Quarterly report pursuant to Section 13 or 15(d)

Investments

v3.23.1
Investments
3 Months Ended
Mar. 31, 2023
Investments, Debt and Equity Securities [Abstract]  
Investments

Note 3. INVESTMENTS

The Corporation’s investments are carried at fair value, as determined in good faith by the Board, 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 will be 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 using an asset approach and will be 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 “asset approach”, “market approach” or “income approach.” The asset approach involves estimating the liquidation value of the portfolio company’s assets. To the extent the value exceeds the remaining principal amount of the debt or loan securities of the portfolio company, the fair value of such securities is generally estimated to be their cost. However, where value is less than the remaining principal amount of the loan and debt securities, the Corporation may discount the value of the respective security. 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. 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 average closing price for the last three trading days 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 March 31, 2023, 11% of the Corporation’s investments were Level 1 investments and 89% were Level 3 investments. At December 31, 2022, 10% of the Corporation’s investments were Level 1 investments and 90% were Level 3 investments. There were no Level 2 investments at March 31, 2023 or December 31, 2022.

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 fundraising 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;
Internal circumstances and events that may have an impact (positive or negative) on the operating performance of the portfolio company;
Qualitative assessment of key management;
Contractual rights, obligations or restrictions associated with the investment; 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 earnings before interest, tax and depreciation and amortization (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 performance 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.

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 March 31, 2023:

 



Investment Type

 

Market Approach
EBITDA Multiple

 

 

Market Approach
Liquidation Seniority

 

 

Market Approach
Revenue Multiple

 

 

Market Approach Transaction Pricing

 

 

Totals

 

Non-Control/Non-Affiliate Equity

 

$

300,000

 

 

$

125,000

 

 

$

1,401,940

 

 

$

200,063

 

 

$

2,027,003

 

Non-Control/Non-Affiliate Loan and Debt

 

 

6,574,432

 

 

 

2,205,241

 

 

 

 

 

 

2,250,000

 

 

 

11,029,673

 

Total Non-Control/Non-Affiliate

 

$

6,874,432

 

 

$

2,330,241

 

 

$

1,401,940

 

 

$

2,450,063

 

 

$

13,056,676

 

Affiliate Equity

 

$

4,784,757

 

 

$

 

 

$

3,223,984

 

 

$

10,970,000

 

 

$

18,978,741

 

Affiliate Loan and Debt

 

 

13,116,738

 

 

 

 

 

 

2,088,750

 

 

 

9,559,250

 

 

 

24,764,738

 

Total Affiliate

 

$

17,901,495

 

 

$

 

 

$

5,312,734

 

 

$

20,529,250

 

 

$

43,743,479

 

Control Equity

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

Control Loan and Debt

 

 

 

 

 

3,580,594

 

 

 

 

 

 

 

 

 

3,580,594

 

Total Control

 

$

 

 

$

3,580,594

 

 

$

 

 

$

 

 

$

3,580,594

 

Total Level 3 Investments

 

$

24,775,927

 

 

$

5,910,835

 

 

$

6,714,674

 

 

$

22,979,313

 

 

$

60,380,749

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Range

 

5X - 6.5X

 

 

1X

 

 

1X - 4X

 

 

Not Applicable

 

 

 

 

Unobservable Input

 

EBITDA Multiple

 

 

Asset Value

 

 

Revenue Multiple

 

 

Transaction Price

 

 

 

 

Weighted Average

 

5.4X

 

 

1X

 

 

2.0X

 

 

Not Applicable

 

 

 

 

 

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

 

 

 

 

 

 

Fair Value Measurements at Reported Date Using

 




Description

 

March 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

 

$

14,666,030

 

 

$

 

 

$

 

 

$

14,666,030

 

Debt investments

 

 

24,708,975

 

 

 

 

 

 

 

 

 

24,708,975

 

Equity investments

 

 

28,815,265

 

 

 

7,809,521

 

 

 

 

 

 

21,005,744

 

Total

 

$

68,190,270

 

 

$

7,809,521

 

 

$

 

 

$

60,380,749

 

 

The following table provides a summary of the components of Level 1, 2 and 3 Assets Measured at Fair Value at December 31, 2022:

 

 

 

 

 

 

Fair Value Measurements at Reported Date Using

 




Description

 

December 31, 2022

 

 

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

 

 

Significant
Observable Inputs
(Level 2)

 

 

Other Significant
Unobservable
Inputs
(Level 3)

 

Loan investments

 

$

14,578,351

 

 

$

 

 

$

 

 

$

14,578,351

 

Debt investments

 

 

19,582,616

 

 

 

 

 

 

 

 

 

19,582,616

 

Equity investments

 

 

27,343,292

 

 

 

6,407,548

 

 

 

 

 

 

20,935,744

 

Total

 

$

61,504,259

 

 

$

6,407,548

 

 

$

 

 

$

55,096,711

 

 

The following table provides a summary of changes in Assets Measured at Fair Value Using Significant Unobservable Inputs (Level 3) for the three months ended March 31, 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:

 

 

 

 

 

 

 

 

 

 

 

 

Microcision, LLC (Microcision)

 

 

 

 

 

 

 

 

58,329

 

 

 

58,329

 

SocialFlow, Inc. (Social Flow)

 

 

 

 

 

 

 

 

(4,941

)

 

 

(4,941

)

Total realized gains, net

 

 

 

 

 

 

 

 

53,388

 

 

 

53,388

 

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

 

 

 

 

 

 

 

 

 

 

 

 

Caitec, Inc. (Caitec)

 

 

18,310

 

 

 

 

 

 

 

 

 

18,310

 

DSD Operating, LLC (DSD)

 

 

15,699

 

 

 

 

 

 

 

 

 

15,699

 

Filterworks Acquisition USA, LLC (Filterworks)

 

 

 

 

 

72,410

 

 

 

 

 

 

72,410

 

BMP Food Service Supply Holdco, LLC (FSS)

 

 

 

 

 

2,320,000

 

 

 

 

 

 

2,320,000

 

GoNoodle, Inc. (GoNoodle)

 

 

 

 

 

3,529

 

 

 

 

 

 

3,529

 

HDI Acquisition LLC (Hilton Displays)

 

 

 

 

 

6,639

 

 

 

 

 

 

6,639

 

ITA Acquisition, LLC (ITA)

 

 

44,387

 

 

 

 

 

 

 

 

 

44,387

 

Mattison Avenue Holdings LLC (Mattison)

 

 

9,283

 

 

 

 

 

 

 

 

 

9,283

 

Pressure Pro, Inc. (Pressure Pro)

 

 

 

 

 

2,989,250

 

 

 

30,000

 

 

 

3,019,250

 

Seybert’s Billiards Corporation (Seybert’s)

 

 

 

 

 

30,781

 

 

 

 

 

 

30,781

 

SciAps, Inc. (Sciaps)

 

 

 

 

 

3,750

 

 

 

 

 

 

3,750

 

Social Flow

 

 

 

 

 

 

 

 

4,941

 

 

 

4,941

 

Tilson Technology Management, Inc. (Tilson)

 

 

 

 

 

 

 

 

250,000

 

 

 

250,000

 

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

 

 

87,679

 

 

 

5,426,359

 

 

 

284,941

 

 

 

5,798,979

 

Repayments and sales of securities:

 

 

 

 

 

 

 

 

 

 

 

 

FSS

 

 

 

 

 

 

 

 

(210,000

)

 

 

(210,000

)

Hilton Displays

 

 

 

 

 

(300,000

)

 

 

 

 

 

(300,000

)

Microcision

 

 

 

 

 

 

 

 

(58,329

)

 

 

(58,329

)

Total repayments and sales of securities

 

 

 

 

 

(300,000

)

 

 

(268,329

)

 

 

(568,329

)

Ending balance March 31, 2023, of Level 3 Assets

 

$

14,666,030

 

 

$

24,708,975

 

 

$

21,005,744

 

 

$

60,380,749

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

$

 

 

The following table provides a summary of changes in Assets Measured at Fair Value Using Significant Unobservable Inputs (Level 3) for the three months ended March 31, 2022:

 

 

 

Fair Value Measurements Using Significant
Unobservable Inputs (Level 3)

 


Description

 

Loan Investments

 

 

Debt
Investments

 

 

Equity
Investments

 

 

Total

 

Ending Balance December 31, 2021, of Level 3 Assets

 

$

15,503,404

 

 

$

14,030,078

 

 

$

20,633,935

 

 

$

50,167,417

 

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

 

 

 

 

 

 

 

 

 

 

 

 

ClearView Social, Inc. (Clearview Social)

 

 

 

 

 

 

 

 

38,881

 

 

 

38,881

 

SocialFlow, Inc. (Social Flow)

 

 

 

 

 

 

 

 

(1,482,498

)

 

 

(1,482,498

)

Total realized (losses), net

 

 

 

 

 

 

 

 

(1,443,617

)

 

 

(1,443,617

)

Unrealized gains included in net change in net assets from
operations:

 

 

 

 

 

 

 

 

 

 

 

 

Social Flow

 

 

 

 

 

 

 

 

1,628,000

 

 

 

1,628,000

 

Total unrealized gains

 

 

 

 

 

 

 

 

1,628,000

 

 

 

1,628,000

 

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

 

 

 

 

 

 

 

 

 

 

 

 

Caitec, Inc. (Caitec)

 

 

17,944

 

 

 

 

 

 

 

 

 

17,944

 

DSD Operating, LLC (DSD)

 

 

333,115

 

 

 

 

 

 

 

 

 

333,115

 

Filterworks Acquisition USA, LLC (Filterworks)

 

 

 

 

 

61,165

 

 

 

 

 

 

61,165

 

GoNoodle, Inc. (GoNoodle)

 

 

 

 

 

3,607

 

 

 

 

 

 

3,607

 

HDI Acquisition LLC (Hilton Displays)

 

 

 

 

 

6,506

 

 

 

 

 

 

6,506

 

ITA Acquisition, LLC (ITA)

 

 

17,211

 

 

 

 

 

 

223,810

 

 

 

241,021

 

Mattison Avenue Holdings LLC (Mattison)

 

 

9,097

 

 

 

 

 

 

 

 

 

9,097

 

Seybert’s Billiards Corporation (Seybert’s)

 

 

 

 

 

19,279

 

 

 

 

 

 

19,279

 

SciAps, Inc. (Sciaps)

 

 

 

 

 

3,750

 

 

 

 

 

 

3,750

 

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

 

 

377,367

 

 

 

94,307

 

 

 

223,810

 

 

 

695,484

 

Repayments and sale of securities:

 

 

 

 

 

 

 

 

 

 

 

 

Clearview Social

 

 

 

 

 

 

 

 

(38,881

)

 

 

(38,881

)

GoNoodle

 

 

 

 

 

(90,175

)

 

 

 

 

 

(90,175

)

Social Flow

 

 

 

 

 

 

 

 

(267,502

)

 

 

(267,502

)

Total repayments and sale of securities

 

 

 

 

 

(90,175

)

 

 

(306,383

)

 

 

(396,558

)

Ending Balance March 31, 2022, of Level 3 Assets

 

$

15,880,771

 

 

$

14,034,210

 

 

$

20,735,745

 

 

$

50,650,726

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

$