Schedule 12-14 |
Schedule 12-14
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 December 31, 2022.
Portfolio
Company/Type of Investment (1) |
|
Principal
Amount/Shares/
Ownership % at December 31, 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 December 31,
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 |
|
|
$ |
- |
|
|
$ |
- |
|
|
|
- |
|
|
$ |
(785,118 |
) |
|
$ |
3,656,647 |
|
Unsecured loan Consolidated BL Note 6.33% due 12/31/2023 |
|
$ |
1,381,586 |
|
|
|
87,454 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
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 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
26,840 |
|
|
|
184,999 |
|
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 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(46,784 |
) |
|
|
1,698,329 |
|
Rockfish
Seafood Grill, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Lien Loan, 8% Cash, 6.0% PIK, due 3/31/2018 |
|
$ |
6,352,944 |
|
|
|
602,939 |
|
|
|
12,294,480 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(1,585,512 |
) |
|
|
10,708,968 |
|
Revolving Loan, 8% PIK, due 12/31/2023 |
|
$ |
2,251,000 |
|
|
|
137,561 |
|
|
|
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 |
% |
|
|
- |
|
|
|
172,549 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(172,549 |
) |
|
|
- |
|
Membership
Interest – Class A (3) |
|
|
99.997 |
% |
|
|
- |
|
|
|
1,552,896 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(1,552,896 |
) |
|
|
- |
|
Total
Control Investments |
|
|
|
|
|
$ |
827,954 |
|
|
$ |
22,615,962 |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
- |
|
|
$ |
(4,116,019 |
) |
|
$ |
18,499,943 |
|
(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, 2020 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 December 31, 2021.
Portfolio
Company/Type of Investment (1) |
|
Principal
Amount/Shares/
Ownership % at
December 31
2021 |
|
|
Amount
of
Interest and
Dividends
Credited in
Income |
|
|
Fair
Value at
December 31,
2020 |
|
|
Purchases (2) |
|
|
Sales |
|
|
Transfers
from
Restructuring/ Transfers into
Control
Investments |
|
|
Change
in
Unrealized
Gains/(Losses) |
|
|
Fair
Value at
December 31,
2021 |
|
Control Investments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advantis Certified Staffing Solutions, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second Lien Loan, 12.0% Cash, due 11/30/2021(3) |
|
$ |
4,500,000 |
|
|
$ |
- |
|
|
$ |
3,008,208 |
|
|
$ |
- |
|
|
$ |
- |
|
|
|
- |
|
|
$ |
1,433,557 |
|
|
$ |
4,441,765 |
|
Unsecured loan Consolidated BL Note 6.33% due 12/31/2022 |
|
$ |
1,381,586 |
|
|
|
87,454 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
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. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Second Lien Loan, 12.0% Cash, 6% PIK due, 3/31/2020 (2) (3) |
|
$ |
1,516,144 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
158,159 |
|
|
|
158,159 |
|
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 |
|
|
|
- |
|
|
|
1,658,680 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
86,433 |
|
|
|
1,745,113 |
|
Rockfish
Seafood Grill, Inc. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Lien Loan, 8% Cash, 6.0% PIK, due 3/31/2018 (3) |
|
$ |
6,352,944 |
|
|
|
- |
|
|
|
6,910,188 |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
5,384,292 |
|
|
|
12,294,480 |
|
Revolving Loan, 8% PIK, due 12/31/2022 |
|
$ |
2,251,000 |
|
|
|
475,402 |
|
|
|
2,703,315 |
|
|
|
97,401 |
|
|
|
(230,570 |
) |
|
|
- |
|
|
|
(319,146 |
) |
|
|
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 |
|
|
|
|
|
$ |
562,856 |
|
|
$ |
14,280,391 |
|
|
$ |
97,401 |
|
|
$ |
(230,570 |
) |
|
$ |
- |
|
|
$ |
8,468,740 |
|
|
$ |
22,615,962 |
|
(1) |
Represents
an illiquid investment. |
(2) |
Includes
PIK interest. |
(3) |
Non-income
producing security. |
|