UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
⌧ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the Quarterly Period Ended September 30, 2021
OR
◻ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
Commission file number: 000-56139
TRINITY CAPITAL INC.
(Exact name of registrant as specified in its charter)
Maryland | 35-2670395 |
(State or other jurisdiction of incorporation or | (IRS Employer Identification No.) |
1 N. 1st Street | 85004 |
(Address of principal executive offices) | (Zip Code) |
(480) 374-5350
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
Title of Each Class |
| Trading Symbol(s) |
| Name of each exchange on which registered |
Common Stock, par value $0.001 per share | | TRIN | | Nasdaq Global Select Market |
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ⌧ No ◻
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ◻ No ◻
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer”, “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act:
Large accelerated filer | ◻ | Accelerated filer | ◻ |
Non-accelerated filer | ⌧ | Smaller reporting company | ◻ |
|
| Emerging growth company | ⌧ |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ◻
Indicate by check mark whether the registrant is a shell Company (as defined in Rule 12b-2 of the Act). Yes ◻ No ⌧
As of November 3, 2021, the registrant had 27,202,146 shares of common stock ($0.001 par value per share) outstanding.
TRINITY CAPITAL INC.
FORM 10-Q FOR THE QUARTER ENDED SEPTEMBER 30, 2021
TABLE OF CONTENTS
2
Item 1. Consolidated Financial Statements
TRINITY CAPITAL INC.
Consolidated Statements of Assets and Liabilities
(In thousands, except share and per share data)
|
| September 30, |
| December 31, | ||
| | 2021 | | 2020 | ||
|
| (Unaudited) | | | | |
ASSETS |
| |
|
| |
|
Investments at fair value: |
| |
|
| |
|
Control investments (cost of $37,934 and $57,072, respectively) | | $ | 30,672 | | $ | 48,730 |
Affiliate investments (cost of $41,475 and $20,653, respectively) | |
| 34,309 | |
| 27,650 |
Non-control / Non-affiliate investments (cost of $559,305 and $420,611, respectively) | |
| 612,265 | |
| 417,271 |
Total investments (cost of $638,714 and $498,336, respectively) | |
| 677,246 | |
| 493,651 |
Cash and cash equivalents | |
| 25,313 | |
| 44,656 |
Restricted cash | |
| 15,000 | |
| 16,445 |
Interest receivable | |
| 4,481 | |
| 3,468 |
Prepaid expenses | |
| 1,025 | |
| 744 |
Other assets | |
| 4,342 | |
| 744 |
Total assets | | $ | 727,407 | | $ | 559,708 |
| |
|
| |
|
|
LIABILITIES | |
|
| |
|
|
2026 Notes, net of $2,564, and $0, respectively, of unamortized deferred financing costs | | $ | 122,436 | | $ | — |
2025 Notes, net of $3,902, and $4,697, respectively, of unamortized deferred financing costs | |
| 121,098 | |
| 120,303 |
Convertible Notes, net of $2,650, and $3,448, respectively, of unamortized deferred financing costs and discount | | | 47,350 | | | 46,552 |
Credit Facility, net of $526 and $2,107, respectively, of unamortized deferred financing costs | | | 9,474 | | | 132,893 |
Distribution payable | | | 8,959 | | | 4,947 |
Security deposits | |
| 7,705 | |
| 7,874 |
Accounts payable, accrued expenses and other liabilities | |
| 11,379 | |
| 8,391 |
Total liabilities | |
| 328,401 | |
| 320,960 |
| |
|
| |
|
|
Commitments and contingencies (Note 6) | |
|
| |
|
|
| |
|
| |
|
|
NET ASSETS | |
|
| |
|
|
Common stock, $0.001 par value per share (200,000,000 authorized, 27,148,096 and 18,321,274 shares issued and outstanding as of September 30, 2021 and December 31, 2020, respectively) | |
| 27 | |
| 18 |
Paid-in capital in excess of par | |
| 370,442 | |
| 263,366 |
Distributable earnings/(accumulated loss) | |
| 28,537 | |
| (24,636) |
Total net assets | |
| 399,006 | |
| 238,748 |
Total liabilities and net assets | | $ | 727,407 | | $ | 559,708 |
NET ASSET VALUE PER SHARE | | $ | 14.70 | | $ | 13.03 |
See accompanying notes to consolidated financial statements.
3
Consolidated Statements of Operations
(In thousands, except share and per share data)
(Unaudited)
| | Three Months Ended | | Nine Months Ended | ||||||||
|
| September 30, 2021 |
| September 30, 2020 |
| September 30, 2021 |
| September 30, 2020 | ||||
INVESTMENT INCOME: |
| |
| | |
|
| |
| | |
|
Interest income: |
| |
| | |
|
| |
| | |
|
Control investments | | $ | 1,288 | | $ | 1,045 | | $ | 3,860 | | $ | 2,617 |
Affiliate investments | |
| 273 | |
| 144 | |
| 1,155 | |
| 876 |
Non-Control / Non-Affiliate investments | |
| 19,098 | |
| 11,372 | |
| 50,103 | |
| 33,322 |
Total interest income | | | 20,659 | | | 12,561 | | | 55,118 | | | 36,815 |
Fee income: | | | | | | | | | | | | |
Non-Control / Non-Affiliate investments | | | 1,131 | | | 965 | | | 3,468 | | | 2,808 |
Total fee income | | | 1,131 | | | 965 | | | 3,468 | | | 2,808 |
Total investment income | |
| 21,790 | |
| 13,526 | |
| 58,586 | |
| 39,623 |
| |
|
| |
|
| |
|
| |
|
|
EXPENSES: | |
|
| |
|
| |
|
| |
|
|
Interest expense and other debt financing costs | |
| 5,112 | |
| 3,893 | |
| 14,153 | |
| 12,433 |
Compensation and benefits | |
| 3,677 | |
| 2,904 | |
| 11,043 | |
| 5,983 |
Professional fees | | | 762 | | | 733 | |
| 1,979 | |
| 1,913 |
General and administrative | |
| 1,116 | |
| 381 | | | 2,955 | | | 1,209 |
Total expenses | |
| 10,667 | |
| 7,911 | |
| 30,130 | |
| 21,538 |
| |
|
| |
|
| |
|
| |
|
|
NET INVESTMENT INCOME | |
| 11,123 | |
| 5,615 | |
| 28,456 | |
| 18,085 |
| |
|
| |
|
| |
|
| |
|
|
NET REALIZED GAIN/(LOSS) FROM INVESTMENTS: | |
|
| |
|
| |
|
| |
|
|
Control investments | |
| (2,725) | |
| — | |
| (2,725) | |
| — |
Affiliate investments | |
| — | |
| — | |
| 1,491 | |
| — |
Non-Control / Non-Affiliate investments | |
| 3,391 | |
| (1,490) | |
| 6,490 | |
| (4,374) |
Net realized gain/(loss) from investments | |
| 666 | |
| (1,490) | |
| 5,256 | |
| (4,374) |
| |
|
| |
|
| |
|
| |
|
|
NET CHANGE IN UNREALIZED APPRECIATION/(DEPRECIATION) FROM INVESTMENTS: | |
|
| |
|
| |
|
| |
|
|
Control investments | |
| 13,172 | |
| 818 | |
| 1,088 | |
| (7,350) |
Affiliate investments | |
| (5,960) | |
| 2,605 | |
| (14,165) | |
| 471 |
Non-Control / Non-Affiliate investments | |
| 8,180 | |
| 4,786 | |
| 56,575 | |
| (7,081) |
Net change in unrealized appreciation/(depreciation) from investments | |
| 15,392 | |
| 8,209 | |
| 43,498 | |
| (13,960) |
| |
|
| |
|
| |
|
| |
|
|
NET INCREASE/(DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS BEFORE FORMATION COSTS | |
| 27,181 | |
| 12,334 | |
| 77,210 | |
| (249) |
Costs related to the acquisition of Trinity Capital Holdings and Legacy Funds | |
| — | |
| — | |
| — | |
| (15,586) |
NET INCREASE/(DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS | | $ | 27,181 | | $ | 12,334 | | $ | 77,210 | | $ | (15,835) |
| |
|
| |
|
| |
|
| |
|
|
NET INVESTMENT INCOME PER SHARE - BASIC | | $ | 0.42 | | $ | 0.31 | | $ | 1.11 | | $ | 1.00 |
NET INVESTMENT INCOME PER SHARE - DILUTED | | $ | 0.40 | | | 0.31 | | $ | 1.08 | | $ | 1.00 |
| |
|
| |
|
| |
|
| |
|
|
NET INCREASE/(DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS PER SHARE - BASIC | | $ | 1.02 | | $ | 0.68 | | $ | 3.02 | | $ | (0.88) |
NET INCREASE/(DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS PER SHARE - DILUTED | | $ | 0.94 | | $ | 0.68 | | $ | 2.77 | | $ | (0.88) |
| |
|
| |
|
| |
|
| |
|
|
WEIGHTED AVERAGE SHARES OUTSTANDING - BASIC | | | 26,641,084 | | | 18,166,491 | | | 25,569,565 | | | 18,033,173 |
WEIGHTED AVERAGE SHARES OUTSTANDING - DILUTED | | | 29,974,419 | | | 18,166,491 | | | 28,902,900 | | | 18,033,173 |
See accompanying notes to consolidated financial statements.
4
Consolidated Statements of Changes in Net Assets
(In thousands, except share and per share data)
(Unaudited)
Three Months Ended September 30, 2021:
|
| |
| | |
| | |
| Distributable |
| | | |
| | | | | | | | | | Earnings / | | | | |
| | Common Stock | | Paid In Capital | | (Accumulated | | Total | ||||||
| | Shares | | Par Value | | in Excess of Par | | Loss) | | Net Assets | ||||
Balance as of June 30, 2021 |
| 26,491,274 | | $ | 26 | | $ | 369,379 | | $ | 10,315 | | $ | 379,720 |
Issuance of common stock pursuant to distribution reinvestment plan | | 63,390 | | | — | | | 915 | | | — | | | 915 |
Stock based compensation | | — | | | — | | | 149 | | | — | | | 149 |
Issuance of restricted stock | | 593,432 | | | 1 | | | (1) | | | — | | | — |
Distributions to stockholders |
| — | |
| — | |
| — | |
| (8,959) | |
| (8,959) |
Net increase/(decrease) in net assets resulting from operations: |
|
| |
|
| |
|
| |
|
| |
| |
Net investment income |
| — | |
| — | |
| — | |
| 11,123 | |
| 11,123 |
Net realized gain/(loss) from investments |
| — | |
| — | |
| — | |
| 666 | |
| 666 |
Net unrealized appreciation/(depreciation) from investments |
| — | |
| — | |
| — | |
| 15,392 | |
| 15,392 |
Balance as of September 30, 2021 |
| 27,148,096 | | $ | 27 | | $ | 370,442 | | $ | 28,537 | | $ | 399,006 |
Three Months Ended September 30, 2020:
|
| |
| | |
| | |
| Distributable |
| | | |
| | | | | | | Paid In Capital | | Earnings / | | | | ||
| | Common Stock | | in Excess of | | (Accumulated | | Total | ||||||
| | Shares | | Par Value | | Par Value | | Loss) | | Net Assets | ||||
Balance as of June 30, 2020 |
| 18,137,600 | | $ | 18 | | $ | 261,292 | | $ | (32,664) | | $ | 228,646 |
Issuance of common stock pursuant to distribution reinvestment plan |
| 98,443 | |
| — | |
| 1,242 | |
| — | |
| 1,242 |
Distributions to stockholders | | — | |
| — | |
| — | | | (4,897) | | | (4,897) |
Net increase/(decrease) in net assets resulting from operations: |
|
| |
|
| |
|
| |
|
| |
| |
Net investment income | | — | | | — | | | — | | | 5,615 | | | 5,615 |
Net realized gain/(loss) from investments | | — | | | — | | | — | | | (1,490) | | | (1,490) |
Net unrealized appreciation/(depreciation) from investments | | — | | | — | | | — | | | 8,209 | | | 8,209 |
Balance as of September 30, 2020 |
| 18,236,043 | | $ | 18 | | $ | 262,534 | | $ | (25,227) | | $ | 237,325 |
5
Nine Months Ended September 30, 2021:
|
| |
| | |
| | |
| Distributable |
| | | |
| | | | | | | Paid In Capital | | Earnings / | | | | ||
| | Common Stock | | in Excess of | | (Accumulated | | Total | ||||||
| | Shares | | Par Value | | Par Value | | Loss) | | Net Assets | ||||
Balance as of December 31, 2020 |
| 18,321,274 | | $ | 18 | | $ | 263,366 | | $ | (24,636) | | $ | 238,748 |
Impact of adoption of ASU 2020-06 | | — | | | — | | | (462) | | | — | | | (462) |
Issuance of common stock in initial public offering, net of issuance costs | | 8,006,291 | | | 8 | | | 104,200 | | | — | | | 104,208 |
Issuance of common stock pursuant to distribution reinvestment plan |
| 227,099 | |
| — | |
| 3,190 | |
| — | |
| 3,190 |
Stock based compensation | | — | | | — | | | 149 | | | — | | | 149 |
Issuance of restricted stock | | 593,432 | | | 1 | | | (1) | | | — | | | — |
Distributions to stockholders | | — | |
| — | |
| — | | | (24,037) | | | (24,037) |
Net increase/(decrease) in net assets resulting from operations: |
|
| |
|
| |
|
| |
|
| |
| |
Net investment income |
| — | |
| — | |
| — | |
| 28,456 | |
| 28,456 |
Net realized gain/(loss) from investments |
| — | |
| — | |
| — | |
| 5,256 | |
| 5,256 |
Net unrealized appreciation/(depreciation) from investments |
| — | |
| — | |
| — | |
| 43,498 | |
| 43,498 |
Balance as of September 30, 2021 |
| 27,148,096 | | $ | 27 | | $ | 370,442 | | $ | 28,537 | | $ | 399,006 |
Nine Months Ended September 30, 2020:
|
| |
| | |
| | |
| Distributable |
| | | |
| | | | | | | Paid In Capital | | Earnings / | | | | ||
| | Common Stock | | in Excess of | | (Accumulated | | Total | ||||||
| | Shares | | Par Value | | Par Value | | Loss) | | Net Assets | ||||
Balance as of December 31, 2019 |
| 10 | | $ | — | | $ | — | | $ | (524) | | $ | (524) |
Issuance of shares related to Formation Transaction (1) |
| 9,716,517 | |
| 10 | |
| 145,738 | |
| — | |
| 145,748 |
Issuance of common stock, net of issuance costs |
| 8,333,333 | |
| 8 | |
| 114,463 | |
| — | |
| 114,471 |
Issuance of common stock pursuant to distribution reinvestment plan | | 186,183 | | | — | | | 2,333 | | | — | | | 2,333 |
Distributions to stockholders | | — | |
| — | |
| — | | | (8,868) | | | (8,868) |
Net increase/(decrease) in net assets resulting from operations: |
|
| |
|
| |
|
| |
|
| |
| |
Net investment income | | — | | | — | | | — | | | 18,085 | | | 18,085 |
Net realized gain/(loss) from investments | | — | | | — | | | — | | | (4,374) | | | (4,374) |
Net unrealized appreciation/(depreciation) from investments | | — | | | — | | | — | | | (13,960) | | | (13,960) |
Costs related to the acquisition of Trinity Capital Holdings and Legacy Funds |
| — | |
| — | |
| — | |
| (15,586) | |
| (15,586) |
Balance as of September 30, 2020 |
| 18,236,043 | | $ | 18 | | $ | 262,534 | | $ | (25,227) | | $ | 237,325 |
(1) | See “Note 1 - Organization and Basis of Presentation” |
See accompanying notes to consolidated financial statements.
6
Consolidated Statement of Cash Flows
(In thousands)
(Unaudited)
| | Nine Months Ended | ||||
|
| September 30, 2021 |
| September 30, 2020 | ||
Cash flows provided by/(used in) operating activities: |
| |
|
| |
|
Net increase/(decrease) in net assets resulting from operations | | $ | 77,210 | | $ | (15,835) |
Adjustments to reconcile net increase/(decrease) in net assets resulting from operations to net cash provided by/(used in) operating activities: | |
|
| |
| |
Purchase of investments, net of deferred fees | |
| (358,450) | |
| (137,505) |
Proceeds from sales and paydowns of investments | |
| 240,132 | |
| 118,644 |
Net change in unrealized appreciation/(depreciation) from investments, net of third party participation | |
| (43,215) | |
| 13,960 |
Net realized gain/(loss) from investments | |
| (5,256) | |
| 4,374 |
Accretion of original issue discounts and end of term payments on investments | |
| (16,807) | |
| (7,810) |
Costs related to the acquisition of Trinity Capital Holdings and Legacy Funds | |
| — | |
| 15,586 |
Amortization of deferred financing costs | |
| 2,850 | |
| 2,182 |
Share-based compensation | | | 149 | | | |
Change in operating assets and liabilities | |
| | |
| |
(Increase)/Decrease in interest receivable | |
| (1,013) | |
| (2,045) |
(Increase)/Decrease in prepaid expenses | | | (281) | | | (511) |
(Increase)/Decrease in other assets | |
| (2,441) | |
| (217) |
Increase/(Decrease) in security deposits | |
| (169) | |
| 2,811 |
Increase/(Decrease) in accounts payable, accrued expenses and other liabilities | |
| 2,991 | |
| 3,522 |
Increase/(Decrease) in due to related party | |
| — | |
| (1,058) |
Net cash provided by/(used in) operating activities | |
| (104,300) | |
| (3,902) |
| |
|
| |
|
|
Cash flows provided by/(used in) investing activities: | |
| | |
| |
Formation Transactions of Legacy Funds, net of cash acquired (1) | |
| — | |
| (89,515) |
Acquisition of Trinity Capital Holdings | |
| — | |
| (2,211) |
Acquisition of fixed assets | |
| (1,157) | |
| (61) |
Net cash provided by/(used in) investing activities | |
| (1,157) | |
| (91,787) |
| |
|
| |
|
|
Cash flows provided by/(used in) financing activities | |
|
| |
|
|
Issuance of common stock | |
| 112,088 | |
| 125,000 |
Common stock issuance costs | |
| (7,880) | |
| (10,529) |
Cash distributions paid | | | (16,835) | | | (6,535) |
Proceeds from issuance of 2025 Notes | |
| — | |
| 125,000 |
Financing costs paid related to 2025 Notes | |
| (85) | |
| (5,610) |
Proceeds from issuance of 2026 Notes | | | 125,000 | | | — |
Financing costs paid related to 2026 Notes | | | (2,619) | | | — |
Proceeds under Credit Facility | | | 71,000 | | | (85,000) |
Repayments under Credit Facility | |
| (196,000) | |
| 10,000 |
Financing costs paid related to credit facility | |
| — | |
| (3,983) |
Net cash provided by/(used in) financing activities | |
| 84,669 | |
| 148,343 |
| |
|
| |
|
|
Net increase/(decrease) in cash, cash equivalents and restricted cash | |
| (20,788) | |
| 52,654 |
Cash, cash equivalents and restricted cash at beginning of period | |
| 61,101 | |
| — |
Cash, cash equivalents and restricted cash at end of period | | $ | 40,313 | | $ | 52,654 |
| |
|
| |
|
|
| |
|
| |
|
|
| | For the Nine Months Ended | ||||
| | September 30, 2021 |
| September 30, 2020 | ||
Supplemental and non-cash investing and financing activities: | | | | | | |
Cash paid for interest | | $ | 9,618 | | $ | 9,592 |
Shares issued to Trinity Capital Holdings (1) | | $ | — | | $ | 8,000 |
Assumption of severance liability (1) | | $ | — | | $ | 3,508 |
Shares issued to the Legacy Investors as part of the Formation Transactions (1) | | $ | — | | $ | 137,748 |
Accrued but unpaid distributions | | $ | 8,959 | | $ | — |
Value of shares issued in connection with the distribution reinvestment plan | | $ | 3,190 | | $ | 2,333 |
Non-cash settlement of investments | | $ | 5,065 | | $ | 731 |
7
The following table provides a reconciliation of cash and cash equivalents and restricted cash reported within the Consolidated Statements of Assets and Liabilities that sum to the total of the same such amounts on the Consolidated Statement of Cash Flows:
| | September 30, |
| September 30, | ||
|
| 2021 | | 2020 | ||
Cash and cash equivalents | | $ | 25,313 | | $ | 36,323 |
Restricted cash | | | 15,000 | | | 16,331 |
Total cash, cash equivalents and restricted cash shown in the Consolidated Statements of Cash Flows | | $ | 40,313 | | $ | 52,654 |
(1) | See “Note 1 - Organization and Basis of Presentation” |
See accompanying notes to consolidated financial statements.
8
Consolidated Schedule of Investments
September 30, 2021
(In thousands, except share and per share data)
(Unaudited)
Portfolio Company (1) |
| Type of Investment (2) |
| Investment Date (3) | | Maturity Date |
| Interest Rate (4) |
| Principal |
| Cost |
| Fair Value (6) | |||
Debt Securities | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Administrative and Support and Waste Management and Remediation (7) |
| |
| | |
| | |
| | |
| |||||
SeaOn Environmental, LLC | | Equipment Financing | | January 16, 2020 | | January 1, 2023 | | Fixed interest rate 9.0%; EOT 12.0% | | $ | 1,378 | | $ | 1,726 | | $ | 1,715 |
| | | | | | | | | | | | | | | | | |
Gabi Personal Insurance Agency, Inc. | | Secured Loan⁽¹⁴⁾ | | August 6, 2021 | | September 1, 2025 | | Variable interest rate Prime + 3.3% or Floor rate 11.8%; EOT 5.5% ⁽⁸⁾ | | $ | 5,000 | | $ | 4,924 | | $ | 5,275 |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Sub-total: Administrative and Support and Waste Management and Remediation (0.5%)* |
| | $ | 6,378 | | $ | 6,650 | | $ | 6,990 | |||||||
| | | | | | | | | | | | | | | | | |
Agriculture, Forestry, Fishing and Hunting (7) | |
| | | |
| |
| |
|
| |
|
| |
|
|
Bowery Farming, Inc. | | Secured Loan⁽¹⁴⁾ | | September 10, 2021 | | January 1, 2026 | | Variable interest rate LIBOR + 11.0% or Floor rate 10.1% ⁽⁸⁾ | | $ | 10,000 | | $ | 9,197 | | $ | 9,197 |
| | | | | | | | | | | | | | | | | |
Robotany, Inc. |
| Equipment Financing | | January 16, 2020 | | January 1, 2024 | | Fixed interest rate 7.6%; EOT 22.0% | | $ | 1,322 |
| $ | 1,545 |
| $ | 1,593 |
| | | | | | | | | | | | | | | | | |
Sub-total: Agriculture, Forestry, Fishing and Hunting (4.8%)* | | |
| | $ | 11,322 | | $ | 10,742 | | $ | 10,790 | |||||
| | | | | | | | | | | | | | | | | |
Construction (7) | |
| | | |
| |
| |
|
| |
|
| |
|
|
Dandelion Energy, Inc. |
| Equipment Financing | | March 17, 2020 | | April 1, 2024 | | Fixed interest rate 9.0%; EOT 12.5% | | $ | 365 | | $ | 394 | | $ | 395 |
| | Equipment Financing | | October 27, 2020 | | November 1, 2024 | | Fixed interest rate 9.2%; EOT 12.5% | | | 453 | | | 481 | | | 480 |
| | Equipment Financing (19) | | November 19, 2020 | | December 1, 2024 | | Fixed interest rate 9.1%; EOT 12.5% | | | 447 | | | 479 | | | 478 |
| | Equipment Financing | | December 29, 2020 | | January 1, 2025 | | Fixed interest rate 9.2%; EOT 12.5% | | | 659 | | | 692 | | | 690 |
| | Equipment Financing (19) | | March 25, 2021 | | April 1, 2025 | | Fixed interest rate 9.1%; EOT 12.5% | | | 994 | | | 1,037 | | | 1,037 |
Total Dandelion Energy, Inc. | | | | | | | | | | | 2,918 | | | 3,083 | | | 3,080 |
| | | | | | | | | | | | | | | | | |
Project Frog, Inc. (21) | | Secured Loan | | April 30, 2020 | | December 1, 2023 | | Fixed interest rate 12.0% | | $ | 4,128 | | $ | 4,063 | | $ | 3,757 |
| | | | | | | | | | | | | | | | | |
Sub-total: Construction (1.9%)* | | | | | | | |
| | $ | 7,046 | | $ | 7,146 | | $ | 6,837 |
| | | | | | | | | | | | | | | | | |
Educational Services (7) | | | | | | | | | | | | | | | | | |
Medical Sales Training Holding Company | | Secured Loan | | March 18, 2021 | | April 1, 2025 | | Variable interest rate Prime + 3.3% or Floor rate 12.0%; EOT 5.0% ⁽⁸⁾ | | $ | 6,000 | | $ | 5,993 | | $ | 6,026 |
| | Secured Loan | | July 21, 2021 | | August 1, 2025 | | Variable interest rate Prime + 3.3% or Floor rate 12.0%; EOT 5.0% ⁽⁸⁾ | | | 2,000 | | | 1,983 | | | 1,983 |
Total Medical Sales Training Holding Company | | | | | | | | | | | 8,000 | | | 7,976 | | | 8,009 |
| | | | | | | | | | | | | | | | | |
Yellowbrick Learning, Inc. | | Secured Loan | | February 1, 2021 | | September 1, 2025 | | Variable interest rate Prime + 3.3% or Floor rate 11.5%; EOT 5.0% ⁽⁸⁾ | | $ | 7,500 | | $ | 7,546 | | $ | 7,546 |
| | Secured Loan | | August 10, 2021 | | March 1, 2026 | | Variable interest rate Prime + 3.3% or Floor rate 11.5%; EOT 5.0% ⁽⁸⁾ | | | 2,500 | | | 2,493 | | | 2,493 |
Total Yellowbrick Learning, Inc. | | | | | | | | | | | 10,000 | | | 10,039 | | | 10,039 |
| | | | | | | | | | | | | | | | | |
Sub-total: Educational Services (3.6%)* | | | | | | |
|
| | $ | 18,000 | | $ | 18,015 | | $ | 18,048 |
9
TRINITY CAPITAL INC.
Consolidated Schedule of Investments
September 30, 2021
(In thousands, except share and per share data)
(Unaudited)
Portfolio Company (1) |
| Type of Investment (2) |
| Investment Date (3) | | Maturity Date |
| Interest Rate (4) |
| Principal |
| Cost |
| Fair Value (6) | |||
| | | | | | | | | | | | | | | | | |
Debt Securities, Continued | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
Finance and Insurance (7) | |
| | | |
|
|
| |
|
| |
|
| |
|
|
DailyPay, Inc. | | Secured Loan | | September 30, 2020 | | November 1, 2024 | | Variable interest rate Prime + 5.0% or Floor rate 12.0%; EOT 6.0% ⁽⁸⁾ | | $ | 20,000 | | $ | 20,195 | | $ | 20,682 |
| | Secured Loan | | December 30, 2020 | | January 1, 2025 | | Variable interest rate Prime + 5.0% or Floor rate 12.0%; EOT 6.0% ⁽⁸⁾ | | | 5,000 | | | 5,041 | | | 5,149 |
Total DailyPay, Inc. | | | | | | | | | | | 25,000 | | | 25,236 | | | 25,831 |
| | | | | | | | | | | | | | | | | |
Petal Card, Inc. | | Secured Loan | | January 16, 2020 | | October 1, 2024 | | Variable interest rate Prime + 3.5% or Floor rate 11.0%; EOT 3.0% ⁽⁸⁾ | | $ | 10,000 | | $ | 10,112 | | $ | 10,040 |
| | Secured Loan (12)(14) | | January 28, 2021 | | January 1, 2024 | | Variable interest rate Prime + 4.3% or Floor rate 11.5% ⁽⁸⁾ | | | 8,235 | | | 9,214 | | | 9,603 |
| | Secured Loan | | August 6, 2021 | | October 1, 2024 | | Variable interest rate Prime + 11.0% or Floor rate 11.0%; EOT 3.0% ⁽⁸⁾ | | | 7,000 | | | 6,798 | | | 6,800 |
| | | | | | | | | | | 25,235 | | | 26,124 | | | 26,443 |
| | | | | | | | | | | | | | | | | |
Sub-total: Finance and Insurance (10.7%)* | | | | | | |
|
| | $ | 50,235 | | $ | 51,360 | | $ | 52,274 |
| | | | | | | | | | | | | | | | | |
Health Care and Social Assistance (7) | |
| | | | |
|
| |
|
| |
|
| |
|
|
FemTec Health, Inc. | | Secured Loan | | July 23, 2021 | | February 1, 2026 | | Fixed interest rate 11.0%; EOT 7.5% | | $ | 10,000 | | $ | 10,517 | | $ | 10,127 |
| | Secured Loan | | July 23, 2021 | | September 1, 2022 | | Fixed interest rate 11.0%; EOT 0.0% | | | 2,151 | | | 2,151 | | | 2,171 |
| | Secured Loan | | September 29, 2021 | | April 1, 2026 | | Fixed interest rate 11.0%; EOT 7.5% | | | 3,000 | | | 3,000 | | | 3,000 |
Total FemTec Health, Inc. (21) | | | | | | | | | | | 15,151 | | | 15,668 | | | 15,298 |
| | | | | | | | | | | | | | | | | |
Lark Technologies, Inc. | | Secured Loan | | September 30, 2020 | | April 1, 2025 | | Variable interest rate Prime + 3.3% or Floor rate 11.5%; EOT 4.0% ⁽⁸⁾ | | $ | 5,000 | | $ | 4,905 | | $ | 4,959 |
| | Secured Loan | | June 30, 2021 | | January 1, 2026 | | Variable interest rate Prime + 3.3% or Floor rate 11.5%; EOT 4.0% ⁽⁸⁾ | | | 5,000 | | | 4,780 | | | 4,819 |
Total Lark Technologies, Inc. | | | | | | | | | | | 10,000 | | | 9,685 | | | 9,778 |
| | | | | | | | | | | | | | |