corporation upon exercise of warrants or conversion of debentures, or other available data. If applicable, the symbol “<1%” indicates that the Corporation holds an equity interest of less than one percent.
(d)
The Corporation’s investments are carried at fair value in accordance with Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) 820 “Fair Value Measurements and Disclosures,” which defines fair value and establishes guidelines for measuring fair value. At June 30, 2024, ASC 820 designates 98% of the Corporation’s investments as “Level 3” assets. Under the valuation policy of the Corporation, unrestricted publicly traded securities are valued at the closing price for these securities on the last trading day of the reporting period. Restricted securities are subject to restrictions on resale and are valued at fair value as determined in good faith by our external investment advisor Rand Capital Management, LLC (“RCM”) and approved by the Board of Directors. Fair value is considered to be the amount that the Corporation may reasonably expect to receive for portfolio securities when sold on the valuation date. Valuations as of any particular date, however, are not necessarily indicative of amounts which may ultimately be realized as a result of future sales or other dispositions of securities and these favorable or unfavorable differences could be material. Among the factors considered in determining the fair value of restricted securities are the financial condition and operating results, projected operations, and other analytical data relating to the investment. Also considered are the market prices for unrestricted securities of the same class (if applicable) and other matters which may have an impact on the value of the portfolio company (see Note 3. “Investments” to the Consolidated Financial Statements).
(e)
These investments are non-income producing. All other investments are income producing. Non-income producing investments have not generated cash payments of interest or dividends including LLC tax-related distributions within the last twelve months or are not expected to do so going forward. If a debt or a preferred equity investment fails to make its most recent payment, then the investment will also be classified as non-income producing.
(f)
As of June 30, 2024, the total cost of investment securities was approximately $73.4 million. Net unrealized appreciation was approximately $13.6 million, which was comprised of $18.1 million of unrealized appreciation of investment securities and ($4.4) million of unrealized depreciation of investment securities. At June 30, 2024, the aggregate gross unrealized gain for federal income tax purposes was $18.3 million and the aggregate gross unrealized loss for federal income tax purposes was ($3.0) million. The net unrealized gain for federal income tax purposes was $15.3 million based on a tax cost of $71.7 million.
(g)
All of the Corporation’s portfolio assets are pledged as collateral for purposes of securing the Corporation’s senior secured revolving credit facility pursuant to a general security agreement, dated June 27, 2022, between the Corporation, the subsidiaries listed therein, and the Lender (as defined herein).
(h)
Reduction in cost and fair value from previously reported balances reflects current principal repayment.
(i)
Represents interest due (amounts over $100,000) from investments included as interest receivable on the Corporation’s Consolidated Statements of Financial Position. None at June 30, 2024.
(j)
Non-Control/Non-Affiliate Investments are investments that are neither Control Investments nor Affiliate Investments.
(k)
Affiliate Investments are defined by the Investment Company Act of 1940, as amended (“1940 Act”), as those Non-Control investments in companies in which between 5% and 25% of the voting securities are owned by the Corporation.
(l)
Payment in kind (PIK) represents earned interest that is added to the cost basis of the investment and due at maturity. The amount of PIK earned is included in the interest rate detailed in the “Type of Investment” column, unless it has been noted with a (+), in which case the PIK is in addition to the face amount of interest due on the security.
(m)
Equity holdings are held in a wholly owned (100%) “blocker corporation” subsidiary of Rand Capital Corporation for federal income tax and Regulated Investment Company (RIC) compliance purposes.
(n)
Indicates assets that the Corporation believes do not represent “qualifying assets” under Section 55(a) of the 1940 Act. Qualifying assets must represent at least 70% of the Corporation’s total assets at the time of acquisition of any additional non-qualifying assets. Of the Corporation’s total assets, 3.15% were non-qualifying assets as of June 30, 2024.
(o)
Control Investments are defined by the 1940 Act as investments in companies in which more than 25% of the voting securities are owned by the Corporation or where greater than 50% of the board representation is maintained.
(p)
Investments classified as Level 3 for purposes of the fair value determination by RCM and approved by the Board of Directors.

9


Table of Contents

RAND CAPITAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF PORTFOLIO INVESTMENTS

June 30, 2024 (Continued)

(Unaudited)

 

Investments in and Advances to Affiliates

 

Company

 

Type of Investment

 

January 1, 2024, Fair Value

 

 

Net Change in Unrealized Appreciation (Depreciation)

 

 

Gross Additions
(1)

 

 

Gross Reductions
(2)

 

 

June 30, 2024, Fair Value

 

 

Net Realized Gains (Losses)

 

 

Amount of Interest/
Dividend/
Fee Income (3)

 

Control Investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ITA Acquisition, LLC

 

$2,297,808 Third Amended and Restated Term Note at 12% (+5% PIK) through September 30, 2024, thereafter 12% (+2% PIK), due June 21, 2026.

 

$

2,496,708

 

 

$

 

 

$

404,732

 

 

$

 

 

$

2,901,440

 

 

$

 

 

$

245,727

 

 

 

$1,500,000 Term Note at 12% (+5% PIK) through September 30, 2024, thereafter 12% (+2% PIK), due June 21, 2026.

 

 

1,652,252

 

 

 

 

 

 

44,354

 

 

 

 

 

 

1,696,606

 

 

 

 

 

 

149,673

 

 

 

1,124 Class A Preferred Units and 1,924 Class B Common Units.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total ITA

 

 

4,148,960

 

 

 

 

 

 

449,086

 

 

 

 

 

 

4,598,046

 

 

 

 

 

 

395,400

 

 

Total Control Investments

 

$

4,148,960

 

 

$

 

 

$

449,086

 

 

$

 

 

$

4,598,046

 

 

$

 

 

$

395,400

 

Affiliate Investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Applied Image, Inc.

 

$1,750,000 Term Note at 10% (+2% PIK) through February 1, 2025, thereafter 10%, due February 1, 2029.

 

$

1,750,000

 

 

$

 

 

$

 

 

$

 

 

$

1,750,000

 

 

$

 

 

$

109,219

 

 

Warrant for 1,167 shares.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Applied Image

 

 

1,750,000

 

 

 

 

 

 

 

 

 

 

 

 

1,750,000

 

 

 

 

 

 

109,219

 

BMP Food Service Supply Holdco, LLC

 

$7,035,000 Second Amended and Restated Term Note, $4,820,000 at 12%, $2,215,000 at 13% (+3% PIK), due November 22, 2027.

 

 

6,394,953

 

 

 

 

 

 

 

 

 

(34,838

)

 

 

6,360,115

 

 

 

 

 

 

434,893

 

 

 

15.4% Preferred Interest.

 

 

1,000,000

 

 

 

 

 

 

107,619

 

 

 

 

 

 

1,107,619

 

 

 

 

 

 

 

 

 

Total FSS

 

 

7,394,953

 

 

 

 

 

 

107,619

 

 

 

(34,838

)

 

 

7,467,734

 

 

 

 

 

 

434,893

 

BMP Swanson Holdco, LLC

 

$1,600,000 Term Note at 12% due September 4, 2026.

 

 

1,700,115

 

 

 

 

 

 

 

 

 

 

 

 

1,700,115

 

 

 

 

 

 

106,473

 

 

Preferred Membership Interest for 9.24%.

 

 

500,000

 

 

 

 

 

 

 

 

 

 

 

 

500,000

 

 

 

 

 

 

 

 

Total BMP Swanson

 

 

2,200,115

 

 

 

 

 

 

 

 

 

 

 

 

2,200,115

 

 

 

 

 

 

106,473

 

Carolina Skiff LLC

 

6.0825% Class A Common Membership Interest.

 

 

1,708,000

 

 

 

 

 

 

 

 

 

 

 

 

1,708,000

 

 

 

 

 

 

 

FCM Industries Holdco LLC

 

$3,380,000 Term Note at 13% due July 31, 2028.

 

 

3,380,000

 

 

 

 

 

 

 

 

 

 

 

 

3,380,000

 

 

 

 

 

 

229,741

 

 

 

$420,000 Convertible Note at 10% PIK, due July 31, 2033.

 

 

438,156

 

 

 

 

 

 

22,623

 

 

 

 

 

 

460,779

 

 

 

 

 

 

22,623

 

 

 

Total FCM

 

 

3,818,156

 

 

 

 

 

 

22,623

 

 

 

 

 

 

3,840,779

 

 

 

 

 

 

252,364

 

Filterworks Acquisition USA, LLC

 

$2,283,702 Term Note at 12% (+2% PIK) due August 30, 2024.

 

 

2,880,946

 

 

 

 

 

 

102,396

 

 

 

 

 

 

2,983,342

 

 

 

 

 

 

210,418

 

 

 

626.2 shares Class A-1 Units.

 

 

256,994

 

 

 

(93,374

)

 

 

 

 

 

 

 

 

163,620

 

 

 

 

 

 

 

 

 

417.7 shares Class A-0 Units.

 

 

139,232

 

 

 

(102,852

)

 

 

 

 

 

 

 

 

36,380

 

 

 

 

 

 

 

 

 

Total Filterworks

 

 

3,277,172

 

 

 

(196,226

)

 

 

102,396

 

 

 

 

 

 

3,183,342

 

 

 

 

 

 

210,418

 

Highland All About People Holdings, Inc.

 

$3,000,000 Term Note at 12% (+4% PIK) due August 7, 2028.

 

 

3,049,187

 

 

 

 

 

 

61,973

 

 

 

 

 

 

3,111,160

 

 

 

 

 

 

253,892

 

 

 

1,000,000 Class A Units.

 

 

1,000,000

 

 

 

 

 

 

 

 

 

 

 

 

1,000,000

 

 

 

 

 

 

 

 

 

Total All About People

 

 

4,049,187

 

 

 

 

 

 

61,973

 

 

 

 

 

 

4,111,160

 

 

 

 

 

 

253,892

 

Inter-National Electronic Alloys

 

$3,288,235 Term Note at 12% (+2% PIK) due April 4, 2028.

 

 

3,338,074

 

 

 

 

 

 

25,392

 

 

 

 

 

 

3,363,466

 

 

 

 

 

 

235,247

 

LLC

 

75.3 Class B Preferred Units.

 

 

1,011,765

 

 

 

 

 

 

 

 

 

 

 

 

1,011,765

 

 

 

 

 

 

 

 

 

Total INEA

 

 

4,349,839

 

 

 

 

 

 

25,392

 

 

 

 

 

 

4,375,231

 

 

 

 

 

 

235,247

 

 

See accompanying notes

10


Table of Contents

RAND CAPITAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF PORTFOLIO INVESTMENTS

June 30, 2024 (Continued)

(Unaudited)

 

Company

 

Type of Investment

 

January 1, 2024, Fair Value

 

 

Net Change in Unrealized Appreciation (Depreciation)

 

 

Gross Additions
(1)

 

 

Gross Reductions
(2)

 

 

June 30, 2024, Fair Value

 

 

Net Realized Gains (Losses)

 

 

Amount of Interest/
Dividend/
Fee Income (3)

 

Knoa Software, Inc.

 

973,533 Series A-1 Convertible Preferred.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,876,922 Series B Preferred.

 

 

100,000

 

 

 

1,129,155

 

 

 

 

 

 

(1,229,155

)

 

 

 

 

 

(1,229,155

)

 

 

 

 

 

Total Knoa

 

 

100,000

 

 

 

1,129,155

 

 

 

 

 

 

(1,229,155

)

 

 

 

 

 

(1,229,155

)

 

 

 

Mezmeriz, Inc.

 

1,554,565 Series Seed Preferred.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pressure Pro, Inc.

 

$3,000,000 Term Note at 12% (+3% PIK) due January 19, 2028.

 

 

3,063,436

 

 

 

 

 

 

37,637

 

 

 

(1,427,452

)

 

 

1,673,621

 

 

 

 

 

 

227,965

 

 

 

Warrant for 10% Membership Interest.

 

 

30,000

 

 

 

470,000

 

 

 

 

 

 

 

 

 

500,000

 

 

 

 

 

 

 

 

 

Total Pressure Pro

 

 

3,093,436

 

 

 

470,000

 

 

 

37,637

 

 

 

(1,427,452

)

 

 

2,173,621

 

 

 

 

 

 

227,965

 

SciAps, Inc.

 

187,500 Series A Preferred.

 

 

1,500,000

 

 

 

2,682,160

 

 

 

 

 

 

 

 

 

4,182,160

 

 

 

 

 

 

 

 

 

274,299 Series A1 Convertible Preferred.

 

 

504,710

 

 

 

902,475

 

 

 

 

 

 

 

 

 

1,407,185

 

 

 

 

 

 

 

 

 

117,371 Series B Convertible Preferred.

 

 

250,000

 

 

 

447,027

 

 

 

 

 

 

 

 

 

697,027

 

 

 

 

 

 

 

 

 

113,636 Series C Convertible Preferred.

 

 

175,000

 

 

 

312,918

 

 

 

 

 

 

 

 

 

487,918

 

 

 

 

 

 

 

 

 

369,698 Series C1 Convertible Preferred.

 

 

399,274

 

 

 

713,944

 

 

 

 

 

 

 

 

 

1,113,218

 

 

 

 

 

 

 

 

 

147,059 Series D Convertible Preferred.

 

 

250,000

 

 

 

447,027

 

 

 

 

 

 

 

 

 

697,027

 

 

 

 

 

 

 

 

 

Warrant to purchase Series D-1 Preferred.

 

 

45,000

 

 

 

80,465

 

 

 

 

 

 

 

 

 

125,465

 

 

 

 

 

 

 

 

 

$2,090,000 Second Amended and Restated Secured Subordinated Promissory Note at 12% due August 20, 2024.

 

 

2,090,000

 

 

 

 

 

 

 

 

 

 

 

 

2,090,000

 

 

 

 

 

 

125,400

 

 

 

Total SciAps

 

 

5,213,984

 

 

 

5,586,016

 

 

 

 

 

 

 

 

 

10,800,000

 

 

 

 

 

 

125,400

 

Seybert’s Billiards Corporation

 

$6,099,131 Third Amended and Restated Term Note at 12% (+2% PIK) due January 19, 2026.

 

 

4,274,917

 

 

 

 

 

 

1,845,941

 

 

 

 

 

 

6,120,858

 

 

 

 

 

 

419,120

 

 

 

Warrant for 4% Membership Interest.

 

 

25,000

 

 

 

 

 

 

 

 

 

 

 

 

25,000

 

 

 

 

 

 

 

 

 

$1,435,435 Term Note at 12% (+2% PIK) due January 19, 2026.

 

 

1,475,613

 

 

 

 

 

 

17,566

 

 

 

 

 

 

1,493,179

 

 

 

 

 

 

111,745

 

 

 

Warrant for 4% Membership Interest.

 

 

25,000

 

 

 

 

 

 

 

 

 

 

 

 

25,000

 

 

 

 

 

 

 

 

 

5.82 Common shares.

 

 

194,000

 

 

 

 

 

 

 

 

 

 

 

 

194,000

 

 

 

 

 

 

 

 

 

Total Seybert’s

 

 

5,994,530

 

 

 

 

 

 

1,863,507

 

 

 

 

 

 

7,858,037

 

 

 

 

 

 

530,865

 

Tilson Technology

 

120,000 Series B Preferred.

 

 

4,559,500

 

 

 

845,500

 

 

 

 

 

 

 

 

 

5,405,000

 

 

 

 

 

 

26,250

 

Management, Inc.

 

21,391 Series C Preferred.

 

 

812,800

 

 

 

150,200

 

 

 

 

 

 

 

 

 

963,000

 

 

 

 

 

 

 

 

 

70,176 Series D Preferred.

 

 

2,666,400

 

 

 

494,600

 

 

 

 

 

 

 

 

 

3,161,000

 

 

 

 

 

 

 

 

 

15,385 Series E Preferred.

 

 

584,500

 

 

 

108,500

 

 

 

 

 

 

 

 

 

693,000

 

 

 

 

 

 

 

 

 

23,077 Series F Preferred.

 

 

876,800

 

 

 

162,200

 

 

 

 

 

 

 

 

 

1,039,000

 

 

 

 

 

 

 

 

 

211,567 A-1 Units of SQF Holdco LLC.

 

 

800,000

 

 

 

 

 

 

 

 

 

 

 

 

800,000

 

 

 

302,677

 

 

 

 

 

 

250 Class D-1 Units of SQF Holdco LLC.

 

 

250,000

 

 

 

 

 

 

 

 

 

 

 

 

250,000

 

 

 

94,587

 

 

 

 

 

 

Total Tilson

 

 

10,550,000

 

 

 

1,761,000

 

 

 

 

 

 

 

 

 

12,311,000

 

 

 

397,264

 

 

 

26,250

 

 

 

Total Affiliate Investments

 

$

53,499,372

 

 

$

8,749,945

 

 

$

2,221,147

 

 

$

(2,691,445

)

 

$

61,779,019

 

 

$

(831,891

)

 

$

2,512,986

 

 

Total Control and Affiliate Investments

 

$

57,648,332

 

 

$

8,749,945

 

 

$

2,670,233

 

 

$

(2,691,445

)

 

$

66,377,065

 

 

$

(831,891

)

 

$

2,908,386

 

 

This schedule should be read in conjunction with the Corporation’s Consolidated Financial Statements, including the Notes to the Consolidated Financial Statements and the Consolidated Schedule of Portfolio Investments.

(1)
Gross additions include increases in the cost basis of investments resulting from new portfolio investments, follow on investments, capitalized interest and the accretion of discounts. Gross additions also include the movement of an existing portfolio company into this category and out of another category.
(2)
Gross reductions include decreases in the cost basis of investments resulting from principal repayments, sales, note conversions, the exchange of existing securities for new securities and the movement of an existing portfolio company out of this category and into another category.
(3)
Represents the total amount of interest, fees or dividends credited to income for the portion of the period an investment was included in “Control or Affiliate” categories, respectively.

 

See accompanying notes

 

11


Table of Contents

RAND CAPITAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF PORTFOLIO INVESTMENTS

June 30, 2024 (Continued)

(Unaudited)

 

Industry Classification

 

Percentage of Total Investments (at fair value) as of June 30, 2024

 

Professional and Business Services

 

 

43.4

%

Manufacturing

 

 

25.4

 

Consumer Product

 

 

14.0

 

Distribution

 

 

8.7

 

Automotive

 

 

3.7

 

Software

 

 

3.3

 

BDC Investment Funds

 

 

1.5

 

Total Investments

 

 

100

%

 

See accompanying notes

12


RAND CAPITAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF PORTFOLIO INVESTMENTS

December 31, 2023

 

Company, Geographic Location, Business Description, (Industry) and Website

 

(a)
Type of Investment

 

(b)
Date Acquired

 

(c)
Equity

 

Cost

 

 

(d)(f)
Fair Value

 

 

Percent of Net Assets

Non-Control/Non-Affiliate Investments – 32.0% of net assets: (g) (j)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACV Auctions, Inc. (e)
NASDAQ: ACVA

 

194,934 shares of Class A Common Stock valued at $15.15 per share.

 

8/12/16

 

<1%

 

$

53,094

 

 

$

2,953,250

 

 

4.9%

Buffalo, NY. Live mobile wholesale auctions for new and used car dealers. (Software)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

www.acvauctions.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Ares Capital Corporation (n)
NASDAQ: ARCC
New York, NY.
(BDC Investment Fund)

 

21,000 shares valued at $20.03 per share.

 

3/16/20

 

<1%

 

 

267,140

 

 

 

420,630

 

 

0.7%

Barings BDC, Inc. (n)
NYSE: BBDC
New York, NY.
(BDC Investment Fund)

 

40,000 shares valued at $8.58 per share.

 

8/13/20

 

<1%

 

 

333,352

 

 

 

343,200

 

 

0.6%

Caitec, Inc. (e)(l)(p)
Halethorpe, MD. Pet product manufacturer and distributor. (Consumer Goods)
www.caitec.com

 

$1,750,000 Subordinated Secured Promissory Note modified to 14% PIK through December 31, 2024, thereafter 12% (+2% PIK), due June 1, 2026.

 

11/6/20

 

4%

 

 

1,942,244

 

 

 

1,942,244

 

 

6.5%

 

 

36,261 Series A Preferred.

 

12/28/23

 

 

 

 

36,261

 

 

 

36,261

 

 

 

 

 

150 Class A Units.

 

11/6/20

 

 

 

 

150,000

 

 

 

 

 

 

 

 

$1,750,000 Subordinated Secured Promissory Note modified to 14% PIK through December 31, 2024, thereafter 12% (+2% PIK), due June 1, 2026.

 

11/6/20

 

 

 

 

1,942,244

 

 

 

1,942,244

 

 

 

 

 

150 Class A Units.

 

11/6/20

 

 

 

 

150,000

 

 

 

 

 

 

 

 

36,261 Series A Preferred.

 

12/28/23

 

 

 

 

36,261

 

 

 

36,261

 

 

 

 

 

Total Caitec

 

 

 

 

 

 

4,257,010

 

 

 

3,957,010

 

 

 

Carlyle Secured Lending Inc. (n)
NASDAQ: CGBD
New York, NY.
(BDC Investment Fund)

 

86,000 shares valued at $14.96 per share.

 

8/13/20

 

<1%

 

 

899,749

 

 

 

1,286,560

 

 

2.1%

FS KKR Capital Corp. (n)
NYSE: FSK
Philadelphia, PA.
(BDC Investment Fund)

 

48,000 shares valued at $19.97 per share.

 

3/16/20

 

<1%

 

 

755,058

 

 

 

958,560

 

 

1.6%

GoNoodle, Inc. (l)(p)
Nashville, TN. Student engagement education

 

$1,500,000 Secured Note at 12% (1% PIK) due September 30, 2025.

 

11/1/19

 

<1%

 

 

1,425,938

 

 

 

1,425,938

 

 

2.3%

software providing core aligned physical

 

Warrant for 47,324 Series C Preferred.

 

3/1/15

 

 

 

 

25

 

 

 

25

 

 

 

activity breaks. (Software)

 

Warrant for 21,948 Series D Preferred.

 

11/1/19

 

 

 

 

38

 

 

 

38

 

 

 

www.gonoodle.com

 

Total GoNoodle

 

 

 

 

 

 

1,426,001

 

 

 

1,426,001

 

 

 

HDI Acquisition LLC (Hilton Displays) (h)(l)(p)
Greenville, NC. Manufacturing, installation

 

$1,245,119 Term Loan at 12% (+2% PIK) due June 30, 2025.

 

11/8/19

 

0%

 

 

1,050,305

 

 

 

1,050,305

 

 

1.7%

and maintenance of signage and brands. (Manufacturing)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

www.hiltondisplays.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lumious (Tech 2000, Inc.) (p)
Herndon, VA. Develops and delivers IT

 

$850,000 Replacement Term Note at 14% due December 1, 2024.

 

11/16/18

 

0%

 

 

789,944

 

 

 

789,944

 

 

1.3%

training. (Software)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

www.t2000inc.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mattison Avenue Holdings LLC (l)(p)
Dallas, TX. Provider of upscale salon spaces for lease. (Professional and Business Services)

 

$1,794,944 Third Amended, Restated and Consolidated Promissory Note at 12% (+2% PIK) due January 31, 2024.

 

6/23/21

 

0%

 

 

1,894,470

 

 

 

1,894,470

 

 

3.1%

www.mattisonsalonsuites.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes

 

13


Table of Contents

RAND CAPITAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF PORTFOLIO INVESTMENTS

December 31, 2023 (Continued)

 

Company, Geographic Location, Business Description, (Industry) and Website

 

(a)
Type of Investment

 

(b)
Date Acquired

 

(c)
Equity

 

Cost

 

 

(d)(f)
Fair Value

 

 

Percent of Net Assets

Nailbiter, Inc. (p)
Reston, VA. Video-metrics data analytics supporting name brand Consumer Products Groups (CPG) shopping behavioral insight. (Professional and Business Services)

 

$2,250,000 Membership Interest of USB Focus Fund Nailbiter I, LLC with economic interest of $2,250,000 Subordinated Secured Promissory Note at net 9% due November 23, 2024.

 

11/22/21

 

<1%

 

 

2,250,000

 

 

 

2,250,000

 

 

3.7%

www.nailbiter.com

 

Warrants for Preferred Stock.

 

11/22/21

 

 

 

 

 

 

 

 

 

 

 

 

Total Nailbiter

 

 

 

 

 

 

2,250,000

 

 

 

2,250,000

 

 

 

 

 

(i) Interest Receivable $50,092

 

 

 

 

 

 

 

 

 

 

 

 

OnCore Golf Technology, Inc. (e)(p)
Buffalo, NY. Patented and proprietary golf balls utilizing technology and innovation. (Consumer Product)
www.oncoregolf.com

 

300,483 Preferred AA.

 

11/30/18

 

3%

 

 

752,712

 

 

 

100,000

 

 

0.2%

Open Exchange, Inc. (e)(p)

 

397,899 Series C Preferred.

 

11/13/13

 

3%

 

 

1,193,697

 

 

 

700,000

 

 

1.1%

Lincoln, MA. Online presentation and

 

397,899 Common.

 

10/22/19

 

 

 

 

208,243

 

 

 

 

 

 

training software. (Software)

 

Total Open Exchange

 

 

 

 

 

 

1,401,940

 

 

 

700,000

 

 

 

www.openexc.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PennantPark Investment Corporation (n)
NASDAQ: PNNT
New York, NY.
(BDC Investment Fund)

 

195,000 shares valued at $6.91 per share.

 

8/13/20

 

<1%

 

 

892,212

 

 

 

1,347,450

 

 

2.2%

PostProcess Technologies, Inc. (e)(p)
Buffalo, NY. Provides innovative solutions for the post-processing of additive manufactured 3D parts. (Manufacturing)
www.postprocess.com

 

360,002 Series A1 Preferred.

 

11/1/19

 

<1%

 

 

348,875

 

 

 

 

 

0.0%

Subtotal Non-Control/Non-Affiliate Investments

 

 

 

 

 

 

 

$

17,371,862

 

 

$

19,477,380

 

 

 

Affiliate Investments – 88.0% of net assets (g) (k)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Applied Image, Inc. (p)
Rochester, NY. Global supplier of precision

 

$1,750,000 Term Note at 10% due February 1, 2029.

 

12/31/21

 

12%

 

 

1,750,000

 

 

 

1,750,000

 

 

2.9%

imaged optical components and calibration

 

Warrant for 1,167 shares.

 

12/31/21

 

 

 

 

 

 

 

 

 

 

standards for a wide range of industries and

 

Total Applied Image

 

 

 

 

 

 

1,750,000

 

 

 

1,750,000

 

 

 

applications. (Manufacturing)
www.appliedimage.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BMP Food Service Supply Holdco, LLC (l)(m)(p)
Salt Lake City, UT. Provides design, distribution, and installation services for

 

$7,035,000 Second Amended and Restated Term Note, $4,820,000 at 12%, $2,215,000 at 13% (+3% PIK), due November 22, 2027.

 

11/22/22

 

15%

 

 

6,394,953

 

 

 

6,394,953

 

 

12.2%

commercial kitchen renovations and new

 

15.4% Preferred Interest.

 

11/22/22

 

 

 

 

390,000

 

 

 

1,000,000

 

 

 

builds. (Professional and Business Services)

 

Total BMP Food Service Supply

 

 

 

 

 

 

6,784,953

 

 

 

7,394,953

 

 

 

www.foodservicesupply.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BMP Swanson Holdco, LLC (l)(m)(p)
Plano, TX. Designs, installs, and maintains a

 

$1,600,000 Term Note at 12% due September 4, 2026.

 

3/4/21

 

9%

 

 

1,700,115

 

 

 

1,700,115

 

 

3.6%

a variety of fire protection systems.
(Professional and Business Services)

 

Preferred Membership Interest for 9.29%.

 

3/4/21

 

 

 

 

233,333

 

 

 

500,000

 

 

 

www.swansonfire.com

 

Total BMP Swanson

 

 

 

 

 

 

1,933,448

 

 

 

2,200,115

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes

14


Table of Contents

RAND CAPITAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF PORTFOLIO INVESTMENTS

December 31, 2023 (Continued)

 

 

Company, Geographic Location, Business Description, (Industry) and Website

 

(a)
Type of Investment

 

(b)
Date Acquired

 

(c)
Equity

 

Cost

 

 

(d)(f)
Fair Value

 

 

Percent of Net Assets

Carolina Skiff LLC (e)(m)(p)
Waycross, GA. Manufacturer of ocean fishing

 

6.0825% Class A Common Membership Interest.

 

1/30/04

 

7%

 

 

15,000

 

 

 

1,708,000

 

 

2.8%

and pleasure boats. (Manufacturing)
www.carolinaskiff.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FCM Industries Holdco LLC (l)(p)
Jacksonville, FL. Commercial mulch

 

$3,380,000 Term Note at 13% due July 31, 2028.

 

7/31/23

 

12%

 

 

3,380,000

 

 

 

3,380,000

 

 

6.3%

installation company that serves a range
of end markets.

 

$420,000 Convertible Note at 10% PIK, due July 31, 2033.

 

7/31/23

 

 

 

 

438,156

 

 

 

438,156

 

 

 

(Professional and Business Services)

 

Total FCM Industries

 

 

 

 

 

 

3,818,156

 

 

 

3,818,156

 

 

 

www.firstcoastmulch.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Filterworks Acquisition USA, LLC d/b/a Autotality (l)(m)(p)

 

$2,283,702 Term Note at 12% (+2% PIK) due August 30, 2024.

 

11/18/19

 

8%

 

 

2,880,946

 

 

 

2,880,946

 

 

5.4%

Deerfield Beach, FL. Provides spray booth

 

626.2 shares Class A-1 Units.

 

6/3/22

 

 

 

 

626,243

 

 

 

256,994

 

 

 

equipment, frame repair machines and paint

 

417.7 shares Class A-0 Units.

 

9/30/22

 

 

 

 

139,232

 

 

 

139,232

 

 

 

booth filter services for collision shops.

 

Total Filterworks

 

 

 

 

 

 

3,646,421

 

 

 

3,277,172

 

 

 

(Automotive)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

www.autotality.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Highland All About People Holdings, Inc. (l)(p)

 

$3,000,000 Term Note at 12% (+4% PIK) due August 7, 2028.

 

8/7/23

 

12%

 

 

3,049,187

 

 

 

3,049,187

 

 

6.7%

Phoenix, AZ. Full-service staffing and

 

1,000,000 Class A Units.

 

8/7/23

 

 

 

 

1,000,000

 

 

 

1,000,000

 

 

 

executive search firm with a focus on the

 

Total Highland All About People

 

 

 

 

 

 

4,049,187

 

 

 

4,049,187

 

 

 

healthcare industry.
(Professional and Business Services)
www.allaboutpeople.net

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inter-National Electronic Alloys LLC
d/b/a EFINEA (l)(m)(p)

 

$3,288,235 Term Note at 12% (+2% PIK) due April 4, 2028.

 

4/4/23

 

6%

 

 

3,338,074

 

 

 

3,338,074

 

 

7.1%

Oakland, NJ. Stocking distributor of

 

75.3 Class B Preferred Units.

 

4/4/23

 

 

 

 

1,011,765

 

 

 

1,011,765

 

 

 

controlled expansion alloys, electronic grade

 

Total EFINEA

 

 

 

 

 

 

4,349,839

 

 

 

4,349,839

 

 

 

nickels, refractory grade metals and alloys,
and soft magnetic alloys. (Distribution)
www.nealloys.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Knoa Software, Inc. (e)(p)
New York, NY. End user experience

 

973,533 Series A-1 Convertible Preferred.

 

11/20/12

 

7%

 

 

750,000

 

 

 

 

 

0.2%

management and performance (EMP)

 

1,876,922 Series B Preferred.

 

6/9/14

 

 

 

 

479,155

 

 

 

100,000

 

 

 

solutions utilizing enterprise applications.

 

Total Knoa

 

 

 

 

 

 

1,229,155

 

 

 

100,000

 

 

 

(Software)
www.knoa.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mezmeriz, Inc. (e)(p)

 

1,554,565 Series Seed Preferred.

 

5/14/15

 

12%

 

 

742,850

 

 

 

 

 

0.0%

Ithaca, NY. Technology company developing novel reality capture tools for 3D mapping, reality modeling, object tracking and classification. (Electronics Developer)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

www.mezmeriz.com

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Pressure Pro, Inc. (l)(p)
Harrisonville, MO. A provider of branded tire

 

$3,000,000 Term Note at 12% (+3% PIK) due January 19, 2028.

 

1/19/23

 

10%

 

 

3,063,436

 

 

 

3,063,436

 

 

5.1%

pressure monitoring systems consisting

 

Warrant for 10% Membership Interest.

 

1/19/23

 

 

 

 

30,000

 

 

 

30,000

 

 

 

of a suite of proprietary hardware

 

Total Pressure Pro

 

 

 

 

 

 

3,093,436

 

 

 

3,093,436

 

 

 

and software. (Manufacturing)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

www.pressurepro.us

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SciAps, Inc. (p)

 

187,500 Series A Preferred.

 

7/12/13

 

6%

 

 

1,500,000

 

 

 

1,500,000

 

 

8.6%

Woburn, MA. Instrumentation company

 

274,299 Series A1 Convertible Preferred.

 

4/4/14

 

 

 

 

504,710

 

 

 

504,710

 

 

 

producing portable analytical devices using

 

117,371 Series B Convertible Preferred.

 

8/31/15

 

 

 

 

250,000

 

 

 

250,000

 

 

 

XRF, LIBS and RAMAN spectroscopy to

 

113,636 Series C Convertible Preferred.

 

4/7/16

 

 

 

 

175,000

 

 

 

175,000

 

 

 

identify compounds, minerals, and elements.

 

369,698 Series C1 Convertible Preferred.

 

4/7/16

 

 

 

 

399,274

 

 

 

399,274

 

 

 

(Manufacturing)

 

147,059 Series D Convertible Preferred.

 

5/9/17

 

 

 

 

250,000

 

 

 

250,000

 

 

 

www.sciaps.com

 

Warrant to purchase Series D-1 Preferred.

 

5/9/17

 

 

 

 

45,000

 

 

 

45,000

 

 

 

 

 

$2,090,000 Second Amended and Restated Secured Subordinated Promissory Note at 12% due August 20, 2024.

 

8/20/21

 

 

 

 

2,090,000

 

 

 

2,090,000

 

 

 

 

 

Total SciAps

 

 

 

 

 

 

5,213,984

 

 

 

5,213,984

 

 

 

 

See accompanying notes

15


Table of Contents

RAND CAPITAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF PORTFOLIO INVESTMENTS

December 31, 2023 (Continued)

 

Company, Geographic Location, Business Description, (Industry) and Website

 

(a)
Type of Investment

 

(b)
Date
Acquired

 

(c)
Equity

 

Cost

 

 

(d)(f)
Fair
Value

 

 

Percent of Net Assets

Seybert’s Billiards Corporation
d/b/a The Rack Group (l)(p)

 

$4,139,444 Term Note at 12% (+2% PIK) due January 19, 2026.

 

11/22/21

 

8%

 

 

4,274,917

 

 

 

4,274,917

 

 

9.8%

Coldwater, MI. Billiard supplies.

 

Warrant for 4% Membership Interest.

 

1/19/21

 

 

 

 

25,000

 

 

 

25,000

 

 

 

(Consumer Product)
www.seyberts.com

 

$1,435,435 Term Note at 12% (+2% PIK) due January 19, 2026.

 

1/19/21

 

 

 

 

1,475,613

 

 

 

1,475,613

 

 

 

 

 

Warrant for 4% Membership Interest.

 

1/19/21

 

 

 

 

25,000

 

 

 

25,000

 

 

 

 

 

5.82 Common shares.

 

10/24/22

 

 

 

 

194,000

 

 

 

194,000

 

 

 

 

 

Total Seybert’s

 

 

 

 

 

 

5,994,530

 

 

 

5,994,530

 

 

 

Tilson Technology Management, Inc. (p)

 

*120,000 Series B Preferred.

 

1/20/15

 

9%

 

 

600,000

 

 

 

4,559,500

 

 

17.3%

Portland, ME. Provides network deployment

 

*21,391 Series C Preferred.

 

9/28/16

 

 

 

 

200,000

 

 

 

812,800

 

 

 

construction and information system services

 

*70,176 Series D Preferred.

 

9/29/17

 

 

 

 

800,000

 

 

 

2,666,400

 

 

 

management for cellular, fiber optic and

 

*15,385 Series E Preferred.

 

3/15/19

 

 

 

 

500,012

 

 

 

584,500

 

 

 

wireless systems providers. Its affiliated

 

23,077 Series F Preferred.

 

6/15/20

 

 

 

 

750,003

 

 

 

876,800

 

 

 

entity, SQF, LLC is a CLEC supporting

 

211,567 A-1 Units of SQF Holdco LLC.

 

3/15/19

 

 

 

 

 

 

 

800,000

 

 

 

small cell 5G deployment.
(Professional and Business Services)

 

250 Class D-1 Units of SQF Holdco LLC.

 

2/16/23

 

 

 

 

250,000

 

 

 

250,000

 

 

 

www.tilsontech.com

 

Total Tilson

 

 

 

 

 

 

3,100,015

 

 

 

10,550,000

 

 

 

 

 

*2.5% dividend payable quarterly.

 

 

 

 

 

 

 

 

 

 

 

 

Subtotal Affiliate Investments

 

 

 

 

 

 

 

$

45,720,974

 

 

$

53,499,372

 

 

 

Control Investments - 6.8% of net assets (g) (o)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ITA Acquisition, LLC (l)(m)(p)
Ormond Beach, FL. Blind and shade
manufacturing. (Manufacturing)
www.itawindowfashions.com

 

$2,297,808 Amended and Restated Term Note at 12% (+5% PIK) through September 30, 2024, thereafter 12% (+2% PIK), due June 21, 2026.

 

6/22/21

 

37%

 

 

2,496,708

 

 

 

2,496,708

 

 

6.8%

 

 

$1,500,000 Term Note at 12% (+5% PIK) through September 30, 2024, thereafter 12% (+2% PIK), due June 21, 2026.

 

6/22/21

 

 

 

 

1,652,252

 

 

 

1,652,252

 

 

 

 

 

1,124 Class A Preferred Units and 1,924 Class B Common Units.

 

6/22/21

 

 

 

 

1,123,810

 

 

 

 

 

 

 

 

Total ITA

 

 

 

 

 

 

5,272,770

 

 

 

4,148,960

 

 

 

Subtotal Control Investments

 

 

 

 

 

 

 

$

5,272,770

 

 

$

4,148,960

 

 

 

TOTAL INVESTMENTS – 126.8%

 

 

 

 

 

 

 

$

68,365,606

 

 

$

77,125,712

 

 

 

LIABILITIES IN EXCESS OF OTHER ASSETS - (26.8%)

 

 

 

 

 

 

 

 

 

 

 

(16,310,499

)

 

 

NET ASSETS – 100%

 

 

 

 

 

 

 

 

 

 

$

60,815,213

 

 

 

 

See accompanying notes

 

16


Table of Contents

RAND CAPITAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF PORTFOLIO INVESTMENTS

December 31, 2023 (Continued)

 

Notes to the Consolidated Schedule of Portfolio Investments

(a)
At December 31, 2023, restricted securities represented 91% of the fair value of the investment portfolio. Restricted securities are subject to one or more restrictions on resale and are not freely marketable. Type of investment for equity position is in the form of shares unless otherwise noted as units or interests, i.e., preferred shares, common shares.
(b)
The Date Acquired column indicates the date on which the Corporation first acquired an investment.
(c)
Each equity percentage estimates the Corporation’s ownership interest in the applicable portfolio investment. The estimated ownership is calculated based on the percent of outstanding voting securities held by the Corporation or the potential percentage of voting securities held by the Corporation upon exercise of warrants or conversion of debentures, or other available data. If applicable, the symbol “<1%” indicates that the Corporation holds an equity interest of less than one percent.
(d)
The Corporation’s investments are carried at fair value in accordance with Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) 820 “Fair Value Measurements and Disclosures,” which defines fair value and establishes guidelines for measuring fair value. At December 31, 2023, ASC 820 designates 91% of the Corporation’s investments as “Level 3” assets. Under the valuation policy of the Corporation, unrestricted publicly traded securities are valued at the closing price for these securities on the last trading day of the reporting period. Restricted securities are subject to restrictions on resale and are valued at fair value as determined in good faith by our external investment advisor Rand Capital Management, LLC (“RCM”) and approved by the Board of Directors. Fair value is considered to be the amount that the Corporation may reasonably expect to receive for portfolio securities when sold on the valuation date. Valuations as of any particular date, however, are not necessarily indicative of amounts which may ultimately be realized as a result of future sales or other dispositions of securities and these favorable or unfavorable differences could be material. Among the factors considered in determining the fair value of restricted securities are the financial condition and operating results, projected operations, and other analytical data relating to the investment. Also considered are the market prices for unrestricted securities of the same class (if applicable) and other matters which may have an impact on the value of the portfolio company (see Note 3. “Investments” to the Consolidated Financial Statements).
(e)
These investments are non-income producing. All other investments are income producing. Non-income producing investments have not generated cash payments of interest or dividends including LLC tax-related distributions within the last twelve months or are not expected to do so going forward. If a debt or a preferred equity investment fails to make its most recent payment, then the investment will also be classified as non-income producing.
(f)
As of December 31, 2023, the total cost of investment securities was approximately $68.4 million. Net unrealized appreciation was approximately $8.8 million, which was comprised of $14.1 million of unrealized appreciation of investment securities and ($5.4) million of unrealized depreciation of investment securities. At December 31, 2023, the aggregate gross unrealized gain for federal income tax purposes was $14.1 million and the aggregate gross unrealized loss for federal income tax purposes was ($4.2) million. The net unrealized gain for federal income tax purposes was $9.9 million based on a tax cost of $68 million.
(g)
All of the Corporation’s portfolio assets are pledged as collateral for purposes of securing the Corporation’s senior secured revolving credit facility pursuant to a general security agreement, dated June 27, 2022, between the Corporation, the subsidiaries listed therein, and the Lender (as defined herein).
(h)
Reduction in cost and fair value from previously reported balances reflects current principal repayment.
(i)
Represents interest due (amounts over $50,000) from investments included as interest receivable on the Corporation’s Consolidated Statements of Financial Position.
(j)
Non-Control/Non-Affiliate Investments are investments that are neither Control Investments nor Affiliate Investments.
(k)
Affiliate Investments are defined by the 1940 Act, as those Non-Control investments in companies in which between 5% and 25% of the voting securities are owned by the Corporation.
(l)
Payment in kind (PIK) represents earned interest that is added to the cost basis of the investment and due at maturity. The amount of PIK earned is included in the interest rate detailed in the “Type of Investment” column, unless it has been noted with a (+), in which case the PIK is in addition to the face amount of interest due on the security.
(m)
Equity holdings are held in a wholly owned (100%) “blocker corporation” subsidiary of Rand Capital Corporation for federal income tax and Regulated Investment Company (RIC) compliance purposes.
(n)
Indicates assets that the Corporation believes do not represent “qualifying assets” under Section 55(a) of the 1940 Act. Qualifying assets must represent at least 70% of the Corporation’s total assets at the time of acquisition of any additional non-qualifying assets. Of the Corporation’s total assets, 5.38% were non-qualifying assets as of December 31, 2023.
(o)
Control Investments are defined by the 1940 Act as investments in companies in which more than 25% of the voting securities are owned by the Corporation or where greater than 50% of the board representation is maintained.
(p)
Investments classified as Level 3 for purposes of the fair value determination by RCM and approved by the Board of Directors.

17


Table of Contents

RAND CAPITAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF PORTFOLIO INVESTMENTS

December 31, 2023 (Continued)

 

Investments in and Advances to Affiliates

 

Company

 

Type of Investment

 

January 1, 2023, Fair Value

 

 

Net Change in Unrealized Appreciation (Depreciation)

 

 

Gross Additions
(1)

 

 

Gross Reductions
(2)

 

 

December 31, 2023, Fair Value

 

 

Net Realized Gains (Losses)

 

 

Amount of Interest/
Dividend/
Fee Income (3)

 

Control Investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ITA Acquisition, LLC

 

$2,297,808 Amended and Restated Term Note at 12% (+5% PIK) through September 30, 2024, thereafter 12% (+2% PIK), due June 21, 2026.

 

$

1,976,116

 

 

$

 

 

$

520,592

 

 

$

 

 

$

2,496,708

 

 

$

 

 

$

420,499

 

 

 

$1,500,000 Term Note at 12% (+5% PIK) through September 30, 2024, thereafter 12% (+2% PIK), due June 21, 2026.

 

 

1,560,091

 

 

 

 

 

 

92,161

 

 

 

 

 

 

1,652,252

 

 

 

 

 

 

295,615

 

 

 

1,124 Class A Preferred Units and 1,924 Class B Common Units.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total ITA

 

 

3,536,207

 

 

 

 

 

 

612,753

 

 

 

 

 

 

4,148,960

 

 

 

 

 

 

716,114

 

 

Total Control Investments

 

$

3,536,207

 

 

$

 

 

$

612,753

 

 

$

 

 

$

4,148,960

 

 

$

 

 

$

716,114

 

Affiliate Investments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Applied Image, Inc.

 

$1,750,000 Term Note at 10% due February 1, 2029.

 

$

1,750,000

 

 

$

 

 

$

 

 

$

 

 

$

1,750,000

 

 

$

 

 

$

183,536

 

 

Warrant for 1,167 shares.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Applied Image

 

 

1,750,000

 

 

 

 

 

 

 

 

 

 

 

 

1,750,000

 

 

 

 

 

 

183,536

 

BMP Food Service Supply Holdco, LLC

 

$7,035,000 Second Amended and Restated Term Note, $4,820,000 at 12%, $2,215,000 at 13% (+3% PIK), due November 22, 2027.

 

 

2,500,000

 

 

 

 

 

 

4,535,000

 

 

 

(640,047

)

 

 

6,394,953

 

 

 

 

 

 

643,615

 

 

 

15.4% Preferred Interest.

 

 

600,000

 

 

 

610,000

 

 

 

 

 

 

(210,000

)

 

 

1,000,000

 

 

 

 

 

 

 

 

 

Total FSS

 

 

3,100,000

 

 

 

610,000

 

 

 

4,535,000

 

 

 

(850,047

)

 

 

7,394,953

 

 

 

 

 

 

643,615

 

BMP Swanson Holdco, LLC

 

$1,600,000 Term Note at 12% due September 4, 2026.

 

 

1,600,000

 

 

 

 

 

 

100,115

 

 

 

 

 

 

1,700,115

 

 

 

 

 

 

206,918

 

 

Preferred Membership Interest for 9.29%.

 

 

233,333

 

 

 

266,667

 

 

 

 

 

 

 

 

 

500,000

 

 

 

 

 

 

 

 

Total BMP Swanson

 

 

1,833,333

 

 

 

266,667

 

 

 

100,115

 

 

 

 

 

 

2,200,115

 

 

 

 

 

 

206,918

 

Carolina Skiff LLC

 

6.0825% Class A Common Membership Interest.

 

 

1,957,000

 

 

 

(249,000

)

 

 

 

 

 

 

 

 

1,708,000

 

 

 

 

 

 

372,173

 

DSD Operating, LLC

 

$3,063,276 Term Note at 12% (+2% PIK) due September 30, 2026.

 

 

3,139,782

 

 

 

 

 

 

31,652

 

 

 

(3,171,434

)

 

 

 

 

 

 

 

 

324,000

 

 

1,067 Class A Preferred shares.

 

 

1,954,198

 

 

 

(886,698

)

 

 

 

 

 

(1,067,500

)

 

 

 

 

 

2,459,819

 

 

 

62,565

 

 

1,067 Class B Common shares.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total DSD

 

 

5,093,980

 

 

 

(886,698

)

 

 

31,652

 

 

 

(4,238,934

)

 

 

 

 

 

2,459,819

 

 

 

386,565

 

FCM Industries Holdco LLC

 

$3,380,000 Term Note at 13% due July 31, 2028.

 

 

 

 

 

 

 

 

3,380,000

 

 

 

 

 

 

3,380,000

 

 

 

 

 

 

205,078

 

 

 

$420,000 Convertible Note at 10% PIK, due July 31, 2033.

 

 

 

 

 

 

 

 

438,156

 

 

 

 

 

 

438,156

 

 

 

 

 

 

18,156

 

 

 

Total FCM

 

 

 

 

 

 

 

 

3,818,156

 

 

 

 

 

 

3,818,156

 

 

 

 

 

 

223,234

 

Filterworks Acquisition USA, LLC

 

$2,283,702 Term Note at 12% (+2% PIK) due August 30, 2024.

 

 

2,633,105

 

 

 

 

 

 

247,841

 

 

 

 

 

 

2,880,946

 

 

 

 

 

 

388,915

 

 

 

626.2 shares Class A-1 Units.

 

 

256,994

 

 

 

 

 

 

 

 

 

 

 

 

256,994

 

 

 

 

 

 

 

 

 

417.7 shares Class A-0 Units.

 

 

139,232

 

 

 

 

 

 

 

 

 

 

 

 

139,232

 

 

 

 

 

 

 

 

 

Total Filterworks

 

 

3,029,331

 

 

 

 

 

 

247,841

 

 

 

 

 

 

3,277,172

 

 

 

 

 

 

388,915

 

Highland All About People Holdings, Inc.

 

$3,000,000 Term Note at 12% (+4% PIK) due August 7, 2028.

 

 

 

 

 

 

 

 

3,049,187

 

 

 

 

 

 

3,049,187

 

 

 

 

 

 

201,524

 

 

 

1,000,000 Class A Units.

 

 

 

 

 

 

 

 

1,000,000

 

 

 

 

 

 

1,000,000

 

 

 

 

 

 

 

 

 

Total All About People

 

 

 

 

 

 

 

 

4,049,187

 

 

 

 

 

 

4,049,187

 

 

 

 

 

 

201,524

 

Inter-National Electronic Alloys

 

$3,288,235 Term Note at 12% (+2% PIK) due April 4, 2028.

 

 

 

 

 

 

 

 

3,338,074

 

 

 

 

 

 

3,338,074

 

 

 

 

 

 

358,736

 

LLC

 

75.3 Class B Preferred Units.

 

 

 

 

 

 

 

 

1,011,765

 

 

 

 

 

 

1,011,765

 

 

 

 

 

 

 

 

 

Total INEA

 

 

 

 

 

 

 

 

4,349,839

 

 

 

 

 

 

4,349,839

 

 

 

 

 

 

358,736

 

 

See accompanying notes

18


Table of Contents

RAND CAPITAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF PORTFOLIO INVESTMENTS

December 31, 2023 (Continued)

 

Company

 

Type of Investment

 

January 1, 2023, Fair Value

 

 

Net Change in Unrealized Appreciation (Depreciation)

 

 

Gross Additions
(1)

 

 

Gross Reductions
(2)

 

 

December 31, 2023, Fair Value

 

 

Net Realized Gains (Losses)

 

 

Amount of Interest/
Dividend/
Fee Income (3)

 

Knoa Software, Inc.

 

973,533 Series A-1 Convertible Preferred.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

34,850

 

 

 

1,876,922 Series B Preferred.

 

 

100,000

 

 

 

 

 

 

 

 

 

 

 

 

100,000

 

 

 

 

 

 

 

 

 

Total Knoa

 

 

100,000

 

 

 

 

 

 

 

 

 

 

 

 

100,000

 

 

 

 

 

 

34,850

 

Mezmeriz, Inc.

 

1,554,565 Series Seed Preferred.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Microcision LLC

 

Membership Interest Purchase Warrant for 5%.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

115,010

 

 

 

 

Pressure Pro, Inc.

 

$3,000,000 Term Note at 12% (+3% PIK) due January 19, 2028.

 

 

 

 

 

 

 

 

3,063,436

 

 

 

 

 

 

3,063,436

 

 

 

 

 

 

474,582

 

 

 

Warrant for 10% Membership Interest.

 

 

 

 

 

 

 

 

30,000

 

 

 

 

 

 

30,000

 

 

 

 

 

 

 

 

 

Total Pressure Pro

 

 

 

 

 

 

 

 

3,093,436

 

 

 

 

 

 

3,093,436

 

 

 

 

 

 

474,582

 

SciAps, Inc.

 

187,500 Series A Preferred.

 

 

1,500,000

 

 

 

 

 

 

 

 

 

 

 

 

1,500,000

 

 

 

 

 

 

 

 

 

274,299 Series A1 Convertible Preferred.

 

 

504,710

 

 

 

 

 

 

 

 

 

 

 

 

504,710

 

 

 

 

 

 

 

 

 

117,371 Series B Convertible Preferred.

 

 

250,000

 

 

 

 

 

 

 

 

 

 

 

 

250,000

 

 

 

 

 

 

 

 

 

113,636 Series C Convertible Preferred.

 

 

175,000

 

 

 

 

 

 

 

 

 

 

 

 

175,000

 

 

 

 

 

 

 

 

 

369,698 Series C1 Convertible Preferred.

 

 

399,274

 

 

 

 

 

 

 

 

 

 

 

 

399,274

 

 

 

 

 

 

 

 

 

147,059 Series D Convertible Preferred.

 

 

250,000

 

 

 

 

 

 

 

 

 

 

 

 

250,000

 

 

 

 

 

 

 

 

 

Warrant to purchase Series D-1 Preferred.

 

 

45,000

 

 

 

 

 

 

 

 

 

 

 

 

45,000

 

 

 

 

 

 

 

 

 

$2,090,000 Second Amended and Restated Secured Subordinated Promissory Note at 12% due August 20, 2024.

 

 

2,085,000

 

 

 

 

 

 

5,000

 

 

 

 

 

 

2,090,000

 

 

 

 

 

 

261,300

 

 

 

Total SciAps

 

 

5,208,984

 

 

 

 

 

 

5,000

 

 

 

 

 

 

5,213,984

 

 

 

 

 

 

261,300

 

Seybert’s Billiards Corporation

 

$4,139,444 Term Note at 12% (+2% PIK) due January 19, 2026.

 

 

4,184,106

 

 

 

 

 

 

90,811

 

 

 

 

 

 

4,274,917

 

 

 

 

 

 

633,494

 

 

 

Warrant for 4% Membership Interest.

 

 

25,000

 

 

 

 

 

 

 

 

 

 

 

 

25,000

 

 

 

 

 

 

 

 

 

$1,435,435 Term Note at 12% (+2% PIK) due January 19, 2026.

 

 

1,440,855

 

 

 

 

 

 

34,758

 

 

 

 

 

 

1,475,613

 

 

 

 

 

 

220,890

 

 

 

Warrant for 4% Membership Interest.

 

 

25,000

 

 

 

 

 

 

 

 

 

 

 

 

25,000

 

 

 

 

 

 

 

 

 

5.82 Common shares.

 

 

194,000

 

 

 

 

 

 

 

 

 

 

 

 

194,000

 

 

 

 

 

 

 

 

 

Total Seybert’s

 

 

5,868,961

 

 

 

 

 

 

125,569

 

 

 

 

 

 

5,994,530

 

 

 

 

 

 

854,384

 

Tilson Technology

 

120,000 Series B Preferred.

 

 

4,559,500

 

 

 

 

 

 

 

 

 

 

 

 

4,559,500

 

 

 

 

 

 

52,501

 

Management, Inc.

 

21,391 Series C Preferred.

 

 

812,800

 

 

 

 

 

 

 

 

 

 

 

 

812,800

 

 

 

 

 

 

 

 

 

70,176 Series D Preferred.

 

 

2,666,400

 

 

 

 

 

 

 

 

 

 

 

 

2,666,400

 

 

 

 

 

 

 

 

 

15,385 Series E Preferred.

 

 

584,500

 

 

 

 

 

 

 

 

 

 

 

 

584,500

 

 

 

 

 

 

 

 

 

23,077 Series F Preferred.

 

 

876,800

 

 

 

 

 

 

 

 

 

 

 

 

876,800

 

 

 

 

 

 

 

 

 

211,567 A-1 Units of SQF Holdco LLC.

 

 

800,000

 

 

 

 

 

 

 

 

 

 

 

 

800,000

 

 

 

 

 

 

 

 

 

250 Class D-1 Units of SQF Holdco LLC.

 

 

 

 

 

 

 

 

250,000

 

 

 

 

 

 

250,000

 

 

 

 

 

 

 

 

 

Total Tilson

 

 

10,300,000

 

 

 

 

 

 

250,000

 

 

 

 

 

 

10,550,000

 

 

 

 

 

 

52,501

 

 

 

Total Affiliate Investments

 

$

38,241,589

 

 

$

(259,031

)

 

$

20,605,795

 

 

$

(5,088,981

)

 

$

53,499,372

 

 

$

2,574,829

 

 

$

4,642,833

 

 

Total Control and Affiliate Investments

 

$

41,777,796

 

 

$

(259,031

)

 

$

21,218,548

 

 

$

(5,088,981

)

 

$

57,648,332

 

 

$

2,574,829

 

 

$

5,358,947

 

 

This schedule should be read in conjunction with the Corporation’s Consolidated Financial Statements, including the Notes to the Consolidated Financial Statements and the Consolidated Schedule of Portfolio Investments.

(1)
Gross additions include increases in the cost basis of investments resulting from new portfolio investments, follow on investments, capitalized interest and the accretion of discounts. Gross additions also include the movement of an existing portfolio company into this category and out of another category.
(2)
Gross reductions include decreases in the cost basis of investments resulting from principal repayments, sales, note conversions, the exchange of existing securities for new securities and the movement of an existing portfolio company out of this category and into another category.
(3)
Represents the total amount of interest, fees or dividends credited to income for the portion of the period an investment was included in “Control or Affiliate” categories, respectively.

 

See accompanying notes

19


Table of Contents

RAND CAPITAL CORPORATION AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF PORTFOLIO INVESTMENTS

December 31, 2023 (Continued)

 

Industry Classification

 

Percentage of Total Investments (at fair value) as of December 31, 2023

 

Professional and Business Services

 

 

41.7

%

Manufacturing

 

 

22.0

 

Consumer Product

 

 

13.0

 

Software

 

 

7.7

 

BDC Investment Funds

 

 

5.7

 

Distribution

 

 

5.6

 

Automotive

 

 

4.3

 

Total Investments

 

 

100

%

 

See accompanying notes

20


Table of Contents

RAND CAPITAL CORPORATION AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

 

Note 1. ORGANIZATION

 

Rand Capital Corporation (“Rand”, “we”, “us” and “our”) was incorporated under the laws of New York in February 1969. We completed our initial public offering in 1971 and operated as an internally managed, closed end, management investment company from that time until November 2019.

 

In November 2019, Rand completed a stock sale transaction (the “Closing”) with East Asset Management (“East”). The transaction consisted of a $25 million investment in Rand by East, in the form of cash and contributed portfolio assets, in exchange for approximately 8.3 million shares of Rand common stock. East owns approximately 64% of Rand Capital’s outstanding common stock at June 30, 2024. Concurrent with the Closing, Rand Capital Management, LLC (“RCM”), a registered investment adviser, was retained by Rand as its external investment adviser and administrator (the Closing and the retention of RCM as our investment adviser and administrator are collectively referred to herein as the “Transaction”). The term of our investment advisory and management agreement (the “Investment Management Agreement”) with RCM was extended after its renewal was approved by our Board of Directors (the “Board”) in October 2023 and is scheduled to expire on December 31, 2024. In addition, the term of the administration agreement (the “Administration Agreement”) with RCM was extended after its renewal was approved by the Board in October 2023 and is scheduled to expire on December 31, 2024. The Investment Management Agreement and Administration Agreement can continue for successive annual periods after December 31, 2024 provided that such continuance is specifically approved at least annually by (i)(A) the affirmative vote of a majority of the Board or (B) the affirmative vote of a majority of our outstanding voting securities, and (ii) the affirmative vote of a majority of our directors who are not “interested persons,” as defined in Section 2(a)(19) of the Investment Company Act of 1940, as amended (the "1940 Act"), of us, RCM or our respective affiliates. Pursuant to the terms of the Investment Management Agreement, Rand pays RCM a base management fee and may pay an incentive fee, if specified benchmarks are met.

 

In connection with the Closing, we also entered into a shareholder agreement by and between Rand and East (the “Shareholder Agreement”). Pursuant to the terms of the Shareholder Agreement, East has the right to designate two or three persons, depending upon the size of the Board, for nomination for election to the Board. East has the right to designate (i) up to two persons if the size of the Board is composed of fewer than seven directors or (ii) up to three persons if the size of the Board is composed of seven or more directors. East’s right to designate persons for nomination for election to the Board under the Shareholder Agreement is the exclusive means by which East may designate or nominate persons for election to the Board. The Board currently consists of five directors, and Adam S. Gusky and Benjamin E. Godley are East's designees on the Board.

 

We are an externally managed, closed-end, non-diversified management investment company. We have elected to be regulated as a business development company (“BDC”) under the 1940 Act. As a BDC, we are required to comply with certain regulatory requirements specified in the 1940 Act. For instance, we generally have to invest at least 70% of our total assets in “qualifying assets” and provide managerial assistance to the portfolio companies in which we invest. See “Item 1. Business - Regulations, Business Development Company Regulations” in our Annual Report on Form 10-K for the year ended December 31, 2023.

 

In connection with the completion of the Transaction, we have shifted to an investment strategy focused on higher yielding debt investments and elected U.S. Federal tax treatment as a regulated investment company (“RIC”).

 

The Board declared the following quarterly cash dividends during the six months ended June 30, 2024:

 


Quarter

 

Dividend/Share
Amount

 

 

Record Date

 

Payment Date

1st

 

$

0.25

 

 

March 13, 2024

 

March 29, 2024

2nd

 

$

0.29

 

 

May 31, 2024

 

June 14, 2024

 

In order to continue to qualify as a RIC, Rand holds several of its equity investments in wholly-owned subsidiaries that facilitate a tax structure that is advantageous to the RIC election. Rand has the following wholly-owned blocker subsidiaries in place at June 30, 2024: Rand BMP Swanson Holdings Corp., Rand Carolina Skiff Holdings Corp., Rand DSD Holdings Corp., Rand Filterworks Holdings Corp., Rand FSS Holdings Corp., Rand INEA Holdings Corp., and Rand ITA Holdings Corp. (collectively the “Blocker Corps”). These subsidiaries are consolidated using United States generally accepted accounting principles (“GAAP”) for financial reporting purposes.

 

21


Table of Contents

On October 7, 2020, Rand, RCM and certain of their affiliates received an exemptive order from the Securities and Exchange Commission (“SEC”) to permit Rand to co-invest in portfolio companies with certain affiliates, including other BDCs and registered investment companies managed by RCM and certain of its affiliates in a manner consistent with Rand’s investment objective, policies, strategies and restrictions as well as regulatory requirements, subject to compliance with certain conditions (the “Order”). On March 29, 2021, the SEC granted Rand, Callodine Group, LLC (“Callodine”), which holds a controlling interest in RCM, and certain of their affiliates a new exemptive order (the “New Order”) that superseded the Order and permits Rand to co-invest with affiliates managed by RCM and Callodine. Callodine is a yield focused asset management platform. Pursuant to the New Order, Rand is generally permitted to co-invest with affiliates covered by the New Order if a “required majority” (as defined in Section 57(o) of the 1940 Act) of Rand’s independent directors make certain conclusions in connection with a co-investment transaction, including that (1) the terms of the transaction, including the consideration to be paid, are reasonable and fair to Rand and its shareholders and do not involve overreaching in respect of Rand or its shareholders on the part of any person concerned, (2) the transaction is consistent with the interests of Rand’s shareholders and is consistent with Rand’s investment objective and strategies and (3) the investment by Rand’s affiliates would not disadvantage Rand, and Rand’s participation would not be on a basis different from or less advantageous than that on which Rand’s affiliates are investing. In addition, on September 6, 2022, the SEC granted an amendment to the New Order to permit Rand to participate in follow-on investments in our existing portfolio companies with certain Affiliated Funds (as defined in the New Order) that do not hold any investments in such existing portfolio companies.

 

The accompanying consolidated financial statements describe the operations of Rand and its wholly-owned subsidiaries, Rand Capital Sub, LLC ("Rand Sub") and the Blocker Corps (collectively, the “Corporation”).

 

Our corporate office is located in Buffalo, NY and our website address is www.randcapital.com. We make available on our website our annual and quarterly reports, proxy statements and other information as soon as reasonably practicable after such material is filed with the SEC. Our shares are traded on the Nasdaq Capital Market under the symbol “RAND.”

Note 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation – It is our opinion that the accompanying consolidated financial statements include all adjustments of a normal recurring nature necessary for a fair presentation in accordance with GAAP of the consolidated financial position, results of operations, cash flows and statement of changes in net assets for the interim periods presented. The Corporation is an investment company following accounting and reporting guidance in Accounting Standards Codification (“ASC”) 946, Financial Services—Investment Companies. Certain information and note disclosures normally included in audited annual consolidated financial statements prepared in accordance with GAAP have been omitted; however, we believe that the disclosures made are adequate to make the information presented herein not misleading. The interim results for the six months ended June 30, 2024 are not necessarily indicative of the results to be expected for the full year.

These statements should be read in conjunction with the consolidated financial statements and the notes included in our Annual Report on Form 10-K for the year ended December 31, 2023. Information contained in this filing should also be reviewed in conjunction with our related filings with the SEC prior to the date of this report.

Principles of Consolidation - The consolidated financial statements include the accounts of Rand and its wholly owned subsidiaries. All intercompany accounts and transactions have been eliminated in consolidation.

Fair Value of Financial Instruments – The carrying amounts reported in the consolidated statement of financial position of cash, interest receivable, accounts payable and accrued expenses approximate fair value because of the immediate or short-term nature of these financial instruments.

Investment Classification – In accordance with the provisions of the 1940 Act, the Corporation classifies its investments by level of control. Under the 1940 Act, “Control Investments” are investments in companies that the Corporation is deemed to “Control” because it owns more than 25% of the voting securities of the company or has greater than 50% representation on the company’s board. “Affiliate Investments” are companies in which the Corporation owns between 5% and 25% of the voting securities. “Non-Control/Non-Affiliate Investments” are those companies that are neither Control Investments nor Affiliate Investments.

Investments - Investments are valued at fair value as determined in good faith by RCM and approved by the Board. The Corporation generally invests in loan, debt, and equity instruments and there is no single standard for determining fair value of these investments. As a result, determining fair value requires that judgment be applied to the specific facts and circumstances of each portfolio company while employing a consistent valuation process. Due to the inherent uncertainty of determining the fair value of portfolio investments, there may be material risks associated with this determination including that estimated fair values may differ from the values that would have been used had a readily available market value for the investments existed and these differences could be material if our assumptions and judgments differ from results of actual liquidation events. The Corporation analyzes and values

22


each investment quarterly and records unrealized depreciation for an investment that it believes has become impaired, including where collection of a loan or realization of the recorded value of an equity security is doubtful. Conversely, the Corporation will record unrealized appreciation if it believes that an underlying portfolio company has appreciated in value and, therefore, the Corporation's equity securities in the underlying portfolio company have also appreciated in value. Additionally, the Corporation continues to assess any material risks associated with this fair value determination, including risks associated with material conflicts of interest. Under the valuation policy of the Corporation, unrestricted publicly traded securities are valued at the closing price for these securities on the last trading day of the reporting period.

Qualifying Assets - The Corporation’s portfolio of investments includes both qualifying and non-qualifying assets. A majority of the Corporation’s investments represent qualifying investments in privately held businesses, principally based in the United States, and represent qualifying assets as defined by Section 55(a) of the 1940 Act. The non-qualifying assets typically include investments in other publicly traded BDC investment companies and other publicly traded securities.

Revenue Recognition - Interest Income - Interest income is recognized on the accrual basis except where the investment is in default or otherwise presumed to be in doubt. In such cases, interest is recognized at the time of receipt. A reserve for possible losses on interest receivable is maintained when appropriate. There was no reserve for possible losses as of June 30, 2024 or December 31, 2023.

The Corporation holds debt securities in its investment portfolio that contain payment-in-kind (“PIK”) interest provisions. PIK interest, computed at the contractual rate specified in each debt agreement, is added to the principal balance of the debt and is recorded as interest income. Thus, the actual collection of this interest may be deferred until the time of debt principal repayment.

Revenue Recognition - Dividend Income – The Corporation may receive cash distributions from portfolio companies that are limited liability companies or corporations, and these distributions are classified as dividend income on the consolidated statement of operations. Dividend income is recognized on an accrual basis when it can be reasonably estimated for private portfolio companies or on the ex-dividend date for publicly traded portfolio companies.

The Corporation may hold preferred equity securities that contain cumulative dividend provisions. Cumulative dividends are recorded as dividend income, if declared and deemed collectible, and any dividends in arrears are recognized into income and added to the balance of the preferred equity investment. The actual collection of these dividends in arrears may be deferred until such time as the preferred equity is redeemed.

Revenue Recognition - Fee Income - Consists of the revenue associated with the amortization of financing fees charged to the portfolio companies upon successful closing of financings, income associated with portfolio company monitoring fees and income associated with portfolio company loan modification fees.

Realized Gain or Loss and Unrealized Appreciation or Depreciation of Investments - Amounts reported as realized gains and losses are measured by the difference between the proceeds from the sale or exchange and the cost basis of the investment without regard to unrealized gains or losses recorded in prior periods. The cost of securities that have, in management’s judgment, become worthless are written off and reported as realized losses when appropriate. Unrealized appreciation or depreciation reflects the difference between the fair value of the investments and the cost basis of the investments.

Original Issue Discount – Investments may include “original issue discount”, or OID. This occurs when the Corporation purchases a warrant and a note from a portfolio company simultaneously, which requires an allocation of a portion of the purchase price to the warrant and reduces the purchase price allocated to the note by an equal amount in the form of a note discount or OID. The note is reported net of the OID and the OID is accreted into interest income over the life of the loan.

Net Assets per Share - Net assets per share are based on the number of shares of common stock outstanding. There are no common stock equivalents outstanding.

Supplemental Cash Flow Information - Income taxes paid during the six months ended June 30, 2024 and 2023 were $110,374 and $192,914, respectively. Interest paid during the six months ended June 30, 2024 and 2023 was $784,090 and $361,915, respectively. The Corporation converted $795,134 and $521,980 of interest receivable into investments during the six months ended June 30, 2024 and 2023, respectively.

Accounting Estimates - The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

23


Table of Contents

Stockholders’ Equity (Net Assets) - At June 30, 2024 and December 31, 2023, there were 500,000 shares of $10.00 par value preferred stock authorized and unissued.

On May 7, 2024, the Board approved a share repurchase plan which authorizes the Corporation to repurchase shares of Rand’s outstanding common stock with an aggregate cost of up to $1,500,000 at prices per share of common stock no greater than the then current net asset value. This share repurchase authorization is in effect through May 7, 2025, and replaces the share repurchase authorization that was previously approved by the Board in April 2023. No shares of Rand's common stock were repurchased by the Corporation during the six months ended June 30, 2024 or the six months ended June 30, 2023.

Income Taxes – The Corporation elected to be treated, for U.S. federal income tax purposes, as a RIC under Subchapter M of the Code. The Corporation must distribute substantially all of its investment company taxable income each tax year as dividends to its shareholders to maintain its RIC status. If the Corporation continues to qualify as a RIC and continues to satisfy the annual distribution requirement, the Corporation will not have to pay corporate level U.S. federal income taxes on any income that the Corporation distributes to its stockholders.

The Blocker Corps, which are consolidated under U.S. GAAP for financial reporting purposes, are subject to U.S. federal and state income taxes. Therefore, the Corporation accounts for income taxes pursuant to FASB ASC Topic 740, Income Taxes. Under FASB ASC Topic 740, deferred tax assets and liabilities are determined based on temporary differences between the bases of certain assets and liabilities for income tax and financial reporting purposes. The Corporation records a valuation allowance against the deferred tax assets if and to the extent it is more likely than not that the Corporation will not recover the deferred tax assets. In evaluating the need for a valuation allowance, the Corporation weights all relevant positive and negative evidence, and considers among other factors, historical financial performance, projected future taxable income, scheduled reversals of deferred tax liabilities, the overall business environment, and tax planning strategies. Changes in circumstances, including the Blocker Corps generating significant taxable income and tax planning strategies, could cause a change in judgment about the need for a valuation allowance of the related deferred tax assets. Any change in the valuation allowance will be included in income in the period of the change in estimate.

Accordingly, as of June 30, 2024 and December 31, 2023, the valuation allowance against the Corporation's U.S. federal deferred tax assets was $131,338.

The Corporation reviews the tax positions it has taken to determine if they meet a "more likely than not threshold" for the benefit of the tax position to be recognized in the consolidated financial statements. A tax position that fails to meet the more likely than not recognition threshold will result in either a reduction of a current or deferred tax asset or receivable, or the recording of a current or deferred tax liability. There were no uncertain tax positions recorded at June 30, 2024 or December 31, 2023.

Depending on the level of taxable income earned in a tax year, the Corporation may choose to carry forward taxable income in excess of current year dividend distributions from such current year taxable income into the next tax year and pay a 4% excise tax on such income, as required. To the extent that the Corporation determines that its estimated current year taxable income will be in excess of estimated dividend distributions for the current year from such income, the Corporation accrues excise tax, if any, on estimated excess taxable income as such taxable income is earned. The Corporation did not incur any federal excise tax expense during the six months ended June 30, 2024. The Corporation incurred $24,543 in federal excise tax expense during the six months ended June 30, 2023.

Distributions from net investment income and distributions from net realized capital gains are determined in accordance with U.S. federal tax regulations, which may differ from amounts determined in accordance with GAAP and those differences could be material. These book-to-tax differences are either temporary or permanent in nature. Reclassifications due to permanent book-tax differences, including the offset of net operating losses against short-term gains and nondeductible meals and entertainment, have no impact on net assets.

The Corporation is currently open to audit under the statute of limitations by the Internal Revenue Service for the years ended December 31, 2020 through 2023. In general, the Corporation’s state income tax returns are open to audit under the statute of limitations for the years ended December 31, 2020 through 2023.

It is the Corporation’s policy to include interest and penalties related to income tax liabilities in income tax expense on the Consolidated Statement of Operations. The Corporation incurred $720 in interest expense related to income tax liabilities during the six months ended June 30, 2024. There were no amounts recognized for the six months ended June 30, 2023.

24


Table of Contents

Concentration of Credit and Market Risk – The Corporation’s financial instruments potentially subject it to concentrations of credit risk. Cash is invested with banks in amounts which, at times, exceed insured limits. The Corporation does not anticipate non-performance by such banks.

The following are the concentrations of the top five portfolio company values compared to the fair value of the Corporation’s total investment portfolio:

 

 

 

June 30, 2024

 

Tilson Technology Management, Inc. (Tilson)

 

 

14

%

SciAps, Inc. (Sciaps)

 

 

12

%

Seybert’s Billiards Corporation (Seybert’s)

 

 

9

%

BMP Food Service Supply Holdco, LLC (FSS)

 

 

9

%

Mattison Avenue Holdings LLC (Mattison)

 

 

6

%

 

 

 

December 31, 2023

 

Tilson

 

 

14

%

FSS

 

 

10

%

Seybert's

 

 

8

%

Sciaps

 

 

7

%

Inter-National Electronic Alloys LLC (INEA)

 

 

6

%

 

Recent Accounting Pronouncements – In December 2023, FASB issued ASU 2023-09, "Income Taxes (Topic 740): Improvements to Income Tax Disclosures", to expand the disclosure requirements for income taxes, specifically related to the rate reconciliation and income taxes paid. ASU 2023-09 is effective for our annual periods beginning January 1, 2025, with early adoption permitted. The Corporation is currently evaluating the potential effect that updated standard will have on its financial statement disclosures.

 

Note 3. INVESTMENTS

The Corporation’s investments are carried at fair value in accordance with FASB Accounting Standards Codification (ASC) 820, “Fair Value Measurements and Disclosures”, which defines fair value, establishes a framework for measuring fair value in accordance with GAAP, and expands disclosures about fair value measurements.

Loan investments are defined as traditional loan financings typically with no equity features or required equity co-investment. Debt investments are defined as debt financings that include one or more equity features such as conversion rights, stock purchase warrants, and/or stock purchase options. Equity investments are direct investments into a portfolio company and may include preferred stock, common stock, warrants and limited liability company membership interests.

The Corporation uses several approaches to determine the fair value of an investment. The main approaches are:

Loan and debt securities are generally valued at cost when representative of the fair value of the investment or sufficient assets or liquidation proceeds are expected to exist from a sale of a portfolio company at its estimated fair value. The valuation may also consider the carrying interest rate versus the related inherent portfolio risk of the investment. A loan or debt instrument may be reduced in value if it is judged to be of poor quality, collection is in doubt or insufficient liquidation proceeds exist.
Equity securities may be valued using the:
Cost approach - The cost approach uses estimates of the liquidation value of the portfolio companies’ assets in relation to the cost of the respective security. This approach values the equity at the value remaining after the portfolio company pays off its debt and loan balances and its outstanding liabilities.
Market approach - The market approach uses observable prices and other relevant information generated by similar market transactions. It may include both private and public M&A transactions where the traded price is a multiple of EBITDA (Earnings Before Interest, Taxes, Depreciation and Amortization) or another relevant operating metric. It may also include the market value of comparable public companies that are trading in an active market, or the use of market multiples derived from a set of comparables to assist in pricing the investment. Additionally, the Corporation adjusts valuations if a subsequent significant equity financing has occurred that includes a meaningful portion of the financing by a sophisticated, unrelated new investor.

25


Table of Contents

Income approach - The income approach employs valuation techniques to convert future benefits or costs, usually in the form of cash flows, into a present value amount. The measurement is based on value indicated by current market expectations about those future amounts.

ASC 820 classifies the inputs used to measure fair value into the following hierarchy:

Level 1: Quoted prices in active markets for identical assets or liabilities, used in the Corporation’s valuation at the measurement date. Under the valuation policy, the Corporation values unrestricted publicly traded companies, categorized as Level 1 investments, at the closing price on the last trading day of the reporting period.

Level 2: Quoted prices for similar assets or liabilities in active markets, or quoted prices for identical or similar assets or liabilities in markets that are not active, or other observable inputs other than quoted prices.

Level 3: Unobservable and significant inputs to determining the fair value.

Financial assets are categorized based upon the level of judgment associated with the inputs used to measure their fair value. Any changes in estimated fair value are recorded in the statement of operations.

At June 30, 2024, 2% of the Corporation’s investments were Level 1 investments and 98% were Level 3 investments. At December 31, 2023, 9% of the Corporation’s investments were Level 1 investments and 91% were Level 3 investments. There were no Level 2 investments at June 30, 2024 or December 31, 2023.

In the valuation process, the Corporation values restricted securities categorized as Level 3 investments, using information from these portfolio companies, which may include:

 

Audited and unaudited statements of operations, balance sheets and operating budgets;
Current and projected financial, operational and technological developments of the portfolio company;
Current and projected ability of the portfolio company to service its debt obligations;
The current capital structure of the business and the seniority of the various classes of equity if a deemed liquidation event were to occur;
Pending debt or capital restructuring of the portfolio company;
Current information regarding any offers to purchase the investment, or recent financing transactions;
Current ability of the portfolio company to raise additional financing if needed;
Changes in the economic environment which may have a material impact on the operating results of the portfolio company;
Qualitative assessment of key management; and
Other factors deemed relevant to assess valuation.

The valuation may be reduced if a portfolio company’s performance and potential have deteriorated significantly. If the factors that led to a reduction in valuation are overcome, the valuation may be readjusted.

Equity Securities

Equity securities may include preferred stock, common stock, warrants and limited liability company membership interests.

The significant unobservable inputs used in the fair value measurement of the Corporation’s equity investments are EBITDA and revenue multiples, where applicable, the financial and operational performance of the business, and the debt and senior equity preferences that may exist in a deemed liquidation event. Standard industry multiples may be used when available; however, the Corporation’s portfolio companies are typically privately-held, lower middle market companies and these industry standards may be adjusted to more closely match the specific financial and operational characteristics of the portfolio company. Due to the nature of certain investments, fair value measurements may be based on other criteria, which may include third party appraisals. Significant changes in any of these unobservable inputs may result in a significantly higher or lower fair value estimate.

Another key factor used in valuing equity investments is a significant recent arms-length equity transaction entered into by the portfolio company with a sophisticated, non-strategic, unrelated, new investor. The terms of these equity transactions may not be identical to the equity transactions between the portfolio company and the Corporation, and the impact of the difference in transaction terms on the market value of the portfolio company may be difficult or impossible to quantify.

26


Table of Contents

When appropriate the Black-Scholes pricing model is used to estimate the fair value of warrants for accounting purposes. This model requires the use of highly subjective inputs including expected volatility and expected life, in addition to variables for the valuation of minority equity positions in small private and early stage companies. Significant changes in any of these unobservable inputs may result in a significantly higher or lower fair value estimate.

For investments made within the last year, the Corporation generally relies on the cost basis, which is deemed to represent the fair value, unless other fair value inputs are identified causing the Corporation to depart from this basis.

Loan and Debt Securities

The significant unobservable inputs used in the fair value measurement of the Corporation’s loan and debt securities are the financial and operational performance of the portfolio company, similar debt with similar terms with other portfolio companies, as well as the market acceptance for the portfolio company’s products or services. These inputs will likely provide an indicator as to the probability of principal recovery of the investment. The Corporation’s loan and debt investments are often junior secured or unsecured securities. Fair value may also be determined based on other criteria where appropriate. Significant changes to the unobservable inputs may result in a change in fair value. For recent investments, the Corporation generally relies on the cost basis, which is deemed to represent the fair value, unless other fair value inputs are identified causing the Corporation to depart from this basis.

The following table provides a summary of the significant unobservable inputs used to determine the fair value of the Corporation’s Level 3 portfolio investments as of June 30, 2024:

 



Investment Type

 

Market Approach EBITDA Multiple

 

 

Market Approach Liquidation Seniority

 

 

Market Approach
Revenue Multiple

 

 

Market Approach Transaction Pricing

 

 

Totals

 

Non-Control/Non-Affiliate Equity

 

$

72,522

 

 

$

 

 

$

700,000

 

 

$

364,608

 

 

$

1,137,130

 

Non-Control/Non-Affiliate Loan and Debt

 

 

10,801,511

 

 

 

4,473,021

 

 

 

 

 

 

2,946,000

 

 

 

18,220,532

 

Total Non-Control/Non-Affiliate

 

$

10,874,033

 

 

$

4,473,021

 

 

$

700,000

 

 

$

3,310,608

 

 

$

19,357,662

 

Affiliate Equity

 

$

18,582,384

 

 

$

 

 

$

8,710,000

 

 

$

 

 

$

27,292,384

 

Affiliate Loan and Debt

 

 

30,646,635

 

 

 

 

 

 

2,090,000

 

 

 

1,750,000

 

 

 

34,486,635

 

Total Affiliate

 

$

49,229,019

 

 

$

 

 

$

10,800,000

 

 

$

1,750,000

 

 

$

61,779,019

 

Control Equity

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Control Loan and Debt

 

 

 

 

 

4,598,046

 

 

 

 

 

 

 

 

 

4,598,046

 

Total Control

 

$

 

 

$

4,598,046

 

 

$

 

 

$

 

 

$

4,598,046

 

Total Level 3 Investments

 

$

60,103,052

 

 

$

9,071,067

 

 

$

11,500,000

 

 

$

5,060,608

 

 

$

85,734,727

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Range

 

5X - 12.3X

 

 

1X

 

 

3X - 3.5X

 

 

Not Applicable

 

 

 

 

Unobservable Input

 

EBITDA Multiple

 

 

Asset Value

 

 

Revenue Multiple

 

 

Transaction Price

 

 

 

 

Weighted Average

 

6.9X

 

 

1X

 

 

3.0X

 

 

Not Applicable

 

 

 

 

 

The following table provides a summary of the components of Level 1, 2 and 3 Assets Measured at Fair Value at June 30, 2024:

 

 

 

 

 

 

Fair Value Measurements at Reported Date Using

 




Description

 

June 30, 2024

 

 

Quoted Prices in Active Markets for Identical Assets
(Level 1)

 

 

Significant
Observable Inputs
(Level 2)

 

 

Other Significant
Unobservable
Inputs
(Level 3)

 

Loan investments

 

$

16,828,665

 

 

$

 

 

$

 

 

$

16,828,665

 

Debt investments

 

 

40,476,548

 

 

 

 

 

 

 

 

 

40,476,548

 

Equity investments

 

 

29,765,754

 

 

 

1,336,240

 

 

 

 

 

 

28,429,514

 

Total

 

$

87,070,967

 

 

$

1,336,240

 

 

$

 

 

$

85,734,727

 

 

27


The following table provides a summary of the components of Level 1, 2 and 3 Assets Measured at Fair Value at December 31, 2023:

 

 

 

 

 

 

Fair Value Measurements at Reported Date Using

 




Description

 

December 31, 2023

 

 

Quoted Prices in Active Markets for Identical Assets
(Level 1)

 

 

Significant
Observable Inputs
(Level 2)

 

 

Other Significant
Unobservable
Inputs
(Level 3)

 

Loan investments

 

$

12,417,977

 

 

$

 

 

$

 

 

$

12,417,977

 

Debt investments

 

 

36,861,525

 

 

 

 

 

 

 

 

 

36,861,525

 

Equity investments

 

 

27,846,210

 

 

 

7,309,650

 

 

 

 

 

 

20,536,560

 

Total

 

$

77,125,712

 

 

$

7,309,650

 

 

$

 

 

$

69,816,062

 

 

28


Table of Contents

The following table provides a summary of changes in Assets Measured at Fair Value Using Significant Unobservable Inputs (Level 3) for the six months ended June 30, 2024:

 

 

Fair Value Measurements Using Significant
Unobservable Inputs (Level 3)

 

Description

 

Loan Investments

 

 

Debt
Investments

 

 

Equity
Investments

 

 

Total

 

Ending balance December 31, 2023, of Level 3 Assets

 

$

12,417,977

 

 

$

36,861,525

 

 

$

20,536,560

 

 

$

69,816,062

 

Realized gains (losses) included in net change in net assets
from operations:

 

 

 

 

 

 

 

 

 

 

 

 

Knoa Software, Inc. (Knoa)

 

 

 

 

 

 

 

 

(1,229,155

)

 

 

(1,229,155

)

Tilson Technology Management, Inc. (Tilson)

 

 

 

 

 

 

 

 

397,264

 

 

 

397,264

 

Total realized losses, net

 

 

 

 

 

 

 

 

(831,891

)

 

 

(831,891

)

Unrealized gains (losses) included in net change in net assets
from operations:

 

 

 

 

 

 

 

 

 

 

 

 

Filterworks Acquisition USA, LLC (Filterworks)

 

 

 

 

 

 

 

 

(196,226

)

 

 

(196,226

)

Knoa

 

 

 

 

 

 

 

 

1,129,155

 

 

 

1,129,155

 

Pressure Pro, Inc. (Pressure Pro)

 

 

 

 

 

 

 

 

470,000

 

 

 

470,000

 

SciAps, Inc. (SciAps)

 

 

 

 

 

 

 

 

5,586,016

 

 

 

5,586,016

 

Tilson

 

 

 

 

 

 

 

 

1,761,000

 

 

 

1,761,000

 

Total unrealized gains, net

 

 

 

 

 

 

 

 

8,749,945

 

 

 

8,749,945

 

Purchases of securities/changes to securities/non-cash
conversions:

 

 

 

 

 

 

 

 

 

 

 

 

BMP Food Service Supply Holdco, LLC (FSS)

 

 

 

 

 

 

 

 

107,619

 

 

 

107,619

 

Caitec, Inc. (Caitec)

 

 

283,170

 

 

 

 

 

 

 

 

 

283,170

 

FCM Industries Holdco LLC (First Coast Mulch)

 

 

 

 

 

22,623

 

 

 

 

 

 

22,623

 

Filterworks

 

 

 

 

 

102,396

 

 

 

 

 

 

102,396

 

GoNoodle, Inc. (GoNoodle)

 

 

 

 

 

7,139

 

 

 

 

 

 

7,139

 

HDI Acquisition LLC (Hilton Displays)

 

 

 

 

 

10,646

 

 

 

 

 

 

10,646

 

Highland All About People Holdings, Inc. (All About People)

 

 

 

 

 

61,973

 

 

 

 

 

 

61,973

 

Inter-National Electronic Alloys LLC (INEA)

 

 

 

 

 

25,392

 

 

 

 

 

 

25,392

 

ITA Acquisition, LLC (ITA)

 

 

449,086

 

 

 

 

 

 

 

 

 

449,086

 

Mattison Avenue Holdings LLC (Mattison)

 

 

5,572,902

 

 

 

 

 

 

 

 

 

5,572,902

 

Mountain Regional Equipment Solutions (MRES)

 

 

 

 

 

2,946,000

 

 

 

264,545

 

 

 

3,210,545

 

Pressure Pro

 

 

 

 

 

37,637

 

 

 

 

 

 

37,637

 

Seybert’s Billiards Corporation (Seybert’s)

 

 

 

 

 

1,863,507

 

 

 

 

 

 

1,863,507

 

Total purchases of securities/changes to securities/non-cash
   conversions

 

 

6,305,158

 

 

 

5,077,313

 

 

 

372,164

 

 

 

11,754,635

 

Repayments and sales of securities:

 

 

 

 

 

 

 

 

 

 

 

 

FSS

 

 

 

 

 

(34,838

)

 

 

 

 

 

(34,838

)

Mattison

 

 

(1,894,470

)

 

 

 

 

 

 

 

 

(1,894,470

)

Pressure Pro

 

 

 

 

 

(1,427,452

)

 

 

 

 

 

(1,427,452

)

Tilson

 

 

 

 

 

 

 

 

(397,264

)

 

 

(397,264

)

Total repayments and sales of securities

 

 

(1,894,470

)

 

 

(1,462,290

)

 

 

(397,264

)

 

 

(3,754,024

)

Ending balance June 30, 2024, of Level 3 Assets

 

$

16,828,665

 

 

$

40,476,548

 

 

$

28,429,514

 

 

$

85,734,727

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in unrealized appreciation/depreciation included in earnings related to Level 3 investments still held at reporting date

 

 

 

 

 

 

 

 

 

 

$

7,620,790

 

 

29


The following table provides a summary of changes in Assets Measured at Fair Value Using Significant Unobservable Inputs (Level 3) for the six months ended June 30, 2023:

 

 

 

Fair Value Measurements Using Significant
Unobservable Inputs (Level 3)

 


Description

 

Loan Investments

 

 

Debt
Investments

 

 

Equity
Investments

 

 

Total

 

Ending balance December 31, 2022, of Level 3 Assets

 

$

14,578,351

 

 

$

19,582,616

 

 

$

20,935,744

 

 

$

55,096,711

 

Realized gains (losses) included in net change in net assets
from operations:

 

 

 

 

 

 

 

 

 

 

 

 

ClearView Social, Inc. (Clearview Social)

 

 

 

 

 

 

 

 

10,432

 

 

 

10,432

 

DSD Operating, LLC (DSD)

 

 

 

 

 

 

 

 

2,537,765

 

 

 

2,537,765

 

Microcision, LLC (Microcision)

 

 

 

 

 

 

 

 

58,329

 

 

 

58,329

 

SocialFlow, Inc. (Social Flow)

 

 

 

 

 

 

 

 

(4,941

)

 

 

(4,941

)

Somerset Gas Transmission Company, LLC (Somerset)

 

 

 

 

 

 

 

 

(448,717

)

 

 

(448,717

)

Total realized gains, net

 

 

 

 

 

 

 

 

2,152,868

 

 

 

2,152,868

 

Unrealized gains (losses) included in net change in net assets
from operations:

 

 

 

 

 

 

 

 

 

 

 

 

DSD

 

 

 

 

 

 

 

 

(886,698

)

 

 

(886,698

)

Open Exchange, Inc. (Open Exchange)

 

 

 

 

 

 

 

 

(701,940

)

 

 

(701,940

)

Somerset

 

 

 

 

 

 

 

 

594,097

 

 

 

594,097

 

Total unrealized losses, net

 

 

 

 

 

 

 

 

(994,541

)

 

 

(994,541

)

Purchases of securities/changes to securities/non-cash
conversions:

 

 

 

 

 

 

 

 

 

 

 

 

Caitec, Inc. (Caitec)

 

 

36,916

 

 

 

 

 

 

 

 

 

36,916

 

DSD

 

 

31,652

 

 

 

 

 

 

 

 

 

31,652

 

Filterworks Acquisition USA, LLC (Filterworks)

 

 

 

 

 

147,638

 

 

 

 

 

 

147,638

 

BMP Food Service Supply Holdco, LLC (FSS)

 

 

 

 

 

2,320,000

 

 

 

 

 

 

2,320,000

 

GoNoodle, Inc. (GoNoodle)

 

 

 

 

 

7,067

 

 

 

 

 

 

7,067

 

HDI Acquisition LLC (Hilton Displays)

 

 

 

 

 

11,868

 

 

 

 

 

 

11,868

 

Inter-National Electronic Alloys LLC (INEA)

 

 

 

 

 

3,304,154

 

 

 

1,011,765

 

 

 

4,315,919

 

ITA Acquisition, LLC (ITA)

 

 

495,528

 

 

 

 

 

 

 

 

 

495,528

 

Mattison Avenue Holdings LLC (Mattison)

 

 

18,716

 

 

 

 

 

 

 

 

 

18,716

 

Pressure Pro, Inc. (Pressure Pro)

 

 

 

 

 

3,013,635

 

 

 

30,000

 

 

 

3,043,635

 

Seybert’s Billiards Corporation (Seybert’s)

 

 

 

 

 

62,019

 

 

 

 

 

 

62,019

 

SciAps, Inc. (SciAps)

 

 

 

 

 

5,000

 

 

 

 

 

 

5,000

 

Social Flow

 

 

 

 

 

 

 

 

4,941

 

 

 

4,941

 

BMP Swanson Holdco, LLC (Swanson)

 

 

49,026

 

 

 

 

 

 

 

 

 

49,026

 

Tilson Technology Management, Inc. (Tilson)

 

 

 

 

 

 

 

 

250,000

 

 

 

250,000

 

Total purchases of securities/changes to securities/non-cash
   conversions

 

 

631,838

 

 

 

8,871,381

 

 

 

1,296,706

 

 

 

10,799,925

 

Repayments and sales of securities:

 

 

 

 

 

 

 

 

 

 

 

 

Clearview Social

 

 

 

 

 

 

 

 

(10,432

)

 

 

(10,432

)

DSD

 

 

(3,171,434

)

 

 

 

 

 

(3,605,265

)

 

 

(6,776,699

)

FSS

 

 

 

 

 

(40,047

)

 

 

(210,000

)

 

 

(250,047

)

Hilton Displays

 

 

 

 

 

(300,000

)

 

 

 

 

 

(300,000

)

Microcision

 

 

 

 

 

 

 

 

(58,329

)

 

 

(58,329

)

Somerset

 

 

 

 

 

 

 

 

(270,380

)

 

 

(270,380

)

Total repayments and sales of securities

 

 

(3,171,434

)

 

 

(340,047

)

 

 

(4,154,406

)

 

 

(7,665,887

)

Ending balance June 30, 2023, of Level 3 Assets

 

$

12,038,755

 

 

$

28,113,950

 

 

$

19,236,371

 

 

$

59,389,076

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in unrealized appreciation/depreciation included in earnings related to Level 3 investments still held at reporting date

 

 

 

 

 

 

 

 

 

 

$

(701,940

)

 

 

30


Table of Contents

Note 4. OTHER ASSETS

 

At June 30, 2024 and December 31, 2023, other assets was comprised of the following:

 

 

 

June 30, 2024

 

 

December 31, 2023

 

Escrow receivable

 

$

397,264

 

 

$

 

Prepaid expenses

 

 

78,479

 

 

 

16,711

 

Deferred financing fees, net

 

 

75,000

 

 

 

87,500

 

Dividends receivable

 

 

33,600

 

 

 

85,090

 

Total other assets

 

$

584,343

 

 

$

189,301

 

 

Note 5. COMMITMENTS AND CONTINGENCIES

 

The Corporation had no commitments at June 30, 2024 or December 31, 2023.

Note 6. SENIOR SECURED REVOLVING CREDIT FACILITY

 

On June 27, 2022, the Corporation entered into a credit agreement (the “Credit Agreement”) with M&T Bank, as lender (the “Lender”), which provides the Corporation with a senior secured revolving credit facility in a principal amount not to exceed $25.0 million (the “Credit Facility”). The amount the Corporation can borrow, at any given time, under the Credit Facility is tied to a borrowing base, which is measured as (i) 75% of the aggregate sum of the fair market values of the publicly traded equity securities held (other than shares of ACV Auctions, if any) plus (ii) the least of (a) 75% of the fair market value of the shares of ACV Auctions held, if any, (b) $6.25 million and (c) 25% of the aggregate borrowing base availability for the Credit Facility at any date of determination plus (iii) 50% of the aggregate sum of the fair market values of eligible private loans held that meet specified criteria plus (iv) the lesser of (a) 50% of the aggregate sum of the fair market values of unsecured private loans held that meet specified criteria and (b) $1.25 million minus (v) such reserves as the Lender may establish from time to time in its sole discretion. The Credit Facility has a maturity date of June 27, 2027. Under the borrowing base formula described above, the unused line of credit balance for the Credit Facility was $7,800,000 at June 30, 2024.

 

The Corporation’s borrowings under the Credit Facility bear interest at a variable rate determined as a rate per annum equal to 3.50 percentage points above the greater of (i) the applicable daily simple secured overnight financing rate (SOFR) and (ii) 0.25%. At June 30, 2024, the Corporation's applicable interest rate was 8.83%. In addition, under the terms of the Credit Facility, the Corporation has also agreed to pay the Lender an unused commitment fee on a quarterly basis, computed as 0.30% multiplied by the average daily Unused Commitment Fee Base (which is defined as the difference between (i) $25.0 million and (ii) the sum of the aggregate principal amount of the Corporation’s outstanding borrowings under the Credit Facility) for the preceding quarter.

 

The Credit Agreement contains representations and warranties and affirmative, negative and financial covenants usual and customary for agreements of this type, including among others, covenants that prohibit, subject to certain specified exceptions, the Corporation’s ability to merge or consolidate with other companies, sell any material part of the Corporation’s assets, incur other indebtedness, incur liens on the Corporation’s assets, make investments or loans to third parties other than permitted investments and permitted loans, and declare any distribution or dividend other than certain permitted distributions. The Credit Agreement includes the following financial covenants: (i) a tangible net worth covenant that requires the Corporation to maintain a Tangible Net Worth (defined in the Credit Agreement as the Corporation’s aggregate assets, excluding intangible assets, less all liabilities) of not less than $50.0 million, which is measured quarterly at the end of each fiscal quarter, (ii) an asset coverage ratio covenant that requires the Corporation to maintain an Asset Coverage Ratio (defined in the Credit Agreement as the ratio of the fair market value of all of the Corporation’s assets to the sum of all of the Corporation’s obligations for borrowed money plus all capital lease obligations) of not less than 3:1, which is measured quarterly at the end of each fiscal quarter and (iii) an interest coverage ratio covenant that requires the Corporation to maintain an Interest Coverage Ratio (defined in the Credit Agreement as the ratio of Cash Flow (as defined in the Credit Agreement) to Interest Expense (as defined in the Credit Agreement)) of not less than 2.5:1, which is measured quarterly on a trailing twelve-months basis. As of June 30, 2024, the Corporation was in compliance with these covenants.

 

Events of default under the Credit Agreement which permit the Lender to exercise its remedies, including acceleration of the principal and interest on the Credit Facility, include, among others: (i) default in the payment of principal or interest on the Credit Facility, (ii) default by the Corporation on any other obligation, condition, covenant or other provision under the Credit Agreement and related documents, (iii) failure by the Corporation to pay any material indebtedness or obligation owing to any third party or affiliate, or the failure by the Corporation to perform any agreement with any third party or affiliate that would have a material adverse effect on the Corporation and its subsidiaries taken as a whole, (iv) the sale of all or substantially all of the Corporation’s assets to a third party, (v) various bankruptcy and insolvency events, and (vi) any material adverse change in the Corporation and its subsidiaries,

31


Table of Contents

taken as a whole, or their business, assets, operations, management, ownership, affairs, condition (financial or otherwise) or the Lender’s collateral that the Lender reasonably determines will have a material adverse effect on the Lender’s collateral, the Corporation and its subsidiaries, taken as a whole, or their business, assets, operation or condition (financial or otherwise) or on the Corporation’s ability to repay its debts.

 

In connection with entry into the Credit Facility, the Corporation and each of its subsidiaries that guaranty the Credit Facility entered into a general security agreement, dated June 27, 2022, with the Lender (the “Security Agreement”). The Security Agreement secures all of the Corporation’s obligations to the Lender, including, without limitation, principal and interest on the Credit Facility and any fees and charges. The security interest granted under the Security Agreement covers all of the Corporation’s personal property including, among other things, all accounts, chattel paper, investment property, deposit accounts, general intangibles, inventory, and all of the fixtures. The Security Agreement contains various representations, warranties, covenants and agreements customary in security agreements and various events of default with remedies under the New York Uniform Commercial Code and the Security Agreement. Events of default under the Security Agreement, which permit the Lender to exercise its various remedies, are similar to those contained in the Credit Agreement.

 

The outstanding balance drawn on the Credit Facility at June 30, 2024 and December 31, 2023 was $17,200,000 and $16,250,000, respectively. The unamortized closing fee was $75,000 and $87,500 as of June 30, 2024 and December 31, 2023, respectively, and it is recorded in Other Assets on the Consolidated Statement of Financial Position. Amortization expense related to the Credit Facility during the three and six months ended June 30, 2024 was $6,250 and $12,500, respectively. Amortization expense related to the Credit Facility during the three and six months ended June 30, 2023 was $6,250 and $12,500, respectively.

 

For the three and six months ended June 30, 2024 and 2023, the average debt outstanding under the Credit Facility and weighted average interest rate were as follows:
 

 

 

Three months ended
June 30, 2024

 

 

Three months ended
June 30, 2023

 

 

Six months ended
June 30, 2024

 

 

Six months ended
June 30, 2023

 

Average debt outstanding

 

$

16,987,912

 

 

$

11,166,484

 

 

$

17,132,143

 

 

$

9,031,768

 

Weighted average interest rate

 

 

8.99

%

 

 

8.70

%

 

 

8.91

%

 

 

8.50

%

 

Note 7. CHANGES IN STOCKHOLDERS’ EQUITY (NET ASSETS)

The following schedule analyzes the changes in stockholders’ equity (net assets) section of the Consolidated Statements of Financial Position for the three and six months ended June 30, 2024 and 2023, respectively:

 

 

Common Stock

 

 

Capital in excess of par value

 

 

Treasury Stock, at cost

 

 

Total distributable earnings (losses)

 

 

Total Stockholders’
Equity (Net Assets)

 

April 1, 2024

 

$

264,892

 

 

$

55,801,170

 

 

$

(1,566,605

)

 

$

7,069,882

 

 

$

61,569,339

 

Payment of dividend

 

 

 

 

 

 

 

 

 

 

 

(748,496

)

 

 

(748,496

)

Net increase in net assets from operations

 

 

 

 

 

 

 

 

 

 

 

7,737,773

 

 

 

7,737,773

 

June 30, 2024

 

$

264,892

 

 

$

55,801,170

 

 

$

(1,566,605

)

 

$

14,059,159

 

 

$

68,558,616

 

 

 

 

Common Stock

 

 

Capital in excess of par value

 

 

Treasury Stock, at cost

 

 

Total distributable earnings (losses)

 

 

Total Stockholders’
Equity (Net Assets)

 

April 1, 2023

 

$

264,892

 

 

$

51,464,267

 

 

$

(1,566,605

)

 

$

9,212,839

 

 

$

59,375,393

 

Payment of dividend

 

 

 

 

 

 

 

 

 

 

 

(645,255

)

 

 

(645,255

)

Net increase in net assets from operations

 

 

 

 

 

 

 

 

 

 

 

2,671,890

 

 

 

2,671,890

 

June 30, 2023

 

$

264,892

 

 

$

51,464,267

 

 

$

(1,566,605

)

 

$

11,239,474

 

 

$

61,402,028

 

 

 

 

Common Stock

 

 

Capital in excess of par value

 

 

Treasury Stock, at cost

 

 

Total distributable earnings (losses)

 

 

Total Stockholders’
Equity (Net Assets)

 

January 1, 2024

 

$

264,892

 

 

$

55,801,170

 

 

$

(1,566,605

)

 

$

6,315,756

 

 

$

60,815,213

 

Payment of dividend

 

 

 

 

 

 

 

 

 

 

 

(1,393,751

)

 

 

(1,393,751

)

Net increase in net assets from operations

 

 

 

 

 

 

 

 

 

 

 

9,137,154

 

 

 

9,137,154

 

June 30, 2024

 

$

264,892

 

 

$

55,801,170

 

 

$

(1,566,605

)

 

$

14,059,159

 

 

$

68,558,616

 

 

32


 

 

Common Stock

 

 

Capital in excess of par value

 

 

Treasury Stock, at cost

 

 

Total distributable earnings (losses)

 

 

Total Stockholders’
Equity (Net Assets)

 

January 1, 2023

 

$

264,892

 

 

$

51,464,267

 

 

$

(1,566,605

)

 

$

7,558,766

 

 

$

57,721,320

 

Payment of dividend

 

 

 

 

 

 

 

 

 

 

 

(1,161,459

)

 

 

(1,161,459

)

Net increase in net assets from operations

 

 

 

 

 

 

 

 

 

 

 

4,842,167

 

 

 

4,842,167

 

June 30, 2023

 

$

264,892

 

 

$

51,464,267

 

 

$

(1,566,605

)

 

$

11,239,474

 

 

$

61,402,028

 

 

Note 8. RELATED PARTY TRANSACTIONS

 

Investment Management Agreement

 

In November 2019, the Corporation completed a stock sale transaction with East Asset Management. Concurrent with the Closing, RCM, a registered investment adviser, was retained by Rand as its external investment adviser and administrator, which resulted in Daniel Penberthy, the Corporation's President and Chief Executive Officer, and Margaret Brechtel, the Corporation's Executive Vice President, Treasurer, Chief Financial Officer and Secretary, now also serving as officers and employees of RCM. Under the Investment Management Agreement, the Corporation pays RCM, as compensation for the investment advisory and management services, fees consisting of two components: (i) the Base Management Fee and (ii) the Incentive Fee.

 

The “Base Management Fee” is calculated at an annual rate of 1.50% of the Corporation’s total assets (other than cash but including assets purchased with borrowed funds). For the three and six months ended June 30, 2024, the Base Management Fee was $322,672 and $625,267, respectively. For the three and six months ended June 30, 2023, the Base Management Fee was $255,867 and $501,260, respectively. At June 30, 2024 and December 31, 2023, the Corporation had $322,672 and $287,297 payable, respectively, for the Base Management Fees on its Consolidated Statements of Financial Position.

 

The “Incentive Fee” is comprised of two parts: (1) the “Income Based Fee” and (2) the “Capital Gains Fee”. The Income Based Fee is calculated and payable quarterly in arrears based on the “Pre-Incentive Fee Net Investment Income” (as defined in the Investment Management Agreement) for the immediately preceding calendar quarter, subject to a hurdle rate of 1.75% per quarter (7% annualized) and is payable promptly following the filing of the Corporation’s financial statements for such quarter.

The Corporation pays RCM an Incentive Fee with respect to its Pre-Incentive Fee Net Investment Income in each calendar quarter as follows:

(i)
no Income Based Fee in any quarter in which the Pre-Incentive Fee Net Investment Income for such quarter does not exceed the hurdle rate of 1.75% (7.00% annualized);
(ii)
100% of the Pre-Incentive Fee Net Investment Income for any calendar quarter with respect to that portion of the Pre-Incentive Fee Net Investment Income for such calendar quarter, if any, that exceeds the hurdle rate of 1.75% (7.00% annualized) but is less than 2.1875% (8.75% annualized); and
(iii)
20% of the amount of the Pre-Incentive Fee Net Investment Income for any calendar quarter with respect to that portion of the Pre-Incentive Fee Net Investment Income for such calendar quarter, if any, that exceeds 2.1875% (8.75% annualized).

The Income Based Fee paid to RCM for any calendar quarter shall not be in excess of the Incentive Fee Cap. The “Incentive Fee Cap” for any quarter is an amount equal to (1) 20.0% of the Cumulative Net Return (as defined below) during the relevant Income Based Fee Calculation Period (as defined below) minus (2) the aggregate Income Based Fee that was paid in respect of the calendar quarters included in the relevant Income Based Fee Calculation Period.

For purposes of the calculation of the Income Based Fee, “Income Based Fee Calculation Period” is defined as, with reference to a calendar quarter, the period of time consisting of such calendar quarter and the additional quarters that comprise the eleven calendar quarters immediately preceding such calendar quarter.

 

33


Table of Contents

For purposes of the calculation of the Income Based Fee, “Cumulative Net Return” is defined as (1) the aggregate net investment income in respect of the relevant Income Based Fee Calculation Period minus (2) any Net Capital Loss, if any, in respect of the relevant Income Based Fee Calculation Period. If, in any quarter, the Incentive Fee Cap is zero or a negative value, the Corporation pays no Income Based Fee to RCM for such quarter. If, in any quarter, the Incentive Fee Cap for such quarter is a positive value but is less than the Income Based Fee that is payable to RCM for such quarter (before giving effect to the Incentive Fee Cap) calculated as described above, the Corporation pays an Income Based Fee to RCM equal to the Incentive Fee Cap for such quarter. If, in any quarter, the Incentive Fee Cap for such quarter is equal to or greater than the Income Based Fee that is payable to RCM for such quarter (before giving effect to the Incentive Fee Cap) calculated as described above, we pay an Income Based Fee to the Adviser equal to the Income Based Fee calculated as described above for such quarter without regard to the Incentive Fee Cap.

For purposes of the calculation of the Income Based Fee, “Net Capital Loss,” in respect of a particular period, means the difference, if positive, between (1) aggregate capital losses, whether realized or unrealized, in such period and (2) aggregate capital gains, whether realized or unrealized, in such period.

 

Any Income Based Fee otherwise payable under the Investment Management Agreement with respect to Accrued Unpaid Income (such fees being the “Accrued Unpaid Income Based Fees”) shall be deferred, on a security by security basis, and shall become payable to RCM only if, as, when and to the extent cash is received by us in respect of any Accrued Unpaid Income. Any Accrued Unpaid Income that is subsequently reversed by us 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 Based Fees. Subsequent payments of Accrued Unpaid Income Based Fees deferred pursuant to this paragraph shall not reduce the amounts otherwise payable for any quarter as an Income Based Fee.

 

For the six months ended June 30, 2024 and 2023, there were no Income Based Fees earned under the Investment Management Agreement.

 

The second part of the Incentive Fee is the “Capital Gains Fee”. This fee is determined and payable in arrears as of the end of each calendar year. Under the terms of the Investment Management Agreement, the Capital Gains Fee is calculated at the end of each applicable year by subtracting (1) the sum of the cumulative aggregate realized capital losses and aggregate unrealized capital depreciation from (2) the cumulative aggregate realized capital gains, in each case calculated from November 8, 2019. If this amount is positive at the end of any calendar year, then the Capital Gains Fee for such year is equal to 20.0% of such amount, less the cumulative aggregate amount of Capital Gains Fees paid in all prior years. If such amount is negative, then there is no Capital Gains Fee payable for that calendar year. If the Investment Management Agreement is terminated as of a date that is not a calendar year end, the termination date shall be treated as though it were a calendar year end for purposes of calculating and paying the Capital Gains Fee.

 

For purposes of the Capital Gains Fee:

 

The cumulative aggregate realized capital gains are calculated as the sum of the differences, if positive, between (a) the net sales price of each investment in the Corporations portfolio when sold minus (b) the accreted or amortized cost basis of such investment.
The cumulative aggregate realized capital losses are calculated as the sum of the amounts by which (a) the net sales price of each investment in the portfolio when sold is less than (b) the accreted or amortized cost basis of such investment.
The aggregate unrealized capital depreciation is calculated as the sum of the amount, if negative, between (a) the valuation of each investment in the portfolio as of the applicable Capital Gains Fee calculation date minus (b) the accreted or amortized cost basis of such investment.

 

For purposes of calculating the amount of the capital gains incentive fee accrual to be included as part of a company’s financial statements, GAAP requires a company to consider, as part of such calculation, the amount of cumulative aggregate unrealized capital appreciation that such company has with respect to its investments. As a result, the capital gains incentive fee accrual under GAAP is calculated using the both the cumulative aggregate realized capital gains and losses and the aggregate net change in unrealized capital appreciation/depreciation at the close of the period. If the calculated amount is positive, GAAP requires the Corporation to record a capital gains incentive fee accrual equal to 20% of this cumulative amount, less the aggregate amount of actual capital gains incentive fees paid, or capital gains incentive fees accrued under GAAP, for all prior periods. However, unrealized capital appreciation is not used by the Corporation as part of the calculation to determine the amount of the Capital Gains Fee actually payable to RCM under the terms of the Investment Management Agreement. There can be no assurances that such unrealized capital appreciation will be realized in the future.

34


Table of Contents

 

As of June 30, 2024, there was no Capital Gains Fee currently payable under the terms of the Investment Management Agreement, and the final calculations are determined annually, and subject to change based on subsequent realized gains, losses or unrealized losses during the remainder of 2024.

 

In accordance with GAAP, the Corporation is required to accrue a capital gains incentive fee on all realized and unrealized gains and losses, resulting in an accrual of $4,033,000 at June 30, 2024, which represents the fee that would be due based on net portfolio appreciation. The $4,033,000 accrued capital gains incentive fee is recorded in the line item “Capital gains incentive fees” on the Consolidated Statement of Financial Position at June 30, 2024. At December 31, 2023, there was an accrual of $2,971,700 for the capital gains incentive fee, which represented both the capital gains fee payable to RCM of $692,000 and $2,279,700 that would be due based on net portfolio appreciation at December 31, 2023. The $692,000 capital gains fee payable was recorded in the line item "Due to investment adviser" on the Consolidated Statement of Financial Position at December 31, 2023, and was paid to RCM during the six months ended June 30, 2024.

 

Administration Agreement

 

Under the terms of the Administration Agreement, RCM agreed to perform (or oversee, or arrange for, the performance of) the administrative services necessary for the Corporation’s operations, including, but not limited to, office facilities, equipment, clerical, bookkeeping, finance, accounting, compliance and record keeping services at such office facilities and such other services as RCM, subject to review by the Board, will from time to time determine to be necessary or useful to perform its obligations under the Administration Agreement. RCM shall also arrange for the services of, and oversee, custodians, depositories, transfer agents, dividend disbursing agents, other shareholder servicing agents, accountants, attorneys, underwriters, brokers and dealers, corporate fiduciaries, insurers, banks and such other persons in any such other capacity deemed to be necessary or desirable.

RCM is responsible for the Corporation’s financial and other records that are required to be maintained and prepares all reports and other materials required to be filed with the SEC or any other regulatory authority, including reports to shareholders. In addition, RCM assists the Corporation in determining and publishing the Corporation’s net asset value (NAV), overseeing the preparation and filing of the tax returns, and the printing and dissemination of reports to shareholders, and generally overseeing the payment of expenses and the performance of administrative and professional services rendered by others. RCM provides, on the Corporation’s behalf, managerial assistance to those portfolio companies that have accepted its offer to provide such assistance.

 

For the six months ended June 30, 2024 and 2023, the Corporation recorded administrative fees of $78,167 and $74,500, respectively, related to costs incurred by RCM that are reimbursable under the Administration Agreement.

35


Table of Contents

Note 9. FINANCIAL HIGHLIGHTS

The following schedule provides the financial highlights, calculated based on shares outstanding, for the periods indicated:

 

 

 

Six months ended June 30, 2024
 (Unaudited) *(1)

 

 

Six months ended June 30, 2023
 (Unaudited) *(1)

 

Net asset value, beginning of period

 

 

23.56

 

 

 

22.36

 

Income from operations:

 

 

 

 

 

 

Net investment income

 

 

0.13

 

 

 

0.47

 

Net realized gains

 

 

1.50

 

 

 

1.37

 

Net unrealized appreciation

 

 

1.91

 

 

 

0.04

 

Increase in net assets from operations

 

 

3.54

 

 

 

1.88

 

Payment of cash dividend

 

 

(0.54

)

 

 

(0.45

)

Increase in net assets

 

 

3.00

 

 

 

1.43

 

Net asset value, end of period

 

$

26.56

 

 

$

23.79

 

Per share market price, end of period

 

$

15.22

 

 

$

13.01

 

Total return based on market value (2)

 

 

21.32

%

 

 

1.05

%

Total return based on net asset value (3)

 

 

15.02

%

 

 

8.39

%

Supplemental data:

 

 

 

 

 

 

Ratio of expenses before income taxes to average net assets (4)

 

 

12.00

%

 

 

7.91

%

Ratio of expenses including income taxes to average net assets (4)

 

 

11.85

%

 

 

9.17

%

Ratio of net investment income to average net assets (4)

 

 

1.00

%

 

 

4.05

%

Portfolio turnover

 

 

13.33

%

 

 

15.99

%

Debt/equity ratio

 

 

25.09

%

 

 

17.34

%

Net assets, end of period

 

$

68,558,616

 

 

$

61,402,028

 

 

(1)
Per share data is based on shares outstanding and the results are rounded to the nearest cent.
(2)
Total return based on market value is calculated as the change in market value per share during the period plus declared dividends per share, assuming reinvestment of dividends, divided by the beginning market value per share.
(3)
Total return based on net asset value is calculated as the change in net asset value per share during the period plus declared dividends per share, divided by the beginning net asset value per share.
(4)
Percentage is presented on an annualized basis.

* Amounts are rounded.

The Corporation’s interim period results could fluctuate as a result of a number of factors; therefore results for any interim period should not be relied upon as being indicative of performance for the full year or in future periods.

Note 10. SUBSEQUENT EVENT

Subsequent to the quarter end, on July 31, 2024, Rand's Board of Directors declared a quarterly cash dividend of $0.29 per share. The cash dividend will be paid on or about September 13, 2024 to shareholders of record as of August 30, 2024.

36


Table of Contents

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

You should read the following discussion and analysis of our financial condition and results of operations in conjunction with the consolidated financial statements and related notes included elsewhere in this report. Historical results and percentage relationships among any amounts in the consolidated financial statements are not necessarily indicative of trends in operating results for any future periods.

FORWARD LOOKING STATEMENTS

Statements included in this Management’s Discussion and Analysis of Financial Condition and Results of Operations and elsewhere in this report that do not relate to present or historical conditions are “forward-looking statements” within the meaning of that term in Section 27A of the Securities Act of 1933, as amended, and in Section 21E of the Securities Exchange Act of 1934, as amended. Additional oral or written forward-looking statements may be made by us from time to time, and forward-looking statements may be included in documents that are filed with the SEC. Forward-looking statements involve risks and uncertainties that could cause our results or outcomes to differ materially from those expressed in the forward-looking statements. Forward-looking statements may include, without limitation, statements relating to our plans, strategies, objectives, expectations and intentions, including statements related to our investment strategies and our intention to co-invest with certain of our affiliates; the impact of our election as a RIC for U.S. federal tax purposes on the payment of corporate level U.S. federal income taxes by Rand; statements regarding our liquidity and financial resources; statements regarding any capital gains fee that may be due to RCM upon a hypothetical liquidation of our portfolio and the amount of the capital gains fee that may be payable to RCM for 2024; and statements regarding our compliance with the RIC requirements as of June 30, 2024; statements regarding future dividend payments; and statements regarding the timing for closing the sale of our portfolio company, SciAps, and are intended to be made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Words such as “believes,” “forecasts,” “intends,” “possible,” “expects,” “estimates,” “anticipates,” or “plans” and similar expressions are intended to identify forward-looking statements. Among the important factors on which such statements are based are assumptions concerning the state of the United States economy and the local markets in which our portfolio companies operate, the state of the securities markets in which the securities of our portfolio companies could be traded, liquidity within the United States financial markets, and inflation. Forward-looking statements are also subject to the risks and uncertainties described under the caption “Risk Factors” contained in Part II, Item 1A of this report and in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2023.

There may be other factors not identified that affect the accuracy of our forward-looking statements. Further, any forward-looking statement speaks only as of the date when it is made and, except as required by law, we undertake no obligation to update any forward-looking statement to reflect events or circumstances after the date on which it is made or to reflect the occurrence of anticipated or unanticipated events or circumstances. New factors emerge from time to time that may cause our business not to develop as we expect, and we cannot predict all of them.

Overview

We are an externally managed non-diversified investment company that lends to and invests in lower middle market companies. Our investment objective is to generate current income and when possible, capital appreciation, by targeting investment opportunities with favorable risk-adjusted returns. Our investment activities are managed by our investment adviser, Rand Capital Management, LLC (“RCM”).

We have elected to be regulated as a business development company (“BDC”) under the Investment Company Act of 1940, as amended (the “1940 Act”). As a BDC, we are required to comply with certain regulatory requirements specified in the 1940 Act.

In November 2019, Rand completed a stock sale transaction (the “Closing”) with East Asset Management (“East”). The transaction consisted of a $25 million investment in Rand by East, in the form of cash and contributed portfolio assets, in exchange for approximately 8.3 million shares of Rand common stock. East owns approximately 64% of Rand Capital’s outstanding common stock at March 31, 2024. Concurrent with the Closing, Rand Capital Management, LLC (“RCM”), a registered investment adviser, was retained by Rand as its external investment adviser and administrator (the Closing and the retention of RCM as our investment adviser and administrator are collectively referred to herein as the “Transaction”). The term of the new investment advisory and management agreement (the “Investment Management Agreement”) with RCM was extended after its renewal was approved by our Board of Directors (the “Board”) in October 2023 and is now set to expire on December 31, 2024. In addition, the term of the administration agreement (the “Administration Agreement”) with RCM was extended after its renewal was approved by the Board in October 2023 and is now set to expire on December 31, 2024. The Investment Management Agreement and Administration Agreement can continue for successive annual periods after December 31, 2024 provided that such continuance is specifically approved at least annually by (i)(A) the affirmative vote of a majority of the Board or (B) the affirmative vote of a majority of our outstanding voting securities, and

37


Table of Contents

(ii) the affirmative vote of a majority of our directors who are not “interested persons,” as defined in Section 2(a)(19) of the Investment Company Act of 1940, as amended (the "1940 Act"), of us, RCM or our respective affiliates.

Pursuant to the terms of the Investment Management Agreement, Rand pays RCM a base management fee and may pay an incentive fee, comprised of two parts: (1) the "Income Based Fee" and (2) the "Capital Gains Fee", if specified benchmarks are met.

We elected U.S federal tax treatment as a regulated investment company (“RIC”) under subchapter M of the Internal Revenue Code of 1986, as amended. To maintain our qualification as a RIC, we must, among other things, meet certain source of income and asset diversification requirements. As of June 30, 2024, we believe we were in compliance with the RIC requirements. As a RIC, we generally will not be subject to corporate-level U.S. federal income taxes on any net ordinary income or capital gains that we timely distribute to our shareholders as dividends. In addition, as a RIC, we must distribute annually to our shareholders at least 90% of our ordinary net income and realized net short-term capital gains in excess of realized net long-term capital losses, if any. Accordingly, our Board has regularly declared a quarterly cash dividend since our RIC election.

Our Board declared the following quarterly cash dividends during the six months ended June 30, 2024:


Quarter

 

Dividend/Share
Amount

 

 

Record Date

 

Payment Date

1st

 

$

0.25

 

 

March 13, 2024

 

March 29, 2024

2nd

 

$

0.29

 

 

May 31, 2024

 

June 14, 2024

 

We may co-invest, subject to the conditions included in the exemptive relief order we received from the SEC, with certain of our affiliates. See “SEC Exemptive Order” below. We believe these types of co-investments may afford us additional investment opportunities and provide an ability to achieve greater diversification in our investment portfolio.

SEC Exemptive Order

On October 7, 2020, Rand, RCM and certain of their affiliates received an exemptive order from the SEC to permit the Corporation to co-invest in portfolio companies with certain affiliates, including other BDCs and registered investment companies managed by RCM and certain of its affiliates, in a manner consistent with the Corporation’s investment objective, positions, policies, strategies and restrictions as well as regulatory requirements, subject to compliance with certain conditions (the “Order”). On March 29, 2021, the SEC granted Rand, RCM, Callodine, which holds a controlling interest in RCM, and certain of their affiliates a new exemptive order (the “New Order”) that superseded the Order and permits Rand to co-invest with affiliates managed by RCM and Callodine. Pursuant to the New Order, the Corporation is generally permitted to co-invest with affiliates covered by the New Order if a “required majority” (as defined in Section 57(o) of the 1940 Act) of Rand’s independent directors makes certain conclusions in connection with a co-investment transaction, including that (1) the terms of the transaction, including the consideration to be paid, are reasonable and fair to Rand and its shareholders and do not involve overreaching in respect of Rand or its shareholders on the part of any person concerned, (2) the transaction is consistent with the interests of the Rand’s shareholders and is consistent with Rand’s investment objective and strategies and (3) the investment by Rand’s affiliates would not disadvantage Rand, and Rand’s participation would not be on a basis different from or less advantageous than that on which Rand’s affiliates are investing. In addition, on September 6, 2022, the SEC granted an amendment to the New Order to permit us to participate in follow-on investments in our existing portfolio companies with certain Affiliated Funds (as defined in the New Order) that do not hold any investments in such existing portfolio companies.

Critical Accounting Policies

We prepare our consolidated financial statements in accordance with United States generally accepted accounting principles (GAAP), which require the use of estimates and assumptions that affect the reported amounts of assets and liabilities. A summary of our critical accounting policies can be found in our Annual Report on Form 10-K for the year ended December 31, 2023 under Item 7 “Management’s Discussion and Analysis of Financial Condition and Results of Operations.”

38


Table of Contents

Financial Condition

Overview:

 

 

 

June 30, 2024

 

 

December 31, 2023

 

 

Increase

 

 

% Increase

 

Total assets

 

$

90,789,069

 

 

$

81,021,982

 

 

$

9,767,087

 

 

 

12.1

%

Total liabilities

 

 

22,230,453

 

 

 

20,206,769

 

 

 

2,023,684

 

 

 

10.0

%

Net assets

 

$

68,558,616

 

 

$

60,815,213

 

 

$

7,743,403

 

 

 

12.7

%

 

Net asset value per share (NAV) was $26.56 at June 30, 2024 and $23.56 at December 31, 2023.

Cash approximated 3.3% of net assets at June 30, 2024 and at December 31, 2023.

During 2022, we entered into a $25 million senior secured revolving credit facility (the “Credit Facility”) with M&T Bank, as lender (the “Lender”), with the amount that we can borrow thereunder, at any given time, determined based upon a borrowing base formula. The Credit Facility has a 5-year term with a maturity date of June 27, 2027. Our borrowings under the Credit Facility bear interest at a variable rate per annum equal to 3.50 percentage points above the greater of (i) the applicable daily simple secured overnight financing rate (SOFR) and (ii) 0.25%. At June 30, 2024, there was $17,200,000 drawn on the Credit Facility and the applicable interest rate was 8.83%. See “Note 6. Senior Secured Revolving Credit Facility” in the Notes to the Consolidated Financial Statements for additional information regarding the terms of our Credit Facility.

Composition of Our Investment Portfolio

Our financial condition is dependent on the success of our portfolio holdings. The following summarizes our investment portfolio at the dates indicated.

 

 

 

June 30, 2024

 

 

December 31, 2023

 

 

Increase

 

 

% Increase

 

Investments, at cost

 

$

73,422,131

 

 

$

68,365,606

 

 

$

5,056,525

 

 

 

7.4

%

Unrealized appreciation, net

 

 

13,648,836

 

 

 

8,760,106

 

 

 

4,888,730

 

 

 

55.8

%

Investments, at fair value

 

$

87,070,967

 

 

$

77,125,712

 

 

$

9,945,255

 

 

 

12.9

%

 

Our total investments at fair value, as determined by RCM and approved by our Board, approximated 127% of net assets at June 30, 2024 and December 31, 2023.

Our investment objective is to generate current income and when possible, capital appreciation, by targeting investment opportunities with favorable risk-adjusted returns. As a result, we are focused on investing in higher yielding debt instruments and related equity investments in privately held, lower middle market companies with a committed and experienced management team in a broad variety of industries. We have also invested in publicly traded shares of other business development companies that provide income through dividends and have more liquidity than our private company equity investments.

39


Table of Contents

The change in investments during the six months ended June 30, 2024, at cost, is comprised of the following:

 

 

 

Cost
Increase (Decrease)

 

New investments:

 

 

 

 Mattison Avenue Holdings, LLC (Mattison)

 

$

5,500,000

 

 Mountain Regional Equipment Solutions (MRES)

 

 

3,204,545

 

 Seybert’s Billiards Corporation (Seybert's)

 

 

1,800,000

 

 ITA Acquisition, LLC (ITA)

 

 

333,333

 

 BMP Food Service Supply Holdco, LLC (FSS)

 

 

107,619

 

 Total of new investments

 

 

10,945,497

 

Other changes to investments:

 

 

 

 Caitec, Inc. (Caitec) interest conversion

 

 

283,170

 

 ITA interest conversion

 

 

115,753

 

 Filterworks Acquisition USA, LLC (Filterworks) interest conversion

 

 

102,396

 

 Mattison interest conversion

 

 

72,902

 

 Seybert’s OID amortization and interest conversion

 

 

63,507

 

 Highland All About People Holdings, Inc. (All About People) interest conversion

 

 

61,973

 

 Pressure Pro, Inc. (Pressure Pro) OID amortization and interest conversion

 

 

37,637

 

 Inter-National Electronic Alloys LLC (INEA) interest conversion

 

 

25,392

 

 FCM Industries Holdco LLC (First Coast Mulch) interest conversion

 

 

22,623

 

 HDI Acquisition LLC (Hilton Displays) interest conversion

 

 

10,646

 

 GoNoodle, Inc. (GoNoodle) interest conversion

 

 

7,139

 

 MRES OID amortization

 

 

6,000

 

 Total of other changes to investments

 

 

809,138

 

Investments repaid, sold, liquidated or converted:

 

 

 

FSS debt repayment

 

 

(34,838

)

ACV Auctions, Inc. (ACV) sale

 

 

(53,094

)

Ares Capital Corporation (Ares) sale

 

 

(267,140

)

PennantPark Investment Corporation (Pennantpark) sale

 

 

(892,212

)

Carlyle Secured Lending Inc. (Carlyle) sale

 

 

(899,749

)

Knoa Software, Inc. (Knoa) sale

 

 

(1,229,155

)

Pressure Pro debt repayment

 

 

(1,427,452

)

Mattison debt repayment

 

 

(1,894,470

)

Total of investments repaid, sold, liquidated or converted

 

 

(6,698,110

)

Net change in investments, at cost

 

$

5,056,525

 

 

Results of Operations

Comparison of the three months ended June 30, 2024 to the three months ended June 30, 2023

Investment Income

 

 

 

Three months ended
June 30, 2024

 

 

Three months ended
June 30, 2023

 

 

Increase (Decrease)

 

 

% Increase (Decrease)

 

Interest from portfolio companies

 

$

1,995,227

 

 

$

1,473,540

 

 

$

521,687

 

 

 

35.4

%

Interest from other investments

 

 

144

 

 

 

104

 

 

 

40

 

 

 

38.5

%

Dividend and other investment income

 

 

73,175

 

 

 

192,597

 

 

 

(119,422

)

 

 

(62.0

)%

Fee income

 

 

67,603

 

 

 

149,191

 

 

 

(81,588

)

 

 

(54.7

)%

Total investment income

 

$

2,136,149

 

 

$

1,815,432

 

 

$

320,717

 

 

 

17.7

%

 

The total investment income during the three months ended June 30, 2024 and 2023 was received from 22 portfolio companies.

Interest from portfolio companies – Interest from portfolio companies was approximately 35% higher during the three months ended June 30, 2024 versus the same period in 2023 due to the fact that we originated additional interest yielding investments during the last year. The new debt instruments were originated from FSS, First Coast Mulch, All About People, ITA, Mattison, MRES, and Seybert's.

40


Table of Contents

Interest from other investments - The increase in interest from other investments is primarily due to higher yields on cash balances during the three months ended June 30, 2024 versus the same period in 2023.

Dividend and other investment income - Dividend income is comprised of cash distributions from limited liability companies (LLCs) and corporations in which we have invested. Our investment agreements with certain LLCs require those LLCs to distribute funds to us for payment of income taxes on our allocable share of the LLC’s profits. These portfolio companies may also elect to make additional discretionary distributions. Dividend income will fluctuate based upon the profitability of these LLCs and corporations and the timing of the distributions. The dividend distributions for the respective periods were:

 

 

 

Three months ended
June 30, 2024

 

 

Three months ended
June 30, 2023

 

FS KKR Capital Corp. (FS KKR)

 

$

36,000

 

 

$

36,000

 

Pennantpark

 

 

13,650

 

 

 

39,000

 

Tilson Technology Management Inc. (Tilson)

 

 

13,125

 

 

 

13,125

 

Barings BDC, Inc. (Barings)

 

 

10,400

 

 

 

10,000

 

DSD Operating, LLC (DSD)

 

 

 

 

 

46,552

 

Carlyle

 

 

 

 

 

37,840

 

Ares

 

 

 

 

 

10,080

 

Total dividend and other investment income

 

$

73,175

 

 

$

192,597

 

 

Fee income - Fee income generally consists of the revenue associated with the amortization of financing fees charged to the portfolio companies upon successful closing of financings, income from portfolio company board attendance fees, income associated with portfolio company monitoring fees, and other miscellaneous fees. The financing fees are amortized ratably over the life of the instrument associated with the fees. The unamortized fees are carried on the balance sheet under the line item “Deferred revenue.”

The income associated with the amortization of financing fees was $52,803 and $87,927 for the three months ended June 30, 2024 and 2023, respectively. During the three months ended June 30, 2024, we recognized a prepayment fee of $14,800 from our investment in Pressure Pro. During the three months ended June 30, 2023, we recognized an early repayment fee of $61,264 from our investment in DSD.

Expenses

 

 

 

Three months ended
June 30, 2024

 

 

Three months ended
June 30, 2023

 

 

Increase

 

 

% Increase

 

Total expenses

 

$

2,652,782

 

 

$

1,306,741

 

 

$

1,346,041

 

 

 

103.0

%

 

The increase in total expenses during the three months ended June 30, 2024 versus the same period in 2023 was primarily due to a $1,150,000 increase in the capital gains incentive fee expense, a $134,260 increase in interest expense, and a $66,805 increase in Base Management Fees payable to RCM.

 

The capital gains incentive fee accrual expense during the three months ended June 30, 2024 is due to the calculation of the capital gains fee as required by GAAP. We are required under GAAP to accrue capital gains incentive fees on the basis of net realized capital gains and losses and net unrealized gains and losses. Our capital gains incentive fee accrual reflects the capital gains incentive fees that would be payable to RCM if our entire investment portfolio was liquidated at its fair value as of the balance sheet date, even though RCM is not entitled to this capital gains incentive fee under the Investment Management Agreement with respect to unrealized gains unless and until such gains are realized. The increase in expense during the three months ended June 30, 2024 can be attributed to realized gains and increases in unrealized appreciation during the quarter.

 

The increase in interest expense resulted from higher average outstanding debt balances during the three months ended June 30, 2024 versus the same period in 2023 under the Credit Facility. Interest expense for the three months ended June 30, 2024 and 2023 was $393,172 and $258,912, respectively.

 

The base management fee payable to RCM is calculated based upon total assets less cash, and, as we deploy more capital into investments, the base management fee payable to RCM will increase accordingly. The base management fee for the three months ended June 30, 2024 and 2023 was $322,672 and $255,867, respectively.

41


Table of Contents

Net Investment (Loss) Income

The excess of investment income over total expenses, including income taxes, represents net investment income (or loss). The net investment (loss) income for the three months ended June 30, 2024 and 2023 was ($517,195) and $492,630, respectively.

Realized Gain on Investments

 

 

 

Three months ended
June 30, 2024

 

 

Three months ended
June 30, 2023

 

 

Change

 

Realized gain on investments before income taxes

 

$

428,108

 

 

$

3,818,247

 

 

$

(3,390,139

)

 

During the three months ended June 30, 2024, we recognized a net realized gain of $598,371 on the sale of 86,000 shares of Carlyle, a net realized gain of $484,834 on the sale of 195,000 shares of Pennantpark, and a net realized gain of $176,794 on the sale of 21,000 shares of Ares. In addition, we recognized a realized gain of $397,264 from proceeds received from Tilson following a partial sale of certain SQF assets.

 

During the three months ended June 30, 2024, we liquidated our investment in Knoa, which was previously valued at $0, and recognized a realized loss of ($1,229,155).

 

During the three months ended June 30, 2023, we sold our investment in DSD and recognized a realized gain of $2,537,765. In addition, during the three months ended June 30, 2023, we sold our investment in Somerset Gas Transmission Company, LLC (Somerset) and recognized a realized loss of ($448,717). We also recognized a realized gain of $10,432 from additional proceeds received from ClearView Social, Inc. (Clearview Social), an investment we exited during 2021.

In addition, we recognized a net realized gain of $1,718,767 on the sale of 125,000 shares of Class A common stock of ACV Auctions, Inc. (ACV), during the three months ended June 30, 2023.

Change in Unrealized Appreciation (Depreciation) of Investments

 

 

 

Three months ended
June 30, 2024

 

 

Three months ended
June 30, 2023

 

 

Change

 

Change in unrealized appreciation (depreciation) of investments
   before income taxes

 

$

7,779,026

 

 

$

(1,367,270

)

 

$

9,146,296

 

 

The change in net unrealized appreciation (depreciation), before income taxes, for the three months ended June 30, 2024, was comprised of the following:

 

 

 

Three months ended
June 30, 2024

 

SciAps, Inc. (SciAps)

 

$

5,586,016

 

Tilson

 

 

1,761,000

 

Knoa

 

 

1,229,155

 

Pressure Pro

 

 

470,000

 

FS KKR

 

 

31,680

 

Barings

 

 

17,200

 

Ares

 

 

(170,080

)

Filterworks

 

 

(196,226

)

Pennantpark

 

 

(449,388

)

Carlyle

 

 

(500,331

)

Total change in net unrealized appreciation (depreciation) of investments before
   income taxes

 

$

7,779,026

 

 

Barings and FS KKR are publicly traded stocks, and as such, are marked to market at the end of each quarter, using the closing price on the last trading day of the quarter.

 

We sold our investments in Ares, Carlyle, Knoa and Pennantpark during the three months ended June 30, 2024.

 

42


Table of Contents

In accordance with the Corporation’s valuation policy, we increased the value of our investments in SciAps, Tilson and Pressure Pro after a financial analysis of each of the portfolio companies indicating continued improved performance.

 

Following the end of the quarter, SciAps announced that it had entered into a definitive purchase agreement to be acquired by a United Kingdom based buyer for total consideration of up to $260 million, comprising of an up-front consideration payable at closing of $200 million, less standard closing adjustments, and the transaction is subject to customary closing conditions and regulatory approvals, with closing expected later in calendar year 2024, and a deferred element of up to $60 million payable on the achievement of agreed upon financial metrics. The amount of the deferred earnout consideration that may become payable in the future is uncertain and not determinable as of June 30, 2024.

 

The valuation of our investment in Filterworks, during the three months ended June 30, 2024, was decreased after a review of their operations and financial condition.

The change in net unrealized appreciation (depreciation), before income taxes, for the three months ended June 30, 2023, was comprised of the following:

 

 

 

Three months ended
June 30, 2023

 

Somerset

 

$

594,097

 

Pennantpark

 

 

113,750

 

Carlyle

 

 

88,580

 

FS KKR

 

 

33,440

 

Ares

 

 

13,370

 

Barings

 

 

400

 

ACV

 

 

(622,269

)

Open Exchange Inc. (Open Exchange)

 

 

(701,940

)

DSD

 

 

(886,698

)

Total change in net unrealized appreciation (depreciation) of investments before
   income taxes

 

$

(1,367,270

)

 

ACV, Ares, Barings, Carlyle, FS KKR, and Pennantpark are all publicly traded stocks, and as such, were marked to market at the end of the quarter, using the closing price on the last trading day of the quarter.

 

We sold our investments in Somerset and DSD during the three months ended June 30, 2023.

 

The valuation of our investment in Open Exchange, during the three months ended June 30, 2023, was decreased after a review of their operations and financial condition.

All of the valuation adjustments resulted from a review by RCM management, which was subsequently approved by our Board, using the guidance set forth by ASC 820 and our established valuation policy.

Net Increase in Net Assets from Operations

We account for our operations under GAAP for investment companies. The principal measure of our financial performance is "Net increase in net assets from operations" on our consolidated statements of operations. The net increase in net assets from operations for the three months ended June 30, 2024 and 2023 was $7,737,773 and $2,671,890, respectively.

43


Table of Contents

Comparison of the six months ended June 30, 2024 to the six months ended June 30, 2023

Investment Income

 

 

 

Six months ended
June 30, 2024

 

 

Six months ended
June 30, 2023

 

 

Increase (Decrease)

 

 

% Increase (Decrease)

 

Interest from portfolio companies

 

$

3,808,875

 

 

$

2,770,443

 

 

$

1,038,432

 

 

 

37.5

%

Interest from other investments

 

 

2,058

 

 

 

236

 

 

 

1,822

 

 

NM

 

Dividend and other investment income

 

 

225,010

 

 

 

667,340

 

 

 

(442,330

)

 

 

(66.3

)%

Fee income

 

 

167,425

 

 

 

228,911

 

 

 

(61,486

)

 

 

(26.9

)%

Total investment income

 

$

4,203,368

 

 

$

3,666,930

 

 

$

536,438

 

 

 

14.6

%

 

NM - Not meaningful

 

The total investment income during the six months ended June 30, 2024 and 2023 was received from 24 portfolio companies.

Interest from portfolio companies – Interest from portfolio companies was approximately 38% higher during the six months ended June 30, 2024 versus the same period in 2023 due to the fact that we originated additional interest yielding investments during the last year. The new debt instruments were originated from FSS, First Coast Mulch, All About People, ITA, Mattison, MRES, and Seybert's.

Interest from other investments - The increase in interest from other investments is primarily due to higher yields on cash balances during the six months ended June 30, 2024 versus the same period in 2023.

Dividend and other investment income - Dividend income is comprised of cash distributions from limited liability companies (LLCs) and corporations in which we have invested. Our investment agreements with certain LLCs require those LLCs to distribute funds to us for payment of income taxes on our allocable share of the LLC’s profits. These portfolio companies may also elect to make additional discretionary distributions. Dividend income will fluctuate based upon the profitability of these LLCs and corporations and the timing of the distributions. The dividend distributions for the respective periods were:

 

 

 

Six months ended
June 30, 2024

 

 

Six months ended
June 30, 2023

 

FS KKR

 

$

72,000

 

 

$

69,600

 

Pennantpark

 

 

54,600

 

 

 

75,075

 

Carlyle

 

 

41,280

 

 

 

75,680

 

Tilson

 

 

26,250

 

 

 

26,250

 

Barings

 

 

20,800

 

 

 

20,000

 

Ares

 

 

10,080

 

 

 

20,160

 

Carolina Skiff LLC (Carolina Skiff)

 

 

 

 

 

299,173

 

DSD

 

 

 

 

 

46,552

 

Knoa

 

 

 

 

 

34,850

 

Total dividend and other investment income

 

$

225,010

 

 

$

667,340

 

 

Fee income - Fee income generally consists of the revenue associated with the amortization of financing fees charged to the portfolio companies upon successful closing of financings, income from portfolio company board attendance fees, income associated with portfolio company monitoring fees, and other miscellaneous fees. The financing fees are amortized ratably over the life of the instrument associated with the fees. The unamortized fees are carried on the balance sheet under the line item “Deferred revenue.”

The income associated with the amortization of financing fees was $101,834 and $125,647 for the six months ended June 30, 2024 and 2023, respectively. During the six months ended June 30, 2024, we recognized prepayment fees totaling $25,782 from our investment in Pressure Pro, a loan monitoring fee of $20,000 from our investment in Pressure Pro, a loan monitoring fee of $8,814 from our investment in Mattison, a loan monitoring fee of $5,995 from our investment in Filterworks, and a loan modification fee of $5,000 from our investment in Lumious.

During the six months ended June 30, 2023, we recognized an early repayment fee of $61,264 from our investment in DSD, a loan monitoring fee of $20,000 from our investment in FSS, a loan monitoring fee of $20,000 from our investment in Pressure Pro, and a loan modification fee of $2,000 from our investment in Lumious.

44


Table of Contents

Expenses

 

 

 

Six months ended
June 30, 2024

 

 

Six months ended
June 30, 2023

 

 

Increase

 

 

% Increase

 

Total expenses

 

$

3,879,638

 

 

$

2,354,586

 

 

$

1,525,052

 

 

 

64.8

%

 

The increase in total expenses during the six months ended June 30, 2024 versus the same period in 2023 was primarily due to a $971,300 increase in the capital gains fee expense, $365,880 increase in interest expense, a $124,007 increase in Base Management Fees payable to RCM, and a $52,485 increase in professional fees.

 

The capital gains incentive fee accrual expense during the six months ended June 30, 2024 is due to the calculation of the capital gains fee as required by GAAP. We are required under GAAP to accrue capital gains incentive fees on the basis of net realized capital gains and losses and net unrealized gains and losses. Our capital gains incentive fee accrual reflects the capital gains incentive fees that would be payable to RCM if our entire investment portfolio was liquidated at its fair value as of the balance sheet date, even though RCM is not entitled to this capital gains incentive fee under the Investment Management Agreement with respect to unrealized gains unless and until such gains are realized. The increase in expense during the six months ended June 30, 2024 can be attributed to realized gains and increases in unrealized appreciation during the year.

 

The increase in interest expense resulted from higher average outstanding debt balances during the six months ended June 30, 2024 versus the same period in 2023 under the Credit Facility. Interest expense for the six months ended June 30, 2024 and 2023 was $783,192 and $417,312, respectively.

 

The base management fee payable to RCM is calculated based upon total assets less cash, and, as we deploy more capital into investments, the base management fee payable to RCM will increase accordingly. The base management fee for the six months ended June 30, 2024 and 2023 was $625,267 and $501,260, respectively.

 

Professional fees expense increased by $52,485 during the six months ended June 30, 2024, versus the same period in 2023, as we incurred increased fees associated with the complex regulatory environment in which we operate.

Net Investment Income

The excess of investment income over total expenses, including income taxes, represents net investment income. The net investment income for the six months ended June 30, 2024 and 2023 was $322,390 and $1,207,546, respectively.

Realized Gain on Investments

 

 

 

Six months ended
June 30, 2024

 

 

Six months ended
June 30, 2023

 

 

Change

 

Realized gain on investments before income taxes

 

$

3,878,200

 

 

$

3,871,635

 

 

$

6,565

 

 

During the six months ended June 30, 2024, we recognized a net realized gain of $3,450,092 on the sale of 194,934 shares of ACV, a net realized gain of $598,371 on the sale of 86,000 shares of Carlyle, a net realized gain of $484,834 on the sale of 195,000 shares of Pennantpark, and a net realized gain of $176,794 on the sale of 21,000 shares of Ares. In addition, we recognized a realized gain of $397,264 from proceeds received from Tilson following a partial sale of certain SQF assets.

 

During the six months ended June 30, 2024, we liquidated our investment in Knoa, which was previously valued at $0, and recognized a realized loss of ($1,229,155).

 

During the six months ended June 30, 2023, we sold our investment in DSD and recognized a realized gain of $2,537,765. In addition, during the six months ended June 30, 2023, we sold our investment in Somerset and recognized a realized loss of ($448,717).

 

During the six months ended June 30, 2023 we recognized a gain of $58,329 from additional proceeds received from Microcision LLC (Microcision), an investment we exited in 2022. We also recognized a realized gain of $10,432 from additional proceeds received from Clearview Social, an investment we exited during 2021. In addition, we recognized a realized loss of ($4,941) on our escrow receivable from SocialFlow, Inc. (Social Flow), an investment we exited in 2022.

45


Table of Contents

In addition, we recognized a net realized gain of $1,718,767 on the sale of 125,000 shares of Class A common stock of ACV during the six months ended June 30, 2023.

Change in Unrealized Appreciation (Depreciation) of Investments

 

 

 

Six months ended
June 30, 2024

 

 

Six months ended
June 30, 2023

 

 

Change

 

Change in unrealized appreciation (depreciation) of investments
   before income taxes

 

$

4,888,730

 

 

$

34,703

 

 

$

4,854,027

 

 

The change in net unrealized appreciation (depreciation), before income taxes, for the six months ended June 30, 2024, was comprised of the following:

 

 

 

Six months ended
June 30, 2024

 

SciAps

 

$

5,586,016

 

Tilson

 

 

1,761,000

 

Knoa

 

 

1,129,155

 

Pressure Pro

 

 

470,000

 

Barings

 

 

46,000

 

FS KKR

 

 

(11,520

)

Ares

 

 

(153,490

)

Filterworks

 

 

(196,226

)

Carlyle

 

 

(386,811

)

Pennantpark

 

 

(455,238

)

ACV

 

 

(2,900,156

)

Total change in net unrealized appreciation (depreciation) of investments before income taxes

 

$

4,888,730

 

 

Barings and FS KKR are publicly traded stocks, and as such, are marked to market at the end of each quarter, using the closing price on the last trading day of the quarter.

 

We sold our investments in ACV, Ares, Carlyle, Knoa and Pennantpark during the six months ended June 30, 2024.

 

In accordance with the Corporation’s valuation policy, we increased the value of our investments in SciAps, Tilson and Pressure Pro after a financial analysis of each of the portfolio companies indicating continued improved performance.

 

Following the end of the quarter, SciAps announced that it had entered into a definitive purchase agreement to be acquired by a United Kingdom based buyer for total consideration of up to $260 million, comprising of an up-front consideration payable at closing of $200 million, less standard closing adjustments, and the transaction is subject to customary closing conditions and regulatory approvals, with closing expected later in calendar year 2024, and a deferred element of up to $60 million payable on the achievement of agreed upon financial metrics. The amount of the deferred earnout consideration that may become payable in the future is uncertain and not determinable as of June 30, 2024.

 

The valuation of our investment in Filterworks, during the six months ended June 30, 2024, was decreased after a review of their operations and financial condition.

46


Table of Contents

The change in net unrealized appreciation (depreciation), before income taxes, for the six months ended June 30, 2023, was comprised of the following:

 

 

 

Six months ended
June 30, 2023

 

ACV

 

$

893,151

 

Somerset

 

 

594,097

 

FS KKR

 

 

81,440

 

Carlyle

 

 

34,113

 

Pennantpark

 

 

28,600

 

Ares

 

 

4,340

 

Barings

 

 

(12,400

)

Open Exchange

 

 

(701,940

)

DSD

 

 

(886,698

)

Total change in net unrealized appreciation (depreciation) of investments before income taxes

 

$

34,703

 

 

ACV, Ares, Barings, Carlyle, FS KKR and Pennantpark are all publicly traded stocks, and as such, were marked to market at the end of the quarter, using the closing price on the last trading day of the quarter.

 

We sold our investments in Somerset and DSD during the six months ended June 30, 2023.

 

The valuation of our investment in Open Exchange, during the six months ended June 30, 2023, was decreased after a review of their operations and financial condition.

All of the valuation adjustments resulted from a review by RCM management, which was subsequently approved by our Board, using the guidance set forth by ASC 820 and our established valuation policy.

Net Increase in Net Assets from Operations

We account for our operations under GAAP for investment companies. The principal measure of our financial performance is "Net increase in net assets from operations" on our consolidated statements of operations. The net increase in net assets from operations for the six months ended June 30, 2024 and 2023 was $9,137,154 and $4,842,167, respectively.

Liquidity and Capital Resources

Liquidity is a measure of our ability to meet anticipated cash requirements, fund new and follow-on portfolio investments, pay distributions to our shareholders and respond to other general business demands. As of June 30, 2024, our total liquidity consisted of approximately $2,293,000 in cash and $7,800,000 of remaining availability on our Credit Facility. In addition, we hold publicly traded equity securities of two other BDCs, which are available for future liquidity requirements.

During 2022, we entered into a $25 million Credit Facility. The amount we can borrow, at any given time, under the Credit Facility is tied to a borrowing base, which is measured as (i) 75% of the aggregate sum of the fair market values of the publicly traded equity securities we hold (other than shares of ACV Auctions, if any) plus (ii) the least of (a) 75% of the fair market value of the shares of ACV Auctions we hold, if any, (b) $6.25 million and (c) 25% of the aggregate borrowing base availability for the Credit Facility at any date of determination plus (iii) 50% of the aggregate sum of the fair market values of eligible private loans we hold that meet specified criteria plus (iv) the lesser of (a) 50% of the aggregate sum of the fair market values of unsecured private loans we hold that meet specified criteria and (b) $1.25 million minus (v) such reserves as the Lender may establish from time to time in its sole discretion. The Credit Facility has a maturity date of June 27, 2027. The outstanding balance drawn on the Credit Facility at June 30, 2024 was $17,200,000. Under the borrowing base formula described above, the unused line of credit balance for the Credit Facility was $7,800,000 at June 30, 2024.

Our borrowings under the Credit Facility bear interest at a variable rate determined as a rate per annum equal to 3.50 percentage points above the greater of (i) the applicable daily simple secured overnight financing rate (SOFR) and (ii) 0.25%. At June 30, 2024, our applicable interest rate was 8.83%.

The Credit Agreement contains representations and warranties and affirmative, negative and financial covenants usual and customary for agreements of this type, including among others covenants that prohibit, subject to certain specified exceptions, our ability to merge or consolidate with other companies, sell any material part of our assets, incur other indebtedness, incur liens on our

47


Table of Contents

assets, make investments or loans to third parties other than permitted investments and permitted loans, and declare any distribution or dividend other than certain permitted distributions. The Credit Agreement includes the following financial covenants: (i) a tangible net worth covenant that requires us to maintain a Tangible Net Worth (defined in the Credit Agreement as our aggregate assets, excluding intangible assets, less all of our liabilities) of not less than $50.0 million, which is measured quarterly at the end of each fiscal quarter, (ii) an asset coverage ratio covenant that requires us to maintain an Asset Coverage Ratio (defined in the Credit Agreement as the ratio of the fair market value of all of our assets to the sum of all of our obligations for borrowed money plus all capital lease obligations) of not less than 3:1, which is measured quarterly at the end of each fiscal quarter and (iii) an interest coverage ratio covenant that requires us to maintain an Interest Coverage Ratio (defined in the Credit Agreement as the ratio of Cash Flow (as defined in the Credit Agreement) to Interest Expense (as defined in the Credit Agreement)) of not less than 2.5:1, which is measured quarterly on a trailing twelve-months basis. We believe we were in compliance with these covenants at June 30, 2024. See “Note 6. Senior Secured Revolving Credit Facility” on our Notes to the Consolidated Financial Statements for additional information regarding the terms of our Credit Facility.

For the six months ended June 30, 2024, we experienced a net decrease in cash of approximately $1,002,000, which is a net effect of approximately $558,000 of net cash used in our operating activities and approximately $444,000 of net cash used in our financing activities.

The $558,000 of net cash used in our operating activities during the six months ended June 30, 2024 resulted primarily from approximately $10,945,000 used to fund new or follow-on portfolio company investments, approximately $795,000 in non-cash interest income and an approximately $702,000 net increase in operating assets. This was partially offset by net investment income of approximately $322,000, approximately $10,576,000 from the sales of equity investments and repayments of debt investments and an approximately $1,074,000 net increase in operating liabilities.

Net cash used in financing activities during the six months ended June 30, 2024 was approximately $444,000. This is comprised of $950,000 borrowed on the Credit Facility and approximately $1,394,000 in dividends paid to shareholders.

We anticipate that we will continue to fund our investment activities through cash generated through our ongoing operating activities, the sale of our publicly traded liquid investments, and through borrowings under the $25 million Credit Facility. We anticipate that we will continue to exit investments. However, the timing of liquidation events with respect to our privately held investments is difficult to project.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

We are subject to financial market risks, including changes in interest rates and the valuation of our investment portfolio.

Interest Rate Risk

Changes in interest rates may affect our interest expense on the debt outstanding under our Credit Facility. Our debt borrowings under the Credit Facility bear interest at a variable rate determined as a rate per annum equal to 3.50 percentage points above the greater of (i) the applicable daily simple secured overnight financing rate (SOFR) and (ii) 0.25%. Changes in interest rates can also affect, among other things, our ability to acquire and originate loans and securities and the value of our investment portfolio. As of June 30, 2024, all of our debt investments had fixed interest rates and were not directly impacted by changes in market interest rates.

Based on our Consolidated Statement of Financial Position as of June 30, 2024, the following table shows the approximate annualized increase (decrease) in net investment income due to hypothetical base rate changes in interest rates under our Credit Facility, assuming no changes in our borrowings as of June 30, 2024. Because we often borrow money to make investments, our net investment income is dependent upon the difference between our borrowing rate and the rate we earn on the invested proceeds borrowed. In periods of rising interest rates, the rate we earn on our debt investments with fixed interest rates will remain the same, while the interest incurred on our borrowings under the Credit Facility will increase.

 

 

Impact on net investment income from a change in interest rates on our Credit Facility at:

 

 

 

1%

 

 

2%

 

 

3%

 

Increase in interest rate

 

$

(172,000

)

 

$

(344,000

)

 

$

(516,000

)

Decrease in interest rate

 

 

172,000

 

 

 

344,000

 

 

 

516,000

 

Although we believe that this analysis is indicative of our existing interest rate sensitivity under our Credit Facility at June 30, 2024, it does not adjust for changes in the credit quality, size and composition of our investment portfolio, and other business developments, including borrowing under our Credit Facility, that could affect our net investment income. Accordingly, no assurances can be given that actual results would not differ materially from the results under this hypothetical analysis.

48


Table of Contents

We do not currently engage in any hedging activities. However, 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 our borrowed funds.

Valuation Risk

We carry our investments at fair value, as determined in good faith by RCM and approved by our Board. Determining fair value requires that judgment be applied to the specific facts and circumstances of each portfolio company investment while employing a consistent valuation process. Due to the inherent uncertainty of determining the fair value of portfolio investments, there may be material risks associated with this determination including that estimated fair values may differ from the values that would have been used had a readily available market value for the investments existed and these differences could be material if our assumptions and judgments differ from results of actual liquidation events. In addition, changes in the market environment and other events that may occur over the life of the investments may cause the value realized on these investments to be different than the valuations that are assigned. The types of factors that we may take into account in valuation of our investments include, as relevant, third party valuations, the portfolio company’s ability to make payments and its earnings, the markets in which the portfolio company does business, comparison to publicly-traded securities, recent sales of or offers to buy comparable companies, and other relevant factors.

Item 4. Controls and Procedures

Disclosure Controls and Procedures. The Corporation maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed in reports that it files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms, and that this information is accumulated and communicated to management, including the Chief Executive Officer and the Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. The Chief Executive Officer and the Chief Financial Officer carried out an evaluation of the effectiveness of the design and operation of the Corporation’s disclosure controls and procedures as of June 30, 2024. Based on the evaluation of these disclosure controls and procedures, the Chief Executive Officer and Chief Financial Officer concluded that the Corporation’s controls and procedures were effective as of June 30, 2024.

Changes in Internal Control over Financial Reporting. There have been no changes in our internal control over financial reporting during the Corporation’s most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, the Corporation’s internal control over financial reporting.

49


Table of Contents

PART II.

OTHER INFORMATION

None.

Item 1A. Risk Factors

See the information provided under the heading “Risk Factors” in our annual report on Form 10-K for the year ended December 31, 2023.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

 




Period

 

Total number of shares purchased (1)

 

 

Average price paid per share (2)

 

 

Total number of shares purchased as part of publicly
 announced plan (3)

 

 

Maximum dollar amount of shares that may yet be purchased under the share repurchase program (3)

 

4/1/2024 – 4/30/2024

 

 

 

 

 

 

 

 

 

 

$

1,500,000

 

5/1/2024 – 5/31/2024

 

 

 

 

 

 

 

 

 

 

$

1,500,000

 

6/1/2024 – 6/30/2024

 

 

 

 

 

 

 

 

 

 

$

1,500,000

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

(1)
There were no shares repurchased during the quarter.
(2)
The average price paid per share is calculated on a settlement basis and includes commission.
(3)
On May 7, 2024 the Board of Directors approved a new share repurchase plan, which authorizes the Corporation to repurchase shares of the Corporation’s outstanding common stock with an aggregate cost of up to $1,500,000 at prices per share of common stock of no greater than the then current net asset value. This share repurchase authorization lasts for a period of 12 months from the authorization date, until May 7, 2025.

Item 3. Defaults upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not Applicable.

Item 5. Other Information

During the three months ended June 30, 2024, no director or officer of the Corporation adopted or terminated a “Rule 10b5-1 trading arrangement” or “non-Rule 10b5-1 trading arrangement,” as each term is defined in Item 408(a) of Regulation S-K.

50


Table of Contents

Item 6. Exhibits

(a)
Exhibits

The following exhibits are filed with this report or are incorporated herein by reference to a prior filing, in accordance with Rule 12b-32 under the Securities Exchange Act of 1934.

 

  (3.1)(i)

Certificate of Incorporation of the Corporation, incorporated by reference to Exhibit (a)(1) of Form N-2 filed with the SEC on April 22, 1997. (File No. 333-25617).

 

 

  (3.1)(ii)

Certificate of Amendment to the Certificate of Incorporation, as amended, incorporated by reference to Exhibit 3.1 to the Corporation’s Current Report on Form 8-K filed with the SEC on November 12, 2019.

 

 

  (3.1)(iii)

Certificate of Amendment to the Certificate of Incorporation, as amended, incorporated by reference to Exhibit 3.1 to the Corporation’s Current Report on Form 8-K filed with the SEC on May 21, 2020.

 

 

  (3.1)(iv)

By-laws of the Corporation, incorporated by reference to Exhibit 3(ii) to the Corporation’s Quarterly Report on Form 10-Q for the period ended September 30, 2016 filed with the SEC on November 2, 2016. (File No. 814-00235).

 

 

  (4.1)

Specimen certificate of common stock certificate, incorporated by reference to Exhibit (b) of Form N-2 filed with the SEC on April 22, 1997. (File No. 333-25617).

 

 

(31.1)

Certification of Principal Executive Officer Pursuant to Rules 13a-14(a)/15d-14(a) under the Securities Exchange Act of 1934, as amended – filed herewith.

 

 

(31.2)

Certification of Principal Financial Officer Pursuant to Rules 13a-14(a)/15d-14(a) under the Securities Exchange Act of 1934, as amended – filed herewith.

 

 

(32.1)

Certification Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 – Rand Capital Corporation – filed herewith.

 

 

101.INS*

Inline XBRL Instance Document - the instance document does not appear in the Interactive Data File because XBRL tags are embedded within the Inline XBRL document.

 

 

101.SCH*

Inline XBRL Taxonomy Extension Schema With Embedded Linkbases Document

 

 

104

Cover Page Interactive Data File (embedded within the Inline XBRL document)

 

51


Table of Contents

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.

 

RAND CAPITAL CORPORATION

 

Dated: August 6, 2024

 

 

 

 

 

 

/s/ Daniel P. Penberthy

 

Daniel P. Penberthy, Chief Executive

 

Officer and President

 

(Chief Executive Officer)

Dated: August 6, 2024

 

 

 

 

 

 

 

 

/s/ Margaret W. Brechtel

 

Margaret W. Brechtel, Executive Vice

 

President, Chief Financial Officer and

 

Treasurer

 

(Chief Financial Officer)

 

52