x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Delaware
|
46-1339639
|
(State or jurisdiction of
incorporation or organization)
|
(I.R.S. Employer
Identification No.)
|
|
|
10 S. Wacker Drive, Suite 2500
Chicago, Illinois
|
60606
|
(Address of principal executive offices)
|
(Zip Code)
|
Title of Each Class
|
|
Name of Each Exchange on Which Registered
|
Common Stock, par value $0.01 per share
|
|
The Nasdaq Global Select Market
|
Large accelerated filer
|
¨
|
Accelerated filer
|
x
|
|
|
|
|
Non-accelerated filer
|
¨
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
¨
|
|
|
|
|
|
|
Emerging growth company
|
¨
|
|
|
Page
|
Item 1.
|
||
Item 1A.
|
||
Item 1B.
|
||
Item 2.
|
||
Item 3.
|
||
Item 4.
|
||
|
||
Item 5.
|
||
Item 6.
|
||
Item 7.
|
||
Item 7A.
|
||
Item 8.
|
||
Item 9.
|
||
Item 9A.
|
||
Item 9B.
|
||
|
||
Item 10.
|
||
Item 11.
|
||
Item 12.
|
||
Item 13.
|
||
Item 14.
|
||
|
||
Item 15.
|
||
Item 16.
|
||
1940 Act
|
Investment Company Act of 1940, as amended
|
Administration Agreement
|
Administration agreement between the Company and OFS Services dated November 7, 2012
|
Advisers Act
|
Investment Advisers Act of 1940
|
Annual Distribution Requirement
|
Distributions to our stockholders, for each taxable year, of at least 90% of our ICTI
|
ASC
|
Accounting Standards Codification, as issued by the FASB
|
ASC Topic 606
|
ASC Topic 606, "Revenue From Contracts With Customers"
|
ASC Topic 820
|
ASC Topic 820, "Fair Value Measurements and Disclosures"
|
ASC Topic 946
|
ASC Topic 946, "Financial Services-Investment Companies"
|
ASU
|
Accounting Standards Updates, as issued by the FASB
|
BDC
|
Business Development Company under the 1940 Act
|
BLA
|
Business Loan Agreement, as amended, with Pacific Western Bank, as lender, which provides the Company with a senior secured revolving credit facility
|
Board
|
The Company's board of directors
|
Code
|
Internal Revenue Code of 1986, as amended
|
DRIP
|
Distribution reinvestment plan
|
EBITDA
|
Earnings before interest, taxes, depreciation, and amortization
|
Exchange Act
|
Securities Exchange Act of 1934
|
FASB
|
Financial Accounting Standards Board
|
FDIC
|
Federal Deposit Insurance Corporation
|
GAAP
|
Accounting principles generally accepted in the United States
|
HPCI
|
Hancock Park Corporate Income, Inc., a non-traded BDC with an investment strategy similar to the Company for whom OFS Advisor serves as investment adviser
|
ICTI
|
Investment company taxable income, as defined in the Code, which is generally net ordinary income plus net short-term capital gains in excess of net long-term capital losses
|
Investment Advisory Agreement
|
Investment advisory agreement between the Company and OFS Advisor dated November 7, 2012
|
IPO
|
Initial Public Offering
|
LIBOR
|
London Interbank Offered Rate
|
OFS Advisor
|
OFS Capital Management, LLC, a wholly owned subsidiary of OFSAM and registered investment advisor under the 1940 Act
|
OFSC
|
Orchard First Source Capital, Inc., a wholly owned subsidiary of OFSAM
|
OFS Capital WM
|
OFS Capital WM, LLC, a wholly owned investment-company subsidiary
|
OFS Services
|
OFS Capital Services, LLC, a wholly owned subsidiary of OFSAM and affiliate of OFS Advisor
|
OFSAM
|
Orchard First Source Asset Management, LLC, a full-service provider of capital and leveraged finance solutions to U.S. Corporations
|
Prime Rate
|
United States Prime interest rate
|
PWB Credit Facility
|
Senior secured revolving credit facility between the Company and Pacific Western Bank, as lender
|
RIC
|
Regulated investment company under Subchapter M of Code
|
SBA
|
U.S. Small Business Administration
|
SBIC
|
A fund licensed under the SBA small business investment company program
|
SBIC Acquisition
|
The Company's acquisition of the remaining ownership interests in SBIC I LP and SBIC I GP, LLC on December 4, 2013, making SBIC I LP a wholly owned subsidiary of the Company
|
SBIC Act
|
Small Business Investment Act of 1958
|
SBIC I LP
|
OFS SBIC I, LP, a wholly owned SBIC subsidiary of the Company
|
SEC
|
U.S. Securities and Exchange Commission
|
WM Credit Facility
|
Secured revolving line of credit with Wells Fargo Bank, N.A, terminated on May 28, 2015
|
•
|
number of employees between 150 and 2,000;
|
•
|
revenues between $15 million and $300 million;
|
•
|
annual EBITDA between $3 million and $50 million;
|
•
|
generally, private companies owned by private equity firms or owners/operators;
|
•
|
enterprise value between $10 million and $500 million;
|
•
|
effective and experienced management teams;
|
•
|
defensible market share;
|
•
|
solid historical financial performance, including a steady stream of cash flow;
|
•
|
high degree of recurring revenue;
|
•
|
diversity of customers, markets, products and geography; and
|
•
|
differentiated products or services.
|
•
|
selecting investments that we believe have a very low probability of loss;
|
•
|
requiring a total return on our investments (including both interest and potential equity appreciation) that we believe will compensate us appropriately for credit risk; and
|
•
|
negotiating covenants in connection with our investments that afford our portfolio companies as much flexibility in managing their businesses as possible, consistent with the preservation of our capital. Such restrictions may include affirmative and negative covenants, default penalties, lien protection, change of control provisions and board rights, including either observation or rights to a seat on the board of directors under some circumstances.
|
•
|
determines the composition of our portfolio, the nature and timing of the changes to our portfolio and the manner of implementing such changes;
|
•
|
assists us in determining what securities we purchase, retain or sell;
|
•
|
identifies, evaluates and negotiates the structure of the investments we make (including performing due diligence on our prospective portfolio companies); and
|
•
|
executes, closes, services and monitors the investments we make.
|
•
|
no incentive fee in any calendar quarter in which the pre-incentive fee net investment income does not exceed the hurdle rate;
|
•
|
100% of our pre-incentive fee net investment income with respect to that portion of such pre-incentive fee net investment income, if any, that exceeds the hurdle rate but is less than 2.5% in any calendar quarter. We refer to this portion of our pre-incentive fee net investment income (which exceeds the hurdle rate but is less than 2.5%) as the “catch-up” provision. The catch-up is meant to provide OFS Advisor with 20.0% of the pre-incentive fee net investment income as if a hurdle rate did not apply if this pre-incentive fee net investment income exceeds 2.5% in any calendar quarter; and
|
•
|
20.0% of the amount of our pre-incentive fee net investment income, if any, that exceeds 2.5% in any calendar quarter.
|
•
|
Hurdle rate(1) = 2.0%
|
•
|
Management fee(2) = 0.44%
|
•
|
Other estimated expenses (legal, accounting, custodian, transfer agent, etc.)(3) = 0.20%
|
•
|
Investment income (including interest, dividends, fees, etc.) = 1.25%
|
•
|
Pre-incentive fee net investment income (investment income – (management fee + other expenses)) = 0.61%
|
•
|
Investment income (including interest, dividends, fees, etc.) = 2.80%
|
•
|
Pre-incentive fee net investment income (investment income – (management fee + other expenses)) = 2.16%
|
Incentive Fee
|
=
|
100% × “Catch-Up” + the greater of 0%
AND
(20% × (pre-incentive fee net investment income – 2.5%))
|
|
|
|
|
=
|
(100% ×(2.16% – 2.0%)) + 0%
|
|
|
|
|
=
|
100% × 0.16%
|
|
|
|
|
=
|
0.16%
|
•
|
Investment income (including interest, dividends, fees, etc.) = 3.50%
|
•
|
Pre-incentive fee net investment income (investment income – (management fee + other expenses)) = 2.86%
|
Incentive Fee
|
=
|
100% × “Catch-Up” + the greater of 0%
AND
(20% × (pre-incentive fee net investment income – 2.5%))
|
|
|
|
|
=
|
(100% × (2.5% – 2.0%)) + (20% × (2.86% – 2.5%))
|
|
|
|
|
=
|
0.5% + (20% × 0.36%)
|
|
|
|
|
=
|
0.5% + 0.07%
|
|
|
|
|
=
|
0.57%
|
•
|
Year 1: $20 million investment made in Company A (“Investment A”), and $30 million investment made in Company B (“Investment B”)
|
•
|
Year 2: Investment A is sold for $50 million and fair market value (“FMV”) of Investment B determined to be $32 million
|
•
|
Year 3: FMV of Investment B determined to be $25 million
|
•
|
Year 4: Investment B sold for $31 million
|
•
|
Year 1: None (no sales transactions)
|
•
|
Year 2: $6 million (20% multiplied by $30 million realized capital gains on sale of Investment A)
|
•
|
Year 3: None; $5 million (20% multiplied by $30 million cumulative realized capital gains less $5 million cumulative unrealized capital depreciation) less $6 million (Capital Gains Fee paid in Year 2)
|
•
|
Year 4: $200,000; $6.2 million (20% multiplied by $31 million cumulative realized capital gains) less $6 million (Capital Gains Fee paid in Year 2)
|
•
|
Year 1: $20 million investment made in Company A (“Investment A”), $30 million investment made in Company B (“Investment B”) and $25 million investment made in Company C (“Investment C”)
|
•
|
Year 2: Investment A sold for $50 million, FMV of Investment B determined to be $25 million and FMV of Investment C determined to be $25 million
|
•
|
Year 3: FMV of Investment B determined to be $27 million and Investment C sold for $30 million
|
•
|
Year 4: FMV of Investment B determined to be $35 million
|
•
|
Year 5: Investment B sold for $20 million
|
•
|
Year 1: None (no sales transactions)
|
•
|
Year 2: $5 million (20% multiplied by $30 million realized capital gains on Investment A less $5 million unrealized capital depreciation on Investment B)
|
•
|
Year 3: $1.4 million; $6.4 million (20% multiplied by $32 million ($35 million cumulative realized capital gains on Investment A and Investment C less $3 million cumulative unrealized capital depreciation on Investment B)) less $5 million (Capital Gains Fee paid in Year 2)
|
•
|
Year 4: $0.6 million; $7 million (20% multiplied by $35 million (cumulative realized capital gains on Investment A and Investment C)) less $6.4 million (cumulative Capital Gains Fee paid in all prior years)
|
•
|
Year 5: None; $5 million (20% multiplied by $25 million ($35 million cumulative realized capital gains on Investments A and C less $10 million realized capital losses on Investment B)) less $7 million (cumulative Capital Gains Fee paid in all prior years))
|
•
|
the nature, quality and extent of the advisory and other services to be provided to us by OFS Advisor;
|
•
|
the fee structures of comparable externally managed BDCs that engage in similar investing activities;
|
•
|
our projected operating expenses and expense ratio compared to BDCs with similar investment objectives;
|
•
|
any existing and potential sources of indirect income to OFS Advisor from its relationship with us and the profitability of that relationship, including through the Investment Advisory Agreement;
|
•
|
information about the services to be performed and the personnel performing such services under the Investment Advisory Agreement; and
|
•
|
the organizational capability and financial condition of OFS Advisor and its affiliates.
|
(a)
|
Securities purchased in transactions not involving any public offering from the issuer of such securities, which issuer (subject to certain limited exceptions) is an eligible portfolio company, or from any person who is, or has been during the preceding 13 months, an affiliated person of an eligible portfolio company, or from any other person, subject to such rules as may be prescribed by the SEC. An eligible portfolio company is defined in the 1940 Act as any issuer that:
|
•
|
is organized under the laws of, and has its principal place of business in, the United States;
|
•
|
is not an investment company (other than a small business investment company wholly-owned by the BDC) or a company that would be an investment company but for certain exclusions under the 1940 Act; and
|
•
|
satisfies either of the following:
|
•
|
does not have any class of securities listed on a national securities exchange or has any class of securities listed on a national securities exchange subject to a $250 million market capitalization maximum; or
|
•
|
is controlled by a BDC or a group of companies including a BDC, the BDC actually exercises a controlling influence over the management or policies of the eligible portfolio company, and, as a result, the BDC has an affiliated person who is a director of the eligible portfolio company.
|
(b)
|
Securities of any eligible portfolio company which we control.
|
(c)
|
Securities purchased in a private transaction from a U.S. issuer that is not an investment company or from an affiliated person of the issuer, or in transactions incident to such a private transaction, if the issuer is in bankruptcy and subject to reorganization or if the issuer, immediately prior to the purchase of its securities, was unable to meet its obligations as they came due without material assistance other than conventional lending or financing arrangements.
|
(d)
|
Securities of an eligible portfolio company purchased from any person in a private transaction if there is no ready market for such securities and we already own 60% of the outstanding equity of the eligible portfolio company.
|
(e)
|
Securities received in exchange for or distributed on or with respect to securities described above, or pursuant to the exercise of warrants or rights relating to such securities.
|
(f)
|
Cash, cash equivalents, U.S. government securities or high-quality debt securities that mature in one year or less from the date of investment.
|
•
|
maintain our qualification as a RIC; and
|
•
|
satisfy the Annual Distribution Requirement;
|
•
|
continue to qualify as a BDC under the 1940 Act at all times during each taxable year;
|
•
|
derive in each taxable year at least 90% of our gross income from dividends, interest, certain payments with respect to loans of stock and securities, gains from the sale or other disposition of stock, securities, or foreign currencies and other income (including but not limited to gains from options, futures or forward contracts) derived with respect to our business of investing in such stock, securities or currencies, and net income derived from interests in “qualified publicly traded partnerships,” as such term is defined in the Code (the "90% Income Test"); and
|
•
|
diversify our holdings so that at the end of each quarter of the taxable year:
|
•
|
at least 50% of the value of our assets consists of cash, cash equivalents, U.S. government securities, securities of other RICs, and other securities, with such other securities limited, in respect of any one issuer, to an amount not greater than 5% of the value of our assets and 10% of the outstanding voting securities of such issuer; and
|
•
|
no more than 25% of the value of our assets is invested in the securities, other than U.S. government securities or securities of other RICs, of one issuer, of two or more issuers that we control (as determined under applicable tax rules) and that are engaged in the same, similar or related trades or businesses or of one or more qualified publicly traded partnerships (the “Diversification Tests”).
|
Item 1A.
|
Risk Factors
|
•
|
investment guidelines and/or restrictions, if any, under law or set forth in the applicable organizational, offering or similar documents for the investment vehicles;
|
•
|
risk and return profile of the investment vehicles;
|
•
|
suitability/priority of a particular investment for the investment vehicles;
|
•
|
if applicable, the targeted position size of the investment for the investment vehicles;
|
•
|
level of available cash for investment with respect to the investment vehicles;
|
•
|
total amount of funds committed to the investment vehicles; and
|
•
|
the age of the investment vehicles and the remaining term of their respective investment periods, if any.
|
•
|
The higher interest or dividend rates of PIK instruments reflect the payment deferral and increased risk associated with these instruments, and PIK instruments often represent a significantly higher risk than non-PIK instruments.
|
•
|
Even if the accounting conditions for income accrual are met, the borrower could still default when our actual collection is supposed to occur at the maturity of the obligation.
|
•
|
PIK instruments may have unreliable valuations because their continuing accruals require continuing judgments about the collectability of the deferred payments and the value of any associated collateral. PIK income may also create uncertainty about the source of our cash distributions.
|
•
|
For accounting purposes, any cash distributions to stockholders representing PIK income are not treated as coming from paid-in capital, even though the cash to pay them comes from the offering proceeds. As a result, despite the fact that a distribution representing PIK income could be paid out of amounts invested by our stockholders, the 1940 Act does not require that stockholders be given notice of this fact by reporting it as a return of capital.
|
•
|
PIK interest or dividends have the effect of generating investment income at a compounding rate, thereby further increasing the incentive fees payable to OFS Advisor. Similarly, all things being equal, the deferral associated with PIK interest or dividends also decreases the investment principal-to-value ratio at a compounding rate.
|
•
|
investment guidelines and/or restrictions, if any, set forth in the applicable organizational, offering or similar documents for the investment vehicles;
|
•
|
risk and return profile of the investment vehicles;
|
•
|
suitability/priority of a particular investment for the investment vehicles;
|
•
|
if applicable, the targeted position size of the investment for the investment vehicles
|
•
|
level of available cash for investment with respect to the investment vehicles;
|
•
|
total amount of funds committed to the investment vehicles; and
|
•
|
the age of the investment vehicles and the remaining term of their respective investment periods, if any.
|
|
Assumed Return on Our Portfolio (Net of Expenses)
|
||||||||
|
(10)%
|
|
(5)%
|
|
—%
|
|
5%
|
|
10%
|
Corresponding return to common stockholder (1)
|
(18.00)%
|
|
(10.63)%
|
|
(3.27)%
|
|
4.10%
|
|
11.47%
|
•
|
a comparison of the portfolio company’s securities to publicly traded securities;
|
•
|
the enterprise value of a portfolio company;
|
•
|
the nature and realizable value of any collateral;
|
•
|
the portfolio company’s ability to make payments and its earnings and discounted cash flow;
|
•
|
the markets in which the portfolio company does business; and
|
•
|
changes in the interest rate environment and the credit markets generally that may affect the price at which similar investments may be made in the future and other relevant factors.
|
•
|
increase or maintain in whole or in part our position as a creditor or equity ownership percentage in a portfolio company;
|
•
|
exercise warrants, options or convertible securities that were acquired in the original or subsequent financing; or
|
•
|
preserve or enhance the value of our investment.
|
•
|
the ability to cause the commencement of enforcement proceedings against the collateral;
|
•
|
the ability to control the conduct of such proceedings;
|
•
|
the approval of amendments to collateral documents;
|
•
|
releases of liens on the collateral; and
|
•
|
waivers of past defaults under collateral documents.
|
•
|
significant volatility in the market price and trading volume of securities of BDCs or other companies in our sector, which is not necessarily related to the operating performance of these companies;
|
•
|
exclusion of our common stock from certain market indices, such as the Russell 2000 Financial Services Index, which could reduce the ability of certain investment funds to own our common stock and put short-term selling pressure on our common stock;
|
•
|
changes in regulatory policies or tax guidelines, particularly with respect to RICs, SBICs or BDCs;
|
•
|
loss of RIC or BDC status;
|
•
|
failure of SBIC I LP to maintain its status as an SBIC;
|
•
|
our origination activity, including the pace of, and competition for, new investment opportunities;
|
•
|
changes or perceived changes in earnings or variations in operating results;
|
•
|
changes or perceived changes in the value of our portfolio of investments;
|
•
|
changes in accounting guidelines governing valuation of our investments;
|
•
|
any shortfall in revenue or net income or any increase in losses from levels expected by investors or securities analysts;
|
•
|
the inability to secure additional debt or equity capital;
|
•
|
potential future sales of common stock or debt securities convertible into or exchangeable or exercisable for our common stock or the conversion of such securities;
|
•
|
departure of OFS Advisor’s, OFSC’s or any of their affiliates’ key personnel;
|
•
|
operating performance of companies comparable to us;
|
•
|
general economic trends and other external factors; and
|
•
|
loss of a major funding source.
|
Item 1B.
|
Unresolved Staff Comments
|
Item 2.
|
Properties
|
Item 3.
|
Legal Proceedings
|
Item 4.
|
Mine Safety Disclosures
|
Item 5.
|
Market for Registrant's Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|
|
2017
|
|
2016
|
||||||||||||||||||||||||||||
|
|
|
Price Range
|
|
Distributions
|
|
|
|
Price Range
|
|
Distributions
|
||||||||||||||||||||
|
NAV (1)
|
|
High
|
|
Low
|
|
Per Share (2)
|
|
NAV (1)
|
|
High
|
|
Low
|
|
Per Share (2)
|
||||||||||||||||
For the quarter ended:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
March 31
|
$
|
14.98
|
|
|
$
|
15.24
|
|
|
$
|
13.55
|
|
|
$
|
0.34
|
|
|
$
|
14.65
|
|
|
$
|
13.07
|
|
|
$
|
9.98
|
|
|
$
|
0.34
|
|
June 30
|
$
|
14.40
|
|
|
$
|
14.58
|
|
|
$
|
13.50
|
|
|
$
|
0.34
|
|
|
$
|
14.76
|
|
|
$
|
13.75
|
|
|
$
|
11.83
|
|
|
$
|
0.34
|
|
September 30
|
$
|
14.15
|
|
|
$
|
14.34
|
|
|
$
|
12.67
|
|
|
$
|
0.34
|
|
|
$
|
14.67
|
|
|
$
|
14.25
|
|
|
$
|
12.78
|
|
|
$
|
0.34
|
|
December 31
|
$
|
14.12
|
|
|
$
|
13.20
|
|
|
$
|
11.80
|
|
|
$
|
0.34
|
|
|
$
|
14.82
|
|
|
$
|
14.09
|
|
|
$
|
12.25
|
|
|
$
|
0.34
|
|
(1)
|
Net asset value per share is determined as of the last day in the relevant quarter and therefore may not reflect the net asset value per share on the date of the high and low sales prices. The net asset values shown are based on outstanding shares at the end of each period.
|
(2)
|
Represents distributions declared in the specified quarter. We maintain an “opt-out” distribution reinvestment plan, or DRIP, for our common stockholders. As a result, if we declare a distribution, cash distributions are automatically reinvested in additional shares of our common stock unless the stockholder specifically “opts out” of the dividend reinvestment plan and chooses to receive cash distributions. The determination of the tax attributes of distributions is made annually as of the end of each fiscal year based upon taxable income for the full year and distributions paid for the full year. The return of capital portion of each distribution for the years ended
December 31, 2017 and 2016
was
$0
and $0.09, respectively.
|
Item 6.
|
Selected Consolidated Financial Data
|
|
For the Years Ended December 31,
|
||||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
Statement of Operations Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Investment income
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest income
|
$
|
28,124
|
|
|
$
|
26,400
|
|
|
$
|
27,764
|
|
|
$
|
20,653
|
|
|
$
|
16,838
|
|
PIK interest income
|
1,508
|
|
|
1,194
|
|
|
1,206
|
|
|
683
|
|
|
89
|
|
|||||
Dividend income
|
482
|
|
|
475
|
|
|
245
|
|
|
124
|
|
|
9
|
|
|||||
Preferred equity PIK dividend income
|
1,399
|
|
|
1,433
|
|
|
1,116
|
|
|
446
|
|
|
—
|
|
|||||
Fee income
|
1,913
|
|
|
1,592
|
|
|
1,933
|
|
|
914
|
|
|
134
|
|
|||||
Total investment income
|
33,426
|
|
|
31,094
|
|
|
32,264
|
|
|
22,820
|
|
|
17,070
|
|
|||||
Expenses
|
|
|
|
|
|
|
|
|
|
||||||||||
Management fees
|
4,999
|
|
|
4,516
|
|
|
5,225
|
|
|
2,916
|
|
|
3,435
|
|
|||||
Incentive fees
|
2,962
|
|
|
3,333
|
|
|
2,627
|
|
|
1,253
|
|
|
—
|
|
|||||
Other expenses
|
9,588
|
|
|
9,100
|
|
|
11,001
|
|
|
9,516
|
|
|
7,917
|
|
|||||
Total expenses
|
17,549
|
|
|
16,949
|
|
|
18,853
|
|
|
13,685
|
|
|
11,352
|
|
|||||
Net investment income
|
15,877
|
|
|
14,145
|
|
|
13,411
|
|
|
9,135
|
|
|
5,718
|
|
|||||
Net realized gain (loss) on investments
|
6,833
|
|
|
2,404
|
|
|
(1,562
|
)
|
|
(3,359
|
)
|
|
87
|
|
|||||
Realized gain from SBIC Acquisition
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,742
|
|
|||||
Net unrealized appreciation (depreciation on investments
|
(14,800
|
)
|
|
(2,721
|
)
|
|
6,382
|
|
|
4,164
|
|
|
(872
|
)
|
|||||
Net increase in net assets resulting from operations
|
7,910
|
|
|
13,828
|
|
|
18,231
|
|
|
9,940
|
|
|
7,675
|
|
|||||
Per share data:
|
|
|
|
|
|
|
|
|
|
||||||||||
Net asset value
|
$
|
14.12
|
|
|
$
|
14.82
|
|
|
$
|
14.76
|
|
|
$
|
14.24
|
|
|
$
|
14.58
|
|
Net investment income
|
1.28
|
|
|
1.46
|
|
|
1.39
|
|
|
0.95
|
|
|
0.59
|
|
|||||
Net realized gain (loss) on investments
|
0.55
|
|
|
0.25
|
|
|
(0.17
|
)
|
|
(0.35
|
)
|
|
0.01
|
|
|||||
Realized gain from SBIC Acquisition
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.29
|
|
|||||
Net unrealized appreciation (depreciation) on investments
|
(1.19
|
)
|
|
(0.29
|
)
|
|
0.66
|
|
|
0.42
|
|
|
(0.09
|
)
|
|||||
Net increase in net assets resulting from operations
|
0.64
|
|
|
1.43
|
|
|
1.89
|
|
|
1.03
|
|
|
0.80
|
|
|||||
Distributions declared (1)
|
1.36
|
|
|
1.36
|
|
|
1.36
|
|
|
1.36
|
|
|
1.02
|
|
|||||
Balance sheet data at period end:
|
|
|
|
|
|
|
|
|
|
||||||||||
Investments, at fair value
|
$
|
277,499
|
|
|
$
|
281,627
|
|
|
$
|
257,296
|
|
|
$
|
312,234
|
|
|
$
|
237,919
|
|
Cash and cash equivalents
|
72,952
|
|
|
17,659
|
|
|
32,714
|
|
|
12,447
|
|
|
28,569
|
|
|||||
Restricted cash and cash equivalents
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
450
|
|
|||||
Other assets
|
7,327
|
|
|
5,744
|
|
|
4,666
(2)
|
|
|
11,823
(2)
|
|
|
9,106
(2)
|
|
|||||
Total assets
|
357,778
|
|
|
305,030
|
|
|
294,676
(2)
|
|
|
336,504
(2)
|
|
|
276,044
(2)
|
|
|||||
Debt
|
164,823
|
|
|
156,343
|
|
|
146,460
(2)
|
|
|
194,935
(2)
|
|
|
131,912
(2)
|
|
|||||
Total liabilities
|
169,442
|
|
|
161,252
|
|
|
151,664
(2)
|
|
|
199,033
(2)
|
|
|
135,666
(2)
|
|
|||||
Total net assets
|
188,336
|
|
|
143,778
|
|
|
143,012
|
|
|
137,471
|
|
|
140,378
|
|
|||||
Other data (unaudited):
|
|
|
|
|
|
|
|
|
|
||||||||||
Weighted average yield on performing debt investments (3) (6)
|
12.11
|
%
|
|
12.08
|
%
|
|
11.89
|
%
|
|
9.53
|
%
|
|
8.49
|
%
|
|||||
Weighted average yield on total debt investments (4) (6)
|
11.59
|
%
|
|
11.72
|
%
|
|
11.84
|
%
|
|
9.41
|
%
|
|
8.35
|
%
|
|||||
Weighted average yield on total investments (5) (6)
|
10.35
|
%
|
|
10.88
|
%
|
|
10.79
|
%
|
|
8.99
|
%
|
|
8.13
|
%
|
|||||
Number of portfolio companies at period end
|
37
|
|
|
41
|
|
|
39
|
|
|
62
|
|
|
58
|
|
(1)
|
The determination of the tax attributes of our distributions is made annually as of the end of our fiscal year based upon our taxable income for the full year and distributions paid for the full year. Therefore, a determination made on a quarterly basis may not be representative of the actual tax attributes of our distributions for a full year. The return of capital portion of these distributions for the years ended December 31, 2017, 2016, 2015, 2014, and 2013, was
$0
, $0.09, $0.23, $0.72, and $0.40, respectively.
|
(2)
|
On January 1, 2016, we adopted ASU 2015-03 which requires that debt issuance costs related to a recognized debt liability to be presented on the balance sheet as a direct deduction from the carrying amount of the debt liability rather than as an asset. Adoption of ASU 2015-03 requires the changes to be applied retrospectively.
|
(3)
|
The weighted average yield on our performing debt investments is computed as (a) the annual stated accruing interest on our debt investments at the balance sheet date, plus the annualized accretion of loan origination fees, original issue discount, market discount or premium, and loan amendment fees divided by (b) amortized cost of our debt investments, excluding assets in non-accrual status as of the balance sheet date.
|
(4)
|
The weighted average yield on our performing debt investments is computed as (a) the annual stated accruing interest on our debt investments at the balance sheet date, plus the annualized accretion of loan origination fees, original issue discount, market discount or premium, and loan amendment fees divided by (b) amortized cost of our debt investments, including debt investments in non-accrual status as of the balance sheet date.
|
(5)
|
The weighted average yield on total investments is computed as (a) the annual stated accruing interest on our debt investments at the balance sheet date, plus the annualized accretion of loan origination fees, original issue discount, market discount or premium, and loan amendment fees, plus the cash effective yield on our performing preferred equity investments divided by (b) amortized cost of our total investment portfolio, including debt investments in non-accrual status basis as of the balance sheet date.
|
(6)
|
The weighted average yield of our investments is not the same as a return on investment for our stockholders but, rather, the gross investment income from our investment portfolio before the payment of all of our fees and expenses. There can be no assurance that the weighted average yield will remain at its current level.
|
Item 7.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
•
|
our ability and experience operating a BDC or an SBIC, or maintaining our tax treatment as a RIC under Subchapter M of the Code;
|
•
|
our dependence on key personnel;
|
•
|
our ability to maintain or develop referral relationships;
|
•
|
our ability to replicate historical results;
|
•
|
the ability of OFS Advisor to identify, invest in and monitor companies that meet our investment criteria;
|
•
|
actual and potential conflicts of interest with OFS Advisor and other affiliates of OFSAM;
|
•
|
constraint on investment due to access to material nonpublic information;
|
•
|
restrictions on our ability to enter into transactions with our affiliates;
|
•
|
limitations on the amount of SBA-guaranteed debentures that may be issued by an SBIC;
|
•
|
Our ability to comply with SBA regulations and requirements;
|
•
|
the use of borrowed money to finance a portion of our investments;
|
•
|
competition for investment opportunities;
|
•
|
the ability of SBIC I LP to make distributions enabling us to meet RIC requirements;
|
•
|
our ability to raise debt or equity capital as a BDC;
|
•
|
the timing, form and amount of any distributions from our portfolio companies;
|
•
|
the impact of a protracted decline in the liquidity of credit markets on our business;
|
•
|
the general economy and its impact on the industries in which we invest;
|
•
|
uncertain valuations of our portfolio investments;
and
|
•
|
the effect of new or modified laws or regulations governing our operations.
|
•
|
a determination as to whether the amendment is
|
◦
|
of such significance to deem it the consummation of the initial investment transaction and the acquisition of new Instruments (i.e., a "significant modification"), or
|
◦
|
a modification of those Instruments to be recognized over their remaining lives,
and
|
•
|
an additional allocation of consideration among newly acquired Instruments.
|
|
2017
|
|
2016
|
|
2015
|
||||||
Loans:
|
|
|
|
|
|
||||||
Net Loan Fees
(1)
(excluding equity securities and cash amendment fees)
|
$
|
(1,376
|
)
|
|
$
|
(983
|
)
|
|
$
|
(922
|
)
|
Equity securities (including performance-contingent fees)
|
—
|
|
|
(822
|
)
|
|
—
|
|
|||
Equity securities (including performance-contingent fees)
|
—
|
|
|
822
|
|
|
—
|
|
|||
Capital structuring fees
|
531
|
|
|
369
|
|
|
653
|
|
|
|
Fair Value at December 31, 2017
|
|
Weighted average discount rate/EBITDA multiple at December 31, 2017
|
|
Discount rate sensitivity
|
|
EBITDA multiple sensitivity
|
||||||||||||||
Valuation Method / Investment Type
|
|
|
-10%
Weighted average |
|
+10%
Weighted average |
|
+0.5x
|
|
-0.5x
|
|||||||||||||
Discounted cash flow
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Debt investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior Secured
|
|
$
|
152,231
|
|
|
12.24%
|
|
$
|
155,136
|
|
|
$
|
147,782
|
|
|
N/A
|
|
|
N/A
|
|
||
Subordinated
|
|
$
|
47,117
|
|
|
14.69%
|
|
$
|
48,261
|
|
|
$
|
45,641
|
|
|
N/A
|
|
|
N/A
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Enterprise value
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Debt investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Senior Secured
|
|
$
|
12,910
|
|
|
7.50x
|
|
N/A
|
|
|
N/A
|
|
|
$
|
13,712
|
|
|
$
|
12,108
|
|
||
Subordinated
|
|
$
|
4,074
|
|
|
6.37x
|
|
N/A
|
|
|
N/A
|
|
|
$
|
4,752
|
|
|
$
|
3,397
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Equity investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Preferred equity
|
|
$
|
19,200
|
|
|
7.80x
|
|
N/A
|
|
|
N/A
|
|
|
$
|
19,737
|
|
|
$
|
17,038
|
|
||
Common equity and warrants
|
|
$
|
11,489
|
|
|
6.27x
|
|
N/A
|
|
|
N/A
|
|
|
$
|
13,673
|
|
|
$
|
10,491
|
|
•
|
The Investment Advisory Agreement with OFS Advisor to manage our operating and investment activities. Under the Investment Advisory Agreement we have agreed to pay OFS Advisor an annual base management fee based on the average value of our total assets (other than cash and cash equivalents but including assets purchased with borrowed amounts and including assets owned by any consolidated entity) as well as an incentive fee based on our investment performance. See “Item 1—Management and Other Agreements” and “Item 8–Financial Statements and Supplementary Data–Note 4”.
|
•
|
The Administration Agreement with OFS Capital Services, an affiliate of OFS Advisor, to provide us with the office facilities and administrative services necessary to conduct our operations. See “Item 1–Management and Other Agreements” and “Item 8–Financial Statements and Supplementary Data–Note 4”.
|
•
|
A license agreement with OFSAM, the parent company of OFS Advisor, under which OFSAM has agreed to grant us a non-exclusive, royalty-free license to use the name “OFS.” Under this agreement, we have a right to use the “OFS” name for so long as OFS Advisor or one of its affiliates remains our investment adviser. Other than with respect to this limited license, we have no legal right to the “OFS” name. This license agreement will remain in effect for so long as the Investment Advisory Agreement with OFS Advisor is in effect.
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||||
|
Amortized Cost
|
|
Fair Value
|
|
Amortized Cost
|
|
Fair Value
|
||||||||
Senior secured debt investments
(1)
|
$
|
196,020
|
|
|
$
|
195,112
|
|
|
$
|
182,315
|
|
|
$
|
180,955
|
|
Subordinated debt investments
|
63,031
|
|
|
51,198
|
|
|
66,591
|
|
|
63,410
|
|
||||
Preferred equity
|
24,103
|
|
|
19,200
|
|
|
23,293
|
|
|
23,721
|
|
||||
Common equity and warrants
|
6,821
|
|
|
11,989
|
|
|
7,108
|
|
|
13,541
|
|
||||
|
$
|
289,975
|
|
|
$
|
277,499
|
|
|
$
|
279,307
|
|
|
$
|
281,627
|
|
Total number of portfolio companies
|
37
|
|
|
37
|
|
|
41
|
|
|
41
|
|
(1)
|
Includes debt investments in which we have entered into a contractual arrangement with co‑lenders whereby, subject to certain conditions, we have agreed to receive our principal payments after the repayment of certain co–lenders pursuant to a payment waterfall. The aggregate amortized cost and fair value of these investments was
$21,709
and
$21,919
at
December 31, 2017
, respectively, and $28,945 and $29,276, at
December 31, 2016
, respectively.
|
|
Amortized Cost
|
|
Fair Value
|
||||||||||||||||||||||||
|
December 31, 2017
|
|
December 31, 2016
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
South - US
|
$
|
126,123
|
|
|
43.5
|
%
|
|
$
|
120,005
|
|
|
42.9
|
%
|
|
$
|
124,699
|
|
|
44.9
|
%
|
|
$
|
122,511
|
|
|
43.5
|
%
|
Northeast - US
|
106,506
|
|
|
36.7
|
|
|
85,693
|
|
|
30.7
|
|
|
91,012
|
|
|
32.8
|
|
|
78,186
|
|
|
27.8
|
|
||||
West - US
|
32,976
|
|
|
11.4
|
|
|
59,120
|
|
|
21.2
|
|
|
33,097
|
|
|
11.9
|
|
|
61,219
|
|
|
21.7
|
|
||||
Midwest - US
|
20,431
|
|
|
7.0
|
|
|
10,566
|
|
|
3.8
|
|
|
24,621
|
|
|
8.9
|
|
|
15,788
|
|
|
5.6
|
|
||||
Canada
|
3,939
|
|
|
1.4
|
|
|
3,923
|
|
|
1.4
|
|
|
4,070
|
|
|
1.5
|
|
|
3,923
|
|
|
1.4
|
|
||||
Total
|
$
|
289,975
|
|
|
100.0
|
%
|
|
$
|
279,307
|
|
|
100.0
|
%
|
|
$
|
277,499
|
|
|
100.0
|
%
|
|
$
|
281,627
|
|
|
100.0
|
%
|
|
Amortized Cost
|
|
Fair Value
|
||||||||||||||||||||||||
|
December 31, 2017
|
|
December 31, 2016
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
Up to $4,000
|
$
|
28,403
|
|
|
10.9
|
%
|
|
$
|
34,547
|
|
|
13.9
|
%
|
|
$
|
24,745
|
|
|
10.1
|
%
|
|
$
|
41,419
|
|
|
17.0
|
%
|
$4,001 to $7,000
|
53,271
|
|
|
20.5
|
|
|
57,996
|
|
|
23.3
|
|
|
45,765
|
|
|
18.6
|
|
|
55,342
|
|
|
22.6
|
|
||||
$7,001 to $10,000
|
84,596
|
|
|
32.7
|
|
|
78,446
|
|
|
31.5
|
|
|
84,026
|
|
|
34.1
|
|
|
80,735
|
|
|
33.0
|
|
||||
$10,001 to $13,000
|
37,706
|
|
|
14.6
|
|
|
34,549
|
|
|
13.9
|
|
|
38,033
|
|
|
15.4
|
|
|
37,593
|
|
|
15.4
|
|
||||
Greater than $13,000
|
55,075
|
|
|
21.3
|
|
|
43,368
|
|
|
17.4
|
|
|
53,741
|
|
|
21.8
|
|
|
29,276
|
|
|
12.0
|
|
||||
Total
|
$
|
259,051
|
|
|
100.0
|
%
|
|
$
|
248,906
|
|
|
100.0
|
%
|
|
$
|
246,310
|
|
|
100.0
|
%
|
|
$
|
244,365
|
|
|
100.0
|
%
|
|
|
December 31,
|
||||||||||||||||
|
|
2017
|
|
2016
|
||||||||||||||
Weighted Average Yield - Performing Debt Investments
(1)
|
|
Senior Secured Debt
|
|
SubordinatedDebt
|
|
Total Debt
|
|
Senior Secured Debt
|
|
SubordinatedDebt
|
|
Total Debt
|
||||||
Less than 8%
|
|
2.0
|
%
|
|
—
|
%
|
|
1.6
|
%
|
|
8.7
|
%
|
|
11.4
|
%
|
|
9.5
|
%
|
8% - 10%
|
|
26.7
|
|
|
—
|
|
|
21.1
|
|
|
7.7
|
|
|
—
|
|
|
5.6
|
|
10% - 12%
|
|
38.4
|
|
|
11.5
|
|
|
32.7
|
|
|
32.6
|
|
|
11.9
|
|
|
27.0
|
|
12% - 14%
|
|
10.1
|
|
|
50.8
|
|
|
18.6
|
|
|
30.9
|
|
|
58.1
|
|
|
38.2
|
|
Greater than 14%
|
|
22.8
|
|
|
37.7
|
|
|
26.0
|
|
|
20.1
|
|
|
18.6
|
|
|
19.7
|
|
Total
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
Weighted average yield - performing debt investments
(1)
|
|
11.76
|
%
|
|
13.40
|
%
|
|
12.11
|
%
|
|
11.95
|
%
|
|
12.44
|
%
|
|
12.08
|
%
|
Weighted average yield - total debt investments
(2)
|
|
11.76
|
%
|
|
11.05
|
%
|
|
11.59
|
%
|
|
11.52
|
%
|
|
12.35
|
%
|
|
11.72
|
%
|
(2)
|
The weighted average yield on our total debt investments is computed as (a) the annual stated accruing interest plus the annualized accretion of Net Loan Fees divided by (b) amortized cost of our debt investments, including debt investments in non-accrual status as of the balance sheet date.
|
|
Year Ended December 31, 2017
|
|
Year Ended December 31, 2016
|
||||||||||||
|
Debt
Investments
|
|
Equity
Investments
|
|
Debt
Investments
|
|
Equity
Investments
|
||||||||
Investments in new portfolio companies
|
$
|
114.5
|
|
|
$
|
4.4
|
|
|
$
|
48.7
|
|
|
$
|
0.7
|
|
Investments in existing portfolio companies:
|
|
|
|
|
|
|
|
|
|||||||
Follow-on investments
|
19.0
|
|
|
1.4
|
|
|
13.9
|
|
|
0.8
|
|
||||
Refinanced investments
|
—
|
|
|
—
|
|
|
3.2
|
|
|
—
|
|
||||
Delayed draw funding
|
3.6
|
|
|
—
|
|
|
0.9
|
|
|
—
|
|
||||
Total investments in existing portfolio companies
|
22.6
|
|
|
1.4
|
|
|
18.0
|
|
|
0.8
|
|
||||
Total investments in new and existing portfolio companies
|
$
|
137.1
|
|
|
$
|
5.8
|
|
|
$
|
66.7
|
|
|
$
|
1.5
|
|
Number of new portfolio company investments
|
17
|
|
|
4
|
|
|
8
|
|
|
1
|
|
||||
Number of existing portfolio company investments
|
17
|
|
|
2
|
|
|
10
|
|
|
1
|
|
||||
Proceeds/distributions from principal payments/equity investments
|
$
|
105.1
|
|
|
$
|
—
|
|
|
$
|
41.4
|
|
|
$
|
—
|
|
Proceeds from investments sold or redeemed
|
17.8
|
|
|
19.2
|
|
|
2.8
|
|
|
2.5
|
|
||||
Total proceeds from principal payments, equity distributions and investments sold
|
$
|
122.9
|
|
|
$
|
19.2
|
|
|
$
|
44.2
|
|
|
$
|
2.5
|
|
|
|
As of December 31,
|
||||||||||||
|
|
2017
|
|
2016
|
||||||||||
Risk Category
|
|
Debt
Investments, at
Fair Value
|
|
% of Debt
Investments
|
|
Debt
Investments, at
Fair Value
|
|
% of Debt
Investments
|
||||||
1 (Low Risk)
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
—
|
|
|
—
|
%
|
2 (Below Average Risk)
|
|
3,755
|
|
|
1.5
|
|
|
3,810
|
|
|
1.6
|
|
||
3 (Average)
|
|
222,027
|
|
|
90.1
|
|
|
192,078
|
|
|
78.6
|
|
||
4 (Special Mention)
|
|
16,454
|
|
|
6.7
|
|
|
43,084
|
|
|
17.6
|
|
||
5 (Substandard)
|
|
2,873
|
|
|
1.2
|
|
|
5,393
|
|
|
2.2
|
|
||
6 (Doubtful)
|
|
1,201
|
|
|
0.5
|
|
|
—
|
|
|
—
|
|
||
7 (Loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
|
$
|
246,310
|
|
|
100.0
|
%
|
|
$
|
244,365
|
|
|
100.0
|
%
|
•
|
the cost of calculating our net asset value, including the cost of any third-party valuation services;
|
•
|
the cost of effecting sales and repurchases of shares of our common stock and other securities;
|
•
|
fees payable to third parties relating to making investments, including out-of-pocket fees and expenses associated with performing due diligence and reviews of prospective investments;
|
•
|
transfer agent and custodial fees;
|
•
|
out-of-pocket fees and expenses associated with marketing efforts;
|
•
|
federal and state registration fees and any stock exchange listing fees;
|
•
|
U.S. federal, state and local taxes;
|
•
|
independent directors’ fees and expenses;
|
•
|
brokerage commissions;
|
•
|
fidelity bond, directors’ and officers’ liability insurance and other insurance premiums;
|
•
|
direct costs, such as printing, mailing and long-distance telephone;
|
•
|
fees and expenses associated with independent audits and outside legal costs;
|
•
|
costs associated with our reporting and compliance obligations under the 1940 Act and other applicable U.S. federal and state securities laws;
and
|
•
|
other expenses incurred by either OFS Services or us in connection with administering our business.
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Investment income
|
|
|
|
|
|
|
|
|
|||
Interest income:
|
|
|
|
|
|
|
|
|
|||
Cash interest income
|
$
|
26,444
|
|
|
$
|
24,901
|
|
|
$
|
25,464
|
|
Net Loan Fee amortization
|
1,450
|
|
|
1,414
|
|
|
2,263
|
|
|||
Other interest income
|
230
|
|
|
85
|
|
|
37
|
|
|||
Total interest income
|
28,124
|
|
|
26,400
|
|
|
27,764
|
|
|||
PIK income:
|
|
|
|
|
|
||||||
PIK interest income
|
1,508
|
|
|
1,194
|
|
|
1,206
|
|
|||
Preferred equity PIK dividends
|
1,399
|
|
|
1,433
|
|
|
1,116
|
|
|||
Total PIK income
|
2,907
|
|
|
2,627
|
|
|
2,322
|
|
|||
Dividend income:
|
|
|
|
|
|
|
|
|
|||
Preferred equity cash dividends
|
165
|
|
|
168
|
|
|
160
|
|
|||
Common equity dividends
|
317
|
|
|
307
|
|
|
85
|
|
|||
Total dividend income
|
482
|
|
|
475
|
|
|
245
|
|
|||
Fee income:
|
|
|
|
|
|
|
|
||||
Management, valuation, and other
|
163
|
|
|
159
|
|
|
159
|
|
|||
Prepayment, structuring, and other fees
|
1,750
|
|
|
1,433
|
|
|
1,774
|
|
|||
Total fee income
|
1,913
|
|
|
1,592
|
|
|
1,933
|
|
|||
Total investment income
|
33,426
|
|
|
31,094
|
|
|
32,264
|
|
|||
Total expenses
|
17,549
|
|
|
16,949
|
|
|
18,853
|
|
|||
Net investment income
|
15,877
|
|
|
14,145
|
|
|
13,411
|
|
|||
Net gain (loss) on investments
|
(7,967
|
)
|
|
(317
|
)
|
|
4,820
|
|
|||
Net increase in net assets resulting from operations
|
$
|
7,910
|
|
|
$
|
13,828
|
|
|
$
|
18,231
|
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Interest and PIK interest income:
|
|
|
|
|
|
||||||
Senior secured debt investments
|
$
|
21,785
|
|
|
$
|
19,485
|
|
|
$
|
20,038
|
|
Subordinated debt investments
|
7,847
|
|
|
8,109
|
|
|
8,932
|
|
|||
Total interest and PIK interest income
|
$
|
29,632
|
|
|
$
|
27,594
|
|
|
$
|
28,970
|
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
|
(Amounts in thousands)
|
||||||||||
Interest expense
|
$
|
5,813
|
|
|
$
|
5,302
|
|
|
$
|
6,959
|
|
Management fees
|
4,999
|
|
|
4,516
|
|
|
5,225
|
|
|||
Incentive fee
|
2,962
|
|
|
3,333
|
|
|
2,627
|
|
|||
Professional fees
|
1,115
|
|
|
1,200
|
|
|
1,114
|
|
|||
Administration fee
|
1,314
|
|
|
1,304
|
|
|
1,637
|
|
|||
General and administrative expenses
|
1,346
|
|
|
1,294
|
|
|
1,291
|
|
|||
Total expenses
|
$
|
17,549
|
|
|
$
|
16,949
|
|
|
$
|
18,853
|
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
|
(Amounts in thousands)
|
||||||||||
Senior secured debt
|
$
|
(4,441
|
)
|
|
$
|
411
|
|
|
$
|
(1,276
|
)
|
Subordinated debt
|
(8,667
|
)
|
|
(2,368
|
)
|
|
(1,106
|
)
|
|||
Preferred equity
|
5,373
|
|
|
(2,584
|
)
|
|
3,351
|
|
|||
Common equity and warrants
|
(232
|
)
|
|
4,224
|
|
|
3,851
|
|
|||
Net gain (loss) on investments
|
$
|
(7,967
|
)
|
|
$
|
(317
|
)
|
|
$
|
4,820
|
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Cash from net investment income
|
$
|
11,451
|
|
|
$
|
10,051
|
|
|
$
|
12,541
|
|
Cash received from net realized gains
|
11,017
|
|
|
2,228
|
|
|
2,329
|
|
|||
Net (purchases and originations) repayments of portfolio investments
|
(11,795
|
)
|
|
(23,595
|
)
|
|
68,868
|
|
|||
Net cash provided by (used in) operating activities
|
10,673
|
|
|
(11,316
|
)
|
|
83,738
|
|
|||
Proceeds from common stock offering, net of expenses
|
53,423
|
|
|
—
|
|
|
—
|
|
|||
Cash distributions paid
|
(16,700
|
)
|
|
(13,062
|
)
|
|
(12,690
|
)
|
|||
Net borrowings (repayment) on debt facilities
|
8,100
|
|
|
9,500
|
|
|
(50,027
|
)
|
|||
Payment of debt issuance costs and common stock offering expenses
|
(203
|
)
|
|
(177
|
)
|
|
(754
|
)
|
|||
Increase (decrease) in cash and cash equivalents
|
$
|
55,293
|
|
|
$
|
(15,055
|
)
|
|
$
|
20,267
|
|
|
Payments due by period
(2)
|
||||||||||||||||||
Contractual Obligations
(1)
|
Total
|
|
Less than 1
year
|
|
1-3 years
|
|
3-5 years
|
|
After
5 years
|
||||||||||
PWB Credit Facility
|
$
|
17,600
|
|
|
$
|
17,600
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
SBA Debentures
|
149,880
|
|
|
—
|
|
|
—
|
|
|
14,000
|
|
|
135,880
|
|
|||||
Total
|
$
|
167,480
|
|
|
$
|
17,600
|
|
|
$
|
—
|
|
|
$
|
14,000
|
|
|
$
|
135,880
|
|
(1)
|
Excludes commitments to extend credit to our portfolio companies.
|
(2)
|
The PWB Credit Facility was scheduled to mature on October 31, 2018. On
March 7, 2018
, the BLA was amended to, among other things, extend the maturity date to January 31, 2020. The SBA debentures are scheduled to mature between September 2022 and 2025.
|
Item 7A.
|
Quantitative and Qualitative Disclosures about Market Risk
|
Basis point increase
|
|
Interest income
|
|
Interest expense
|
|
Net increase
(decrease) |
||||||
50
|
|
$
|
1,226
|
|
|
$
|
89
|
|
|
$
|
1,137
|
|
100
|
|
2,213
|
|
|
178
|
|
|
2,035
|
|
|||
150
|
|
3,201
|
|
|
268
|
|
|
2,933
|
|
|||
200
|
|
4,188
|
|
|
357
|
|
|
3,831
|
|
|||
250
|
|
5,175
|
|
|
446
|
|
|
4,729
|
|
Basis point decrease
|
|
Interest income
|
|
Interest expense
(1)
|
|
Net increase
(decrease) |
||||||
50
|
|
$
|
(593
|
)
|
|
$
|
—
|
|
|
$
|
(593
|
)
|
100
|
|
(952
|
)
|
|
—
|
|
|
(952
|
)
|
|||
150
|
|
(1,022
|
)
|
|
—
|
|
|
(1,022
|
)
|
|||
200
|
|
(1,031
|
)
|
|
—
|
|
|
(1,031
|
)
|
|||
250
|
|
(1,031
|
)
|
|
—
|
|
|
(1,031
|
)
|
OFS Capital Corporation and Subsidiaries
|
|
|
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Assets
|
|
|
|
|
|
||
Investments, at fair value
|
|
|
|
|
|
||
Non-control/non-affiliate investments (amortized cost of $209,360 and $178,279, respectively)
|
$
|
197,374
|
|
|
$
|
173,219
|
|
Affiliate investments (amortized cost of $70,402 and $76,306, respectively)
|
69,557
|
|
|
81,708
|
|
||
Control investments (amortized cost of $10,213 and $24,722, respectively)
|
10,568
|
|
|
26,700
|
|
||
Total investments at fair value (amortized cost of $289,975 and $279,307, respectively)
|
277,499
|
|
|
281,627
|
|
||
Cash and cash equivalents
|
72,952
|
|
|
17,659
|
|
||
Interest receivable
|
2,734
|
|
|
1,770
|
|
||
Prepaid expenses and other assets
|
4,593
|
|
|
3,974
|
|
||
Total assets
|
$
|
357,778
|
|
|
$
|
305,030
|
|
|
|
|
|
|
|
||
Liabilities
|
|
|
|
|
|
||
Revolving line of credit
|
$
|
17,600
|
|
|
$
|
9,500
|
|
SBA debentures (net of deferred debt issuance costs of $2,657 and $3,037, respectively)
|
147,223
|
|
|
146,843
|
|
||
Interest payable
|
1,596
|
|
|
1,599
|
|
||
Management and incentive fees payable
|
1,987
|
|
|
2,119
|
|
||
Administration fee payable
|
476
|
|
|
435
|
|
||
Accrued professional fees
|
433
|
|
|
477
|
|
||
Other liabilities
|
127
|
|
|
279
|
|
||
Total liabilities
|
169,442
|
|
|
161,252
|
|
||
|
|
|
|
|
|
||
Commitments and contingencies (Note 7)
|
|
|
|
|
|
||
|
|
|
|
|
|
||
Net Assets
|
|
|
|
|
|
||
Preferred stock, par value of $0.01 per share, 2,000,000 shares authorized, -0- shares issued and outstanding as of December 31, 2017 and December 31, 2016, respectively
|
—
|
|
|
—
|
|
||
Common stock, par value of $0.01 per share, 100,000,000 shares authorized, 13,340,217 and 9,700,297 shares issued and outstanding as of December 31, 2017 and December 31, 2016, respectively
|
133
|
|
|
97
|
|
||
Paid-in capital in excess of par
|
187,398
|
|
|
134,300
|
|
||
Accumulated undistributed net investment income
|
9,404
|
|
|
6,731
|
|
||
Accumulated undistributed net realized gain (loss)
|
3,881
|
|
|
330
|
|
||
Net unrealized appreciation (depreciation) on investments
|
(12,480
|
)
|
|
2,320
|
|
||
Total net assets
|
188,336
|
|
|
143,778
|
|
||
|
|
|
|
|
|
||
Total liabilities and net assets
|
$
|
357,778
|
|
|
$
|
305,030
|
|
|
|
|
|
|
|
||
Number of shares outstanding
|
13,340,217
|
|
|
9,700,297
|
|
||
Net asset value per share
|
$
|
14.12
|
|
|
$
|
14.82
|
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Investment income
|
|
|
|
|
|
|
|
|
|||
Interest income:
|
|
|
|
|
|
|
|
|
|||
Non-control/non-affiliate investments
|
$
|
20,078
|
|
|
$
|
17,076
|
|
|
$
|
22,561
|
|
Affiliate investments
|
6,506
|
|
|
7,451
|
|
|
5,062
|
|
|||
Control investment
|
1,540
|
|
|
1,873
|
|
|
141
|
|
|||
Total interest income
|
28,124
|
|
|
26,400
|
|
|
27,764
|
|
|||
Payment-in-kind interest and dividend income:
|
|
|
|
|
|
|
|
|
|||
Non-control/non-affiliate investments
|
1,400
|
|
|
1,070
|
|
|
1,111
|
|
|||
Affiliate investments
|
1,375
|
|
|
1,437
|
|
|
1,211
|
|
|||
Control investment
|
132
|
|
|
120
|
|
|
—
|
|
|||
Total payment-in-kind interest and dividend income:
|
2,907
|
|
|
2,627
|
|
|
2,322
|
|
|||
Dividend income:
|
|
|
|
|
|
|
|
||||
Non-control/non-affiliate investments
|
50
|
|
|
36
|
|
|
—
|
|
|||
Affiliate investments
|
140
|
|
|
170
|
|
|
245
|
|
|||
Control investment
|
292
|
|
|
269
|
|
|
—
|
|
|||
Total dividend income
|
482
|
|
|
475
|
|
|
245
|
|
|||
Fee income:
|
|
|
|
|
|
|
|
||||
Non-control/non-affiliate investments
|
1,086
|
|
|
1,366
|
|
|
1,463
|
|
|||
Affiliate investments
|
675
|
|
|
110
|
|
|
320
|
|
|||
Control investment
|
152
|
|
|
116
|
|
|
150
|
|
|||
Total fee income
|
1,913
|
|
|
1,592
|
|
|
1,933
|
|
|||
|
|
|
|
|
|
|
|
||||
Total investment income
|
33,426
|
|
|
31,094
|
|
|
32,264
|
|
|||
|
|
|
|
|
|
|
|
|
|||
Expenses
|
|
|
|
|
|
|
|
|
|||
Interest expense
|
5,813
|
|
|
5,302
|
|
|
6,959
|
|
|||
Management fees
|
4,999
|
|
|
4,516
|
|
|
5,225
|
|
|||
Incentive fee
|
2,962
|
|
|
3,333
|
|
|
2,627
|
|
|||
Professional fees
|
1,115
|
|
|
1,200
|
|
|
1,114
|
|
|||
Administration fee
|
1,314
|
|
|
1,304
|
|
|
1,637
|
|
|||
General and administrative expenses
|
1,346
|
|
|
1,294
|
|
|
1,291
|
|
|||
|
|
|
|
|
|
|
|
|
|||
Total expenses
|
17,549
|
|
|
16,949
|
|
|
18,853
|
|
|||
|
|
|
|
|
|
|
|
|
|||
Net investment income
|
15,877
|
|
|
14,145
|
|
|
13,411
|
|
|||
|
|
|
|
|
|
|
|
|
|||
Net realized and unrealized gain (loss) on investments
|
|
|
|
|
|
|
|
|
|||
Net realized gain (loss) on non-control/non-affiliate investments
|
(3,248
|
)
|
|
2,387
|
|
|
(3,033
|
)
|
|||
Net realized gain on affiliate investments
|
10,081
|
|
|
17
|
|
|
1,471
|
|
|||
Net unrealized appreciation (depreciation) on non-control/non-affiliate investments
|
(9,715
|
)
|
|
(6,699
|
)
|
|
5,099
|
|
|||
Net unrealized appreciation (depreciation) on affiliate investments
|
(5,088
|
)
|
|
3,341
|
|
|
1,283
|
|
|||
Net unrealized appreciation on control investments
|
3
|
|
|
637
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
|
|||
Net gain (loss) on investments
|
(7,967
|
)
|
|
(317
|
)
|
|
4,820
|
|
|||
|
|
|
|
|
|
|
|
|
|||
Net increase in net assets resulting from operations
|
$
|
7,910
|
|
|
$
|
13,828
|
|
|
$
|
18,231
|
|
|
|
|
|
|
|
|
|
|
|||
Net investment income per common share - basic and diluted
|
$
|
1.28
|
|
|
$
|
1.46
|
|
|
$
|
1.39
|
|
Net increase in net assets resulting from operations per common share - basic and diluted
|
$
|
0.64
|
|
|
$
|
1.43
|
|
|
$
|
1.89
|
|
Distributions declared per common share
|
$
|
1.36
|
|
|
$
|
1.36
|
|
|
$
|
1.36
|
|
Basic and diluted weighted average shares outstanding
|
12,403,706
|
|
|
9,692,634
|
|
|
9,670,153
|
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Increase in net assets resulting from operations:
|
|
|
|
|
|
||||||
Net investment income
|
$
|
15,877
|
|
|
$
|
14,145
|
|
|
$
|
13,411
|
|
Net realized gain (loss) on investments
|
6,833
|
|
|
2,404
|
|
|
(1,562
|
)
|
|||
Net unrealized appreciation (depreciation) on investments
|
(14,800
|
)
|
|
(2,721
|
)
|
|
6,382
|
|
|||
Net increase in net assets resulting from operations
|
7,910
|
|
|
13,828
|
|
|
18,231
|
|
|||
Distributions to stockholders from:
|
|
|
|
|
|
|
|
|
|||
Accumulated net investment income
|
(14,158
|
)
|
|
(12,157
|
)
|
|
(10,954
|
)
|
|||
Accumulated net realized gain
|
(2,738
|
)
|
|
(169
|
)
|
|
—
|
|
|||
Return of capital distributions
|
—
|
|
|
(858
|
)
|
|
(2,197
|
)
|
|||
Total distributions to stockholders
|
(16,896
|
)
|
|
(13,184
|
)
|
|
(13,151
|
)
|
|||
Common stock transactions:
|
|
|
|
|
|
|
|
|
|||
Public offering of common stock, net of expenses
|
53,348
|
|
|
—
|
|
|
—
|
|
|||
Reinvestment of stockholder distributions
|
196
|
|
|
122
|
|
|
461
|
|
|||
Net increase in net assets resulting from capital transactions
|
53,544
|
|
|
122
|
|
|
461
|
|
|||
Net increase in net assets
|
44,558
|
|
|
766
|
|
|
5,541
|
|
|||
Net assets:
|
|
|
|
|
|
|
|
|
|||
Beginning of year
|
143,778
|
|
|
143,012
|
|
|
137,471
|
|
|||
End of year
|
$
|
188,336
|
|
|
$
|
143,778
|
|
|
$
|
143,012
|
|
Accumulated undistributed net investment income
|
$
|
9,404
|
|
|
$
|
6,371
|
|
|
$
|
4,612
|
|
Common stock activity:
|
|
|
|
|
|
|
|
|
|||
Public offering of common stock
|
3,625,000
|
|
|
—
|
|
|
—
|
|
|||
Common stock issued from reinvestment of stockholder distributions
|
14,920
|
|
|
9,127
|
|
|
40,336
|
|
|||
Common stock issued and outstanding at beginning of year
|
9,700,297
|
|
|
9,691,170
|
|
|
9,650,834
|
|
|||
Common stock issued and outstanding at end of year
|
13,340,217
|
|
|
9,700,297
|
|
|
9,691,170
|
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Cash flows from operating activities
|
|
|
|
|
|
||||||
Net increase in net assets resulting from operations
|
$
|
7,910
|
|
|
$
|
13,828
|
|
|
$
|
18,231
|
|
Adjustments to reconcile net increase in net assets resulting from operations to net cash provided by (used in) operating activities:
|
|
|
|
|
|
|
|
|
|||
Net realized (gain) loss on investments
|
(6,833
|
)
|
|
(2,404
|
)
|
|
1,562
|
|
|||
Net change in unrealized appreciation/depreciation on investments
|
14,800
|
|
|
2,721
|
|
|
(6,382
|
)
|
|||
Amortization of Net Loan Fees
|
(1,450
|
)
|
|
(1,414
|
)
|
|
(2,263
|
)
|
|||
Amendment fees collected
|
175
|
|
|
261
|
|
|
112
|
|
|||
Payment-in-kind interest and dividend income
|
(2,907
|
)
|
|
(2,627
|
)
|
|
(2,322
|
)
|
|||
Amortization and write-off of deferred debt issuance costs
|
553
|
|
|
490
|
|
|
2,117
|
|
|||
Amortization of intangible asset
|
195
|
|
|
195
|
|
|
195
|
|
|||
Purchase and origination of portfolio investments
|
(142,900
|
)
|
|
(68,237
|
)
|
|
(123,950
|
)
|
|||
Proceeds from principal payments on portfolio investments
|
105,078
|
|
|
41,404
|
|
|
96,069
|
|
|||
Proceeds from sale or redemption of portfolio investments
|
37,044
|
|
|
5,274
|
|
|
98,895
|
|
|||
Distributions received from portfolio investments
|
—
|
|
|
192
|
|
|
183
|
|
|||
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|||
Interest receivable
|
(964
|
)
|
|
(937
|
)
|
|
(113
|
)
|
|||
Interest payable
|
(3
|
)
|
|
51
|
|
|
233
|
|
|||
Management and incentive fees payable
|
(132
|
)
|
|
(119
|
)
|
|
1,009
|
|
|||
Administration fee payable
|
41
|
|
|
(53
|
)
|
|
215
|
|
|||
Other assets and liabilities
|
66
|
|
|
59
|
|
|
(53
|
)
|
|||
Net cash provided by (used in) operating activities
|
10,673
|
|
|
(11,316
|
)
|
|
83,738
|
|
|||
Cash flows from financing activities
|
|
|
|
|
|
||||||
Proceeds from common stock offering, net of expenses
|
53,423
|
|
|
—
|
|
|
—
|
|
|||
Distributions paid to stockholders
|
(16,700
|
)
|
|
(13,062
|
)
|
|
(12,690
|
)
|
|||
Borrowings under revolving line of credit
|
44,700
|
|
|
9,500
|
|
|
—
|
|
|||
Repayments under revolving line of credit
|
(36,600
|
)
|
|
—
|
|
|
—
|
|
|||
Borrowings under WM Credit Facility
|
—
|
|
|
—
|
|
|
1,217
|
|
|||
Repayments under WM Credit Facility
|
—
|
|
|
—
|
|
|
(73,829
|
)
|
|||
Draw down on SBA debentures
|
—
|
|
|
—
|
|
|
22,585
|
|
|||
Payment of debt issuance costs
|
(131
|
)
|
|
(177
|
)
|
|
(750
|
)
|
|||
Payment of common stock offering costs
|
(72
|
)
|
|
—
|
|
|
(4
|
)
|
|||
Net cash provided by (used in) financing activities
|
44,620
|
|
|
(3,739
|
)
|
|
(63,471
|
)
|
|||
Net increase (decrease) in cash and cash equivalents
|
55,293
|
|
|
(15,055
|
)
|
|
20,267
|
|
|||
Cash and cash equivalents — beginning of year
|
17,659
|
|
|
32,714
|
|
|
12,447
|
|
|||
Cash and cash equivalents — end of year
|
$
|
72,952
|
|
|
$
|
17,659
|
|
|
$
|
32,714
|
|
Supplemental Disclosure of Cash Flow Information:
|
|
|
|
|
|
||||||
Cash paid during the period for interest
|
$
|
5,263
|
|
|
$
|
4,762
|
|
|
$
|
4,609
|
|
Reinvestment of stockholder distributions
|
196
|
|
|
122
|
|
|
461
|
|
Portfolio Company (1)
Investment Type |
|
Industry
|
|
Interest Rate (2)
|
|
Spread Above
Index (2) |
|
Maturity
|
|
Principal
Amount |
|
Amortized Cost
|
|
Fair Value
|
|
Percent of
Net Assets |
|||||||
Non-control/Non-affiliate Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Aegis Acquisition, Inc.
|
|
Testing Laboratories
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Senior Secured Loan
|
|
|
|
10.17%
|
|
(L +8.50%)
|
|
8/24/2021
|
|
$
|
3,520
|
|
|
$
|
3,470
|
|
|
$
|
3,439
|
|
|
1.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Armor Holdings II LLC
|
|
Other Professional, Scientific, and Technical Services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Senior Secured Loan
|
|
|
|
10.70%
|
|
(L +9.00%)
|
|
12/26/2020
|
|
3,500
|
|
|
3,476
|
|
|
3,570
|
|
|
1.9
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Avison Young Canada, Inc.
|
|
Offices of Real Estate Agents and Brokers
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Senior Secured Loan (5) (6)
|
|
|
|
9.50%
|
|
N/A
|
|
12/15/2021
|
|
4,000
|
|
|
3,939
|
|
|
4,070
|
|
|
2.3
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
BJ's Wholesale Club, Inc.
|
|
Warehouse Clubs and Supercenters
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Senior Secured Loan
|
|
|
|
8.95%
|
|
(L +7.50%)
|
|
2/3/2025
|
|
9,268
|
|
|
9,158
|
|
|
9,063
|
|
|
4.8
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Carolina Lubes, Inc. (5) (9)
|
|
Automotive Oil Change and Lubrication Shops
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Senior Secured Loan
|
|
|
|
9.28%
|
|
(L +7.25%)
|
|
8/23/2022
|
|
21,411
|
|
|
21,236
|
|
|
21,430
|
|
|
11.4
|
|
|||
Senior Secured Loan (Revolver)
|
|
|
|
8.59%
|
|
(L +7.25%)
|
|
8/23/2022
|
|
487
|
|
|
473
|
|
|
489
|
|
|
0.3
|
|
|||
Preferred Equity (973 units) 14% PIK
|
|
|
|
|
|
|
|
|
|
|
|
|
3,039
|
|
|
3,065
|
|
|
1.6
|
|
|||
|
|
|
|
|
|
|
|
|
|
21,898
|
|
|
24,748
|
|
|
24,984
|
|
|
13.3
|
|
|||
Community Intervention Services, Inc. (5)
|
|
Outpatient Mental Health and Substance Abuse Centers
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Subordinated Loan (7) (11)
|
|
|
|
7.0% cash / 6.0% PIK
|
|
N/A
|
|
1/16/2021
|
|
8,530
|
|
|
7,639
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Confie Seguros Holdings II Co.
|
|
Insurance Agencies and Brokerages
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Senior Secured Loan
|
|
|
|
10.98%
|
|
(L +9.50%)
|
|
5/8/2019
|
|
9,678
|
|
|
9,579
|
|
|
9,417
|
|
|
5.0
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Constellis Holdings, LLC
|
|
Other Justice, Public Order, and Safety Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Senior Secured Loan
|
|
|
|
10.69%
|
|
(L +9.00%)
|
|
4/21/2025
|
|
9,950
|
|
|
9,813
|
|
|
9,919
|
|
|
5.3
|
|
|||
DuPage Medical Group
|
|
Offices of Physicians, Mental Health Specialists
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Senior Secured Loan
|
|
|
|
8.42%
|
|
(L +7.00%)
|
|
8/15/2025
|
|
5,600
|
|
|
5,547
|
|
|
5,503
|
|
|
2.9
|
|
Portfolio Company (1)
Investment Type |
|
Industry
|
|
Interest Rate (2)
|
|
Spread Above
Index (2) |
|
Maturity
|
|
Principal
Amount |
|
Amortized Cost
|
|
Fair Value
|
|
Percent of
Net Assets |
|||||||
Eblens Holdings, Inc.
|
|
Shoe Store
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Subordinated Loan
|
|
|
|
12.0% cash / 1.00% PIK
|
|
N/A
|
|
1/13/2023
|
|
$
|
8,830
|
|
|
$
|
8,749
|
|
|
$
|
8,726
|
|
|
4.6
|
%
|
Common Equity (71,250 units)
|
|
|
|
|
|
|
|
|
|
|
|
|
713
|
|
|
771
|
|
|
0.4
|
|
|||
|
|
|
|
|
|
|
|
|
|
8,830
|
|
|
9,462
|
|
|
9,497
|
|
|
5.0
|
|
|||
Elgin Fasteners Group
|
|
Bolt, Nut, Screw, Rivet, and Washer Manufacturing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Senior Secured Loan
|
|
|
|
8.44%
|
|
(L +6.75%)
|
|
8/27/2018
|
|
3,888
|
|
|
3,873
|
|
|
3,544
|
|
|
1.9
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
GGC Aerospace Topco L.P.
|
|
Other Aircraft Parts and Auxiliary Equipment Manufacturing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Senior Secured Loan
|
|
|
|
10.23%
|
|
(L +8.75%)
|
|
9/8/2024
|
|
5,000
|
|
|
4,875
|
|
|
4,875
|
|
|
2.6
|
|
|||
Common Equity (368,852 Class A units)
|
|
|
|
|
|
|
|
|
|
|
|
|
450
|
|
|
450
|
|
|
0.2
|
|
|||
Common Equity (40,984 Class B units)
|
|
|
|
|
|
|
|
|
|
|
|
|
50
|
|
|
50
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
|
|
5,000
|
|
|
5,375
|
|
|
5,375
|
|
|
2.8
|
|
|||
LRI Holding, LLC (5)
|
|
Electrical Contractors and Other Wiring Installation Contractors
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Senior Secured Loan
|
|
|
|
10.94%
|
|
(L +9.25%)
|
|
6/30/2022
|
|
18,269
|
|
|
18,125
|
|
|
18,205
|
|
|
9.7
|
|
|||
Preferred Equity (238,095 units)
|
|
|
|
|
|
|
|
|
|
|
|
|
300
|
|
|
300
|
|
|
0.2
|
|
|||
|
|
|
|
|
|
|
|
|
|
18,269
|
|
|
18,425
|
|
|
18,505
|
|
|
9.9
|
|
|||
Maverick Healthcare Equity, LLC (5)
|
|
Home Health Equipment Rental
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Preferred Equity (1,250,000 units) (10)
|
|
|
|
|
|
|
|
|
|
|
|
|
900
|
|
|
141
|
|
|
0.1
|
|
|||
Common Equity (1,250,000 units) (10)
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
900
|
|
|
141
|
|
|
0.1
|
|
|||
My Alarm Center, LLC (5)
|
|
Security Systems Services (except Locksmiths)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Preferred Equity (1,485 Class A units), 8% PIK (10) (13)
|
|
|
|
|
|
|
|
|
|
|
|
|
1,540
|
|
|
1,540
|
|
|
0.8
|
|
|||
Preferred Equity (1,198 Class B units)
|
|
|
|
|
|
|
|
|
|
|
|
|
1,198
|
|
|
1,198
|
|
|
0.6
|
|
|||
Common Equity (64,149 units) (13)
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
43
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
2,738
|
|
|
2,781
|
|
|
1.4
|
|
|||
NVA Holdings, Inc.
|
|
Veterinary Services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Senior Secured Loan
|
|
|
|
8.69%
|
|
(L +7.00%)
|
|
8/14/2022
|
|
743
|
|
|
743
|
|
|
748
|
|
|
0.4
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
O2 Holdings, LLC (5)
|
|
Fitness and Recreational Sports Centers
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Senior Secured Loan
|
|
|
|
14.56%
|
|
(L +13.00%)
|
|
9/2/2021
|
|
13,350
|
|
|
12,977
|
|
|
13,617
|
|
|
7.2
|
|
Portfolio Company (1)
Investment Type |
|
Industry
|
|
Interest Rate (2)
|
|
Spread Above
Index (2) |
|
Maturity
|
|
Principal
Amount |
|
Amortized Cost
|
|
Fair Value
|
|
Percent of
Net Assets |
|||||||
Parfums Holding Company, Inc.
|
|
Cosmetics, Beauty Supplies, and Perfume Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Senior Secured Loan
|
|
|
|
10.45%
|
|
(L +8.75%)
|
|
6/30/2025
|
|
$
|
3,520
|
|
|
$
|
3,492
|
|
|
$
|
3,472
|
|
|
1.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Planet Fitness Midwest LLC (5)
|
|
Fitness and Recreational Sports Centers
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Subordinated Loan
|
|
|
|
13.00%
|
|
N/A
|
|
12/16/2021
|
|
5,000
|
|
|
4,964
|
|
|
5,011
|
|
|
2.7
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
PM Acquisition LLC
|
|
All Other General Merchandise Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Senior Secured Loan
|
|
|
|
11.50% cash / 1.00% PIK
|
|
N/A
|
|
10/29/2021
|
|
6,187
|
|
|
6,108
|
|
|
6,059
|
|
|
3.2
|
|
|||
Common equity (499 units) (10)
|
|
|
|
|
|
|
|
|
|
|
|
|
499
|
|
|
278
|
|
|
0.1
|
|
|||
|
|
|
|
|
|
|
|
|
|
6,187
|
|
|
6,607
|
|
|
6,337
|
|
|
3.3
|
|
|||
Resource Label Group, LLC
|
|
Commercial Printing (except Screen and Books)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Senior Secured Loan
|
|
|
|
10.19%
|
|
(L +8.50%)
|
|
11/26/2023
|
|
4,821
|
|
|
4,755
|
|
|
4,767
|
|
|
2.5
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Security Alarm Financing Enterprises, L.P. (5)
|
|
Security Systems Services (except Locksmiths)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Subordinated Loan (14)
|
|
|
|
14.00% cash / 0.69% PIK
|
|
(L +13.00%)
|
|
6/19/2020
|
|
12,525
|
|
|
12,441
|
|
|
12,364
|
|
|
6.6
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Sentry Centers Holdings, LLC
|
|
Other Professional, Scientific, and Technical Services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Senior Secured Loan
|
|
|
|
13.07%
|
|
(L +11.50%)
|
|
7/24/2019
|
|
4,195
|
|
|
4,156
|
|
|
4,259
|
|
|
2.3
|
|
|||
Preferred Equity (5,000 units) (10) (13)
|
|
|
|
|
|
|
|
|
|
|
|
|
527
|
|
|
527
|
|
|
0.3
|
|
|||
|
|
|
|
|
|
|
|
|
|
4,195
|
|
|
4,683
|
|
|
4,786
|
|
|
2.6
|
|
|||
Southern Technical Institute, LLC (5)
|
|
Colleges, Universities, and Professional Schools
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Subordinated Loan (10)
|
|
|
|
15.00% PIK
|
|
N/A
|
|
12/2/2020
|
|
3,520
|
|
|
3,451
|
|
|
1,201
|
|
|
0.6
|
|
|||
Preferred Equity (1,764,720 units), 15.75% PIK (8) (10)
|
|
|
|
|
|
|
|
|
|
|
|
|
2,094
|
|
|
—
|
|
|
—
|
|
|||
Warrants (2,174,905 units) (10)
|
|
|
|
|
|
|
|
3/30/2026 (12)
|
|
|
|
|
46
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
|
|
3,520
|
|
|
5,591
|
|
|
1,201
|
|
|
0.6
|
|
Portfolio Company (1)
Investment Type |
|
Industry
|
|
Interest Rate (2)
|
|
Spread Above
Index (2) |
|
Maturity
|
|
Principal
Amount |
|
Amortized Cost
|
|
Fair Value
|
|
Percent of
Net Assets |
|||||||
Stancor, L.P. (5)
|
|
Pump and Pumping Equipment Manufacturing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Senior Secured Loan
|
|
|
|
9.56%
|
|
(L +8.00%)
|
|
8/19/2019
|
|
$
|
7,919
|
|
|
$
|
7,896
|
|
|
$
|
7,919
|
|
|
4.2
|
%
|
Preferred Equity (1,250,000 units), 8% PIK (8) (10)
|
|
|
|
|
|
|
|
|
|
|
|
|
1,501
|
|
|
1,486
|
|
|
0.8
|
|
|||
|
|
|
|
|
|
|
|
|
|
7,919
|
|
|
9,397
|
|
|
9,405
|
|
|
5.0
|
|
|||
The Escape Game, LLC (5)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Senior Secured Loan
|
|
Other amusement and recreation industries
|
|
10.32%
|
|
(L +8.75%)
|
|
12/20/2022
|
|
7,000
|
|
|
6,948
|
|
|
6,948
|
|
|
3.7
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
TravelCLICK, Inc.
|
|
Computer Systems Design and Related Services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Senior Secured Loan
|
|
|
|
9.32%
|
|
(L +7.75%)
|
|
11/6/2021
|
|
7,334
|
|
|
7,303
|
|
|
7,334
|
|
|
3.9
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Truck Hero, Inc.
|
|
Truck Trailer Manufacturing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Senior Secured Loan
|
|
|
|
9.89%
|
|
(L +8.25%)
|
|
4/21/2025
|
|
7,014
|
|
|
6,971
|
|
|
7,064
|
|
|
3.8
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
United Biologics Holdings, LLC (5)
|
|
Medical Laboratories
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Senior Secured Loan (11)
|
|
|
|
12.00% cash / 2.00% PIK
|
|
N/A
|
|
4/30/2018
|
|
4,266
|
|
|
4,248
|
|
|
4,266
|
|
|
2.3
|
|
|||
Subordinated Loan (10)
|
|
|
|
8.00 % PIK
|
|
N/A
|
|
4/30/2019
|
|
7
|
|
|
7
|
|
|
7
|
|
|
—
|
|
|||
Preferred Equity (151,787 units) (10)
|
|
|
|
|
|
|
|
|
|
|
|
|
9
|
|
|
92
|
|
|
—
|
|
|||
Warrants (29,374 units) (10)
|
|
|
|
|
|
|
|
03/05/2022 (12)
|
|
|
|
|
82
|
|
|
147
|
|
|
0.1
|
|
|||
|
|
|
|
|
|
|
|
|
|
4,273
|
|
|
4,346
|
|
|
4,512
|
|
|
2.4
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Total Non-control/Non-affiliate Investments
|
|
|
|
|
|
|
|
|
|
199,332
|
|
|
209,360
|
|
|
197,374
|
|
|
104.9
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Affiliate Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
All Metals Holding, LLC (5)
|
|
Metal Service Centers and Other Metal Merchant Wholesalers
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Senior Secured Loan
|
|
|
|
12.00% cash / 1.00% PIK
|
|
N/A
|
|
12/28/2021
|
|
12,869
|
|
|
12,288
|
|
|
12,759
|
|
|
6.8
|
|
|||
Common Equity (637,954 units) (10)
|
|
|
|
|
|
|
|
|
|
|
|
|
565
|
|
|
1,785
|
|
|
0.9
|
|
|||
|
|
|
|
|
|
|
|
|
|
12,869
|
|
|
12,853
|
|
|
14,544
|
|
|
7.7
|
|
Portfolio Company (1)
Investment Type |
|
Industry
|
|
Interest Rate (2)
|
|
Spread Above
Index (2) |
|
Maturity
|
|
Principal
Amount |
|
Amortized Cost
|
|
Fair Value
|
|
Percent of
Net Assets |
|||||||
Contract Datascan Holdings, Inc. (5)
|
|
Office Machinery and Equipment Rental and Leasing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Subordinated Loan
|
|
|
|
12.00%
|
|
N/A
|
|
2/5/2021
|
|
$
|
8,000
|
|
|
$
|
7,985
|
|
|
$
|
8,000
|
|
|
4.2
|
%
|
Preferred Equity (3,061 shares), 10% PIK (10)
|
|
|
|
|
|
|
|
|
|
|
|
|
4,347
|
|
|
5,964
|
|
|
3.2
|
|
|||
Common Equity (11,273 shares) (10)
|
|
|
|
|
|
|
|
|
|
|
|
|
104
|
|
|
260
|
|
|
0.1
|
|
|||
|
|
|
|
|
|
|
|
|
|
8,000
|
|
|
12,436
|
|
|
14,224
|
|
|
7.5
|
|
|||
Jobson Healthcare Information, LLC (5) (9)
|
|
Other Professional, Scientific, and Technical Services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Senior Secured Loan (11)
|
|
|
|
10.13% cash / 5.30% PIK
|
|
(L +13.43%)
|
|
7/21/2019
|
|
15,447
|
|
|
15,241
|
|
|
12,910
|
|
|
6.9
|
|
|||
Common Equity (13 member units)
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
Warrants (1 member unit) (10)
|
|
|
|
|
|
|
|
7/21/2019 (12)
|
|
|
|
|
454
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
|
|
15,447
|
|
|
15,695
|
|
|
12,910
|
|
|
6.9
|
|
|||
Master Cutlery, LLC (5)
|
|
Sporting and Recreational Goods and Supplies Merchant Wholesalers
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Subordinated Loan
|
|
|
|
13.00%
|
|
N/A
|
|
4/17/2020
|
|
4,705
|
|
|
4,692
|
|
|
2,873
|
|
|
1.5
|
|
|||
Preferred Equity (3,723 units), 8% PIK (8) (10)
|
|
|
|
|
|
|
|
|
|
|
|
|
3,483
|
|
|
—
|
|
|
—
|
|
|||
Common Equity (15,564 units) (10)
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
|
|
4,705
|
|
|
8,175
|
|
|
2,873
|
|
|
1.5
|
|
|||
NeoSystems Corp.(5)
|
|
Other Accounting Services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Subordinated Loan
|
|
|
|
10.50% cash / 1.25% PIK
|
|
N/A
|
|
8/13/2019
|
|
2,143
|
|
|
2,136
|
|
|
2,143
|
|
|
1.1
|
|
|||
Preferred Equity (521,962 convertible shares), 10% PIK (10)
|
|
|
|
|
|
|
|
|
|
|
|
|
1,390
|
|
|
2,248
|
|
|
1.2
|
|
|||
|
|
|
|
|
|
|
|
|
|
2,143
|
|
|
3,526
|
|
|
4,391
|
|
|
2.3
|
|
|||
Pfanstiehl Holdings, Inc. (5)
|
|
Pharmaceutical Preparation Manufacturing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Subordinated Loan
|
|
|
|
10.50%
|
|
N/A
|
|
9/29/2021
|
|
3,788
|
|
|
3,823
|
|
|
3,755
|
|
|
2.0
|
|
|||
Common Equity (400 shares)
|
|
|
|
|
|
|
|
|
|
|
|
|
217
|
|
|
4,755
|
|
|
2.5
|
|
|||
|
|
|
|
|
|
|
|
|
|
3,788
|
|
|
4,040
|
|
|
8,510
|
|
|
4.5
|
|
Portfolio Company (1)
Investment Type |
|
Industry
|
|
Interest Rate (2)
|
|
Spread Above
Index (2) |
|
Maturity
|
|
Principal
Amount |
|
Amortized Cost
|
|
Fair Value
|
|
Percent of
Net Assets |
|||||||
TRS Services, LLC (5)
|
|
Commercial and Industrial Machinery and Equipment (except Automotive and Electronic) Repair and Maintenance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Senior Secured Loan
|
|
|
|
10.07%
|
|
(L +8.50%)
|
|
12/10/2019
|
|
$
|
9,466
|
|
|
$
|
9,330
|
|
|
$
|
9,466
|
|
|
5.0
|
%
|
Preferred Equity (329,266 Class AA units), 15% PIK (10)
|
|
|
|
|
|
|
|
|
|
|
|
|
401
|
|
|
409
|
|
|
0.2
|
|
|||
Preferred Equity (3,000,000 Class A units), 11% PIK (8) (10)
|
|
|
|
|
|
|
|
|
|
|
|
|
3,374
|
|
|
2,230
|
|
|
1.2
|
|
|||
Common Equity (3,000,000 units) (10)
|
|
|
|
|
|
|
|
|
|
|
|
|
572
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
|
|
9,466
|
|
|
13,677
|
|
|
12,105
|
|
|
6.4
|
|
|||
Total Affiliate Investments
|
|
|
|
|
|
|
|
|
|
56,418
|
|
|
70,402
|
|
|
69,557
|
|
|
36.8
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Control Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
MTE Holding Corp. (2) (5)
|
|
Travel Trailer and Camper Manufacturing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Subordinated Loan (to Mirage Trailers, LLC, a controlled, consolidated subsidiary of MTE Holding Corp.)
|
|
|
|
13.07% cash / 1.50% PIK
|
|
(L +13.50%)
|
|
11/25/2020
|
|
7,186
|
|
|
7,144
|
|
|
7,118
|
|
|
3.8
|
|
|||
Common Equity (554 shares)
|
|
|
|
|
|
|
|
|
|
|
|
|
3,069
|
|
|
3,450
|
|
|
1.8
|
|
|||
|
|
|
|
|
|
|
|
|
|
7,186
|
|
|
10,213
|
|
|
10,568
|
|
|
5.6
|
|
|||
Total Control Investment
|
|
|
|
|
|
|
|
|
|
7,186
|
|
|
10,213
|
|
|
10,568
|
|
|
5.6
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Total Investments
|
|
|
|
|
|
|
|
|
|
$
|
262,936
|
|
|
$
|
289,975
|
|
|
$
|
277,499
|
|
|
147.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Equity ownership may be held in shares or units of companies affiliated with the portfolio company.
|
(2)
|
Substantially all of the investments that bear interest at a variable rate are indexed to LIBOR (L), and reset monthly, quarterly, or semi-annually. Approximately
7%
of the Company's LIBOR referenced investments are subject to a reference rate floor at
December 31, 2017
, with a reference rate floor of 2.00%. For each investment, the Company has provided the spread over the reference rate and current interest rate in effect at
December 31, 2017
. Unless otherwise noted, all investments with a stated PIK rate require interest payments with the issuance of additional securities as payment of the entire PIK provision.
|
(3)
|
Fair value was determined using significant unobservable inputs for all of the Company's investments. See
Note 6
for further details.
|
(4)
|
The negative amount represents the excess of the par value of an unfunded commitment in excess of its fair value.
|
(5)
|
Investments (or portion thereof) held by OFS SBIC I, LP. All other investments pledged as collateral under the PWB Credit Facility.
|
(6)
|
Non-qualifying assets under Section 55(a) of the 1940 Act. Qualifying assets must represent at least 70% of the Company's assets, as defined under Section 55 of the 1940 Act, at the time of acquisition of any additional non-qualifying assets. As of
December 31, 2017
,
97.53%
of the Company's assets were qualifying assets.
|
(7)
|
Investment was on non-accrual status as of
December 31, 2017
, meaning the Company has ceased recognizing all or a portion of income on the investment. See Note 2,
Non-accrual loans
for further details.
|
(8)
|
The fair value of the most-recently recognized PIK dividend as of December 31, 2017, was $0.
|
(9)
|
The Company has entered into a contractual arrangement with co‑lenders whereby, subject to certain conditions, it has agreed to receive its payment after the repayment of certain co‑lenders pursuant to a payment waterfall. The reported interest rate of
9.28%
at
December 31, 2017
, includes additional interest of
0.69%
per annum as specified under the contractual arrangement among the Company and the co‑lenders.
|
(10)
|
Non-income producing.
|
(11)
|
The interest rate on these investments contains a PIK provision, whereby the issuer has the option to make interest payments in cash or with the issuance of additional securities as payment of the entire PIK provision. The interest rate in the schedule represents the current interest rate in effect for these investments. The following table provides additional details on these PIK investments, including the maximum annual PIK interest rate allowed as of
December 31, 2017
:
|
Portfolio Company
|
|
Investment Type
|
|
Range of PIK
Option
|
|
Range of Cash
Option
|
|
Maximum PIK
Rate Allowed
|
|
Community Intervention Services, Inc.
|
|
Subordinated Loan
|
|
0% or 6.00%
|
|
13.00% or 7.00%
|
|
6.00
|
%
|
Eblens Holdings, Inc.
|
|
Subordinated Loan
|
|
0% or 1.00%
|
|
13.00% or 12.00%
|
|
1.00
|
%
|
Jobson Healthcare Information, LLC
|
|
Senior Secured Loan
|
|
1.50% to 5.30%
|
|
13.93% to 10.13%
|
|
5.30
|
%
|
United Biologics Holdings, LLC
|
|
Senior Secured Loan
|
|
0% or 2.00%
|
|
14.00% or 12.00%
|
|
2.00
|
%
|
(12)
|
Represents expiration date of the warrants.
|
(13)
|
All or portion of investment held by a wholly-owned subsidiary subject to income tax. See Note 2,
Income taxes
, for further details.
|
(14)
|
The PIK provision is reset at the beginning of each interest period equal to the excess of reference rate over the reference rate floor of 1.00%. The PIK interest rate in the schedule represents the current PIK interest rate in effect.
|
Portfolio Company (1)
Investment Type |
|
Industry
|
|
Interest Rate (2)
|
|
Spread Above
Index (2)
|
|
Maturity
|
|
Principal
Amount
|
|
Amortized Cost
|
|
Fair Value
|
|
Percent of
Net Assets
|
|||||||
Non-control/Non-affiliate Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Accurate Group Holdings, Inc. (5)
|
|
Offices of Real Estate Appraisers
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Subordinated Loan
|
|
|
|
13.00%
|
|
N/A
|
|
8/23/2018
|
|
$
|
10,000
|
|
|
$
|
10,032
|
|
|
$
|
10,000
|
|
|
7.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Armor Holdings II LLC
|
|
Other Professional, Scientific, and Technical Services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior Secured Loan
|
|
|
|
10.25%
|
|
(L +9.00%)
|
|
12/26/2020
|
|
3,500
|
|
|
3,469
|
|
|
3,496
|
|
|
2.4
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
AssuredPartners, Inc
|
|
Insurance Agencies and Brokerages
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior Secured Loan
|
|
|
|
10.00%
|
|
(L +9.00%)
|
|
10/20/2023
|
|
5,000
|
|
|
4,854
|
|
|
5,013
|
|
|
3.5
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Avison Young Canada, Inc.
|
|
Offices of Real Estate Agents and Brokers
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior Secured Loan (5) (6)
|
|
|
|
9.50%
|
|
N/A
|
|
12/15/2021
|
|
4,000
|
|
|
3,923
|
|
|
3,923
|
|
|
2.7
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
BCC Software, LLC (5)
|
|
Custom Computer Programming Services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior Secured Loan
|
|
|
|
9.00%
|
|
(L +8.00%)
|
|
6/20/2019
|
|
5,143
|
|
|
5,105
|
|
|
5,143
|
|
|
3.6
|
|
|||
Senior Secured Loan (Revolver) (11) (4)
|
|
|
|
N/A
|
|
(L +8.00%)
|
|
6/20/2019
|
|
—
|
|
|
(8
|
)
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
|
|
|
5,143
|
|
|
5,097
|
|
|
5,143
|
|
|
3.6
|
|
|||
Community Intervention Services, Inc. (5)
|
|
Outpatient Mental Health and Substance Abuse Centers
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Subordinated Loan (7) (12)
|
|
|
|
7.00% cash / 6.00% PIK
|
|
N/A
|
|
1/16/2021
|
|
8,030
|
|
|
7,639
|
|
|
5,393
|
|
|
3.8
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Confie Seguros Holdings II Co.
|
|
Insurance Agencies and Brokerages
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior Secured Loan
|
|
|
|
10.25%
|
|
(L +9.00%)
|
|
5/8/2019
|
|
4,000
|
|
|
3,976
|
|
|
3,973
|
|
|
2.8
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
C7 Data Centers, Inc. (5)
|
|
Other Computer Related Services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior Secured Loan (10)
|
|
|
|
12.47%
|
|
(L +8.50%)
|
|
6/22/2020
|
|
14,850
|
|
|
14,738
|
|
|
14,883
|
|
|
10.4
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Elgin Fasteners Group
|
|
Bolt, Nut, Screw, Rivet, and Washer Manufacturing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior Secured Loan
|
|
|
|
8.50%
|
|
(L +7.25%)
|
|
8/27/2018
|
|
4,104
|
|
|
4,090
|
|
|
3,555
|
|
|
2.5
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Portfolio Company (1)
Investment Type |
|
Industry
|
|
Interest Rate (2)
|
|
Spread Above
Index (2)
|
|
Maturity
|
|
Principal
Amount
|
|
Amortized Cost
|
|
Fair Value
|
|
Percent of
Net Assets
|
|||||||
Inhance Technologies Holdings LLC
|
|
Other Basic Inorganic Chemical Manufacturing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior Secured Loan
|
|
|
|
5.50%
|
|
(L +4.50%)
|
|
2/7/2018
|
|
$
|
2,032
|
|
|
$
|
2,027
|
|
|
$
|
2,017
|
|
|
1.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Intrafusion Holding Corp. (5)
|
|
Other Outpatient Care Centers
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior Secured Loan (9)
|
|
|
|
11.33%
|
|
(L +6.75%)
|
|
9/25/2020
|
|
14,250
|
|
|
14,207
|
|
|
14,393
|
|
|
10.0
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Jobson Healthcare Information, LLC (5)
|
|
Other Professional, Scientific, and Technical Services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior Secured Loan (12)
|
|
|
|
10.13% cash / 4.295% PIK
|
|
(L +12.425%)
|
|
7/21/2019
|
|
14,762
|
|
|
14,423
|
|
|
12,346
|
|
|
8.6
|
|
|||
Warrants (1,056,428 member units) (11)
|
|
|
|
|
|
|
|
7/21/2019 (12)
|
|
|
|
454
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
|
14,762
|
|
|
14,877
|
|
|
12,346
|
|
|
8.6
|
|
|||
Maverick Healthcare Equity, LLC (5)
|
|
Home Health Equipment Rental
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Preferred Equity (1,250,000 units) (11)
|
|
|
|
|
|
|
|
|
|
|
|
900
|
|
|
1,037
|
|
|
0.7
|
|
||||
Common Equity (1,250,000 units) (11)
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
900
|
|
|
1,037
|
|
|
0.7
|
|
||||
MN Acquisition, LLC (5)
|
|
Software Publishers
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior Secured Loan
|
|
|
|
10.50%
|
|
(L + 9.50%)
|
|
8/24/2021
|
|
4,989
|
|
|
4,896
|
|
|
4,949
|
|
|
3.4
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
My Alarm Center, LLC (5)
|
|
Security Systems Services (except Locksmiths)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior Secured Loan
|
|
|
|
12.00%
|
|
(L +11.00%)
|
|
7/9/2019
|
|
6,250
|
|
|
6,034
|
|
|
6,260
|
|
|
4.4
|
|
|||
Preferred Equity (100 Class A units) (11)
|
|
|
|
|
|
|
|
|
|
|
|
203
|
|
|
205
|
|
|
0.1
|
|
||||
Preferred Equity (25 Class A-1 units) (11)
|
|
|
|
|
|
|
|
|
|
|
|
44
|
|
|
36
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
|
6,250
|
|
|
6,281
|
|
|
6,501
|
|
|
4.5
|
|
|||
MYI Acquiror Limited (6)
|
|
Insurance Agencies and Brokerages
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior Secured Loan
|
|
|
|
5.75%
|
|
(L +4.50%)
|
|
5/28/2019
|
|
4,686
|
|
|
4,680
|
|
|
4,613
|
|
|
3.2
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
NHR Holdings, LLC
|
|
Other Telecommunications
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior Secured Loan
|
|
|
|
5.50%
|
|
(L +4.25%)
|
|
11/30/2018
|
|
2,666
|
|
|
2,652
|
|
|
2,630
|
|
|
1.8
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
NVA Holdings, Inc.
|
|
Veterinary Services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior Secured Loan
|
|
|
|
8.00%
|
|
(L +7.00%)
|
|
8/14/2022
|
|
650
|
|
|
650
|
|
|
651
|
|
|
0.5
|
|
Portfolio Company (1)
Investment Type |
|
Industry
|
|
Interest Rate (2)
|
|
Spread Above
Index (2)
|
|
Maturity
|
|
Principal
Amount
|
|
Amortized Cost
|
|
Fair Value
|
|
Percent of
Net Assets
|
|||||||
O2 Holdings, LLC (5)
|
|
Fitness and Recreational Sports Centers
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior Secured Loan
|
|
|
|
11.77%
|
|
(L +11.00%)
|
|
9/2/2021
|
|
$
|
9,500
|
|
|
$
|
9,417
|
|
|
$
|
9,430
|
|
|
6.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
PM Acquisition LLC
|
|
All Other General Merchandise Stores
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior Secured Loan
|
|
|
|
11.50%
|
|
N/A
|
|
10/31/2021
|
|
6,402
|
|
|
6,340
|
|
|
6,340
|
|
|
4.4
|
|
|||
Common equity (499 units) (11)
|
|
|
|
|
|
|
|
|
|
|
|
499
|
|
|
499
|
|
|
0.3
|
|
||||
|
|
|
|
|
|
|
|
|
|
6,402
|
|
|
6,839
|
|
|
6,839
|
|
|
4.7
|
|
|||
Planet Fitness Midwest LLC (5)
|
|
Fitness and Recreational Sports Centers
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Subordinated Loan
|
|
|
|
13.00%
|
|
N/A
|
|
12/16/2021
|
|
5,000
|
|
|
4,955
|
|
|
4,980
|
|
|
3.5
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Quantum Spatial, Inc. (f/k/a Aero-Metric, Inc.)
|
|
Other Information Services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior Secured Loan
|
|
|
|
6.75% cash / 1.00% PIK
|
|
(L +6.50%)
|
|
8/27/2017
|
|
2,440
|
|
|
2,427
|
|
|
2,340
|
|
|
1.6
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Ranpak Corp.
|
|
Packaging Machinery Manufacturing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior Secured Loan
|
|
|
|
8.25%
|
|
(L +7.25%)
|
|
10/3/2022
|
|
2,000
|
|
|
1,996
|
|
|
1,885
|
|
|
1.3
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Security Alarm Financing Enterprises, L.P. (5)
|
|
Security Systems Services (except Locksmiths)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Subordinated Loan
|
|
|
|
14.00%
|
|
(L +13.00%)
|
|
6/19/2020
|
|
12,500
|
|
|
12,382
|
|
|
12,382
|
|
|
8.6
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Sentry Centers Holdings, LLC
|
|
Other Professional, Scientific, and Technical Services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior Secured Loan
|
|
|
|
12.40%
|
|
(L +11.50%)
|
|
7/24/2019
|
|
4,209
|
|
|
4,145
|
|
|
4,171
|
|
|
2.9
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
smarTours, LLC (5)
|
|
Tour Operators
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Preferred Equity (500,000 units) (11)
|
|
|
|
|
|
|
|
|
|
|
|
439
|
|
|
1,019
|
|
|
0.7
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Portfolio Company (1)
Investment Type |
|
Industry
|
|
Interest Rate (2)
|
|
Spread Above
Index (2)
|
|
Maturity
|
|
Principal
Amount
|
|
Amortized Cost
|
|
Fair Value
|
|
Percent of
Net Assets
|
|||||||
Southern Technical Institute, LLC (5)
|
|
Colleges, Universities, and Professional Schools
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Subordinated Loan
|
|
|
|
9.00% cash / 4.00% PIK
|
|
(L +12.00%)
|
|
12/2/2020
|
|
$
|
3,398
|
|
|
$
|
3,330
|
|
|
$
|
3,158
|
|
|
2.2
|
%
|
Preferred Equity (1,764,720 units), 15.75% PIK (11)
|
|
|
|
|
|
|
|
|
|
|
|
1,938
|
|
|
1,984
|
|
|
1.4
|
|
||||
Warrants (2,174,905 units) (11)
|
|
|
|
|
|
|
|
3/30/2026 (12)
|
|
|
|
46
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
|
3,398
|
|
|
5,314
|
|
|
5,142
|
|
|
3.6
|
|
|||
Stancor, L.P. (5)
|
|
Pump and Pumping Equipment Manufacturing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior Secured Loan
|
|
|
|
9.75%
|
|
(L +9.00%)
|
|
8/19/2019
|
|
9,450
|
|
|
9,407
|
|
|
9,181
|
|
|
6.4
|
|
|||
Preferred Equity (1,250,000 units), 8% PIK (11)
|
|
|
|
|
|
|
|
|
|
|
|
1,501
|
|
|
835
|
|
|
0.6
|
|
||||
|
|
|
|
|
|
|
|
|
|
9,450
|
|
|
10,908
|
|
|
10,016
|
|
|
7.0
|
|
|||
TravelCLICK, Inc.
|
|
Computer Systems Design and Related Services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior Secured Loan
|
|
|
|
8.75%
|
|
(L +7.75%)
|
|
11/8/2021
|
|
4,000
|
|
|
3,879
|
|
|
3,946
|
|
|
2.7
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
United Biologics Holdings, LLC (5)
|
|
Medical Laboratories
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior Secured Loan (12)
|
|
|
|
12.00% cash / 2.00% PIK
|
|
N/A
|
|
4/30/2018
|
|
4,181
|
|
|
4,106
|
|
|
4,034
|
|
|
2.8
|
|
|||
Subordinated Loan (11)
|
|
|
|
8.00% PIK
|
|
N/A
|
|
4/30/2019
|
|
7
|
|
|
7
|
|
|
6
|
|
|
—
|
|
|||
Preferred Equity (151,787 units) (11)
|
|
|
|
|
|
|
|
|
|
|
|
9
|
|
|
20
|
|
|
—
|
|
||||
Warrants (29,374 units) (11)
|
|
|
|
|
|
|
|
3/5/2022 (12)
|
|
|
|
82
|
|
|
114
|
|
|
0.1
|
|
||||
|
|
|
|
|
|
|
|
|
|
4,188
|
|
|
4,204
|
|
|
4,174
|
|
|
2.9
|
|
|||
VanDeMark Chemical Inc.
|
|
Other Basic Inorganic Chemical Manufacturing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior Secured Loan
|
|
|
|
6.50%
|
|
(L +5.25%)
|
|
11/30/2017
|
|
2,406
|
|
|
2,386
|
|
|
2,379
|
|
|
1.7
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total Non-control/Non-affiliate Investments
|
|
|
|
|
|
|
|
|
|
174,405
|
|
|
178,279
|
|
|
173,219
|
|
|
120.6
|
|
Portfolio Company (1)
Investment Type |
|
Industry
|
|
Interest Rate (2)
|
|
Spread Above
Index (2)
|
|
Maturity
|
|
Principal
Amount
|
|
Amortized Cost
|
|
Fair Value
|
|
Percent of
Net Assets
|
|||||||
Affiliate Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
All Metals Holding, LLC (5)
|
|
Metal Service Centers and Other Metal Merchant Wholesalers
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior Secured Loan
|
|
|
|
12.00% cash / 1.00% PIK
|
|
N/A
|
|
12/28/2021
|
|
$
|
12,867
|
|
|
$
|
12,135
|
|
|
$
|
12,865
|
|
|
8.9
|
%
|
Common Equity (637,954 units) (11)
|
|
|
|
|
|
|
|
|
|
|
|
565
|
|
|
1,277
|
|
|
0.9
|
|
||||
|
|
|
|
|
|
|
|
|
|
12,867
|
|
|
12,700
|
|
|
14,142
|
|
|
9.8
|
|
|||
Contract Datascan Holdings, Inc. (5)
|
|
Office Machinery and Equipment Rental and Leasing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Subordinated Loan
|
|
|
|
12.00%
|
|
N/A
|
|
2/5/2021
|
|
8,000
|
|
|
7,980
|
|
|
7,902
|
|
|
5.5
|
|
|||
Preferred Equity (3,061 shares), 10% PIK (11)
|
|
|
|
|
|
|
|
|
|
|
|
3,804
|
|
|
5,421
|
|
|
3.8
|
|
||||
Common Equity (11,273 shares) (11)
|
|
|
|
|
|
|
|
|
|
|
|
104
|
|
|
187
|
|
|
0.1
|
|
||||
|
|
|
|
|
|
|
|
|
|
8,000
|
|
|
11,888
|
|
|
13,510
|
|
|
9.4
|
|
|||
Intelli-Mark Technologies, Inc.(5)
|
|
Other Travel Arrangement and Reservation Services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior Secured Loan (12)
|
|
|
|
13.00%
|
|
N/A
|
|
11/23/2020
|
|
8,750
|
|
|
8,682
|
|
|
8,841
|
|
|
6.2
|
|
|||
Common Equity (2,553,089 shares) (11)
|
|
|
|
|
|
|
|
|
|
|
|
1,500
|
|
|
1,998
|
|
|
1.5
|
|
||||
|
|
|
|
|
|
|
|
|
|
8,750
|
|
|
10,182
|
|
|
10,839
|
|
|
7.7
|
|
|||
Master Cutlery, LLC (5)
|
|
Sporting and Recreational Goods and Supplies Merchant Wholesalers
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Subordinated Loan
|
|
|
|
13.00%
|
|
N/A
|
|
4/17/2020
|
|
4,741
|
|
|
4,722
|
|
|
4,440
|
|
|
3.1
|
|
|||
Preferred Equity (3,723 units), 5% cash, 3% PIK (8) (11)
|
|
|
|
|
|
|
|
|
|
|
|
3,483
|
|
|
954
|
|
|
0.7
|
|
||||
Common Equity (15,564 units) (11)
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
|
4,741
|
|
|
8,205
|
|
|
5,394
|
|
|
3.8
|
|
|||
NeoSystems Corp. (5)
|
|
Other Accounting Services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Subordinated Loan
|
|
|
|
10.50% cash / 2.75% PIK
|
|
N/A
|
|
8/13/2019
|
|
4,090
|
|
|
4,070
|
|
|
3,656
|
|
|
2.5
|
|
|||
Preferred Equity (521,962 convertible shares), 10% PIK (11)
|
|
|
|
|
|
|
|
|
|
|
|
1,258
|
|
|
1,255
|
|
|
0.9
|
|
||||
|
|
|
|
|
|
|
|
|
|
4,090
|
|
|
5,328
|
|
|
4,911
|
|
|
3.4
|
|
|||
Pfanstiehl Holdings, Inc. (5)
|
|
Pharmaceutical Preparation Manufacturing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Subordinated Loan (12)
|
|
|
|
10.50%
|
|
N/A
|
|
9/29/2021
|
|
3,788
|
|
|
3,832
|
|
|
3,810
|
|
|
2.6
|
|
|||
Common Equity (400 shares)
|
|
|
|
|
|
|
|
|
|
|
|
217
|
|
|
6,083
|
|
|
4.2
|
|
||||
|
|
|
|
|
|
|
|
|
|
3,788
|
|
|
4,049
|
|
|
9,893
|
|
|
6.8
|
|
Portfolio Company (1)
Investment Type |
|
Industry
|
|
Interest Rate (2)
|
|
Spread Above
Index (2)
|
|
Maturity
|
|
Principal
Amount
|
|
Amortized Cost
|
|
Fair Value
|
|
Percent of
Net Assets
|
|||||||
Strategic Pharma Solutions, Inc. (5)
|
|
Other Professional, Scientific, and Technical Services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior Secured Loan
|
|
|
|
11.32%
|
|
(L +10.00%)
|
|
12/18/2020
|
|
$
|
8,411
|
|
|
$
|
8,344
|
|
|
$
|
8,383
|
|
|
5.8
|
%
|
Preferred Equity (1,191 units), 6% PIK (11)
|
|
|
|
|
|
|
|
|
|
|
|
1,915
|
|
|
3,026
|
|
|
2.1
|
|
||||
|
|
|
|
|
|
|
|
|
|
8,411
|
|
|
10,259
|
|
|
11,409
|
|
|
7.9
|
|
|||
TRS Services, LLC (5)
|
|
Commercial and Industrial Machinery and Equipment (except Automotive and Electronic) Repair and Maintenance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior Secured Loan
|
|
|
|
9.75% cash / 1.5% PIK
|
|
(L +10.25%)
|
|
12/10/2019
|
|
9,807
|
|
|
9,607
|
|
|
9,549
|
|
|
6.5
|
|
|||
Preferred Equity (329,266 Class AA units), 15% PIK (11)
|
|
|
|
|
|
|
|
|
|
|
|
346
|
|
|
354
|
|
|
0.2
|
|
||||
Preferred Equity (3,000,000 Class A units), 11% PIK (11)
|
|
|
|
|
|
|
|
|
|
|
|
3,170
|
|
|
1,707
|
|
|
1.2
|
|
||||
Common Equity (3,000,000 units) (11)
|
|
|
|
|
|
|
|
|
|
|
|
572
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
|
|
|
|
|
|
|
9,807
|
|
|
13,695
|
|
|
11,610
|
|
|
7.9
|
|
|||
Total Affiliate Investments
|
|
|
|
|
|
|
|
|
|
60,454
|
|
|
76,306
|
|
|
81,708
|
|
|
56.7
|
|
|||
Control Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Malabar International (5)
|
|
Other Aircraft Parts and Auxiliary Equipment Manufacturing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Subordinated Loan
|
|
|
|
11.25% cash / 2.00% PIK
|
|
N/A
|
|
11/13/2021
|
|
7,617
|
|
|
7,642
|
|
|
7,683
|
|
|
5.3
|
|
|||
Preferred Stock (1,644 shares), 6% cash
|
|
|
|
|
|
|
|
|
|
|
|
4,283
|
|
|
5,868
|
|
|
4.1
|
|
||||
|
|
|
|
|
|
|
|
|
|
7,617
|
|
|
11,925
|
|
|
13,551
|
|
|
9.4
|
|
|||
MTE Holding Corp. (5)
|
|
Travel Trailer and Camper Manufacturing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Senior Secured Loan (to Mirage Trailers, LLC, a controlled, consolidated subsidiary of MTE Holding Corp.)
|
|
|
|
12.50%
|
|
(L +11.50%)
|
|
11/25/2020
|
|
9,804
|
|
|
9,728
|
|
|
9,766
|
|
|
6.8
|
|
|||
Common Equity (554 shares)
|
|
|
|
|
|
|
|
|
|
|
|
3,069
|
|
|
3,383
|
|
|
2.4
|
|
||||
|
|
|
|
|
|
|
|
|
|
9,804
|
|
|
12,797
|
|
|
13,149
|
|
|
9.2
|
|
|||
Total Control Investment
|
|
|
|
|
|
|
|
|
|
17,421
|
|
|
24,722
|
|
|
26,700
|
|
|
18.6
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total Investments
|
|
|
|
|
|
|
|
|
|
$
|
252,280
|
|
|
$
|
279,307
|
|
|
$
|
281,627
|
|
|
195.9
|
%
|
(1)
|
Equity ownership may be held in shares or units of companies affiliated with the portfolio company.
|
(2)
|
The majority of investments that bear interest at a variable rate are indexed to LIBOR (L) or Prime (P), and reset monthly, quarterly, or semi-annually. Substantially all of the Company's LIBOR referenced investments are subject to a reference rate floor at December 31, 2016, with a weighted average reference rate floor of 1.11%. For each investment, the Company has provided the spread over the reference rate and current interest rate in effect at December 31, 2016. Unless otherwise noted, all investments with a stated PIK rate require interest payments with the issuance of additional securities as payment of the entire PIK provision.
|
(3)
|
Fair value was determined using significant unobservable inputs for all of the Company's investments. See
Note 6
for further details.
|
(4)
|
The negative fair value is the result of the unfunded commitment being below par.
|
(5)
|
Investments held by OFS SBIC I LP. All other investments pledged as collateral under the PWB Credit Facility.
|
(6)
|
Non-qualifying assets under Section 55(a) of the 1940 Act. Qualifying assets must represent at least 70% of the Company's assets, as defined under Section 55 of the 1940 Act, at the time of acquisition of any additional non-qualifying assets. As of December 31, 2016, 98.4% of the Company's assets were qualifying assets.
|
(7)
|
Investment was on non-accrual status as of December 31, 2016, meaning the Company has ceased recognizing all or a portion of income on the investment. See
Note 2
,
Non-accrual loans
for further details.
|
(8)
|
The fair value of the most-recently recognized PIK dividend as of December 31, 2016, was $0.
|
(9)
|
The Company has entered into a contractual arrangement with co‑lenders whereby, subject to certain conditions, it has agreed to receive its payment after the repayment of certain co‑lenders pursuant to a payment waterfall. The reported interest rate of 11.33% at December 31, 2016, includes additional interest of 2.08% per annum as specified under the contractual arrangement among the Company and the co‑lenders.
|
(10)
|
The Company has entered into a contractual arrangement with co‑lenders whereby, subject to certain conditions, it has agreed to receive its payment after the repayment of certain co‑lenders pursuant to a payment waterfall. The reported interest rate of 12.47% at December 31, 2016, includes additional interest of 2.97% per annum as specified under the contractual arrangement among the Company and the co‑lenders.
|
(11)
|
Non-income producing.
|
(12)
|
The interest rate on these investments contains a PIK provision, whereby the issuer has the option to make interest payments in cash or with the issuance of additional securities as payment of the entire PIK provision. The interest rate in the schedule represents the current interest rate in effect for these investments. The following table provides additional details on these PIK investments, including the maximum annual PIK interest rate allowed as of December 31, 2016:
|
Portfolio Company
|
|
Investment Type
|
|
Range of PIK
Option
|
|
Range of Cash
Option
|
|
Maximum PIK
Rate Allowed
|
|
Community Intervention Services, Inc.
|
|
Subordinated Loan
|
|
0% or 6.00%
|
|
13.00% or 7.00%
|
|
6.00
|
%
|
Intelli-Mark Technologies, Inc.
|
|
Senior Secured Loan
|
|
0% or 2.00%
|
|
13.00% or 11.50%
|
|
2.00
|
%
|
Jobson Healthcare Information, LLC
|
|
Senior Secured Loan
|
|
1.50% and 4.295%
|
|
10.13% and 12.925%
|
|
4.295
|
%
|
Pfanstiehl Holdings, Inc.
|
|
Subordinated Loan
|
|
0% or 2.00%
|
|
10.50% or % 8.50%
|
|
2.00
|
%
|
United Biologics Holdings, LLC
|
|
Senior Secured Loan
|
|
0% or 2.00%
|
|
14.00% or 12.00%
|
|
2.00
|
%
|
(13)
|
Represents expiration date of the warrants.
|
|
|
|
|
Standard
|
|
Description
|
|
Period of Adoption
|
|
Effect of Adoption on the financial statements
|
Standards that were adopted
|
|
|
|
|
|
|
ASU 2015-02, Consolidation: Amendments to the Consolidation Analysis
|
|
Modifies existing consolidation guidance for reporting organizations that are required to evaluate whether they should consolidate certain legal entities.
|
|
First Quarter 2016 retrospectively
|
|
No material impact to the Company's consolidated financial statements.
|
|
Standard
|
|
Description
|
|
Period of Adoption
|
|
Effect of Adoption on the financial statements
|
Standards that were adopted
|
|
|
|
|
|
|
ASU 2015-03, Interest – Imputation of Interest: Simplifying the Presentation of Debt Issuance Costs
|
|
Changes the presentation of debt issuance costs in the financial statements where an entity presents such costs in the balance sheet as a direct deduction from the related debt liability rather than as an asset. Amortization of the costs is reported as interest expense. ASU 2015-03 did not specifically address presentation or subsequent measurement of debt issuance costs related to line of credit arrangements.
|
|
First Quarter 2016 retrospectively
|
|
Resulted in a $3,420 retrospective reduction of both net deferred debt issuance costs and SBA debentures payable in the consolidated balance sheet as of December 31, 2015 and a reduction of amortization and write-off of deferred debt issuance costs and corresponding increase in interest expense in the consolidated statement of operations for the years ended December 31, 2015 and 2014, of $2,100 and $1,354, respectively. Net deferred debt issuance costs of $2,657 and $3,037, are presented as a direct deduction from the SBA debentures payable in the consolidated balance sheet as of December 31, 2017, and 2016, respectively. Amortization and write-off of deferred debt issuance costs associated with the Company's SBA debentures and the OFS Capital WM revolving line of credit is included in interest expense in the consolidated statement of operations. See Note 8 for more details. There was no impact to consolidated earnings as a result of this adoption.
|
ASU 2015-15, Interest – Imputation of Interest: Presentation and subsequent measurement of debt issuance costs associated with line-of-credit arrangements - amendments to SEC paragraphs
|
|
Response to SEC views on ASU 2015-03. Given the absence of authoritative guidance within ASU 2015-03 for debt issuance costs related to line of credit arrangements, the SEC stated it would not object to an entity deferring and presenting debt issuance costs as an asset and subsequently amortizing the deferred debt issuance costs ratably over the term of the line-of-credit arrangement, regardless of whether there are any outstanding borrowings on the line of credit arrangement.
|
|
First Quarter 2016 retrospectively
|
|
Net deferred debt issuance costs of $297 and $256 associated with the Company's PWB Credit Facility are presented as an asset and included in prepaid expenses and other assets in the consolidated balance sheet as of December 31, 2017 and 2016, respectively. There was no impact to consolidated earnings as a result of this adoption.
|
ASU 2015-17, Income Taxes: Balance Sheet Classification of Deferred Taxes
|
|
Requires deferred tax liabilities and assets to be classified as noncurrent in the balance sheet.
|
|
First Quarter 2017 prospectively
|
|
No material impact to the Company's consolidated financial statements.
|
|
Standard
|
|
Description
|
|
Effect of Adoption on the financial statements
|
Standards that are not yet adopted
|
|
|
|
|
ASU 2014-09, Revenue from Contracts with Customers
|
|
Supersedes nearly all existing revenue recognition guidance under GAAP. The core principle of the standard is to recognize revenues to depict the transfer of promised goods or services to customers in an amount that reflects the consideration that is expected to be received for those goods or services. The standard defines a five step process to achieve this core principle. The standard must be adopting using either of the following transition methods: (i) a full retrospective approach reflecting the application of the standard in each prior reporting period with the option to elect certain practical expedients, or (ii) a modified retrospective approach with the cumulative effect of initially adopting ASU 2014-09 recognized at the date of adoption (which includes additional footnote disclosures). The adoption will include updates as provided under ASU 2016-08, Revenue from Contracts with Customers: Principal versus Agent Considerations (Reporting Revenue Gross versus Net); ASU 2016-10, Revenue from Contracts with Customers: Identifying Performance Obligations and Licensing; ASU 2016-12, Revenue from Contracts with Customers: Narrow-Scope Improvements and Practical Expedients; ASU 2016-20, Technical Corrections and Improvements to Topic 606, Revenue from Contracts with Customers; ASU 2017-13, Revenue Recognition (Topic 605), Revenue from Contracts with Customers, Leases (Topic 840), and Leases (Topic 842): Amendments to SEC Paragraphs Pursuant to the Staff Announcement at the July 20, 2017 EITF Meeting and Rescission of Prior SEC Staff Announcements and Observer Comments and ASU 2017-14, Income Statement-Reporting Comprehensive Income (Topic 220), Revenue Recognition (Topic 605), and Revenue from Contracts with Customers.
|
|
In August 2015, the FASB issued ASU 2015-14, which defers the effective date of ASU 2014-09, such that the guidance is effective for annual and interim reporting periods beginning after December 15, 2017. Early adoption is not permitted. The Company has completed its evaluation and has determined the adoption of new revenue guidance will not have a material impact to its consolidated financial statements, including the presentation of revenues in its consolidated statements of operations.
|
ASU 2016-01, Financial Instruments – Overall
|
|
Modifies how entities measure equity investments and present changes in the fair value of financial liabilities. Entities will have to measure equity investments that do not result in consolidation and are not accounted for under the equity method at fair value, and recognize any changes in fair value in net income unless the investments qualify for the new practicality exception. A practicality exception will apply to those equity investments that do not have a readily determinable fair value and do not qualify for the practical expedient to estimate fair value under ASC Topic 820, and as such these investments may be measured at cost.
|
|
Annual reporting periods beginning after December 15, 2017, including interim periods within those fiscal years. The Company is required to record its investments at fair value with changes in fair value recognized in net income in accordance with ASC Topic 946. Therefore, the adoption of ASU 2016-01 is not expected to have a material effect on the Company’s consolidated financial statements
|
|
Standard
|
|
Description
|
|
Effect of Adoption on the financial statements
|
Standards that are not yet adopted
|
|
|
|
|
ASU 2016-15, Statement of Cash Flows
|
|
Addresses eight specific cash flow issues with the objective of reducing the existing diversity in practice in how certain cash receipts and cash payments are presented and classified in the statement of cash flows.
|
|
Annual reporting periods beginning after December 15, 2017, including interim periods within those fiscal years and early adoption is permitted. The Company is currently evaluating the impact of this ASU will have on the Company's consolidated financial position and disclosures.
|
ASU 2016-19, Technical Corrections and Improvements
|
|
Makes minor corrections and clarifications that affect a wide variety of topics in the Accounting Standards Codification, including an amendment to Topic 820, Fair Value Measurement, which clarifies the difference between a valuation approach and a valuation technique when applying the guidance of that Topic. The amendment also requires an entity to disclose when there has been a change in either or both a valuation approach and/or a valuation technique. The transition guidance for the Topic 820 amendment must be applied prospectively because it could potentially involve the use of hindsight that includes fair value measurements.
|
|
Annual reporting periods beginning after December 15, 2017, including interim periods within those years. Early application is permitted for any fiscal year or interim period for which the entity’s financial statements have not yet been issued. The Company is currently evaluating the impact this ASU will have on the Company’s consolidated financial position or disclosures.
|
ASU 2017-04, Intangibles - Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment
|
|
Removes Step 2 of the goodwill impairment test, which requires a hypothetical purchase price allocation. A goodwill impairment will now be the amount by which a reporting unit's carrying value exceeds its fair value, not to exceed the carrying amount of goodwill.
|
|
Annual or any interim goodwill impairment tests in fiscal years beginning after December 15, 2019. Early application is permitted. The adoption of ASU 2017-04 is not expected to have a material effect on the Company's consolidated financial statements.
|
ASU 2017-05, Other Income - Gains and Losses from the Derecognition of Nonfinancial Assets (Subtopic 620-20): Clarifying the Scope of Asset Derecognition Guidance and Accounting for Partial Sales of Nonfinancial Assets
|
|
Defines "insubstance nonfinancial asset", unifies guidance related to partial sales of nonfinancial assets, eliminates rules specifically addressing sales of real estate, removes exceptions to the financial asset derecognition model, and clarifies the accounting for contributions of nonfinancial assets to joint ventures.
|
|
The effective date and transition requirements are the same as the effective date and transition requirements for ASU 2014-09 and is not expected to have a material effect on the Company's consolidated financial statements.
|
ASU 2017-08, Premium Amortization on Purchased Callable Debt Securities
|
|
Shortens the amortization period for certain purchased callable debt securities held at a premium to the earliest call date. Securities held at a discount are to continue to be amortized to maturity.
|
|
Annual reporting periods beginning after December 15, 2018, including interim periods within those fiscal years. Early adoption is permitted, including adoption in an interim period. If an entity early adopts the ASU in an interim period, any adjustments should be reflected as of the beginning of the fiscal year that includes that interim period. Additionally, in the period of adoption, an entity should provide disclosures about a change in accounting principle. The adoption of ASU 2017-08 is not expected to have a material effect on the Company's consolidated financial statements.
|
|
Standard
|
|
Description
|
|
Effect of Adoption on the financial statements
|
Standards that are not yet adopted
|
|
|
|
|
ASU 2017-12, Derivatives and Hedging, Targeted Improvements to Accounting for Hedging Activities
|
|
Eliminates the requirement to separately measure and report hedge ineffectiveness and generally requires, for qualifying hedges, the entire change in the fair value of a hedging instrument to be presented in the same income statement line as the hedged item. Additionally, the guidance also expands an entity's ability to apply hedge accounting for nonfinancial and financial risk components, simplifies the hedge documentation and hedge effectiveness assessment requirements, and modifies certain disclosure requirements.
|
|
Annual reporting periods beginning after December 15, 2018, including interim periods within those years. Early adoption is permitted. The Company is currently evaluating the impact this ASU will have on the Company’s consolidated financial position or disclosures.
|
|
|
|
Amortized Cost
|
|
Percentage of Net Assets
|
|
Fair Value
|
|
Percentage of Net Assets
|
||||||
Senior secured debt investments
|
$
|
196,020
|
|
|
104.1
|
%
|
|
$
|
195,112
|
|
|
103.5
|
%
|
Subordinated debt investments
|
63,031
|
|
|
33.5
|
|
|
51,198
|
|
|
27.2
|
|
||
Preferred equity
|
24,103
|
|
|
12.8
|
|
|
19,200
|
|
|
10.2
|
|
||
Common equity and warrants
|
6,821
|
|
|
3.6
|
|
|
11,989
|
|
|
6.4
|
|
||
Total
|
289,975
|
|
|
154.0
|
%
|
|
277,499
|
|
|
147.3
|
%
|
|
|
|
|
|
Percentage of Total:
|
|
|
|
Percentage of Total:
|
||||||||||||
|
|
Amortized Cost
|
|
Amortized Cost
|
|
Net Assets
|
|
Fair Value
|
|
Fair Value
|
|
Net Assets
|
||||||||
Administrative and Support and Waste Management and Remediation Services
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Security Systems Services (except Locksmiths)
|
|
$
|
15,179
|
|
|
5.2
|
%
|
|
8.1
|
%
|
|
$
|
15,145
|
|
|
5.5
|
%
|
|
8.0
|
%
|
Arts, Entertainment, and Recreation
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Fitness and Recreational Sports Centers
|
|
17,941
|
|
|
6.2
|
|
|
9.5
|
|
|
18,628
|
|
|
6.7
|
|
|
9.9
|
|
||
Other Amusement and Recreation Industries
|
|
6,948
|
|
|
2.4
|
|
|
3.7
|
|
|
6,948
|
|
|
2.5
|
|
|
3.7
|
|
||
Construction
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Electrical Contractors and Other Wiring Installation Contractors
|
|
18,425
|
|
|
6.4
|
|
|
9.8
|
|
|
18,505
|
|
|
6.7
|
|
|
9.8
|
|
||
Education Services
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Colleges, Universities, and Professional Schools
|
|
5,591
|
|
|
1.9
|
|
|
3.0
|
|
|
1,201
|
|
|
0.4
|
|
|
0.6
|
|
||
Finance and Insurance
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Insurance Agencies and Brokerages
|
|
9,579
|
|
|
3.3
|
|
|
5.1
|
|
|
9,417
|
|
|
3.4
|
|
|
5.0
|
|
||
Offices of Real Estate Agents and Brokers
|
|
3,939
|
|
|
1.4
|
|
|
2.1
|
|
|
4,070
|
|
|
1.5
|
|
|
2.2
|
|
||
Health Care and Social Assistance
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Medical Laboratories
|
|
4,346
|
|
|
1.5
|
|
|
2.3
|
|
|
4,512
|
|
|
1.6
|
|
|
2.4
|
|
||
Offices of Physicians, Mental Health Specialists
|
|
5,547
|
|
|
1.9
|
|
|
2.9
|
|
|
5,503
|
|
|
2.0
|
|
|
2.9
|
|
||
Outpatient Mental Health and Substance Abuse Centers
|
|
7,639
|
|
|
2.6
|
|
|
4.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Manufacturing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Bolt, Nut, Screw, Rivet, and Washer Manufacturing
|
|
3,873
|
|
|
1.3
|
|
|
2.1
|
|
|
3,544
|
|
|
1.3
|
|
|
1.9
|
|
||
Commercial Printing (except Screen and Books)
|
|
4,755
|
|
|
1.6
|
|
|
2.5
|
|
|
4,767
|
|
|
1.7
|
|
|
2.5
|
|
||
Other Aircraft Parts and Auxiliary Equipment Manufacturing
|
|
5,375
|
|
|
1.9
|
|
|
2.9
|
|
|
5,375
|
|
|
1.9
|
|
|
2.9
|
|
||
Pharmaceutical Preparation Manufacturing
|
|
4,040
|
|
|
1.4
|
|
|
2.1
|
|
|
8,510
|
|
|
3.1
|
|
|
4.5
|
|
||
Pump and Pumping Equipment Manufacturing
|
|
9,397
|
|
|
3.2
|
|
|
5.0
|
|
|
9,405
|
|
|
3.4
|
|
|
5.0
|
|
||
Travel Trailer and Camper Manufacturing
|
|
10,213
|
|
|
3.5
|
|
|
5.5
|
|
|
10,568
|
|
|
3.7
|
|
|
5.5
|
|
||
Truck Trailer Manufacturing
|
|
6,971
|
|
|
2.4
|
|
|
3.8
|
|
|
7,064
|
|
|
2.5
|
|
|
3.7
|
|
||
Other Services (except Public Administration)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Automotive Oil Change and Lubrication Shops
|
|
24,748
|
|
|
8.5
|
|
|
13.1
|
|
|
24,984
|
|
|
9.0
|
|
|
13.3
|
|
|
|
|
|
|
Percentage of Total:
|
|
|
|
Percentage of Total:
|
||||||||||||
|
|
Amortized Cost
|
|
Amortized Cost
|
|
Net Assets
|
|
Fair Value
|
|
Fair Value
|
|
Net Assets
|
||||||||
Commercial and Industrial Machinery and Equipment (except Automotive and Electronic) Repair and Maintenance
|
|
13,677
|
|
|
4.8
|
|
|
7.3
|
|
|
12,105
|
|
|
4.4
|
|
|
6.4
|
|
||
Professional, Scientific, and Technical Services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Computer Systems Design and Related Services
|
|
7,303
|
|
|
2.5
|
|
|
3.9
|
|
|
7,334
|
|
|
2.6
|
|
|
3.9
|
|
||
Other Accounting Services
|
|
3,526
|
|
|
1.2
|
|
|
1.9
|
|
|
4,391
|
|
|
1.6
|
|
|
2.3
|
|
||
Other Professional, Scientific, and Technical Services
|
|
23,854
|
|
|
8.2
|
|
|
12.7
|
|
|
21,266
|
|
|
7.7
|
|
|
11.3
|
|
||
Testing Laboratories
|
|
3,470
|
|
|
1.2
|
|
|
1.8
|
|
|
3,439
|
|
|
1.2
|
|
|
1.8
|
|
||
Veterinary Services
|
|
743
|
|
|
0.3
|
|
|
0.4
|
|
|
748
|
|
|
0.3
|
|
|
0.4
|
|
||
Public Administration
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Other Justice, Public Order, and Safety Activities
|
|
9,813
|
|
|
3.4
|
|
|
5.2
|
|
|
9,919
|
|
|
3.6
|
|
|
5.3
|
|
||
Real Estate and Rental and Leasing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Home Health Equipment Rental
|
|
900
|
|
|
0.3
|
|
|
0.5
|
|
|
141
|
|
|
0.1
|
|
|
0.1
|
|
||
Office Machinery and Equipment Rental and Leasing
|
|
12,436
|
|
|
4.3
|
|
|
6.6
|
|
|
14,224
|
|
|
5.1
|
|
|
7.6
|
|
||
Retail Trade
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Cosmetics, Beauty Supplies, and Perfume Stores
|
|
3,492
|
|
|
1.2
|
|
|
1.9
|
|
|
3,472
|
|
|
1.3
|
|
|
1.8
|
|
||
Shoe store
|
|
9,462
|
|
|
3.3
|
|
|
5.0
|
|
|
9,497
|
|
|
3.4
|
|
|
5.0
|
|
||
Warehouse Clubs and Supercenters
|
|
9,158
|
|
|
3.2
|
|
|
4.9
|
|
|
9,063
|
|
|
3.3
|
|
|
4.8
|
|
||
All Other General Merchandise Stores
|
|
6,607
|
|
|
2.3
|
|
|
3.5
|
|
|
6,337
|
|
|
2.3
|
|
|
3.4
|
|
||
Wholesale Trade
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Metal Service Centers and Other Metal Merchant Wholesalers
|
|
12,853
|
|
|
4.4
|
|
|
6.8
|
|
|
14,544
|
|
|
5.2
|
|
|
7.7
|
|
||
Sporting and Recreational Goods and Supplies Merchant Wholesalers
|
|
8,175
|
|
|
2.8
|
|
|
4.3
|
|
|
2,873
|
|
|
1.0
|
|
|
1.5
|
|
||
|
|
$
|
289,975
|
|
|
100.0
|
%
|
|
154.0
|
%
|
|
$
|
277,499
|
|
|
100.0
|
%
|
|
147.3
|
%
|
|
Amortized Cost
|
|
Percentage of Net Assets
|
|
Fair Value
|
|
Percentage of Net Assets
|
||||||
Senior secured debt investments
|
$
|
182,315
|
|
|
126.8
|
%
|
|
$
|
180,955
|
|
|
125.9
|
%
|
Subordinated debt investments
|
66,591
|
|
|
46.3
|
|
|
63,410
|
|
|
44.1
|
|
||
Preferred equity
|
23,293
|
|
|
16.2
|
|
|
23,721
|
|
|
16.5
|
|
||
Common equity and warrants
|
7,108
|
|
|
4.9
|
|
|
13,541
|
|
|
9.4
|
|
||
Total
|
$
|
279,307
|
|
|
194.2
|
%
|
|
$
|
281,627
|
|
|
195.9
|
%
|
|
|
|
|
|
Percentage of Total:
|
|
|
|
Percentage of Total:
|
||||||||||||
|
|
Amortized Cost
|
|
Amortized Cost
|
|
Net Assets
|
|
Fair Value
|
|
Fair Value
|
|
Net Assets
|
||||||||
Administrative and Support and Waste Management and Remediation Services
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Other Travel Arrangement and Reservation Services
|
|
$
|
10,182
|
|
|
3.6
|
%
|
|
7.1
|
%
|
|
$
|
10,839
|
|
|
3.8
|
%
|
|
7.5
|
%
|
Security Systems Services (except Locksmiths)
|
|
18,663
|
|
|
6.7
|
|
|
13.0
|
|
|
18,883
|
|
|
6.7
|
|
|
13.1
|
|
||
Tour Operators
|
|
439
|
|
|
0.2
|
|
|
0.3
|
|
|
1,019
|
|
|
0.4
|
|
|
0.7
|
|
||
Arts, Entertainment, and Recreation
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Fitness and Recreational Sports Centers
|
|
14,372
|
|
|
5.1
|
|
|
10.0
|
|
|
14,410
|
|
|
5.1
|
|
|
10.0
|
|
||
Education Services
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Colleges, Universities, and Professional Schools
|
|
5,314
|
|
|
1.9
|
|
|
3.7
|
|
|
5,142
|
|
|
1.8
|
|
|
3.6
|
|
||
Finance and Insurance
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Insurance Agencies and Brokerages
|
|
13,510
|
|
|
4.8
|
|
|
9.4
|
|
|
13,599
|
|
|
4.8
|
|
|
9.5
|
|
||
Health Care and Social Assistance
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Medical Laboratories
|
|
4,204
|
|
|
1.5
|
|
|
2.9
|
|
|
4,174
|
|
|
1.5
|
|
|
2.9
|
|
||
Other Outpatient Care Centers
|
|
14,207
|
|
|
5.2
|
|
|
9.9
|
|
|
14,393
|
|
|
5.1
|
|
|
10.0
|
|
||
Outpatient Mental Health and Substance Abuse Centers
|
|
7,639
|
|
|
2.7
|
|
|
5.3
|
|
|
5,393
|
|
|
1.9
|
|
|
3.8
|
|
||
Information
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Other Information Services
|
|
2,427
|
|
|
0.9
|
|
|
1.7
|
|
|
2,340
|
|
|
0.8
|
|
|
1.6
|
|
||
Other Telecommunications
|
|
2,652
|
|
|
0.9
|
|
|
1.8
|
|
|
2,630
|
|
|
0.9
|
|
|
1.8
|
|
||
Software Publishers
|
|
4,896
|
|
|
1.8
|
|
|
3.4
|
|
|
4,949
|
|
|
1.8
|
|
|
3.4
|
|
||
Manufacturing
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Bolt, Nut, Screw, Rivet, and Washer Manufacturing
|
|
4,090
|
|
|
1.5
|
|
|
2.8
|
|
|
3,555
|
|
|
1.3
|
|
|
2.5
|
|
||
Other Aircraft Parts and Auxiliary Equipment Manufacturing
|
|
11,925
|
|
|
4.3
|
|
|
8.3
|
|
|
13,551
|
|
|
4.8
|
|
|
9.4
|
|
||
Other Basic Inorganic Chemical Manufacturing
|
|
4,413
|
|
|
1.6
|
|
|
3.1
|
|
|
4,396
|
|
|
1.6
|
|
|
3.1
|
|
||
Packaging Machinery Manufacturing
|
|
1,996
|
|
|
0.7
|
|
|
1.4
|
|
|
1,885
|
|
|
0.7
|
|
|
1.3
|
|
||
Pharmaceutical Preparation Manufacturing
|
|
4,049
|
|
|
1.4
|
|
|
2.8
|
|
|
9,893
|
|
|
3.5
|
|
|
6.9
|
|
||
Pump and Pumping Equipment Manufacturing
|
|
10,908
|
|
|
3.9
|
|
|
7.6
|
|
|
10,016
|
|
|
3.6
|
|
|
7.0
|
|
||
Travel Trailer and Camper Manufacturing
|
|
12,797
|
|
|
4.6
|
|
|
8.9
|
|
|
13,149
|
|
|
4.7
|
|
|
9.1
|
|
||
Other Services (except Public Administration)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Commercial and Industrial Machinery and Equipment (except Automotive and Electronic) Repair and Maintenance
|
|
13,695
|
|
|
4.9
|
|
|
9.5
|
|
|
11,610
|
|
|
4.1
|
|
|
8.1
|
|
||
Professional, Scientific, and Technical Services
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage of Total:
|
|
|
|
Percentage of Total:
|
||||||||||||
|
|
Amortized Cost
|
|
Amortized Cost
|
|
Net Assets
|
|
Fair Value
|
|
Fair Value
|
|
Net Assets
|
||||||||
Computer Systems Design and Related Services
|
|
3,879
|
|
|
1.4
|
|
|
2.7
|
|
|
3,946
|
|
|
1.4
|
|
|
2.7
|
|
||
Custom Computer Programming Services
|
|
5,097
|
|
|
1.8
|
|
|
3.5
|
|
|
5,143
|
|
|
1.8
|
|
|
3.6
|
|
||
Other Accounting Services
|
|
5,328
|
|
|
1.9
|
|
|
3.7
|
|
|
4,911
|
|
|
1.7
|
|
|
3.4
|
|
||
Other Computer Related Services
|
|
14,738
|
|
|
5.3
|
|
|
10.3
|
|
|
14,883
|
|
|
5.3
|
|
|
10.4
|
|
||
Other Professional, Scientific, and Technical Services
|
|
32,750
|
|
|
11.7
|
|
|
22.7
|
|
|
31,422
|
|
|
11.2
|
|
|
21.8
|
|
||
Veterinary Services
|
|
650
|
|
|
0.2
|
|
|
0.5
|
|
|
651
|
|
|
0.2
|
|
|
0.5
|
|
||
Real Estate and Rental and Leasing
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Home Health Equipment Rental
|
|
900
|
|
|
0.3
|
|
|
0.6
|
|
|
1,037
|
|
|
0.4
|
|
|
0.7
|
|
||
Office Machinery and Equipment Rental and Leasing
|
|
11,888
|
|
|
4.3
|
|
|
8.3
|
|
|
13,510
|
|
|
4.8
|
|
|
9.4
|
|
||
Offices of Real Estate Agents and Brokers
|
|
3,923
|
|
|
1.4
|
|
|
2.7
|
|
|
3,923
|
|
|
1.4
|
|
|
2.7
|
|
||
Offices of Real Estate Appraisers
|
|
10,032
|
|
|
3.6
|
|
|
7.0
|
|
|
10,000
|
|
|
3.6
|
|
|
7.0
|
|
||
Retail Trade
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
All Other General Merchandise Stores
|
|
6,839
|
|
|
2.4
|
|
|
4.8
|
|
|
6,839
|
|
|
2.4
|
|
|
4.8
|
|
||
Wholesale Trade
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Metal Service Centers and Other Metal Merchant Wholesalers
|
|
12,700
|
|
|
4.5
|
|
|
8.8
|
|
|
14,142
|
|
|
5.0
|
|
|
9.8
|
|
||
Sporting and Recreational Goods and Supplies Merchant Wholesalers
|
|
8,205
|
|
|
3.0
|
|
|
5.7
|
|
|
5,394
|
|
|
1.9
|
|
|
3.8
|
|
||
|
|
$
|
279,307
|
|
|
100.0
|
%
|
|
194.2
|
|
|
$
|
281,627
|
|
|
100.0
|
%
|
|
195.9
|
%
|
|
|
|
December 31,
|
||||||
Balance Sheet:
|
|
2017
|
|
2016
|
||||
Current assets
|
|
$
|
7,161
|
|
|
$
|
5,535
|
|
Noncurrent assets
|
|
25,408
|
|
|
24,681
|
|
||
Total Assets
|
|
$
|
32,569
|
|
|
$
|
30,216
|
|
Current liabilities
|
|
$
|
3,116
|
|
|
$
|
2,401
|
|
Noncurrent liabilities
|
|
17,276
|
|
|
16,889
|
|
||
Total liabilities
|
|
20,392
|
|
|
19,290
|
|
||
Non-controlling interest
|
|
5,675
|
|
|
4,878
|
|
||
Total equity
|
|
6,502
|
|
|
6,048
|
|
|
|
Years Ended December 31,
|
||||||||||
Summary of Operations:
|
|
2017
|
|
2016
|
|
2015
|
||||||
Net Sales
|
|
$
|
31,614
|
|
|
$
|
27,704
|
|
|
$
|
1,958
|
|
Gross Profit
|
|
9,857
|
|
|
7,436
|
|
|
508
|
|
|||
Net income (loss)
|
|
2,106
|
|
|
2,232
|
|
|
(967
|
)
|
|||
Net income (loss) attributable to MTE Holding Corp.
|
|
1,594
|
|
|
1,235
|
|
|
(535
|
)
|
•
|
For each debt investment, a basic credit risk rating review process is completed. The risk rating on every credit facility is reviewed and either reaffirmed or revised by OFS Advisor’s investment committee.
|
•
|
Each portfolio company or investment is valued by OFS Advisor.
|
•
|
The preliminary valuations are documented and are then submitted to OFS Advisor’s investment committee for ratification.
|
•
|
Third-party valuation firm(s) provide valuation services as requested, by reviewing the investment committee’s preliminary valuations. OFS Advisor’s investment committee’s preliminary fair value conclusions on each of the Company’s assets for which sufficient market quotations are not readily available is reviewed and assessed by a third-party valuation firm at least once in every 12-month period, and more often as determined by the audit committee of the Company’s Board or required by the Company’s valuation policy. Such valuation assessment may be in the form of positive assurance, range of values or other valuation method based on the discretion of the Company’s Board.
|
•
|
The audit committee of the Board reviews the preliminary valuations of OFS Advisor’s investment committee and independent valuation firms and, if appropriate, recommends the approval of the valuations by the Board.
|
|
•
|
The Company’s Board discusses valuations and determines the fair value of each investment in the portfolio in good faith based on the input of OFS Advisor, the audit committee and, where appropriate, the respective independent valuation firm.
|
|
|
|
Fair Value at December 31, 2017 (1)
|
|
Valuation technique
|
|
Unobservable inputs
|
|
Range
(Weighted average) |
||
Debt investments:
|
|
|
|
|
|
|
|
|
|
Senior secured
|
$
|
152,231
|
|
|
Discounted cash flow
|
|
Discount rates
|
|
10.01% - 16.50% (12.24%)
|
|
12,910
|
|
|
Enterprise value
|
|
EBITDA multiples
|
|
7.50x - 7.50x (7.50x)
|
|
|
9,063
|
|
|
Indicative Prices
|
|
Broker-dealers' quotes
|
|
N/A
|
|
|
|
|
|
|
|
|
|
|
|
Subordinated
|
47,117
|
|
|
Discounted cash flow
|
|
Discount rates
|
|
11.24% - 16.90% (14.69%)
|
|
|
4,074
|
|
|
Enterprise value
|
|
EBITDA multiples
|
|
4.25x - 7.25x (6.37x)
|
|
|
|
|
|
|
|
|
|
|
|
Equity investments
|
|
|
|
|
|
|
|
|
|
Preferred equity
|
19,200
|
|
|
Enterprise value
|
|
EBITDA multiples
|
|
4.25x - 13.48x (7.80x)
|
|
Common equity and
warrants |
11,489
|
|
|
Enterprise value
|
|
EBITDA multiples
|
|
4.25x - 8.28x (6.27x)
|
(1)
|
Excludes
$20,908
,
$7
, and
$500
of senior secured debt investments, subordinated debt investments, and equity investments, respectively, valued at a Transaction Price.
|
|
Fair Value at December 31, 2016 (1)
|
|
Valuation technique
|
|
Unobservable inputs
|
|
Range
(Weighted average) |
||
Debt investments:
|
|
|
|
|
|
|
|
||
Senior secured
|
$
|
149,128
|
|
|
Discounted cash flow
|
|
Discount rates
|
|
6.70% - 18.71% (12.07%)
|
|
15,901
|
|
|
Enterprise value
|
|
EBITDA multiples
|
|
7.25% - 7.50% (7.31%)
|
|
|
|
|
|
|
|
|
|
||
Subordinated
|
45,635
|
|
|
Discounted cash flow
|
|
Discount rates
|
|
10.75% - 21.24% (14.19%)
|
|
|
5,393
|
|
|
Enterprise value
|
|
EBITDA multiples
|
|
8.00x - 8.00x (8.00x)
|
|
|
|
|
|
|
|
|
|
||
Equity investments
|
|
|
|
|
|
|
|
||
Preferred equity
|
23,721
|
|
|
Enterprise value
|
|
EBITDA multiples
|
|
4.50x - 8.50x (6.82x)
|
|
Common equity and
warrants |
13,042
|
|
|
Enterprise value
|
|
EBITDA multiples
|
|
5.00x - 8.50x (6.07x)
|
(1)
|
Excludes $15,926, $12,382, and $499 of senior secured debt investments, subordinated debt investments, and equity investments, respectively, valued at a Transaction Price.
|
|
|
Year Ended December 31, 2017
|
||||||||||||||||||
|
Senior
Secured Debt
Investments
|
|
Subordinated
Debt
Investments
|
|
Preferred Equity
|
|
Common Equity and Warrants
|
|
Total
|
||||||||||
Level 3 assets, January 1, 2017
|
$
|
180,955
|
|
|
$
|
63,410
|
|
|
$
|
23,721
|
|
|
$
|
13,541
|
|
|
$
|
281,627
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net realized gain on investments
|
(4,908
|
)
|
|
—
|
|
|
10,704
|
|
|
1,037
|
|
|
6,833
|
|
|||||
Net unrealized appreciation (depreciation) on investments
|
467
|
|
|
(8,667
|
)
|
|
(5,331
|
)
|
|
(1,265
|
)
|
|
(14,796
|
)
|
|||||
Amortization of Net Loan Fees
|
1,395
|
|
|
55
|
|
|
—
|
|
|
—
|
|
|
1,450
|
|
|||||
Capitalized PIK interest and dividends
|
1,042
|
|
|
466
|
|
|
1,399
|
|
|
—
|
|
|
2,907
|
|
|||||
Amendment fees
|
(280
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(280
|
)
|
|||||
Purchase and origination of portfolio investments
|
127,812
|
|
|
9,244
|
|
|
4,631
|
|
|
1,213
|
|
|
142,900
|
|
|||||
Proceeds from principal payments on portfolio investments
|
(82,137
|
)
|
|
(22,941
|
)
|
|
—
|
|
|
—
|
|
|
(105,078
|
)
|
|||||
Sale and redemption of portfolio investments
|
(17,858
|
)
|
|
—
|
|
|
(17,669
|
)
|
|
(2,537
|
)
|
|
(38,064
|
)
|
|||||
Conversion from debt investment to equity investment (Note 5)
|
(1,745
|
)
|
|
—
|
|
|
1,745
|
|
|
—
|
|
|
—
|
|
|||||
Conversion from subordinated to senior secured debt investment (Note 5)
|
(9,631
|
)
|
|
9,631
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Level 3 assets, December 31, 2017
|
$
|
195,112
|
|
|
$
|
51,198
|
|
|
$
|
19,200
|
|
|
$
|
11,989
|
|
|
$
|
277,499
|
|
|
|
Year Ended December 31, 2016
|
||||||||||||||||||
|
Senior
Secured Debt
Investments
|
|
Subordinated
Debt
Investments
|
|
Preferred Equity
|
|
Common Equity and Warrants
|
|
Total
|
||||||||||
Level 3 assets, January 1, 2016
|
$
|
160,437
|
|
|
$
|
64,240
|
|
|
$
|
22,133
|
|
|
$
|
10,486
|
|
|
$
|
257,296
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net realized gain on investments
|
83
|
|
|
7
|
|
|
—
|
|
|
2,137
|
|
|
2,227
|
|
|||||
Net unrealized appreciation (depreciation) on investments
|
329
|
|
|
(2,376
|
)
|
|
(2,584
|
)
|
|
1,910
|
|
|
(2,721
|
)
|
|||||
Amortization of Net Loan Fees
|
1,012
|
|
|
402
|
|
|
—
|
|
|
—
|
|
|
1,414
|
|
|||||
Capitalized PIK interest and dividends
|
547
|
|
|
602
|
|
|
1,433
|
|
|
—
|
|
|
2,582
|
|
|||||
Amendment fees
|
(442
|
)
|
|
(97
|
)
|
|
—
|
|
|
—
|
|
|
(539
|
)
|
|||||
Purchase and origination of portfolio investments
|
44,671
|
|
|
22,101
|
|
|
643
|
|
|
822
|
|
|
68,237
|
|
|||||
Proceeds from principal payments on portfolio investments
|
(26,519
|
)
|
|
(14,885
|
)
|
|
—
|
|
|
—
|
|
|
(41,404
|
)
|
|||||
Sale and redemption of portfolio investments
|
(2,840
|
)
|
|
—
|
|
|
—
|
|
|
(2,434
|
)
|
|
(5,274
|
)
|
|||||
Distribution received from equity investment
|
—
|
|
|
—
|
|
|
(324
|
)
|
|
—
|
|
|
(324
|
)
|
|||||
Equity received in connection with purchase of portfolio investments and amendments
|
(743
|
)
|
|
(79
|
)
|
|
248
|
|
|
574
|
|
|
—
|
|
|||||
Conversion from debt investment to equity investment (Note 5)
|
(320
|
)
|
|
(1,765
|
)
|
|
2,039
|
|
|
46
|
|
|
—
|
|
|||||
Conversion from subordinated to senior secured debt investment (Note 5)
|
800
|
|
|
(800
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Reclassification from Subordinated to Senior Secured debt
|
3,940
|
|
|
(3,940
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Other
|
—
|
|
|
—
|
|
|
133
|
|
|
—
|
|
|
133
|
|
|||||
|
|
|
|
|
|
|
|
|
|
||||||||||
Level 3 assets, December 31, 2016
|
$
|
180,955
|
|
|
$
|
63,410
|
|
|
$
|
23,721
|
|
|
$
|
13,541
|
|
|
$
|
281,627
|
|
|
Name of Portfolio Company
|
|
Investment Type
|
|
Amount
|
||
Carolina Lubes, Inc.
|
|
Senior Secured Revolver
|
|
$
|
2,433
|
|
The Escape Game, LLC
|
|
Senior Secured Loan
|
|
7,000
|
|
|
TRS Services, LLC
|
|
Senior Secured Loan
|
|
500
|
|
|
|
|
|
|
$
|
9,933
|
|
|
|
|
|
|
Fixed Interest Rate
|
|
SBA debentures outstanding
|
|||||||
Pooling Date
|
|
Maturity Date
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||
September 19, 2012
|
|
September 1, 2022
|
|
3.049
|
%
|
|
$
|
14,000
|
|
|
$
|
14,000
|
|
September 25, 2013
|
|
September 1, 2023
|
|
4.448
|
|
|
7,000
|
|
|
7,000
|
|
||
March 26, 2014
|
|
March 1, 2024
|
|
3.995
|
|
|
5,000
|
|
|
5,000
|
|
||
September 24, 2014
|
|
September 1, 2024
|
|
3.819
|
|
|
4,110
|
|
|
4,110
|
|
||
September 24, 2014
|
|
September 1, 2024
|
|
3.370
|
|
|
31,265
|
|
|
31,265
|
|
||
March 25, 2015
|
|
March 1, 2025
|
|
2.872
|
|
|
65,920
|
|
|
65,920
|
|
||
September 23, 2015
|
|
September 1, 2025
|
|
3.184
|
|
|
22,585
|
|
|
22,585
|
|
||
SBA debentures outstanding
|
|
|
|
|
|
149,880
|
|
|
149,880
|
|
|||
Unamortized debt issuance costs
|
|
|
|
|
|
(2,657
|
)
|
|
(3,037
|
)
|
|||
SBA debentures outstanding, net of unamortized debt issuance costs
|
|
|
|
$
|
147,223
|
|
|
$
|
146,843
|
|
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Ordinary taxable income
|
$
|
14,158
|
|
|
$
|
12,157
|
|
|
$
|
10,954
|
|
Long-term capital gain
|
2,738
|
|
|
169
|
|
|
—
|
|
|||
Return of capital
|
—
|
|
|
858
|
|
|
2,197
|
|
|||
Total distributions to stockholders
|
$
|
16,896
|
|
|
$
|
13,184
|
|
|
$
|
13,151
|
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Ordinary income
|
$
|
—
|
|
|
$
|
—
|
|
Net long-term capital gains
|
4,936
|
|
|
—
|
|
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Paid-in capital in excess of par
|
$
|
(409
|
)
|
|
$
|
592
|
|
|
$
|
(198
|
)
|
Accumulated undistributed net investment income
|
954
|
|
|
131
|
|
|
(304
|
)
|
|||
Accumulated net realized gain (loss)
|
(545
|
)
|
|
(723
|
)
|
|
502
|
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Tax-basis amortized cost of investments
|
$
|
282,401
|
|
|
$
|
273,414
|
|
Tax-basis gross unrealized appreciation on investments
|
16,207
|
|
|
19,554
|
|
||
Tax-basis gross unrealized depreciation on investments
|
(21,109
|
)
|
|
(11,341
|
)
|
||
Tax-basis net unrealized appreciation (depreciation) on investments
|
(4,902
|
)
|
|
8,213
|
|
||
Fair value of investments
|
$
|
277,499
|
|
|
$
|
281,627
|
|
|
|
Years Ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Per share data:
|
|
|
|
|
|
|
|
|
|||
Net asset value per share at beginning of period
|
$
|
14.82
|
|
|
$
|
14.76
|
|
|
$
|
14.24
|
|
Distributions
(4)
|
|
|
|
|
|
|
|
|
|||
From ordinary income
|
(1.14
|
)
|
|
(1.25
|
)
|
|
(1.13
|
)
|
|||
From capital gains
|
(0.22
|
)
|
|
(0.02
|
)
|
|
—
|
|
|||
Return of capital
|
—
|
|
|
(0.09
|
)
|
|
(0.23
|
)
|
|||
Net investment income
|
1.28
|
|
|
1.46
|
|
|
1.39
|
|
|||
Net realized gain (loss) on non-control/non-affiliate investments
|
(0.26
|
)
|
|
0.25
|
|
|
(0.31
|
)
|
|||
Net realized gain on affiliate investments
|
0.81
|
|
|
—
|
|
|
0.14
|
|
|||
Net unrealized appreciation (depreciation) on non-control/non-affiliate investments
|
(0.78
|
)
|
|
(0.69
|
)
|
|
0.53
|
|
|||
Net unrealized appreciation (depreciation) on affiliate investments
|
(0.41
|
)
|
|
0.33
|
|
|
0.13
|
|
|||
Net unrealized appreciation on control investment
|
—
|
|
|
0.07
|
|
|
—
|
|
|||
Issuance of common stock
(5)
|
(0.03
|
)
|
|
—
|
|
|
—
|
|
|||
Other
(6)
|
0.05
|
|
|
—
|
|
|
—
|
|
|||
Net asset value per share at end of period
|
$
|
14.12
|
|
|
$
|
14.82
|
|
|
$
|
14.76
|
|
|
|
|
|
|
|
|
|
|
|||
Per share market value, end of period
|
$
|
11.90
|
|
|
$
|
13.76
|
|
|
$
|
11.48
|
|
Total return based on market value
(1)
|
(4.7
|
)%
|
|
32.3
|
%
|
|
9.0
|
%
|
|||
Total return based on net asset value
(2)
|
4.3
|
%
|
|
9.7
|
%
|
|
13.4
|
%
|
|||
Shares outstanding at end of period
|
13,340,217
|
|
|
9,700,297
|
|
|
9,691,170
|
|
|||
Weighted average shares outstanding
|
12,403,706
|
|
|
9,693,801
|
|
|
9,670,153
|
|
|||
Ratio/Supplemental Data (in thousands except ratios)
|
|
|
|
|
|
|
|
|
|||
Average net asset value
(3)
|
$
|
171,631
|
|
|
$
|
142,818
|
|
|
$
|
140,002
|
|
Net asset value at end of period
|
$
|
188,336
|
|
|
$
|
143,778
|
|
|
$
|
143,012
|
|
Net investment income
|
$
|
15,877
|
|
|
$
|
14,145
|
|
|
$
|
13,411
|
|
Ratio of total expenses to average net assets
|
10.2
|
%
|
|
11.9
|
%
|
|
13.5
|
%
|
|||
Ratio of net investment income to net assets at end of period
|
8.4
|
%
|
|
9.8
|
%
|
|
9.6
|
%
|
|||
Portfolio turnover
(7)
|
50.4
|
%
|
|
18.1
|
%
|
|
44.6
|
%
|
(1)
|
Calculation is ending market value less beginning market value, adjusting for dividends and distributions reinvested at prices obtained in the Company’s dividend reinvestment plan for the respective distributions.
|
(2)
|
Calculation is ending net asset value less beginning net asset value, adjusting for dividends and distributions reinvested at the Company’s quarter-end net asset value for the respective distributions.
|
(3)
|
Based on the average of the net asset value at the beginning of the indicated period and the end of each calendar quarter within the period indicated.
|
(4)
|
The components of the distributions are presented on an income tax basis.
|
(5)
|
The issuance of common stock on a per share basis reflects the incremental net asset value change as a result of the Offering.
|
(6)
|
Represents the impact of different share amounts used in calculating per share data as a result of calculating certain per share data based on a weighted average shares outstanding during the period and certain per share data based on the shares outstanding as of a period end or transaction date.
|
(7)
|
Portfolio turnover rate is calculated using the lesser of period-to-date sales and principal payments or period-to-date purchases over the average of the invested assets at fair value.
|
|
Date Declared
|
|
Record Date
|
|
Payment Date
|
|
Amount
Per Share
|
|
Cash
Distribution
|
|
DRIP Shares
Issued
|
|
DRIP Shares
Value
|
|||||||
Year ended December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
March 4, 2015
|
|
March 17, 2015
|
|
March 31, 2015
|
|
$
|
0.34
|
|
|
$
|
3,133
|
|
|
12,106
|
|
|
$
|
148
|
|
May 4, 2015
|
|
June 16, 2015
|
|
June 30, 2015
|
|
0.34
|
|
|
3,132
|
|
|
12,834
|
|
|
154
|
|
|||
August 6, 2015
|
|
September 16, 2015
|
|
September 30, 2015
|
|
0.34
|
|
|
3,142
|
|
|
14,355
|
|
|
147
|
|
|||
December 2, 2015
|
|
December 17, 2015
|
|
December 31, 2015
|
|
0.34
|
|
|
3,283
|
|
|
1,041
|
|
|
12
|
|
|||
|
|
|
|
|
|
$
|
1.36
|
|
|
$
|
12,690
|
|
|
40,336
|
|
|
$
|
461
|
|
Year ended December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
March 7, 2016
|
|
March 17, 2016
|
|
March 31, 2016
|
|
$
|
0.34
|
|
|
$
|
3,280
|
|
|
1,154
|
|
|
$
|
15
|
|
May 2, 2016
|
|
June 16, 2016
|
|
June 30, 2016
|
|
0.34
|
|
|
3,269
|
|
|
1,998
|
|
|
26
|
|
|||
August 5, 2016
|
|
September 16, 2016
|
|
September 30, 2016
|
|
0.34
|
|
|
3,258
|
|
|
2,888
|
|
|
38
|
|
|||
October 31, 2016
|
|
December 16, 2016
|
|
December 30, 2016
|
|
0.34
|
|
|
3,255
|
|
|
3,087
|
|
|
43
|
|
|||
|
|
|
|
|
|
$
|
1.36
|
|
|
$
|
13,062
|
|
|
9,127
|
|
|
$
|
122
|
|
Year ended December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
March 9, 2017
|
|
March 17, 2017
|
|
March 31, 2017
|
|
$
|
0.34
|
|
|
$
|
3,257
|
|
|
2,919
|
|
|
$
|
41
|
|
May 2, 2017
|
|
June 16, 2017
|
|
June 30, 2017
|
|
0.34
|
|
|
4,483
|
|
|
3,439
|
|
|
49
|
|
|||
August 1, 2017
|
|
September 15, 2017
|
|
September 29, 2017
|
|
0.34
|
|
|
4,491
|
|
|
3,196
|
|
|
42
|
|
|||
October 31, 2017
|
|
December 15, 2017
|
|
December 29, 2917
|
|
0.34
|
|
|
4,469
|
|
|
5,366
|
|
|
64
|
|
|||
|
|
|
|
|
|
$
|
1.36
|
|
|
$
|
16,700
|
|
|
14,920
|
|
|
$
|
196
|
|
|
|
Quarter Ended
|
||||||||||||||
|
December 31,
2017
|
|
September 30,
2017
|
|
June 30,
2017
|
|
March 31,
2017
|
||||||||
Total investment income
|
$
|
8,292
|
|
|
$
|
9,122
|
|
|
$
|
7,978
|
|
|
$
|
8,034
|
|
Net investment income
|
3,819
|
|
|
4,402
|
|
|
4,316
|
|
|
3,340
|
|
||||
Net gain (loss) on investments
|
331
|
|
|
(3,227
|
)
|
|
(6,597
|
)
|
|
1,526
|
|
||||
Net increase (decrease) in net assets resulting from operations
|
4,150
|
|
|
1,175
|
|
|
(2,281
|
)
|
|
4,866
|
|
||||
Net increase (decrease) in net assets resulting from operations per share (1)
|
$
|
0.22
|
|
|
$
|
0.09
|
|
|
$
|
(0.17
|
)
|
|
$
|
0.50
|
|
Net asset value per share (2)
|
$
|
14.12
|
|
|
$
|
14.15
|
|
|
$
|
14.40
|
|
|
$
|
14.98
|
|
|
Quarter Ended
|
||||||||||||||
|
December 31,
2016
|
|
September 30,
2016
|
|
June 30,
2016
|
|
March 31,
2016
|
||||||||
Total investment income
|
$
|
8,209
|
|
|
$
|
7,359
|
|
|
$
|
7,683
|
|
|
$
|
7,843
|
|
Net investment income
|
3,736
|
|
|
3,297
|
|
|
3,457
|
|
|
3,655
|
|
||||
Net gain (loss) on investments
|
1,087
|
|
|
(909
|
)
|
|
881
|
|
|
(1,376
|
)
|
||||
Net increase in net assets resulting from operations
|
4,823
|
|
|
2,388
|
|
|
4,338
|
|
|
2,279
|
|
||||
Net increase in net assets resulting from operations per share (1)
|
$
|
0.49
|
|
|
$
|
0.25
|
|
|
$
|
0.45
|
|
|
$
|
0.24
|
|
Net asset value per share (2)
|
$
|
14.82
|
|
|
$
|
14.67
|
|
|
$
|
14.76
|
|
|
$
|
14.65
|
|
(1)
|
Based on weighted average shares outstanding for the respective period.
|
(2)
|
Based on shares outstanding at the end of the respective period.
|
|
Name of Portfolio Company
|
|
Investment Type
(1)
|
|
Net Realized Gain (Loss)
|
|
Net change in unrealized appreciation/depreciation
|
|
Interest, Fees and
Dividends Credited to
Income
(2)
|
|
December 31, 2016, Fair Value
|
|
Gross
Additions
(3)
|
|
Gross
Reductions
(4)
|
|
December 31, 2017, Fair Value
(5)
|
||||||||||||||
Control Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Malabar International
|
|
Subordinated Loan
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
536
|
|
|
$
|
7,683
|
|
|
$
|
150
|
|
|
$
|
(7,833
|
)
|
|
$
|
—
|
|
|
|
Preferred Equity
|
|
—
|
|
|
—
|
|
|
65
|
|
|
5,868
|
|
|
1,608
|
|
|
(7,476
|
)
|
|
—
|
|
|||||||
|
|
|
|
—
|
|
|
—
|
|
|
601
|
|
|
13,551
|
|
|
1,758
|
|
|
(15,309
|
)
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
MTE Holding Corp.
|
|
Senior Secured Loan
|
|
—
|
|
|
(64
|
)
|
|
1,288
|
|
|
9,766
|
|
|
90
|
|
|
(2,738
|
)
|
|
7,118
|
|
|||||||
|
|
Common Equity
|
|
—
|
|
|
67
|
|
|
227
|
|
|
3,383
|
|
|
67
|
|
|
—
|
|
|
3,450
|
|
|||||||
|
|
|
|
—
|
|
|
3
|
|
|
1,515
|
|
|
13,149
|
|
|
157
|
|
|
(2,738
|
)
|
|
10,568
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total Control Investments
|
|
|
|
—
|
|
|
3
|
|
|
2,116
|
|
|
26,700
|
|
|
1,915
|
|
|
(18,047
|
)
|
|
10,568
|
|
|||||||
Affiliate Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
All Metals Holding, LLC
|
|
Senior Secured Loan
|
|
—
|
|
|
(259
|
)
|
|
1,856
|
|
|
12,865
|
|
|
283
|
|
|
(389
|
)
|
|
12,759
|
|
|||||||
|
|
Common Equity
(6)
|
|
—
|
|
|
508
|
|
|
—
|
|
|
1,277
|
|
|
508
|
|
|
—
|
|
|
1,785
|
|
|||||||
|
|
|
|
—
|
|
|
249
|
|
|
1,856
|
|
|
14,142
|
|
|
791
|
|
|
(389
|
)
|
|
14,544
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Contract Datascan Holdings, Inc.
|
|
Subordinated Loan
|
|
—
|
|
|
93
|
|
|
978
|
|
|
7,902
|
|
|
98
|
|
|
—
|
|
|
8,000
|
|
|||||||
|
|
Preferred Equity
(6)(7)
|
|
—
|
|
|
—
|
|
|
542
|
|
|
5,421
|
|
|
543
|
|
|
—
|
|
|
5,964
|
|
|||||||
|
|
Common Equity
(6)
|
|
—
|
|
|
73
|
|
|
—
|
|
|
187
|
|
|
—
|
|
|
73
|
|
|
260
|
|
|||||||
|
|
|
|
—
|
|
|
166
|
|
|
1,520
|
|
|
13,510
|
|
|
641
|
|
|
73
|
|
|
14,224
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Intelli-Mark Technologies, Inc.
|
|
Senior Secured Loan
|
|
—
|
|
|
(159
|
)
|
|
613
|
|
|
8,841
|
|
|
68
|
|
|
(8,909
|
)
|
|
—
|
|
|||||||
|
|
Common Equity
(6)
|
|
874
|
|
|
(498
|
)
|
|
—
|
|
|
1,998
|
|
|
|
|
|
(1,998
|
)
|
|
—
|
|
|||||||
|
|
|
|
874
|
|
|
(657
|
)
|
|
613
|
|
|
10,839
|
|
|
68
|
|
|
(10,907
|
)
|
|
—
|
|
|
Name of Portfolio Company
|
|
Investment Type
(1)
|
|
Net Realized Gain (Loss)
|
|
Net change in unrealized appreciation/depreciation
|
|
Interest, Fees and
Dividends Credited to
Income
(2)
|
|
December 31, 2016, Fair Value
|
|
Gross
Additions
(3)
|
|
Gross
Reductions
(4)
|
|
December 31, 2017, Fair Value
(5)
|
||||||||||||||
Jobson Healthcare Information, LLC
(8)
|
|
Senior Secured Loan
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,910
|
|
|
|
|
|
12,910
|
|
|||||||
|
|
Common Equity
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
|
Warrants
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
—
|
|
|||||||
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,910
|
|
|
—
|
|
|
12,910
|
|
|||||||
Malabar International
(9)
|
|
Subordinated Loan
|
|
—
|
|
|
(41
|
)
|
|
671
|
|
|
—
|
|
|
7,833
|
|
|
(7,833
|
)
|
|
—
|
|
|||||||
|
|
Preferred Equity
|
|
5,590
|
|
|
(1,585
|
)
|
|
56
|
|
|
—
|
|
|
7,476
|
|
|
(7,476
|
)
|
|
—
|
|
|||||||
|
|
|
|
5,590
|
|
|
(1,626
|
)
|
|
727
|
|
|
—
|
|
|
15,309
|
|
|
(15,309
|
)
|
|
—
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Master Cutlery, LLC
|
|
Subordinated Loan
|
|
—
|
|
|
(1,537
|
)
|
|
640
|
|
|
4,440
|
|
|
653
|
|
|
(2,220
|
)
|
|
2,873
|
|
|||||||
|
|
Preferred Equity
(6)(7)
|
|
—
|
|
|
(954
|
)
|
|
—
|
|
|
954
|
|
|
|
|
|
(954
|
)
|
|
—
|
|
|||||||
|
|
Common Equity
(6)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
—
|
|
|||||||
|
|
|
|
—
|
|
|
(2,491
|
)
|
|
640
|
|
|
5,394
|
|
|
653
|
|
|
(3,174
|
)
|
|
2,873
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
NeoSystems Corp.
|
|
Subordinated Loan
|
|
—
|
|
|
421
|
|
|
408
|
|
|
3,656
|
|
|
487
|
|
|
(2,000
|
)
|
|
2,143
|
|
|||||||
|
|
Preferred Equity
(6)(7)
|
|
—
|
|
|
861
|
|
|
133
|
|
|
1,255
|
|
|
993
|
|
|
|
|
|
2,248
|
|
|||||||
|
|
|
|
—
|
|
|
1,282
|
|
|
541
|
|
|
4,911
|
|
|
1,480
|
|
|
(2,000
|
)
|
|
4,391
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Pfanstiehl Holdings, Inc
|
|
Subordinated Loan
|
|
—
|
|
|
(46
|
)
|
|
387
|
|
|
3,810
|
|
|
1
|
|
|
(56
|
)
|
|
3,755
|
|
|||||||
|
|
Common Equity
|
|
—
|
|
|
(1,328
|
)
|
|
84
|
|
|
6,083
|
|
|
|
|
|
(1,328
|
)
|
|
4,755
|
|
|||||||
|
|
|
|
—
|
|
|
(1,374
|
)
|
|
471
|
|
|
9,893
|
|
|
1
|
|
|
(1,384
|
)
|
|
8,510
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Strategic Pharma Solutions, Inc.
|
|
Senior Secured Loan
|
|
—
|
|
|
(39
|
)
|
|
904
|
|
|
8,383
|
|
|
67
|
|
|
(8,450
|
)
|
|
—
|
|
|||||||
|
|
Preferred Equity
(6)(7)
|
|
3,617
|
|
|
(1,111
|
)
|
|
81
|
|
|
3,026
|
|
|
81
|
|
|
(3,107
|
)
|
|
—
|
|
|||||||
|
|
|
|
3,617
|
|
|
(1,150
|
)
|
|
985
|
|
|
11,409
|
|
|
148
|
|
|
(11,557
|
)
|
|
—
|
|
|
Name of Portfolio Company
|
|
Investment Type
(1)
|
|
Net Realized Gain (Loss)
|
|
Net change in unrealized appreciation/depreciation
|
|
Interest, Fees and
Dividends Credited to
Income
(2)
|
|
December 31, 2016, Fair Value
|
|
Gross
Additions
(3)
|
|
Gross
Reductions
(4)
|
|
December 31, 2017, Fair Value
(5)
|
||||||||||||||
TRS Services, Inc.
|
|
Senior Secured Loan
|
|
—
|
|
|
194
|
|
|
1,084
|
|
|
9,549
|
|
|
310
|
|
|
(393
|
)
|
|
9,466
|
|
|||||||
|
|
Preferred Equity (Class AA units)
(6)(7)
|
|
—
|
|
|
—
|
|
|
55
|
|
|
354
|
|
|
55
|
|
|
|
|
|
409
|
|
|||||||
|
|
Preferred Equity (Class A units)
(6)(7)
|
|
—
|
|
|
319
|
|
|
204
|
|
|
1,707
|
|
|
523
|
|
|
|
|
|
2,230
|
|
|||||||
|
|
Common Equity
(6)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
—
|
|
|||||||
|
|
|
|
—
|
|
|
513
|
|
|
1,343
|
|
|
11,610
|
|
|
888
|
|
|
(393
|
)
|
|
12,105
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Total Affiliate Investments
|
|
|
|
10,081
|
|
|
(5,088
|
)
|
|
8,696
|
|
|
81,708
|
|
|
32,889
|
|
|
(45,040
|
)
|
|
69,557
|
|
|||||||
Total Control and Affiliate Investments
|
|
|
|
$
|
10,081
|
|
|
$
|
(5,085
|
)
|
|
$
|
10,812
|
|
|
$
|
108,408
|
|
|
$
|
34,804
|
|
|
$
|
(63,087
|
)
|
|
$
|
80,125
|
|
(1)
|
Principal balance of debt investments and ownership detail for equity investments are shown in the consolidated schedule of investments.
|
(2)
|
Represents the total amount of interest, fees or dividends included in 2017 income for the portion of the year ended
December 31, 2017
, that an investment was included in Control or Affiliate Investment categories, respectively.
|
(3)
|
Gross additions include increases in cost basis resulting from a new portfolio investment, PIK interest, fees and dividends, accretion of OID, and net increases in unrealized net appreciation or decreases in net unrealized depreciation.
|
(4)
|
Gross reductions include decreases in the cost basis of investments resulting from principal repayments and sales, if any, and net decreases in net unrealized appreciation or net increases in net unrealized depreciation, and transfers from Affiliate Investment to Control Investment.
|
(5)
|
Fair value was determined using significant unobservable inputs. See
Note 6
for further details.
|
(6)
|
Non-income producing.
|
(7)
|
Dividends credited to income include dividends contractually earned but not declared.
|
(8)
|
Jobson became an affiliate investment effective December 31, 2017, due to an increase in voting ownership interest.
|
(9)
|
Malabar was reclassified from a control investment to an affiliate investment due to a decrease in voting interest.
|
|
Item 9.
|
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|
Item 9A.
|
Controls and Procedures
|
Item 9B.
|
Other Information
|
Item 10.
|
Directors, Executive Officers and Corporate Governance
|
Item 11.
|
Executive Compensation
|
Item 12.
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholders Matters
|
Item 13.
|
Certain Relationships and Related Transactions, and Director Independence
|
Item 15.
|
Exhibits and Financial Statement Schedules
|
|
|
|
Incorporated by Reference
|
|
|
Exhibit
Number
|
|
Description
|
Form and SEC File No.
|
Filing Date with SEC
|
Filed with this 10-K
|
3.1
|
|
N-2 (333-166363)
|
March 18, 2011
|
|
|
|
|
|
|
|
|
3.2
|
|
10-K (814-00813)
|
March 26, 2013
|
|
|
|
|
|
|
|
|
3.3
|
|
N-2/A (333-166363)
|
March 18, 2011
|
|
|
|
|
|
|
|
|
4.1
|
|
N-2/A (333-166363)
|
March 18, 2011
|
|
|
|
|
|
|
|
|
4.2
|
|
N-2 (333-200376)
|
November 19, 2014
|
|
|
|
|
|
|
|
|
4.3
|
|
N-2/A (333-200376)
|
December 24, 2014
|
|
|
|
|
|
|
|
|
4.4
|
|
N-2/A (333-200376)
|
December 16, 2014
|
|
|
|
|
|
|
|
|
4.5
|
|
N-2/A (333-200376)
|
December 16, 2014
|
|
|
|
|
|
|
|
|
4.6
|
|
N-2/A (333-200376)
|
December 16, 2014
|
|
|
|
|
|
|
|
|
4.7
|
|
N-2/A (333-200376)
|
December 16, 2014
|
|
|
|
|
|
|
|
|
10.1
|
|
N-2/A (333-166363)
|
March 18, 2011
|
|
|
|
|
|
|
|
|
10.2
|
|
10-Q (814-00813)
|
November 7, 2014
|
|
|
|
|
Incorporated by Reference
|
|
|
Exhibit
Number
|
|
Description
|
Form and SEC File No.
|
Filing Date with SEC
|
Filed with this 10-K
|
|
|
|
|
|
|
10.3
|
|
N-2/A (333-166363)
|
March 18, 2011
|
|
|
|
|
|
|
|
|
10.4
|
|
N-2/A (333-166363)
|
March 18, 2011
|
|
|
|
|
|
|
|
|
10.5
|
|
N-2/A (333-166363)
|
March 18, 2011
|
|
|
|
|
|
|
|
|
10.6
|
|
N-2/A (333-166363)
|
March 18, 2011
|
|
|
|
|
|
|
|
|
10.7
|
|
N-2/A (333-166363)
|
July 24, 2012
|
|
|
|
|
|
|
|
|
10.8
|
|
8-K (814-00813)
|
June 2, 2015
|
|
|
|
|
|
|
|
|
10.9
|
|
|
|
*
|
|
|
|
|
|
|
|
10.10
|
|
10-Q (814-00813)
|
November 6, 2015
|
|
|
|
|
|
|
|
|
10.11
|
|
|
|
*
|
|
|
|
|
|
|
|
10.12
|
|
|
|
*
|
|
|
|
|
|
|
|
11.1
|
|
Computation of Per Share Earnings
|
|
|
+
|
|
|
|
|
|
|
14.1
|
|
10-Q (814-00813)
|
November 3, 2017
|
|
|
|
|
|
|
|
|
21.1
|
|
|
|
*
|
|
|
|
|
|
|
|
31.1
|
|
|
|
*
|
|
|
|
|
|
|
|
31.2
|
|
|
|
*
|
|
|
|
|
|
|
|
32.1
|
|
|
|
†
|
|
|
|
Incorporated by Reference
|
|
|
Exhibit
Number
|
|
Description
|
Form and SEC File No.
|
Filing Date with SEC
|
Filed with this 10-K
|
|
|
|
|
|
|
32.2
|
|
|
|
†
|
*
|
Filed herewith.
|
+
|
Included in the notes to the financial statements contained in this report
|
†
|
Furnished herewith
|
Item 16.
|
Form 10-K Summary
|
|
OFS Capital Corporation
|
|
|
Date: March 12, 2018
|
/s/ Bilal Rashid
|
|
Bilal Rashid
Chief Executive Officer and Chairman of the Board of Directors
|
Date: March 12, 2018
|
/s/ Bilal Rashid
|
|
Bilal Rashid, Chief Executive Officer and Chairman of the Board of Directors (Principal Executive Officer)
|
|
|
Date: March 12, 2018
|
/s/ Marc Abrams
|
|
Marc Abrams, Director
|
|
|
Date: March 12, 2018
|
/s/ Robert J. Cresci
|
|
Robert J. Cresci, Director
|
|
|
Date: March 12, 2018
|
/s/ Elaine E. Healy
|
|
Elaine E. Healy, Director
|
|
|
Date: March 12, 2018
|
/s/ Jeffrey A. Cerny
|
|
Jeffrey A. Cerny, Chief Financial Officer, Treasurer (Principal Financial Officer) and Director
|
|
|
Date: March 12, 2018
|
/s/ Jeff Owen
|
|
Jeff Owen, Chief Accounting Officer (Principal Accounting Officer)
|
Principal
|
Loan Date
|
Maturity
|
Loan No
|
Call / Coll
|
Account
|
Officer
|
Initials
|
$50,000,000.00
|
11-05-2015
|
01-31-2020
|
4061100374
|
|
Note #1000
|
823
|
|
Borrower:
|
OFS Capital Corporation, a Delaware corporation
10 South Wacker Drive, Suite 2500
Chicago, IL 60606
|
Lender:
|
Pacific Western Bank
Los Angeles Real Estate and Construction
9701 Wilshire Boulevard, Suite 700
Beverly Hills, CA 90212
|
|
BUSINESS LOAN AGREEMENT
|
|
Loan No. 4061100374
|
(Continued)
|
Page
2
|
|
BUSINESS LOAN AGREEMENT
|
|
Loan No. 4061100374
|
(Continued)
|
Page
3
|
|
BUSINESS LOAN AGREEMENT
|
|
Loan No. 4061100374
|
(Continued)
|
Page
4
|
|
BUSINESS LOAN AGREEMENT
|
|
Loan No. 4061100374
|
(Continued)
|
Page
5
|
|
BUSINESS LOAN AGREEMENT
|
|
Loan No. 4061100374
|
(Continued)
|
Page
6
|
|
BUSINESS LOAN AGREEMENT
|
|
Loan No. 4061100374
|
(Continued)
|
Page
7
|
|
BUSINESS LOAN AGREEMENT
|
|
Loan No. 4061100374
|
(Continued)
|
Page
8
|
By:
|
/s/ Jeffrey A. Cerny
|
|
Name:
|
Jeffrey A. Cerny
|
|
Title:
|
Chief Financial Officer
|
|
By:
|
/s/ Todd Savitz
|
|
|
Authorized Signer
|
|
Principal
|
Loan Date
|
Maturity
|
Loan No
|
Call / Coll
|
Account
|
Officer
|
Initials
|
$50,000,000.00
|
11-05-2015
|
01-31-2020
|
4061100374
|
|
Note #1000
|
823
|
|
Borrower:
|
OFS Capital Corporation, a Delaware corporation
10 South Wacker Drive, Suite 2500
Chicago, IL 60606
|
Lender:
|
Pacific Western Bank
Los Angeles Real Estate and Construction
9701 Wilshire Boulevard, Suite 700
Beverly Hills, CA 90212
|
Principal Amount: $50,000,000.00
|
Date of Agreement: March 7, 2018
|
|
CHANGE IN TERMS AGREEMENT
|
|
Loan No.: 4061100374
|
(Continued)
|
Page
2
|
By:
|
/s/ Jeffrey A. Cerny
|
|
Name:
|
Jeffrey A. Cerny
|
|
Title:
|
Chief Financial Officer
|
|
Borrower:
|
OFS Capital Corporation, a Delaware corporation
10 South Wacker Drive, Suite 2500 Chicago, IL 60606 |
Lender:
|
Pacific Western Bank
Los Angeles Real Estate and Construction 9701 Wilshire Boulevard, Suite 700
Beverly Hills, CA 90212
|
Guarantor:
|
OFS Capital WM, LLC, a Delaware limited liability company
10 South Wacker Drive, Suite 2500 Chicago, IL 60606 |
|
|
|
COMMERCIAL GUARANTY
|
|
Loan No. 4061100374
|
(Continued)
|
Page
2
|
|
COMMERCIAL GUARANTY
|
|
Loan No. 4061100374
|
(Continued)
|
Page
3
|
|
COMMERCIAL GUARANTY
|
|
Loan No. 4061100374
|
(Continued)
|
Page
4
|
OFS CAPITAL WM, LLC, A DELAWARE LIMIATED LIABILITY COMPANY
|
||
|
|
|
By:
|
OFS CAPITAL CORPORATION, its Administrative Manager
|
|
|
|
|
By:
|
/s/ Jeffrey A. Cerny
|
|
Name:
|
Jeffrey A. Cerny
|
|
Title:
|
Chief Financial Officer
|
|
By:
|
/s/ Bilal Rashid
|
|
|
Bilal Rashid
|
|
|
Chief Executive Officer
|
|
By:
|
/s/ Jeffrey A. Cerny
|
|
|
Jeffrey A. Cerny
|
|
|
Chief Financial Officer
|
|
|
|
/s/ Bilal Rashid
|
|
Name:
|
Bilal Rashid
|
|
Date:
|
March 12, 2018
|
|
|
/s/ Jeffrey A. Cerny
|
|
Name:
|
Jeffrey A. Cerny
|
|
Date:
|
March 12, 2018
|