Quarterly report pursuant to Section 13 or 15(d)

Schedule 12-14

v3.23.3
Schedule 12-14
9 Months Ended
Sep. 30, 2023
Schedule 12-14 [Abstract]  
Schedule 12-14

Schedule 12-14

 

The table below represents the fair value of control and affiliate investments at December 31, 2022 and any amortization, purchases, sales, and realized and change in unrealized gain (loss) made to such investments, as well as the ending fair value as of September 30, 2023.

 

Portfolio Company/Type of Investment (1)  

Principal Amount/Shares/

Ownership % at
September 30,
2023

    Amount of Interest and Dividends Credited in Income     Fair Value at
December 31,
2022
    Purchases (2)     Sales     Transfers from Restructuring/
Transfers into Control Investments
    Change in Unrealized Gains/(Losses)    

Fair Value at
September 30,

2023

 
Control Investments                                                
Advantis Certified Staffing Solutions, Inc.                                                
Second Lien Loan, 12.0% Cash, due 11/30/2021(3)   $ 4,500,000     $ -     $ 3,656,647     $              -     $               -                    -     $ 1,259,626     $ 4,916,273  
Unsecured loan Consolidated BL Note 6.33% due 12/31/2023   $ 1,381,586       65,411       -       -       -       -       -       -  
Common Stock – Series A (3)     225,000       -       -       -       -       -       -       -  
Common Stock – Series B (3)     9,500,000       -       -       -       -       -       -       -  
Warrant for 250,000 Shares of Series A Common Stock, exercise price $0.01 per share, expires 1/1/2027(3)     1       -       -       -       -       -       -       -  
Warrant for 700,000 Shares of Series A Common Stock, exercise price $0.01 per share, expires 1/1/2027(3)     1       -       -       -       -       -       -       -  
Dominion Medical Management, Inc.                                                                
First Lien Loan, 12.0% Cash, 6% PIK due, 3/31/2020 (2) (3)   $ 1,516,144       -       184,999       -       -       -       (10,977 )     174,022  
Integrated Medical Partners, LLC                                                                
Preferred Membership – Class A units (3)     800       -       -       -       -       -       -       -  
Preferred Membership – Class B units (3)     760       -       -       -       -       -       -       -  
Common Units (3)     14,082       -       -       -       -       -       -       -  
PCC SBH Sub, Inc.                                                                
Common Stock (3)     100       -       1,698,329       -       -       -       (106,143 )     1,592,186  
Rockfish Seafood Grill, Inc.                                                                
First Lien Loan, 8% Cash, 6.0% PIK, due 3/31/2018   $ 6,352,944       579,572       10,708,968       -       -       -       (630,399 )     10,078,569  
Revolving Loan, 8% PIK, due 12/31/2023   $ 2,251,000       136,561       2,251,000       -       -       -       -       2,251,000  
Rockfish Holdings, LLC                                                                

Warrant for Membership Interest, exercise price $0.001 per 1% membership interest, expires 7/28/2028 (3)

    10.0 %     -       -       -       -       -       -       -  
Membership Interest – Class A (3)     99.997 %     -       -       -       -       -       -       -  
Total Control Investments           $ 781,544     $ 18,499,943     $ -     $ -     $ -     $ 512,107     $ 19,012,050  

 

(1) Represents an illiquid investment.
(2) Includes PIK interest.

(3) Non-income producing security.

 

The table below represents the fair value of control and affiliate investments at December 31, 2021 and any amortization, purchases, sales, and realized and change in unrealized gain (loss) made to such investments, as well as the ending fair value as of September 30, 2022.

 

Portfolio Company/Type of Investment (1)  

Principal Amount/Shares/

Ownership % at
September 30,
2022

    Amount of
Interest and Dividends Credited in Income
    Fair Value at
December 31,
2021
    Purchases (2)     Sales     Transfers from Restructuring/
Transfers into Control Investments
    Change in Unrealized Gains/(Losses)    

Fair Value at
September 30,

2022

 
Control Investments                                                
Advantis Certified Staffing Solutions, Inc.                                                
Second Lien Loan, 12.0% Cash, due 11/30/2021(3)   $ 4,500,000     $ -     $ 4,441,765     $          -     $          -                         -     $ (397,721 )   $ 4,044,044  
Unsecured loan Consolidated BL Note 6.33% due 12/31/2022   $ 1,381,586       65,411       -       -       -       -       -       -  
Common Stock – Series A (3)     225,000       -       -       -       -       -       -       -  
Common Stock – Series B (3)     9,500,000       -       -       -       -       -       -       -  
Warrant for 250,000 Shares of Series A Common Stock, exercise price $0.01 per share, expires 1/1/2027(3)     1       -       -       -       -       -       -       -  
Warrant for 700,000 Shares of Series A Common Stock, exercise price $0.01 per share, expires 1/1/2027(3)     1       -       -       -       -       -       -       -  
Dominion Medical Management, Inc.                                                                
First Lien Loan, 12.0% Cash, 6% PIK due, 3/31/2020 (2) (3)   $ 1,516,144       -       158,159       -       -       -       48,654       206,813  
Integrated Medical Partners, LLC                                                                
Preferred Membership – Class A units (3)     800       -       -       -       -       -       -       -  
Preferred Membership – Class B units (3)     760       -       -       -       -       -       -       -  
Common Units (3)     14,082       -       -       -       -       -       -       -  
PCC SBH Sub, Inc.                                                                
Common Stock (3)     100       -       1,745,113       -       -       -       (19,066 )     1,726,047  
Rockfish Seafood Grill, Inc.                                                                
First Lien Loan, 8% Cash, 6.0% PIK, due 3/31/2018   $ 6,352,944       413,463       12,294,480       -       -       -       (2,557,237 )     9,737,243  
Revolving Loan, 8% PIK, due 12/31/2022   $ 2,251,000       91,541       2,251,000       -       -       -       -       2,251,000  
Rockfish Holdings, LLC                                                                

Warrant for Membership Interest, exercise price $0.001 per 1% membership interest, expires 7/28/2028 (3)

    10.0 %     -       172,549       -       -       -       (172,549 )     -  
Membership Interest – Class A (3)     99.997 %     -       1,552,896       -       -       -       (1,552,896 )     -  
Total Control Investments           $ 570,415     $ 22,615,962     $ -     $ -     $ -     $ (4,650,815 )   $ 17,965,147  

 

(1) Represents an illiquid investment.
(2) Includes PIK interest.