| | |
Per Note
|
| |
Total
|
| ||||||
Public offering price(1)
|
| | | | 100.000% | | | | | $ | 125,000,000 | | |
Sales load (underwriting discounts and commissions) paid by us
|
| | | | 2.000% | | | | | $ | 2,500,000 | | |
Proceeds to us, before expenses(2)
|
| | | | 98.000% | | | | | $ | 122,500,000 | | |
| Goldman Sachs & Co. LLC | | |
Keefe, Bruyette & Woods
|
|
| | | |
A Stifel Company
|
|
| | | | | S-1 | | | |
| | | | | S-2 | | | |
| | | | | S-9 | | | |
| | | | | S-14 | | | |
| | | | | S-19 | | | |
| | | | | S-21 | | | |
| CAPITALIZATION | | | | | S-22 | | |
| | | | | S-23 | | | |
| | | | | S-24 | | | |
| | | | | S-29 | | | |
| UNDERWRITING | | | | | S-44 | | |
| | | | | S-52 | | | |
| | | | | S-52 | | |
| | | | | 1 | | | |
| | | | | 8 | | | |
| | | | | 10 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 13 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 19 | | | |
| BUSINESS | | | | | 20 | | |
| | | | | 21 | | | |
| | | | | 22 | | | |
| MANAGEMENT | | | | | 36 | | |
| | | | | 37 | | | |
| | | | | 38 | | | |
| | | | | 39 | | | |
| | | | | 40 | | | |
| | | | | 41 | | | |
| | | | | 46 | | | |
| | | | | 47 | | | |
| | | | | 57 | | | |
| | | | | 66 | | | |
| | | | | 67 | | | |
| | | | | 69 | | | |
| | | | | 71 | | |
| | | | | 87 | | | |
| REGULATION | | | | | 88 | | |
| | | | | 89 | | | |
| | | | | 92 | | | |
| | | | | 94 | | | |
| | | | | 94 | | | |
| | | | | 94 | | | |
| | | | | 94 | | | |
| | | | | 94 | | | |
| | | | | 95 | | |
(dollars in thousands, except per share data)
|
| |
June 30, 2021
(Unaudited) |
| |
As Adjusted for this
Offering(1) |
| ||||||
Assets | | | | | | | | | | | | | |
Investments at fair value
|
| | | $ | 597,696 | | | | | $ | 597,696 | | |
Cash and cash equivalents
|
| | | | 19,124 | | | | | | 71,124 | | |
Restricted cash
|
| | | | 15,341 | | | | | | 15,341 | | |
Interest receivable
|
| | | | 4,065 | | | | | | 4,065 | | |
Prepaid expenses
|
| | | | 1,298 | | | | | | 1,298 | | |
Other assets
|
| | | | 3,923 | | | | | | 4,976 | | |
Total Assets
|
| | | $ | 641,447 | | | | | $ | 694,500 | | |
Liabilities | | | | | | | | | | | | | |
Credit Agreement, net(1)
|
| | | $ | 68,947 | | | | | $ | — | | |
2025 Notes, net
|
| | | | 120,832 | | | | | | 120,832 | | |
Convertible Notes, net
|
| | | | 47,214 | | | | | | 47,214 | | |
Notes offered hereby, net
|
| | | | — | | | | | | 122,000 | | |
Distribution payable
|
| | | | 7,682 | | | | | | 7,682 | | |
Security deposits
|
| | | | 8,812 | | | | | | 8,812 | | |
Accounts payable, accrued liabilities and other liabilities
|
| | | | 8,240 | | | | | | 8,240 | | |
Total Liabilities
|
| | | $ | 261,727 | | | | | $ | 314,780 | | |
Net Assets | | | | | | | | | | | | | |
Common stock, par value $0.001 per share; 200,000,000 shares authorized; 26,491,274 shares issued and outstanding
|
| | | | 26 | | | | | | 26 | | |
Paid-in capital in excess of par
|
| | | | 369,379 | | | | | | 369,379 | | |
Distributable earnings
|
| | | | 10,315 | | | | | | 10,315 | | |
Total Net Assets
|
| | | | 379,720 | | | | | | 379,720 | | |
Total Liabilities and Net Assets
|
| | | $ | 641,447 | | | | | $ | 694,500 | | |
Net Asset Value Per Share
|
| | | $ | 14.33 | | | | | $ | 14.33 | | |
Name
|
| |
Principal Amount of
Notes to be Purchased |
| |||
Goldman Sachs & Co. LLC
|
| | | $ | 87,500,000 | | |
Keefe, Bruyette & Woods, Inc.
|
| | | | 37,500,000 | | |
Total
|
| | | $ | 125,000,000 | | |
| | |
Per Note
|
| |
Amount
|
| ||||||
Public offering price
|
| | | | 100.000% | | | | | $ | 125,000,000 | | |
Underwriting discount
|
| | | | 2.000% | | | | | $ | 2,500,000 | | |
Proceeds to us, before expenses
|
| | | | 98.000% | | | | | $ | 122,500,000 | | |
| | | | | 1 | | | |
| | | | | 8 | | | |
| | | | | 10 | | | |
| | | | | 11 | | | |
| | | | | 12 | | | |
| | | | | 13 | | | |
| | | | | 15 | | | |
| | | | | 16 | | | |
| | | | | 19 | | | |
| | | | | 20 | | | |
| | | | | 21 | | | |
| | | | | 22 | | | |
| | | | | 36 | | | |
| | | | | 37 | | | |
| | | | | 38 | | | |
| | | | | 39 | | | |
| | | | | 40 | | | |
| | | | | 41 | | | |
| | | | | 46 | | | |
| | | | | 47 | | | |
| | | | | 57 | | | |
| | | | | 66 | | | |
| | | | | 67 | | | |
| | | | | 69 | | | |
| | | | | 71 | | | |
| | | | | 87 | | | |
| | | | | 88 | | | |
| | | | | 89 | | | |
| | | | | 92 | | | |
| | | | | 94 | | | |
| | | | | 94 | | | |
| | | | | 94 | | | |
| | | | | 94 | | | |
| | | | | 94 | | | |
| | | | | 95 | | |
| Stockholder transaction expenses: | | | | | | | |
|
Sales load (as a percentage of offering price)
|
| | | | —(1) | | |
|
Offering expenses (as a percentage of offering price)
|
| | | | —(2) | | |
|
Distribution reinvestment plan expenses
|
| | | $ | 15.00(3) | | |
|
Total stockholder transaction expenses (as a percentage of offering price)
|
| | | | — | | |
| Annual expenses (as a percentage of net assets attributable to common stock): | | | | | | | |
|
Operating expenses
|
| | | | 5.32%(4) | | |
|
Interest payments on borrowed funds
|
| | | | 6.22%(5) | | |
|
Total annual expenses
|
| | | | 11.54%(6) | | |
| | |
1 year
|
| |
3 years
|
| |
5 years
|
| |
10 years
|
| ||||||||||||
You would pay the following expenses on a $1,000 investment, assuming a
5% annual return from realized capital gains |
| | | $ | 112 | | | | | $ | 313 | | | | | $ | 490 | | | | | $ | 839 | | |
Class and Period
|
| |
Net Asset
Value(1) |
| |
Price Range
|
| |
High
Sales Price Premium (Discount) to Net Asset Value(2) |
| |
Low
Sales Price Premium (Discount) to Net Asset Value(2) |
| |
Cash
Dividend Per Share(3) |
| |||||||||||||||||||||
|
High
|
| |
Low
|
| ||||||||||||||||||||||||||||||||
Year ending December 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Third Quarter (through August 9, 2021)
|
| | | | * | | | | | $ | 15.25 | | | | | $ | 14.14 | | | | | | * | | | | | | * | | | | | | * | | |
Second Quarter
|
| | | $ | 14.33 | | | | | $ | 15.00 | | | | | $ | 14.10 | | | | | | 4.7% | | | | | | (1.6)% | | | | | $ | 0.29 | | |
First Quarter(4)
|
| | | $ | 13.69 | | | | | $ | 15.65 | | | | | $ | 13.75 | | | | | | 14.3% | | | | | | 0.4% | | | | | $ | 0.28 | | |
Date Declared
|
| |
Record Date
|
| |
Payment Date
|
| |
Distribution
per Share |
| |||
May 14, 2020
|
| |
May 29, 2020
|
| |
June 5, 2020
|
| | | $ | 0.22 | | |
August 10, 2020
|
| |
August 21, 2020
|
| |
September 4, 2020
|
| | | $ | 0.27 | | |
November 9, 2020
|
| |
November 20, 2020
|
| |
December 4, 2020
|
| | | $ | 0.27 | | |
December 22, 2020
|
| |
December 30, 2020
|
| |
January 15, 2021
|
| | | $ | 0.27 | | |
March 23, 2021
|
| |
March 31, 2021
|
| |
April 16, 2021
|
| | | $ | 0.28 | | |
June 15, 2021
|
| |
June 30, 2021
|
| |
July 15, 2021
|
| | | $ | 0.29 | | |
Total
|
| | | | | | | | | $ | 1.60 | | |
(Amounts presented in thousands, except number of shares or units.)
|
| |
Investment Date(4)
|
| |
Maturity Date
|
| |
Interest Rate(5)
|
| |
Principal
Amount(6) |
| |
Number
of Shares or Units |
| |
Percentage
of Class Held on a Fully Diluted Basis |
| |
Cost
|
| |
Fair
Value(7) |
| |||||||||||||||||||||
Portfolio Company(1)
|
| |
Industry(2)
|
| |
Type of
Investment(3) |
| |||||||||||||||||||||||||||||||||||||||
Atieva, Inc.(10)
125 Consitution Dr. Menlo Park, CA 94025 |
| |
Manufacturing
|
| | | | | | | | | | |||||||||||||||||||||||||||||||||
| | | | Equity | | |
February 24, 2021
|
| | n/a | | |
Preferred Series D(15)
|
| | | | n/a | | | | | | 585,022 | | | | | | n/a | | | | | $ | 7,600 | | | | | $ | 32,419 | | | ||
| | | | Equity | | | April 2, 2021 | | | n/a | | |
Preferred Series E(15)
|
| | | | n/a | | | | | | 121,473 | | | | | | n/a | | | | | | 960 | | | | | | 6,731 | | | ||
Total Atieva, Inc. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
8,560
|
| | | |
|
39,150
|
| |
Augmedix, Inc.
1161 Mission St, Suite 210 San Francisco, CA 94103 |
| |
Professional, Scientific, and Technical Services
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Warrant | | | January 16, 2020 | | |
September 3, 2029
|
| |
Fixed interest rate 12.0%; EOT 6.5%
|
| | | | n/a | | | | | | 580,383 | | | | | | n/a | | | | |
|
449
|
| | | |
|
1,281
|
| | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Axiom Space, Inc.
1290 Hercules Ave, Suite 120 Houston, TX 77058 |
| |
Space Research and Technology
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Secured Loan | | | May 28, 2021 | | | June 1, 2026 | | |
Variable interest rate PRIME + 6.0% or Floor rate 9.25%; EOT 2.5%
|
| | | | 30,000 | | | | | | n/a | | | | | | n/a | | | | | | 29,670 | | | | | | 29,670 | | | ||
| | | | Warrant | | | May 28, 2021 | | | May 28, 2031 | | |
Common Stock; Strike
Price $169.24 |
| | | | n/a | | | | | | 1,773 | | | | | | n/a | | | | | | 121 | | | | | | 108 | | | ||
| | | | | | Warrant | | | May 28, 2021 | | | May 28, 2031 | | |
Common Stock; Strike
Price $340.11 |
| | | | n/a | | | | | | 882 | | | | | | n/a | | | | | | 39 | | | | | | 33 | | |
Total Axiom Space, Inc.
|
| | | | | | | | | | | | | | | | | |
|
30,000
|
| | | | | | | | | | | | | | | |
|
29,830
|
| | | |
|
29,811
|
| |
BackBlaze, Inc.
500 Ben Franklin Ct. San Mateo, CA 94001 |
| |
Professional, Scientific, and Technical Services
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | |
Equipment Financing
|
| | January 16, 2020 | | | January 1, 2023 | | |
Fixed interest rate 7.2%;
EOT 11.5% |
| | | | 692 | | | | | | n/a | | | | | | n/a | | | | | | 853 | | | | | | 851 | | | ||
| | | |
Equipment Financing
|
| | January 16, 2020 | | | April 1, 2023 | | |
Fixed interest rate 7.4%;
EOT 11.5% |
| | | | 93 | | | | | | n/a | | | | | | n/a | | | | | | 110 | | | | | | 110 | | | ||
| | | | | |
Equipment Financing
|
| | January 16, 2020 | | | June 1, 2023 | | |
Fixed interest rate 7.4%;
EOT 11.5% |
| | | | 731 | | | | | | n/a | | | | | | n/a | | | | | | 851 | | | | | | 851 | | |
| | | | | |
Equipment Financing
|
| | January 16, 2020 | | | August 1, 2023 | | |
Fixed interest rate 7.5%;
EOT 11.5% |
| | | | 148 | | | | | | n/a | | | | | | n/a | | | | | | 169 | | | | | | 169 | | |
| | | | | |
Equipment Financing
|
| | January 16, 2020 | | |
September 1, 2023
|
| |
Fixed interest rate 7.7%;
EOT 11.5% |
| | | | 153 | | | | | | n/a | | | | | | n/a | | | | | | 174 | | | | | | 173 | | |
| | | | | |
Equipment Financing
|
| | January 16, 2020 | | | October 1, 2023 | | |
Fixed interest rate 7.5%;
EOT 11.5% |
| | | | 155 | | | | | | n/a | | | | | | n/a | | | | | | 174 | | | | | | 174 | | |
| | | | | |
Equipment Financing
|
| | January 16, 2020 | | |
November 1, 2023
|
| |
Fixed interest rate 7.2%;
EOT 11.5% |
| | | | 521 | | | | | | n/a | | | | | | n/a | | | | | | 585 | | | | | | 583 | | |
| | | | | |
Equipment Financing
|
| | January 16, 2020 | | |
December 1, 2023
|
| |
Fixed interest rate 7.5%;
EOT 11.5% |
| | | | 694 | | | | | | n/a | | | | | | n/a | | | | | | 772 | | | | | | 770 | | |
| | | | | |
Equipment Financing
|
| | January 16, 2020 | | | January 1, 2024 | | |
Fixed interest rate 7.4%;
EOT 11.5% |
| | | | 608 | | | | | | n/a | | | | | | n/a | | | | | | 672 | | | | | | 670 | | |
| | | | | |
Equipment Financing
|
| | January 20, 2020 | | | February 1, 2024 | | |
Fixed interest rate 7.4%;
EOT 11.5% |
| | | | 624 | | | | | | n/a | | | | | | n/a | | | | | | 685 | | | | | | 683 | | |
| | | | | |
Equipment Financing
|
| | February 1, 2020 | | | March 1, 2024 | | |
Fixed interest rate 7.2%;
EOT 11.5% |
| | | | 545 | | | | | | n/a | | | | | | n/a | | | | | | 597 | | | | | | 595 | | |
| | | | | |
Equipment Financing
|
| | March 26, 2020 | | | April 1, 2024 | | |
Fixed interest rate 7.4%;
EOT 11.5% |
| | | | 166 | | | | | | n/a | | | | | | n/a | | | | | | 180 | | | | | | 182 | | |
| | | | | |
Equipment Financing
|
| | April 17, 2020 | | | May 1, 2024 | | |
Fixed interest rate 7.3%;
EOT 11.5% |
| | | | 1,078 | | | | | | n/a | | | | | | n/a | | | | | | 1,165 | | | | | | 1,167 | | |
| | | | | |
Equipment Financing
|
| | July 27, 2020 | | | August 1, 2024 | | |
Fixed interest rate 7.2%;
EOT 11.5% |
| | | | 1,170 | | | | | | n/a | | | | | | n/a | | | | | | 1,242 | | | | | | 1,241 | | |
(Amounts presented in thousands, except number of shares or units.)
|
| |
Investment Date(4)
|
| |
Maturity Date
|
| |
Interest Rate(5)
|
| |
Principal
Amount(6) |
| |
Number
of Shares or Units |
| |
Percentage
of Class Held on a Fully Diluted Basis |
| |
Cost
|
| |
Fair
Value(7) |
| |||||||||||||||||||||
Portfolio Company(1)
|
| |
Industry(2)
|
| |
Type of
Investment(3) |
| |||||||||||||||||||||||||||||||||||||||
| | | | | |
Equipment Financing
|
| |
September 4, 2020
|
| | October 1, 2024 | | |
Fixed interest rate 7.5%;
EOT 11.5% |
| | | | 211 | | | | | | n/a | | | | | | n/a | | | | | | 221 | | | | | | 221 | | |
| | | | | |
Equipment Financing
|
| | March 29, 2021 | | | April 1, 2025 | | |
Fixed interest rate 7.2%;
EOT 11.5% |
| | | | 2,618 | | | | | | n/a | | | | | | n/a | | | | | | 2,667 | | | | | | 2,675 | | |
Total BackBlaze, Inc. | | | | | | | | | | | | | | | | | | |
|
10,207
|
| | | | | | | | | | | | | | | |
|
11,117
|
| | | |
|
11,115
|
| |
BaubleBar, Inc.
1115 Broadway, 5th Floor New York, NY 10010 |
| |
Wholesale Trade
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Secured Loan | | | January 16, 2020 | | | March 1, 2023 | | |
Fixed interest rate 11.5%; EOT 7.3%
|
| | | | 4,599 | | | | | | n/a | | | | | | n/a | | | | | | 5,467 | | | | | | 5,160 | | | ||
| | | | Warrant | | | January 16, 2020 | | | March 29, 2027 | | |
Preferred Series C; Strike Price $1.96
|
| | | | n/a | | | | | | 531,806 | | | | | | n/a | | | | | | 638 | | | | | | 210 | | | ||
| | | | | | Warrant | | | January 16, 2020 | | | April 20, 2028 | | |
Preferred Series C; Strike Price $1.96
|
| | | | n/a | | | | | | 60,000 | | | | | | n/a | | | | | | 72 | | | | | | 24 | | |
Total BaubleBar, Inc. | | | | | | | | | | | | | | | | | | |
|
4,599
|
| | | | | | | | | | | | | | | |
|
6,177
|
| | | |
|
5,394
|
| |
Birchbox, Inc.
16 Madison Square West, 4th Floor New York, NY 10010 New York, NY 10010 |
| |
Retail Trade
|
| | | | | | | | | ||||||||||||||||||||||||||||||||||
| | | | Secured Loan | | | January 16, 2020 | | | July 1, 2024 | | |
Fixed interest rate 9.0%;
EOT 3.0% |
| | | | 10,000 | | | | | | n/a | | | | | | n/a | | | | | | 10,497 | | | | | | 8,996 | | | ||
| | | | Equity | | | April 20, 2020 | | | n/a | | |
Preferred Series D(15)
|
| | | | n/a | | | | | | 3,140,927 | | | | | | 100.00% | | | | | | 10,271 | | | | | | — | | | ||
| | | | Equity | | | March 26, 2021 | | | n/a | | |
Preferred Series E(15)
|
| | | | n/a | | | | | | 2,002,416 | | | | | | 100.00% | | | | | | 5,500 | | | | | | 5,313 | | | ||
Total Birchbox, Inc.(16)
|
| | | | | | | | | | | | | | | | | |
|
10,000
|
| | | | | | | | | | | | | | | |
|
26,268
|
| | | |
|
14,309
|
| |
Boosted eCommerce, Inc.
133 Post Oak Blvd., Suite 1200 Houston, TX 77056 |
| |
Retail Trade
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Secured Loan | | |
December 18, 2020
|
| | January 1, 2023 | | |
Variable interest rate PRIME + 7.8% or Floor rate 11.0%; EOT 3.3%
|
| | | | 5,000 | | | | | | n/a | | | | | | n/a | | | | | | 4,988 | | | | | | 5,035 | | | ||
| | | | Secured Loan | | | January 29, 2021 | | | January 1, 2023 | | |
Variable interest rate PRIME + 7.8% or Floor rate 11.0%; EOT 3.3%
|
| | | | 2,500 | | | | | | n/a | | | | | | n/a | | | | | | 2,488 | | | | | | 2,510 | | | ||
| | | | | | Secured Loan | | |
February 26, 2021
|
| | January 1, 2023 | | |
Variable interest rate PRIME + 7.8% or Floor rate 11.0%; EOT 3.3%
|
| | | | 7,500 | | | | | | n/a | | | | | | n/a | | | | | | 7,458 | | | | | | 7,522 | | |
| | | | | | Secured Loan | | | April 12, 2021 | | | January 1, 2023 | | |
Variable interest rate PRIME + 7.8% or Floor rate 11.0%; EOT 3.3%
|
| | | | 6,000 | | | | | | n/a | | | | | | n/a | | | | | | 5,949 | | | | | | 5,949 | | |
| | | | | | Secured Loan | | | April 26, 2021 | | | January 1, 2023 | | |
Variable interest rate PRIME + 7.8% or Floor rate 11.0%; EOT 3.3%
|
| | | | 9,000 | | | | | | n/a | | | | | | n/a | | | | | | 8,980 | | | | | | 8,994 | | |
| | | | | | Warrant | | |
December 18, 2020
|
| |
December 14, 2030
|
| |
Preferred Series A-1; Strike Price $0.84
|
| | | | n/a | | | | | | 759,263 | | | | | | n/a | | | | | | 259 | | | | | | 202 | | |
Total Boosted eCommerce, Inc.
|
| | | | | | | | | | | | | | | | | |
|
30,000
|
| | | | | | | | | | | | | | | |
|
30,122
|
| | | |
|
30,212
|
| |
Bowery Farming, Inc.
36 W 20th St, 9th Floor New York, NY 10011 |
| |
Agriculture, Forestry, Fishing and Hunting
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | |
Equipment Financing
|
| | January 16, 2020 | | | January 1, 2023 | | |
Fixed interest rate 8.5%;
EOT 8.5% |
| | | | 1,899 | | | | | | n/a | | | | | | n/a | | | | | | 2,197 | | | | | | 2,136 | | | ||
| | | |
Equipment Financing
|
| | January 16, 2020 | | | February 1, 2023 | | |
Fixed interest rate 8.7%;
EOT 8.5% |
| | | | 1,904 | | | | | | n/a | | | | | | n/a | | | | | | 2,157 | | | | | | 2,162 | | | ||
| | | | | |
Equipment Financing
|
| | January 16, 2020 | | | May 1, 2023 | | |
Fixed interest rate 8.7%;
EOT 8.5% |
| | | | 2,451 | | | | | | n/a | | | | | | n/a | | | | | | 2,719 | | | | | | 2,793 | | |
| | | | | |
Equipment Financing
|
| |
December 22, 2020
|
| | January 1, 2024 | | |
Fixed interest rate 7.5%;
EOT 8.5% |
| | | | 8,449 | | | | | | n/a | | | | | | n/a | | | | | | 8,636 | | | | | | 9,518 | | |
| | | | | | Warrant | | | January 16, 2020 | | | June 10, 2029 | | |
Common Stock; Strike
Price $5.08 |
| | | | n/a | | | | | | 68863 | | | | | | n/a | | | | | | 410 | | | | | | 1,790 | | |
| | | | | | Warrant | | |
December 22, 2020
|
| |
December 22, 2030
|
| |
Common Stock; Strike
Price $6.24 |
| | | | n/a | | | | | | 29925 | | | | | | n/a | | | | | | 160 | | | | | | 760 | | |
Total Bowery Farming,
Inc. |
| | | | | | | | | | | | | | | | | |
|
14,703
|
| | | | | | | | | | | | | | | |
|
16,279
|
| | | |
|
19,159
|
| |
(Amounts presented in thousands, except number of shares or units.)
|
| |
Investment Date(4)
|
| |
Maturity Date
|
| |
Interest Rate(5)
|
| |
Principal
Amount(6) |
| |
Number
of Shares or Units |
| |
Percentage
of Class Held on a Fully Diluted Basis |
| |
Cost
|
| |
Fair
Value(7) |
| |||||||||||||||||||||
Portfolio Company(1)
|
| |
Industry(2)
|
| |
Type of
Investment(3) |
| |||||||||||||||||||||||||||||||||||||||
Circle Media Labs, Inc.
1104 NW 15th Ave Portland, OR 97209 |
| |
Manufacturing
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Secured Loan | | | May 5, 2021 | | | June 1, 2025 | | |
Variable interest rate PRIME + 6.8% or Floor rate 12.0%; EOT 5.0%
|
| | | | 5,000 | | | | | | n/a | | | | | | n/a | | | | | | 4,948 | | | | | | 4,948 | | | ||
| | | | Warrant | | | May 5, 2021 | | | May 5, 2031 | | |
Common Stock; Strike
Price $0.31 |
| | | | n/a | | | | | | 101,667 | | | | | | n/a | | | | |
|
29
|
| | | |
|
32
|
| | ||
Total Circle Media, Inc.
|
| | | | | | | | | | | | | | | | | |
|
19,703
|
| | | | | | | | | | | | | | | |
|
4,977
|
| | | |
|
4,980
|
| |
Continuity, Inc.
59 Elm St. New Haven, CT 06510 |
| |
Professional, Scientific, and Technical Services
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Warrant | | | January 16, 2020 | | | March 29, 2026 | | |
Preferred Series C; Strike Price $0.25
|
| | | | n/a | | | | | | 1,588,806 | | | | | | n/a | | | | |
|
21
|
| | | |
|
32
|
| | ||
Crowdtap, Inc.
625 Broadway, 5th Floor New York, NY 10012 |
| |
Professional, Scientific, and Technical Services
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Warrant | | | January 16, 2020 | | |
December 16, 2025
|
| |
Preferred Series B; Strike
Price $1.09 |
| | | | n/a | | | | | | 442,233 | | | | | | n/a | | | | | | 42 | | | | | | 120 | | | ||
| | | | Warrant | | | January 16, 2020 | | |
November 30, 2027
|
| |
Preferred Series B; Strike
Price $1.09 |
| | | | n/a | | | | | | 100,000 | | | | | | n/a | | | | | | 9 | | | | | | 27 | | | ||
Total Crowdtap, Inc. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
51
|
| | | |
|
147
|
| |
Daily Pay, Inc.
55 Broad St., 29th Floor New York, NY 10004 |
| |
Finance and Insurance
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Secured Loan | | |
September 30, 2020
|
| |
November 1, 2024
|
| |
Variable interest rate PRIME + 7.0% or Floor rate 12.0%; EOT 6.0%
|
| | | | 20,000 | | | | | | n/a | | | | | | n/a | | | | | | 20,055 | | | | | | 20,294 | | | ||
| | | | Secured Loan | | |
December 30, 2020
|
| | January 1, 2025 | | |
Variable interest rate PRIME + 7.0% or Floor rate 12.0%; EOT 6.0%
|
| | | | 5,000 | | | | | | n/a | | | | | | n/a | | | | | | 5,006 | | | | | | 5,046 | | | ||
| | | | | | Warrant | | |
September 30, 2020
|
| |
September 30, 2030
|
| |
Common Stock; Strike
Price $3.00 |
| | | | n/a | | | | | | 89,264 | | | | | | n/a | | | | | | 151 | | | | | | 863 | | |
Total Daily Pay, Inc. | | | | | | | | | | | | | | | | | | |
|
25,000
|
| | | | | | | | | | | | | | | |
|
25,212
|
| | | |
|
26,203
|
| |
Dandelion Energy, Inc.
335 Madison Ave., 4th Floor New York, NY 10017 |
| |
Construction
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | |
Equipment Financing
|
| | March 17, 2020 | | | April 1, 2024 | | |
Fixed interest rate 9.0%;
EOT 12.5% |
| | | | 397 | | | | | | n/a | | | | | | n/a | | | | | | 419 | | | | | | 422 | | | ||
| | | |
Equipment Financing
|
| |
October 27, 2020
|
| |
November 1, 2024
|
| |
Fixed interest rate 9.2%;
EOT 12.5% |
| | | | 485 | | | | | | n/a | | | | | | n/a | | | | | | 506 | | | | | | 506 | | | ||
| | | | | | Equipment Financing(13) | | | November 19, 2020 | | |
December 1, 2024
|
| |
Fixed interest rate 9.1%;
EOT 12.5% |
| | | | 485 | | | | | | 0 | | | | | | n/a | | | | | | 508 | | | | | | 509 | | |
| | | | | |
Equipment Financing
|
| |
December 29, 2020
|
| | January 1, 2025 | | |
Fixed interest rate 9.2%;
EOT 12.5% |
| | | | 702 | | | | | | n/a | | | | | | n/a | | | | | | 724 | | | | | | 725 | | |
| | | | | |
Equipment Financing(13)
|
| | March 25, 2021 | | | April 1, 2025 | | |
Fixed interest rate 9.1%;
EOT 12.5% |
| | | | 1,073 | | | | | | 0 | | | | | | n/a | | | | | | 1,096 | | | | | | 1,101 | | |
Total Dandelion Energy, Inc.
|
| | | | | | | | | | | | | | | | | |
|
3,142
|
| | | | | | | | | | | | | | | |
|
3,253
|
| | | |
|
3,263
|
| |
Daring Foods, Inc.
815 W Pershing Rd., Unit 4 Chicago, IL 60609 |
| |
Manufacturing
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | |
Equipment Financing
|
| | April 8, 2021 | | | May 1, 2024 | | |
Fixed interest rate 9.6%;
EOT 7.5% |
| | | | 475 | | | | | | n/a | | | | | | n/a | | | | | | 473 | | | | | | 473 | | | ||
| | | | Warrant | | | April 8, 2021 | | | April 8, 2031 | | |
Common Stock; Strike
Price $0.27 |
| | | | n/a | | | | | | 68,100 | | | | | | n/a | | | | | | 106 | | | | | | 440 | | | ||
Total Daring Foods, Inc.
|
| | | | | | | | | | | | | | | | | |
|
475
|
| | | | | | | | | | | | | | | |
|
579
|
| | | |
|
913
|
| |
Dynamics, Inc.
493 Nixon Rd. |
| | Professional, Scientific, and Technical Services | | | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Equity | | | January 16, 2020 | | | na | | |
Preferred Series A(15)
|
| | | | n/a | | | | | | 17,726 | | | | | | 0.50% | | | | | | 390 | | | | | | — | | | ||
| | | | | | Warrant | | | January 16, 2020 | | | March 10, 2024 | | |
Preferred Series A; Strike Price $10.59
|
| | | | n/a | | | | | | 17,000 | | | | | | n/a | | | | | | 86 | | | | | | — | | |
Total Dynamics, Inc. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
476
|
| | | |
|
—
|
| |
E La Carte, Inc.
810 Hamilton St. Redwood City, CA 94063 |
| |
Professional, Scientific, and Technical Services
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Warrant | | | January 16, 2020 | | | July 28, 2027 | | |
Preferred Series A; Strike Price $0.30
|
| | | | n/a | | | | | | 497,183 | | | | | | n/a | | | | | | 186 | | | | | | 128 | | | ||
| | | | Warrant | | | January 16, 2020 | | | July 28, 2027 | | |
Preferred Series AA-1; Strike Price $7.49
|
| | | | n/a | | | | | | 104,284 | | | | | | n/a | | | | | | 15 | | | | | | 36 | | |
(Amounts presented in thousands, except number of shares or units.)
|
| |
Investment Date(4)
|
| |
Maturity Date
|
| |
Interest Rate(5)
|
| |
Principal
Amount(6) |
| |
Number
of Shares or Units |
| |
Percentage
of Class Held on a Fully Diluted Basis |
| |
Cost
|
| |
Fair
Value(7) |
| |||||||||||||||||||||
Portfolio Company(1)
|
| |
Industry(2)
|
| |
Type of
Investment(3) |
| |||||||||||||||||||||||||||||||||||||||
| | | | | | Warrant | | | January 16, 2020 | | | July 28, 2027 | | |
Common Stock; Strike
Price $7.49 |
| | | | n/a | | | | | | 106,841 | | | | | | n/a | | | | | | 15 | | | | | | 1 | | |
Total E La Carte, Inc.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 216 | | | | | | 165 | | |
Edeniq, Inc.
2505 N Shirk Rd. Visalia, CA 93291 |
| |
Professional, Scientific, and Technical Services
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Secured Loan(12) | | | January 16, 2020 | | |
September 1, 2021
|
| |
Fixed interest rate 13.0%; EOT 9.5%
|
| | | | 2,072 | | | | | | — | | | | | | n/a | | | | | | 212 | | | | | | 212 | | | ||
| | | | Secured Loan(12) | | | January 16, 2020 | | |
September 1, 2021
|
| |
Fixed interest rate 13.0%; EOT 9.5%
|
| | | | 1,551 | | | | | | — | | | | | | n/a | | | | | | 131 | | | | | | 131 | | | ||
| | | | | | Equity(9) | | | January 16, 2020 | | | n/a | | |
Preferred Series B(15)
|
| | | | n/a | | | | | | 7,807,499 | | | | | | 45.0% | | | | | | — | | | | | | — | | |
| | | | | | Equity(9) | | | January 16, 2020 | | | na | | |
Preferred Series C(15)
|
| | | | n/a | | | | | | 2,441,082 | | | | | | 29.1% | | | | | | — | | | | | | — | | |
| | | | | | Equity(9) | | | January 16, 2020 | | | n/a | | |
Convertible Notes(11)
|
| | | | 1,303 | | | | | | — | | | | | | n/a | | | | | | — | | | | | | — | | |
| | | | | | Warrant(9) | | | January 16, 2020 | | |
December 23, 2026
|
| |
Preferred Series B; Strike
Price $0.22 |
| | | | n/a | | | | | | 2,685,501 | | | | | | n/a | | | | | | — | | | | | | — | | |
| | | | | | Warrant(9) | | | January 16, 2020 | | |
December 23, 2026
|
| |
Preferred Series B; Strike
Price $0.01 |
| | | | n/a | | | | | | 1,092,336 | | | | | | n/a | | | | | | — | | | | | | — | | |
| | | | | | Warrant(9) | | | January 16, 2020 | | |
December 23, 2026
|
| |
Preferred Series B; Strike
Price $0.01 |
| | | | n/a | | | | | | 1,092,336 | | | | | | n/a | | | | | | — | | | | | | — | | |
| | | | | | Warrant(9) | | | January 16, 2020 | | | March 12, 2028 | | |
Preferred Series C; Strike Price $0.44
|
| | | | n/a | | | | | | 5,106,972 | | | | | | n/a | | | | | | — | | | | | | — | | |
| | | | | | Warrant(9) | | | January 16, 2020 | | |
October 15, 2028
|
| |
Preferred Series C; Strike Price $0.01
|
| | | | n/a | | | | | | 3,850,294 | | | | | | n/a | | | | | | — | | | | | | — | | |
Total Edeniq, Inc.(16) | | | | | | | | | | | | | | | | | | |
|
4,926
|
| | | | | | | | | | | | | | | |
|
343
|
| | | |
|
343
|
| |
Egomotion Corporation
729 Minna St. San Francisco, CA 94103 |
| |
Real Estate
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Warrant(9) | | | January 16, 2020 | | |
December 10, 2028
|
| |
Preferred Series A; Strike Price $1.32
|
| | | | — | | | | | | 60,786 | | | | | | n/a | | | | | | — | | | | | | 29 | | | ||
| | | | Warrant | | | January 16, 2020 | | | June 29, 2028 | | |
Preferred Series A; Strike Price $1.32
|
| | | | n/a | | | | | | 121,571 | | | | | | n/a | | | | | | 219 | | | | | | 57 | | | ||
Total Egomotion Corporation
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
219
|
| | | |
|
86
|
| |
Emergy, Inc.
6880 Winchester Circle, Unit D Boulder, CO 80301 |
| |
Professional, Scientific, and Technical Services
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | |
Equipment Financing
|
| | January 8, 2021 | | | May 1, 2024 | | |
Fixed interest rate 9.1%;
EOT 5.0% |
| | | | 515 | | | | | | n/a | | | | | | n/a | | | | |
|
526
|
| | | |
|
527
|
| | ||
| | | | Equity | | | June 28, 2021 | | | n/a | | |
Preferred Series B(15)
|
| | | | n/a | | | | | | 75,958 | | | | | | n/a | | | | |
|
500
|
| | | |
|
500
|
| | ||
Total Emergy, Inc. | | | | | | | | | | | | | | | | | | |
|
515
|
| | | | | | | | | | | | | | | |
|
1,026
|
| | | |
|
1,027
|
| |
Equipment Share, Inc.
2035 W Mountain View Rd Phoenix, AZ 85021 |
| |
Rental and Leasing Services
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | |
Equipment Financing
|
| | June 24, 2020 | | | July 1, 2023 | | |
Fixed interest rate 10.7%; EOT 5.0%
|
| | | | 6,188 | | | | | | n/a | | | | | | n/a | | | | | | 6,438 | | | | | | 6,480 | | | ||
| | | |
Equipment Financing
|
| | July 2, 2020 | | | August 1, 2023 | | |
Fixed interest rate 10.1%; EOT 5.0%
|
| | | | 714 | | | | | | n/a | | | | | | n/a | | | | | | 740 | | | | | | 745 | | | ||
| | | | | |
Equipment Financing
|
| | August 7, 2020 | | |
September 1, 2023
|
| |
Fixed interest rate 10.2%; EOT 5.0%
|
| | | | 1,589 | | | | | | n/a | | | | | | n/a | | | | | | 1,642 | | | | | | 1,651 | | |
| | | | | |
Equipment Financing
|
| |
September 18, 2020
|
| | October 1, 2023 | | |
Fixed interest rate 10.4%; EOT 5.0%
|
| | | | 2,870 | | | | | | n/a | | | | | | n/a | | | | | | 2,954 | | | | | | 2,968 | | |
| | | | | |
Equipment Financing
|
| | September 29, 2020 | | | October 1, 2024 | | |
Fixed interest rate 8.3%;
EOT 10.0% |
| | | | 379 | | | | | | n/a | | | | | | n/a | | | | | | 394 | | | | | | 394 | | |
| | | | | |
Equipment Financing
|
| | October 2, 2020 | | |
November 1, 2023
|
| |
Fixed interest rate 10.4%; EOT 5.0%
|
| | | | 685 | | | | | | n/a | | | | | | n/a | | | | | | 703 | | | | | | 710 | | |
| | | | | |
Equipment Financing
|
| | October 9, 2020 | | |
November 1, 2023
|
| |
Fixed interest rate 10.5%; EOT 5.0%
|
| | | | 2,161 | | | | | | n/a | | | | | | n/a | | | | | | 2,217 | | | | | | 2,241 | | |
| | | | | |
Equipment Financing
|
| |
November 4, 2020
|
| |
December 1, 2023
|
| |
Fixed interest rate 10.1%; EOT 5.0%
|
| | | | 2,114 | | | | | | n/a | | | | | | n/a | | | | | | 2,163 | | | | | | 2,185 | | |
| | | | | |
Equipment Financing
|
| |
December 4, 2020
|
| | January 1, 2024 | | |
Fixed interest rate 10.1%; EOT 5.0%
|
| | | | 1,702 | | | | | | n/a | | | | | | n/a | | | | | | 1,736 | | | | | | 1,752 | | |
| | | | | |
Equipment Financing
|
| |
December 21, 2020
|
| | January 1, 2024 | | |
Fixed interest rate 10.5%; EOT 5.0%
|
| | | | 677 | | | | | | n/a | | | | | | n/a | | | | | | 690 | | | | | | 696 | | |
| | | | | |
Equipment Financing
|
| | January 26, 2021 | | | February 1, 2024 | | |
Fixed interest rate 10.6%; EOT 5.0%
|
| | | | 1,259 | | | | | | n/a | | | | | | n/a | | | | | | 1,277 | | | | | | 1,223 | | |
(Amounts presented in thousands, except number of shares or units.)
|
| |
Investment Date(4)
|
| |
Maturity Date
|
| |
Interest Rate(5)
|
| |
Principal
Amount(6) |
| |
Number
of Shares or Units |
| |
Percentage
of Class Held on a Fully Diluted Basis |
| |
Cost
|
| |
Fair
Value(7) |
| |||||||||||||||||||||
Portfolio Company(1)
|
| |
Industry(2)
|
| |
Type of
Investment(3) |
| |||||||||||||||||||||||||||||||||||||||
| | | | | |
Equipment Financing
|
| |
February 26, 2021
|
| | March 1, 2024 | | |
Fixed interest rate 10.6%; EOT 5.0%
|
| | | | 1,658 | | | | | | n/a | | | | | | n/a | | | | | | 1,679 | | | | | | 1,693 | | |
| | | | | |
Equipment Financing
|
| | March 16, 2021 | | | April 1, 2024 | | |
Fixed interest rate 10.7%; EOT 5.0%
|
| | | | 1,769 | | | | | | n/a | | | | | | n/a | | | | | | 1,787 | | | | | | 1,802 | | |
Total Equipment Share,
Inc. |
| | | | | | | | | | | | | | | | | |
|
23,765
|
| | | | | | | | | | | | | | | |
|
24,420
|
| | | |
|
24,540
|
| |
Everalbum, Inc.
1 Letterman Dr., Building C, Suite 3500 San Francisco, CA 94129 |
| |
Information
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Warrant | | | January 16, 2020 | | | July 29, 2026 | | |
Preferred Series A; Strike Price $0.10
|
| | | | n/a | | | | | | 851,063 | | | | | | n/a | | | | |
|
24
|
| | | |
|
8
|
| | ||
Figg, Inc.
8910 University Center Ln., Suite 400 San Diego, CA 92122 |
| |
Information
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Warrant(9) | | | January 16, 2020 | | | March 31, 2028 | | |
Common Stock; Strike
Price $0.07 |
| | |
|
—
|
| | | | | 935,198 | | | | | | n/a | | | | |
|
—
|
| | | |
|
—
|
| | ||
Firefly Systems, Inc.
488 8th St. San Francisco, CA 94103 |
| |
Information
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | |
Equipment Financing
|
| | January 29, 2020 | | | February 1, 2023 | | |
Fixed interest rate 9.0%;
EOT 10.0% |
| | | | 3,065 | | | | | | n/a | | | | | | n/a | | | | | | 3,370 | | | | | | 3,337 | | | ||
| | | |
Equipment Financing
|
| | August 28, 2020 | | |
September 1, 2023
|
| |
Fixed interest rate 9.0%;
EOT 10.0% |
| | | | 2,663 | | | | | | n/a | | | | | | n/a | | | | | | 2,852 | | | | | | 2,841 | | | ||
| | | | | |
Equipment Financing
|
| | September 18, 2020 | | | October 1, 2023 | | |
Fixed interest rate 9.0%;
EOT 10.0% |
| | | | 323 | | | | | | n/a | | | | | | n/a | | | | | | 344 | | | | | | 342 | | |
| | | | | | Warrant | | | January 31, 2020 | | | January 29, 2030 | | |
Common Stock; Strike
Price $1.14 |
| | | | n/a | | | | | | 133,147 | | | | | | n/a | | | | | | 282 | | | | | | 142 | | |
Total Firefly Systems, Inc.
|
| | | | | | | | | | | | | | | | | |
|
6,051
|
| | | | | | | | | | | | | | | |
|
6,848
|
| | | |
|
6,662
|
| |
Footprint International
Holding, Inc. 250 E. Germann Rd. Gilbert, Arizona 85927 |
| |
Manufacturing
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | |
Equipment Financing
|
| |
February 14, 2020
|
| | March 1, 2024 | | |
Fixed interest rate 10.3%; EOT 8.0%
|
| | | | 12,744 | | | | | | n/a | | | | | | n/a | | | | | | 13,475 | | | | | | 13,549 | | | ||
| | | | Secured Loan | | | June 22, 2020 | | | July 1, 2024 | | |
Fixed interest rate 12.0%; EOT 9.0%
|
| | | | 7,000 | | | | | | n/a | | | | | | n/a | | | | | | 7,214 | | | | | | 7,273 | | | ||
| | | | | | Warrant | | |
February 14, 2020
|
| |
February 14, 2030
|
| |
Common Stock; Strike
Price $0.31 |
| | | | n/a | | | | | | 26,852 | | | | | | n/a | | | | | | 5 | | | | | | 32 | | |
| | | | | | Warrant | | | June 22, 2020 | | | June 22, 2030 | | |
Common Stock; Strike
Price $0.31 |
| | | | n/a | | | | | | 10,836 | | | | | | n/a | | | | | | 4 | | | | | | 80 | | |
Total Footprint International Holding, Inc.
|
| | | | | | | | | | | | | | | | | |
|
19,744
|
| | | | | | | | | | | | | | | |
|
20,698
|
| | | |
|
20,934
|
| |
Gobble, Inc.
282 2nd St., Suite 300 San Francisco, CA 94105 |
| |
Retail Trade
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Secured Loan | | | January 16, 2020 | | | July 1, 2023 | | |
Fixed interest rate 11.3%; EOT 6.0%
|
| | | | 2,852 | | | | | | n/a | | | | | | n/a | | | | | | 2,999 | | | | | | 3,010 | | | ||
| | | | Secured Loan | | | January 16, 2020 | | | July 1, 2023 | | |
Fixed interest rate 11.5%; EOT 6.0%
|
| | | | 1,434 | | | | | | n/a | | | | | | n/a | | | | | | 1,508 | | | | | | 1,513 | | | ||
| | | | | | Warrant | | | January 16, 2020 | | |
December 27, 2029
|
| |
Common Stock; Strike
Price $1.20 |
| | | | n/a | | | | | | 10,000 | | | | | | n/a | | | | | | 73 | | | | | | 90 | | |
| | | | | | Warrant | | | January 16, 2020 | | | May 9, 2028 | | |
Common Stock; Strike
Price $1.22 |
| | | | n/a | | | | | | 74,635 | | | | | | n/a | | | | | | 617 | | | | | | 674 | | |
Total Gobble, Inc. | | | | | | | | | | | | | | | | | | |
|
4,286
|
| | | | | | | | | | | | | | | |
|
5,197
|
| | | |
|
5,287
|
| |
Gobiquity, Inc.
4400 N. Scottsdale Rd., Suite 815 Scottsdale, AZ 85251 |
| |
Information
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | |
Equipment Financing
|
| | January 16, 2020 | | | April 1, 2022 | | |
Fixed interest rate 7.55%; EOT 20.0%
|
| | |
|
181
|
| | | | | n/a | | | | | | n/a | | | | |
|
301
|
| | | |
|
296
|
| | ||
Grandpad, Inc.
1011 1st St South, Suite 300 Hopkins, MN 55343 |
| |
Wholesale Trade
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | |
Equipment Financing
|
| | November 16, 2020 | | | June 1, 2023 | | |
Fixed interest rate 10.6%; EOT 5.0%
|
| | | | 2,359 | | | | | | n/a | | | | | | n/a | | | | | | 2,416 | | | | | | 2,431 | | | ||
| | | |
Equipment Financing
|
| |
December 23, 2020
|
| | July 1, 2023 | | |
Fixed interest rate 10.8%; EOT 5.0%
|
| | | | 2,996 | | | | | | n/a | | | | | | n/a | | | | | | 3,055 | | | | | | 3,072 | | | ||
Total Grandpad, Inc. | | | | | | | | | | | | | | | | | | |
|
5,355
|
| | | | | | | | | | | | | | | |
|
5,471
|
| | | |
|
5,503
|
| |
(Amounts presented in thousands, except number of shares or units.)
|
| |
Investment Date(4)
|
| |
Maturity Date
|
| |
Interest Rate(5)
|
| |
Principal
Amount(6) |
| |
Number
of Shares or Units |
| |
Percentage
of Class Held on a Fully Diluted Basis |
| |
Cost
|
| |
Fair
Value(7) |
| |||||||||||||||||||||
Portfolio Company(1)
|
| |
Industry(2)
|
| |
Type of
Investment(3) |
| |||||||||||||||||||||||||||||||||||||||
Greenlight Biosciences
Inc. 200 Boston Ave, Suite 1000 Medford, MA 02155 |
| |
Professional, Scientific, and Technical Services
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | |
Equipment Financing
|
| | March 29, 2021 | | | April 1, 2024 | | |
Fixed interest rate 9.7%;
EOT 8.0% |
| | | | 3,075 | | | | | | n/a | | | | | | n/a | | | | | | 3,068 | | | | | | 3,088 | | | ||
| | | |
Equipment Financing
|
| | June 17, 2021 | | | July 1, 2024 | | |
Fixed interest rate 9.5%;
EOT 8.0% |
| | | | 4,378 | | | | | | n/a | | | | | | n/a | | | | | | 4,313 | | | | | | 4,313 | | | ||
| | | | | | Warrant | | | March 29, 2021 | | | March 29, 2031 | | |
Common Stock; Strike
Price $0.81 |
| | | | n/a | | | | | | 219,839 | | | | | | n/a | | | | | | 138 | | | | | | 164 | | |
Total GrubMarket, Inc.
|
| | | | | | | | | | | | | | | | | |
|
7,453
|
| | | | | | | | | | | | | | | |
|
7,519
|
| | | |
|
7,565
|
| |
GrubMarket, Inc.
1925 Jerrold Ave San Francisco, CA 94124 |
| |
Wholesale Trade
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Warrant | | | June 15, 2020 | | | June 15, 2030 | | |
Common Stock; Strike
Price $1.10 |
| | | | n/a | | | | | | 405,000 | | | | | | n/a | | | | |
|
115
|
| | | |
|
585
|
| | ||
Gtxcel, Inc.
2855 Telegraph Ave., Suite 600 Berkeley, CA 94705 |
| |
Information
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Warrant | | | January 16, 2020 | | | September 24, 2025 | | |
Preferred Series C; Strike Price $0.21
|
| | | | n/a | | | | | | 1,000,000 | | | | | | n/a | | | | | | 83 | | | | | | 13 | | | ||
| | | | Warrant | | | January 16, 2020 | | |
September 24, 2025
|
| |
Preferred Series D; Strike Price $0.21
|
| | | | n/a | | | | | | 1,000,000 | | | | | | n/a | | | | | | 83 | | | | | | — | | | ||
Total Gtxcel, Inc. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
166
|
| | | |
|
13
|
| |
Happiest Baby, Inc.
3115 South La Cienega Blvd. Los Angeles, CA 90016 |
| |
Manufacturing
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | |
Equipment Financing
|
| | January 16, 2020 | | |
September 1, 2022
|
| |
Fixed interest rate 8.4%;
EOT 9.5% |
| | | | 660 | | | | | | n/a | | | | | | n/a | | | | | | 795 | | | | | | 775 | | | ||
| | | |
Equipment Financing
|
| | January 16, 2020 | | |
November 1, 2022
|
| |
Fixed interest rate 8.6%;
EOT 9.5% |
| | | | 556 | | | | | | n/a | | | | | | n/a | | | | | | 653 | | | | | | 654 | | | ||
| | | | | |
Equipment Financing
|
| | January 16, 2020 | | | January 1, 2023 | | |
Fixed interest rate 8.6%;
EOT 9.5% |
| | | | 550 | | | | | | n/a | | | | | | n/a | | | | | | 628 | | | | | | 633 | | |
| | | | | |
Equipment Financing
|
| | February 7, 2020 | | | June 1, 2023 | | |
Fixed interest rate 8.2%;
EOT 9.5% |
| | | | 729 | | | | | | n/a | | | | | | n/a | | | | | | 802 | | | | | | 802 | | |
| | | | | |
Equipment Financing
|
| | September 16, 2020 | | | January 1, 2024 | | |
Fixed interest rate 7.8%;
EOT 9.5% |
| | | | 1,061 | | | | | | n/a | | | | | | n/a | | | | | | 1,114 | | | | | | 1,118 | | |
| | | | | |
Equipment Financing
|
| | January 22, 2021 | | | May 1, 2025 | | |
Fixed interest rate 8.4%;
EOT 9.5% |
| | | | 886 | | | | | | n/a | | | | | | n/a | | | | | | 909 | | | | | | 912 | | |
| | | | | | Warrant | | | January 16, 2020 | | | May 16, 2029 | | |
Common Stock; Strike
Price $0.33 |
| | | | n/a | | | | | | 182,554 | | | | | | n/a | | | | | | 193 | | | | | | 177 | | |
Total Happiest Baby | | | | | | | | | | | | | | | | | | |
|
4,442
|
| | | | | | | | | | | | | | | |
|
5,094
|
| | | |
|
5,071
|
| |
Health-Ade, LLC
24325 Crenshaw Blvd., Suite 128 Torrance, CA 90505 |
| |
Manufacturing
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | |
Equipment Financing
|
| | January 16, 2020 | | | February 1, 2022 | | |
Fixed interest rate 9.4%;
EOT 15.0% |
| | | | 750 | | | | | | n/a | | | | | | n/a | | | | | | 1,329 | | | | | | 1,311 | | | ||
| | | |
Equipment Financing
|
| | January 16, 2020 | | | April 1, 2022 | | |
Fixed interest rate 8.6%;
EOT 15.0% |
| | | | 480 | | | | | | n/a | | | | | | n/a | | | | | | 762 | | | | | | 753 | | | ||
| | | | | |
Equipment Financing
|
| | January 16, 2020 | | | July 1, 2022 | | |
Fixed interest rate 9.1%;
EOT 15.0% |
| | | | 1,333 | | | | | | n/a | | | | | | n/a | | | | | | 1,895 | | | | | | 1,879 | | |
Total Health-Ade, LLC
|
| | | | | | | | | | | | | | | | | |
|
2,563
|
| | | | | | | | | | | | | | | |
|
3,986
|
| | | |
|
3,943
|
| |
Hologram, Inc.
1N LaSalle St., Suite 850 Chicago, IL 60602 |
| |
Professional, Scientific, and Technical Services
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Warrant | | | January 31, 2020 | | | January 27, 2030 | | |
Common Stock; Strike
Price $0.26 |
| | | | n/a | | | | | | 193,054 | | | | | | n/a | | | | |
|
49
|
| | | |
|
51
|
| | ||
Hospitalists Now, Inc.
7500 Rialto Blvd., Building 1, Suite 140 Austin, TX 78735 |
| |
Professional, Scientific, and Technical Services
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Warrant | | | January 16, 2020 | | | March 30, 2026 | | |
Preferred Series D2; Strike Price $5.89
|
| | | | n/a | | | | | | 135,807 | | | | | | n/a | | | | | | 71 | | | | | | 181 | | | ||
| | | | Warrant | | | January 16, 2020 | | |
December 6, 2026
|
| |
Preferred Series D2; Strike Price $5.89
|
| | | | n/a | | | | | | 750,000 | | | | | | n/a | | | | | | 391 | | | | | | 999 | | | ||
Total Hospitalists Now,
Inc. |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
462
|
| | | |
|
1,180
|
| |
(Amounts presented in thousands, except number of shares or units.)
|
| |
Investment Date(4)
|
| |
Maturity Date
|
| |
Interest Rate(5)
|
| |
Principal
Amount(6) |
| |
Number
of Shares or Units |
| |
Percentage
of Class Held on a Fully Diluted Basis |
| |
Cost
|
| |
Fair
Value(7) |
| |||||||||||||||||||||
Portfolio Company(1)
|
| |
Industry(2)
|
| |
Type of
Investment(3) |
| |||||||||||||||||||||||||||||||||||||||
Incontext Solutions, Inc.
300 W Adams St, Suite 600 Chicago, IL 60606 |
| |
Professional, Scientific, and Technical Services
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Secured Loan | | | January 16, 2020 | | | October 1, 2024 | | |
Fixed interest rate 11.8%; EOT 5.0%
|
| | | | 7,149 | | | | | | n/a | | | | | | n/a | | | | | | 6,670 | | | | | | 5,268 | | | ||
| | | | Warrant | | | January 16, 2020 | | |
September 28, 2028
|
| |
Preferred Series AA-1; Strike Price $1.47
|
| | | | n/a | | | | | | 332,858 | | | | | | n/a | | | | | | 34 | | | | | | 2 | | | ||
Total Incontext Solutions, Inc.
|
| | | | | | | | | | | | | | | | | |
|
7,149
|
| | | | | | | | | | | | | | | |
|
6,704
|
| | | |
|
5,270
|
| |
indieSemiconductor, Inc. (8)
32 Journey Aliso Viejo, CA 92656 |
| |
Manufacturing
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Equity | | | June 2, 2021 | | | n/a | | |
Preferred Series G(15)
|
| | | | n/a | | | | | | 6,250 | | | | | | n/a | | | | |
|
31
|
| | | |
|
1,534
|
| | ||
Invenia, Inc.
201 - 281 McDermot Ave. Winnipeg, MB R3B 0S9 Canada |
| |
Utilities
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Secured Loan | | | January 16, 2020 | | | January 1, 2023 | | |
Fixed interest rate 11.5%; EOT 5.0%
|
| | | | 5,133 | | | | | | n/a | | | | | | n/a | | | | | | 5,593 | | | | | | 5,525 | | | ||
| | | | Secured Loan | | | January 16, 2020 | | | May 1, 2023 | | |
Fixed interest rate 11.5%; EOT 5.0%
|
| | | | 2,711 | | | | | | n/a | | | | | | n/a | | | | | | 2,917 | | | | | | 2,902 | | | ||
| | | | | | Secured Loan | | | January 16, 2020 | | | January 1, 2024 | | |
Fixed interest rate 11.5%; EOT 5.0%
|
| | | | 2,642 | | | | | | n/a | | | | | | n/a | | | | | | 2,726 | | | | | | 2,777 | | |
| | | | | | Secured Loan | | | January 17, 2020 | | | February 1, 2024 | | |
Fixed interest rate 11.5%; EOT 5.0%
|
| | | | 3,620 | | | | | | n/a | | | | | | n/a | | | | | | 3,752 | | | | | | 3,798 | | |
| | | | | | Secured Loan | | | June 8, 2020 | | | July 1, 2024 | | |
Fixed interest rate 11.5%; EOT 5.0%
|
| | | | 4,000 | | | | | | n/a | | | | | | n/a | | | | | | 4,078 | | | | | | 4,183 | | |
| | | | | | Secured Loan | | |
October 29, 2020
|
| |
November 1, 2024
|
| |
Fixed interest rate 11.5%; EOT 5.0%
|
| | | | 5,000 | | | | | | n/a | | | | | | n/a | | | | | | 5,062 | | | | | | 5,193 | | |
Total Invenia, Inc.(10) | | | | | | | | | | | | | | | | | | |
|
23,106
|
| | | | | | | | | | | | | | | |
|
24,128
|
| | | |
|
24,378
|
| |
Knockaway, Inc.
309 East Paces Ferry Rd. NE #400 Atlanta , GA 30305 |
| |
Real Estate
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Secured Loan | | | January 16, 2020 | | |
December 1, 2023
|
| |
Fixed interest rate 11.0%; EOT 3.0%
|
| | | | 8,553 | | | | | | n/a | | | | | | n/a | | | | | | 8,710 | | | | | | 8,724 | | | ||
| | | | Secured Loan | | | January 16, 2020 | | | February 1, 2024 | | |
Fixed interest rate 11.0%; EOT 3.0%
|
| | | | 2,261 | | | | | | n/a | | | | | | n/a | | | | | | 2,295 | | | | | | 2,309 | | | ||
| | | | | | Secured Loan | | | January 16, 2020 | | | March 1, 2024 | | |
Fixed interest rate 11.0%; EOT 3.0%
|
| | | | 2,322 | | | | | | n/a | | | | | | n/a | | | | | | 2,352 | | | | | | 2,369 | | |
| | | | | | Warrant | | | January 16, 2020 | | | May 24, 2029 | | |
Preferred Series B; Strike
Price $8.53 |
| | | | n/a | | | | | | 87,955 | | | | | | n/a | | | | | | 209 | | | | | | 183 | | |
Total Knockaway, Inc.
|
| | | | | | | | | | | | | | | | | |
|
13,136
|
| | | | | | | | | | | | | | | |
|
13,566
|
| | | |
|
13,585
|
| |
Lark Technologies, Inc.
2570 W. El Camino Real, Suite 100 Mountain View, CA 94040 |
| |
Health Care and Social Assistance
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Secured Loan | | | September 30, 2020 | | | April 1, 2025 | | |
Variable interest rate PRIME + 8.3% or Floor rate 11.5%; EOT 4.0%
|
| | | | 5,000 | | | | | | n/a | | | | | | n/a | | | | | | 4,871 | | | | | | 4,931 | | | ||
| | | | | | Secured Loan | | | June 30, 2021 | | | January 1, 2026 | | |
Variable interest rate PRIME + 8.3% or Floor rate 11.5%; EOT 4.0%
|
| | | | 5,000 | | | | | | n/a | | | | | | n/a | | | | | | 4,743 | | | | | | 4,743 | | |
| | | | | | Warrant | | | September 30, 2020 | | | September 30, 2030 | | |
Common Stock; Strike
Price $1.76 |
| | | | n/a | | | | | | 76,231 | | | | | | n/a | | | | | | 177 | | | | | | 248 | | |
| | | | | | Warrant | | | June 30, 2021 | | | June 30, 2031 | | |
Common Stock; Strike
Price $1.76 |
| | | | n/a | | | | | | 79,325 | | | | | | n/a | | | | | | 258 | | | | | | 258 | | |
Total Lark Technologies, Inc.
|
| | | | | | | | | | | | | | | | | |
|
10,000
|
| | | | | | | | | | | | | | | |
|
10,049
|
| | | |
|
10,180
|
| |
Lensvector, Inc.
2307 Leghorn St. Mountain View, CA 94043 |
| |
Manufacturing
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Warrant | | | January 16, 2020 | | |
December 30, 2021
|
| |
Preferred Series C; Strike Price $1.18
|
| | | | n/a | | | | | | 85,065 | | | | | | n/a | | | | |
|
32
|
| | | |
|
—
|
| | ||
Lucidworks, Inc.
340 Brannan St., Suite 400 San Francisco, CA 94107 |
| |
Information
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Warrant | | | January 16, 2020 | | | June 27, 2026 | | |
Preferred Series D; Strike Price $0.77
|
| | | | n/a | | | | | | 619,435 | | | | | | n/a | | | | |
|
806
|
| | | |
|
1,718
|
| |
(Amounts presented in thousands, except number of shares or units.)
|
| |
Investment Date(4)
|
| |
Maturity Date
|
| |
Interest Rate(5)
|
| |
Principal
Amount(6) |
| |
Number
of Shares or Units |
| |
Percentage
of Class Held on a Fully Diluted Basis |
| |
Cost
|
| |
Fair
Value(7) |
| |||||||||||||||||||||
Portfolio Company(1)
|
| |
Industry(2)
|
| |
Type of
Investment(3) |
| |||||||||||||||||||||||||||||||||||||||
Madison Reed, Inc.
430 Shotweel St. San Francisco, CA 94110 |
| |
Retail Trade
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Warrant | | | January 16, 2020 | | | March 23, 2027 | | |
Preferred Series C; Stirke Price $2.57
|
| | | | n/a | | | | | | 194,553 | | | | | | n/a | | | | | | 185 | | | | | | 416 | | | ||
| | | | Warrant | | | January 16, 2020 | | | July 18, 2028 | | |
Common Stock; Strike
Price $0.99 |
| | | | n/a | | | | | | 43,158 | | | | | | n/a | | | | | | 71 | | | | | | 92 | | | ||
| | | | | | Warrant | | | January 16, 2020 | | | May 19, 2029 | | |
Common Stock; Strike
Price $1.23 |
| | | | n/a | | | | | | 36,585 | | | | | | n/a | | | | | | 56 | | | | | | 78 | | |
Total Madison Reed, Inc.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
312
|
| | | |
|
586
|
| |
Mainspring Energy, Inc.
3601 Haven Ave. Menlo Park, CA 94025 |
| |
Manufacturing
|
| | | | | | | | | | |||||||||||||||||||||||||||||||||
| | | | Secured Loan | | | January 16, 2020 | | | August 1, 2023 | | |
Fixed interest rate 11.0%; EOT 3.8%
|
| | | | 7,166 | | | | | | n/a | | | | | | n/a | | | | | | 7,392 | | | | | | 7,424 | | | ||
| | | | Secured Loan | | |
November 20, 2020
|
| |
December 1, 2024
|
| |
Fixed interest rate 11.0%; EOT 3.8%
|
| | | | 5,500 | | | | | | n/a | | | | | | n/a | | | | | | 5,348 | | | | | | 5,483 | | | ||
| | | | | | Warrant | | | January 16, 2020 | | | July 9, 2029 | | |
Common Stock; Strike
Price $1.15 |
| | | | n/a | | | | | | 140,186 | | | | | | n/a | | | | | | 283 | | | | | | 480 | | |
| | | | | | Warrant | | |
November 20, 2020
|
| |
November 20, 2030
|
| |
Common Stock; Strike
Price $1.15 |
| | | | n/a | | | | | | 81,294 | | | | | | n/a | | | | | | 226 | | | | | | 279 | | |
Total Mainspring Energy, Inc.
|
| | | | | | | | | | | | | | | | | |
|
12,666
|
| | | | | | | | | | | | | | | |
|
13,249
|
| | | |
|
13,666
|
| |
Matterport, Inc.
352 East Java Dr. Sunnyvale, CA 94089 |
| |
Professional, Scientific, and Technical Services
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Secured Loan | | | January 16, 2020 | | | May 1, 2022 | | |
Fixed interest rate 11.5%; EOT 5.0%
|
| | | | 3,427 | | | | | | n/a | | | | | | n/a | | | | | | 3,888 | | | | | | 3,958 | | | ||
| | | | Warrant | | | January 16, 2020 | | | April 20, 2028 | | |
Common Stock; Strike
Price $1.43 |
| | | | n/a | | | | | | 143,813 | | | | | | n/a | | | | | | 434 | | | | | | 6,667 | | | ||
Total Matterport, Inc. | | | | | | | | | | | | | | | | | | |
|
3,427
|
| | | | | | | | | | | | | | | |
|
4,322
|
| | | |
|
10,625
|
| |
Maxwell Financial Labs,
Inc. 518 17th St., Suite 950 Denver, CO 80202 |
| |
Rental and Leasing Services
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Secured Loan | | | October 7, 2020 | | |
November 1, 2024
|
| |
Variable interest rate PRIME + 8.0% or Floor rate 11.3%; EOT 4.0%
|
| | | | 3,000 | | | | | | n/a | | | | | | n/a | | | | | | 2,992 | | | | | | 3,030 | | | ||
| | | | Secured Loan | | |
December 22, 2020
|
| | January 1, 2025 | | |
Variable interest rate PRIME + 8.0% or Floor rate 11.3%; EOT 4.0%
|
| | | | 3,000 | | | | | | n/a | | | | | | n/a | | | | | | 2,969 | | | | | | 2,997 | | | ||
| | | | | | Equity | | | January 22, 2021 | | | n/a | | |
Preferred Series B (15)
|
| | | | n/a | | | | | | 135,641 | | | | | | n/a | | | | | | 500 | | | | | | 503 | | |
| | | | | | Warrant | | | October 7, 2020 | | | October 7, 2030 | | |
Common Stock; Stike Price $0.29
|
| | | | n/a | | | | | | 106,735 | | | | | | n/a | | | | | | 21 | | | | | | 249 | | |
| | | | | | Warrant | | |
December 22, 2020
|
| |
December 22, 2030
|
| |
Common Stock; Stike Price $0.29
|
| | | | n/a | | | | | | 110,860 | | | | | | n/a | | | | | | 34 | | | | | | 259 | | |
Total Maxwell Financial
Labs, Inc. |
| | | | | | | | | | | | | | | | | |
|
6,000
|
| | | | | | | | | | | | | | | |
|
6,516
|
| | | |
|
7,038
|
| |
Medical Sales Training
Holding Company 10004 Park Meadows Dr., Suite 214 Alone Tree, CO 80124 |
| |
Educational Services
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Secured Loan | | | | | | April 1, 2025 | | |
Variable interest rate PRIME + 8.8% or Floor rate 12.0%; EOT 12.5%
|
| | | | 6,000 | | | | | | n/a | | | | | | n/a | | | | | | 5,959 | | | | | | 5,998 | | | ||
| | | | Warrant | | | | | | March 18, 2031 | | |
Common Stock; Stike Price $7.74
|
| | | | n/a | | | | | | 3,232 | | | | | | n/a | | | | | | 21 | | | | | | 17 | | | ||
Total Medical Sales Training Holding Company
|
| | | | | | | | | | | | | | | | | |
|
6,000
|
| | | | | | | | | | | | | | | |
|
5,980
|
| | | |
|
6,015
|
| |
Miyoko’s Kitchen
2086 Marina Ave. Petaluma, CA 94954 |
| |
Manufacturing
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | |
Equipment Financing
|
| |
February 19, 2020
|
| |
September 1, 2022
|
| |
Fixed interest rate 8.8%;
EOT 9.0% |
| | | | 415 | | | | | | n/a | | | | | | n/a | | | | | | 470 | | | | | | 471 | | | ||
| | | |
Equipment Financing
|
| | August 27, 2020 | | | March 1, 2023 | | |
Fixed interest rate 8.9%;
EOT 9.0% |
| | | | 682 | | | | | | n/a | | | | | | n/a | | | | | | 731 | | | | | | 732 | | | ||
| | | | | |
Equipment Financing
|
| | February 5, 2021 | | |
September 1, 2023
|
| |
Fixed interest rate 8.5%;
EOT 9.0% |
| | | | 573 | | | | | | n/a | | | | | | n/a | | | | | | 590 | | | | | | 591 | | |
(Amounts presented in thousands, except number of shares or units.)
|
| |
Investment Date(4)
|
| |
Maturity Date
|
| |
Interest Rate(5)
|
| |
Principal
Amount(6) |
| |
Number
of Shares or Units |
| |
Percentage
of Class Held on a Fully Diluted Basis |
| |
Cost
|
| |
Fair
Value(7) |
| |||||||||||||||||||||
Portfolio Company(1)
|
| |
Industry(2)
|
| |
Type of
Investment(3) |
| |||||||||||||||||||||||||||||||||||||||
| | | | | |
Equipment Financing
|
| | June 25, 2021 | | |
December 1, 2023
|
| |
Fixed interest rate 8.9%;
EOT 9.0% |
| | | | 598 | | | | | | n/a | | | | | | n/a | | | | | | 598 | | | | | | 598 | | |
Total Miyoko’s Kitchen
|
| | | | | | | | | | | | | | | | | |
|
2,268
|
| | | | | | | | | | | | | | | |
|
2,389
|
| | | |
|
2,392
|
| |
Molekule, Inc.
1301 Folsom St. San Francisco, CA 94130 |
| |
Manufacturing
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | |
Equipment Financing
|
| | June 19, 2020 | | | January 1, 2024 | | |
Fixed interest rate 8.8%;
EOT 10.0% |
| | | | 2,149 | | | | | | n/a | | | | | | n/a | | | | | | 2,264 | | | | | | 2,275 | | | ||
| | | |
Equipment Financing
|
| |
September 29, 2020
|
| | April 1, 2024 | | |
Fixed interest rate 9.0%;
EOT 10.0% |
| | | | 468 | | | | | | n/a | | | | | | n/a | | | | | | 490 | | | | | | 492 | | | ||
| | | | | |
Equipment Financing
|
| |
December 18, 2020
|
| | July 1, 2024 | | |
Fixed interest rate 8.8%;
EOT 10.0% |
| | | | 766 | | | | | | n/a | | | | | | n/a | | | | | | 790 | | | | | | 792 | | |
| | | | | | Warrant | | | June 19, 2020 | | | June 19, 2030 | | |
Preferred Series C-1; Strike Price $3.12
|
| | | | n/a | | | | | | 32,051 | | | | | | n/a | | | | | | 16 | | | | | | 10 | | |
Total Molekule, Inc. | | | | | | | | | | | | | | | | | | |
|
3,383
|
| | | | | | | | | | | | | | | |
|
3,560
|
| | | |
|
3,569
|
| |
Orchard Technologies,
Inc. 31 West 27th St., 4th Floor New York, NY 10001 |
| |
Real Estate
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Secured Loan | | | March 11, 2021 | | | April 1, 2026 | | |
Fixed interest rate 9.0%;
EOT 10.0% |
| | |
|
5,000
|
| | | | | n/a | | | | | | n/a | | | | |
|
4,995
|
| | | |
|
5,038
|
| | ||
Oto Analytics, Inc.
135 Townsend St., #300 San Francisco, CA 94107 |
| |
Information
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Warrant | | | January 16, 2020 | | | August 31, 2028 | | |
Preferred Series B; Strike
Price $0.79 |
| | | | n/a | | | | | | 1,018,718 | | | | | | n/a | | | | |
|
295
|
| | | |
|
164
|
| | ||
PebblePost, Inc.
400 Lafayette St, 2nd Floor New York, NY 10003 |
| |
Professional, Scientific, and Technical Services
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Secured Loan | | | May 7, 2021 | | | June 1, 2025 | | |
Variable interest rate PRIME + 8.3% or Floor rate 11.5%; EOT 3.8%
|
| | | | 12,500 | | | | | | n/a | | | | | | n/a | | | | | | 12,337 | | | | | | 12,337 | | | ||
| | | | Warrant | | | May 7, 2021 | | | May 7, 2031 | | |
Common Stock; Strike
Price $0.75 |
| | | | n/a | | | | | | 657,343 | | | | | | n/a | | | | | | 68 | | | | | | 142 | | | ||
Total PebblePost, Inc. | | | | | | | | | | | | | | | | | | |
|
12,500
|
| | | | | | | | | | | | | | | |
|
12,405
|
| | | |
|
12,479
|
| |
Pendulum Therapeutics,
Inc. 933 20th St. San Francisco, CA 94107 |
| |
Professional, Scientific, and Technical Services
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | |
Equipment Financing
|
| | January 16, 2020 | | | May 1, 2023 | | |
Fixed interest rate 7.7%;
EOT 5.0% |
| | | | 278 | | | | | | n/a | | | | | | n/a | | | | | | 282 | | | | | | 285 | | | ||
| | | |
Equipment Financing
|
| | January 17, 2020 | | | August 1, 2023 | | |
Fixed interest rate 7.8%;
EOT 5.0% |
| | | | 1,712 | | | | | | n/a | | | | | | n/a | | | | | | 1,800 | | | | | | 1,844 | | | ||
| | | | | |
Equipment Financing
|
| | March 6, 2020 | | | October 1, 2023 | | |
Fixed interest rate 7.66%; EOT 5.0%
|
| | | | 513 | | | | | | n/a | | | | | | n/a | | | | | | 528 | | | | | | 542 | | |
| | | | | |
Equipment Financing
|
| | July 15, 2020 | | | February 1, 2024 | | |
Fixed interest rate 9.8%%; EOT 6.0%
|
| | | | 766 | | | | | | n/a | | | | | | n/a | | | | | | 785 | | | | | | 809 | | |
| | | | | | Warrant | | | June 1, 2020 | | | July 15, 2030 | | |
Preferred Series B; Strike
Price $1.90 |
| | | | n/a | | | | | | 36,842 | | | | | | n/a | | | | | | 36 | | | | | | 32 | | |
| | | | | | Warrant | | | January 16, 2020 | | | October 9, 2029 | | |
Preferred Series B; Strike
Price $1.90 |
| | | | n/a | | | | | | 55,263 | | | | | | n/a | | | | | | 44 | | | | | | 48 | | |
Total Pendulum Therapeutics, Inc.
|
| | | | | | | | | | | | | | | | | |
|
3,269
|
| | | | | | | | | | | | | | | |
|
3,475
|
| | | |
|
3,560
|
| |
Petal Card, Inc.
233 Spring St., Floor 3 New York, NY 10013 |
| |
Finance and Insurance
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Secured Loan | | | January 16, 2020 | | |
December 1, 2023
|
| |
Fixed interest rate 11.0%; EOT 3.0%
|
| | | | 10,000 | | | | | | n/a | | | | | | n/a | | | | | | 10,078 | | | | | | 10,004 | | | ||
| | | | Secured Loan | | | January 28, 2021 | | | January 1, 2024 | | |
Variable interest rate PRIME + 7.5% or Floor rate 11.5%
|
| | | | 3,052 | | | | | | n/a | | | | | | n/a | | | | | | 4,973 | | | | | | 5,230 | | | ||
| | | | | | Warrant | | | January 16, 2020 | | |
November 27, 2029
|
| |
Preferred Series B; Strike
Price $1.32 |
| | | | n/a | | | | | | 250,268 | | | | | | n/a | | | | | | 147 | | | | | | 471 | | |
| | | | | | Warrant | | | January 11, 2021 | | | January 11, 2031 | | |
Common Stock; Strike
Price $0.01 |
| | | | n/a | | | | | | 135,835 | | | | | | n/a | | | | | | 312 | | | | | | 384 | | |
Total Petal Card, Inc. | | | | | | | | | | | | | | | | | | |
|
13,052
|
| | | | | | | | | | | | | | | |
|
15,510
|
| | | |
|
16,089
|
| |
(Amounts presented in thousands, except number of shares or units.)
|
| |
Investment Date(4)
|
| |
Maturity Date
|
| |
Interest Rate(5)
|
| |
Principal
Amount(6) |
| |
Number
of Shares or Units |
| |
Percentage
of Class Held on a Fully Diluted Basis |
| |
Cost
|
| |
Fair
Value(7) |
| |||||||||||||||||||||
Portfolio Company(1)
|
| |
Industry(2)
|
| |
Type of
Investment(3) |
| |||||||||||||||||||||||||||||||||||||||
Portofino Labs, Inc.
1475 Veterans Blvd. Redwood City, CA 94063 |
| |
Retail Trade
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Secured Loan | | |
December 31, 2020
|
| | July 1, 2025 | | |
Variable interest rate PRIME + 8.3% or Floor rate 11.5%; EOT 4.0%
|
| | | | 2,000 | | | | | | n/a | | | | | | n/a | | | | | | 1,998 | | | | | | 2,010 | | | ||
| | | | Secured Loan | | | March 12, 2021 | | | October 1, 2025 | | |
Variable interest rate PRIME + 8.3% or Floor rate 11.5%; EOT 4.0%
|
| | | | 3,000 | | | | | | n/a | | | | | | n/a | | | | | | 2,858 | | | | | | 2,881 | | | ||
| | | | | | Secured Loan | | | April 1, 2021 | | |
November 1, 2025
|
| |
Variable interest rate PRIME + 8.3% or Floor rate 11.5%; EOT 4.0%
|
| | | | 2,000 | | | | | | n/a | | | | | | n/a | | | | | | 1,820 | | | | | | 1,820 | | |
| | | | | | Warrant | | |
December 31, 2020
|
| |
December 31, 2030
|
| |
Common Stock; Strike
Price $1.53 |
| | | | n/a | | | | | | 39,659 | | | | | | n/a | | | | | | 160 | | | | | | 321 | | |
| | | | | | Warrant | | | April 1, 2021 | | | April 1, 2031 | | |
Common Stock; Strike
Price $1.90 |
| | | | n/a | | | | | | 39,912 | | | | | | n/a | | | | | | 99 | | | | | | 131 | | |
Total Portofino Labs, Inc.
|
| | | | | | | | | | | | | | | | | |
|
7,000
|
| | | | | | | | | | | | | | | |
|
6,935
|
| | | |
|
7,163
|
| |
Project Frog, Inc.
99 Green St., 2nd Floor San Francisco, CA 94111 |
| |
Construction
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Secured Loan | | | April 30, 2020 | | | May 1, 2023 | | |
Fixed interest rate 12.0%
|
| | | | 4,128 | | | | | | n/a | | | | | | n/a | | | | | | 4,071 | | | | | | 3,673 | | | ||
| | | | Warrant | | | January 16, 2020 | | | July 26, 2026 | | |
Preferred Series AA; Strike Price $0.19
|
| | | | n/a | | | | | | 391,990 | | | | | | n/a | | | | | | 18 | | | | | | 1 | | | ||
| | | | | | Equity | | | January 16, 2020 | | | n/a | | |
Preferred Series AA-1(15)
|
| | | | n/a | | | | | | 8,118,527 | | | | | | 44.0% | | | | | | 702 | | | | | | 82 | | |
| | | | | | Equity | | | January 16, 2020 | | | n/a | | |
Preferred Series BB(15)
|
| | | | n/a | | | | | | 6,300,134 | | | | | | 45.0% | | | | | | 2,667 | | | | | | 891 | | |
Total Project Frog, Inc. (16)
|
| | | | | | | | | | | | | | | | | |
|
4,128
|
| | | | | | | | | | | | | | | |
|
7,458
|
| | | |
|
4,647
|
| |
Quip NYC, Inc.
45 Main St Brooklyn, NY 11201 |
| |
Manufacturing
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Secured Loan | | | March 9, 2021 | | | April 1, 2026 | | |
Variable interest rate PRIME + 8.0% or Floor rate 11.3%; EOT 2.0%
|
| | | | 17,500 | | | | | | n/a | | | | | | n/a | | | | | | 17,193 | | | | | | 17,350 | | | ||
| | | | Warrant | | | March 9, 2021 | | | March 9, 2031 | | |
Preferred Series A-1; Strike Price $48.46
|
| | | | n/a | | | | | | 10,833 | | | | | | n/a | | | | | | 204 | | | | | | 216 | | | ||
Total Quip NYC, Inc. | | | | | | | | | | | | | | | | | | |
|
17,500
|
| | | | | | | | | | | | | | | |
|
17,397
|
| | | |
|
17,566
|
| |
RapidMiner, Inc.
100 Summer St., Suite 1503 Boston, MA 02110 |
| |
Information
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Warrant | | | January 16, 2020 | | | March 25, 2029 | | |
Preferred Series C-1; Strike Price $60.22
|
| | | | n/a | | | | | | 11,624 | | | | | | n/a | | | | | | 528 | | | | | | 55 | | | ||
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 528 | | | | | | 55 | | |
Realty Mogul, Co.
10573 W Pico Blvd. Los Angeles, CA 90064 |
| |
Finance and Insurance
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Warrant | | | January 16, 2020 | | |
December 18, 2027
|
| |
Preferred Series B; Strike
Price $3.88 |
| | | | n/a | | | | | | 234,421 | | | | | | n/a | | | | |
|
285
|
| | | |
|
25
|
| | ||
Reciprocity, Inc.
755 Sansome St., 6th Floor San Francisco, CA 94111 |
| |
Professional, Scientific, and Technical Services
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Secured Loan | | | September 25, 2020 | | | October 1, 2024 | | |
Variable interest rate PRIME + 8.0% or Floor rate 11.3%; EOT 2.0%
|
| | | | 10,000 | | | | | | n/a | | | | | | n/a | | | | | | 9,918 | | | | | | 9,896 | | | ||
| | | | Secured Loan | | | April 29, 2021 | | | May 1, 2025 | | |
Variable interest rate PRIME + 8.0% or Floor rate 11.3%; EOT 2.0%
|
| | | | 5,000 | | | | | | n/a | | | | | | n/a | | | | | | 4,955 | | | | | | 4,955 | | | ||
| | | | | | Warrant | | | September 25, 2020 | | | September 25, 2030 | | |
Common Stock; Strike
Price $4.17 |
| | | | n/a | | | | | | 114,678 | | | | | | n/a | | | | | | 99 | | | | | | 109 | | |
| | | | | | Warrant | | | April 29, 2021 | | | April 29, 2031 | | |
Common Stock; Strike
Price $1.90 |
| | | | n/a | | | | | | 57,195 | | | | | | n/a | | | | | | 54 | | | | | | 54 | | |
Total Reciprocity, Inc. | | | | | | | | | | | | | | | | | | |
|
15,000
|
| | | | | | | | | | | | | | | |
|
15,026
|
| | | |
|
15,014
|
| |
Resilinc, Inc.
1900 McCarthy Blvd. #305 Milpitas, CA 95035 |
| |
Professional, Scientific, and Technical Services
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Warrant | | | January 16, 2020 | | |
December 15, 2025
|
| |
Preferred Series A; Strike Price $0.51
|
| | | | n/a | | | | | | 589,275 | | | | | | n/a | | | | |
|
40
|
| | | |
|
1
|
| |
(Amounts presented in thousands, except number of shares or units.)
|
| |
Investment Date(4)
|
| |
Maturity Date
|
| |
Interest Rate(5)
|
| |
Principal
Amount(6) |
| |
Number
of Shares or Units |
| |
Percentage
of Class Held on a Fully Diluted Basis |
| |
Cost
|
| |
Fair
Value(7) |
| |||||||||||||||||||||
Portfolio Company(1)
|
| |
Industry(2)
|
| |
Type of
Investment(3) |
| |||||||||||||||||||||||||||||||||||||||
Rigetti & Co, Inc.
2929 7th St Berkeley, CA 94710 |
| |
Information
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Secured Loan | | | March 10, 2021 | | | April 1, 2025 | | |
Variable interest rate PRIME + 7.5% or Floor rate 11.0%; EOT 2.8%
|
| | | | 12,000 | | | | | | n/a | | | | | | n/a | | | | | | 11,784 | | | | | | 11,888 | | | ||
| | | | Secured Loan | | | May 18, 2021 | | | June 1, 2025 | | |
Variable interest rate PRIME + 7.5% or Floor rate 11.0%; EOT 2.8%
|
| | | | 8,000 | | | | | | n/a | | | | | | n/a | | | | | | 7,821 | | | | | | 7,822 | | | ||
| | | | | | Warrant | | | May 18, 2021 | | | May 18, 2031 | | |
Common Stock; Strike
Price $0.21 |
| | | | n/a | | | | | | 995,099 | | | | | | n/a | | | | | | 506 | | | | | | 560 | | |
Total Rigetti & Co, Inc.
|
| | | | | | | | | | | | | | | | | |
|
20,000
|
| | | | | | | | | | | | | | | |
|
20,111
|
| | | |
|
20,270
|
| |
Robotany, Inc.
401 Bingham St. Pittsburgh, PA 15203 |
| |
Agriculture, Forestry, Fishing and Hunting
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | |
Equipment Financing
|
| | January 16, 2020 | | | January 1, 2024 | | |
Fixed interest rate 7.6%;
EOT 22.0% |
| | | | 1,456 | | | | | | n/a | | | | | | n/a | | | | | | 1,624 | | | | | | 1,612 | | | ||
| | | | Warrant | | | January 16, 2020 | | | July 19, 2029 | | |
Common Stock; Strike
Price $0.26 |
| | | | n/a | | | | | | 262,870 | | | | | | n/a | | | | | | 128 | | | | | | 84 | | | ||
Total Robotany, Inc. | | | | | | | | | | | | | | | | | | |
|
1,456
|
| | | | | | | | | | | | | | | |
|
1,752
|
| | | |
|
1,696
|
| |
SBG Labs, Inc.
1288 Hammerwood Ave. Sunnyvale, CA 94089 |
| |
Manufacturing
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Warrant | | | January 16, 2020 | | | June 29, 2023 | | |
Preferred Series A-1; Strike Price $0.70
|
| | | | n/a | | | | | | 42,857 | | | | | | n/a | | | | | | 13 | | | | | | — | | | ||
| | | | Warrant | | | January 16, 2020 | | |
September 18, 2024
|
| |
Preferred Series A-1; Strike Price $0.70
|
| | | | n/a | | | | | | 25,714 | | | | | | n/a | | | | | | 8 | | | | | | — | | | ||
| | | | | | Warrant | | | January 16, 2020 | | | January 14, 2024 | | |
Preferred Series A-1; Strike Price $0.70
|
| | | | n/a | | | | | | 21,492 | | | | | | n/a | | | | | | 7 | | | | | | — | | |
| | | | | | Warrant | | | January 16, 2020 | | | March 24, 2025 | | |
Preferred Series A-1; Strike Price $0.70
|
| | | | n/a | | | | | | 12,155 | | | | | | n/a | | | | | | 4 | | | | | | — | | |
| | | | | | Warrant | | | January 16, 2020 | | |
October 10, 2023
|
| |
Preferred Series A-1; Strike Price $0.70
|
| | | | n/a | | | | | | 11,150 | | | | | | n/a | | | | | | 4 | | | | | | — | | |
| | | | | | Warrant | | | January 16, 2020 | | | May 6, 2024 | | |
Preferred Series A-1; Strike Price $0.70
|
| | | | n/a | | | | | | 11,145 | | | | | | n/a | | | | | | 4 | | | | | | — | | |
| | | | | | Warrant | | | January 16, 2020 | | | June 9, 2024 | | |
Preferred Series A-1; Strike Price $0.70
|
| | | | n/a | | | | | | 7,085 | | | | | | n/a | | | | | | 2 | | | | | | — | | |
| | | | | | Warrant | | | January 16, 2020 | | | May 20, 2024 | | |
Preferred Series A-1; Strike Price $0.70
|
| | | | n/a | | | | | | 342,857 | | | | | | n/a | | | | | | 110 | | | | | | — | | |
| | | | | | Warrant | | | January 16, 2020 | | | March 26, 2025 | | |
Preferred Series A-1; Strike Price $0.70
|
| | | | n/a | | | | | | 200,000 | | | | | | n/a | | | | | | 65 | | | | | | — | | |
Total SBG Labs, Inc. | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
217
|
| | | |
|
—
|
| |
Seaon Environmental, LLC
2055 E Warner Rd. Tempe, AZ 85284 |
| |
Administrative and Support and Waste Management and Remediation Services
|
| | | | | | |||||||||||||||||||||||||||||||||||||
| | | |
Equipment Financing
|
| | January 16, 2020 | | | January 1, 2023 | | |
Fixed interest rate 9.0%;
EOT 12.0% |
| | |
|
1,636
|
| | | | | n/a | | | | | | n/a | | | | |
|
1,951
|
| | | |
|
1,947
|
| | ||
Smule, Inc.
139 Townsend St., Suite 300 San Francisco, CA 94107 |
| |
Information
|
| | | | | | | | | ||||||||||||||||||||||||||||||||||
| | | | Secured Loan | | | July 1, 2020 | | | January 1, 2022 | | |
Fixed interest rate 0.0% (1)
|
| | |
|
69
|
| | | | | n/a | | | | | | n/a | | | | |
|
69
|
| | | |
|
69
|
| | ||
Store Intelligence
369 Pine St., Suite 103 San Francisco, CA 94104 |
| |
Manufacturing
|
| | | | | | | | | | |||||||||||||||||||||||||||||||||
| | | | Secured Loan | | | May 2, 2020 | | | June 1, 2024 | | |
Fixed interest rate 12.0%; EOT 7.8%
|
| | | | 12,001 | | | | | | n/a | | | | | | n/a | | | | | | 12,393 | | | | | | 11,795 | | | ||
| | | | | | Equity | | | May 2, 2020 | | | n/a | | |
Series A
|
| | | | n/a | | | | | | 1,430,000 | | | | | | 12.90% | | | | | | 608 | | | | | | — | | |
Total Store Intelligence
|
| | | | | | | | | | | | | | | | | |
|
12,001
|
| | | | | | | | | | | | | | | |
|
13,001
|
| | | |
|
11,795
|
| |
Sun Basket, Inc.
1170 Olinder Ct. San Jose, CA 95122 |
| |
Professional, Scientific, and Technical Services
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Secured Loan | | |
December 31, 2020
|
| |
December 1, 2024
|
| |
Fixed interest rate 11.8%; EOT 5.0%
|
| | | | 18,375 | | | | | | n/a | | | | | | n/a | | | | | | 18,126 | | | | | | 18,269 | | | ||
| | | | Warrant | | | January 16, 2020 | | | October 5, 2027 | | |
Preferred Series C-2; Strike Price $6.02
|
| | | | n/a | | | | | | 249,306 | | | | | | n/a | | | | | | 111 | | | | | | 167 | | |
(Amounts presented in thousands, except number of shares or units.)
|
| |
Investment Date(4)
|
| |
Maturity Date
|
| |
Interest Rate(5)
|
| |
Principal
Amount(6) |
| |
Number
of Shares or Units |
| |
Percentage
of Class Held on a Fully Diluted Basis |
| |
Cost
|
| |
Fair
Value(7) |
| |||||||||||||||||||||
Portfolio Company(1)
|
| |
Industry(2)
|
| |
Type of
Investment(3) |
| |||||||||||||||||||||||||||||||||||||||
| | | | | | Warrant | | |
December 31, 2020
|
| |
December 29, 2032
|
| | | | | | | n/a | | | | | | 118,678 | | | | | | n/a | | | | | | 545 | | | | | | 499 | | |
Total Sun Basket, Inc. | | | | | | | | | | | | | | | | | | |
|
18,375
|
| | | | | | | | | | | | | | | |
|
18,782
|
| | | |
|
18,935
|
| |
Super73, Inc.
16591 Noyes Ave. Irvine, CA 92606 |
| |
Retail Trade
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Secured Loan | | |
December 31, 2020
|
| | January 1, 2025 | | |
Variable interest rate PRIME + 7.3% or Floor rate 11.8%; EOT 4.0%
|
| | | | 5,500 | | | | | | n/a | | | | | | n/a | | | | | | 5,470 | | | | | | 5,519 | | | ||
| | | | Warrant | | |
December 31, 2020
|
| |
December 31, 2030
|
| |
Common Stock; Strike
Price $3.16 |
| | | | n/a | | | | | | 177,305 | | | | | | n/a | | | | | | 105 | | | | | | 68 | | | ||
Total Super73, Inc. | | | | | | | | | | | | | | | | | | |
|
5,500
|
| | | | | | | | | | | | | | | |
|
5,575
|
| | | |
|
5,587
|
| |
Tarana Wireless, Inc.
590 Alder Dr. Milpitas, CA 95035 |
| |
Manufacturing
|
| | | | | | | | | ||||||||||||||||||||||||||||||||||
| | | | Secured Loan | | | June 30, 2021 | | | July 1, 2025 | | |
Variable interest rate PRIME + 8.0% or Floor rate 11.5%; EOT 4.5%
|
| | | | 18,500 | | | | | | n/a | | | | | | n/a | | | | | | 17,353 | | | | | | 17,353 | | | ||
| | | | Warrant | | | June 30, 2021 | | | June 30, 2031 | | |
Common Stock; Strike
Price $0.19 |
| | | | n/a | | | | | | 5,027,629 | | | | | | n/a | | | | | | 967 | | | | | | 967 | | | ||
Total Tarana Wireless, Inc.
|
| | | | | | | | | | | | | | | | | |
|
18,500
|
| | | | | | | | | | | | | | | |
|
18,320
|
| | | |
|
18,320
|
| |
The Fynder Group, Inc.
815 W Pershing Rd., Unit 4 Chicago, IL 60609 |
| |
Manufacturing
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | |
Equipment Financing
|
| |
October 14, 2020
|
| | May 1, 2024 | | |
Fixed interest rate 9.1%;
EOT 10.0% |
| | | | 582 | | | | | | n/a | | | | | | n/a | | | | | | 592 | | | | | | 594 | | | ||
| | | | Warrant | | |
October 14, 2020
|
| |
October 14, 2030
|
| |
Common Stock; Strike
Price $0.49 |
| | | | n/a | | | | | | 107,190 | | | | | | n/a | | | | | | 201 | | | | | | 1,176 | | | ||
Total The Fynder Group, Inc.
|
| | | | | | | | | | | | | | | | | |
|
582
|
| | | | | | | | | | | | | | | |
|
793
|
| | | |
|
1,770
|
| |
Trendly, Inc.
260 W 35th St., Suite 700 New York, NY 10001 |
| |
Retail Trade
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Warrant | | | January 16, 2020 | | | August 10, 2026 | | |
Preferred Series A; Strike Price $1.14
|
| | |
|
n/a
|
| | | | | 245,506 | | | | | | n/a | | | | |
|
222
|
| | | |
|
154
|
| | ||
UnTuckIt, Inc.
110 Greene St. New York, NY 10012 |
| |
Retail Trade
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Secured Loan | | | January 16, 2020 | | | June 1, 2025 | | |
Fixed interest rate 12.0%; EOT 5.0%
|
| | |
|
15,000
|
| | | | | n/a | | | | | | n/a | | | | |
|
15,800
|
| | | |
|
15,075
|
| | ||
Utility Associates, Inc.
250 E Ponce de Leon Ave. #700 Decatur, GA 30030 |
| |
Professional, Scientific, and Technical Services
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Secured Loan(12) | | | January 16, 2020 | | | September 30, 2023 | | |
Fixed interest rate 11.0%
|
| | | | 750 | | | | | | — | | | | | | n/a | | | | | | 830 | | | | | | 603 | | | ||
| | | | Warrant | | | January 16, 2020 | | | June 30, 2025 | | |
Preferred Series A; Strike Price $4.54
|
| | | | n/a | | | | | | 92,511 | | | | | | n/a | | | | | | 55 | | | | | | 1 | | | ||
| | | | | | Warrant | | | January 16, 2020 | | | May 1, 2026 | | |
Preferred Series A; Strike Price $4.54
|
| | | | n/a | | | | | | 60,000 | | | | | | n/a | | | | | | 36 | | | | | | — | | |
| | | | | | Warrant | | | January 16, 2020 | | | May 22, 2027 | | |
Preferred Series A; Strike Price $4.54
|
| | | | n/a | | | | | | 200,000 | | | | | | n/a | | | | | | 120 | | | | | | — | | |
Total Utility Associates,
Inc. |
| | | | | | | | | | | | | | | | | |
|
750
|
| | | | | | | | | | | | | | | |
|
1,041
|
| | | |
|
604
|
| |
Vertical
Communications, Inc. 3140 De La Cruz Blvd., Suite 110 Santa Clara, CA 95054 |
| |
Manufacturing
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Secured Loan | | | May 1, 2020 | | |
November 1, 2024
|
| |
Fixed interest rate 9.5%;
EOT 26.4% |
| | | | 12,000 | | | | | | n/a | | | | | | n/a | | | | | | 13,385 | | | | | | 13,148 | | | ||
| | | | Secured Loan | | | June 18, 2020 | | | July 1, 2022 | | |
Fixed interest 9.5%
|
| | | | 565 | | | | | | n/a | | | | | | n/a | | | | | | 565 | | | | | | 571 | | | ||
| | | | | | Warrant(9) | | | January 16, 2020 | | | July 11, 2026 | | |
Preferred Series A; Strike Price $1.00
|
| | | | — | | | | | | 828,479 | | | | | | n/a | | | | | | — | | | | | | — | | |
| | | | | | Equity(9) | | | January 16, 2020 | | | na | | |
Preferred Stock Series 1
|
| | | | — | | | | | | 3,892,485 | | | | | | 98.43% | | | | | | — | | | | | | — | | |
| | | | | | Equity | | | January 16, 2020 | | | | | |
Convertible Notes(11)
|
| | | | 5,500 | | | | | | — | | | | | | n/a | | | | | | 3,966 | | | | | | 2,405 | | |
Total Vertical Communications, Inc.(16)
|
| | | | | | | | | | | | | | | | | |
|
18,065
|
| | | | | | | | | | | | | | | |
|
17,916
|
| | | |
|
16,124
|
| |
(Amounts presented in thousands, except number of shares or units.)
|
| |
Investment Date(4)
|
| |
Maturity Date
|
| |
Interest Rate(5)
|
| |
Principal
Amount(6) |
| |
Number
of Shares or Units |
| |
Percentage
of Class Held on a Fully Diluted Basis |
| |
Cost
|
| |
Fair
Value(7) |
| |||||||||||||||||||||
Portfolio Company(1)
|
| |
Industry(2)
|
| |
Type of
Investment(3) |
| |||||||||||||||||||||||||||||||||||||||
VitaCup, Inc.
10620 Treena St, Suite 100 San Diego, CA 92131 |
| |
Manufacturing
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Secured Loan | | | June 23, 2021 | | | July 1, 2025 | | |
Variable interest rate PRIME + 7.5% or Floor rate 11.5%; EOT 2.5%
|
| | | | 5,500 | | | | | | n/a | | | | | | n/a | | | | | | 5,438 | | | | | | 5,438 | | | ||
| | | | Warrant | | | June 23, 2021 | | | June 23, 2031 | | |
Preferred Series C; Strike Price $2.79
|
| | | | n/a | | | | | | 68,996 | | | | | | n/a | | | | | | 9 | | | | | | 7 | | | ||
Total VitaCup, Inc. | | | | | | | | | | | | | | | | | | |
|
5,500
|
| | | | | | | | | | | | | | | |
|
5,447
|
| | | |
|
5,445
|
| |
Wanderjaunt, Inc.
650 Mission St., Floor 3 San Francisco, CA 94105 |
| |
Real Estate
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | |
Equipment Financing
|
| | January 16, 2020 | | | June 1, 2023 | | |
Fixed interest rate 10.2%; EOT 12.0%
|
| | | | 314 | | | | | | n/a | | | | | | n/a | | | | | | 337 | | | | | | 328 | | | ||
| | | |
Equipment Financing
|
| | January 16, 2020 | | | August 1, 2023 | | |
Fixed interest rate 10.2%; EOT 12.0%
|
| | | | 1,016 | | | | | | n/a | | | | | | n/a | | | | | | 1,132 | | | | | | 1,115 | | | ||
Total Wanderjaunt, Inc.
|
| | | | | | | | | | | | | | | | | |
|
1,330
|
| | | | | | | | | | | | | | | |
|
1,469
|
| | | |
|
1,443
|
| |
Whip Networks, Inc.
1841 Centinela Ave Santa Monica, CA 90404 |
| |
Information
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Secured Loan | | | June 14, 2021 | | | July 1, 2025 | | |
Variable interest rate PRIME + 7.8% or Floor rate 11.0%; EOT 3.5%
|
| | |
|
5,000
|
| | | | | n/a | | | | | | n/a | | | | |
|
4,953
|
| | | |
|
4,953
|
| | ||
WorkWell Prevention &
Care 11 E. Superior, Suite 410 Duluth, MN 55802 |
| |
Health Care and Social Assistance
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Secured Loan | | | January 16, 2020 | | | March 1, 2024 | | |
Fixed interest rate 8.2%;
EOT 10% |
| | | | 3,370 | | | | | | n/a | | | | | | n/a | | | | | | 3,632 | | | | | | 3,597 | | | ||
| | | | Secured Loan | | | January 16, 2020 | | | March 1, 2024 | | |
Fixed interest rate 8.0%;
EOT 10% |
| | | | 700 | | | | | | n/a | | | | | | n/a | | | | | | 726 | | | | | | 692 | | | ||
| | | | | | Equity | | | January 16, 2020 | | | na | | |
Common Stock
|
| | | | n/a | | | | | | 7,000,000 | | | | | | 88.5% | | | | | | 51 | | | | | | 500 | | |
| | | | | | Equity | | | January 16, 2020 | | | na | | |
Preferred Series P(15)
|
| | | | n/a | | | | | | 3,450 | | | | | | 100.0% | | | | | | 3,450 | | | | | | — | | |
| | | | | | Equity | | | | | | January 16, 2020 | | |
Convertible Notes(11)
|
| | | | 2,470 | | | | | | — | | | | | | n/a | | | | | | 2,519 | | | | | | 1,637 | | |
Total WorkWell
Prevention & Care(16) |
| | | | | | | | | | | | | | | | | |
|
6,540
|
| | | | | | | | | | | | | | | |
|
10,378
|
| | | |
|
6,426
|
| |
Yellowbrick, Inc.
15 W. 38th St., 10th Floor New York, NY 10018 |
| |
Health Care and Social Assistance
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | | Secured Loan | | | February 1, 2021 | | |
September 1, 2025
|
| |
Variable interest rate PRIME + 8.3% or Floor rate 11.5%; EOT 5.0%
|
| | | | 7,500 | | | | | | n/a | | | | | | n/a | | | | | | 7,514 | | | | | | 7,581 | | | ||
| | | | Warrant | | | January 16, 2020 | | |
September 28, 2028
|
| |
Common Stock; Strike
Price $0.90 |
| | | | n/a | | | | | | 222,222 | | | | | | n/a | | | | | | 120 | | | | | | 551 | | | ||
Total Qubed, Inc. dba Yellowbrick
|
| | | | | | | | | | | | | | | | | |
|
7,500
|
| | | | | | | | | | | | | | | |
|
7,634
|
| | | |
|
8,132
|
| |
Zosano Pharma
Corporation 34790 Ardentech Ct. Fremont, CA 94555 |
| |
Pharmaceutical
|
| | | | | | | | |||||||||||||||||||||||||||||||||||
| | | |
Equipment Financing
|
| | January 16, 2020 | | | April 1, 2022 | | |
Fixed interest rate 9.4%;
EOT 12.0% |
| | | | 1,385 | | | | | | n/a | | | | | | n/a | | | | | | 1,950 | | | | | | 1,833 | | | ||
| | | |
Equipment Financing
|
| | January 16, 2020 | | | July 1, 2022 | | |
Fixed interest rate 9.7%;
EOT 12.0% |
| | | | 1,025 | | | | | | n/a | | | | | | n/a | | | | | | 1,325 | | | | | | 1,256 | | | ||
| | | | | |
Equipment Financing
|
| | January 16, 2020 | | | January 1, 2023 | | |
Fixed interest rate 9.9%;
EOT 12.0% |
| | | | 1,235 | | | | | | n/a | | | | | | n/a | | | | | | 1,446 | | | | | | 1,399 | | |
| | | | | |
Equipment Financing
|
| | January 16, 2020 | | | April 1, 2023 | | |
Fixed interest rate 9.9%;
EOT 12.0% |
| | | | 1,424 | | | | | | n/a | | | | | | n/a | | | | | | 1,611 | | | | | | 1,578 | | |
| | | | | |
Equipment Financing
|
| | January 16, 2020 | | | May 1, 2023 | | |
Fixed interest rate 10.5%; EOT 12.0%
|
| | | | 1,070 | | | | | | n/a | | | | | | n/a | | | | | | 1,205 | | | | | | 1,176 | | |
| | | | | | Warrant | | | January 16, 2020 | | |
September 25, 2025
|
| |
Common Stock; Strike
Price $3.59(8) |
| | | | n/a | | | | | | 75,000 | | | | | | n/a | | | | | | 69 | | | | | | 36 | | |
Total Zosano Pharma Corporation
|
| | | | | | | | | | | | | | | | | |
|
6,139
|
| | | | | | | | | | | | | | | |
|
7,606
|
| | | |
|
7,278
|
| |
Total Investment in Securities(17)
|
| | | | | | | | | | | | | | | | | | $ | 535,637 | | | | | | | | | | | | | | | | | $ | 574,555 | | | | | $ | 597,696 | | |
| | | | | | | | |
Example 1 – 10% Offering
at 10% Discount(1) |
| |
Example 2 – 25% Offering
at 15% Discount(1) |
| |
Example 3 – 25% Offering
at 100% Discount(1) |
| |||||||||||||||||||||||||||
| | |
Prior to Sale
Below NAV Per Share |
| |
Following
Sale |
| |
Percent
Change |
| |
Following
Sale |
| |
Percent
Change |
| |
Following
Sale |
| |
Percent
Change |
| |||||||||||||||||||||
Offering Price | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Price per Share to Public
|
| | | | — | | | | | $ | 11.37 | | | | | | — | | | | | $ | 10.74 | | | | | | — | | | | | $ | — | | | | | | — | | |
Net Proceeds per Share to Issuer
|
| | | | — | | | | | $ | 10.80 | | | | | | — | | | | | $ | 10.20 | | | | | | — | | | | | $ | — | | | | | | — | | |
Increase in Shares and Decrease to NAV Per Share
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Shares Outstanding
|
| | | | 25,000,000 | | | | | | 27,500,000 | | | | | | 10.00% | | | | | | 31,250,000 | | | | | | 25.00% | | | | | | 31,250,000 | | | | | | 25.00% | | |
NAV per Share
|
| | | $ | 12.00 | | | | | $ | 11.89 | | | | | | -0.92% | | | | | $ | 11.64 | | | | | | -3.00% | | | | | $ | 9.60 | | | | | | -20.00% | | |
Dilution to Nonparticipating Stockholder A | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Share Dilution | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shares Held by Stockholder A
|
| | | | 250,000 | | | | | | 250,000 | | | | | | — | | | | | | 250,000 | | | | | | — | | | | | | 250,000 | | | | | | — | | |
Percentage of Shares Held by
Stockholder A |
| | | | 1.00% | | | | | | 0.91% | | | | | | -9.09% | | | | | | 0.80% | | | | | | -20.00% | | | | | | 0.80% | | | | | | -20.00% | | |
NAV Dilution | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total NAV Held by Stockholder A
|
| | | $ | 3,000,000 | | | | | $ | 2,972,500 | | | | | | -0.92% | | | | | $ | 2,910,000 | | | | | | -3.00% | | | | | $ | 2,400,000 | | | | | | -20.00% | | |
Total Investment by Stockholder A (Assumed
to be $12.00 per Share) |
| | | $ | 3,000,000 | | | | | $ | 3,000,000 | | | | | | — | | | | | $ | 3,000,000 | | | | | | — | | | | | $ | 3,000,000 | | | | | | — | | |
Total Dilution to Stockholder A (Change in Total NAV Held by Stockholder)
|
| | | | — | | | | | $ | -27,500 | | | | | | — | | | | | $ | -90,000 | | | | | | — | | | | | $ | -600,000 | | | | | | — | | |
NAV Dilution Per Share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NAV per Share Held by Stockholder A
|
| | | | — | | | | | $ | 11.89 | | | | | | — | | | | | $ | 11.64 | | | | | | — | | | | | $ | 9.60 | | | | | | — | | |
Investment per Share Held by
Stockholder A |
| | | $ | 12.00 | | | | | $ | 12.00 | | | | | | — | | | | | $ | 12.00 | | | | | | — | | | | | $ | 12.00 | | | | | | — | | |
NAV Dilution per Share Experienced by Stockholder A (NAV per Share Less Investment per Share)
|
| | | | — | | | | | $ | -0.11 | | | | | | — | | | | | $ | -0.36 | | | | | | — | | | | | $ | -2.40 | | | | | | — | | |
Percentage NAV Dilution Experienced by Stockholder A (NAV Dilution per Share Divided by Investment per Share)
|
| | | | — | | | | | | — | | | | | | -0.92% | | | | | | — | | | | | | -3.00% | | | | | | — | | | | | | -20.00% | | |
| | |
Prior to Sale Below
NAV Per Share |
| |
50% Participation
|
| |
150% Participation
|
| |||||||||||||||||||||
|
Following
Sale |
| |
Percent
Change |
| |
Following
Sale |
| |
Percent
Change |
| ||||||||||||||||||||
Offering Price | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Price per Share to Public
|
| | | | — | | | | | $ | 10.74 | | | | | | — | | | | | $ | 10.74 | | | | | | — | | |
Net Proceeds per Share to Issuer
|
| | | | — | | | | | $ | 10.20 | | | | | | — | | | | | $ | 10.20 | | | | | | — | | |
Increase in Shares and Decrease to NAV Per
Share |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Shares Outstanding
|
| | | | 25,000,000 | | | | | | 31,250,000 | | | | | | 25.00% | | | | | | 31,250,000 | | | | | | 25.00% | | |
NAV per Share
|
| | | $ | 12.00 | | | | | $ | 11.64 | | | | | | -3.00% | | | | | $ | 11.64 | | | | | | -3.00% | | |
Dilution/Accretion to Participating Stockholder A
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Share Dilution/Accretion | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shares Held by Stockholder A
|
| | | | 250,000 | | | | | | 281,250 | | | | | | — | | | | | | 343,750 | | | | | | — | | |
Percentage of Shares Held by
Stockholder A |
| | | | 1.00% | | | | | | 0.90% | | | | | | — | | | | | | 1.10% | | | | | | — | | |
NAV Dilution/Accretion | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total NAV Held by Stockholder A
|
| | | $ | 3,000,000 | | | | | $ | 3,273,750 | | | | | | 9.13% | | | | | $ | 4,001,250 | | | | | | 33.38% | | |
Total Investment by Stockholder A (Assumed to be $12.00 per Share on Shares Held Prior to Sale)
|
| | | $ | 3,000,000 | | | | | $ | 3,335,526 | | | | | | — | | | | | $ | 4,006,579 | | | | | | — | | |
Total Dilution/Accretion to Stockholder A
(Total NAV Less Total Investment) |
| | | | — | | | | | $ | -61,776 | | | | | | — | | | | | $ | -5,329 | | | | | | — | | |
NAV Dilution/Accretion per Share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NAV per Share Held by Stockholder A
|
| | | | — | | | | | $ | 11.64 | | | | | | — | | | | | $ | 11.64 | | | | | | — | | |
Investment per Share Held by Stockholder
A (Assumed to be $12.00 per Share on Shares Held Prior to Sale) |
| | | $ | 12.00 | | | | | $ | 11.86 | | | | | | -1.17% | | | | | $ | 11.66 | | | | | | -2.83% | | |
NAV Dilution/Accretion per Share
Experienced by Stockholder A (NAV per Share Less Investment per Share) |
| | | | — | | | | | $ | -0.22 | | | | | | — | | | | | $ | -0.02 | | | | | | — | | |
Percentage NAV Dilution/Accretion
Experienced by Stockholder A (NAV Dilution/Accretion per Share Divided by Investment per Share) |
| | | | — | | | | | | — | | | | | | -1.83% | | | | | | — | | | | | | -0.17% | | |
| | |
Prior to Sale
Below NAV Per Share |
| |
Example 1 – 10% Offering
at 10% Discount(1) |
| |
Example 2 – 25% Offering
at 15% Discount(1) |
| |
Example 3 – 25% Offering
at 100% Discount(1) |
| ||||||||||||||||||||||||||||||
|
Following
Sale |
| |
Percent
Change |
| |
Following
Sale |
| |
Percent
Change |
| |
Following
Sale |
| |
Percent
Change |
| ||||||||||||||||||||||||||
Offering Price | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Price per Share to Public
|
| | | | — | | | | | $ | 11.37 | | | | | | — | | | | | $ | 10.74 | | | | | | — | | | | | $ | — | | | | | | — | | |
Net Proceeds per Share to Issuer
|
| | | | — | | | | | $ | 10.80 | | | | | | — | | | | | $ | 10.20 | | | | | | — | | | | | $ | — | | | | | | — | | |
Increase in Shares and Decrease to NAV Per Share
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Shares Outstanding
|
| | | | 25,000,000 | | | | | | 27,500,000 | | | | | | 10.00% | | | | | | 31,250,000 | | | | | | 25.00% | | | | | | 31,250,000 | | | | | | 25.00% | | |
NAV per Share
|
| | | $ | 12.00 | | | | | $ | 11.89 | | | | | | -0.92% | | | | | $ | 11.64 | | | | | | -3.00% | | | | | $ | 9.60 | | | | | | -20.00% | | |
Accretion to Participating Investor A | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Share Accretion | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shares Held by Investor A
|
| | | | — | | | | | | 25,000 | | | | | | — | | | | | | 62,500 | | | | | | — | | | | | | 62,500 | | | | | | — | | |
Percentage of Shares Held by Investor A
|
| | | | — | | | | | | 0.09% | | | | | | — | | | | | | 0.20% | | | | | | — | | | | | | 0.20% | | | | | | — | | |
NAV Accretion | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total NAV Held by Investor A
|
| | | | — | | | | | $ | 297,250 | | | | | | — | | | | | $ | 727,500 | | | | | | — | | | | | $ | 600,000 | | | | | | — | | |
Total Investment by Investor A (At Price to Public)
|
| | | | — | | | | | $ | 284,211 | | | | | | — | | | | | $ | 671,053 | | | | | | — | | | | | $ | — | | | | | | — | | |
Total Accretion to Investor A (Total NAV Less
Total Investment) |
| | | | — | | | | | $ | 13,039 | | | | | | — | | | | | $ | 56,447 | | | | | | — | | | | | $ | 600,000 | | | | | | — | | |
NAV Accretion Per Share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
NAV per Share Held by Investor A
|
| | | | — | | | | | $ | 11.89 | | | | | | — | | | | | $ | 11.64 | | | | | | — | | | | | $$ | 9.60 | | | | | | — | | |
Investment per Share Held by Investor A
|
| | | | — | | | | | $ | 11.37 | | | | | | — | | | | | $ | 10.74 | | | | | | — | | | | | $ | — | | | | | | — | | |
NAV Accretion per Share Experienced by
Investor A (NAV per Share Less Investment per Share) |
| | | | — | | | | | $ | 0.52 | | | | | | — | | | | | $ | 0.90 | | | | | | — | | | | | $ | 9.60 | | | | | | — | | |
Percentage NAV Accretion Experienced by Investor A (NAV Accretion per Share Divided by Investment per Share)
|
| | | | — | | | | | | — | | | | | | 4.57% | | | | | | — | | | | | | 8.4% | | | | | | — | | | | | | — | | |
Title of Class
|
| |
Amount
Authorized |
| |
Amount Held by
Us or for Our Account |
| |
Amount
Outstanding Exclusive of Amount Held by Us or for Our Account |
| |||||||||
Common Stock
|
| | | | 200,000,000 | | | | | | — | | | | | | 26,554,664 | | |
| Goldman Sachs & Co. LLC | | |
Keefe, Bruyette & Woods
|
|
| | | |
A Stifel Company
|
|