0001675033--12-31Q3Falsehttp://fasb.org/srt/2024#附屬實體成員http://fasb.org/srt/2024#附屬實體成員http://fasb.org/us-gaap/2024#實現投資收益損失http://fasb.org/us-gaap/2024#實現投資收益損失0.170001675033關聯發行人控股投資gecc:普通股份類成員的百分之七十五gecc:CLO成立合資公司LLC成員2024-01-012024-09-300001675033Blue Ribbon LLC 110 E Houston St.San Antonio TX 78205 食品與主要產品安全 第一順位擔保貸款利率300萬 美元指數 + 6.00% 6.75% 下限(11.63%)初始收購日期02/06/2023 到期日05/07/20282023-01-012023-12-310001675033us-gaap:SeniorNotesMembergecc:2024年到期的六點五百萬美元債券會員2022-12-310001675033us-gaap:SeniorNotesMembergecc:2028年到期的八點七五百萬美元債券會員2023-12-310001675033PFS Holdings Corp 3747 Hecktown Road Easton PA 18045 食品與主要產品安全 普通股權益 初始收購日期11/13/20202023-12-310001675033Thryv, Inc. 2200 West Airfield Drive PO Box 619810 Dallas, TX 75261 行業營銷服務 安全 第一順位擔保貸款利率100萬 美元指數 + 6.75%,7.50% 下限(11.60%)初始收購日期4/30/2024 到期日5/1/20292024-09-300001675033gecc:封閉式基金會員2023-12-310001675033Coreweave Compute Acquisition Co. IV,LLC 101 Eisenhower Parkway,Suite 106 Roseland,NJ 07068 科技行業 安防-半導體 第一抵押,擔保貸款 利率 300萬 SOFR2024-09-300001675033Universal Fiber Systems 640 State Street Bristol TN 37620 化學品 安防-半導體 認股權初始收購日期 09/30/20212023-01-012023-12-310001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員srt:加權平均成員us-gaap: 債務成員us-gaap:MeasurementInputDiscountRateMemberus-gaap: 收益法評估技術會員2023-12-310001675033Dynata,LLC(新洞察控股公司)4 Research Drive,Suite 300 Shelton,Ct 06484 互聯網媒體行業 安防-半導體 認股權初始收購日期 07/15/20242024-09-300001675033GECC:Great Elm戰略合作伙伴I Llc成員2024-06-200001675033GECC:PFS Holdings Corp成員GECC:首次抵押貸款成員非受控會員關聯發行人投資2024-01-012024-09-300001675033Dynata,LLC(New Insight Holdings,Inc.)4 Research Drive,Suite 300 Shelton,Ct 06484行業互聯網媒體安全第一等級抵押貸款利率300萬 SOFR2024-09-300001675033PFS Holdings Corp. 3747 Hecktown Road Easton,PA 18045行業食品&日用品安全普通股權初始收購日期爲11/13/20202024-09-300001675033us-gaap: 債務成員2023-01-012023-09-300001675033Universal Fiber Systems 640 State Street Bristol,TN 37620行業化學品證券認股權初始收購日期爲9/30/20212024-09-300001675033gecc:Gecco註記會員2021-06-232021-06-230001675033Foresight Energy 211 North Broadway,Suite 2600 St. Louis,MO 63102 行業 金屬與礦業 安全 1st Lien,擔保貸款 利率 300萬 SOFR +8.00%,9.50% Floor(12.70%) 初始收購日期 07/29/2021 到期日 06/30/20272024-09-300001675033FS KKR Capital corp 201 Rouse Boulevard Philadelphia,PA 19112 行業 封閉式基金 安全 普通股權 初始收購日期 05/09/20242024-01-012024-09-300001675033gecc:零售行業會員2023-12-310001675033Summit Midstream Holdings,LLC 910 Louisiana Street,Suite 4200 Houston,TX 77002 行業 能源 中游-腦機 安全 2nd Lien,擔保債券 利率 9.50% 初始收購日期 10/19/2021 到期日 10/15/20262024-01-012024-09-300001675033gecc:結構化金融Clo股權 Apex Credit Clo 2024 II Ltd 會員2024-09-300001675033gecc:金屬和礦業會員2023-12-310001675033Inmar, Inc. 1 W. 4th St,Suite 500 Winston-Salem,NC 27101 行業 消費服務 安全 1st Lien,擔保貸款 利率 100萬 SOFR +5.50%,6.00% Floor(10.35%) 初始收購日期 07/31/2024 到期日 05/01/20262024-01-012024-09-300001675033GECC: Great Elm Capital Management Incorporation會員2023-01-012023-09-300001675033GECC: 2029年到期的8.50%票據會員2024-04-250001675033CSC Serviceworks 35 Pinelawn Road Suite 120 Melville NY 11747消費者服務安全授信貸款利率300萬SOFR + 4.00%,4.75%底線(9.62%)初始收購日期09/26/2023到期日03/04/20282023-12-3100016750332024-10-240001675033Trouvaille Re Ltd. 1700 City Plaza Drive, Suite 200 Spring, TX 77389保險行業安全優先股初始收購日期3/27/20242024-09-300001675033Harvey Gulf Holdings LLC 701 Poydras Street Suite 3700 New Orleans LA 70139船舶安全擔保貸款b利率300萬SOFR2023-12-310001675033TRU Taj Trust 505 Park Avenue 2nd Floor New York NY 10022零售安全普通股份收購日期07/21/20172023-01-012023-12-310001675033New Wilkie Energy Pty Limited 56 Pitt Street Sydney, New South Wales 2000, Australia金屬和礦業行業安全第一順位擔保貸款初始收購日期4/6/2023到期日4/6/20262024-01-012024-09-300001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap:MarketApproachValuationTechniqueMemberus-gaap: 股權基金成員us-gaap:測量輸入收入倍數會員srt:最大成員gecc:股票基金兩成員2024-09-300001675033ADS Tactical, Inc. 621 Lynnhaven Parkway Suite 160 Virginia Beach, VA 23452 軍工股第一抵押,擔保貸款利率100萬SOFR + 5.75%,6.75%保底(11.22%)初始收購日期11/28/2023 到期日03/19/20262023-12-310001675033美國通用會計準則: 公允價值輸入一級成員2023-12-310001675033CW Opportunity 2 LP 1603 Orrington Avenue, 13th Floor Evanston, IL 60201 科技行業安全私募基金初始收購日期05/14/20242024-01-012024-09-300001675033ProFrac Holdings II LLC 333 Shops Boulevard Suite 301 Weatherford Texas 76087行業能源服務安全性第1順位抵押債券利率300萬美元SOFR2023-12-310001675033Vantage Specialty Chemicals, Inc. 1751 Lake Cook Rd., Suite 550 Deerfield IL 60015化學品行業安全性第1順位抵押貸款利率100萬SOFR2023-12-310001675033CSC Serviceworks 35 Pinelawn Road Suite 120 Melville NY 11747消費服務安全性第1順位抵押貸款利率300萬SOFR2023-12-310001675033Blackstone Secured Lending 345 Park Avenue New York NY 10154封閉式基金安全性普通股初始收購日期08/18/20222023-12-310001675033短期投資MFb Northern Inst Funds Treas Portfolio Premier CL行業短期投資安全性貨幣市場利率0.00%初始收購日期10/26/20232024-09-300001675033gecc:PFS Holdings Corp MemberUS-GAAP:普通股成員非受控會員關聯發行人投資2023-12-310001675033gecc: 投資權益和其他成員2023-12-3100016750332024-03-310001675033gecc: 保險成員2023-12-310001675033gecc: 食品和主食成員2023-12-310001675033Vi Jon 8800頁大道聖路易斯,密蘇里州63114行業消費者產品安全-第一抵押,擔保貸款利率300萬SOFR2024-09-300001675033ADS Tactical,Inc. 621林黑文公園道套房160號弗吉尼亞州弗吉尼亞海灘23452國防安全第一抵押,擔保貸款利率100萬SOFR2023-12-3100016750332022-02-282022-02-280001675033ECL Entertainment,LLC8978 Spanish Ridge Ave拉斯維加斯,內華達州89148行業賭場與遊戲安全-第一抵押,擔保貸款利率100萬SOFR+4.00%,4.75% Floor(8.85%)初次收購日期2024年4月11日到期日2030年8月31日2024-09-300001675033gecc: 8.75%兩千二十八年到期票據成員2023-08-160001675033us-gaap: 股權基金成員美國通用會計準則: 公允價值輸入一級成員2023-12-310001675033GECC:消費服務會員2023-12-310001675033Stone Ridge Opportunities Fund L.P. One Vanderbilt Ave., 65th Floor New York NY 10017 保險證券私募基金收購日期 1/01/20232023-12-310001675033Spencer Spirit Holdings, Inc. 6826 E Black Horse Pike Egg Harbor Township, NJ 08234 零售行業證券 第一優先級擔保貸款利率 300萬 SOFR + 5.50%,5.50% Floor(10.74%)初始收購日期 6/25/2024 成熟日期 7/15/20312024-09-300001675033Victra(LSF9 Atlantis Holdings LLC)2017 Fiesta Dr, Suite 201 Sarasota, 美國, 34231 零售行業證券第一優先級擔保貸款利率 300萬 SOFR2024-09-300001675033Manchester Acquisition Sub, LLC 251 Little Falls Drive, Wilmington, DE 19808 化學品行業證券第一優先級擔保貸款利率 300萬 SOFR + 5.75%,6.50% Floor(11.28%)初始收購日期 09/26/2023 成熟日期 11/01/20262023-12-310001675033GECC:8.75%到期2028年票據會員2024-01-012024-09-300001675033GECC:非關聯非受控投資會員2023-07-012023-09-3000016750332022-04-012022-04-010001675033gecc:資本設備成員2024-09-300001675033gecc:到期日爲2028年的8.75%票據成員2024-01-012024-09-300001675033Maverick Gaming LLC 12530 NE 144th Street Kirkland WA 98034 行業:娛樂場所和 arvr遊戲 安全型首選貸款 利率 300萬 SOFR + 7.50%,8.50% 底線(13.15%) 初始收購日期 2021年11月16日 到期日 2026年09月03日2023-12-310001675033總短期投資2024-09-300001675033TruGreen 有限合夥企業 1790 Kirby Parkway Suite 300 Memphis, TN 38138 行業:消費服務 安全型首選貸款 利率 100萬 SOFR + 4.00%,4.75% 底線(8.95%) 初始收購日期 2024年5月14日 到期日 2027年11月2日2024-09-3000016750332022-06-130001675033gecc:附屬投資成員2023-12-310001675033gecc:受控投資成員2023-01-012023-09-300001675033gecc:結構化金融 Clo權益和短期投資成員2024-09-300001675033TRU Taj Trust 505 Park Avenue, 2nd Floor New York, NY 10022 行業 零售 安全性 普通股權 初始收購日期 2017年7月21日2024-01-012024-09-300001675033gecc:食品和日用品會員2024-09-300001675033gecc:餐廳會員2023-12-310001675033NICE-PAk產品公司 兩個Nice-Pak Park Orangeburg, NY 10962 行業 消費品 安全性 本票 初始收購日期 2022年9月30日 到期日 2029年9月30日2024-09-300001675033us-gaap:SeniorNotesMembergecc:收益率爲8.25%的二零年到期票據會員2016-12-3100016750332022-12-310001675033us-gaap:技術部門成員2023-12-310001675033CW Opportunity 2 LP 1603 Orrington Avenue, 13th Floor Evanston, IL 60201 行業 科技 安全性 私募基金 初始收購日期 2024年5月14日2024-09-300001675033gecc:PFS控股公司成員非受控會員關聯發行人投資2024-01-012024-09-300001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap: 債務成員srt:最小成員us-gaap: 收益法評估技術會員gecc:測量輸入隱含收益率成員2023-12-310001675033gecc:營銷服務成員2024-09-300001675033Janus Henderson AAA CLO ETF 151 Detroit Street Denver, CO 80206 行業信用基金 安全性 普通股權 初始收購日期 09/23/20242024-09-300001675033First Brands, Inc. 3255 West Hamlin Road Rochester Hills, MI 48309 行業運輸設備製造 安全性第一抵押貸款 利率 300萬 SOFR + 5.00%、6.00% Floor(10.51%) 初始收購日期 06/09/2023 到期日 03/30/20272024-09-300001675033Dynata, LLC (New Insight Holdings, Inc.) 4 Research Drive, Suite 300 Shelton, Ct 06484 行業互聯網媒體 安全性第一抵押貸款 利率 300萬 SOFR + 5.00%、6.00% Floor(10.38%) 初始收購日期 07/15/2024 到期日 07/15/20282024-01-012024-09-300001675033Vantage 特種化學品公司, Inc. 1751 Lake Cook Rd., Suite 550 Deerfield IL 60015 化學品 安全性第一抵押貸款 利率 100萬 SOFR + 4.75%、5.25% Floor(10.11%) 初始收購日期 03/03/2023 到期日 10/26/20262023-01-012023-12-310001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap: 債務成員us-gaap: 收益法評估技術會員gecc:測量輸入意味收益成員2023-12-310001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap: 債務成員srt:最小成員us-gaap:MeasurementInputDiscountRateMemberus-gaap: 收益法評估技術會員2023-12-310001675033TruGreen 有限合夥企業,位於田納西州孟菲斯市柯比公園街1790號300號套房,行業爲消費者服務 安全 1st抵押,擔保貸款利率100萬 SOFR2024-09-300001675033ProFrac Holdings II LLC,位於得克薩斯州威瑟福德市商店大道333號301號套房,郵編76087,行業能源服務 安全 1st抵押債券,利率爲300萬 SOFR + 7.25% 8.25% 定價下限(12.86%)初始收購日期爲2023年12月27日 到期日爲2029年01月23日2023-12-310001675033ProFrac Holdings II, LLC 位於得克薩斯州威瑟福德市商店大道333號301號套房,郵編76087,行業能源服務 安全 1st抵押,擔保貸款利率 中單 SOFR 2024-09-300001675033GECC:短期投資Dreyfus政府現金管理管理股份基金成員2024-09-300001675033Advancion 1500 E Lake Cook Rd Buffalo Grove, IL 60089行業化學品,安全第二抵押貸款利率100萬SOFR+7.75%,8.50%下限(12.70%)最初收購日期2022年9月21日到期日期2028年11月24日2024-01-012024-09-300001675033關聯發行人控股投資GECC:Great Elm專業金融會員GECC:次級票據會員2024-01-012024-09-300001675033GECC:Great Elm Capital Management Incorporation會員2022-03-310001675033Vector Group Ltd 4400 Biscayne Blvd Miami FL 33137食品和主食無擔保債券利率10.50%初始收購日期2024年7月11日到期日期2026年11月1日2024-01-012024-09-300001675033關聯發行人控股投資gecc:Great Elm 專業金融會員2024-09-300001675033srt:最大成員2024-09-300001675033Coreweave Compute Acquisition Co. II, LLC 101 Eisenhower Parkway, Suite 106 Roseland, NJ 07068 行業 科技 安防-半導體 1st Lien, Secured Loan 利率 300萬 SOFR + 9.62%,9.62% Floor(14.95%) 初始收購日期 07/31/2023 到期日 07/31/20282024-01-012024-09-300001675033Loparex LLC 1255 Crescent Green Suite 400 Cary, NC 27518 行業 能源 中游-腦機 安防-半導體 1st Lien, Secured Loan 利率 100萬 SOFR + 6.00%,8.00% Floor(11.20% 初始收購日期 04/24/2024 到期日 02/01/20172024-09-300001675033us-gaap:SeniorNotesMemberus-gaap: 循環信貸設施成員2024-09-300001675033us-gaap: 循環信貸設施成員gecc:City National Bank 會員srt:最小成員2021-05-052021-05-050001675033us-gaap:SeniorNotesMembergecc:2024年到期的6.50%票據會員2019-12-3100016750332023-03-310001675033關聯發行人控股投資gecc:Great Elm Specialty Finance會員gecc:次級票據會員2024-09-300001675033gecc:運輸設備製造業會員2024-09-300001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員gecc: 資產回收清算估值技術會員us-gaap: 債務成員2023-12-310001675033gecc: 8.125%到期於2029年的票據會員2024-09-190001675033Maverick Gaming LLC 12530 NE 144th Street Kirkland, WA 98034 行業:賭場與遊戲 安全:第一抵押擔保貸款 利率:300萬 SOFR + 7.50%,8.50% 下限(12.82%),(12.82% PIK) 初始收購日期:2024年4月3日 到期日期:2028年6月3日2024-09-300001675033American Coastal Insurance Corp. 800 2nd Avenue S. 聖彼得堡 FL 33701 保險 安全:無抵押債券 利率:7.25% 初始收購日期:2022年12月20日 到期日期:2027年12月15日2023-01-012023-12-310001675033gecc: 信貸基金會員2024-09-300001675033Coreweave Compute Acquisition Co II LLC 101 Eisenhower Parkway Suite 106 Roseland NJ 07068 科技 安全:第一抵押擔保貸款 利率:300萬 SOFR + 8.75%,8.75% 下限(14.13%) 初始收購日期:2023年07月31日 到期日期:2028年07月31日2023-12-310001675033Universal Fiber Systems 640 道富銀行 Bristol TN 37620 化學品 安全:C類貸款 利率:100萬 SOFR + 12.95%,13.95% 下限(18.42%),(9.42%現金 + 9.00% PIK) 初始收購日期:2021年09月30日 到期日期:2026年09月29日2023-01-012023-12-310001675033NICE-PAk Products Inc位於Nice-Pak Park, Orangeburg, NY 10962,主營消費品。認股權證初始收購日期爲2022年09月30日2023-12-310001675033所有板塊投資總額2024-09-300001675033us-gaap: 股權基金成員2023-12-310001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap:MarketApproachValuationTechniqueMemberus-gaap: 債務成員srt:最小成員us-gaap:測量輸入收入倍數會員2024-09-300001675033Foresight Energy 211 North Broadway Suite 2600 St. Louis MO 63102 金屬和礦業 安防 第一抵押擔保貸款 利率300萬SOFR + 8.00% 9.50%的保底(13.45%)初始收購日期2021年7月29日 到期日爲2027年6月30日2023-01-012023-12-310001675033AI Aqua Merger Sub Inc 9399 West Higgins Road, Suite 1100 Rosemont, IL 60018 行業資本設備 安全 第一抵押擔保貸款 利率100萬SOFR + 3.50%,4.00%保底(8.70%)初始收購日期2024年19/17 月到期日爲2028年7月31日2024-09-300001675033gecc : 工業成員2024-09-300001675033gecc : 結構金融clo股金頂尖信用clo2024 II有限公司成員2024-01-012024-09-300001675033NICE-PAk Products Inc Two Nice-Pak Park Orangeburg NY 10962 消費品 票據初始收購日期2022年9月30日 到期日爲2029年9月30日2023-01-012023-12-310001675033Manchester Acquisition Sub, LLC 251 Little Falls Drive, Wilmington, DE 19808 行業化學品 安全 第一抵押擔保貸款 利率300萬SOFR + 5.75%,6.50%保底(10.92%)初始收購日期2023年9月26日 到期日爲2026年11月1日2024-09-300001675033APTIm Corp 4171 Essen Lane Baton Rouge LA 70809 工業 安全 第一抵押擔保債券 利率7.75% 初始收購日期2019年3月28日 到期日爲2025年6月15日2023-12-310001675033關聯發行人控股投資2024-09-300001675033gecc:Gecch筆記會員us-gaap:後續事件會員2024-10-032024-10-030001675033關聯發行人控股投資2024-01-012024-09-300001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap:MarketApproachValuationTechniqueMemberus-gaap: 股權基金成員us-gaap:測量輸入收入倍數會員gecc:權益基金兩名成員2024-09-300001675033gecc: 工業成員2023-12-310001675033New Wilkie Energy Pty Limited 56 Pitt Street Sydney New South Wales 2000 Australia 行業:金屬與礦業 安全:第一抵押貸款 利率:300萬 SOFR2023-12-310001675033gecc: Clo Formation Jv Llc 成員2024-09-3000016750332022-03-310001675033us-gaap:後續事件會員2024-10-310001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員2024-09-300001675033Greenfire Resources Ltd. 205 5th Avenue SW, Suite 1900 Calgary, Ab T2P 2V7 Canada 行業:石油和天然氣勘探與生產 安全:第一抵押擔保債券 利率:12.00% 初始收購日期:2023年09月13日 到期日期:2028年10月01日2024-01-012024-09-300001675033Coreweave Compute Acquisition Co. II, LLC 101 Eisenhower Parkway, Suite 106 Roseland, NJ 07068 行業:科技 安全:第一抵押貸款 利率:300萬 SOFR2024-09-300001675033gecc: 普通股份,佔類成員的5%GECC:PFS Holdings Corp成員非受控會員關聯發行人投資2024-01-012024-09-300001675033Harvey Gulf Holdings LLC 701 Poydras Street Suite 3700 New Orleans LA 70139 運輸設備製造業行業 安防 擔保貸款 利率 SOFR + 9.08%,10.08% 浮動(14.73%) 初始收購日期 08/10/2022 到期日 08/10/20272023-01-012023-12-310001675033國家:美國2024-09-300001675033美國國內國家成員2023-12-310001675033First Brands, Inc. 3255 West Hamlin Road Rochester Hills, MI 48309 運輸設備製造業行業 安防 擔保貸款 利率 SOFR 2024-09-3000016750332023-06-300001675033AI Aqua Merger Sub Inc 9399 West Higgins Road, Suite 1100 Rosemont, IL 60018 資本設備行業 安防 第一抵押擔保貸款 利率 100萬 SOFR2024-09-300001675033Great Elm Specialty Finance LLC 3100 West End Ave Suite 750 Nashville TN 37203 專業金融行業 普通股權 初始收購日期 09/01/20232023-12-310001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap: 債務成員us-gaap:MeasurementInputDiscountRateMemberus-gaap: 收益法評估技術會員srt:最大成員2023-12-310001675033Foresight Energy位於聖路易斯MO 63102年北布羅德威第211號2600套房間 金屬和礦業 安防第1抵押貸款 利率300萬 SOFR + 8.00% 9.50% 的底線(13.45%) 初始收購日期 07/29/2021 到期日 06/30/20272023-12-310001675033美國通用會計準則: 公允價值輸入一級成員短期債務2024-09-300001675033ProFrac Holdings II LLC 333 Shops Boulevard Suite 301 Weatherford Texas 76087 行業 能源服務 安防-半導體 首要抵押債券 利率300萬 SOFR + 7.25%,8.25% 底(12.86%) 初始收購日期 12/27/2023 到期日 01/23/20292023-01-012023-12-310001675033gecc: 非關聯、非控制投資成員2024-09-300001675033ProFrac Holdings II, LLC 333 Shops Boulevard Suite 301 Weatherford, Texas 76087 行業 能源服務 安防-半導體 首要抵押貸款 利率 m SOFR + 7.25%,9.75% 底(12.12%) 初始收購日期 12/27/2023 到期日 01/23/20292024-09-300001675033us-gaap:SeniorNotesMembergecc: 八點一二五百分比 notes 到期於二零二九年 成員2024-09-300001675033fs kkr capital corp. 201 Rouse Boulevard Philadelphia, PA 19112 行業 封閉式基金 安防-半導體 共同股權 初始收購日期 05/09/20242024-09-300001675033Lummus Technology Holdings 5825 N. Sam Houston Parkway West, #600 Houston, TX 77086 行業 化學品 安防-半導體 無抵押債券 利率 9.00% 初始收購日期 05/17/2022 到期日 07/01/20282024-01-012024-09-300001675033us-gaap:金融服務行業成員2024-09-300001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap: 股權基金成員us-gaap:MarketApproachValuationTechniqueMemberus-gaap:測量輸入收入倍數會員srt:最大成員gecc:股權基金兩人小組2023-12-310001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員srt:加權平均成員us-gaap:MarketApproachValuationTechniqueMemberus-gaap: 股權基金成員us-gaap:測量輸入收入倍數會員GECC:股權基金兩名成員2024-09-300001675033Vantage Specialty Chemicals, Inc. 1751 Lake Cook Rd., Suite 550 Deerfield IL 60015 化學品 安保 第一順位擔保貸款 利率 100萬 SOFR + 4.75% 5.25% 浮動 (10.11%) 初始收購日期 03/03/2023 到期日 10/26/20262023-12-310001675033GECC:Great Elm Capital Management Incorporation 成員2023-12-310001675033Lummus Technology Holdings 5825 N. Sam Houston Parkway West, #600 Houston, TX 77086 行業 化學品 安保 無抵押債券 利率 9.00% 初始收購日期 05/17/2022 到期日 07/01/20282024-09-300001675033GECC:短期投資 黑石流動性基金 Fedfund管理成員2024-01-012024-09-300001675033gecc:賭場和遊戲會員2024-09-300001675033gecc:到期於2029年的8.125%票據會員2024-01-012024-09-300001675033一個月的SOFR2023-01-012023-12-310001675033Vi Jon 8800 Page Avenue,聖路易斯市,密蘇里州63114 消費產品行業 安全 1級,擔保貸款 利率300萬 SOFR + 10%,12.5% 底部(15.51%),(13.51%現金 + 2.00% PIK) 初始收購日期2023年12月28日 到期日2028年12月28日2024-09-300001675033Research Now Group Inc. 5800 Tennyson Parkway 600號套房,普萊諾市 TX 75024 互聯網媒體行業 安全 2級,擔保貸款 利率300萬 SOFR2023-12-310001675033Maverick Gaming LLC 12530 NE 144th Street,柯克蘭市,華盛頓州98034 賭場與遊戲行業 安全 1級,擔保貸款 利率300萬 SOFR + 7.50%,8.50% 底部(12.82%) 初始收購日期2024年04月03日 到期日2028年6月3日2024-09-300001675033Ipsen International Holding GmbH 1號主街,劍橋市 MA 02142 工業行業 安全 1級,擔保貸款 利率100萬 SOFR + 11.28%,5.82% 底部(16.13%) 初始收購日期2024年08月14日 到期日2029年07月31日2024-09-300001675033SCIH Salt Holdings Inc 10995 Lowell Avenue,500號套房,奧弗蘭帕克市 KS 66210 食品與主食行業 安全 1級,擔保貸款 利率300萬 SOFR + 3.50%,4.50% 底部(8.76%) 初始收購日期2024年09月17日 到期日2027年03月16日2024-01-012024-09-300001675033gecc:PFS控股公司成員非受控會員關聯發行人投資2023-12-310001675033關聯發行人控股投資gecc:普通股份的87.5%屬於類成員gecc:Great Elm專業金融成員2024-01-012024-09-300001675033Harvey Gulf Holdings LLC 701 Poydras Street,Suite 3700 New Orleans,LA 70139行業航運安全擔保貸款b利率100萬美元美元指數2024-09-300001675033曼徹斯特收購子公司,LLC 251 Little Falls Drive,Wilmington,DE 19808行業化學品安全第一抵押貸款利率300萬美元美元指數+5.75%,6.50%下限(11.28%)初始收購日期2023年9月26日到期日2026年11月1日2023-01-012023-12-310001675033六個月美元指數2024-01-012024-09-300001675033us-gaap: 債務成員2024-09-300001675033gecc:非關聯非控制投資PIK成員2024-07-012024-09-300001675033First Brands, Inc. 3255 West Hamlin Road Rochester Hills, MI 48309 行業 運輸設備製造 1st抵押、擔保貸款 利率 300萬 SOFR + 5.00%,6.00% Floor(10.51%) 資產收購首期日期 01/19/2024 到期日 03/30/20272024-09-300001675033us-gaap: 循環信貸設施成員srt:最小成員2021-05-052021-05-050001675033Avation Capital SA 65 Kampong Bahru Road, #01-01 新加坡 169370 行業 飛機 物 質 2nd抵押、擔保債券 利率 8.25% 資產 收購首期日期 02/04/2022 到期日 10/31/20262024-01-012024-09-300001675033PowerStop LLC 6112 W 73rd Street Bedford Park, IL 60638 行業 運輸設備製造 1st抵押、擔保貸款 利率 300萬 SOFR + 4.75%,5.25% Floor(9.91%)資產收購首期日期 02/09/2024 到期日 01/26/20292024-01-012024-09-300001675033gecc:Clo Formation Jv Llc 成員2024-08-200001675033TruGreen Limited Partnership 1790 Kirby Parkway Suite 300 Memphis, TN 38138 Industry Consumer Services Security 2nd Lien, Secured Loan Interest Rate 300萬 SOFR + 8.50%, 9.25% Floor (13.37%) Initial Acquisition Date 5/14/2024 Maturity 11/2/20282024-09-300001675033New Wilkie Energy Pty Limited 56 Pitt Street Sydney, New South Wales 2000, Australia Industry Metals & Mining Security 1st Lien, Secured Loan Initial Acquisition Date 4/6/2023 Maturity 4/6/20262024-09-300001675033gecc : Six Point Seven Five Percent Notes Due Twothousand Twenty Five Member2018-01-110001675033gecc : Non Affiliated Non Controlled Short Term Investments Member2024-09-300001675033Ruby Tuesday Operations LLC 333 E.Broadway Avenue Maryville, TN 37804 Industry Restaurants Security 1st Lien, Secured Loan Interest Rate 100萬 SOFR2024-09-300001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap: 債務成員us-gaap:MeasurementInputDiscountRateMemberus-gaap: 收益法評估技術會員2024-09-300001675033gecc:結構化金融CLO Equity Apex Credit CLO 2024 I Ltd Member2024-01-012024-09-300001675033Harvey Gulf Holdings LLC 701 Poydras Street, Suite 3700 New Orleans, LA 70139 行業 配送領域 安全貸款 b 利率 100萬 SOFR + 7.06%,9.09% 下限(11.93%) 初始收購日期 02/28/2024 到期日 01/19/20292024-01-012024-09-300001675033PFS Holdings corp 3747 Hecktown Road Easton PA 18045 食品與主食 一級抵押擔保貸款 利率 100萬 SOFR2023-12-310001675033Greenfire Resources Ltd. 205 5th Avenue SW Suite 1900 Calgary Ab T2P 2V7 加拿大 石油和天然氣開採與生產 安全一級抵押債券 利率 12.00% 初始收購日期 09/13/2023 到期日 10/01/20282023-01-012023-12-310001675033First Brands Inc. 3255 West Hamlin Road Rochester Hills MI 48309 運輸設備製造業 安全一級抵押貸款 利率 600萬 SOFR2023-12-310001675033Blackstone Secured Lending 345 Park Avenue New York NY 10154 封閉式基金 證券 普通股 初始收購日期 08/18/20222023-01-012023-12-310001675033Conuma Resources LTD 235 Front St, Tumbler Ridge BC V0C 0B3, 加拿大 行業 金屬和採礦 安全一級抵押債券 利率 13.13% 初始收購日期 08/08/2024 到期日 05/01/20282024-01-012024-09-3000016750332024-09-300001675033GECC:總短期投資成員2024-09-300001675033Research Now Group Inc. 5800 Tennyson Parkway Suite 600 Plano TX 75024 行業:互聯網媒體安全 第二抵押擔保貸款 利率 300萬 SOFR + 9.50%,10.50%下限(15.14%) 初始收購日期 05/20/2019 到期日 12/20/20252023-01-012023-12-310001675033GECC:化學成員2024-09-300001675033Ruby Tuesday Operations LLC 333 E. Broadway Avenue Maryville, TN 37804 行業:餐廳一抵押擔保貸款 利率 100萬 SOFR + 16.00%,17.25%下限(21.32%),(21.32% PIK) 初始收購日期 1/31/2023 到期日 2/24/20272024-01-012024-09-300001675033Florida Marine LLC 2360 5th Street Mendeville LA 70471 運輸 行業:運輸一抵押擔保貸款 利率 100萬 SOFR + 9.48% 11.48%下限(14.95%) 初始收購日期 03/17/2023 到期日 03/17/20282023-12-310001675033us-gaap:FairValueInputsLevel2Member2023-01-012023-12-310001675033加拿大2024-09-300001675033短期投資 MFb Northern Inst Funds Treas Portfolio Premier CL 行業:短期投資 安全 貨幣市場 利率 0.00% 初始收購日期 10/26/20232024-01-012024-09-300001675033gecc:短期投資Dreyfus政府現金管理行政份額基金會員2024-01-012024-09-300001675033gecc:到期於2026年的5.875%票據會員無抵押債務成員2024-09-300001675033Thryv, Inc. 2200 West Airfield Drive PO Box 619810 Dallas, TX 75261行業營銷服務 安防-半導體第一順位,擔保貸款利率100萬 SOFR + 6.75%,7.50%地板(11.60%)初始收購日期2024年4月30日到期日期2029年5月1日2024-01-012024-09-300001675033First Brands, Inc. 3255 West Hamlin Road Rochester Hills, MI 48309行業運輸設備製造 安防-半導體第一順位,擔保貸款利率300萬 SOFR + 5.00%,6.00%地板(10.51%)初始收購日期2024年1月19日到期日期2027年3月30日2024-01-012024-09-300001675033短期投資成員2024-09-300001675033短期投資成員2023-12-310001675033Mad Engine Global, LLC 6740 Cobra Way San Diego, CA, 92121行業服裝 安防-半導體第一順位擔保貸款利率300萬 SOFR + 7.00%,8.00%地板(12.61%)初始收購日期2021年6月30日到期日期2027年7月15日2023-01-012023-12-310001675033Ruby Tuesday Operations LLC 333 E. Broadway Avenue Maryville TN 37804 Restaurants Security Warrants Initial Acquisition Date 02/24/20212023-01-012023-12-310001675033srt:最大成員2024-01-012024-09-300001675033us-gaap: 債務成員2023-07-012023-09-300001675033Manchester Acquisition Sub, LLC 251 Little Falls Drive, Wilmington, DE 19808 Industry Chemicals Security 1st Lien Secured Loan Interest Rate 300萬 SOFR2023-12-310001675033First Brands Inc. 3255 West Hamlin Road Rochester Hills MI 48309 Transportation Equipment Manufacturing Security 1st Lien Secured Loan Interest Rate 600萬 SOFR + 5.00% 6.00% Floor (10.88%) Initial Acquisition Date 06/09/2023 Maturity 03/30/20272023-01-012023-12-310001675033Ruby Tuesday Operations LLC 333 E. Broadway Avenue Maryville, TN 37804 Industry Restaurants Security Warrants Initial Acquisition Date 2/24/20212024-09-300001675033無抵押債務成員gecc : Six Point Seven Five Percent Notes Due Twothousand Twenty Five Member2024-09-300001675033us-gaap:FairValueInputsLevel2Memberus-gaap: 債務成員2023-12-310001675033gecc:消費者服務會員2024-09-300001675033PFS Holdings Corp 3747 Hecktown Road Easton PA 18045 食品雜貨1st抵押貸款利率 100萬 SOFR + 7.00% 8.00% Floor(12.46%)初始收購日期 11/13/2020 到期日 11/13/20242023-01-012023-12-310001675033gecc:Great Elm Capital Management Incorporation會員2024-07-012024-09-300001675033CSC Serviceworks 35 Pinelawn Road,Suite 120 Melville,NY 11747 行業消費者服務 安全1st抵押貸款利率 300萬 SOFR2024-09-300001675033gecc:能源中游會員2023-12-310001675033us-gaap:SeniorNotesMemberGECC:2025年到期的6.75%票據2022-12-310001675033New Wilkie Energy Pty Limited 澳大利亞新南威爾士州悉尼皮特街56號,金屬和礦業行業 安全SS運營資金設施利率16.00% PIk首次收購日期爲2024年2月22日,到期日爲2024年8月16日2024-09-300001675033Dynata, LLC(New Insight Holdings, Inc.) 康涅狄格州謝爾頓市研究大道4號,郵編06484,互聯網和媒體行業 安全第一順位擔保貸款利率300萬美元SOFR + 5.00%,6.00%下限(10.38%) 首次收購日期爲2024年7月15日,到期日期爲2028年7月15日2024-09-300001675033PowerStop LLC 伊利諾伊州貝德福德帕克市73街西6112號,運輸設備製造業行業 安全第一順位擔保貸款利率300萬美元SOFR + 4.75%,5.25%下限(9.91%) 首次收購日期爲2024年2月9日,到期日期爲2029年1月26日2024-09-300001675033Mad Engine Global, LLC 加利福尼亞州聖地亞哥科博拉路6740號,服裝行業 安全第一順位擔保貸款利率300萬美元SOFR + 7.00%,8.00%下限(12.61%) 首次收購日期爲2021年6月30日,到期日期爲2027年7月15日2023-12-310001675033Great Elm Specialty Finance, LLC 田納西州納什維爾西安德大道3100號750套間,特種金融行業 次級票據利率13.00% 首次收購日期爲2023年9月1日,到期日期爲2026年6月30日2024-01-012024-09-300001675033GECC:投資權益和其他成員2024-09-300001675033us-gaap:SeniorNotesMembergecc:截止至2025年的七點五%票據會員2023-12-310001675033Harvey Gulf Holdings LLC 701 Poydras Street Suite 3700 New Orleans LA 70139 運輸安全擔保貸款 A 利率 300萬美元SOFR2023-12-310001675033gecc:受控投資會員2024-01-012024-09-300001675033Thryv,Inc. 2200 West Airfield Drive PO Box 619810 Dallas,TX 75261 行業營銷服務安全性第一優先抵押貸款 利率100萬美元SOFR2024-09-300001675033Prime2023-01-012023-12-310001675033Maverick Gaming LLC 12530 NE 144th Street Kirkland WA 98034 行業賭場與遊戲安全性第一優先抵押貸款 利率300萬美元SOFR + 7.50%,8.50%保底(13.15%) 初始收購日期11/16/2021 到期日09/03/20262023-01-012023-12-310001675033關聯發行人控股投資2023-12-310001675033srt:最大成員2023-01-012023-12-310001675033PFS Holdings Corp 3747 Hecktown Road Easton PA 18045 食品和主食首順級擔保貸款利率 100萬 SOFR + 7.00% 8.00% Floor (12.46%) 初始收購日期 11/13/2020 到期日 11/13/20242023-12-310001675033一個月SOFR2024-01-012024-09-300001675033us-gaap:SeniorNotesMembergecc:五點八七五百分比票據到期日期2026會員2024-09-3000016750332022-04-012022-06-300001675033Victra (LSF9 Atlantis Holdings LLC) 2017 Fiesta Dr, Suite 201 美國佛羅里達州薩拉索塔34231 行業零售 安保第一順級擔保貸款利率300萬 SOFR + 5.25%,6.00% Floor (9.85%),初始收購日期 02/12/2024 到期日 03/31/20292024-09-300001675033無抵押債務成員gecc:六點七五百分比票據到期日期2025會員2023-12-310001675033us-gaap:SeniorNotesMemberGECC:九點八七五%到期於二零二六年的債券會員2021-12-310001675033藍絲帶有限責任公司110 E Houston St。 聖安東尼奧TX 78205 食品和主要用品安全第一抵押貸款利率300萬 SOFR2023-12-310001675033Mad Engine Global, LLC 6740 Cobra Way San Diego, CA, 92121 行業:服裝 一級抵押貸款抵押貸款利率300萬 SOFR + 7.00%,8.00%地板(12.13%)初始收購日期2021年6月30日到期日2027年7月15日2024-01-012024-09-300001675033Dynata, LLC (New Insight Holdings, Inc.) 4 Research Drive, Suite 300 Shelton, Ct 06484 行業:互聯網媒體 安全普通權益初始收購日期2024年7月15日2024-09-300001675033Summit Midstream Holdings, LLC 910 Louisiana Street, Suite 4200 Houston, TX 77002 行業:能源 中游-腦機 二級抵押擔保債券利率9.50%初始收購日期2021年10月19日到期日2026年10月15日2024-09-3000016750332023-01-012023-03-3100016750332022-09-300001675033us-gaap:SeniorNotesMemberGECC:六點五零到期於二零二二年的債券會員2018-12-310001675033US-GAAP:普通股成員2024-01-012024-09-300001675033SCIH鹽控股公司 1875 Century Park East Suite 320 洛杉磯 CA 90067 食品和主要材料安防第一順位擔保貸款 利率100萬 SOFR + 4.00% 4.75% 下限(9.47%) 初始收購日期 06/21/2023 到期日期 03/16/20272023-12-310001675033Universal Fiber Systems 640 State Street Bristol TN 37620 化學品安防貸款b 利率100萬 SOFR + 12.95% 13.95% 下限(18.42%) (9.42% 現金 + 9.00% PIK) 初始收購日期 09/30/2021 到期日期 09/29/20262023-01-012023-12-310001675033Manchester Acquisition Sub, LLC 251 Little Falls Drive, Wilmington, DE 19808 行業化學品安防第一順位擔保貸款 利率300萬 SOFR2024-09-300001675033us-gaap: 循環信貸設施成員gecc : 道富銀行會員2021-05-050001675033Harvey Gulf Holdings LLC 701 Poydras Street, Suite 3700 新奧爾良, LA 70139 行業航運安防貸款b 利率100萬 SOFR + 7.06%, 9.09% 下限 (11.93%) 初始收購日期 02/28/2024 到期日期 01/19/20292024-09-300001675033AI Aqua Merger Sub Inc 9399 West Higgins Road, Suite 1100 Rosemont, IL 60018 行業資本設備安防第一順位擔保貸款 利率100萬 SOFR + 3.50%, 4.00% 下限 (8.70%) 初始收購日期 19/17/2024 到期日期 07/31/20282024-01-012024-09-300001675033Trouvaille Re Ltd. 1700 City Plaza Drive, Suite 200 Spring, TX 77389 行業保險安防優先股 初始收購日期 3/27/20242024-01-012024-09-300001675033Ruby Tuesday Operations LLC 333 E. Broadway Avenue Maryville, TN 37804 行業 餐廳 安防 第一順位,擔保貸款 利率 100萬 SOFR + 12.00%,13.25% Floor(17.31%),(11.31% 現金 + 6.00% PIK) 初始收購日期 2021年2月24日 到期日期 2027年2月24日2024-09-300001675033Short-Term Investments MFb Northern Inst Funds Treas Portfolio Premier CL 短期投資 貨幣市場 利率 0.00% 初始收購日期 2023年10月26日2023-12-310001675033Flexsys Holdings 260 Springside Drive Akron, OH 44333 行業 化學品 安防 第一順位,擔保貸款 利率 300萬 SOFR + 5.25%,6.00% Floor(10.12%) 初始收購日期 2022年11月4日 到期日期 2028年11月1日2024-01-012024-09-300001675033SCIH Salt Holdings Inc 1875 Century Park East Suite 320 Los Angeles CA 90067 食品和主食 安防 第一順位 擔保貸款 利率 100萬 SOFR2023-12-310001675033無抵押債務成員gecc:八點一二五百分比票據到期二零二九年成員2024-09-300001675033所有板塊投資總額2023-12-310001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員srt:加權平均成員us-gaap: 股權基金成員us-gaap:MarketApproachValuationTechniqueMemberus-gaap:測量輸入收入倍數會員gecc:股權基金兩成員2023-12-310001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap:MarketApproachValuationTechniqueMemberus-gaap: 債務成員us-gaap:測量輸入收入倍數會員2024-09-300001675033gecc: Great Elm戰略合作伙伴I Llc成員2024-02-070001675033PowerStop LLC 6112 W 73rd Street Bedford Park,IL 60638行業運輸設備製造安全第一順位,擔保貸款利率300萬 SOFR 2024-09-300001675033其他負債超過淨資產2023-12-310001675033Universal Fiber Systems 640 State Street Bristol, TN 37620化學行業安全貸款C利率100萬 SOFR + 12.88%,13.88%上限(18.13%),(9.13%現金+9.00% PIK)初始收購日期2021年9月30日到期日2026年9月29日2024-01-012024-09-300001675033Great Elm Specialty Finance LLC 3100 West End Ave Suite 750 Nashville TN 37203專業金融安全次級票據利率13.00%初始收購日期2023年09月01日到期日期2026年06月30日2023-12-310001675033gecc: 飛機成員2024-09-300001675033Greenfire Resources Ltd. 205 5th Avenue SW Suite 1900 Calgary Ab T2P 2V7加拿大石油天然氣勘探和生產安全第一順位,擔保債券利率12.00%初始收購日期2023年09月13日到期日期2028年10月01日2023-12-310001675033GECC: Coreweave Compute Acquisition Co II LLC 成員2024-09-300001675033Creation Technologies, Inc. 一號波士頓街,23樓,馬薩諸塞02108 行業 電子製造 安防-半導體 第一優先權,擔保貸款 利率 300萬 SOFR2024-09-300001675033Flexsys Holdings 260 Springside Drive 阿克倫俄亥俄州 44333 化學品 安防-半導體 第一優先權,擔保貸款 利率 600萬 SOFR + 5.25%,6.00% Floor (10.86%) 資產收購初始日期 2022年11月4日 到期日 2028年11月1日2023-01-012023-12-310001675033NICE-PAk Products, Inc. 兩個尼斯-帕克橙鎮,紐約 10962 行業 消費產品 安防-半導體 擔保貸款 b 利率 300萬 SOFR2023-12-310001675033Advancion 1500 E Lake Cook Rd 布法羅格羅夫,伊利諾伊州60089 行業 化學品 安防-半導體 第二優先權,擔保貸款 利率 100萬 SOFR2024-09-300001675033Ruby Tuesday Operations LRuby Tuesday Operations LLC 333 E. Broadway Avenue 瑪麗維爾,田納西州37804 行業 餐廳 安防-半導體 第一優先權,擔保貸款 利率 100萬 SOFR + 16.00%,17.25% Floor (21.32%),(21.32% PIK) 初始資產收購日期 2023年1月31日 到期日 2027年2月24日2024-09-300001675033GECC: Clo Formation Jv Llc 成員2024-01-012024-09-300001675033GECC: Controlled Investments PIK 成員2024-07-012024-09-300001675033us-gaap:SeniorNotesMemberGECC:六點七五%到期於2025年的票據成員2018-12-310001675033CLO Formation JV, LLC 800 South Street Suite 230 Waltham, MA 02453 行業 結構融資 安全 共同股本 初始收購日期 04/24/20242024-09-300001675033us-gaap:SeniorNotesMemberGECC:六點七五%到期於2025年的票據成員2019-12-310001675033SPDR Blackstone Senior Loan ETF 一林肯大街 波士頓,MA 02211 行業 信用基金 安全 共同股本 初始收購日期 09/23/20242024-01-012024-09-300001675033Ruby Tuesday Operations LLC 333 E. Broadway Avenue Maryville,TN 37804 行業 餐廳 安全 1st Lien,擔保貸款 利率 100萬 SOFR + 12.00%,13.25% Floor(17.31%),(11.31%現金 + 6.00% PIK) 初始收購日期 2/24/2021 到期日 2/24/20272024-01-012024-09-300001675033New Wilkie Energy Pty Limited 56 Pitt Street Sydney,New South Wales 2000,Australia 行業 金屬與礦業 安全 超級資深受託貸款 利率 15.00% PIk 初始收購日期 5/29/2024 到期日 8/29/20242024-01-012024-09-300001675033First Brands,Inc. 3255 West Hamlin Road Rochester Hills,MI 48309 行業 運輸設備製造業 安防 第一優先,擔保貸款 利率 300萬 美元 SOFR2024-09-300001675033Invesco高級貸款投資組合 3500 Lacey Road,Suite 700 Downers Grove,60515 行業 信貸基金 安全 普通股份 初始收購日期 09/18/20242024-09-300001675033gecc:零售行業會員2024-09-300001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap:MarketApproachValuationTechniqueMemberus-gaap: 債務成員us-gaap:測量輸入收入倍數會員srt:最大成員2023-12-310001675033US-GAAP: 擔保隔夜融資利率 SOFR 隔夜指數掉期利率us-gaap: 循環信貸設施成員gecc:城市國家銀行成員2021-05-052021-05-050001675033Fairbanks Morse Defense(Arcline Fm Holdings,LLC)655 3號街,301號套房,比洛伊特,WI 53511 行業:國防 安防 第一抵押,擔保貸款 利率300萬 SOFR2024-09-300001675033Universal Fiber Systems 640 State Street Bristol,TN 37620 行業:化學品 安防 定期貸款 b 利率100萬 SOFR2024-09-300001675033Spencer Spirit Holdings, Inc. 6826 E Black Horse Pike Egg Harbor Township,NJ 08234 行業:零售 安防 第一抵押,擔保貸款 利率300萬 SOFR2024-09-300001675033Maverick Gaming LLC 12530 NE 144th Street Kirkland,WA 98034 行業:博彩和遊戲 安防 第一抵押,擔保貸款 利率300萬 SOFR + 7.50%,8.50% Floor(12.8%),(12.80% PIK) 初始收購日期4/3/2024 到期日6/3/20282024-09-300001675033us-gaap:後續事件會員gecc: 2029年到期的8.125%票據會員2024-10-030001675033us-gaap:SeniorNotesMemberus-gaap: 循環信貸設施成員2023-12-310001675033us-gaap: 循環信貸設施成員2024-01-012024-09-3000016750332024-01-012024-09-300001675033us-gaap:SeniorNotesMembergecc: 2022年到期的6.50票據會員2017-12-3100016750332022-02-280001675033Lenders Funding LLC 9345 Terresina Dr. Naples FL 34119 專業金融安全 總值抵押貸款利率基準+1.25% 1.25% 下限(9.75%)初始收購日期2021年9月20日 到期日2024年1月31日2023-12-310001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap: 股權基金成員2023-12-310001675033gecc:到期日爲2025年的6.75%票據會員2024-09-300001675033us-gaap: 債務成員2024-01-012024-09-300001675033gecc:Great Elm戰略合作伙伴I Llc會員2024-02-082024-02-080001675033gecc:黑石流動性基金聯邦基金管理短期投資會員2024-09-300001675033Ruby Tuesday Operations LLC 333 E. Broadway Avenue Maryville TN 37804餐廳 安防-半導體第一流動抵押貸款利率100萬 SOFR + 16.00% 2023-12-310001675033Inmar, Inc. 1 WInmar, Inc. 1 W. 4th St, Suite 500 Winston-Salem, NC 27101 消費服務業 行業 安防-半導體第一流動抵押貸款利率100萬 SOFR + 5.50%,6.00%下限(10.35%)初始收購日期2024年07/31到期日期2026年05/012024-09-300001675033SCIH Salt Holdings Inc 10995 Lowell Avenue, Suite 500 Overland Park, KS 66210 食品和主要用品行業 安防-半導體第一流動抵押貸款利率300萬 SOFR2024-09-300001675033GECC:截止至2026年的5.875%票據成員無抵押債務成員2023-12-310001675033us-gaap:FairValueInputsLevel2Member2024-09-300001675033Research Now Group Inc 5800 Tennyson Parkway Suite 600 Plano TX 75024 行業 互聯網媒體安全 1級抵押循環貸款利率 300萬 SOFR + 4.50% 4.50% 下限(10.11%)初始收購日期 01/29/2019 到期日 06/14/20242023-01-012023-12-310001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員srt:加權平均成員us-gaap:MarketApproachValuationTechniqueMemberus-gaap: 債務成員us-gaap:測量輸入收入倍數會員2024-09-300001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap:EquityFundsMember2023-01-012023-12-310001675033US-GAAP: 擔保隔夜融資利率 SOFR 隔夜指數掉期利率us-gaap: 循環信貸設施成員gecc : City National Bank Member2023-11-302023-11-300001675033Victra (LSF9 Atlantis Holdings LLC) 2017 Fiesta Dr, Suite 201 Sarasota, USA, 34231 Industry Retail Security 1st Lien, Secured Loan Interest Rate 300萬 SOFR + 5.25%, 6.00% Floor (9.85%), Initial Acquisition Date 02/12/2024 Maturity 03/31/20292024-01-012024-09-300001675033gecc : Controlled Investments Member2023-07-012023-09-300001675033PFS Holdings Corp. 3747 Hecktown Road Easton, PA 18045 行業食品和主食 安全普通股初始收購日期11/13/20202024-01-012024-09-300001675033Ipsen International Holding GmbH 1 Main St Cambridge, MA 02142 行業工業 安全第一順位,擔保貸款利率100萬 SOFR + 11.28%,5.82% Floor (16.13%) 初始收購日期08/14/2024 到期日07/31/20292024-01-012024-09-300001675033us-gaap: 循環信貸設施成員gecc : City National Bank Member2023-11-222023-11-220001675033gecc : 互聯網媒體會員2023-12-310001675033Spencer Spirit Holdings, Inc. 6826 E Black Horse Pike Egg Harbor Township, NJ 08234 行業零售 安全第一順位,擔保貸款利率300萬 SOFR + 5.50%,5.50% Floor (10.74%) 初始收購日期6/25/2024 到期日7/15/20312024-01-012024-09-300001675033gecc : 賭場和博彩會員2023-12-310001675033Dynata, LLC (New Insight Holdings, Inc.) 4 Research Drive, Suite 300 Shelton, Ct 06484 行業互聯網媒體 安全第一順位,擔保貸款利率300萬 SOFR + 5.50%,6.50% Floor (10.88%) 初始收購日期07/15/2024 到期日10/15/20282024-01-012024-09-300001675033藍帶有限公司110 E Houston St. San Antonio, TX 78205 行業 食品和主要用品 安防-第一順位、擔保貸款 利率 300萬 SOFR2024-09-300001675033Vi-Jon 8800 Page Avenue St. Louis, MO 63114 消費產品 行業 安防-第一順位、擔保貸款 利率 100萬 SOFR2023-12-310001675033NICE-PAk Products Inc Two Nice-Pak Park Orangeburg NY 10962 消費產品 期票 初始收購日期 09/30/2022 到期日 09/30/20292023-12-310001675033First Brands, Inc. 3255 West Hamlin Road Rochester Hills, MI 48309 行業 運輸設備製造業 安防-第一順位、擔保貸款 利率 300萬 SOFR + 5.00%,6.00% Floor (10.51%) 初始收購日期 06/09/2023 到期日 03/30/20272024-01-012024-09-300001675033Flexsys Holdings 260 Springside Drive Akron OH 44333 化學品 行業 安防-第一順位、擔保貸款 利率 600萬 SOFR2023-12-310001675033Ruby Tuesday Operations LLC 333 E. Broadway Avenue Maryville TN 37804 餐廳 行業 安防-第一順位、擔保貸款 利率 100萬 SOFR + 16.00% 17.25% Floor (21.46%) 初始收購日期 01/31/2023 到期日 02/24/20252023-01-012023-12-310001675033us-gaap:FairValueInputsLevel2Memberus-gaap: 債務成員2024-09-300001675033gecc: 服裝會員2023-12-310001675033國家:澳大利亞2023-12-310001675033Fairbanks Morse Defense(Arcline Fm Holdings,LLC)655 3號街,301號套房Beloit,WI 53511 軍工股 安防 第一留置權擔保貸款 利率300萬SOFR + 4.50%,底價5.15%(9.74%)初始收購日期2024年2月8日 到期日2028年6月23日2024-09-300001675033us-gaap:未到期貸款承諾會員2024-01-012024-09-300001675033W&t Offshore,Inc. 5718 Westheimer Road 700號套房 Houston TX 77057 石油 氣田開發 安全 二留置權擔保債券 利率11.75% 初始收購日期2023年1月12日 到期日2026年2月1日2023-12-310001675033gecc: 結構融資clo權益 Apex Credit Clo 2024 I有限公司會員2024-09-300001675033美國通用會計準則: 公允價值輸入一級成員短期債務2023-12-310001675033us-gaap:SeniorNotesMembergecc:5.875%到期於2026年的票據會員2023-12-310001675033gecc:能源服務會員2023-12-310001675033gecc:Geccz票據會員2023-08-162023-08-160001675033Vi-Jon 8800 Page Avenue St. Louis, MO 63114 消費品安全第1抵押貸款利率 100萬 SOFR + 10%,12.5%下限(15.47%),(13.47%現金 + 2.00% PIK)初始收購日期 2023年12月28日 到期日期 2028年12月28日2023-01-012023-12-310001675033First Brands Inc. 3255 West Hamlin Road Rochester Hills MI 48309 運輸設備製造業安全第2抵押貸款利率 600萬 SOFR2023-12-310001675033SCIH Salt Holdings Inc 1875 Century Park East Suite 320 Los Angeles CA 90067 食品和主要用品安全第1抵押貸款利率 100萬 SOFR + 4.00% 4.75%下限(9.47%) 初始收購日期 2023年06月21日 到期日期 2027年03月16日2023-01-012023-12-310001675033NICE-PAk Products, Inc. Two Nice-Pak Park Orangeburg, NY 10962 行業消費品安全票據初始收購日期 2022年9月30日 到期日期 2029年9月30日2024-01-012024-09-300001675033SCIH Salt Holdings Inc 住所:10995 Lowell Avenue, Suite 500 Overland Park, KS 66210 行業:食品與日用品 安全型債務:第一優先受託貸款 利率:300萬 SOFR + 3.50%,4.50% 下限(8.76%) 初始收購日期:2024年9月17日 到期日期:2027年3月16日2024-09-300001675033gecc:Gecch 註冊會員2024-01-012024-09-300001675033無抵押債務成員gecc:八點七五百分比票據,到期日爲2028年的會員2023-12-310001675033Stone Ridge Opportunities Fund L.P. 地址:One Vanderbilt Ave., 65th Floor New York, NY 10017 行業:保險 安全型:私募基金 初始收購日期:2023年1月1日2024-01-012024-09-300001675033Mad Engine Global, LLC 地址:6740 Cobra Way San Diego, CA, 92121 行業:服裝 安全型債務:第一優先受託貸款 利率:300萬 SOFR2023-12-310001675033Maverick Gaming LLC 地址:12530 NE 144th Street Kirkland, WA 98034 行業:賭場與遊戲 安全型:第一優先受託貸款 利率:300萬 SOFR + 7.50%,8.50% 下限(12.82%) 初始收購日期:2024年4月3日 到期日期:2028年6月3日2024-01-012024-09-300001675033gecc:受控投資會員2024-09-300001675033佛羅里達海事有限責任公司 第2360 5th街門迪維爾LA 70471 航運安全 第一優先權擔保貸款 利率 100萬 SOFR2023-12-310001675033gecc:控股投資成員2024-07-012024-09-300001675033us-gaap:FairValueInputsLevel2Member2023-12-3100016750332023-04-012023-06-300001675033SPDR黑石高級貸款etf 波士頓,MA 02211年林肯大街1號 行業信用基金證券 普通股權 初始收購日期 09/23/20242024-09-300001675033us-gaap:SeniorNotesMembergecc:五點八七五百分點到期日爲2026年的票據會員2022-12-310001675033Loparex有限責任公司 1255 Crescent Green Suite 400 Cary, NC 27518 工業能源中游 安全 第一優先權,擔保貸款 利率爲100萬SOFR + 6.00%,地板利率爲8.00%(初始收購日期爲04/24/2024,到期日爲02/01/20172024-01-012024-09-300001675033三個月SOFR2024-01-012024-09-300001675033gecc:封閉式基金成員2024-09-300001675033gecc:石油和天然氣勘探生產成員2023-12-310001675033us-gaap:SeniorNotesMembergecc:期限至2025年的6.75%票據成員2021-12-310001675033us-gaap:FairValueInputsLevel2Member2024-01-012024-09-300001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap:MarketApproachValuationTechniqueMemberus-gaap: 股權基金成員srt:最小成員us-gaap:測量輸入收入倍數會員gecc:權益基金兩名成員2024-09-300001675033Great Elm Specialty Finance LLC 3100 West End Ave Suite 750 Nashville TN 37203 專業金融證券次級票據 利率13.00% 初始收購日期 2023年09月01日 到期日 2026年06月30日2023-01-012023-12-310001675033Invesco高級貸款投資組合 3500 Lacey Road,Suite 700 Downers Grove,60515 行業信用基金證券普通股初始收購日期 2024年09月18日2024-09-300001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap: 股權基金成員gecc:最近交易估值技術成員gecc:股權基金一成員2024-09-300001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap:MarketApproachValuationTechniqueMemberus-gaap: 債務成員us-gaap:測量輸入收入倍數會員srt:最大成員2024-09-300001675033Inmar, Inc. 1 W. 4th St, Suite 500 Winston-Salem, NC 27101 行業消費者服務 安防 頭等留置權,擔保貸款利率100萬 SOFR2024-09-300001675033Universal Fiber Systems 640 State Street Bristol, TN 37620 行業化學品 安防 利率C期貸款 100萬 SOFR + 12.88%,13.88% 最低價 (18.13%),(9.13% 現金 + 9.00% PIK) 初始收購日期 9/30/2021 到期日 9/29/20262024-09-300001675033Universal Fiber Systems 640 State Street Bristol, TN 37620 化學品行業 安全 期貸款 b 利率100萬 SOFR + 12.88%,13.88% 下限(18.13%),(9.13% 現金 + 9.00% PIK)初始收購日期 9/30/2021 到期日9/29/20262024-01-012024-09-300001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap:MarketApproachValuationTechniqueMemberus-gaap: 債務成員us-gaap:測量輸入收入倍數會員2023-12-310001675033美國通用會計準則: 公允價值輸入一級成員2024-09-300001675033關聯發行人控股投資gecc:Great Elm Specialty Finance 成員us-gaap:權益成員2024-09-300001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap: 債務成員2023-01-012023-12-310001675033關聯發行人控股投資gecc:Clo Formation Jv Llc 成員us-gaap:權益成員2024-01-012024-09-300001675033NICE-PAk Products, Inc. Two Nice-Pak Park Orangeburg, NY 10962 行業 消費產品 安全借款 b 利率 300萬 SOFR + 13.50%,14.50% 下限(19.25%),(8.25% 現金 + 11.00% PIK)初始收購日期 09/30/2022 到期 09/30/20272023-12-310001675033Lummus Technology Holdings 5825 N. Sam Houston Parkway West #600 休斯頓 TX 77086 化學品 安全債券 利率 9.00% 初始收購日期 05/17/2022 到期 07/01/20282023-01-012023-12-310001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap:MarketApproachValuationTechniqueMemberus-gaap: 債務成員srt:最小成員us-gaap:測量輸入收入倍數會員2023-12-3100016750332024-01-012024-03-310001675033gecc:Gecci筆記成員2024-04-252024-04-250001675033Advancion 1500 E Lake Cook Rd Buffalo Grove, IL 60089 行業化學品安全第二抵押貸款 利率 100萬 SOFR + 7.75%,8.50%底線(12.70%) 初始收購日期 09/21/2022 到期日 11/24/20282024-09-300001675033gecc:投資債務成員2023-12-310001675033us-gaap:後續事件會員2024-10-240001675033Research Now Group Inc 5800 Tennyson Parkway Suite 600 Plano TX 75024 行業 互聯網媒體 安防 一級留個人證券續約 利率 300萬 SOFR2023-12-310001675033Vi-Jon 8800 Page Avenue St. Louis, MO 63114 消費產品 安防 一級留個人證券貸款 利率 100萬 SOFR + 10%,12.5% 下限(15.47%)(13.47% 現金 + 2.00% 選擇支付) 初始收購日期 12/28/2023 到期日 12/28/20282023-12-310001675033Coreweave Compute Acquisition Co. IV, LLC 101 Eisenhower Parkway, Suite 106 Roseland, NJ 07068 行業 科技 安防 一級留個人證券貸款 利率 300萬 SOFR + 6.00%,6.00% 下限(11.05%) 初始收購日期 05/29/2024 到期日 05/16/20302024-01-012024-09-300001675033us-gaap:SeniorNotesMembergecc : 六點五零票據 到期日期 2022年 成員2020-12-310001675033gecc : Geccz 票據 成員2024-01-012024-09-300001675033Stone Ridge Opportunities Fund L.P. 1號 威達大道,65樓 紐約 紐約 10017 保險 安防 私募基金 收購日期 1/01/20232023-01-012023-12-310001675033無抵押債務成員2024-09-300001675033First Brands Inc. 3255 West Hamlin Road Rochester Hills MI 48309 運輸設備製造業-半導體 安全 二級抵押貸款 利率 600萬 SOFR + 8.50% 9.50% Floor (14.38%) 起始收購日期 03/24/2021 到期日 03/30/20282023-01-012023-12-310001675033gecc : Gecci Notes Member2024-07-092024-07-090001675033Northeast Grocery Inc 461 Nott St Schenectady, NY 12308 行業 食品與主食安全 一級抵押貸款 利率 300萬 SOFR + 7.50%, 8.50% Floor (12.60%) 起始收購日期 08/08/2024 到期日 12/13/20282024-09-300001675033gecc : 消費品會員2024-09-300001675033Foresight Energy 211 North Broadway, Suite 2600 St. Louis, MO 63102 行業 金屬與礦業安全 一級抵押貸款 利率 300萬 SOFR + 8.00%, 9.50% Floor (12.70%) 起始收購日期 07/29/2021 到期日 06/30/20272024-01-012024-09-300001675033Great Elm Specialty Finance, LLC 3100 West End Ave, Suite 750 Nashville, TN 37203 行業 專業金融 安全 普通股權 起始收購日期 09/01/20232024-09-300001675033Mad Engine Global, LLC 6740 Cobra Way San Diego, CA, 92121 行業 服裝 安全 一級抵押貸款 利率 300萬 SOFR2024-09-300001675033EPIC Crude Services LP 18615 Tuscany Stone, Suite 300 San Antonio, TX 78258 Industry Energy Midstream Security 1st Lien, Secured Loan Interest Rate 100萬 SOFR + 5.00%, 6.00% Floor (9.96%) Initial Acquisition Date 02/08/2024 Maturity 03/02/20262024-09-300001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員srt:加權平均成員us-gaap:MarketApproachValuationTechniqueMemberus-gaap: 債務成員us-gaap:測量輸入收入倍數會員2023-12-310001675033gecc : Great Elm Capital Management Incorporation Member2024-01-012024-09-300001675033American Coastal Insurance Corp. 800 2nd Avenue S. Saint Petersburg, FL 33701 Industry Insurance Security Unsecured Bond Interest Rate 7.25% Initial Acquisition Date 12/20/2022 Maturity 12/15/20272024-01-012024-09-300001675033First Brands, Inc. 3255 West Hamlin Road Rochester Hills, MI 48309行業類型爲運輸設備製造業安全第二抵押貸款,擔保貸款利率300萬美元+8.50%,9.50%下限(14.01%)初始收購日期爲2021年03月24日到期日爲2028年03月30日2024-01-012024-09-300001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap: 股權基金成員gecc : 最近交易估值技術成員gecc : 股票基金一名成員2023-12-3100016750332023-10-012023-12-310001675033關聯發行人控股投資gecc : Great Elm專業金融成員us-gaap:權益成員2023-12-310001675033葛克:葛西注會員2024-04-172024-04-170001675033葛克:葛西注會員2024-01-012024-09-300001675033Universal Fiber Systems 640 道富銀行布里斯托爾TN 37620 化學品 安全期貸款 C 利率 100萬 SOFR2023-12-310001675033w&t Offshore, Inc. 5718 Westheimer Road Suite 700 休斯敦TX 77057 石油和燃料幣勘探和生產 安全 二級抵押債券 利率 11.75% 初始收購日期 01/12/2023 到期日 02/01/20262023-01-012023-12-310001675033葛克:Gecch注會員2024-09-192024-09-190001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap: 股權基金成員2022-12-310001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap: 債務成員srt:最小成員us-gaap:MeasurementInputDiscountRateMemberus-gaap: 收益法評估技術會員2024-09-300001675033gecc:附屬投資成員2024-09-300001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap: 債務成員2024-09-300001675033Harvey Gulf Holdings LLC 701 Poydras Street Suite 3700 New Orleans LA 70139 運輸安全擔保貸款A 利率 300萬 SOFR + 4.50% 5.50% 下限 (10.14%) 初始收購日期 08/10/2022 到期日 08/10/20272023-12-3100016750332023-07-012023-09-300001675033Ruby Tuesday Operations LLC 333 E. Broadway Avenue Maryville, TN 37804 行業 餐廳 安全 1st Lien, Secured Loan 利率 100萬 SOFR + 16.00%, 17.25% Floor (21.32%), (21.32% PIK) 初始收購日期 1/31/2023 到期日 2/24/20272024-09-300001675033New Wilkie Energy Pty Limited 56 Pitt Street Sydney New South Wales 2000 澳洲 行業 金屬礦業 安全 1st Lien Secured Loan 利率 300萬 SOFR + 12.50% 14.50% Floor (17.84%) (12.84% cash + 5.00% PIK) 初始收購日期 04/06/2023 到期日 04/06/20262023-12-310001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap: 債務成員2024-01-012024-09-300001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap: 債務成員gecc:最近的交易估值技術成員2023-12-310001675033NICE-PAk Products, Inc. Two Nice-Pak Park Orangeburg, NY 10962 行業 消費品 安全 權證 初始收購日期 9/30/20222024-01-012024-09-300001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員2023-12-310001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap: 股權基金成員2024-09-300001675033振順控股 35 Pinelawn Road, Suite 120 Melville, NY 11747 行業 消費 服務 安防軍工股 第一優先權擔保貸款 利率 300萬 SOFR + 4.00%,4.75% 下限(9.26%) 初始收購日期 09/26/2023 到期日 03/04/20282024-09-300001675033srt:最大成員2023-12-310001675033新威爾基能源有限公司 56 Pitt Street Sydney New South Wales 2000 澳洲 行業 金屬與礦業 權證 初始收購日期 04/06/20232023-01-012023-12-310001675033Form Technologies, LLC 11325 N Community House Road, Suite 300 Charlotte, NC 28277 行業 工業 安防-半導體 軍工股 第一優先權擔保貸款 利率 300萬 SOFR2024-09-300001675033Fairbanks Morse軍工股 (Arcline Fm Holdings, LLC) 655 3 St, Suite 301 Beloit, WI 53511 行業 軍工股 安防-半導體 軍工股 第一優先權擔保貸款 利率 300萬 SOFR + 4.50%,5.15% 下限(9.74%) 初始收購日期 02/08/2024 到期日 06/23/20282024-01-012024-09-300001675033Ruby Tuesday Operations LLC 333 E. Broadway Avenue Maryville, TN 37804 行業 餐廳 安全 1st 抵押貸款, 擔保貸款 利率 100萬 SOFR+12.00%2024-09-300001675033us-gaap:技術部門成員2024-09-300001675033gecc : 受控投資 PIK 成員2024-01-012024-09-300001675033TruGreen 有限合夥企業 1790 Kirby Parkway Suite 300 孟菲斯, TN 38138 行業 消費者服務 安全 2nd 抵押貸款, 擔保貸款 利率 300萬 SOFR2024-09-300001675033Flexsys Holdings 260 Springside Drive 阿克倫, OH 44333 行業 化學品 安全 1st 抵押貸款, 擔保貸款 利率 300萬 SOFR + 5.25%, 6.00% Floor (10.12%) 初始收購日期 11/04/2022 到期日 11/01/20282024-09-300001675033gecc : 非關聯非受控 短期投資 成員2023-12-310001675033gecc : 保險 成員2024-09-300001675033Dynata, LLC (New Insight Holdings, Inc.) 4 Research Drive, Suite 300 Shelton, Ct 06484 行業 互聯網媒體 安全 普通股權 初始收購日期 07/15/20242024-01-012024-09-300001675033關聯發行人控股投資gecc:Clo Formation Jv Llc 成員2024-09-300001675033TruGreen 有限合夥企業 1790 Kirby Parkway Suite 300 孟菲斯,TN 38138 行業 消費者服務 安全 二級債務,擔保貸款 利率 300萬 SOFR + 8.50%,9.25% 上限(13.37%) 初始收購日期 2024年5月14日 到期日 2028年11月2日2024-01-012024-09-300001675033無抵押債務成員gecc:8.75% 到期日爲2028年的票據持有人2024-09-300001675033CLO Formation JV, LLC 800 South Street Suite 230 Waltham, MA 02453 行業 結構金融 安全 普通股 初始收購日期 2024年4月24日2024-01-012024-09-300001675033gecc:能源中游 成員2024-09-300001675033Great Elm Specialty Finance, LLC 3100 West End Ave, Suite 750 納什維爾,TN 37203 行業 專業金融 安全 普通股 初始收購日期 2023年9月1日2024-01-012024-09-300001675033Universal Fiber Systems 640 State Street Bristol, TN 37620 化學品行業安防 Term Loan b 利率 100萬 SOFR + 12.88%,13.88% Floor (18.13%),(9.13% 現金 + 9.00% PIK) 首次收購日期 2021年9月30日 到期日期 2026年9月29日2024-09-300001675033其他負債超過淨資產2024-09-300001675033srt:歐洲成員2024-09-300001675033Form Technologies, LLC 11325 N Community House Road, Suite 300 Charlotte, NC 28277 工業行業安防 第一順位、擔保貸款 利率 300萬 SOFR + 4.75%,5.75% Floor (9.91%) 首次收購日期 2024年1月25日 到期日期 2025年7月22日2024-09-300001675033Creation Technologies, Inc. One Beacon Street, 23rd Floor Boston, MA 02108 電子製造業行業安防 第一順位、擔保貸款 利率 300萬 SOFR + 5.50%,6.00% Floor (11.08%) 首次收購日期 2024年2月12日 到期日期 2028年10月5日2024-09-300001675033Avation Capital SA 65 Kampong Bahru Road #01-01 新加坡 169370 航空器安防 第二順位、擔保債券 利率 8.25% 首次收購日期 2022年2月4日 到期日期 2026年10月31日2023-01-012023-12-310001675033總短期投資2023-12-310001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap: 債務成員us-gaap:MeasurementInputDiscountRateMemberus-gaap: 收益法評估技術會員srt:最大成員2024-09-300001675033W&t Offshore,Inc.位於休斯頓的5718 Westheimer Road,Suite 700,TX 77057行業石油和天然氣勘探和生產安全第二抵押,擔保債券利率11.75%初始收購日期爲2023年1月12日到期日爲2026年2月1日2024-09-300001675033gecc:Coreweave Compute Acquisition Co Ii Llc成員2024-09-012024-09-300001675033Blue Ribbon,LLC位於聖安東尼奧的東休斯頓街110號,TX 78205行業食品和主食證券第一抵押,擔保貸款利率300萬SOFR + 6.00%,6.75%下限(11.58%)初始收購日期爲2023年02/06到期日爲05/07/20282024-09-300001675033短期投資美國國債行業短期投資證券國債利率0.00%初始收購日期爲2024年6月28日2024-09-300001675033美國沿海保險公司, 地址: 800 2nd Avenue S. 聖彼得堡, FL 33701, 行業: 保險, 安全性: 無抵押債券, 利率: 7.25%, 初始收購日期: 2022年12月20日, 到期日: 2027年12月15日2024-09-300001675033NICE-PAk Products Inc, 地址: Two Nice-Pak Park, Orangeburg NY 10962, 消費品種, 權證, 初始收購日期: 2022年09月30日2023-01-012023-12-310001675033us-gaap: 債務成員2023-12-310001675033Dynata, LLC (New Insight Holdings, Inc.), 地址: 4 Research Drive, Suite 300, Shelton, Ct 06484, 行業: 互聯網媒體, 安全性: 第一抵押貸款擔保貸款, 利率: 300萬 SOFR + 5.50%, 6.50%樓層 (10.88%), 初始收購日期: 2024年07月15日, 到期日: 2028年10月15日2024-09-300001675033Universal Fiber Systems, 地址: 640 State Street, Bristol TN 37620, 行業: 化學品, 安全性: C類貸款, 利率: 100萬 SOFR + 12.95%, 13.95%樓層 (18.42%), (9.42%現金 + 9.00% PIK), 初始收購日期: 2021年09月30日, 到期日: 2026年09月29日2023-12-310001675033gecc: 5.875%到期2026年的票據會員2024-01-012024-09-300001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員gecc: 資產回收清算估值技術會員us-gaap: 股權基金成員gecc:股票基金三名成員2023-12-310001675033gecc:餐廳成員2024-09-300001675033Avation Capital SA 65 Kampong Bahru Road#01-01新加坡169370航空安全第二抵押債券利率8.25%初始收購日期02/04/2022到期日10/31/20262023-12-310001675033ProFrac Holdings II,LLC 333 Shops Boulevard Suite 301 Weatherford,Texas 76087能源服務行業安全第一抵押擔保貸款利率m SOFR + 7.25%,9.75%下限(12.12%)初始收購日期12/27/2023到期日期29年1月23日2024-01-012024-09-300001675033APTIm Corp 4171 Essen Lane Baton Rouge LA 70809工業安全性第一抵押債券利率7.75%初始收購日期03/28/2019到期日06/15/20252023-01-012023-12-310001675033Universal Fiber Systems 640 State Street Bristol,TN 37620化學品行業安全性認股權初始收購日期2021年9月30日2024-01-012024-09-300001675033Blackstone Secured Lending 345 Park Avenue New York,NY 10154行業封閉式基金安全性普通股權初始收購日期2022年8月18日2024-01-012024-09-300001675033關聯發行人控股投資gecc:Great Elm Specialty Finance成員2024-01-012024-09-300001675033CSC Serviceworks 35 Pinelawn Road Suite 120 Melville NY 11747 消費者服務安防-半導體首位擔保貸款利率300萬 SOFR + 4.00% 4.75% Floor(9.62%)初始收購日期09/26/2023 到期日03/04/20282023-01-012023-12-310001675033gecc:飛機成員2023-12-310001675033First Brands Inc. 3255 West Hamlin Road Rochester Hills MI 48309 運輸設備製造業安防-半導體首位擔保貸款利率600萬 SOFR + 5.00% 6.00% Floor(10.88%)初始收購日期06/09/2023 到期日03/30/20272023-12-310001675033us-gaap:SeniorNotesMembergecc:八點七五百分之一到期二零二八成員2024-09-300001675033us-gaap:SeniorNotesMembergecc:2024年到期的6.50%票據會員2021-12-310001675033gecc:投資債券會員2024-09-300001675033gecc:附屬投資會員2023-01-012023-09-300001675033NICE-PAk Products, Inc. 位於紐約州奧倫治的Nice-Pak Park,郵編10962,行業爲消費品,安全貸款,利率爲300萬SOFR2024-09-300001675033關聯發行人控股投資gecc:Great Elm Specialty Finance 會員gecc:次級票據會員2023-12-310001675033gecc:非附屬非受控投資會員2023-01-012023-09-300001675033summit midstream控股有限責任公司 910 Louisiana Street Suite 4200 Houston TX 77002 行業 能源 中游-腦機 安防 2nd Lien 擔保債券 利率 9.00% 收購日期 10/19/2021 到期日 10/15/20262023-12-310001675033gecc:船運成員2024-09-300001675033EPIC原油服務有限合夥公司 18615 Tuscany Stone, Suite 300 San Antonio, TX 78258 行業 能源 中游-腦機 安防 1st Lien, 擔保貸款 利率 100萬 SOFR + 5.00%,最低6.00% (9.96%) 初始收購日期 02/08/2024 到期日 03/02/20262024-01-012024-09-300001675033非受控會員關聯發行人投資2023-12-310001675033Auction.com有限責任公司 1 Mauchly Irvine CA, 92618-2305 行業 金融服務 安防 1st Lien, 擔保貸款 利率 600萬 SOFR2024-09-300001675033gecc:8.50% 到期二零二九年的票據成員2024-07-090001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員srt:加權平均成員us-gaap: 債務成員us-gaap:MeasurementInputDiscountRateMemberus-gaap: 收益法評估技術會員2024-09-300001675033Lummus Technology Holdings 位於休斯敦TX 77086化學品安全未擔保債券利率9.00%,初始收購日期 2022年5月17日到期日2028年7月1日2023-12-310001675033東北雜貨公司位於紐約州施內克塔迪Nott街461號,行業食品及主食,安全第一順位貸款利率300萬 SOFR2024-09-300001675033gecc:五點八七五百分點到期票據由二零二六年成員2021-07-090001675033gecc:非附屬非受控投資PIK成員2023-01-012023-09-300001675033新威爾基能源有限公司澳大利亞新南威爾士州悉尼皮特街56號,行業金屬和礦業安全第一順位擔保貸款利率300萬 SOFR + 12.50% 14.50% 樓層(17.84%)(12.84%現金 + 5.00% PIK)初始收購日期2023年4月6日,到期日2026年4月6日2023-01-012023-12-310001675033Mad Engine Global, LLC 6740 Cobra Way聖地亞哥,加利福尼亞州,92121行業服裝安全性第一抵押, 安全貸款利率300萬美元 SOFR + 7.00%,8.00%底限(12.13%)初始收購日期2021年6月30日到期日2027年7月15日2024-09-300001675033us-gaap: 循環信貸設施成員srt:最大成員2021-05-050001675033非受控會員關聯發行人投資2024-01-012024-09-300001675033us-gaap:SeniorNotesMembergecc:到期日2024年的六點五百萬美元票據會員2020-12-310001675033gecc:防衛會員2024-09-300001675033Manchester Acquisition Sub, LLC 251 Little Falls Drive, 威明頓, DE 19808行業化學品安全性第一抵押, 安全貸款利率300萬美元 SOFR + 5.75%,6.50%底限(10.92%)初始收購日期2023年9月26日到期日2026年11月1日2024-01-012024-09-300001675033Coreweave Compute Acquisition Co II LLC 101 Eisenhower Parkway Suite 106 Roseland NJ 07068 Technology Security 1st Lien Secured Loan Interest Rate 300萬 SOFR + 8.75%, 8.75% Floor (14.13%) Initial Acquisition Date 07/31/2023 Maturity 07/31/20282023-01-012023-12-310001675033Blackstone Secured Lending 345 Park Avenue New York, NY 10154 Industry Closed-End Fund Security Common Equity Initial Acquisition Date 08/18/20222024-09-3000016750332024-06-300001675033Ruby Tuesday Operations LLC 333 E. Broadway Avenue Maryville TN 37804 Restaurants Security Warrants Initial Acquisition Date 02/24/20212023-12-310001675033TruGreen Limited Partnership 1790 Kirby Parkway Suite 300 Memphis, TN 38138 Industry Consumer Services Security 1st Lien, Secured Loan Interest Rate 100萬 SOFR + 4.00%, 4.75% Floor (8.95%) Initial Acquisition Date 5/14/2024 Maturity 11/2/20272024-01-012024-09-300001675033NICE-PAk Products, Inc. Two Nice-Pak Park Orangeburg, NY 10962 Industry Consumer Products Security Secured Loan b Interest Rate 300萬 SOFR + 11.50%, 12.50% Floor (16.%) Initial Acquisition Date 9/30/2022 Maturity 9/30/20272024-09-300001675033First Brands, Inc. 3255 West Hamlin Road Rochester Hills, MI 48309 Industry Transportation Equipment Manufacturing Security 2nd Lien, Secured Loan Interest Rate 300萬 SOFR + 8.50%, 9.50% Floor (14.01%) Initial Acquisition Date 03/24/2021 Maturity 03/30/20282024-09-300001675033gecc : Affiliated Investments Member2024-07-012024-09-300001675033gecc : Non Affiliated Non Controlled Investments Member2024-07-012024-09-300001675033gecc:Gecco Notes 會員2021-07-092021-07-090001675033gecc:Geccm Notes 會員2018-01-192018-01-190001675033gecc:到期日爲2025年的6.75%債券會員2018-01-190001675033srt:歐洲成員2023-12-310001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap: 債務成員2022-12-310001675033Flexsys Holdings 260 Springside Drive Akron, OH 44333 行業 化學品 安全 1st Lien,擔保貸款 利率爲300萬SOFR2024-09-300001675033Inmar, Inc. 1 W. 4th St, Suite 500 Winston-Salem, NC 27101 行業 消費服務業 安全 1st Lien,擔保貸款 利率爲100萬SOFR + 5.50%,6.00% 保底(10.35%) 初始收購日期 2024年7月31日 到期日 2026年5月1日2024-09-300001675033加拿大2023-12-310001675033三個月的SOFR2023-01-012023-12-310001675033短期投資MFb北方機構基金國債組合首席CL短期投資貨幣市場利率0.00%初始收購日期2023年10月26日2023-01-012023-12-310001675033gecc:到2026年到期的5.875%票據成員2024-01-012024-09-300001675033gecc:到2029年到期的8.50%票據成員2024-01-012024-09-300001675033Great Elm Specialty Finance,LLC 3100 West End Ave,Suite 750 Nashville,TN 37203行業專業金融安全次級票據利率13.00%初始收購日期2023年09月01日到期日2026年06月30日2024-09-300001675033gecc:能源服務成員2024-09-300001675033Flexsys Holdings 260 Springside Drive Akron OH 44333 化學品安全1st抵押貸款利率600萬SOFR + 5.25% 6.00% Floor(10.86%)初始收購日期2022年11月04日 到期日2028年11月01日2023-12-310001675033GECC:2029年到期的8.50%票據會員無抵押債務成員2024-09-300001675033us-gaap:SeniorNotesMemberGECC:2025年到期的6.75%票據會員2024-09-300001675033us-gaap:SeniorNotesMemberGECC:2022年到期的6.50%票據會員2019-12-310001675033Form Technologies, LLC 11325 N Community House Road, Suite 300 Charlotte, NC 28277 行業-工業 安全 一級抵押擔保貸款 利率 300萬 SOFR + 4.75%,5.75% Floor(9.91%) 初始收購日期 01/25/2024 到期日 07/22/20252024-01-012024-09-300001675033Universal Fiber Systems 640 State Street Bristol, TN 37620 行業-化學品 安全 貸款C 利率 100萬 SOFR2024-09-300001675033短期債務2023-12-310001675033東北食品零售公司 461 Nott St Schenectady, NY 12308 行業 食品 & 主要商品 安全 優先留抵, 擔保貸款 利率 300萬 SOFR + 7.50%, 8.50% 下限 (12.60%) 首次收購日期 08/08/2024 到期日 12/13/20282024-01-012024-09-300001675033新威爾基能源有限公司 56 Pitt Street Sydney 澳洲新南威爾士州 2000 行業 金屬 & 採礦 期權 首次收購日期 04/06/20232023-12-310001675033gecc:PFS控股公司 成員gecc:優先留抵安全貸款 成員非受控會員關聯發行人投資2023-12-310001675033國家:澳大利亞2024-09-300001675033藍絲帶有限責任公司 110 E Houston St.San Antonio TX 78205 食品 & 主要商品 安全 優先留抵貸款 利率 300萬 SOFR + 6.00% 6.75% 下限 (11.63%) 首次收購日期 02/06/2023 到期日 05/07/20282023-12-3100016750332022-06-132022-06-130001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap: 股權基金成員2024-01-012024-09-300001675033BM國家2024-09-300001675033TRU Taj Trust 505 Park Avenue, 2nd Floor New York, NY 10022 Industry Retail Security Common Equity Initial Acquisition Date 7/21/20172024-09-300001675033Harvey Gulf Holdings LLC 701 Poydras Street Suite 3700 New Orleans LA 70139 Shipping Security Secured Loan A Interest Rate 300萬 SOFR + 4.50% 5.50% Floor (10.14%) Initial Acquisition Date 08/10/2022 Maturity 08/10/20272023-01-012023-12-310001675033us-gaap: 循環信貸設施成員gecc : City National Bank Member2021-05-052021-05-050001675033Eagle Point Credit Company Inc 600 Steamboat Road Suite 202 Greenwich Ct 06830 Closed-End Fund Security Common Stock Initial Acquisition Date 08/18/20222023-12-310001675033gecc:互聯網媒體會員2024-09-300001675033gecc:金屬和礦業成員2024-09-300001675033gecc:截至2029年的8.125%票據會員2024-01-012024-09-300001675033gecc:石油和天然氣勘探生產成員2024-09-300001675033Foresight Energy 211 North Broadway,套房2600聖路易斯,MO 63102行業金屬與礦業安全1st Lien,擔保貸款利率300萬 SOFR2024-09-3000016750332022-01-012022-03-310001675033gecc:非關聯非受控投資成員2024-01-012024-09-300001675033Research Now Group Inc. 5800 Tennyson Parkway套房600 Plano TX 75024行業互聯網媒體安全2nd Lien,擔保貸款利率300萬 SOFR + 9.50%,10.50% Floor(15.14%)初始收購日期2019年05月20日到期日期2025年12月20日2023-12-310001675033Summit Midstream Holdings LLC 910 Louisiana Street套房4200 Houston TX 77002行業能源中游-腦機安全2nd Lien擔保債券利率9.00%收購日期2021年10月19日到期日期2026年10月15日2023-01-012023-12-310001675033Maverick Gaming LLC 12530 NE 144th Street Kirkland, WA 98034 行業 賭場與博彩 安防-半導體 第一順位抵押貸款 利率 300萬 SOFR2024-09-300001675033Foresight Energy 211 North Broadway Suite 2600 St. Louis MO 63102 金屬與礦業 安防-半導體 第一順位抵押貸款 利率 300萬 SOFR2023-12-3100016750332024-04-012024-06-300001675033關聯發行人控股投資gecc:Great Elm Specialty Finance 成員us-gaap:權益成員2024-01-012024-09-300001675033SOFR2023-01-012023-12-310001675033Advancion 1500 E Lake Cook Rd Buffalo Grove IL 60089 化學品 安防-半導體 第二順位抵押貸款 利率 100萬 SOFR + 7.75% 8.50% Floor (13.21%) 初始收購日期 09/21/2022 到期日 11/24/20282023-01-012023-12-310001675033Avation Capital SA 65 Kampong Bahru Road, #01-01 Singapore 169370 行業 航空業 第二順位抵押債券 利率 8.25% 初始收購日期 02/04/2022 到期日 10/31/20262024-09-300001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap:MarketApproachValuationTechniqueMemberus-gaap: 股權基金成員us-gaap:測量輸入收入倍數會員gecc:股權基金二成員2023-12-310001675033Stone Ridge Opportunities Fund L.P. 65樓紐約市One Vanderbilt Ave., 10017行業 保險 安全 私募基金 初始收購日期 2023年1月1日2024-09-300001675033Conuma Resources LTD 加拿大BC省Tumbler Ridge市Front St, 0B3 235號行業 金屬與礦業 安全保障債券 首位留置權 初次收購日期 2024年08/08 成熟日期 2028年05/012024-09-300001675033關聯發行人控股投資gecc: Clo Formation Jv Llc成員2024-01-012024-09-300001675033gecc: Great Elm Capital Management Incorporation成員2023-01-012023-12-310001675033PFS Holdings Corp 3747 Hecktown Road Easton PA 18045 食品與日常用品安全普通股權初始收購日期 11/13/20202023-01-012023-12-310001675033無抵押債務成員2023-12-310001675033us-gaap:SeniorNotesMembergecc: 到期日期爲2025年的百分之六點七五的票據成員2020-12-310001675033gecc: 受控投資PIK成員2023-07-012023-09-300001675033Coreweave Compute Acquisition Co. II, LLC 101 Eisenhower Parkway, Suite 106 Roseland, NJ 07068 科技行業安全 第一抵押貸款 利率300萬 SOFR + 9.62%,9.62%保底(14.95%)初始收購日期 07/31/2023 到期日 07/31/20282024-09-300001675033W&t Offshore, Inc. 5718 Westheimer Road, Suite 700 Houston, TX 77057 行業 石油氣體探索生產 安防 2nd Lien,擔保債券 利率 11.75% 初始收購日期 1/12/2023 到期日 2/1/20262024-01-012024-09-3000016750332022-02-030001675033gecc:Great Elm Capital Management Incorporation 成員2024-09-300001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap: 債務成員gecc:最近交易估值技術成員2024-09-300001675033us-gaap:後續事件會員gecc:截至2025年的6.75%票據成員2024-10-122024-10-120001675033gecc:消費品成員2023-12-310001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員2024-01-012024-09-300001675033Maverick Gaming LLC 12530 NE 144th Street Kirkland, WA 98034 行業賭場遊戲 安防-半導體 第一優先權, 擔保貸款 利率 300萬 SOFR + 7.50%, 8.50% 下限 (12.82%), (12.82% PIK) 初始收購日期 4/3/2024 到期日 6/3/20282024-01-012024-09-300001675033景順高級貸款投資組合 3500 Lacey Road, Suite 700 Downers Grove, 60515 行業信用基金 安防-半導體 普通股 初始收購日期 09/18/20242024-01-012024-09-300001675033New Wilkie Energy Pty Limited 56 Pitt Street Sydney, New South Wales 2000, 澳洲 行業金屬礦業 安防-半導體 期權 初始收購日期 4/6/20232024-09-300001675033Creation Technologies, Inc. One Beacon Street, 23rd Floor Boston, MA 02108 行業電子製造 安防-半導體 第一優先權, 擔保貸款 利率 300萬 SOFR + 5.50%, 6.00% 下限 (11.08%) 初始收購日期 02/12/2024 到期日 10/05/20282024-01-012024-09-3000016750332023-09-300001675033Loparex LLC 1255 Crescent Green Suite 400 Cary, NC 27518 工業 能源 中游-腦機 安防-半導體 第一優先權, 擔保貸款 利率 100萬 SOFR2024-09-300001675033gecc : 服裝會員2024-09-300001675033Coreweave Compute Acquisition Co. IV, LLC 101 Eisenhower Parkway, Suite 106 Roseland, NJ 07068 行業科技 安防-半導體 第一優先權, 擔保貸款 利率 300萬 SOFR + 6.00%, 6.00% 下限 (11.05%) 初始收購日期 05/29/2024 到期日 05/16/20302024-09-300001675033六個月的SOFR利率2023-01-012023-12-310001675033gecc:應收賬款一成員2023-12-3100016750332023-01-012023-12-310001675033us-gaap: 股權基金成員2024-09-300001675033srt:最小成員2024-01-012024-09-300001675033Dynata, LLC(新視域控股公司)4 Research Drive, Suite 300 Shelton, Ct 06484 行業互聯網媒體安全 一級留抵,擔保貸款利率300萬 SOFR2024-09-300001675033Florida Marine LLC 2360 5th Street Mendeville LA 70471 貨運 一級留抵擔保貸款利率100萬 SOFR + 9.48% 11.48% 地板(14.95%) 初始收購日期03/17/2023 到期日03/17/20282023-01-012023-12-310001675033gecc:非關聯非控制投資成員2023-12-310001675033Vector Group Ltd 4400 Biscayne Blvd Miami FL 33137 食品和日用品無擔保債券 利率10.50% 初始收購日期07/11/2024 到期日11/1/20262024-09-300001675033澳大利亞新威爾基能源私人有限公司,地址:新南威爾士州悉尼皮特街56號2000,行業:金屬與礦業 安防-半導體SS工作資金設施 利率16.00% PIK初始收購日期:2024年2月22日 到期日:2024年8月16日2024-01-012024-09-300001675033gecc:到2029年到期的8.50%票據會員2024-04-170001675033gecc:受控投資會員2023-12-310001675033gecc:化學品會員2023-12-310001675033Canada Calgary阿爾伯塔省第五大道205號,套房1900,行業:石油與天然氣勘探與生產 安防-半導體第一抵押擔保債券 利率12.00% 初始購入日期:2023年9月13日 到期日:2028年10月1日2024-09-300001675033美國海岸保險公司 地址:佛羅里達州聖彼得堡第二大道800號33701 保險 安防-半導體無抵押債券 利率7.25% 初始購入日期:2022年12月20日 到期日:2027年12月15日2023-12-310001675033gecc:專業金融會員2024-09-300001675033Universal Fiber Systems,地址:田納西州布里斯托爾州街640號37620 化學品 安防-半導體貸款b期 利率100萬SOFR + 12.95% 13.95%保底(18.42%)(9.42%現金+9.00% PIK) 初始購入日期:2021年9月30日 到期日:2026年9月29日2023-12-310001675033Ipsen International Holding GmbH 1 Main St Cambridge, MA 02142 Industrie Industrie Sicherheit 1st Lien, gesicherte Darlehen Zinssatz 100萬 SOFR2024-09-300001675033gecc:Geccm筆記會員2018-02-092018-02-090001675033Ruby Tuesday Operations LLC 333 E. Broadway Avenue Maryville TN 37804 餐廳 一級留置 抵押貸款 利率 300萬 SOFR2023-12-310001675033gecc:總短期投資會員2023-12-310001675033gecc:到期於2029年的8.50%票據會員2024-01-012024-09-3000016750332022-06-300001675033ECL Entertainment, LLC 8978 Spanish Ridge Ave Las Vegas, NV 89148 行業:賭場 arvr遊戲 安全 一級留置 抵押貸款 利率 100萬 SOFR + 4.00%,4.75%下限(8.85%)首次收購日期 04/11/2024 到期日 08/31/20302024-01-012024-09-300001675033First Brands Inc.3255 West Hamlin Road Rochester Hills MI 48309 運輸設備製造業 安全 二級留置 抵押貸款 利率 600萬 SOFR+8.50%9.50%下限(14.38%)首次收購日期 03/24/2021 到期日期 03/30/20282023-12-310001675033gecc:Clo Formation Jv Llc會員2024-07-012024-09-300001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap: 債務成員us-gaap:MeasurementInputDiscountRateMemberus-gaap: 收益法評估技術會員2023-12-310001675033gecc:到期日爲2025年的7.5%票據持有人2018-02-090001675033gecc:航運成員2023-12-310001675033gecc:Clo Formation Jv Llc成員2024-04-300001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員GECC:資產恢復清算估值技術成員us-gaap: 股權基金成員GECC:股票基金三名成員2024-09-300001675033NICE-PAk Products, Inc. 位於紐約州奧倫治鎮 Nice-Pak 公園,郵編10962 行業爲消費產品,安全擔保券,初始收購日期爲2022年9月30日2024-09-300001675033us-gaap: 基本利率成員us-gaap: 循環信貸設施成員GECC:City National Bank 成員2021-05-052021-05-050001675033GECC:非關聯非受控投資 PIK 成員2024-01-012024-09-300001675033Maverick Gaming LLC 12530 NE 144th Street Kirkland WA 98034行業板塊是娛樂場所和娛樂安防貸款,利率300萬SOFR2023-12-310001675033EPIC Crude Services LP 18615 Tuscany Stone, Suite 300 San Antonio, TX 78258行業板塊是能源中游-腦機安保 第一優先權擔保貸款,利率100萬SOFR2024-09-3000016750332023-01-012023-09-300001675033us-gaap:SeniorNotesMembergecc:兩千零二十九年到期,八點五折利率債券投資基金2024-09-300001675033Janus Henderson b-BBb CLO ETF 151 Detroit Street Denver, CO 80206行業板塊是信貸基金安全普通股權益 初始收購日期爲2024年9月23日2024-01-012024-09-300001675033Auction.com LLC 1 Mauchly Irvine CA, 92618-2305行業板塊是金融服務安全第一優先權擔保貸款,利率600萬SOFR + 6.00%,7.00%底線(10.74%)初始收購日期爲2024年9月9日到期日爲2028年5月26日2024-09-300001675033Janus Henderson AAA CLO ETF 151 Detroit Street Denver, CO 80206行業板塊是信貸基金安全普通股權益 初始收購日期爲2024年9月23日2024-01-012024-09-300001675033New Wilkie Energy Pty Limited 56 Pitt Street Sydney, New South Wales 2000, Australia行業板塊是金屬礦業安全權證 初始收購日期爲2023年4月6日2024-01-012024-09-300001675033關聯發行人控股投資gecc:大艾爾姆專業金融成員2023-12-310001675033Universal Fiber Systems 640 State Street Bristol TN 37620 化學品 安防-半導體 權證 初始收購日期 09/30/20212023-12-310001675033gecc:結構化金融成員2024-09-300001675033NICE-PAk Products, Inc. Two Nice-Pak Park Orangeburg, NY 10962 行業 消費產品 安防-半導體 抵押貸款 利率 300萬 SOFR + 13.50%,14.50% Floor(19.25%),(8.25% 現金 + 11.00% PIK) 初始收購日期 09/30/2022 到期日 09/30/20272023-01-012023-12-310001675033gecc:五點八七五百分比票據截至2026年成員2021-06-230001675033Ruby Tuesday Operations LLC 333 E. Broadway Avenue Maryville TN 37804 餐廳 安防-半導體 第一抵押貸款 利率 100萬 SOFR + 16.00% 17.25% Floor(21.46%) 初始收購日期 01/31/2023 到期日 02/24/20252023-12-3100016750332024-07-012024-09-300001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員2023-01-012023-12-3100016750332023-12-310001675033GECC:應收賬款一名成員2024-09-300001675033總投資,不包括短期投資2024-09-300001675033us-gaap:SeniorNotesMemberus-gaap: 循環信貸設施成員2022-12-310001675033Ruby Tuesday Operations LLC 333 E. Broadway Avenue Maryville TN 37804 餐廳安全 第一抵押貸款 利率 300萬 SOFR + 13.50% 14.50% 下限 (17.46%) (11.46% 現金 + 6.00% PIK) 初始收購日期 02/24/2021 到期日 02/24/20252023-01-012023-12-310001675033GECC:Geccm 備忘錄成員2018-01-112018-01-110001675033Coreweave Compute Acquisition Co II LLC 101 Eisenhower Parkway Suite 106 Roseland NJ 07068 科技安全 第一抵押貸款 利率 300萬 SOFR2023-12-310001675033關聯發行人控股投資格艾克:Clo Formation Jv Llc成員us-gaap:權益成員2024-09-300001675033ECL娛樂有限責任公司 8978 Spanish Ridge Ave Las Vegas, NV 89148 行業 所有基金類型 安全防護 1st Lien, 安全貸款 利率 100萬 SOFR2024-09-300001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員2022-12-310001675033格艾克:Great Elm Capital Management Incorporation成員2023-07-012023-09-300001675033us-gaap: 股權基金成員美國通用會計準則: 公允價值輸入一級成員2024-09-300001675033格艾克:O 2024 Q 4分紅成員us-gaap:後續事件會員2024-10-312024-10-3100016750332022-10-012022-12-310001675033Inmar, Inc. 1 W. 4th St, Suite 500 溫斯頓 - 塞勒姆, 北卡羅萊納州 27101行業消費者服務安全性1st重新擔保貸款利率100萬SOFR + 5.50%,6.00% Floor (10.35%)初始收購日期2024年7月31日到期日期2029年7月31日2024-09-300001675033gecc : 電子製造成員2024-09-300001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap: 債務成員2023-12-310001675033us-gaap:SeniorNotesMember2024-01-012024-09-300001675033Ruby Tuesday Operations LLC 333 E. Broadway Avenue 瑪麗維爾, 田納西州 37804餐館行業安全認購日期2021年2月24日2024-01-012024-09-300001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap:MarketApproachValuationTechniqueMemberus-gaap: 股權基金成員srt:最小成員us-gaap:測量輸入收入倍數會員gecc:股票基金兩名成員2023-12-310001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員srt:加權平均成員us-gaap: 債務成員us-gaap: 收益法評估技術會員gecc:測量輸入隱含收益成員2023-12-310001675033Ruby Tuesday Operations LLC 333 E. Broadway Avenue Maryville TN 37804 餐廳 安防 第一順位擔保貸款 利率 300萬 SOFR + 13.50% 14.50% 下限(17.46%)(11.46% 現金 + 6.00% PIK)初始收購日期 02/24/2021 到期日 02/24/20252023-12-310001675033Prime2024-01-012024-09-300001675033Great Elm Specialty Finance LLC 3100 West End Ave Suite 750 Nashville TN 37203 專業金融安防 普通股權 初始收購日期 09/01/20232023-01-012023-12-310001675033Advancion 1500 E Lake Cook Rd Buffalo Grove IL 60089 化學品 安防 第二順位擔保貸款 利率 100萬 SOFR + 7.75% 8.50% 下限(13.21%)初始收購日期 09/21/2022 到期日 11/24/20282023-12-310001675033CSC Serviceworks 35 Pinelawn Road, Suite 120 Melville, NY 11747 行業 消費服務 安防 第一順位擔保貸款 利率 300萬 SOFR + 4.00%, 4.75% 下限(9.26%)初始收購日期 09/26/2023 到期日 03/04/20282024-01-012024-09-300001675033Auction.com LLC 1 Mauchly Irvine CA, 92618-2305 行業 金融服務 安防 第一順位擔保貸款 利率 600萬 SOFR + 6.00%, 7.00% 下限(10.74%)初始收購日期 09/09/2024 到期日 05/26/20282024-01-012024-09-300001675033Dynata, LLC (New Insight Holdings, Inc.) 4 Research Drive, Suite 300, Shelton, Ct 06484 行業 互聯網 媒體 安全 期權 初始收購日期 07/15/20242024-01-012024-09-300001675033gecc : Geccm Notes 成員2024-01-012024-09-300001675033Research Now Group Inc 5800 Tennyson Parkway 600號套房,Plano TX 75024 行業 互聯網 媒體 安全 第一抵押擔保循環信貸 利率 300萬 SOFR + 4.50% 4.50% 下限(10.11%) 初始收購日期 01/29/2019 到期日 06/14/20242023-12-310001675033Blue Ribbon, LLC 110 E Houston St. San Antonio, TX 78205 行業 食品及主要生活用品 安全 第一抵押擔保貸款 利率 300萬 SOFR + 6.00%,6.75% 下限(11.58%) 初始收購日期 02/06/2023 到期日 05/07/20282024-01-012024-09-300001675033gecc : 聯屬投資 成員2023-07-012023-09-300001675033Advancion 1500 E Lake Cook Rd Buffalo Grove IL 60089 化學品 安全 第二抵押擔保貸款 利率 100萬 SOFR2023-12-310001675033New Wilkie Energy Pty Limited 56 Pitt Street Sydney, New South Wales 2000, 澳洲 行業 金屬與礦業 安全 超級首席代表債務貸款 利率 15.00% PIk 初始收購日期 5/29/2024 到期日 8/29/20242024-09-300001675033Janus Henderson b-BBb CLO ETF 151 Detroit Street Denver, CO 80206 行業 信貸基金 安全 普通股權 初始收購日期 09/23/20242024-09-300001675033國家:美國2023-12-310001675033Lenders Funding LLC 9345 Terresina Dr. Naples FL 34119 Specialty Finance Security 1st Lien, Secured Revolver Interest Rate Prime + 1.25% 1.25% Floor (9.75%) Initial Acquisition Date 09/20/2021 Maturity 01/31/20242023-01-012023-12-310001675033ADS Tactical, Inc. 621 Lynnhaven Parkway Suite 160 Virginia Beach, VA 23452 Defense Security 1st Lien, Secured Loan Interest Rate 100萬 SOFR + 5.75%, 6.75% Floor (11.22%) Initial Acquisition Date 11/28/2023 Maturity 03/19/20262023-01-012023-12-310001675033gecc : PFS Holdings Corp MemberUS-GAAP:普通股成員非受控會員關聯發行人投資2024-01-012024-09-300001675033美國公認會計原則(US-GAAP):公允價值輸入級別3成員us-gaap: 債務成員us-gaap: 收益法評估技術會員srt:最大成員gecc: 測量輸入暗示收益會員2023-12-310001675033SOFR2024-01-012024-09-300001675033gecc: Great Elm戰略合作伙伴I Llc成員2024-06-212024-06-210001675033Vi Jon 8800 Page Avenue St. Louis, MO 63114行業板塊消費產品安全第一抵押,擔保貸款利率300萬SOFR + 10%,12.5%保底(15.51%),(13.51%現金 + 2.00% PIK)初始收購日期12/28/2023到期日12/28/20282024-01-012024-09-300001675033短期債務2024-09-300001675033gecc:非關聯非控制投資PIK會員2023-07-012023-09-300001675033gecc:控制投資 PIK 成員2023-01-012023-09-300001675033Harvey Gulf Holdings LLC 701 Poydras Street Suite 3700 New Orleans LA 70139 航運安全擔保貸款 b 利率 300萬 SOFR + 9.08%,10.08% 下限(14.73%)初始收購日期 08/10/2022 到期日 08/10/20272023-12-310001675033總投資不包括短期投資2023-12-310001675033Eagle Point Credit Company Inc 600 Steamboat Road Suite 202 Greenwich Ct 06830 封閉式基金證券 普通股 初始收購日期 08/18/20222023-01-012023-12-310001675033us-gaap: 債務成員2024-07-012024-09-300001675033Lenders Funding LLC 9345 Terresina Dr. Naples FL 34119 專業金融證券 第一抵押貸款,擔保循環貸款 利率 Prime2023-12-310001675033Universal Fiber Systems 640 State Street Bristol TN 37620 化學品安全期限貸款 b 利率 100萬 SOFR2023-12-310001675033gecc:運輸設備製造中單2023-12-310001675033us-gaap: 循環信貸設施成員gecc: City National Bank會員2024-09-300001675033短期投資 美國財政部行業 短期投資 安全 債券 利率 0.00% 初始收購日期 6/28/20242024-01-012024-09-300001675033gecc: 附屬投資會員2024-01-012024-09-300001675033gecc: 專業金融會員2023-12-310001675033gecc: Clo Formation Jv Llc會員2024-01-012024-09-300001675033gecc: Gecco Notes會員2024-01-012024-09-3000016750332022-07-012022-09-300001675033NICE-PAk Products, Inc. 位於New York Orangeburg, NY 10962 行業 消費產品 安全 貸款 利率 300萬 SOFR + 11.50%, 12.50% Floor (16.%) 初始收購日期 9/30/2022 到期日 9/30/20272024-01-012024-09-300001675033TRU Taj Trust 505 Park Avenue 2nd Floor New York NY 10022 零售安全普通股權收購日期 07/21/20172023-12-310001675033gecc:軍工股份2023-12-31xbrli:純形gecc: 新股份xbrli:股份iso4217:美元指數xbrli:股份iso4217:美元指數

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

(Mark One)

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2024

or

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

Commission File Number: 814-01211

 

Great Elm Capital Corp.

(Exact name of registrant as specified in its charter)

 

 

Maryland

 

81-2621577

(State or other jurisdiction of incorporation or organization)

 

(I.R.S. Employer Identification No.)

 

 

 

3801 PGA Boulevard, Suite 603, Palm Beach Gardens, FL

 

33410

(Address of principal executive offices)

 

(Zip Code)

 

Registrant’s telephone number, including area code: (617) 375-3006

 

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading Symbol(s)

 

Name of each exchange on which registered

Common stock, par value $0.01 per share

 

GECC

 

Nasdaq Global Market

5.875% Notes due 2026

 

GECCO

 

Nasdaq Global Market

8.75% Notes due 2028

 

GECCZ

 

Nasdaq Global Market

8.50% Notes due 2029

 

GECCI

 

Nasdaq Global Market

8.125% Notes due 2029

 

GECCH

 

Nasdaq Global Market

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

 

 

 

 

Accelerated filer

 

Non-accelerated filer

 

 

 

 

Smaller reporting company

 

 

 

 

 

 

 

Emerging growth company

 

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes No

 

As of October 24, 2024, the registrant had 10,449,888 shares of common stock, $0.01 par value per share, outstanding.

 

 


Table of Contents

 

 

Page

PART I.

FINANCIAL INFORMATION

 

Item 1.

Financial Statements

3

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

3

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

15

Item 4.

Controls and Procedures

15

PART II.

OTHER INFORMATION

 

Item 1.

Legal Proceedings

16

Item 1A.

Risk Factors

16

Item 5.

Other Information

16

Item 6.

Exhibits

17

 

Signatures

18

 

Index to Consolidated Financial Statements

F-19

Consolidated Statements of Assets and Liabilities (unaudited)

F-20

Consolidated Statements of Operations (unaudited)

F-21

Consolidated Statements of Changes in Net Assets (unaudited)

F-22

Consolidated Statements of Cash Flows (unaudited)

F-23

 

Consolidated Schedule of Investments (unaudited)

F-24

Notes to the Unaudited Consolidated Financial Statements

F-38

 

i


PART I—FINANCIAL INFORMATION

Unless the context otherwise requires, all references to “GECC,” “we,” “us,” “our,” the “Company” and words of similar import are to Great Elm Capital Corp. and/or its subsidiaries. We reference materials on our website, www.greatelmcc.com, but nothing on our website shall be deemed incorporated by reference or otherwise contained in this report.

Cautionary Note Regarding Forward-Looking Information

Some of the statements in this report (including in the following discussion) constitute forward-looking statements, which relate to future events or our future performance or financial conditions. Important factors that could cause actual results to differ from those in the forward-looking statements contained in this report include, without limitation:

our, or our portfolio companies’, future business, operations, operating results or prospects;
the return or impact of current and future investments;
the impact of a protracted decline in the liquidity of credit markets on our business;
the impact of fluctuations in interest rates on our business;
the impact of changes in laws or regulations governing our operations or the operations of our portfolio companies;
our contractual arrangements and relationships with third parties;
our current and future management structure;
the general economy, including recessionary trends, and its impact on the industries in which we invest;
the financial condition of and ability of our current and prospective portfolio companies to achieve their objectives;
serious disruptions and catastrophic events;
our expected financings and investments, including interest rate volatility;
the adequacy of our financing resources and working capital;
the ability of our investment adviser to locate suitable investments for us and to monitor and administer our investments;
the timing of cash flows, if any, from the operations of our portfolio companies;
the timing, form and amount of any dividend distributions;
the effect of social, economic, and political conditions and geopolitical events, including as a result of changes in U.S. presidential administrations or Congress;
the valuation of any investments in portfolio companies, particularly those having no liquid trading market; and
our ability to maintain our qualification as a regulated investment company (“RIC”) and as a business development company (“BDC”).

We use words such as “anticipate,” “believe,” “expect,” “intend,” “will,” “should,” “could,” “may,” “plan” and similar words to identify forward-looking statements. The forward-looking statements contained in this report involve risks and uncertainties. Our actual results could differ materially from those implied or expressed in the forward-looking statements for any reason, including the factors set forth under “Item 1A. Risk Factors,” herein and in our Annual Report on Form 10-K for the fiscal year ended December 31, 2023.

We have based the forward-looking statements included in this report on information available to us on the date of this report, and we assume no obligation to update any such forward-looking statements. Although we undertake no obligation to revise or update any forward-looking statements, whether as a result of new information, future events or otherwise, you are advised to consult any additional disclosures that we may make directly to you or through reports that we have filed or in the future may file with the Securities and Exchange Commission (the “SEC”).

2


Item 1. Financial Statements.

The financial statements listed in the index to consolidated financial statements immediately following the signature page to this report are incorporated herein by reference.

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

Overview

We are a BDC that seeks to generate both current income and capital appreciation through debt and income-generating equity investments, including investments in specialty finance businesses. To achieve our investment objective, we invest in secured and senior secured debt instruments of middle market companies, as well as income generating equity investments in specialty finance companies, that we believe offer sufficient downside protection and have the potential to generate attractive returns. We generally define middle market companies as companies with enterprise values between $100 million and $2 billion. We also make investments throughout other portions of a company’s capital structure, including subordinated debt, mezzanine debt, and equity or equity‑linked securities. We source these transactions directly with issuers and in the secondary markets through relationships with industry professionals.

On September 1, 2023, we contributed investments in certain of our operating company subsidiaries and other specialty finance assets to our formerly wholly owned subsidiary, Great Elm Specialty Finance, LLC (“GESF”) in exchange for equity and subordinated indebtedness in GESF. In connection with this contribution, a strategic investor purchased approximately 12.5% of the equity interests and subordinated indebtedness in GESF. Through its subsidiaries, GESF provides a variety of financing options along a “continuum of lending” to middle-market borrowers, including receivables factoring, asset-based and asset-backed lending, lender finance, and equipment financing. GESF expects to generate both revenue and cost synergies across its specialty finance company subsidiaries. We currently own approximately 87.5% of GESF.

在2016年9月27日,我們與Great Elm Capital Management, LLC(「GECM」),我們的外部投資管理人,簽訂了投資管理協議(「投資管理協議」)和管理協議(「管理協議」),並開始在這些協議下爲我們的外部投資管理人累積義務。2022年8月1日,在獲得我們股東的批准後,我們與GECM簽訂了投資管理協議的修訂,以重置資本收益激勵費,從2022年4月1日開始,這消除了2022年4月1日之前所產生的$16320万的已實現和未實現損失在計算未來激勵費時的影響。此外,基於收入的激勵費的修訂將用於計算遞延激勵費的強制遞延開始日期重置爲2022年4月1日。投資管理協議將根據我們的董事會(「董事會」)和/或股東的必要批准續簽年度。

我們選擇被視爲美國聯邦所得稅目的RIC。作爲RIC,我們不會對我們的收入徵稅,只要我們每年分配這些收入並滿足其他適用的所得稅要求。爲了符合RIC的資格,我們必須滿足收入來源和資產多樣化要求,並且每年按時向我們的股東分配一般至少90%的投資公司應稅收入。如果我們符合RIC的資格,我們通常不需要對分配給股東的任何收入支付企業級稅款。

投資

我們的投資活動水平會因許多因素而在不同時間段之間大幅波動,包括:中型市場公司從其他來源獲得的債務和股本資本的數量、併購活動的水平、高收益和槓桿貸款信用市場的定價、我們對未來投資機會的期望、一般經濟環境以及我們進行投資的類型的競爭環境。

作爲BDC,我們的投資和投資組合的組成必須符合監管要求。

營收

我們的營業收入主要來自於我們持有的債務投資的利息。我們還可能從我們持有的股權投資的分紅派息、投資處置的資本利得,以及租賃、費用和其他收入中獲得營業收入。我們的固收投資通常預期的到期時間爲三到五年,儘管我們沒有到期的下限或上限。我們的債務投資一般會按季度或半年度支付利息。我們的債務投資的本金支付可能在投資的規定期限內進行攤銷,延遲幾年或在到期時全部到期。在某些情況下,我們的債務投資和優先股投資可能會延遲現金利息或分紅派息的支付,或採用實物支付(「PIK」)。此外,我們也可能以預付款項費用、承諾費用、發起費用、盡職調查費用、期末或退出費用、提供重大管理協助的費用、諮詢費用及其他與投資相關的收入的形式獲得營業收入。

3


費用

我們的主要營業費用包括支付基本管理費、管理費用(包括根據管理協議可分配的間接費用部分),以及根據我們的經營結果,可能會支付的激勵費。基本管理費和激勵費是爲了補償GECm在識別、評估、談判、完成和監控我們的投資方面所做的工作。管理協議規定了針對辦公室租賃、辦公設備和公用事業的費用和支出的報銷,這些費用和支出根據管理協議分配給我們,以及GECm或其附屬公司向我們提供的與非投資顧問、行政或運營服務相關的某些費用和支出。我們還承擔我們運營和交易的所有其他成本和費用。此外,我們的費用還包括對未償債務的利息。

重要會計政策和估計

投資組合投資的估值

我們根據董事會通過的政策規定的原則和方法,以公平價值評估我們的投資組合。公平價值定義爲在計量日期市場參與者之間有序交易時出售資產所獲得的價格。市場參與者是資產的主要(或最有利的)市場上的買賣雙方,(1) 與我們是獨立的;(2) 具有合理理解該資產的知識,基於所有可用信息(包括通過通常和習慣的盡職調查努力可能獲得的信息);(3) 能夠進行資產交易;(4) 願意進行資產交易(即,他們有動機,但不是被迫或以其他方式被迫這樣做)。

市場報價 readily 可獲得的投資按這些市場報價估值,除非這些報價被視爲不代表公允價值。對於市場報價不可 readily 獲得或被認爲不代表公允價值的債務和股權證券,則按照符合我們董事會批准政策的估值流程,以公允價值進行估值。

我們的董事會本着誠信原則批准了截至每個季度末的投資組合估值。由於確定沒有市場價值的投資的公允價值本質上存在不確定性和主觀性,因此我們的投資公允價值可能與如果這些投資有市場價值時所使用的價值有顯著差異,並且可能與我們最終實現的價值有實質性差異。此外,市場環境的變化和其他事件可能會影響用於評估部分投資的市場報價。

對於無法輕易獲得市場報價或市場報價被認爲不代表公允價值的投資,按市場方法、收益方法或兩者結合的方法進行估值,具體視情況而定。市場方法使用由涉及相同或可比資產或負債(包括業務)的市場交易生成的價格和其他相關信息。收益方法使用估值技術將未來金額(例如現金流或收益)轉換爲單一現值(折現)。該測量基於當前市場對這些未來金額的預期價值。在遵循這些方法時,我們可能會考慮在確定我們投資的公允價值時的相關因素,包括但不限於:可用的當前市場數據,包括相關和適用的市場交易和交易比較;適用的市場收益率和倍數、安防-半導體契約、回購保護條款、信息權利及任何抵押品的性質和可實現價值,投資組合公司的還款能力、收益和折現現金流、投資組合公司所在的市場、公開公司的同行公司財務比率比較,以及併購的可比案例;以及企業價值。

We prefer the use of observable inputs and minimize the use of unobservable inputs in our valuation process. Inputs refer broadly to the assumptions that market participants would use in pricing an asset. Observable inputs are inputs that reflect the assumptions market participants would use in pricing an asset developed based on market data obtained from sources independent of us. Unobservable inputs are inputs that reflect our assumptions about the assumptions market participants would use in pricing an asset developed based on the best information available in the circumstances.

Both observable and unobservable inputs are subject to some level of uncertainty and assumptions used bear the risk of change in the future. We utilize the best information available to us, including the factors listed above, in preparing the fair valuations. In determining the fair value of any individual investment, we may use multiple inputs or utilize more than one approach to calculate the fair value to assess the sensitivity to change and determine a reasonable range of fair value. In addition, our valuation procedures include an assessment of the current valuation as compared to the previous valuation for each investment and where differences are material understanding the primary drivers of those changes, incorporating updates to our current valuation inputs and approaches as appropriate.

4


Revenue Recognition

Interest and dividend income, including PIK income, is recorded on an accrual basis. Origination, structuring, closing, commitment and other upfront fees, including original issue discounts (“OID”), earned with respect to capital commitments are generally amortized or accreted into interest income over the life of the respective debt investment, as are end-of-term or exit fees receivable upon repayment of a debt investment if such fees are fixed in nature. Other fees, including certain amendment fees, prepayment fees and commitment fees on broken deals, and end-of-term or exit fees that have a contingency feature or are variable in nature are recognized as earned. Prepayment fees and similar income due upon the early repayment of a loan or debt security are recognized when earned and are included in interest income.

We may purchase debt investments at a discount to their face value. Discounts on the acquisition of corporate debt instruments are generally amortized using the effective-interest or constant-yield method unless there are material questions as to collectability.

We assess the outstanding accrued income receivables for collectability at least quarterly, or more frequently if there is an event that indicates the underlying portfolio company may not be able to make the expected payments. If it is determined that amounts are not likely to be paid we may establish a reserve against or reverse the income and put the investment on non-accrual status.

Net Realized Gains (Losses) and Net Change in Unrealized Appreciation (Depreciation)

We measure realized gains or losses by the difference between the net proceeds from the repayment or sale of an investment and the amortized cost basis of the investment, without regard to unrealized appreciation or depreciation previously recognized. Realized gains and losses are computed using the specific identification method.

Net change in unrealized appreciation or depreciation reflects the net change in portfolio investment fair values and portfolio investment cost bases during the reporting period, including the reversal of previously recorded unrealized appreciation or depreciation when gains or losses are realized.

Portfolio and Investment Activity

The following is a summary of our investment activity for the year ended December 31, 2023 and the nine months ended September 30, 2024:

(in thousands)

 

Acquisitions(1)

 

 

Dispositions(2)

 

 

Weighted Average Yield
End of Period
(3)

 

Quarter ended March 31, 2023

 

 

53,293

 

 

 

(57,175

)

 

 

13.06

%

Quarter ended June 30, 2023

 

 

23,042

 

 

 

(15,975

)

 

 

13.47

%

Quarter ended September 30, 2023

 

 

80,915

 

 

 

(87,268

)

 

 

13.36

%

Quarter ended December 31, 2023

 

 

68,813

 

 

 

(75,152

)

 

 

13.77

%

For the Year Ended December 31, 2023

 

$

226,063

 

 

$

(235,570

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Quarter ended March 31, 2024

 

 

64,584

 

 

 

(29,289

)

 

 

12.84

%

Quarter ended June 30, 2024

 

 

121,743

 

 

 

(83,159

)

 

 

12.58

%

Quarter ended September 30, 2024

 

 

97,633

 

 

 

(62,005

)

 

 

12.76

%

For the Nine Months Ended September 30, 2024

 

$

283,960

 

 

$

(174,453

)

 

 

 

(1)
Includes new investments, additional fundings (inclusive of those on revolving credit facilities), refinancings and capitalized PIK income. Investments in short-term securities, including U.S. Treasury Bills and money market mutual funds, were excluded.
(2)
Includes scheduled principal payments, prepayments, sales, and repayments (inclusive of those on revolving credit facilities). Investments in short-term securities, including U.S. Treasury Bills and money market mutual funds, were excluded.
(3)
Weighted average yield is based upon the stated coupon rate and fair value of outstanding debt securities at the measurement date. Debt securities on non-accrual status are included in the calculation and are treated as having 0% as their applicable interest rate for purposes of this calculation, unless such debt securities are valued at zero.

5


Portfolio Reconciliation

The following is a reconciliation of the investment portfolio for the nine months ended September 30, 2024 and the year ended December 31, 2023. Investments in short-term securities, including U.S. Treasury Bills and money market mutual funds, are excluded from the table below.

(in thousands)

 

For the Nine Months Ended September 30, 2024

 

 

For the Year Ended December 31, 2023

 

 

Beginning Investment Portfolio, at fair value

 

$

230,612

 

 

$

224,957

 

 

Portfolio Investments acquired(1)

 

 

283,960

 

 

 

226,063

 

 

Amortization of premium and accretion of discount, net

 

 

1,784

 

 

 

2,375

 

 

Portfolio Investments repaid or sold(2)

 

 

(174,453

)

 

 

(235,570

)

 

Net change in unrealized appreciation (depreciation) on investments

 

 

(10,732

)

 

 

17,485

 

 

Net realized gain (loss) on investments

 

 

2,112

 

 

 

(4,698

)

 

Ending Investment Portfolio, at fair value

 

$

333,283

 

 

$

230,612

 

 

(1)
Includes new investments, additional fundings (inclusive of those on revolving credit facilities), refinancings, and capitalized PIK income.
(2)
Includes scheduled principal payments, prepayments, sales, and repayments (inclusive of those on revolving credit facilities).

Portfolio Classification

The following table shows the fair value of our portfolio of investments by industry as of September 30, 2024 and December 31, 2023 (in thousands):

 

 

September 30, 2024

 

 

December 31, 2023

 

Industry

 

Investments at
Fair Value

 

 

Percentage of
Fair Value

 

 

Investments at
Fair Value

 

 

Percentage of
Fair Value

 

Specialty Finance

 

$

43,613

 

 

 

13.08

%

 

$

52,322

 

 

 

22.69

%

Structured Finance

 

 

32,893

 

 

 

9.87

%

 

 

-

 

 

 

-

 %

Chemicals

 

 

24,656

 

 

 

7.40

%

 

 

27,023

 

 

 

11.72

%

Transportation Equipment Manufacturing

 

 

23,937

 

 

 

7.18

%

 

 

17,261

 

 

 

7.49

%

Technology

 

 

22,957

 

 

 

6.89

%

 

 

7,342

 

 

 

3.18

%

Consumer Products

 

 

22,331

 

 

 

6.70

%

 

 

20,211

 

 

 

8.76

%

Insurance

 

 

21,050

 

 

 

6.32

%

 

 

16,026

 

 

 

6.95

%

Credit Fund

 

 

16,724

 

 

 

5.02

%

 

 

-

 

 

 

-

 %

Food & Staples

 

 

12,994

 

 

 

3.90

%

 

 

7,199

 

 

 

3.12

%

Closed-End Fund

 

 

12,479

 

 

 

3.74

%

 

 

6,770

 

 

 

2.94

%

Consumer Services

 

 

8,788

 

 

 

2.64

%

 

 

1,742

 

 

 

0.76

%

Metals & Mining

 

 

10,589

 

 

 

3.18

%

 

 

9,538

 

 

 

4.14

%

Oil & Gas Exploration & Production

 

 

10,511

 

 

 

3.15

%

 

 

11,420

 

 

 

4.95

%

Industrial

 

 

9,788

 

 

 

2.94

%

 

 

3,719

 

 

 

1.61

%

Shipping

 

 

8,808

 

 

 

2.64

%

 

 

11,724

 

 

 

5.08

%

Internet Media

 

 

7,039

 

 

 

2.11

%

 

 

13,732

 

 

 

5.95

%

Casinos & Gaming

 

 

6,610

 

 

 

1.98

%

 

 

4,252

 

 

 

1.84

%

Energy Services

 

 

6,496

 

 

 

1.95

%

 

 

6,930

 

 

 

3.01

%

Aircraft

 

 

4,356

 

 

 

1.31

%

 

 

3,958

 

 

 

1.72

%

Energy Midstream

 

 

4,042

 

 

 

1.21

%

 

 

1,996

 

 

 

0.87

%

Defense

 

 

3,994

 

 

 

1.20

%

 

 

1,945

 

 

 

0.84

%

Restaurants

 

 

3,989

 

 

 

1.20

%

 

 

3,441

 

 

 

1.49

%

Apparel

 

 

3,830

 

 

 

1.15

%

 

 

2,007

 

 

 

0.87

%

Financial Services

 

 

2,700

 

 

 

0.81

%

 

 

-

 

 

 

-

 %

Electronics Manufacturing

 

 

2,382

 

 

 

0.71

%

 

 

-

 

 

 

-

 %

Retail

 

 

2,186

 

 

 

0.66

%

 

 

54

 

 

 

0.02

%

Capital Equipment

 

 

1,997

 

 

 

0.60

%

 

 

-

 

 

 

-

 %

Marketing Services

 

 

1,544

 

 

 

0.46

%

 

 

-

 

 

 

-

 %

Total

 

$

333,283

 

 

 

100.00

%

 

$

230,612

 

 

 

100.00

%

 

6


Results of Operations

Investment Income

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

 

In Thousands

 

 

Per Share(1)

 

 

In Thousands

 

 

Per Share(2)

 

 

In Thousands

 

 

Per Share(1)

 

 

In Thousands

 

 

Per Share(2)

 

Total Investment Income

 

$

11,727

 

 

$

1.12

 

 

$

9,276

 

 

$

1.22

 

 

$

30,184

 

 

$

3.16

 

 

$

26,663

 

 

$

3.51

 

Interest income

 

 

8,121

 

 

 

0.78

 

 

 

7,592

 

 

 

1.00

 

 

 

23,465

 

 

 

2.46

 

 

 

21,303

 

 

 

2.81

 

Dividend income

 

 

3,586

 

 

 

0.34

 

 

 

779

 

 

 

0.10

 

 

 

5,927

 

 

 

0.62

 

 

 

2,740

 

 

 

0.36

 

Other commitment fees

 

 

-

 

 

 

-

 

 

 

802

 

 

 

0.11

 

 

 

700

 

 

 

0.07

 

 

 

2,406

 

 

 

0.31

 

Other income

 

 

20

 

 

 

-

 

 

 

103

 

 

 

0.01

 

 

 

92

 

 

 

0.01

 

 

 

214

 

 

 

0.03

 

(1)
The per share amounts are based on a weighted average of 10,449,888 and 9,556,695 outstanding common shares for the three and nine months ended September 30, 2024, respectively.
(2)
The per share amounts are based on a weighted average of 7,601,958 outstanding common shares for the three and nine months ended September 30, 2023.

Investment income consists of interest income, including net amortization of premium and accretion of discount on loans and debt securities, dividend income and other income, which primarily consists of amendment fees, commitment fees and funding fees on loans.

Interest income increased for the three and nine months ended September 30, 2024 as compared to the corresponding period in the prior year primarily due to an increased debt investment portfolio size. As of September 30, 2024, the debt investment portfolio had an average coupon rate of 12.3% on approximately $241.2 million of principal as compared to 12.5% on approximately $217.8 million of principal as of September 30, 2023, excluding positions on non-accrual in each period.

The increase in dividend income for the three and nine months ended September 30, 2024 as compared to the three and nine months ended September 30, 2023 is primarily due to the investment in CLO Formation JV, LLC which was formed in the current year and pays periodic dividends to its equityholders.

Other commitment fees decreased for the three and nine months ended September 30, 2024 as compared to the three and nine months ended September 30, 2023 attributable to exits from positions with revolver commitments.

7


Expenses

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

 

In Thousands

 

 

Per Share(1)

 

 

In Thousands

 

 

Per Share(2)

 

 

In Thousands

 

 

Per Share(1)

 

 

In Thousands

 

 

Per Share(2)

 

Total Expenses

 

$

7,580

 

 

$

0.73

 

 

$

6,185

 

 

$

0.82

 

 

$

19,781

 

 

$

2.07

 

 

$

17,337

 

 

$

2.28

 

Management fees

 

 

1,201

 

 

 

0.11

 

 

 

899

 

 

 

0.12

 

 

 

3,209

 

 

 

0.34

 

 

 

2,652

 

 

 

0.35

 

Incentive fees

 

 

1,018

 

 

 

0.10

 

 

 

763

 

 

 

0.10

 

 

 

2,580

 

 

 

0.27

 

 

 

2,315

 

 

 

0.30

 

Total advisory and management fees

 

$

2,219

 

 

$

0.21

 

 

$

1,662

 

 

$

0.22

 

 

$

5,789

 

 

$

0.61

 

 

$

4,967

 

 

$

0.65

 

Administration fees

 

 

375

 

 

 

0.04

 

 

 

420

 

 

 

0.06

 

 

 

1,156

 

 

 

0.12

 

 

 

1,056

 

 

 

0.14

 

Directors’ fees

 

 

52

 

 

 

-

 

 

 

51

 

 

 

0.01

 

 

 

160

 

 

 

0.02

 

 

 

156

 

 

 

0.02

 

Interest expense

 

 

4,210

 

 

 

0.40

 

 

 

3,344

 

 

 

0.44

 

 

 

10,490

 

 

 

1.09

 

 

 

8,934

 

 

 

1.18

 

Professional services

 

 

409

 

 

 

0.04

 

 

 

422

 

 

 

0.06

 

 

 

1,210

 

 

 

0.13

 

 

 

1,392

 

 

 

0.18

 

Custody fees

 

 

38

 

 

 

0.00

 

 

 

19

 

 

 

0.00

 

 

 

110

 

 

 

0.01

 

 

 

62

 

 

 

0.01

 

Other

 

 

277

 

 

 

0.03

 

 

 

267

 

 

 

0.03

 

 

 

866

 

 

 

0.09

 

 

 

770

 

 

 

0.10

 

Income Tax Expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Excise tax

 

 

75

 

 

 

0.01

 

 

 

39

 

 

 

0.01

 

 

 

80

 

 

 

0.01

 

 

 

67

 

 

 

0.01

 

(1)
The per share amounts are based on a weighted average of 10,449,888 and 9,556,695 outstanding common shares for the three and nine months ended September 30, 2024, respectively.
(2)
The per share amounts are based on a weighted average of 7,601,958 outstanding common shares for the three and nine months ended September 30, 2023.

Expenses are largely comprised of advisory fees and administration fees paid to GECM and interest expense on our outstanding notes payable. See “—Liquidity and Capital Resources.” Advisory fees include management fees and incentive fees calculated in accordance with the Investment Management Agreement, and administration fees include direct costs reimbursable to GECM under the Administration Agreement and fees paid for sub-administration services.

Management fees increased for the three and nine months ended September 30, 2024 as compared to the three and nine months ended September 30, 2023 due to increases in the underlying management fee assets which primarily consists of the fair value of the portfolio of investments.

Incentive fees increased for the three months ended September 30, 2024 as compared to the three months ended September 30, 2023 due to higher pre-incentive net investment income over the same period. Incentive fees increased for the nine months ended September 30, 2024 as compared to the nine months ended September 30, 2023 due to increased pre-incentive net investment income over the same period.

Professional services costs decreased for the three and nine months ended September 30, 2024 as compared to the corresponding periods in the prior year, primarily due to decreased legal expenses associated with specific transaction matters which have been partially offset by general rate increases for professional services including valuation and accounting costs.

Interest expense increased for the three and nine months ended September 30, 2024 as compared to the corresponding periods in the prior year primarily due to the issuance of $56.5 million in aggregate principal amount of the 8.50% Notes due 2029 (the “GECCI Notes”) in April and July 2024, and the issuance of $36.0 million in aggregate principal amount of the 8.125% Notes due 2029 (the “GECCH Notes”) in September 2024.

8


Realized Gains (Losses)

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

 

In Thousands

 

 

Per Share(1)

 

 

In Thousands

 

 

Per Share(2)

 

 

In Thousands

 

 

Per Share(1)

 

 

In Thousands

 

 

Per Share(2)

 

Net Realized Gain (Loss)

 

$

226

 

 

$

0.02

 

 

$

(1,824

)

 

$

(0.24

)

 

$

2,112

 

 

$

0.22

 

 

$

563

 

 

$

0.07

 

Gross realized gain

 

 

626

 

 

 

0.06

 

 

 

7,324

 

 

 

0.96

 

 

 

3,438

 

 

 

0.36

 

 

 

9,820

 

 

 

1.29

 

Gross realized loss

 

 

(400

)

 

 

(0.04

)

 

 

(9,148

)

 

 

(1.20

)

 

 

(1,326

)

 

 

(0.14

)

 

 

(9,257

)

 

 

(1.22

)

(1)
The per share amounts are based on a weighted average of 10,449,888 and 9,556,695 outstanding common shares for the three and nine months ended September 30, 2024, respectively.
(2)
The per share amounts are based on a weighted average of 7,601,958 outstanding common shares for the three and nine months ended September 30, 2023.

Realized gain for the three months ended September 30, 2024 includes $0.3 million in gains from the realization of our investment in Florida Marine, LLC term loan. Realized losses for the three months ended September 30, 2024 includes $0.2 million in loss from the realization of our investment in Eagle Point Credit Company common equity.

Realized gain for the nine months ended September 30, 2024 includes $0.8 million in gains from the partial sale of our investment in American Coastal Insurance Corp unsecured bond and $0.8 million in gains from the partial sale of our investment in Blackstone Secured Lending Fund common equity. Realized losses for the nine months ended September 30, 2024 includes $0.6 million on the realization of our investment in PFS Holdings Corp. term loan and $0.3 million in loss from the realization of our investment in Eagle Point Credit Company common equity.

Realized gain for the three and nine months ended September 30, 2023 includes $5.7 million in gains on the realization of our investment in Prestige Capital Finance, LLC (“Prestige”) common equity in connection with the in-kind contribution to GESF and $0.7 million in gains from the sale of our investment in Crestwood Equity Partners, LP. Realized losses for the three and nine months ended September 30, 2023 includes $7.0 million in loss on the sale of Lenders Funding, LLC (“Lenders Funding”) common equity and $2.1 million in loss on the realization of our investment in Sterling Commercial Credit, LLC (“Sterling”) in connection with the in-kind contribution to GESF.

Change in Unrealized Appreciation (Depreciation) on Investments

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

 

 

In Thousands

 

 

Per Share(1)

 

 

In Thousands

 

 

Per Share(2)

 

 

In Thousands

 

 

Per Share(1)

 

 

In Thousands

 

 

Per Share(2)

 

Net change in unrealized appreciation/ (depreciation)

 

$

(821

)

 

$

(0.08

)

 

$

6,532

 

 

$

0.86

 

 

$

(10,742

)

 

$

(1.12

)

 

$

11,300

 

 

$

1.49

 

Unrealized appreciation

 

 

13,190

 

 

 

1.26

 

 

 

13,518

 

 

 

1.78

 

 

 

12,649

 

 

 

1.32

 

 

 

18,702

 

 

 

2.46

 

Unrealized depreciation

 

 

(14,011

)

 

 

(1.34

)

 

 

(6,986

)

 

 

(0.92

)

 

 

(23,391

)

 

 

(2.44

)

 

 

(7,402

)

 

 

(0.97

)

(1)
The per share amounts are based on a weighted average of 10,449,888 and 9,556,695 outstanding common shares for the three and nine months ended September 30, 2024, respectively.
(2)
The per share amounts are based on a weighted average of 7,601,958 outstanding common shares for the three and nine months ended September 30, 2023.

For the three months ended September 30, 2024, unrealized appreciation was primarily driven by an increase in fair value of our investment in CW Opportunity 2 LP of approximately $1.1 million and in our investment in Nice-Pak Products, Inc. warrants of approximately $0.5 million. Unrealized depreciation for the three months ended September 30, 2024 was primarily driven by a decrease in fair value of our investment in GESF common stock of approximately $1.1 million and in our investment in Blue Ribbon, LLC term loan of approximately $0.4 million.

9


For the nine months ended September 30, 2024, unrealized appreciation was primarily driven by an increase in fair value of our investment in Nice-Pak Products warrants of approximately $2.2 million and in our investment in Maverick Gaming, LLC term loan of approximately $1.5 million. Unrealized depreciation for the nine months ended September 30, 2024 was primarily driven by a decrease in fair value of our investment in GESF common stock of approximately $3.6 million and in our investment in New Wilkie Energy term loan of approximately $2.2 million.

截至2023年9月30日的三個月內,未實現的增值主要由之前確認的約700万美元在我們對Lenders Funding普通股的投資中未實現貶值的迴轉驅動,該部分在我們出售持股時重新分類爲已實現損失,以及在我們對Sterling股權投資中未實現貶值的約200万美元的迴轉,該部分在以實物形式貢獻給GESF時重新分類爲已實現損失。截至2023年9月30日的三個月內,未實現的貶值主要由之前確認的約390万美元在我們對Prestige普通股的投資中未實現增值的迴轉驅動,該部分在以實物形式貢獻給GESF時重新分類爲已實現收益。

截至2023年9月30日的九個月期間,未實現的增值主要是由於我們對美國海岸保險CORP(前身爲聯合保險控股CORP)無擔保債券的公允價值增加約500万。未實現的增值還包括對我們在Lenders Funding股權和Sterling股權投資的未實現貶值的約500萬和160万的迴轉。截止到2023年9月30日的九個月期間,未實現貶值主要是由於我們對Prestige普通股投資的約390万的未實現增值的迴轉,該回轉在對GESF的實物捐贈中被重新歸類爲實現收益。

流動性和資本資源

我們通過運營產生流動資金,包括來自投資收入的現金以及投資的銷售和償還。這些收益一般會再投資於新的投資機會,分配給股東作爲分紅派息,或用於支付營業費用。我們還會通過發行應付票據和循環信貸額度收到收益,並且有時可能會籌集額外的股本資本。有關我們未償還的信貸額度和票據的更多信息,請參見下文的「——循環信貸」和「——應付票據」。

截至2024年9月30日,我們大約有30万美元的現金及現金等價物和大約2570万美元的貨幣型基金投資(按公允價值計算)。截至2024年9月30日,我們在45家公司中投資了54種債務工具,總金額約爲23450万美元(按公允價值計算),並在18家公司中進行了20項股票投資,合計公允價值約爲9880万美元。

在正常的業務過程中,我們可能會簽訂投資協議,承諾在未來某個日期或在特定期限內對一個投資組合公司進行投資。截至2024年9月30日,我們對某些投資組合公司的融資承諾未到賬的金額約爲1110万。我們在2024年9月30日的資產負債表上有足夠的可用額度,以及現金和其他流動資產來滿足這些未到賬的承諾。

截至2024年9月30日的九個月,經營活動淨現金使用約爲11410万美元,反映了投資的購買和償還,扣除淨投資收益,包括與折價增值和PIK收入相關的非現金收入,以及投資銷售和收回本金的收益。來自投資購買和銷售收益的淨現金約爲4700万美元,反映了21920万美元的額外投資支付,扣除17220万美元的本金償還和銷售收益。

截至2024年9月30日的九個月期間,融資活動提供的淨現金爲11350万美元,其中包括髮行普通股所得的淨收益爲3570万美元,減去相關費用,以及發行GECCI票據和GECCH票據的淨收益爲8880万美元,減去分配給股東的1100万美元。

我們相信,我們有足夠的流動資金來滿足我們在接下來的12個月及可預見的未來內的開空和開多義務。

10


合同義務和現金需求

截至2024年9月30日,我們的主要合同支付及其他現金義務的總結如下:

(以千爲單位)

 

總計

 

 

少於
1年

 

 

1-3年

 

 

3-5年

 

 

多於
5年

 

合同及其他現金義務

 

 

 

 

 

 

 

 

 

 

 

 

 

GECCm 票據

 

 

45,284

 

 

 

45,284

 

 

 

-

 

 

 

-

 

 

 

-

 

GECCO 票據

 

 

57,500

 

 

 

-

 

 

 

57,500

 

 

 

-

 

 

 

-

 

GECCZ 票據

 

 

40,000

 

 

 

-

 

 

 

-

 

 

 

40,000

 

 

 

-

 

GECCI 票據

 

 

56,500

 

 

 

-

 

 

 

-

 

 

 

56,500

 

 

 

-

 

GECCH 票據

 

 

36,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

36,000

 

總計

 

$

235,284

 

 

$

45,284

 

 

$

57,500

 

 

$

96,500

 

 

$

36,000

 

有關我們的信貸設施和未償還票據的更多信息,請參閱下面的「—可轉換債券」和「—應付票據」。

我們有某些合同,根據這些合同我們有重大未來承諾。在投資管理協議下,GECm 爲我們提供投資顧問服務。爲了提供這些服務,我們支付給 GECm 一定的費用,該費用由兩個元件組成: (1) 基於我們總資產平均價值的基本管理費和 (2) 基於我們業績的激勵費。2022年8月1日,我們的股東批准對投資管理協議的修訂,以從未來資本收益激勵費的計算中排除2022年4月1日之前產生的$16320万的已實現和未實現損失,並重置投資管理協議第4.4節和第4.5節中的資本收益激勵費和強制延遲期限,使其於2022年4月1日開始。

我們還與GECm簽署了管理協議。在管理協議下,GECm爲我們提供辦公設施、設備、文書、記賬、財務、會計、合規和記錄管理服務,以及我們的管理者所需的其他此類服務。

如果上述任何合同義務被終止,我們簽署的任何新協議下的成本可能會增加。此外,我們可能需要花費大量時間和費用來尋找替代方,以提供我們在投資管理協議和管理協議下所期望的服務。任何新的投資管理協議也需要得到股東的批准。

投資管理協議和管理協議均可由任一方在向另一方發出不少於60天的書面通知後無懲罰地終止。

轉輪手槍

2021年5月5日,我們與城市國民銀行(「CNB」)簽訂了一項貸款、擔保和安防-半導體協議(「貸款協議」)。貸款協議提供了一項最高額度爲2500万美元的高級擔保循環信貸額度(「循環信貸」)(受貸款協議中定義的借款基數限制)。我們可以請求將循環信貸額度增加至總額不超過2500萬美元,該增加需經過CNB的自主決定。2023年11月,公司對貸款協議進行了修訂,將循環信貸的到期日期延長至2027年5月5日。循環信貸的借款利率爲(i) 安全隔夜融資利率(「SOFR」)加3.00%(在2023年11月修訂前爲SOFR加3.50%),(ii) 基礎利率加2.00%或(iii) 由我們確定的兩者的組合。此外,我們還需支付0.50%的承諾費,適用於循環信貸額度中未使用的部分。截至2024年9月30日,沒有在循環信貸額度下的借款未償還。

循環借款在我們的所有資產中享有首要的安防-半導體權益,但有某些特定的例外。我們已作出慣常的陳述和保證,並需遵守各種積極和消極的約定、報告要求以及與類似貸款協議相關的其他慣例要求。此外,貸款協議包含財務約定,要求(i)淨資產不少於6500万,(ii) 資產覆蓋率等於或大於150%,(iii)銀行資產覆蓋率等於或大於300%,每項均在公司的每個財務季度最後一天進行測試。借款還受1940年《投資公司法》及其修正案中包含的槓桿限制的約束(「投資公司法」)。

11


應付票據

在2018年1月11日,我們發行了總額爲$43.0 百萬的6.75%票據,截止日期爲2025年(以下簡稱“GECCm票據”)。在2018年1月19日和2018年2月9日,我們分別發行了額外的$1.9 百萬美元和$1.5 百萬的GECCm票據,作爲承銷商超額配售選擇權的部分行使。至 2024年9月30日,未償還的GECCm票據總本金餘額爲 $45.3 百萬.

2024年9月12日,我們對持有GECCm票據的投資者發出了贖回通知,關於公司行使其選擇權全額贖回已發行和尚未贖回的GECCm票據。我們於2024年10月12日贖回了所有已發行和尚未贖回的GECCm票據,贖回金額爲100%的本金加上從2024年9月30日到贖回日期2024年10月12日的應計未支付利息。

在2021年6月23日,我們發行了$50.0 百萬的5.875%票據,到期於2026年(“GECCO票據”)。在2021年7月9日,我們在承銷商完全行使超額配售選擇權時,額外發行了$7.5 百萬的GECCO票據。截止至 2024年9月30日,尚未償還的GECCO票據的總本金餘額爲 $57.5 百萬.

在2023年8月16日,我們發行了$40.0 百萬的8.75%票據,期限至2028年(“GECCZ票據”以及與GECCm票據和GECCO票據合稱爲「票據」)。截至 2024年9月30日,GECCZ票據的未償還本金總額爲 $40.0 百萬.

在2024年4月17日,我們發行了$30.0 到2029年到期的8.50%票據總額爲百萬美元(「GECCI票據」)。在2024年4月25日,我們在承銷商完全行使超額配售選擇權後發行了額外的$4.5 百萬GECCI票據。2024年7月9日,我們在直接發行中又發行了總額爲$22.0 百萬的GECCI票據。截止到 2024年9月30日,GECCI票據的總本金餘額爲 $56.5 百萬.

在2024年9月19日,公司發行了總額爲$36.0 百萬的8.125%票據,到2029年到期(「GECCH票據」)。在2024年10月3日,公司在承銷商完全行使超額配售選擇權時發行了額外的$5.4 百萬GECCH票據。截止到 2024年9月30日是 $36.0 百萬.

這些票據是我們的無擔保義務,與我們所有未償還和未來的無擔保非從屬債務同等排名。這些無擔保票據在支付權利上實際上是從屬的,或在償付權利上處於劣勢,低於根據我們的貸款協議以及我們可能產生的任何未來擔保債務的債務,至於確保該債務的資產的價值,並結構上低於我們所有子公司的未來債務和其他義務。 我們在每年的3月31日、6月30日、9月30日和12月31日支付票據利息。GECCO票據、GECCZ票據、GECCI和GECCH票據將分別於2026年6月30日、2028年9月30日、2029年4月30日和2029年12月31日到期。GECCO票據目前可在公司選擇下贖回,GECCZ票據、GECCI票據和GECCH票據可在2025年9月30日、2026年4月30日和2026年12月31日或之後贖回。票據持有人沒有選擇在約定到期日前償還票據的權利。這些票據以最低$25面值和超過該金額的$25的整數倍發行。

我們可以根據投資公司法及其所制定的規則回購票據。在截止2024年9月30日的九個月內,公司回購了30万美元的GECCm票據,隨後於2024年10月12日將其全數贖回。

截至2024年9月30日,我們的資產覆蓋率約爲166.2%。根據投資公司法,我們的最低資產覆蓋率爲150%。

12


股價數據

下表列出了:(i)截至相關期末我們普通股每股淨資產(NAV),(ii)在相關期間我們普通股在納斯達克全球市場上報告的最高和最低收盤價區間,(iii)相關期間以每股淨資產爲基準的收盤最高和最低銷售價格的溢價(折扣),以及(iv)在相關期間宣告的每股普通股分紅派息。業務發展公司的股票可能以低於那些股票所對應的淨資產價值的市場價格進行交易。我們的普通股可能以折價或溢價於淨資產交易,這與我們的淨資產減少的風險是完全獨立的。在過去兩個財政年度,我們的普通股一般交易低於淨資產。

在過去兩個財政年度,利用每個財政季度內的最高和最低銷售價格與該季度末的淨資產相比,我們的普通股的交易最高曾達到 26.1% 溢價於淨資產 40.4% 及最低曾達到

 

 

 

 

 

收盤銷售價格(1)

 

 

高銷售價格的溢價(折扣)

 

低銷售價格的溢價(折扣)

 

分配

 

 

 

淨資產值

 

 

 

 

 

 

到淨資產價值(1)(2)

 

到淨資產價值(1)(2)

 

已宣佈(3)

 

截至2024年12月31日的財政年度

 

 

 

 

 

 

 

 

 

 

 

 

 

 

第四季度(截至2024年10月24日)

 

不適用

 

 

$

10.27

 

 

$

9.90

 

 

--

 

--

 

--

 

第三季度

 

$

12.04

 

 

 

10.90

 

 

 

9.66

 

 

(9.5)%

 

(19.8)%

 

$

0.35

 

第二季度

 

 

12.06

 

 

 

10.91

 

 

 

10.07

 

 

(9.5)%

 

(16.5)%

 

 

0.35

 

第一季度

 

 

12.57

 

 

 

11.10

 

 

 

10.22

 

 

(11.7)%

 

(18.7)%

 

 

0.35

 

財政年度截至2023年12月31日

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

第四季度

 

$

12.99

 

 

$

10.98

 

 

$

8.51

 

 

(15.5)%

 

(34.5)%

 

$

0.45

 

第三季度

 

 

12.88

 

 

 

10.25

 

 

 

7.68

 

 

(20.4)%

 

(40.4)%

 

 

0.35

 

第二季度

 

 

12.21

 

 

 

9.10

 

 

 

7.58

 

 

(25.5)%

 

(37.9)%

 

 

0.35

 

第一季度

 

 

11.88

 

 

 

9.75

 

 

 

8.50

 

 

(17.9)%

 

(28.5)%

 

 

0.35

 

截至2022年12月31日的財政年度

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

第四季度

 

$

11.16

 

 

$

10.29

 

 

$

8.17

 

 

(7.8)%

 

(26.8)%

 

$

0.45

 

第三季度

 

 

12.56

 

 

 

12.70

 

 

 

8.04

 

 

1.1%

 

(36.0)%

 

 

0.45

 

第二季度

 

 

12.84

 

 

 

15.00

 

 

 

12.30

 

 

16.9%

 

(4.2)%

 

 

0.45

 

第一季度

 

 

15.06

 

 

 

18.99

 

 

 

13.80

 

 

26.1%

 

(8.4)%

 

 

0.60

 

(1)
截至2022年12月31日的財政年度第一季度的高低收盤銷售價格已根據2022年2月28日實施的反向股票拆分進行了追溯調整。
(2)
計算是基於各自的高點或低點收盤銷售價格除以季度末淨值。
(3)
我們已採用分紅再投資計劃,爲我們的股東提供分紅和其他分配的再投資,除非股東選擇接受現金。因此,如果我們的董事會授權並宣佈現金分配,未選擇退出我們分紅再投資計劃的股東將自動將現金分配(扣除任何適用的預扣稅)再投資於額外的普通股,而不是收到現金分配。

在上述表格中呈現的所有期間內,沒有任何分配中包括資本的回報。

截至2024年10月24日,我們普通股的最後收盤價格爲 $10.05 每股。截至2024年10月24日,我們有9 名普通股的登記股東。

13


Distributions

The following table summarizes our distributions declared for record dates since January 1, 2022:

Record Date

 

Payment Date

 

Distribution Per Share Declared

 

March 15, 2022

March 30, 2022

$

0.60

 

June 23, 2022

June 30, 2022

$

0.45

 

September 15, 2022

 

September 30, 2022

 

$

0.45

 

December 15, 2022

 

December 30, 2022

 

$

0.45

 

March 15, 2023

 

March 31, 2023

 

$

0.35

 

June 15, 2023

 

June 30, 2023

 

$

0.35

 

September 15, 2023

 

September 29, 2023

 

$

0.35

 

December 15, 2023

 

December 29, 2023

 

$

0.35

 

December 29, 2023

 

January 12, 2024

 

$

0.10

 

March 15, 2024

 

March 29, 2024

 

$

0.35

 

June 14, 2024

 

June 30, 2024

 

$

0.35

 

September 16, 2024

 

September 30, 2024

 

$

0.35

 

 

Recent Developments

Distribution

Our board set the distribution for the quarter ending December 31, 2024 at a rate of $0.35 per share. The full amount of each distribution will be from distributable earnings. The schedule of distribution payments will be established by GECC pursuant to authority granted by our Board. The distribution will be paid in cash.

Redemption of GECCM Notes

On October 12, 2024, we redeemed all of the issued and outstanding GECCM Notes at 100% of the principal amount plus accrued and unpaid interest thereon from September 30, 2024 through, but excluding, the redemption date, October 12, 2024.

Issuance of Additional GECCH Notes

On October 3, 2024, the Company issued an additional $5.4 million of the GECCH Notes upon full exercise of the underwriters' over-allotment option.

Interest Rate Risk

We are also subject to financial risks, including changes in market interest rates. As of September 30, 2024, approximately $174.6 million in principal amount of our debt investments bore interest at variable rates, which are generally based on SOFR or US prime rate, and many of which are subject to certain floors. Although interest rates began to decline during the quarter, in recent years interest rates have risen and remain elevated. A prolonged increase in interest rates will increase our gross investment income and could result in an increase in our net investment income if such increases in interest rates are not offset by a corresponding decrease in the spread over variable rates that we earn on any portfolio investments or an increase in our operating expenses. See “Item 3. Quantitative and Qualitative Disclosures About Market Risk” for an analysis of the impact of hypothetical base rate changes in interest rates.

14


Item 3. Quantitative and Qualitative Disclosures About Market Risk.

We are subject to financial market risks, including changes in interest rates. As of September 30, 2024, 11 debt investments in our portfolio bore interest at a fixed rate, and the remaining 42 debt investments were at variable rates, representing approximately $66.6 million and $174.6 million in principal debt, respectively. As of December 31, 2023, 8 debt investments in our portfolio bore interest at a fixed rate, and the remaining 29 debt investments were at variable rates, representing approximately $68.2 million and $148.9 million in principal debt, respectively. The variable rates are generally based upon the SOFR or US prime rate.

To illustrate the potential impact of a change in the underlying interest rate on our net investment income, we have assumed a 1%, 2%, and 3% increase and 1%, 2%, and 3% decrease in the underlying reference rate, and no other change in our portfolio as of September 30, 2024. We have also assumed there are no outstanding floating rate borrowings by the Company. See the following table for the effect the rate changes would have on net investment income.

Reference Rate Increase (Decrease)

 

Increase (decrease) of Net
Investment Income
(in thousands)
(1)

 

 

3.00%

 

$

5,238

 

 

2.00%

 

 

3,492

 

 

1.00%

 

 

1,746

 

 

(1.00)%

 

 

(1,746

)

 

(2.00)%

 

 

(3,492

)

 

(3.00)%

 

 

(5,183

)

 

(1)
Several of our debt investments with variable rates contain a reference rate floor. The actual increase (decrease) of net investment income reflected in the table above takes into account such floors to the extent applicable.

Although we believe that this analysis is indicative of our existing interest rate sensitivity as of September 30, 2024, it does not adjust for changes in the credit quality, size and composition of our portfolio, and other business developments, including borrowing under a credit facility, that could affect the net increase (decrease) in net assets resulting from operations. Accordingly, no assurances can be given that actual results would not differ materially from the results under this hypothetical analysis.

We may in the future hedge against interest rate fluctuations by using standard hedging instruments such as futures, options and forward contracts. While hedging activities may insulate us against adverse changes in interest rates, they may also limit our ability to participate in the benefits of lower interest rates with respect to the investments in our portfolio with fixed interest rates.

Item 4. Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

As of September 30, 2024, we, including our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) of the Securities and Exchange Act of 1934, as amended (the “Exchange Act”)). Based on that evaluation, our management, including our Chief Executive Officer and Chief Financial Officer, concluded that our disclosure controls and procedures were effective and provided reasonable assurance that information required to be disclosed in our periodic filings with the SEC is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. However, in evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.

Changes in Internal Control Over Financial Reporting

There have been no changes in our internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) during the quarter ended September 30, 2024 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

15


PART II—OTHER INFORMATION

From time to time, we, our investment adviser or administrator may be a party to certain legal proceedings in the ordinary course of business, including proceedings relating to the enforcement of our rights under contracts with our portfolio companies. A description of our legal proceedings is included in Note 7 of the unaudited consolidated financial statements attached to this report.

Item 1A. Risk Factors.

There have been no material changes in risk factors in the period covered by this report. See discussion of risk factors in Part I, Item 1A “Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2023.

Item 5. Other Information.

During the quarter ended September 30, 2024, no director or officer (as defined in Rule 16a-1(f) promulgated under the Exchange Act) of the Company adopted or terminated a “Rule 10b5-1 trading arrangement” or “non-Rule 10b5-1 trading arrangement” (as each term is defined in Item 408 of Regulation S-K).

16


Item 6. Exhibits.

Unless otherwise indicated, all references are to exhibits to the applicable filing by Great Elm Capital Corp. (the “Registrant”) under File No. 814-01211 with the Securities and Exchange Commission.

 

Exhibit

Number

 

Description

 

 

 

  3.1

 

Amended and Restated Charter of the Registrant (incorporated by reference to Exhibit 3.1 to the Form 8-K filed on November 7, 2016)

 

 

 

  3.2

 

Amendment to Amended and Restated Articles of Incorporation of the Registrant (incorporated by reference to Exhibit 3.1 to the Form 8-K filed on March 2, 2022)

 

 

 

  3.3

 

Bylaws of the Registrant (incorporated by reference to Exhibit 2 to the Registration Statement on Form N-14 (File No. 333-212817) filed on August 1, 2016)

 

 

 

  4.1

 

Seventh Supplemental Indenture, dated as of September 19, 2024, between Great Elm Capital Corp. and Equiniti Trust Company, LLC, as Trustee (incorporated by reference to Exhibit 4.1 to the Form 8-K filed on September 19, 2024)

 

 

 

  10.1

 

Purchase Agreement, dated as of July 9, 2024, by and among the Company, Great Elm Capital Management, LLC and the purchasers named in Appendix A thereto (incorporated by reference to Exhibit 10.1 to the Form 8-K filed on July 9, 2024)

 

 

 

  10.2+

 

Second Amended and Restated Limited Liability Company Agreement of CLO Formation JV, LLC dated as of August 20, 2024 (incorporated by reference to Exhibit 10.1 to the Form 8-K filed on August 22, 2024)

 

 

 

  31.1*

 

Certification of the Registrant’s Chief Executive Officer (“CEO”)

 

 

 

  31.2*

 

Certification of the Registrant’s Chief Financial Officer (“CFO”)

 

 

 

  32.1*#

 

Certification of the Registrant’s CEO and CFO

 

 

 

101

 

Materials from the Registrant’s Quarterly Report on Form 10-Q for the fiscal quarter ended September 30, 2024, formatted in inline Extensible Business Reporting Language (XBRL): (i) consolidated statements of assets and liabilities, (ii) consolidated statements of operations, (iii) consolidated statements of changes in net assets, (iv) consolidated statements of cash flows, (v) consolidated schedules of investments, and (vi) related notes to the consolidated financial statements, tagged in detail (furnished herewith)

 

 

 

104

 

The cover page from the Registrant’s Quarterly Report on Form 10-Q for the fiscal quarter ended September 30, 2024, formatted in inline XBRL (included as Exhibit 101)

 

+ Certain portions of this exhibit were redacted pursuant to Item 601(b)(10)(iv) of Regulation S-K.

* Filed herewith

# This certification is deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended ("Exchange Act"), or otherwise subject to the liability of that section, nor shall it be deemed incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act.

17


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

GREAT ELM CAPITAL CORP.

Date: October 31, 2024

By:

/s/ Matt Kaplan

Name:

Matt Kaplan

Title:

Chief Executive Officer

 

Date: October 31, 2024

By:

/s/ Keri A. Davis

Name:

Keri A. Davis

Title:

Chief Financial Officer

 

18


GREAT ELM CAPITAL CORP.

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

 

Consolidated Statements of Assets and Liabilities as of September 30, 2024 and December 31, 2023 (unaudited)

 

F-20

Consolidated Statements of Operations for the three and nine months ended September 30, 2024 and 2023 (unaudited)

 

F-21

Consolidated Statements of Changes in Net Assets for the three and nine months ended September 30, 2024 and 2023 (unaudited)

 

F-22

Consolidated Statements of Cash Flows for the nine months ended September 30, 2024 and 2023 (unaudited)

 

F-23

Consolidated Schedule of Investments as of September 30, 2024 and December 31, 2023 (unaudited)

 

F-24

Notes to the Unaudited Consolidated Financial Statements

 

F-38

 

F-19


GREAT ELM CAPITAL CORP.

CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES (unaudited)

Dollar amounts in thousands (except per share amounts)

 

 

September 30, 2024

 

 

December 31, 2023

 

Assets

 

 

 

 

 

 

Investments

 

 

 

 

 

 

Non-affiliated, non-controlled investments, at fair value (amortized cost of $259,732 and $179,626, respectively)

 

$

256,777

 

 

$

183,335

 

Non-affiliated, non-controlled short-term investments, at fair value (amortized cost of $85,484 and $10,807, respectively)

 

 

85,474

 

 

 

10,807

 

Affiliated investments, at fair value (amortized cost of $12,378 and $13,423, respectively)

 

 

-

 

 

 

1,067

 

Controlled investments, at fair value (amortized cost of $80,642 and $46,300, respectively)

 

 

76,506

 

 

 

46,210

 

Total investments

 

 

418,757

 

 

 

241,419

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

 

305

 

 

 

953

 

Receivable for investments sold

 

 

3,121

 

 

 

840

 

Interest receivable

 

 

3,652

 

 

 

2,105

 

Dividends receivable

 

 

622

 

 

 

1,001

 

Due from portfolio company

 

 

1

 

 

 

37

 

Deferred financing costs

 

 

262

 

 

 

335

 

Prepaid expenses and other assets

 

 

306

 

 

 

135

 

Total assets

 

$

427,026

 

 

$

246,825

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

Notes payable (including unamortized discount of $5,317 and $2,896, respectively)

 

$

229,967

 

 

$

140,214

 

Payable for investments purchased

 

 

66,043

 

 

 

3,327

 

Interest payable

 

 

170

 

 

 

32

 

Accrued incentive fees payable

 

 

2,594

 

 

 

1,431

 

Distributions payable

 

 

-

 

 

 

760

 

Due to affiliates

 

 

1,445

 

 

 

1,195

 

Accrued expenses and other liabilities

 

 

981

 

 

 

1,127

 

Total liabilities

 

$

301,200

 

 

$

148,086

 

 

 

 

 

 

 

 

Commitments and contingencies (Note 7)

 

$

-

 

 

$

-

 

 

 

 

 

 

 

 

Net Assets

 

 

 

 

 

 

Common stock, par value $0.01 per share (100,000,000 shares authorized, 10,449,888 shares issued and outstanding and 7,601,958 shares issued and outstanding, respectively)

 

$

104

 

 

$

76

 

Additional paid-in capital

 

 

319,438

 

 

 

283,795

 

Accumulated losses

 

 

(193,716

)

 

 

(185,132

)

Total net assets

 

$

125,826

 

 

$

98,739

 

Total liabilities and net assets

 

$

427,026

 

 

$

246,825

 

Net asset value per share

 

$

12.04

 

 

$

12.99

 

The accompanying notes are an integral part of these financial statements.

F-20


GREAT ELM CAPITAL CORP.

CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)

Dollar amounts in thousands (except per share amounts)

 

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Investment Income:

 

 

 

 

 

 

 

 

 

 

 

 

Interest income from:

 

 

 

 

 

 

 

 

 

 

 

 

Non-affiliated, non-controlled investments

 

$

6,321

 

 

$

6,357

 

 

$

18,276

 

 

$

17,669

 

Non-affiliated, non-controlled investments (PIK)

 

 

826

 

 

 

552

 

 

 

2,267

 

 

 

1,591

 

Affiliated investments

 

 

-

 

 

 

33

 

 

 

64

 

 

 

95

 

Controlled investments

 

 

974

 

 

 

650

 

 

 

2,858

 

 

 

1,715

 

Controlled investments (PIK)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

233

 

Total interest income

 

 

8,121

 

 

 

7,592

 

 

 

23,465

 

 

 

21,303

 

Dividend income from:

 

 

 

 

 

 

 

 

 

 

 

 

Non-affiliated, non-controlled investments

 

 

584

 

 

 

254

 

 

 

2,015

 

 

 

899

 

Controlled investments

 

 

3,002

 

 

 

525

 

 

 

3,912

 

 

 

1,841

 

Total dividend income

 

 

3,586

 

 

 

779

 

 

 

5,927

 

 

 

2,740

 

Other commitment fees from non-affiliated, non-controlled investments

 

 

-

 

 

 

802

 

 

 

700

 

 

 

2,406

 

Other income from:

 

 

 

 

 

 

 

 

 

 

 

 

Non-affiliated, non-controlled investments

 

 

20

 

 

 

103

 

 

 

92

 

 

 

214

 

Total other income

 

 

20

 

 

 

103

 

 

 

92

 

 

 

214

 

Total investment income

 

$

11,727

 

 

$

9,276

 

 

$

30,184

 

 

$

26,663

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Management fees

 

$

1,201

 

 

$

899

 

 

$

3,209

 

 

$

2,652

 

Incentive fees

 

 

1,018

 

 

 

763

 

 

 

2,580

 

 

 

2,315

 

Administration fees

 

 

375

 

 

 

420

 

 

 

1,156

 

 

 

1,056

 

Custody fees

 

 

38

 

 

 

19

 

 

 

110

 

 

 

62

 

Directors’ fees

 

 

52

 

 

 

51

 

 

 

160

 

 

 

156

 

Professional services

 

 

409

 

 

 

422

 

 

 

1,210

 

 

 

1,392

 

Interest expense

 

 

4,210

 

 

 

3,344

 

 

 

10,490

 

 

 

8,934

 

Other expenses

 

 

277

 

 

 

267

 

 

 

866

 

 

 

770

 

Total expenses

 

$

7,580

 

 

$

6,185

 

 

$

19,781

 

 

$

17,337

 

Net investment income before taxes

 

$

4,147

 

 

$

3,091

 

 

$

10,403

 

 

$

9,326

 

Excise tax

 

$

75

 

 

$

39

 

 

$

80

 

 

$

67

 

Net investment income

 

$

4,072

 

 

$

3,052

 

 

$

10,323

 

 

$

9,259

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net realized and unrealized gains (losses):

 

 

 

 

 

 

 

 

 

 

 

 

Net realized gain (loss) on investment transactions from:

 

 

 

 

 

 

 

 

 

 

 

 

Non-affiliated, non-controlled investments

 

$

227

 

 

$

1,637

 

 

$

2,738

 

 

$

4,024

 

Affiliated investments

 

 

(1

)

 

 

-

 

 

 

(626

)

 

 

-

 

Controlled investments

 

 

-

 

 

 

(3,461

)

 

 

-

 

 

 

(3,461

)

Realized loss on repurchase of debt

 

 

(3

)

 

 

-

 

 

 

(3

)

 

 

-

 

Total net realized gain (loss)

 

 

223

 

 

 

(1,824

)

 

 

2,109

 

 

 

563

 

Net change in unrealized appreciation (depreciation) on investment transactions from:

 

 

 

 

Non-affiliated, non-controlled investments

 

 

715

 

 

 

2,581

 

 

 

(6,674

)

 

 

8,416

 

Affiliated investments

 

 

1

 

 

 

25

 

 

 

(22

)

 

 

177

 

Controlled investments

 

 

(1,537

)

 

 

3,926

 

 

 

(4,046

)

 

 

2,707

 

Total net change in unrealized appreciation (depreciation)

 

 

(821

)

 

 

6,532

 

 

 

(10,742

)

 

 

11,300

 

Net realized and unrealized gains (losses)

 

$

(598

)

 

$

4,708

 

 

$

(8,633

)

 

$

11,863

 

Net increase (decrease) in net assets resulting from operations

 

$

3,474

 

 

$

7,760

 

 

$

1,690

 

 

$

21,122

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net investment income per share (basic and diluted):

 

$

0.39

 

 

$

0.40

 

 

$

1.08

 

 

$

1.22

 

Earnings per share (basic and diluted):

 

$

0.33

 

 

$

1.02

 

 

$

0.18

 

 

$

2.77

 

Weighted average shares outstanding (basic and diluted):

 

 

10,449,888

 

 

 

7,601,958

 

 

 

9,556,695

 

 

 

7,601,958

 

 

The accompanying notes are an integral part of these financial statements.

F-21


GREAT ELM CAPITAL CORP.

CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS (unaudited)

Dollar amounts in thousands

 

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Increase (decrease) in net assets resulting from operations:

 

 

 

 

 

 

 

 

 

 

 

 

Net investment income

 

$

4,072

 

 

$

3,052

 

 

$

10,323

 

 

$

9,259

 

Net realized gain (loss)

 

 

223

 

 

 

(1,824

)

 

 

2,109

 

 

 

563

 

Net change in unrealized appreciation (depreciation) on investments

 

 

(821

)

 

 

6,532

 

 

 

(10,742

)

 

 

11,300

 

Net increase (decrease) in net assets resulting from operations

 

 

3,474

 

 

 

7,760

 

 

 

1,690

 

 

 

21,122

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions to stockholders:

 

 

 

 

 

 

 

 

 

 

 

 

Distributions(1)

 

 

(3,657

)

 

 

(2,661

)

 

 

(10,274

)

 

 

(7,982

)

Total distributions to stockholders

 

 

(3,657

)

 

 

(2,661

)

 

 

(10,274

)

 

 

(7,982

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital transactions:

 

 

 

 

 

 

 

 

 

 

 

 

Issuance of common stock, net

 

 

-

 

 

 

-

 

 

 

35,671

 

 

 

-

 

Net increase (decrease) in net assets resulting from capital transactions

 

 

-

 

 

 

-

 

 

 

35,671

 

 

 

-

 

Total increase (decrease) in net assets

 

 

(183

)

 

 

5,099

 

 

 

27,087

 

 

 

13,140

 

Net assets at beginning of period

 

$

126,009

 

 

$

92,850

 

 

$

98,739

 

 

$

84,809

 

Net assets at end of period

 

$

125,826

 

 

$

97,949

 

 

$

125,826

 

 

$

97,949

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital share activity

 

 

 

 

 

 

 

 

 

 

 

 

Shares outstanding at the beginning of the period

 

 

10,449,888

 

 

 

7,601,958

 

 

 

7,601,958

 

 

 

7,601,958

 

Issuance of common stock

 

 

-

 

 

 

-

 

 

 

2,847,930

 

 

 

-

 

Shares outstanding at the end of the period

 

 

10,449,888

 

 

 

7,601,958

 

 

 

10,449,888

 

 

 

7,601,958

 

(1)
Distributions were from distributable earnings for each of the periods presented.

The accompanying notes are an integral part of these financial statements.

F-22


GREAT ELM CAPITAL CORP.

CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)

Dollar amounts in thousands

 

 

For the Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

Cash flows from operating activities

 

 

 

 

 

 

Net increase (decrease) in net assets resulting from operations

 

$

1,690

 

 

$

21,122

 

Adjustments to reconcile net increase (decrease) in net assets resulting from operations to net cash provided by (used for) operating activities:

 

 

 

 

 

 

Purchases of investments

 

 

(219,198

)

 

 

(151,337

)

Net change in short-term investments

 

 

(74,677

)

 

 

5,298

 

Capitalized payment-in-kind interest

 

 

(2,046

)

 

 

(1,747

)

Proceeds from sales of investments

 

 

136,468

 

 

 

108,778

 

Proceeds from principal payments

 

 

35,704

 

 

 

48,052

 

Net realized (gain) loss on investments

 

 

(2,112

)

 

 

(563

)

Net change in unrealized (appreciation) depreciation on investments

 

 

10,742

 

 

 

(11,300

)

Amortization of premium and accretion of discount, net

 

 

(1,784

)

 

 

(1,726

)

Net realized loss on repurchase of debt

 

 

3

 

 

 

-

 

Amortization of discount (premium) on long term debt

 

 

1,005

 

 

 

1,340

 

Increase (decrease) in operating assets and liabilities:

 

 

 

 

 

 

(Increase) decrease in interest receivable

 

 

(1,547

)

 

 

392

 

(Increase) decrease in dividends receivable

 

 

379

 

 

 

341

 

(Increase) decrease in due from portfolio company

 

 

36

 

 

 

(46

)

(Increase) decrease in prepaid expenses and other assets

 

 

(171

)

 

 

3,081

 

Increase (decrease) in due to affiliates

 

 

1,413

 

 

 

1,478

 

Increase (decrease) in interest payable

 

 

138

 

 

 

14

 

Increase (decrease) in accrued expenses and other liabilities

 

 

(146

)

 

 

405

 

Net cash provided by (used for) operating activities

 

 

(114,103

)

 

 

23,582

 

Cash flows from financing activities

 

 

 

 

 

 

Repurchase of debt

 

 

(3

)

 

 

-

 

Issuance of notes payable, net of issuance costs

 

 

88,821

 

 

 

38,416

 

Repayment of notes payable

 

 

-

 

 

 

(42,823

)

Borrowings under credit facility

 

 

5,000

 

 

 

2,000

 

Repayments under credit facility

 

 

(5,000

)

 

 

(12,000

)

Proceeds from issuance of common stock, net of issuance costs

 

 

35,671

 

 

 

-

 

Distributions paid

 

 

(11,034

)

 

 

(7,982

)

Net cash provided by (used for) financing activities

 

 

113,455

 

 

 

(22,389

)

Net increase in cash

 

 

(648

)

 

 

1,193

 

Cash and cash equivalents and restricted cash, beginning of period

 

 

953

 

 

 

587

 

Cash and cash equivalents and restricted cash, end of period

 

$

305

 

 

$

1,780

 

 

 

 

 

 

 

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

Cash paid for excise tax

 

$

304

 

 

$

196

 

Cash paid for interest

 

$

9,448

 

 

$

7,523

 

The following tables provide a reconciliation of cash and cash equivalents and restricted cash reported on the Consolidated Statements of Assets and Liabilities that sum to the total of the same such amounts on the Consolidated Statements of Cash Flows:

 

 

September 30, 2024

 

 

December 31, 2023

 

Cash and cash equivalents

 

$

305

 

 

$

953

 

Total cash and cash equivalents and restricted cash shown on the Consolidated Statements of Cash Flows

 

$

305

 

 

$

953

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2023

 

 

December 31, 2022

 

Cash and cash equivalents

 

$

1,780

 

 

$

587

 

Total cash and cash equivalents and restricted cash shown on the Consolidated Statements of Cash Flows

 

$

1,780

 

 

$

587

 

 

The accompanying notes are an integral part of these financial statements.

F-23


GREAT ELM CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS (unaudited)

September 30, 2024

Dollar amounts in thousands

 

Portfolio Company

 

Industry

 

Security(1)

 

Notes

 

Interest Rate(2)

 

Initial Acquisition Date

 

Maturity

 

Par Amount / Quantity

 

 

Cost

 

 

Fair Value

 

 

Percentage of Class(3)

 

Investments at Fair Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advancion
1500 E Lake Cook Rd
Buffalo Grove, IL 60089

 

Chemicals

 

2nd Lien, Secured Loan

 

2

 

1M SOFR + 7.75%, 8.50% Floor (12.70%)

09/21/2022

11/24/2028

 

1,625

 

 

 

1,527

 

 

 

1,538

 

 

 

 

AI Aqua Merger Sub Inc
9399 West Higgins Road, Suite 1100
Rosemont, IL 60018

 

Capital Equipment

 

1st Lien, Secured Loan

 

2

 

1M SOFR + 3.50%, 4.00% Floor (8.70%)

09/17/2024

07/31/2028

 

2,000

 

 

 

1,998

 

 

 

1,997

 

 

 

 

American Coastal Insurance Corp.
800 2nd Avenue S.
Saint Petersburg, FL 33701

 

Insurance

 

Unsecured Bond

 

 

 

7.25%

12/20/2022

12/15/2027

 

13,000

 

 

 

7,845

 

 

 

12,238

 

 

 

 

Auction.com, LLC
1 Mauchly Irvine
CA, 92618-2305

 

Financial Services

 

1st Lien, Secured Loan

 

2

 

6M SOFR + 6.00%, 7.00% Floor (10.74%)

09/09/2024

05/26/2028

 

2,842

 

 

 

2,740

 

 

 

2,700

 

 

 

 

Avation Capital SA
65 Kampong Bahru Road,
#01-01 Singapore 169370

 

Aircraft

 

2nd Lien, Secured Bond

 

10, 11

 

8.25%

02/04/2022

10/31/2026

 

4,671

 

 

 

4,333

 

 

 

4,356

 

 

 

 

Blackstone Secured Lending
345 Park Avenue
New York, NY 10154

 

Closed-End Fund

 

Common Equity

 

10

 

n/a

08/18/2022

n/a

 

325,000

 

 

 

10,051

 

 

 

9,519

 

 

*

 

Blue Ribbon, LLC
110 E Houston St.
San Antonio, TX 78205

 

Food & Staples

 

1st Lien, Secured Loan

 

2

 

3M SOFR + 6.00%, 6.75% Floor (11.58%)

02/06/2023

05/07/2028

 

8,503

 

 

 

6,395

 

 

 

5,917

 

 

 

 

CLO Formation JV, LLC
800 South Street Suite 230
Waltham, MA 02453

 

Structured Finance

 

Common Equity

 

4, 10, 12

 

n/a

04/24/2024

n/a

 

104

 

 

 

33,342

 

 

 

32,893

 

 

 

71.25

%

Conuma Resources LTD
235 Front St, Tumbler Ridge
BC V0C 0B3, Canada

 

Metals & Mining

 

1st Lien, Secured Bond

 

10

 

13.13%

08/08/2024

05/01/2028

 

2,090

 

 

 

2,141

 

 

 

2,148

 

 

 

 

Coreweave Compute Acquisition Co. II, LLC
101 Eisenhower Parkway, Suite 106
Roseland, NJ 07068

 

Technology

 

1st Lien, Secured Loan

 

2, 6

 

3M SOFR + 9.62%, 9.62% Floor (14.65%)

07/31/2023

07/31/2028

 

13,875

 

 

 

13,731

 

 

 

14,153

 

 

 

 

Coreweave Compute Acquisition Co. IV, LLC
101 Eisenhower Parkway, Suite 106
Roseland, NJ 07068

 

Technology

 

1st Lien, Secured Loan

 

2, 6

 

3M SOFR + 6.00%, 6.00% Floor (11.05%)

05/29/2024

05/16/2030

 

1,702

 

 

 

1,677

 

 

 

1,685

 

 

 

 

CW Opportunity 2 LP
1603 Orrington Avenue, 13th Floor
Evanston, IL 60201

 

Technology

 

Private Fund

 

10, 12

 

n/a

05/14/2024

n/a

 

6,000,000

 

 

 

6,000

 

 

 

7,119

 

 

 

 

Creation Technologies, Inc.
One Beacon Street, 23rd Floor
Boston, MA 02108

 

Electronics Manufacturing

 

1st Lien, Secured Loan

 

2

 

3M SOFR + 5.50%, 6.00% Floor (11.08%)

02/12/2024

10/05/2028

 

2,462

 

 

 

2,340

 

 

 

2,382

 

 

 

 

CSC Serviceworks
35 Pinelawn Road, Suite 120
Melville, NY 11747

 

Consumer Services

 

1st Lien, Secured Loan

 

2

 

3M SOFR + 4.00%, 4.75% Floor (9.26%)

09/26/2023

03/04/2028

 

4,964

 

 

 

4,256

 

 

 

4,327

 

 

 

 

Dynata, LLC (New Insight Holdings, Inc.)
4 Research Drive, Suite 300
Shelton, CT 06484.

 

Internet Media

 

1st Lien, Secured Loan

 

2, 6

 

3M SOFR + 5.00%, 6.00% Floor (10.38%)

07/15/2024

07/15/2028

 

795

 

 

 

785

 

 

 

795

 

 

 

 

Dynata, LLC (New Insight Holdings, Inc.)
4 Research Drive, Suite 300
Shelton, CT 06484.

 

Internet Media

 

1st Lien, Secured Loan

 

2, 6

 

3M SOFR + 5.50%, 6.50% Floor (10.88%)

07/15/2024

10/15/2028

 

4,780

 

 

 

4,780

 

 

 

4,491

 

 

 

 

 

F-24


 

Portfolio Company

 

Industry

 

Security(1)

 

Notes

 

Interest Rate(2)

 

Initial Acquisition Date

 

Maturity

 

Par Amount / Quantity

 

 

Cost

 

 

Fair Value

 

 

Percentage of Class(3)

 

Dynata, LLC (New Insight Holdings, Inc.)
4 Research Drive, Suite 300
Shelton, CT 06484.

 

Internet Media

 

Common Equity

 

6, 8

 

n/a

07/15/2024

n/a

 

108,405

 

 

 

11,526

 

 

 

1,753

 

 

 

1.08

%

Dynata, LLC (New Insight Holdings, Inc.)
4 Research Drive, Suite 300
Shelton, CT 06484.

 

Internet Media

 

Warrants

 

6, 8

 

n/a

07/15/2024

n/a

 

45,714

 

 

 

-

 

 

 

-

 

 

 

3.20

%

ECL Entertainment, LLC
8978 Spanish Ridge Ave
Las Vegas, NV 89148

 

Casinos & Gaming

 

1st Lien, Secured Loan

 

2

 

1M SOFR + 4.00%, 4.75% Floor (8.85%)

04/11/2024

08/31/2030

 

399

 

 

 

398

 

 

 

400

 

 

 

 

EPIC Crude Services LP
18615 Tuscany Stone, Suite 300
San Antonio, TX 78258

 

Energy Midstream

 

1st Lien, Secured Loan

 

2

 

1M SOFR + 5.00%, 6.00% Floor (9.96%)

02/08/2024

03/02/2026

 

1,995

 

 

 

1,997

 

 

 

1,997

 

 

 

 

Fairbanks Morse Defense (Arcline FM Holdings, LLC)
655 3 St, Suite 301
Beloit, WI 53511

 

Defense

 

1st Lien, Secured Loan

 

2

 

3M SOFR + 4.50%, 5.15% Floor (9.74%)

02/08/2024

06/23/2028

 

3,990

 

 

 

3,987

 

 

 

3,994

 

 

 

 

First Brands, Inc.
3255 West Hamlin Road
Rochester Hills, MI 48309

 

Transportation Equipment Manufacturing

 

2nd Lien, Secured Loan

 

2, 6

 

3M SOFR + 8.50%, 9.50% Floor (14.01%)

03/24/2021

03/30/2028

 

12,545

 

 

 

12,254

 

 

 

12,399

 

 

 

 

First Brands, Inc.
3255 West Hamlin Road
Rochester Hills, MI 48309

 

Transportation Equipment Manufacturing

 

1st Lien, Secured Loan

 

2, 6

 

3M SOFR + 5.00%, 6.00% Floor (10.51%)

06/09/2023

03/30/2027

 

7,603

 

 

 

7,506

 

 

 

7,535

 

 

 

 

First Brands, Inc.
3255 West Hamlin Road
Rochester Hills, MI 48309

 

Transportation Equipment Manufacturing

 

1st Lien, Secured Loan

 

2, 6

 

3M SOFR + 5.00%, 6.00% Floor (10.51%)

01/19/2024

03/30/2027

 

1,787

 

 

 

1,776

 

 

 

1,771

 

 

 

 

Flexsys Holdings
260 Springside Drive
Akron, OH 44333

 

Chemicals

 

1st Lien, Secured Loan

 

2

 

3M SOFR + 5.25%, 6.00% Floor (10.12%)

11/04/2022

11/01/2028

 

4,401

 

 

 

3,641

 

 

 

3,694

 

 

 

 

Foresight Energy
211 North Broadway, Suite 2600
St. Louis, MO 63102

 

Metals & Mining

 

1st Lien, Secured Loan

 

2, 6

 

3M SOFR + 8.00%, 9.50% Floor (12.70%)

07/29/2021

06/30/2027

 

5,915

 

 

 

5,939

 

 

 

5,848

 

 

 

 

Form Technologies, LLC
11325 N Community House Road, Suite 300
Charlotte, NC 28277

 

Industrial

 

1st Lien, Secured Loan

 

2

 

3M SOFR + 4.75%, 5.75% Floor (9.91%)

01/25/2024

07/22/2025

 

3,236

 

 

 

3,149

 

 

 

3,150

 

 

 

 

FS KKR Capital Corp.
201 Rouse Boulevard
Philadelphia, PA 19112

 

Closed-End Fund

 

Common Equity

 

10

 

n/a

05/09/2024

n/a

 

150,000

 

 

 

3,042

 

 

 

2,960

 

 

*

 

Great Elm Specialty Finance, LLC
3100 West End Ave, Suite 750
Nashville, TN 37203

 

Specialty Finance

 

Subordinated Note

 

4, 6

 

13.00%

09/01/2023

06/30/2026

 

29,733

 

 

 

29,733

 

 

 

29,733

 

 

 

 

Great Elm Specialty Finance, LLC
3100 West End Ave, Suite 750
Nashville, TN 37203

 

Specialty Finance

 

Common Equity

 

4, 6

 

n/a

09/01/2023

n/a

 

87,500

 

 

 

17,567

 

 

 

13,880

 

 

 

87.50

%

Greenfire Resources Ltd.
205 5th Avenue SW, Suite 1900
Calgary, AB T2P 2V7 Canada

 

Oil & Gas Exploration & Production

 

1st Lien, Secured Bond

 

10, 11

 

12.00%

09/13/2023

10/01/2028

 

5,178

 

 

 

5,091

 

 

 

5,601

 

 

 

 

Harvey Gulf Holdings LLC
701 Poydras Street, Suite 3700
New Orleans, LA 70139

 

Shipping

 

Secured Loan B

 

2, 6

 

1M SOFR + 7.09%, 9.09% Floor (11.93%)

02/28/2024

01/19/2029

 

8,784

 

 

 

8,716

 

 

 

8,808

 

 

 

 

Inmar, Inc.
1 W. 4th St, Suite 500
Winston-Salem, NC 27101

 

Consumer Services

 

1st Lien, Secured Loan

 

2

 

1M SOFR + 5.50%, 6.00% Floor (10.35%)

07/31/2024

05/01/2026

 

1,995

 

 

 

2,002

 

 

 

1,995

 

 

 

 

Invesco Senior Loan ETF
3500 Lacey Road, Suite 700
Downers Grove, 60515

 

Credit Fund

 

Common Equity

 

10

 

n/a

09/18/2024

n/a

 

250,000

 

 

 

5,287

 

 

 

5,253

 

 

*

 

 

F-25


 

Portfolio Company

 

Industry

 

Security(1)

 

Notes

 

Interest Rate(2)

 

Initial Acquisition Date

 

Maturity

 

Par Amount / Quantity

 

 

Cost

 

 

Fair Value

 

 

Percentage of Class(3)

 

Ipsen International Holding GmbH
1 Main St
Cambridge, MA 02142

 

Industrial

 

1st Lien, Secured Loan

 

2, 6, 7, 10

 

1M SOFR + 11.28%, 5.82% Floor (16.13%)

08/14/2024

07/31/2029

 

5,068

 

 

 

4,879

 

 

 

4,875

 

 

 

 

Janus Henderson AAA CLO ETF
151 Detroit Street
Denver, CO 80206

 

Credit Fund

 

Common Equity

 

10

 

n/a

09/23/2024

n/a

 

64,000

 

 

 

3,254

 

 

 

3,256

 

 

*

 

Janus Henderson B-BBB CLO ETF
151 Detroit Street
Denver, CO 80206

 

Credit Fund

 

Common Equity

 

10

 

n/a

09/23/2024

n/a

 

68,000

 

 

 

3,327

 

 

 

3,329

 

 

*

 

Loparex LLC
1255 Crescent Green Suite 400
Cary, NC 27518

 

Industrial

 

1st Lien, Secured Loan

 

2, 6

 

1M SOFR + 6.00%, 8.00% Floor (11.20%)

04/24/2024

02/01/2027

 

1,786

 

 

 

1,766

 

 

 

1,763

 

 

 

 

Lummus Technology Holdings
5825 N. Sam Houston Parkway West, #600
Houston, TX 77086

 

Chemicals

 

Unsecured Bond

 

11

 

9.00%

05/17/2022

07/01/2028

 

2,500

 

 

 

2,144

 

 

 

2,528

 

 

 

 

Mad Engine Global, LLC
6740 Cobra Way
San Diego, CA, 92121

 

Apparel

 

1st Lien, Secured Loan

 

2

 

3M SOFR + 7.00%, 8.00% Floor (12.13%)

06/30/2021

07/15/2027

 

4,748

 

 

 

4,301

 

 

 

3,830

 

 

 

 

Manchester Acquisition Sub, LLC
251 Little Falls Drive,
Wilmington, DE 19808

 

Chemicals

 

1st Lien, Secured Loan

 

2

 

3M SOFR + 5.75%, 6.50% Floor (10.92%)

09/26/2023

11/01/2026

 

6,020

 

 

 

5,622

 

 

 

5,599

 

 

 

 

Maverick Gaming LLC
12530 NE 144th Street
Kirkland, WA 98034

 

Casinos & Gaming

 

1st Lien, Secured Loan

 

2, 6

 

3M SOFR + 7.50%, 8.50% Floor (12.82%)

04/03/2024

06/03/2028

 

1,476

 

 

 

1,476

 

 

 

1,476

 

 

 

 

Maverick Gaming LLC
12530 NE 144th Street
Kirkland, WA 98034

 

Casinos & Gaming

 

1st Lien, Secured Loan

 

2, 6, 7

 

3M SOFR + 7.50%, 8.50% Floor (12.82%), (12.82% PIK)

04/03/2024

06/03/2028

 

5,392

 

 

 

6,085

 

 

 

4,734

 

 

 

 

New Wilkie Energy Pty Limited
56 Pitt Street
Sydney, New South Wales 2000, Australia

 

Metals & Mining

 

1st Lien, Secured Loan

 

6, 9, 10

 

n/a

04/06/2023

04/06/2026

 

4,935

 

 

 

4,821

 

 

 

1,319

 

 

 

 

New Wilkie Energy Pty Limited
56 Pitt Street
Sydney, New South Wales 2000, Australia

 

Metals & Mining

 

Warrants

 

6, 8, 10

 

n/a

04/06/2023

n/a

 

1,078,899

 

 

 

-

 

 

 

-

 

 

*

 

New Wilkie Energy Pty Limited
56 Pitt Street
Sydney, New South Wales 2000, Australia

 

Metals & Mining

 

SS Working Capital Facility

 

6, 10

 

16.00% PIK

02/22/2024

08/16/2024

 

1,138

 

 

 

1,138

 

 

 

1,138

 

 

 

 

New Wilkie Energy Pty Limited
56 Pitt Street
Sydney, New South Wales 2000, Australia

 

Metals & Mining

 

Super Senior Receivership Loan

 

6, 10

 

15.00% PIK

05/29/2024

08/29/2024

 

136

 

 

 

134

 

 

 

136

 

 

 

 

NICE-PAK Products, Inc.
Two Nice-Pak Park
Orangeburg, NY 10962

 

Consumer Products

 

Secured Loan B

 

2, 6, 7

 

3M SOFR + 11.50%, 12.50% Floor (16.37%)

09/30/2022

09/30/2027

 

9,234

 

 

 

9,065

 

 

 

9,340

 

 

 

 

NICE-PAK Products, Inc.
Two Nice-Pak Park
Orangeburg, NY 10962

 

Consumer Products

 

Promissory Note

 

6, 8

 

n/a

09/30/2022

09/30/2029

 

1,448,864

 

 

 

-

 

 

 

1,449

 

 

 

 

NICE-PAK Products, Inc.
Two Nice-Pak Park
Orangeburg, NY 10962

 

Consumer Products

 

Warrants

 

6, 8

 

n/a

09/30/2022

n/a

 

880,909

 

 

 

-

 

 

 

2,855

 

 

 

2.56

%

 

F-26


Portfolio Company

 

Industry

 

Security(1)

 

Notes

 

Interest Rate(2)

 

Initial Acquisition Date

 

Maturity

 

Par Amount / Quantity

 

 

Cost

 

 

Fair Value

 

 

Percentage of Class(3)

 

Northeast Grocery Inc
461 Nott St
Schenectady, NY 12308

 

Food & Staples

 

1st Lien, Secured Loan

 

2

 

3M SOFR + 7.50%, 8.50% Floor (12.60%)

08/08/2024

12/13/2028

 

2,724

 

 

 

2,758

 

 

 

2,724

 

 

 

 

PFS Holdings Corp.
3747 Hecktown Road
Easton, PA 18045

 

Food & Staples

 

Common Equity

 

5, 6, 8

 

n/a

11/13/2020

n/a

 

5,238

 

 

 

12,379

 

 

 

-

 

 

 

5.05

%

PowerStop LLC
6112 W 73rd Street
Bedford Park, IL 60638

 

Transportation Equipment Manufacturing

 

1st Lien, Secured Loan

 

2

 

3M SOFR + 4.75%, 5.25% Floor (9.91%)

02/09/2024

01/26/2029

 

2,325

 

 

 

2,145

 

 

 

2,232

 

 

 

 

ProFrac Holdings II, LLC
333 Shops Boulevard
Suite 301
Weatherford, Texas 76087

 

Energy Services

 

1st Lien, Secured Loan

 

2, 6, 10, 11

 

3M SOFR + 7.25%, 9.75% Floor (12.12%)

12/27/2023

01/23/2029

 

6,474

 

 

 

6,416

 

 

 

6,496

 

 

 

 

Ruby Tuesday Operations LLC
333 E. Broadway Avenue
Maryville, TN 37804

 

Restaurants

 

1st Lien, Secured Loan

 

2, 6, 7

 

1M SOFR + 12.00%, 13.25% Floor (17.31%), (11.31% cash + 6.00% PIK)

02/24/2021

02/24/2027

 

2,617

 

 

 

2,591

 

 

 

2,558

 

 

 

 

Ruby Tuesday Operations LLC
333 E. Broadway Avenue
Maryville, TN 37804

 

Restaurants

 

1st Lien, Secured Loan

 

2, 6, 7

 

1M SOFR + 16.00%, 17.25% Floor (21.32%), (21.32% PIK)

01/31/2023

02/24/2027

 

703

 

 

 

703

 

 

 

701

 

 

 

 

Ruby Tuesday Operations LLC
333 E. Broadway Avenue
Maryville, TN 37804

 

Restaurants

 

Warrants

 

6, 8

 

n/a

02/24/2021

n/a

 

311,697

 

 

 

-

 

 

 

730

 

 

 

2.81

%

SCIH Salt Holdings Inc
10995 Lowell Avenue, Suite 500
Overland Park, KS 66210

 

Food & Staples

 

1st Lien, Secured Loan

 

2

 

3M SOFR + 3.50%, 4.50% Floor (8.76%)

09/17/2024

03/16/2027

 

2,991

 

 

 

2,994

 

 

 

2,988

 

 

 

 

SPDR Blackstone Senior Loan ETF
One Lincoln Street
Boston, MA 02211

 

Credit Fund

 

Common Equity

 

10

 

n/a

09/23/2024

n/a

 

117,000

 

 

 

4,885

 

 

 

4,886

 

 

*

 

Spencer Spirit Holdings, Inc.
6826 E Black Horse Pike
Egg Harbor Township, NJ 08234

 

Retail

 

1st Lien, Secured Loan

 

2

 

3M SOFR + 5.50%, 5.50% Floor (10.74%)

06/25/2024

07/15/2031

 

900

 

 

 

893

 

 

 

899

 

 

 

 

Stone Ridge Opportunities Fund L.P.
One Vanderbilt Ave., 65th Floor
New York, NY 10017

 

Insurance

 

Private Fund

 

8, 10, 12

 

n/a

01/01/2023

n/a

 

2,379,875

 

 

 

2,380

 

 

 

3,597

 

 

 

 

Summit Midstream Holdings, LLC
910 Louisiana Street, Suite 4200
Houston, TX 77002

 

Energy Midstream

 

2nd Lien, Secured Bond

 

11

 

9.50%

10/19/2021

10/15/2026

 

2,000

 

 

 

1,927

 

 

 

2,045

 

 

 

 

Thryv, Inc.
2200 West Airfield Drive
PO Box 619810
Dallas, TX 75261

 

Marketing Services

 

1st Lien, Secured Loan

 

2, 6, 10

 

1M SOFR + 6.75%, 7.50% Floor (11.60%)

04/30/2024

05/01/2029

 

1,530

 

 

 

1,516

 

 

 

1,544

 

 

 

 

Trouvaille Re Ltd.
1700 City Plaza Drive, Suite 200
Spring, TX 77389

 

Insurance

 

Preference Shares

 

8, 10, 12

 

n/a

03/27/2024

n/a

 

100

 

 

 

5,000

 

 

 

5,215

 

 

 

 

 

F-27


Portfolio Company

 

Industry

 

Security(1)

 

Notes

 

Interest Rate(2)

 

Initial Acquisition Date

 

Maturity

 

Par Amount / Quantity

 

 

Cost

 

 

Fair Value

 

 

Percentage of Class(3)

 

TRU Taj Trust
505 Park Avenue, 2nd Floor
New York, NY 10022

 

Retail

 

Common Equity

 

6, 8

 

n/a

07/21/2017

n/a

 

16,000

 

 

 

611

 

 

 

54

 

 

 

2.75

%

TruGreen Limited Partnership
1790 Kirby Parkway Suite 300
Memphis, TN 38138

 

Consumer Services

 

1st Lien, Secured Loan

 

2, 6

 

1M SOFR + 4.00%, 4.75% Floor (8.95%)

05/14/2024

11/02/2027

 

1,791

 

 

 

1,714

 

 

 

1,735

 

 

 

 

TruGreen Limited Partnership
1790 Kirby Parkway Suite 300
Memphis, TN 38138

 

Consumer Services

 

2nd Lien, Secured Loan

 

2, 6

 

3M SOFR + 8.50%, 9.25% Floor (13.37%)

05/14/2024

11/02/2028

 

900

 

 

 

706

 

 

 

731

 

 

 

 

Universal Fiber Systems
640 State Street
Bristol, TN 37620

 

Chemicals

 

Term Loan B

 

2, 6, 7

 

1M SOFR + 12.88%, 13.88% Floor (18.13%), (9.13% cash + 9.00% PIK)

09/30/2021

09/29/2026

 

8,390

 

 

 

8,333

 

 

 

8,137

 

 

 

 

Universal Fiber Systems
640 State Street
Bristol, TN 37620

 

Chemicals

 

Term Loan C

 

2, 6, 7

 

1M SOFR + 12.88%, 13.88% Floor (18.13%), (9.13% cash + 9.00% PIK)

09/30/2021

09/29/2026

 

3,235

 

 

 

3,207

 

 

 

3,121

 

 

 

 

Universal Fiber Systems
640 State Street
Bristol, TN 37620

 

Chemicals

 

Warrants

 

6, 8

 

n/a

09/30/2021

n/a

 

3,383

 

 

 

-

 

 

 

39

 

 

 

1.50

%

Vector Group Ltd
4400 Biscayne Blvd
Miami FL 33137

 

Food & Staples

 

Unsecured Bond

 

10

 

10.50%

07/11/2024

11/01/2026

 

1,350

 

 

 

1,363

 

 

 

1,365

 

 

 

 

Vi Jon
8800 Page Avenue
St. Louis, MO 63114

 

Consumer Products

 

1st Lien, Secured Loan

 

2, 6, 7

 

3M SOFR + 10%, 12.5% Floor (15.51%), (13.51% cash + 2.00% PIK)

12/28/2023

12/28/2028

 

8,856

 

 

 

8,624

 

 

 

8,687

 

 

 

 

Victra (LSF9 Atlantis Holdings LLC)
2017 Fiesta Dr, Suite 201
Sarasota, USA, 34231

 

Retail

 

1st Lien, Secured Loan

 

2

 

3M SOFR + 5.25%, 6.00% Floor (9.85%)

02/12/2024

03/31/2029

 

1,226

 

 

 

1,227

 

 

 

1,233

 

 

 

 

W&T Offshore, Inc.
5718 Westheimer Road, Suite 700
Houston, TX 77057

 

Oil & Gas Exploration & Production

 

2nd Lien, Secured Bond

 

10, 11

 

11.75%

01/12/2023

02/01/2026

 

4,816

 

 

 

4,816

 

 

 

4,910

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Investments excluding Short-Term Investments (264.88% of Net Assets)

 

 

 

 

 

 

 

 

 

352,752

 

 

 

333,283

 

 

 

 

Short-Term Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

United States Treasury

 

Short-Term Investments

 

Treasury Bill

 

 

 

0.00%

 

06/28/2024

 

n/a

 

60,000,000

 

 

 

59,789

 

 

 

59,779

 

 

 

 

MFB Northern Inst Funds Treas Portfolio Premier CL

 

Short-Term Investments

 

Money Market

 

 

 

0.00%

 

10/26/2023

 

n/a

 

25,695,298

 

 

 

25,695

 

 

 

25,695

 

 

 

 

Total Short-Term Investments (67.93% of Net Assets)

 

 

 

 

 

 

 

 

 

 

 

85,484

 

 

 

85,474

 

 

 

 

TOTAL INVESTMENTS (332.81% of Net Assets)

 

13

 

 

 

 

 

 

 

 

 

 

$

438,236

 

 

$

418,757

 

 

 

 

Other Liabilities in Excess of Net Assets (232.81% of Net Assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(292,931

)

 

 

 

NET ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

$

125,826

 

 

 

 

 

F-28


(1)
Great Elm Capital Corp.’s (the “Company”) investments are generally acquired in private transactions exempt from registration under the Securities Act of 1933, as amended (the “Securities Act”) and, therefore, are generally subject to limitations on resale, and may be deemed to be “restricted securities” under the Securities Act.
(2)
Certain of the Company’s variable rate debt investments bear interest at a rate that is determined by reference to Secured Overnight Financing Rate (“SOFR”) or prime rate (“Prime”) which are reset periodically. For each debt investment, the Company has provided the interest rate in effect as of period end. A floor is the minimum rate that will be applied in calculating an interest rate. A cap is the maximum rate that will be applied in calculating an interest rate. The SOFR as of period end was 4.96%. The one-month (“1M”) SOFR as of period end was 4.85%. The three-month (“3M”) SOFR as of period end was 4.59%. The six-month (“6M”) SOFR as of period end was 4.25%. The Prime as of period end was 8.00%.
(3)
Percentage of class held refers only to equity held, if any, calculated on a fully diluted basis.
(4)
Controlled Investments” are investments in those companies that are “Controlled Investments” of the Company, as defined in the Investment Company Act of 1940, as amended (the “Investment Company Act”). A company is deemed to be a “Controlled Investment” of the Company if the Company owns more than 25% of the voting securities of such company.
(5)
Affiliate Investments” are investments in those companies that are “Affiliated Companies” of the Company, as defined in the Investment Company Act, which are not “Controlled Investments.” A company is deemed to be an “Affiliate” of the Company if the Company owns 5% or more, but less than 25%, of the voting securities of such company.
(6)
Investments classified as Level 3 whereby fair value was determined by the Companys board of directors (the “Board”).
(7)
Security pays, or has the option to pay, some or all of its interest in kind. As of September 30, 2024, the Ipsen International Holding GmbH secured loan, Maverick Gaming second out loan, Nice-Pak Products, Inc. secured loan B, Ruby Tuesday Operations, LLC secured loans, each of the Universal Fiber Systems term loans, and Vi-Jon secured loan pay all or a portion of their interest in-kind and the rates above reflect the payment-in-kind (“PIK”) interest rates.
(8)
Non-income producing security.
(9)
Investment was on non-accrual status as of period end.
(10)
Indicates assets that the Company believes do not represent “qualifying assets” under Section 55(a) of the Investment Company Act. Qualifying assets must represent at least 70% of the Company’s total assets at the time of acquisition of any additional non-qualifying assets. Of the Company’s total assets, 26.24% were non-qualifying assets as of period end.
(11)
Security exempt from registration pursuant to Rule 144A under the Securities Act. Such security may be sold in certain transactions (normally to qualified institutional buyers) and remain exempt from registration.
(12)
As a practical expedient, the Company uses net asset value to determine the fair value of this investment.
(13)
As of period end, the aggregate gross unrealized appreciation for all securities in which there was an excess of value over tax cost was $14,646; the aggregate gross unrealized depreciation for all securities in which there was an excess of tax cost over value was $34,125; the net unrealized depreciation was $19,479; the aggregate cost of securities for Federal income tax purposes was $438,236.

* Represents less than 1%.

F-29


As of September 30, 2024, the Company’s investments consisted of the following:

Investment Type

 

Investments at
Fair Value

 

 

Percentage of
Net Assets

 

Debt

 

$

234,496

 

 

 

186.37

%

Equity/Other

 

 

98,787

 

 

 

78.51

%

Short-Term Investments

 

 

85,474

 

 

 

67.93

%

Total

 

$

418,757

 

 

 

332.81

%

As of September 30, 2024, the geographic composition of the Company’s portfolio at fair value was as follows:

Geography

 

Investments at
Fair Value

 

 

Percentage of
Net Assets

 

United States

 

$

398,844

 

 

 

316.99

%

Canada

 

 

7,749

 

 

 

6.16

%

Bermuda

 

 

5,215

 

 

 

4.14

%

Europe

 

 

4,356

 

 

 

3.46

%

Australia

 

 

2,593

 

 

 

2.06

%

Total

 

$

418,757

 

 

 

332.81

%

 

F-30


As of September 30, 2024, the industry composition of the Company’s portfolio at fair value was as follows:

Industry

 

Investments at
Fair Value

 

 

Percentage of
Net Assets

 

Specialty Finance

 

$

43,613

 

 

 

34.67

%

Structured Finance

 

 

32,893

 

 

 

26.14

%

Chemicals

 

 

24,656

 

 

 

19.60

%

Transportation Equipment Manufacturing

 

 

23,937

 

 

 

19.02

%

Technology

 

 

22,957

 

 

 

18.25

%

Consumer Products

 

 

22,331

 

 

 

17.75

%

Insurance

 

 

21,050

 

 

 

16.73

%

Credit Fund

 

 

16,724

 

 

 

13.29

%

Food & Staples

 

 

12,994

 

 

 

10.33

%

Closed-End Fund

 

 

12,479

 

 

 

9.92

%

Metals & Mining

 

 

10,589

 

 

 

8.42

%

Oil & Gas Exploration & Production

 

 

10,511

 

 

 

8.35

%

Industrial

 

 

9,788

 

 

 

7.78

%

Shipping

 

 

8,808

 

 

 

7.00

%

Consumer Services

 

 

8,788

 

 

 

6.98

%

Internet Media

 

 

7,039

 

 

 

5.59

%

Casinos & Gaming

 

 

6,610

 

 

 

5.25

%

Energy Services

 

 

6,496

 

 

 

5.16

%

Aircraft

 

 

4,356

 

 

 

3.46

%

Energy Midstream

 

 

4,042

 

 

 

3.21

%

Defense

 

 

3,994

 

 

 

3.17

%

Restaurants

 

 

3,989

 

 

 

3.17

%

Apparel

 

 

3,830

 

 

 

3.04

%

Financial Services

 

 

2,700

 

 

 

2.15

%

Electronics Manufacturing

 

 

2,382

 

 

 

1.89

%

Retail

 

 

2,186

 

 

 

1.74

%

Capital Equipment

 

 

1,997

 

 

 

1.59

%

Marketing Services

 

 

1,544

 

 

 

1.23

%

Short-Term Investments

 

 

85,474

 

 

 

67.93

%

Total

 

$

418,757

 

 

 

332.81

%

 

F-31


GREAT ELM CAPITAL CORP.

CONSOLIDATED SCHEDULE OF INVESTMENTS

December 31, 2023

Dollar amounts in thousands

 

Portfolio Company

 

Industry

 

Security(1)

 

Notes

 

Interest Rate(2)

 

Initial Acquisition Date

 

Maturity

 

Par Amount / Quantity

 

 

Cost

 

 

Fair Value

 

 

Percentage of Class(3)

 

Investments at Fair Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Advancion
1500 E Lake Cook Rd
Buffalo Grove, IL 60089

 

Chemicals

 

2nd Lien, Secured Loan

 

2

 

1M SOFR + 7.75%, 8.50% Floor (13.21%)

09/21/2022

11/24/2028

 

1,625

 

 

 

1,516

 

 

 

1,518

 

 

 

 

ADS Tactical, Inc.
621 Lynnhaven Parkway Suite 160
Virginia Beach, VA 23452

 

Defense

 

1st Lien, Secured Loan

 

2

 

1M SOFR + 5.75%, 6.75% Floor (11.22%)

11/28/2023

03/19/2026

 

1,971

 

 

 

1,957

 

 

 

1,945

 

 

 

 

American Coastal Insurance Corp.
800 2nd Avenue S.
Saint Petersburg, FL 33701

 

Insurance

 

Unsecured Bond

 

 

 

7.25%

12/20/2022

12/15/2027

 

15,000

 

 

 

8,082

 

 

 

12,975

 

 

 

 

APTIM Corp.
4171 Essen Lane
Baton Rouge, LA 70809

 

Industrial

 

1st Lien, Secured Bond

 

10

 

7.75%

03/28/2019

06/15/2025

 

3,950

 

 

 

3,453

 

 

 

3,719

 

 

 

 

Avation Capital SA
65 Kampong Bahru Road,
#01-01 Singapore 169370

 

Aircraft

 

2nd Lien, Secured Bond

 

7, 9

 

8.25%

02/04/2022

10/31/2026

 

4,671

 

 

 

4,232

 

 

 

3,958

 

 

 

 

Blackstone Secured Lending
345 Park Avenue
New York, NY 10154

 

Closed-End Fund

 

Common Stock

 

9

 

n/a

08/18/2022

n/a

 

140,000

 

 

 

3,337

 

 

 

3,870

 

 

*

 

Blue Ribbon, LLC
110 E Houston St.
San Antonio, TX 78205

 

Food & Staples

 

1st Lien, Secured Loan

 

2

 

3M SOFR + 6.00%, 6.75% Floor (11.63%)

02/06/2023

05/07/2028

 

4,818

 

 

 

3,595

 

 

 

4,150

 

 

 

 

Coreweave Compute Acquisition Co. II, LLC
101 Eisenhower Parkway, Suite 106
Roseland, NJ 07068

 

Technology

 

1st Lien, Secured Loan

 

2

 

3M SOFR + 8.75%, 8.75% Floor (14.13%)

07/31/2023

07/31/2028

 

7,472

 

 

 

7,344

 

 

 

7,342

 

 

 

 

CSC Serviceworks
35 Pinelawn Road, Suite 120
Melville, NY 11747

 

Consumer Services

 

1st Lien, Secured Loan

 

2

 

3M SOFR + 4.00%, 4.75% Floor (9.62%)

09/26/2023

03/04/2028

 

1,990

 

 

 

1,734

 

 

 

1,742

 

 

 

 

Eagle Point Credit Company Inc
600 Steamboat Road, Suite 202
Greenwich, CT 06830

 

Closed-End Fund

 

Common Stock

 

9

 

n/a

08/18/2022

n/a

 

305,315

 

 

 

3,236

 

 

 

2,900

 

 

*

 

First Brands, Inc.
3255 West Hamlin Road
Rochester Hills, MI 48309

 

Transportation Equipment Manufacturing

 

2nd Lien, Secured Loan

 

2

 

6M SOFR + 8.50%, 9.50% Floor (14.38%)

03/24/2021

03/30/2028

 

12,545

 

 

 

12,215

 

 

 

12,330

 

 

 

 

First Brands, Inc.
3255 West Hamlin Road
Rochester Hills, MI 48309

 

Transportation Equipment Manufacturing

 

1st Lien, Secured Loan

 

2

 

6M SOFR + 5.00%, 6.00% Floor (10.88%)

06/09/2023

03/30/2027

 

4,962

 

 

 

4,837

 

 

 

4,931

 

 

 

 

Flexsys Holdings
260 Springside Drive
Akron, OH 44333

 

Chemicals

 

1st Lien, Secured Loan

 

2

 

6M SOFR + 5.25%, 6.00% Floor (10.86%)

11/04/2022

11/01/2028

 

4,937

 

 

 

4,018

 

 

 

4,817

 

 

 

 

Florida Marine, LLC
2360 5th Street
Mendeville, LA 70471

 

Shipping

 

1st Lien, Secured Loan

 

2, 6

 

1M SOFR + 9.48%, 11.48% Floor (14.95%)

03/17/2023

03/17/2028

 

6,415

 

 

 

6,256

 

 

 

6,371

 

 

 

 

Foresight Energy
211 North Broadway, Suite 2600
St. Louis, MO 63102

 

Metals & Mining

 

1st Lien, Secured Loan

 

2, 6

 

3M SOFR + 8.00%, 9.50% Floor (13.45%)

07/29/2021

06/30/2027

 

5,971

 

 

 

6,000

 

 

 

5,971

 

 

 

 

Great Elm Specialty Finance, LLC
3100 West End Ave, Suite 750
Nashville, TN 37203

 

Specialty Finance

 

Subordinated Note

 

4, 5, 6

 

13.00%

09/01/2023

06/30/2026

 

28,733

 

 

 

28,733

 

 

 

28,733

 

 

 

 

Great Elm Specialty Finance, LLC
3100 West End Ave, Suite 750
Nashville, TN 37203

 

Specialty Finance

 

Common Equity

 

4, 5, 6

 

n/a

09/01/2023

n/a

 

87,500

 

 

 

17,567

 

 

 

17,477

 

 

 

87.50

%

 

F-32


 

Portfolio Company

 

Industry

 

Security(1)

 

Notes

 

Interest Rate(2)

 

Initial Acquisition Date

 

Maturity

 

Par Amount / Quantity

 

 

Cost

 

 

Fair Value

 

 

Percentage of Class(3)

 

Greenfire Resources Ltd.
205 5th Avenue SW, Suite 1900
Calgary, AB T2P 2V7 Canada

 

Oil & Gas Exploration & Production

 

1st Lien, Secured Bond

 

9

 

12.00%

09/13/2023

10/01/2028

 

6,500

 

 

 

6,375

 

 

 

6,456

 

 

 

 

Harvey Gulf Holdings LLC
701 Poydras Street, Suite 3700
New Orleans, LA 70139

 

Shipping

 

Secured Loan A

 

2, 6

 

3M SOFR + 4.50%, 5.50% Floor (10.14%)

08/10/2022

08/10/2027

 

323

 

 

 

319

 

 

 

324

 

 

 

 

Harvey Gulf Holdings LLC
701 Poydras Street, Suite 3700
New Orleans, LA 70139

 

Shipping

 

Secured Loan B

 

2, 6

 

3M SOFR + 9.08%, 10.08% Floor (14.73%)

08/10/2022

08/10/2027

 

4,931

 

 

 

4,816

 

 

 

5,029

 

 

 

 

Lenders Funding, LLC
9345 Terresina Dr.
Naples, FL 34119

 

Specialty Finance

 

1st Lien, Secured Revolver

 

2, 6, 9

 

Prime + 1.25%, 1.25% Floor (9.75%)

09/20/2021

01/31/2024

 

10,000

 

 

 

6,112

 

 

 

6,112

 

 

 

 

Lummus Technology Holdings
5825 N. Sam Houston Parkway West, #600
Houston, TX 77086

 

Chemicals

 

Unsecured Bond

 

10

 

9.00%

05/17/2022

07/01/2028

 

2,500

 

 

 

2,092

 

 

 

2,390

 

 

 

 

Mad Engine Global, LLC
6740 Cobra Way
San Diego, CA, 92121

 

Apparel

 

1st Lien, Secured Loan

 

2

 

3M SOFR + 7.00%, 8.00% Floor (12.61%)

06/30/2021

07/15/2027

 

2,831

 

 

 

2,783

 

 

 

2,007

 

 

 

 

Manchester Acquisition Sub, LLC
251 Little Falls Drive,
Wilmington, DE 19808

 

Chemicals

 

1st Lien, Secured Loan

 

2

 

3M SOFR + 5.75%, 6.50% Floor (11.28%)

09/26/2023

11/01/2026

 

4,436

 

 

 

4,004

 

 

 

3,970

 

 

 

 

Maverick Gaming LLC
12530 NE 144th Street
Kirkland, WA 98034

 

Casinos & Gaming

 

1st Lien, Secured Loan

 

2

 

3M SOFR + 7.50%, 8.50% Floor (13.15%)

11/16/2021

09/03/2026

 

5,849

 

 

 

5,731

 

 

 

4,252

 

 

 

 

New Wilkie Energy Pty Limited
56 Pitt Street
Sydney, New South Wales 2000, Australia

 

Metals & Mining

 

1st Lien, Secured Loan

 

2, 6, 7, 9

 

3M SOFR + 12.50%, 14.50% Floor (17.84%), (12.84% cash + 5.00% PIK)

04/06/2023

04/06/2026

 

4,935

 

 

 

4,821

 

 

 

3,567

 

 

 

 

New Wilkie Energy Pty Limited
56 Pitt Street
Sydney, New South Wales 2000, Australia

 

Metals & Mining

 

Warrants

 

6, 8, 9

 

n/a

04/06/2023

n/a

 

1,078,899

 

 

 

-

 

 

 

-

 

 

*

 

NICE-PAK Products, Inc.
Two Nice-Pak Park
Orangeburg, NY 10962

 

Consumer Products

 

Secured Loan B

 

2, 6, 7

 

3M SOFR + 13.50%, 14.50% Floor (19.25%), (8.25% cash + 11.00% PIK)

09/30/2022

09/30/2027

 

9,444

 

 

 

9,222

 

 

 

9,331

 

 

 

 

NICE-PAK Products, Inc.
Two Nice-Pak Park
Orangeburg, NY 10962

 

Consumer Products

 

Promissory Note

 

6, 8

 

n/a

09/30/2022

09/30/2029

 

1,449

 

 

 

-

 

 

 

1,449

 

 

 

 

NICE-PAK Products, Inc.
Two Nice-Pak Park
Orangeburg, NY 10962

 

Consumer Products

 

Warrants

 

6, 8

 

n/a

09/30/2022

n/a

 

880,909

 

 

 

-

 

 

 

701

 

 

 

2.56

%

PFS Holdings Corp.
3747 Hecktown Road
Easton, PA 18045

 

Food & Staples

 

1st Lien, Secured Loan

 

2, 5, 6

 

1M SOFR + 7.00%, 8.00% Floor (12.46%)

11/13/2020

11/13/2024

 

1,044

 

 

 

1,044

 

 

 

979

 

 

 

 

PFS Holdings Corp.
3747 Hecktown Road
Easton, PA 18045

 

Food & Staples

 

Common Equity

 

5, 6, 8

 

n/a

11/13/2020

n/a

 

5,238

 

 

 

12,379

 

 

 

88

 

 

 

5.05

%

ProFrac Holdings II, LLC
333 Shops Boulevard
Suite 301
Weatherford, Texas 76087

 

Energy Services

 

1st Lien Secured Bond

 

2, 9

 

3M SOFR + 7.25%, 8.25% Floor (12.86%)

12/27/2023

01/23/2029

 

7,000

 

 

 

6,930

 

 

 

6,930

 

 

 

 

Research Now Group, Inc.
5800 Tennyson Parkway Suite 600
Plano, TX 75024

 

Internet Media

 

1st Lien, Secured Revolver

 

2, 6

 

3M SOFR + 4.50%, 4.50% Floor (10.11%)

01/29/2019

06/14/2024

 

10,000

 

 

 

9,998

 

 

 

9,001

 

 

 

 

 

F-33


 

Portfolio Company

 

Industry

 

Security(1)

 

Notes

 

Interest Rate(2)

 

Initial Acquisition Date

 

Maturity

 

Par Amount / Quantity

 

 

Cost

 

 

Fair Value

 

 

Percentage of Class(3)

 

Research Now Group, Inc.
5800 Tennyson Parkway Suite 600
Plano, TX 75024

 

Internet Media

 

2nd Lien, Secured Loan

 

2, 6

 

3M SOFR + 9.50%, 10.50% Floor (15.14%)

05/20/2019

12/20/2025

 

8,000

 

 

 

7,976

 

 

 

4,731

 

 

 

 

Ruby Tuesday Operations LLC
333 E. Broadway Avenue
Maryville, TN 37804

 

Restaurants

 

1st Lien, Secured Loan

 

2, 6, 7

 

3M SOFR + 13.50%, 14.50% Floor (17.46%), (11.46% cash + 6.00% PIK)

02/24/2021

02/24/2025

 

1,974

 

 

 

1,974

 

 

 

1,930

 

 

 

 

Ruby Tuesday Operations LLC
333 E. Broadway Avenue
Maryville, TN 37804

 

Restaurants

 

1st Lien, Secured Loan

 

2, 6, 7

 

1M SOFR + 16.00%, 17.25% Floor (21.46%)

01/31/2023

02/24/2025

 

598

 

 

 

598

 

 

 

598

 

 

 

 

Ruby Tuesday Operations LLC
333 E. Broadway Avenue
Maryville, TN 37804

 

Restaurants

 

Warrants

 

6, 8

 

n/a

02/24/2021

n/a

 

311,697

 

 

 

-

 

 

 

913

 

 

 

2.81

%

SCIH Salt Holdings Inc.
1875 Century Park East, Suite 320
Los Angeles, CA 90067

 

Food & Staples

 

1st Lien, Secured Loan

 

2

 

1M SOFR + 4.00%, 4.75% Floor (9.47%)

06/21/2023

03/16/2027

 

1,981

 

 

 

1,950

 

 

 

1,982

 

 

 

 

Stone Ridge Opportunities Fund L.P.
One Vanderbilt Ave., 65th Floor
New York, NY 10017

 

Insurance

 

Private Fund

 

8, 9, 11

 

n/a

01/01/2023

n/a

 

2,379,875

 

 

 

2,380

 

 

 

3,051

 

 

 

 

Summit Midstream Holdings, LLC
910 Louisiana Street, Suite 4200
Houston, TX 77002

 

Energy Midstream

 

2nd Lien, Secured Bond

 

 

 

9.00%

10/19/2021

10/15/2026

 

2,000

 

 

 

1,905

 

 

 

1,996

 

 

 

 

TRU Taj Trust
505 Park Avenue, 2nd Floor
New York, NY 10022

 

Retail

 

Common Equity

 

6, 8

 

n/a

07/21/2017

n/a

 

16,000

 

 

 

611

 

 

 

54

 

 

 

2.75

%

Universal Fiber Systems
640 State Street
Bristol, TN 37620

 

Chemicals

 

Term Loan B

 

2, 6, 7

 

1M SOFR + 12.95%, 13.95% Floor (18.42%), (9.42% cash + 9.00% PIK)

09/30/2021

09/29/2026

 

7,864

 

 

 

7,788

 

 

 

7,852

 

 

 

 

Universal Fiber Systems
640 State Street
Bristol, TN 37620

 

Chemicals

 

Term Loan C

 

2, 6, 7

 

1M SOFR + 12.95%, 13.95% Floor (18.42%), (9.42% cash + 9.00% PIK)

09/30/2021

09/29/2026

 

3,032

 

 

 

2,995

 

 

 

2,821

 

 

 

 

Universal Fiber Systems
640 State Street
Bristol, TN 37620

 

Chemicals

 

Warrants

 

6, 8

 

n/a

09/30/2021

n/a

 

3,383

 

 

 

-

 

 

 

810

 

 

 

1.50

%

Vantage Specialty Chemicals, Inc.
1751 Lake Cook Rd., Suite 550
Deerfield, IL 60015

 

Chemicals

 

1st Lien, Secured Loan

 

2

 

1M SOFR + 4.75%, 5.25% Floor (10.11%)

03/03/2023

10/26/2026

 

2,960

 

 

 

2,888

 

 

 

2,845

 

 

 

 

Vi-Jon
8800 Page Avenue
St. Louis, MO 63114

 

Consumer Products

 

1st Lien, Secured Loan

 

2

 

1M SOFR + 8.00%, 10.50% Floor (13.47%)

12/28/2023

12/28/2028

 

9,000

 

 

 

8,730

 

 

 

8,730

 

 

 

 

W&T Offshore, Inc.
5718 Westheimer Road, Suite 700
Houston, TX 77057

 

Oil & Gas Exploration & Production

 

2nd Lien, Secured Bond

 

9

 

11.75%

01/12/2023

02/01/2026

 

4,816

 

 

 

4,816

 

 

 

4,964

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Investments excluding Short-Term Investments (233.56% of Net Assets)

 

 

 

 

 

 

 

 

 

239,349

 

 

 

230,612

 

 

 

 

Short-Term Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MFB Northern Inst Funds Treas Portfolio Premier CL

 

Short-Term Investments

 

Money Market

 

 

 

0.00%

 

10/26/2023

 

n/a

 

10,806,959

 

 

 

10,807

 

 

 

10,807

 

 

 

 

Total Short-Term Investments (10.95% of Net Assets)

 

 

 

 

 

 

 

 

 

 

 

10,807

 

 

 

10,807

 

 

 

 

TOTAL INVESTMENTS (244.51% of Net Assets)

 

12

 

 

 

 

 

 

 

 

 

 

$

250,156

 

 

$

241,419

 

 

 

 

Other Liabilities in Excess of Net Assets (144.51% of Net Assets)

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(142,680

)

 

 

 

NET ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

$

98,739

 

 

 

 

 

F-34


(1)
The Company’s investments are generally acquired in private transactions exempt from registration under the Securities Act of 1933 and, therefore, are generally subject to limitations on resale, and may be deemed to be “restricted securities” under the Securities Act of 1933.
(2)
Certain of the Company’s variable rate debt investments bear interest at a rate that is determined by reference to Secured Overnight Financing Rate (“SOFR”) or prime rate (“Prime”) which are reset periodically. For each debt investment, the Company has provided the interest rate in effect as of period end. A floor is the minimum rate that will be applied in calculating an interest rate. A cap is the maximum rate that will be applied in calculating an interest rate. The SOFR as of period end was 5.38%. The one-month (“1M”) SOFR as of period end was 5.35%. The three-month (“3M”) SOFR as of period end was 5.33%. The six-month (“6M”) SOFR as of period end was 5.16%. The prime rate as of period end was 8.50%.
(3)
Percentage of class held refers only to equity held, if any, calculated on a fully diluted basis.
(4)
“Controlled Investments” are investments in those companies that are “Controlled Investments" of the Company, as defined in the Investment Company Act. A company is deemed to be a “Controlled Investment” of the Company if the Company owns more than 25% of the voting securities of such company.
(5)
“Affiliate Investments” are investments in those companies that are “Affiliated Companies” of the Company, as defined in the Investment Company Act, which are not “Controlled Investments.” A company is deemed to be an “Affiliate” of the Company if the Company owns 5% or more, but less than 25%, of the voting securities of such company.
(6)
Investments classified as Level 3 whereby fair value was determined by the Company’s board of directors (the “Board”).
(7)
Security pays, or has the option to pay, some or all of its interest in kind. As of December 31, 2023, the Avation Capital SA secured bond, Nice-Pak Products, Inc. secured loan B, Ruby Tuesday Operations, LLC secured loan and each of the Universal Fiber Systems term loans pay a portion of their interest in-kind and the rates above reflect the payment-in-kind (“PIK”) interest rates.
(8)
Non-income producing security.
(9)
Indicates assets that the Company believes do not represent “qualifying assets” under Section 55(a) of the Investment Company Act. Qualifying assets must represent at least 70% of the Company’s total assets at the time of acquisition of any additional non-qualifying assets. Of the Company’s total assets, 16.97% were non-qualifying assets as of period end.
(10)
Security exempt from registration pursuant to Rule 144A under the Securities Act. Such security may be sold in certain transactions (normally to qualified institutional buyers) and remain exempt from registration.
(11)
As a practical expedient, the Company uses net asset value to determine the fair value of this investment.
(12)
As of period end, the aggregate gross unrealized appreciation for all securities in which there was an excess of value over tax cost was $13,715; the aggregate gross unrealized depreciation for all securities in which there was an excess of tax cost over value was $11,273; the net unrealized depreciation was $2,441; the aggregate cost of securities for Federal income tax purposes was $238,978.

* Represents less than 1%.

F-35


As of December 31, 2023 the Company’s investments consisted of the following:

Investment Type

 

Investments at
Fair Value

 

 

Percentage of
Net Assets

 

Debt

 

$

200,748

 

 

 

203.31

%

Equity/Other

 

 

29,864

 

 

 

30.25

%

Short-Term Investments

 

 

10,807

 

 

 

10.95

%

Total

 

$

241,419

 

 

 

244.51

%

As of December 31, 2023 the geographic composition of the Company’s portfolio at fair value was as follows:

Geography

 

Investments at
Fair Value

 

 

Percentage of
Net Assets

 

United States

 

$

227,438

 

 

 

230.35

%

Canada

 

 

6,456

 

 

 

6.54

%

Europe

 

 

3,958

 

 

 

4.01

%

Australia

 

 

3,567

 

 

 

3.61

%

Total

 

$

241,419

 

 

 

244.51

%

 

F-36


As of December 31, 2023 the industry composition of the Company’s portfolio at fair value was as follows:

Industry

 

Investments at
Fair Value

 

 

Percentage of
Net Assets

 

Specialty Finance

 

$

52,322

 

 

 

52.99

%

Chemicals

 

 

27,023

 

 

 

27.37

%

Consumer Products

 

 

20,211

 

 

 

20.47

%

Transportation Equipment Manufacturing

 

 

17,261

 

 

 

17.48

%

Insurance

 

 

16,026

 

 

 

16.23

%

Internet Media

 

 

13,732

 

 

 

13.91

%

Shipping

 

 

11,724

 

 

 

11.87

%

Oil & Gas Exploration & Production

 

 

11,420

 

 

 

11.57

%

Metals & Mining

 

 

9,538

 

 

 

9.66

%

Technology

 

 

7,342

 

 

 

7.44

%

Food & Staples

 

 

7,199

 

 

 

7.29

%

Energy Services

 

 

6,930

 

 

 

7.02

%

Closed-End Fund

 

 

6,770

 

 

 

6.86

%

Casinos & Gaming

 

 

4,252

 

 

 

4.31

%

Aircraft

 

 

3,958

 

 

 

4.01

%

Industrial

 

 

3,719

 

 

 

3.77

%

Restaurants

 

 

3,441

 

 

 

3.48

%

Apparel

 

 

2,007

 

 

 

2.03

%

Energy Midstream

 

 

1,996

 

 

 

2.02

%

Defense

 

 

1,945

 

 

 

1.97

%

Consumer Services

 

 

1,742

 

 

 

1.76

%

Retail

 

 

54

 

 

 

0.05

%

Short-Term Investments

 

 

10,807

 

 

 

10.95

%

Total

 

$

241,419

 

 

 

244.51

%

 

The accompanying notes are an integral part of these financial statements.

F-37


GREAT ELM CAPITAL CORP.

NOTES TO THE UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

Dollar amounts in thousands, except share and per share amounts

1. ORGANIZATION

Great Elm Capital Corp. (the “Company”) was formed on April 22, 2016 as a Maryland corporation. The Company is structured as an externally managed, non-diversified closed-end management investment company. The Company elected to be regulated as a business development company (a “BDC”) under the Investment Company Act of 1940, as amended (the “Investment Company Act”). The Company is managed by Great Elm Capital Management, LLC, a Delaware corporation (“GECM”), a subsidiary of Great Elm Group, Inc., a Delaware corporation (“GEG”).

The Company seeks to generate current income and capital appreciation through debt and income generating equity investments, including investments in specialty finance businesses.

2. SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation. The Company’s functional currency is U.S. dollars and these consolidated financial statements have been prepared in that currency. The accompanying consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and pursuant to Regulation S-X and Regulation S-K. These financial statements reflect all adjustments (consisting of normal recurring items or items discussed herein) that management believes are necessary to fairly state results for the interim periods presented. Results of operations for interim periods are not necessarily indicative of annual results of operations. The Company is an investment company following accounting and reporting guidance in Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 946, Financial Services – Investment Companies.

Certain prior period amounts have been reclassified to conform to current period presentation.

Basis of Consolidation. Under the Investment Company Act, Article 6 of Regulation S-X and GAAP, the Company is generally precluded from consolidating any entity other than another investment company or an operating company which provides substantially all of its services and benefits to the Company.

Use of Estimates. The preparation of the consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amount of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements. Changes in the economic environment, financial markets and any other parameters used in determining these estimates could cause actual results to differ materially.

Revenue Recognition. Interest and dividend income, including income paid in kind, is recorded on an accrual basis. Origination, structuring, closing, commitment and other upfront fees, including original issue discounts, earned with respect to capital commitments, are generally amortized or accreted into interest income over the life of the respective debt investment, as are end-of-term or exit fees receivable upon repayment of a debt investment if such fees are fixed in nature. Other fees, including certain amendment fees, prepayment fees and commitment fees on broken deals, and end-of-term or exit fees that have a contingency feature or are variable in nature are recognized as earned. Prepayment fees and similar income due upon the early repayment of a loan or debt security are generally included in interest income.

Interest income received as paid-in-kind (“PIK”) is reported separately in the Statements of Operations. Income is included as PIK if the instrument solely provides for settlement in kind. In the event that the borrower can settle in kind or via cash payment, the income is not included as PIK until the borrower elects to pay in kind and the payment is received by the Company. In the event there is a lesser cash rate in a PIK toggle instrument, income is accrued at the lesser cash rate until the coupon is paid in kind and such larger payment is received by the Company.

Certain of the Company’s debt investments were purchased at a discount to par as a result of the underlying credit risks and financial results of the issuer, as well as general market factors that influence the financial markets as a whole. Discounts on the acquisition of corporate debt instruments are generally amortized using the effective-interest or constant-yield method assuming there are no material questions as to collectability.

F-38


Interest income in CLO subordinated note investments are recorded on an accrual basis utilizing an effective interest methodology based upon an effective yield to maturity of projected cash flows. ASC Topic 325-40, Beneficial Interests in Securitized Financial Assets (“ASC 325”) requires investment income from such investments be recognized under the effective interest method, with any difference between cash distributed and the amount calculated pursuant to the effective interest method be recorded as an adjustment to the cost basis of the investment. It is the Company’s policy to monitor and update the effective yield for each CLO subordinated note position held at each measurement date and updated periodically, as needed.

Net Realized Gains (Losses) and Net Change in Unrealized Appreciation (Depreciation). The Company measures realized gains or losses by the difference between the net proceeds from the repayment or sale of an investment and the amortized cost basis of the investment, without regard to unrealized appreciation or depreciation previously recognized. Realized gains and losses are computed using the specific identification method. Net change in unrealized appreciation or depreciation reflects the net change in portfolio investment values and portfolio investment cost bases during the reporting period, including the reversal of previously recorded unrealized appreciation or depreciation when gains or losses are realized.

Cash and Cash Equivalents. Cash and cash equivalents typically consist of bank demand deposits. Restricted cash generally consists of collateral for unfunded positions held by counterparties.

Valuation of Portfolio Investments. The Company carries its investments in accordance with ASC Topic 820, Fair Value Measurements and Disclosures (“ASC 820”), which defines fair value, establishes a framework for measuring fair value and requires disclosures about fair value measurements. Fair value is generally based on quoted market prices provided by independent pricing services, broker or dealer quotations or alternative price sources. In the absence of quoted market prices, broker or dealer quotations or alternative price sources, investments are measured at fair value as determined by the Company’s board of directors (the “Board”).

Due to the inherent uncertainties of valuation, certain estimated fair values may differ significantly from the values that would have been realized had a ready market for these investments existed, and these differences could be material. See Note 4.

The Company values its portfolio investments at fair value based upon the principles and methods of valuation set forth in policies adopted by the Board. Fair value is defined as the price that would be received to sell an asset in an orderly transaction between market participants at the measurement date. Market participants are buyers and sellers in the principal (or most advantageous) market for the asset that (1) are independent of the Company, (2) are knowledgeable, having a reasonable understanding about the asset based on all available information (including information that might be obtained through due diligence efforts that are usual and customary), (3) are able to transact for the asset, and (4) are willing to transact for the asset (that is, they are motivated but not forced or otherwise compelled to do so).

Investments for which market quotations are readily available are valued at such market quotations unless the quotations are deemed not to represent fair value. The Company generally obtains market quotations from recognized exchanges, market quotation systems, independent pricing services or one or more broker-dealers or market makers. Short term debt investments with remaining maturities within ninety days are generally valued at amortized cost, which approximates fair value. Debt and equity securities for which market quotations are not readily available, which is the case for many of the Company’s investments, or for which market quotations are deemed not to represent fair value, are valued at fair value using a consistently applied valuation process in accordance with the Company’s documented valuation policy that has been reviewed and approved by the Board, who also approve in good faith the valuation of such securities as of the end of each quarter. Due to the inherent uncertainty and subjectivity of determining the fair value of investments that do not have a readily available market value, the fair value of the Company’s investments may differ significantly from the values that would have been used had a readily available market value existed for such investments and may differ materially from the values that the Company may ultimately realize. In addition, changes in the market environment and other events may have differing impacts on the market quotations used to value some of the Company’s investments than on the fair values of the Company’s investments for which market quotations are not readily available. Market quotations may be deemed not to represent fair value in certain circumstances where the Company believes that facts and circumstances applicable to an issuer, a seller or purchaser, or the market for a particular security cause current market quotations to not reflect the fair value of the security.

F-39


The valuation process approved by the Board with respect to investments for which market quotations are not readily available or for which market quotations are deemed not to represent fair value is as follows:

The investment professionals of GECM provide recent portfolio company financial statements and other reporting materials to an independent valuation firm (or firms) approved by the Board;
Such firms evaluate this information along with relevant observable market data to conduct independent appraisals each quarter, and their preliminary valuation conclusions are documented, discussed, and iterated with senior management of GECM;
The fair value of investments comprising in the aggregate less than 5% of the Company’s total capitalization and individually less than 1% of the Company’s total capitalization may be determined by GECM in good faith in accordance with the Company’s valuation policy without the employment of an independent valuation firm; and
The Company’s audit committee recommends, and the Board approves, the fair value of the investments in the Company’s portfolio in good faith based on the input of GECM, the independent valuation firms (to the extent applicable) and the business judgment of the audit committee and the Board, respectively.

Those investments for which market quotations are not readily available or for which market quotations are deemed not to represent fair value are valued utilizing a market approach, an income approach, or both approaches, as appropriate. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities (including a business). The income approach uses valuation techniques to convert future amounts (for example, cash flows or earnings) to a single present amount (discounted). The measurement is based on the value indicated by current market expectations about those future amounts. In following these approaches, the types of factors that the Company may take into account in determining the fair value of its investments include, as relevant and among other factors: available current market data, including relevant and applicable market trading and transaction comparables, applicable market yields and multiples, security covenants, call protection provisions, information rights, the nature and realizable value of any collateral, the portfolio company’s ability to make payments, its earnings and discounted cash flows, the markets in which the portfolio company does business, comparisons of financial ratios of peer companies that are public, merger and acquisition comparables, and enterprise values.

Investments in revolvers or delayed draw loans may include unfunded commitments for which the Company’s acquisition cost will be offset by compensation received on the portion of the commitment that is unfunded. As a result, the purchases of a commitment that is not fully funded may result in a negative cost basis for the funded commitment. The fair value of the unfunded commitment is adjusted for price appreciation or depreciation and may result in a negative fair value for the unfunded commitment.

Deferred Financing Costs and Deferred Offering Costs. Deferred financing costs and deferred offering costs consist of fees and expenses incurred in connection with financing or capital raising activities and include professional fees, printing fees, filing fees and other related expenses.

Deferred financing costs incurred in connection with the revolving credit facility are amortized on a straight-line basis over the term of the revolving credit facility. Unamortized costs are included in deferred financing costs on the consolidated statements of assets and liabilities and amortization of those costs is included in interest expense on the consolidated statements of operations.

Deferred offering costs incurred in connection with the unsecured notes are amortized over the term of the respective unsecured note using the effective interest method. Unamortized costs are treated as a reduction to the carrying amount of the debt on the consolidated statements of assets and liabilities and amortization of those costs is included in interest expense on the consolidated statements of operations.

Deferred offering costs incurred in connection with the shelf registration on form N-2 are capitalized when incurred and recognized as a reduction to offering proceeds when the offering becomes effective or expensed upon expiration of the registration statement, if applicable. Deferred offering costs are included with prepaid expenses and other assets on the consolidated statements of assets and liabilities.

Prepaid Expenses and Other Assets. Prepaid expenses include expenses paid in advance such as annual insurance premiums and deferred offering costs, as described above. Other assets may include contributions to investments paid in advance of trade date.

F-40


Foreign Currency Translation. Amounts denominated in foreign currencies are translated into U.S. dollars on the following basis: (1) investments and other assets and liabilities denominated in foreign currencies are translated into U.S. dollars based upon currency exchange rates effective on the date of valuation; and (2) purchases and sales of investments and income and expense items denominated in foreign currencies are translated into U.S. dollars based upon currency exchange rates prevailing on the transaction dates. The portion of gains and losses on foreign investments resulting from fluctuations in foreign currencies is included in net realized and unrealized gain or loss from investments.

U.S. Federal Income Taxes. From inception to September 30, 2016, the Company was a taxable association under Internal Revenue Code of 1986, as amended (the “Code”). The Company has elected to be taxed as a regulated investment company (“RIC”) under subchapter M of the Code. The Company intends to operate in a manner so as to qualify for the tax treatment applicable to RICs in that taxable year and all future taxable years. In order to qualify as a RIC, among other things, the Company will be required to timely distribute to its stockholders at least 90% of investment company taxable income (“ICTI”) including PIK interest, as defined by the Code, for each taxable year in order to be eligible for tax treatment under subchapter M of the Code. Depending on the level of ICTI earned in a tax year, the Company may choose to carry forward ICTI in excess of current year dividend distributions into the next tax year. Any such carryover ICTI must be distributed prior to the 15th day of the ninth month after the tax year-end. So long as the Company maintains its status as a RIC, it generally will not be subject to corporate-level U.S. federal income taxes on any ordinary income or capital gains that it distributes at least annually to its stockholders as distributions. Rather, any tax liability related to income earned by the Company represents obligations of the Company’s stockholders and will not be reflected in the consolidated financial statements of the Company.

If the Company does not distribute (or is not deemed to have distributed) each calendar year the sum of (1) 98% of its net ordinary income for each calendar year, (2) 98.2% of its capital gain net income for the one-year period ending October 31 in that calendar year and (3) any income recognized, but not distributed, in preceding years (the “Minimum Distribution Amount”), the Company will generally be required to pay an excise tax equal to 4% of the amount by the which Minimum Distribution Amount exceeds the distributions for the year. To the extent that the Company determines that its estimated current year annual taxable income will be in excess of estimated current year dividend distributions from such taxable income, the Company accrues excise taxes, if any, on estimated excess taxable income as taxable income is earned using an annual effective excise tax rate. The annual effective excise tax rate is determined by dividing the estimated annual excise tax by the estimated annual taxable income.

The Company has accrued $80 of excise tax expense during the nine months ended September 30, 2024. The Company accrued $287 of excise tax expense during the year ended December 31, 2023.

At December 31, 2023, the Company, for federal income tax purposes, had capital loss carryforwards of $193,501 which will reduce its taxable income arising from future net realized gains on investment transactions, if any, to the extent permitted by the Internal Revenue Code, and thus will reduce the amount of distributions to stockholders, which would otherwise be necessary to relieve the Company of any liability for federal income tax. On December 22, 2010, the Regulated Investment Company Modernization Act of 2010 (the “Modernization Act”) was signed into law. The Modernization Act changed the capital loss carryforward rules as they relate to regulated investment companies. Capital losses generated in tax years beginning after the date of enactment may now be carried forward indefinitely, and retain the character of the original loss. Of the capital loss carryforwards at December 31, 2023, $40,819 are limited losses and available for use subject to annual limitation under Section 382. Of the capital losses at December 31, 2023, $16,815 are short-term and $176,686 are long term.

ASC 740, Accounting for Uncertainty in Income Taxes (“ASC 740”) provides guidance on the accounting for and disclosure of uncertainty in tax position. ASC 740 requires the evaluation of tax positions taken or expected to be taken in the course of preparing the Company’s tax returns to determine whether the tax positions are “more-likely-than-not” of being sustained by the applicable tax authority. Tax positions deemed to meet the more-likely-than-not threshold are recorded as a tax benefit or expense in the current year. Based on its analysis of its tax position for all open tax years (the current and prior years, as applicable), the Company has concluded that it does not have any uncertain tax positions that met the recognition or measurement criteria of ASC 740. Such open tax years remain subject to examination and adjustment by tax authorities.

F-41


3. SIGNIFICANT AGREEMENTS AND RELATED PARTIES

Investment Management Agreement. The Company has an investment management agreement (the “Investment Management Agreement”) with GECM. Beginning on November 4, 2016, the Company began accruing for GECM’s fees for its services under the Investment Management Agreement. This fee consists of two components: a base management fee and an incentive fee. Effective August 1, 2022, upon receiving approval from the Company’s stockholders, the Company and GECM amended the Investment Management Agreement to reset the Capital Gains Incentive Fee to begin on April 1, 2022, which eliminated $163.2 million of historical realized and unrealized losses incurred prior to April 1, 2022 in calculating future incentive fees. In addition, the Income Incentive Fee was amended to reset the mandatory deferral commencement date used in calculating deferred incentive fees to April 1, 2022.

The Company’s Chief Executive Officer and President is also a portfolio manager for GECM, as well as a Managing Director of Imperial Capital Asset Management, LLC. The Company’s Chief Compliance Officer is also the chief compliance officer and general counsel of GECM, and the president of GEG. The Company’s Chief Financial Officer is also the chief financial officer of GEG.

Management Fee The base management fee is calculated at an annual rate of 1.50% of the Company’s average adjusted gross assets, including assets purchased with borrowed funds. The base management fee is payable quarterly in arrears. The base management fee is calculated based on the average value of the Company’s gross assets, excluding cash and cash equivalents, at the end of the two most recently completed calendar quarters, and appropriately adjusted for any share issuances or repurchases during the then current calendar quarter. Base management fees for any partial quarter are prorated.

For the three and nine months ended September 30, 2024 management fees amounted to $1,201 and $3,209, respectively. For the three and nine months ended September 30, 2023 management fees amounted to $899 and $2,652, respectively. As of September 30, 2024 and December 31, 2023, $1,200 and $887, respectively, remained payable.

Incentive Fee The incentive fee consists of two components that are independent of each other with the result that one component may be payable even if the other is not. One component of the incentive fee is based on income (the “Income Incentive Fee”) and the other component is based on capital gains (the “Capital Gains Incentive Fee”).

The Income Incentive Fee is calculated on a quarterly basis as 20% of the amount by which the Company’s pre-incentive fee net investment income (the “Pre-Incentive Fee Net Investment Income”) for the quarter exceeds a hurdle rate of 1.75% (7.0% annualized) of the Company’s net assets at the end of the immediately preceding calendar quarter, subject to a “catch-up” provision pursuant to which GECM receives all of such income in excess of the 1.75% level but less than 2.1875% (8.75% annualized) and subject to a total return requirement (described below). The effect of the “catch-up” provision is that, subject to the total return provision, if pre-incentive fee net investment income exceeds 2.1875% of the Company’s net assets at the end of the immediately preceding calendar quarter, in any calendar quarter, GECM will receive 20.0% of the Company’s pre-incentive fee net investment income as if the 1.75% hurdle rate did not apply. These calculations will be appropriately prorated for any period of less than three months and adjusted for any share issuances or repurchases during the then current quarter.

Pre-Incentive Fee Net Investment Income includes any accretion of original issue discount, market discount, PIK interest, PIK dividends or other types of deferred or accrued income, including in connection with zero coupon securities, that the Company and its consolidated subsidiaries have recognized in accordance with GAAP, but have not yet received in cash (collectively, “Accrued Unpaid Income”). Pre-Incentive Fee Net Investment Income does not include any realized capital gains or losses or unrealized capital appreciation or depreciation.

Any Income Incentive Fee otherwise payable with respect to Accrued Unpaid Income (collectively, the “Accrued Unpaid Income Incentive Fees”) is deferred, on a security by security basis, and becomes payable only if, as, when and to the extent cash is received by the Company or its consolidated subsidiaries in respect thereof. Any Accrued Unpaid Income that is subsequently reversed in connection with a write-down, write-off, impairment or similar treatment of the investment giving rise to such Accrued Unpaid Income will, in the applicable period of reversal, (1) reduce Pre-Incentive Fee Net Investment Income and (2) reduce the amount of Accrued Unpaid Income Incentive Fees previously deferred.

F-42


The Company will defer cash payment of any Income Incentive Fee otherwise payable to the investment adviser in any quarter (excluding Accrued Unpaid Income Incentive Fees with respect to such quarter) that exceeds (1) 20% of the Cumulative Pre‑Incentive Fee Net Return (as defined below) during the most recent twelve full calendar quarter period ending on or prior to the date such payment is to be made (the “Trailing Twelve Quarters”) less (2) the aggregate incentive fees that were previously paid to the investment adviser during such Trailing Twelve Quarters (excluding Accrued Unpaid Income Incentive Fees during such Trailing Twelve Quarters and not subsequently paid). “Cumulative Pre‑Incentive Fee Net Return” during the relevant Trailing Twelve Quarters means the sum of (a) pre‑incentive fee net investment income in respect of such Trailing Twelve Quarters less (b) net realized capital losses and net unrealized capital depreciation, if any, in each case calculated in accordance with GAAP, in respect of such Trailing Twelve Quarters.

Under the Capital Gains Incentive Fee, the Company is obligated to pay GECM at the end of each calendar year 20% of the aggregate cumulative realized capital gains from November 4, 2016 through the end of that year, computed net of aggregate cumulative realized capital losses and aggregate cumulative unrealized depreciation through the end of such year, less the aggregate amount of any previously paid capital gains incentive fees.

In March 2022, GECM waived all accrued and unpaid incentive fees as of March 31, 2022. As of March 31, 2022, there were approximately $4.9 million of accrued fees. In connection with the waiver, the Company recognized the reversal of these accrued fees during the period ending March 31, 2022, resulting in a corresponding increase in net income in that period. The incentive fee waiver is not subject to recapture.

For the nine months ended September 30, 2024 and 2023, the Company incurred Income Incentive Fees of $2,580 and $2,315, respectively. As of September 30, 2024, cumulative accrued incentive fees payable were $2,594, and after calculating the total return requirement, $882 was immediately payable. As of December 31, 2023, cumulative accrued incentive fees payable were $1,431, and after calculating the total return requirement, $764 was immediately payable. These payable amounts included both Accrued Unpaid Income Incentive Fees and amounts deferred under the total return requirement and would have become due upon meeting the criteria described above. For the nine months ended September 30, 2024 and the year ended December 31, 2023, the Company did not have any Capital Gains Incentive Fees accrual.

On August 1, 2022, the Company’s stockholders approved a proposal to amend the Capital Gains Incentive Fee and mandatory deferral provisions in sections 4.4 and 4.5, respectively, of the Investment Management Agreement. The amendment amended (i) section 4.4 of the Investment Management Agreement to provide that (x) the capital gains commencement date shall be April 1, 2022 and (y) for the year ending December 31, 2022, the Capital Gains Incentive Fee shall be calculated for the period beginning on the Capital Gains Commencement Date and ending on December 31, 2022 and (ii) section 4.5 of the Investment Management Agreement to provide that (x) the Trailing Twelve Quarters shall commence April 1, 2022 (the “Mandatory Deferral Commencement Date”) and (y) in the event the Trailing Twelve Quarters is less than twelve full calendar quarters, Trailing Twelve Quarters shall mean the period from the Mandatory Deferral Commencement Date through the quarter ending on or prior to the date such Income Incentive Fee payment is to be made.

The Investment Management Agreement provides that, absent willful misfeasance, bad faith or gross negligence in the performance of its duties or by reason of the reckless disregard of its duties and obligations, GECM and its officers, managers, agents, employees, controlling persons, members and any other person or entity affiliated with it are entitled to indemnification from the Company for any damages, liabilities, costs and expenses (including reasonable attorneys’ fees and amounts reasonably paid in settlement) arising from the rendering of GECM’s services under the Investment Management Agreement or otherwise as an investment adviser of the Company.

Administration Fees. The Company has an administration agreement (the “Administration Agreement”) with GECM to provide administrative services, including, among other things, furnishing the Company with office facilities, equipment, clerical, bookkeeping and record keeping services. The Company will reimburse GECM for its allocable portion of overhead and other expenses of GECM in performing its obligations under the Administration Agreement. Compensation of administrator personnel is allocated based on time allocation for the period. Other overhead expenses are based on a combination of time allocation and total headcount.

The Administration Agreement provides that, absent willful misfeasance, bad faith or negligence in the performance of its duties or by reason of the reckless disregard of its duties and obligations, GECM and its officers, managers, partners, agents, employees, controlling persons, members and any other person or entity affiliated with it are entitled to indemnification from the Company for any damages, liabilities, costs and expenses (including reasonable attorneys’ fees and amounts reasonably paid in settlement) arising from the rendering of GECM’s services under the Administration Agreement or otherwise as administrator for the Company.

F-43


For the three and nine months ended September 30, 2024, the Company incurred expenses under the Administration Agreement of $375 and $1,156, respectively. For the three and nine months ended September 30, 2023, the Company incurred expenses under the Administration Agreement of $420 and $1,056, respectively. As of September 30, 2024 and December 31, 2023, $245 and $308 remained payable, respectively.

4. FAIR VALUE MEASUREMENT

The fair value of a financial instrument is the amount that would be received to sell an asset or would be paid to transfer a liability in an orderly transaction between market participants at the measurement date (i.e., the exit price).

The fair value hierarchy under ASC 820 prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). The levels used for classifying investments are not necessarily an indication of the risk associated with investing in these securities. The three levels of the fair value hierarchy are as follows:

Basis of Fair Value Measurement

Level 1 Investments valued using unadjusted quoted prices in active markets for identical assets.

Level 2 Investments valued using other unadjusted observable market inputs, e.g. quoted prices in markets that are not active or quotes for comparable instruments.

Level 3 Investments that are valued using quotes and other observable market data to the extent available, but which also take into consideration one or more unobservable inputs that are significant to the valuation taken as a whole.

A financial instrument’s level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. Note 2 should be read in conjunction with the information outlined below.

The table below presents the valuation techniques and the nature of significant inputs generally used in determining the fair value of Level 2 and Level 3 Instruments.

Level 2 Instruments Valuation Techniques and Significant Inputs

Equity, Bank Loans, Corporate Debt, and Other Debt Obligations

 

The types of instruments that trade in markets that are not considered to be active but are valued based on quoted market prices, broker or dealer quotations or alternative pricing sources with reasonable levels of price transparency may include commercial paper, most government agency obligations, certain corporate debt securities, certain mortgage-backed securities, certain bank loans, less liquid publicly-listed equities, certain state and municipal obligations, certain money market instruments and certain loan commitments.

Valuations of Level 2 debt and equity instruments can be verified to quoted prices, broker or dealer quotations or alternative pricing sources with reasonable levels of price transparency. Consideration is given to the nature of the quotations (e.g. indicative or firm) and the relationship of recent market activity to the prices provided from alternative pricing sources.

 

Level 3 Instruments Valuation Techniques and Significant Inputs

Bank Loans, Corporate Debt, and Other Debt Obligations

 

Valuations are generally based on discounted cash flow techniques, for which the significant inputs are the amount and timing of expected future cash flows, market yields and recovery assumptions. The significant inputs are generally determined based on an analysis of market comparables, transactions in similar instruments and/or recovery and liquidation analyses.

F-44


Equity

 

Recent third-party investments or pending transactions are considered to be the best evidence for any change in fair value. When these are not available, the following valuation methodologies are used, as appropriate and available:

Transactions in similar instruments;
Discounted cash flow techniques;
Third party appraisals; and
Industry multiples and public comparables.

Evidence includes recent or pending reorganizations (for example, merger proposals, tender offers and debt restructurings) and significant changes in financial metrics, including:

Current financial performance as compared to projected performance;
Capitalization rates and multiples; and
Market yields implied by transactions of similar or related assets.

As noted above, the income and market approaches were used in the determination of fair value of certain Level 3 assets as of September 30, 2024 and December 31, 2023. The significant unobservable inputs used in the income approach are the discount rate or market yield used to discount the estimated future cash flows expected to be received from the underlying investment, which include both future principal and interest payments. An increase in the discount rate or market yield would result in a decrease in the fair value. Included in the consideration and selection of discount rates is risk of default, rating of the investment (if any), call provisions and comparable company valuations. The significant unobservable inputs used in the market approach are based on market comparable transactions and market multiples of publicly traded comparable companies. Increases or decreases in market multiples would result in an increase or decrease, respectively, in the fair value.

The following summarizes the Company’s investment assets categorized within the fair value hierarchy as of September 30, 2024:

Type of Investment

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Asset

 

 

 

 

 

 

 

 

 

 

 

 

Debt

 

$

-

 

 

$

88,786

 

 

$

145,710

 

 

$

234,496

 

Equity/Other

 

 

29,202

 

 

 

-

 

 

 

20,761

 

 

 

49,963

 

Short Term Investments

 

 

85,474

 

 

 

-

 

 

 

-

 

 

 

85,474

 

Total

 

$

114,676

 

 

$

88,786

 

 

$

166,471

 

 

$

369,933

 

Investment measured at net asset value(1)

 

 

 

 

 

 

 

 

 

 

 

48,824

 

Total Investments, at fair value

 

 

 

 

 

 

 

 

 

 

$

418,757

 

(1)
Certain investments that are measured at fair value using net asset value (“NAV”) have not been categorized in the fair value hierarchy. The fair value amounts presented in the table are intended to permit reconciliation of the fair value hierarchy to the amount presented in the Consolidated Statements of Assets and Liabilities.

The following summarizes the Company’s investment assets categorized within the fair value hierarchy as of December 31, 2023:

Assets

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Debt

 

$

-

 

 

$

78,054

 

 

$

122,693

 

 

$

200,747

 

Equity/Other

 

 

6,770

 

 

 

-

 

 

 

20,044

 

 

 

26,814

 

Short Term Investments

 

 

10,807

 

 

 

-

 

 

 

-

 

 

 

10,807

 

Total

 

$

17,577

 

 

$

78,054

 

 

$

142,737

 

 

$

238,368

 

Investment measured at net asset value(1)

 

 

 

 

 

 

 

 

 

 

 

3,051

 

Total Investments, at fair value

 

 

 

 

 

 

 

 

 

 

$

241,419

 

The following is a reconciliation of Level 3 assets for the nine months ended September 30, 2024:

Level 3

 

Beginning Balance as of January 1, 2024

 

 

Net Transfers In/Out

 

 

Purchases(1)

 

 

Net Realized Gain (Loss)

 

 

Net Change in Unrealized
Appreciation (Depreciation)
(2)

 

 

Sales and Settlements(1)

 

 

Net Amortization of Premium/ Discount

 

 

Ending Balance as of September 30, 2024

 

Debt

 

$

122,693

 

 

$

15,172

 

 

$

52,648

 

 

$

(59

)

 

$

2,213

 

 

$

(47,192

)

 

$

235

 

 

$

145,710

 

Equity/Other

 

 

20,044

 

 

 

1,449

 

 

 

11,526

 

 

 

-

 

 

 

(12,258

)

 

 

-

 

 

 

-

 

 

 

20,761

 

Total investment assets

 

$

142,737

 

 

$

16,621

 

 

$

64,174

 

 

$

(59

)

 

$

(10,045

)

 

$

(47,192

)

 

$

235

 

 

$

166,471

 

 

F-45


The following is a reconciliation of Level 3 assets for the year ended December 31, 2023:

Level 3

 

Beginning Balance as of January 1, 2023

 

 

Net Transfers In/Out

 

 

Purchases(1)

 

 

Net Realized Gain (Loss)

 

 

Net Change in Unrealized
Appreciation (Depreciation)
(2)

 

 

Sales and Settlements(1)

 

 

Net Amortization of Premium/ Discount

 

 

Ending Balance as of December 31, 2023

 

Debt

 

$

104,333

 

 

$

(8,858

)

 

$

127,395

 

 

$

(5,910

)

 

$

6,253

 

 

$

(100,885

)

 

$

365

 

 

$

122,693

 

Equity/Other

 

 

32,044

 

 

 

-

 

 

 

19,191

 

 

 

(3,273

)

 

 

2,962

 

 

 

(30,880

)

 

 

-

 

 

 

20,044

 

Total investment assets

 

$

136,377

 

 

$

(8,858

)

 

$

146,586

 

 

$

(9,183

)

 

$

9,215

 

 

$

(131,765

)

 

$

365

 

 

$

142,737

 

(1)
Purchases may include new deals, additional fundings (inclusive of those on revolving credit facilities), refinancings, capitalized PIK income, and securities received in corporate actions and restructurings. Sales and Settlements may include scheduled principal payments, prepayments, sales and repayments (inclusive of those on revolving credit facilities), and securities delivered in corporate actions and restructuring of investments.
(2)
The net change in unrealized depreciation relating to Level 3 assets still held at September 30, 2024 totaled $(15,408) consisting of the following: $(3,238) related to debt investments and $(12,170) related to equity investments. The net change in unrealized depreciation relating to Level 3 assets still held at December 31, 2023 totaled $(2,538) consisting of the following: $(2,178) related to debt investments and $(360) relating to equity/other.

One investments with a fair value of $3,970 was transferred from Level 3 to Level 2 as a result of increased pricing transparency during the nine months ended September 30, 2024. Three investments with a fair value of $20,591 were transferred from Level 2 to Level 3 as a result of reduced pricing transparency during the nine months ended September 30, 2024.

Two investments with an aggregate fair value of $8,858 were transferred from Level 3 to Level 2 as a result of increased pricing transparency during the year ended December 31, 2023.

The following tables below present the ranges of significant unobservable inputs used to value the Company’s Level 3 assets as of September 30, 2024 and December 31, 2023, respectively. These ranges represent the significant unobservable inputs that were used in the valuation of each type of instrument, but they do not represent a range of values for any one instrument. For example, the lowest yield in 1st Lien Debt is appropriate for valuing that specific debt investment, but may not be appropriate for valuing any other debt investments in this asset class. Accordingly, the ranges of inputs presented below do not represent uncertainty in, or possible ranges of, fair value measurements of the Company’s Level 3 assets.

As of September 30, 2024

Investment Type

 

Fair value

 

 

Valuation Technique(1)

 

Unobservable Input(1)

 

Range (Weighted Average)(2)

Debt

 

$

95,915

 

 

Income Approach

 

Discount Rate

 

5.26% - 21.13% (13.12%)

 

 

 

42,310

 

 

Recent Transaction

 

 

 

 

 

 

 

7,485

 

 

Market Approach

 

Earnings Multiple

 

0.30 - 6.50 (4.04)

Total Debt

 

$

145,710

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity/Other

 

$

13,919

 

 

Recent Transaction

 

 

 

 

 

 

 

6,788

 

 

Market Approach

 

Earnings Multiple

 

0.10 - 8.25 (6.77)

 

 

 

54

 

 

Asset Recovery / Liquidation (3)

 

 

 

 

Total Equity/Other

 

$

20,761

 

 

 

 

 

 

 

 

F-46


 

As of December 31, 2023

Investment Type

 

Fair value

 

 

Valuation Technique(1)

 

Unobservable Input(1)

 

Range (Weighted Average)(2)

Debt

 

$

69,579

 

 

Income Approach

 

Discount Rate

 

8.77% - 56.16% (18.31%)

 

 

 

28,733

 

 

Recent Transaction

 

 

 

 

 

 

 

9,268

 

 

Market Approach

 

Earnings Multiple

 

0.50 - 8.75 (1.95)

 

 

 

9,001

 

 

Income Approach

 

Implied Yield

 

3.24% - 18.59% (10.92%)

 

 

 

6,112

 

 

Asset Recovery / Liquidation(3)

 

 

 

 

Total Debt

 

$

122,693

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity/Other

 

$

17,477

 

 

Recent Transaction

 

 

 

 

 

 

 

2,513

 

 

Market Approach

 

Earnings Multiple

 

0.10 - 8.75 (4.92)

 

 

 

54

 

 

Asset Recovery / Liquidation(3)

 

 

 

 

Total Equity/Other

 

$

20,044

 

 

 

 

 

 

 

(1)
The fair value of any one instrument may be determined using multiple valuation techniques or unobservable inputs.
(2)
Weighted average for an asset category consisting of multiple investments is calculated by weighting the significant unobservable input by the relative fair value of the investment. The range and weighted average for an asset category consisting of a single investment represents the significant unobservable input used in the fair value of the investment.
(3)
Investments valued using the asset recovery or liquidation technique include investments for which valuation is based on current financial data without a discount rate applied.

In accordance with ASC 820, certain investments that do not have a readily determinable fair value and which are within the scope of Topic 946, Financial Services - Investment Companies, may be measured using NAV as a practical expedient. As of September 30, 2024 the Company held four investments valued using NAV as a practical expedient. The Company has an unfunded commitment of $2.8 million with respect to these investments. These investments are generally restricted from withdrawal subject to the terms of each investment vehicle with withdrawals allowed no more than annually. There is no set duration for these entities.

5. DEBT

Revolver

On May 5, 2021, the Company entered into a Loan, Guarantee and Security Agreement (the “Loan Agreement”) with City National Bank (“CNB”). The Loan Agreement provides for a senior secured revolving line of credit of up to $25 million (subject to a borrowing base as defined in the Loan Agreement). The Company may request to increase the revolving line in an aggregate amount not to exceed $25 million, which increase is subject to the sole discretion of CNB. On November 22, 2023, the Company amended the Loan Agreement to extend the maturity date of the revolving line from May 5, 2024 to May 5, 2027. Borrowings under the revolving line bear interest at a rate equal to (i) the secured overnight financing rate (“SOFR”) plus 3.00% (reduced from SOFR plus 3.50% prior to the November 2023 amendment), (ii) a base rate plus 2.00% or (iii) a combination thereof, as determined by the Company. Additionally, we are required to pay a commitment fee of 0.50% per annum on any unused portion of the revolving line of credit. As of September 30, 2024, there were no borrowings outstanding under the revolving line of credit.

Borrowings under the revolving line are secured by a first priority security interest in substantially all of the Company’s assets, subject to certain specified exceptions. The Company has made customary representations and warranties and is required to comply with various affirmative and negative covenants, reporting requirements and other customary requirements for similar loan agreements. In addition, the Loan Agreement contains financial covenants requiring (i) net assets of not less than $65 million, (ii) asset coverage equal to or greater than 150% and (iii) bank asset coverage equal to or greater than 300%, in each case tested as of the last day of each fiscal quarter of the Company. Borrowings are also subject to the leverage restrictions contained in the Investment Company Act of 1940, as amended.

F-47


Unsecured Notes

On January 11, 2018, the Company issued $43.0 million in aggregate principal amount of 6.75% notes due 2025 (the “GECCM Notes”). On January 19, 2018 and February 9, 2018, the Company issued an additional $1.9 million and $1.5 million of the GECCM Notes upon partial exercise of the underwriters’ over-allotment option. On September 12, 2024, we caused redemption notices to be issued to the holders of the GECCM Notes regarding the Company's exercise of its option to redeem, in whole, the issued and outstanding GECCM Notes. We redeemed all of the issued and outstanding GECCM Notes on October 12, 2024 at 100% of the principal amount plus accrued and unpaid interest thereon from September 30, 2024 through, but excluding, the redemption date, October 12, 2024.

On June 23, 2021, the Company issued $50.0 million in aggregate principal amount of 5.875% notes due 2026 (the “GECCO Notes”). On July 9, 2021, the Company issued an additional $7.5 million of the GECCO Notes upon full exercise of the underwriters’ over-allotment option.

On August 16, 2023, the Company issued $40.0 million in aggregate principal amount of 8.75% notes due 2028 (the “GECCZ Notes”).

On April 17, 2024, the Company issued $30.0 million in aggregate principal amount of 8.50% notes due 2029 (the “GECCI Notes”). On April 25, 2024, the Company issued an additional $4.5 million of the GECCI Notes upon full exercise of the underwriters’ over-allotment option. On July 9, 2024, we issued an additional $22.0 million in aggregate principal amount of the GECCI Notes in a direct placement.

On September 19, 2024, the Company issued $36.0 million in aggregate principal amount of 8.125% notes due 2029 (the "GECCH Notes").

The Notes are our unsecured obligations and rank equal with all of our outstanding and future unsecured unsubordinated indebtedness. The unsecured notes are effectively subordinated, or junior in right of payment, to indebtedness under our Loan Agreement and any other future secured indebtedness that the Company may incur to the extent of the value of the assets securing such indebtedness and structurally subordinated to all future indebtedness and other obligations of our subsidiaries. The Company pays interest on the unsecured notes on March 31, June 30, September 30 and December 31 of each year. The GECCO Notes, GECCZ Notes, GECCI Notes and GECCH Notes will mature on June 30, 2026, September 30, 2028, April 30, 2029 and December 31, 2029, respectively. The GECCO Notes are currently callable at the Company’s option and the GECCZ Notes, GECCI Notes and GECCH Notes can be called on or after September 30, 2025, April 30, 2026 and December 31, 2026, respectively. Holders of the unsecured notes do not have the option to have the unsecured notes repaid prior to the stated maturity date. The unsecured notes were issued in minimum denominations of $25 and integral multiples of $25 in excess thereof.

As part of the offerings, the Company incurred fees and costs, which are treated as a reduction of the carrying amount of the debt on the Company’s consolidated statements of assets and liabilities. These deferred financing costs presented as a reduction to the Notes payable balance are being amortized into interest expense over the term of the Notes.

The Company may repurchase the Notes in accordance with the Investment Company Act and the rules promulgated thereunder. During the nine months ended September 30, 2024, the Company repurchased $0.3 million in principal amount of the GECCM Notes prior to redeeming them in full on October 12, 2024.

F-48


Information about the Company’s senior securities (including debt securities and other indebtedness) is shown in the following table:

As of

 

Total Amount
Outstanding
(1)

 

 

Asset Coverage
Ratio Per Unit
(2)

 

 

Involuntary Liquidation
Preference Per Unit
(3)

 

Average Market
Value Per Unit
(4)

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

8.25% Notes due 2020

 

$

33,646

 

 

$

6,168

 

 

N/A

 

$

1.02

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

6.50% Notes due 2022 (“GECCL Notes”)

 

$

32,631

 

 

$

5,010

 

 

N/A

 

$

1.02

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

GECCL Notes

 

$

32,631

 

 

$

2,393

 

 

N/A

 

$

1.01

 

GECCM Notes

 

 

46,398

 

 

 

2,393

 

 

N/A

 

 

0.98

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

GECCL Notes

 

$

32,631

 

 

$

1,701

 

 

N/A

 

$

1.01

 

GECCM Notes

 

 

46,398

 

 

 

1,701

 

 

N/A

 

 

1.01

 

GECCN Notes

 

 

45,000

 

 

 

1,701

 

 

N/A

 

 

1.00

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2020

 

 

 

 

 

 

 

 

 

 

 

GECCL Notes

 

$

30,293

 

 

$

1,671

 

 

N/A

 

$

0.89

 

GECCM Notes

 

 

45,610

 

 

 

1,671

 

 

N/A

 

 

0.84

 

GECCN Notes

 

 

42,823

 

 

 

1,671

 

 

N/A

 

 

0.84

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2021

 

 

 

 

 

 

 

 

 

 

 

GECCM Notes

 

$

45,610

 

 

$

1,511

 

 

N/A

 

$

1.00

 

GECCN Notes

 

 

42,823

 

 

 

1,511

 

 

N/A

 

 

1.00

 

GECCO Notes

 

 

57,500

 

 

 

1,511

 

 

N/A

 

 

1.02

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2022

 

 

 

 

 

 

 

 

 

 

 

GECCM Notes

 

$

45,610

 

 

$

1,544

 

 

N/A

 

$

0.99

 

GECCN Notes

 

 

42,823

 

 

 

1,544

 

 

N/A

 

 

1.00

 

GECCO Notes

 

 

57,500

 

 

 

1,544

 

 

N/A

 

 

1.00

 

Revolving Credit Facility

 

 

10,000

 

 

 

1,544

 

 

N/A

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2023

 

 

 

 

 

 

 

 

 

 

 

GECCM Notes

 

$

45,610

 

 

$

1,690

 

 

N/A

 

$

0.99

 

GECCO Notes

 

 

57,500

 

 

 

1,690

 

 

N/A

 

 

0.96

 

GECCZ Notes

 

 

40,000

 

 

 

1,690

 

 

N/A

 

 

0.99

 

Revolving Credit Facility

 

 

-

 

 

 

1,690

 

 

N/A

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2024

 

 

 

 

 

 

 

 

 

 

 

GECCM Notes

 

$

45,284

 

 

$

1,662

 

 

N/A

 

$

1.00

 

GECCO Notes

 

 

57,500

 

 

 

1,662

 

 

N/A

 

 

0.98

 

GECCZ Notes

 

 

40,000

 

 

 

1,662

 

 

N/A

 

 

1.02

 

GECCI Notes

 

 

56,500

 

 

 

1,662

 

 

N/A

 

 

1.02

 

GECCH Notes

 

 

36,000

 

 

 

1,662

 

 

N/A

 

 

1.00

 

Revolving Credit Facility

 

 

-

 

 

 

1,662

 

 

N/A

 

 

-

 

(1)
Total amount of each class of senior securities outstanding at the end of the period presented.
(2)
Asset coverage per unit is the ratio of the carrying value of the Company’s total consolidated assets, less all liabilities and indebtedness not represented by senior securities, to the aggregate amount of senior securities representing indebtedness. Asset coverage per unit is expressed in terms of dollar amounts per $1,000 of indebtedness.
(3)
The amount to which such class of senior security would be entitled upon the voluntary liquidation of the issuer in preference to any security junior to it.
(4)
The average market value per unit for the Notes, as applicable, is based on the average daily prices of such Notes and is expressed per $1 of indebtedness.

F-49


The terms of the unsecured notes are governed by a base indenture, dated as of September 18, 2017, by and between the Company and Equiniti Trust Company, LLC (formerly known as American Stock Transfer & Trust Company, LLC), as trustee (as supplemented with respect to each series of notes, the “Indenture”). The Indenture’s covenants, include restrictions on certain activities in the event the Company falls below the minimum asset coverage requirements set forth in Section 18(a)(1)(A) as modified by Section 61(a)(1) of the Investment Company Act, as well as covenants requiring the Company to provide financial information to the holders of the Notes and the trustee if the Company ceases to be subject to the reporting requirements of the Securities Exchange Act of 1934. These covenants are subject to limitations and exceptions that are described in the Indenture. The Investment Company Act limits, with certain exceptions, the Company’s borrowing such that its asset coverage ratio, as defined in the Investment Company Act, is at least 1.5 to 1 after such borrowing.

As of September 30, 2024, the Company’s asset coverage ratio was approximately 166.2%.

As of September 30, 2024 and December 31, 2023, the Company was in compliance with all covenants under the indenture.

For the three and nine months ended September 30, 2024 and 2023, the components of interest expense were as follows:

 

 

For the Three Months Ended September 30,

 

 

For the Nine Months Ended September 30,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Borrowing interest expense

 

$

3,819

 

 

$

2,653

 

 

$

9,485

 

 

$

7,594

 

Amortization of acquisition premium

 

 

391

 

 

 

691

 

 

 

1,005

 

 

 

1,340

 

Total

 

$

4,210

 

 

$

3,344

 

 

$

10,490

 

 

$

8,934

 

Weighted average interest rate(1)

 

 

8.28

%

 

 

8.42

%

 

 

8.12

%

 

 

7.74

%

Average outstanding balance

 

$

202,348

 

 

$

157,619

 

 

$

172,660

 

 

$

154,289

 

(1)
Annualized.

The fair value of the Company’s Notes are determined in accordance with ASC 820, which defines fair value in terms of the price that would be paid to transfer a liability in an orderly transaction between market participants at the measurement date under current market conditions. The fair value of the Company’s Notes is determined by utilizing market quotations at the measurement date as they are Level 1 securities.

 

 

September 30, 2024

 

Facility

 

Commitments

 

 

Borrowings
Outstanding

 

 

Fair
Value

 

Unsecured Debt - GECCM Notes

 

$

45,284

 

 

$

45,284

 

 

$

45,393

 

Unsecured Debt - GECCO Notes

 

 

57,500

 

 

 

57,500

 

 

 

56,465

 

Unsecured Debt - GECCZ Notes

 

 

40,000

 

 

 

40,000

 

 

 

40,720

 

Unsecured Debt - GECCI Notes

 

 

56,500

 

 

 

56,500

 

 

 

57,404

 

Unsecured Debt - GECCH Notes

 

 

36,000

 

 

 

36,000

 

 

 

35,914

 

Total

 

$

235,284

 

 

$

235,284

 

 

$

235,896

 

 

 

 

December 31, 2023

 

Facility

 

Commitments

 

 

Borrowings
Outstanding

 

 

Fair
Value

 

Unsecured Debt - GECCM Notes

 

$

45,610

 

 

$

45,610

 

 

$

45,793

 

Unsecured Debt - GECCO Notes

 

 

57,500

 

 

 

57,500

 

 

 

56,792

 

Unsecured Debt - GECCZ Notes

 

 

40,000

 

 

 

40,000

 

 

 

40,224

 

Total

 

$

143,110

 

 

$

143,110

 

 

$

142,809

 

 

F-50


6. CAPITAL ACTIVITY

On June 21, 2024, we entered into a Share Purchase Agreement with Prosper Peak Holdings, LLC (“PPH”), pursuant to which PPH purchased, and we issued 997,506 shares of our common stock, par value $0.01, at a price of $12.03 per share, which represented our net asset value per share as of June 20, 2024, for an aggregate purchase price of $12 million. PHH is a special purpose vehicle which is owned 25% by GEG. GECM, the investment manager of GECC, is a wholly-owned subsidiary of GEG. The common stock was issued in a private placement exempt from registration under Section 4(a)(2) of the Securities Act.

On February 8, 2024, we entered into a Share Purchase Agreement with Great Elm Strategic Partnership I, LLC (“GESP”), pursuant to which GESP purchased, and we issued, 1,850,424 shares of our common stock, par value $0.01, at a price of $12.97 per share, which represented our net asset value per share as of February 7, 2024, for an aggregate purchase price of $24 million. GESP is a special purpose vehicle which is owned 25% by GEG. GECM, the investment manager of GECC, is a wholly-owned subsidiary of GEG. The common stock was issued in a private placement exempt from registration under Section 4(a)(2) of the Securities Act.

On June 13, 2022, the Company completed a non-transferable rights offering, which entitled holders of rights to purchase one new share of common stock for each right held at a subscription price of $12.50 per share. In total, the Company sold 3,000,567 shares of the Company’s common stock for aggregate gross proceeds of approximately $37,507.

On February 28, 2022, the Company effected a 6-for-1 reverse stock split of the Company’s outstanding common stock. As a result of the reverse stock split, every six shares of the Company’s issued and outstanding common stock were converted into one share of issued and outstanding common stock. Any fractional shares as a result of the reverse stock split were redeemed for cash at the closing market price on the business day immediately prior to the effective date of the reverse stock split. Such fractional shares aggregated to the equivalent of four shares and were redeemed for $0.1 in aggregate.

On February 3, 2022, the Company issued 117,117 shares of common stock (as adjusted for the reverse stock split described above) for $2,600 based on the most recently published net asset value. This common stock was issued in a private placement exempt from registration under Section 4(a)(2) of the Securities Act.

7. COMMITMENTS AND CONTINGENCIES

In the normal course of business, the Company may enter into investment agreements under which it commits to make an investment in a portfolio company at some future date or over a specified period of time. As of September 30, 2024, the Company had one unfunded loan commitment totaling $8.3 million and a $2.8 million commitment to the CLO Formation JV, LLC, subject to the Company’s approval in certain instances. To the degree applicable, unrealized gains or losses on these commitments as of September 30, 2024 are included in the Company’s Statements of Assets and Liabilities and the corresponding Schedule of Investments. The Company believes that it had sufficient cash and other liquid assets on its balance sheet to satisfy the unfunded commitments. In addition, the Company has the ability to draw on its revolving line of credit to manage cash flows. The Company has considered the net increases in net assets and positive cash flows from operations and has concluded that it has the ability to meet its obligations in the ordinary course of business based upon an evaluation of its cash position and sources of liquidity.

From time to time, the Company may be a party to certain legal proceedings in the ordinary course of business, including proceedings relating to the enforcement of the Company rights under contracts with the Company portfolio companies.

The Company is named as a defendant in a lawsuit filed on March 5, 2016, and captioned Intrepid Investments, LLC v. London Bay Capital, which is pending in the Delaware Court of Chancery. The plaintiff immediately agreed to stay the action in light of an ongoing mediation among parties other than the Company. This lawsuit was brought by a member of Speedwell Holdings (formerly known as The Selling Source, LLC), one of the Company’s portfolio investments, against various members of and lenders to Speedwell Holdings. The plaintiff asserts claims of aiding and abetting, breaches of fiduciary duty, and tortious interference against the Company. In June 2018, Intrepid Investments, LLC (“Intrepid”) sent notice to the court and defendants effectively lifting the stay and triggering defendants’ obligation to respond to the Intrepid complaint. In September 2018, the Company joined the other defendants in a motion to dismiss on various grounds. In February 2019, Intrepid filed a second amended complaint to which defendants filed a renewed motion to dismiss in March 2019. In June 2023, the Court granted in part and denied in part defendants’ motion to dismiss. The parties are currently involved in pre-trial discovery on the surviving claims.

8. INDEMNIFICATION

Under the Company’s organizational documents, its officers and directors are indemnified against certain liabilities arising out of the performance of their duties to the Company. In addition, in the normal course of business the Company expects to enter into contracts that contain a variety of representations which provide general indemnifications. The Company’s maximum exposure under these agreements cannot be known; however, the Company expects any risk of loss to be remote.

F-51


9. FINANCIAL HIGHLIGHTS

Below is the schedule of financial highlights of the Company:

 

 

For the Nine Months Ended September 30,

 

 

2024

 

 

2023

 

 

Per Share Data:(1)

 

 

 

 

 

 

 

Net asset value, beginning of period

 

$

12.99

 

 

$

11.16

 

 

Net investment income

 

 

1.08

 

 

 

1.22

 

 

Net realized gains (loss)

 

 

0.22

 

 

 

0.07

 

 

Net change in unrealized appreciation (depreciation)

 

 

(1.12

)

 

 

1.48

 

 

Net increase (decrease) in net assets resulting from operations

 

 

0.18

 

 

 

2.77

 

 

Issuance of common stock

 

 

(0.08

)

 

 

-

 

 

Distributions declared from net investment income(2)

 

 

(1.05

)

 

 

(1.05

)

 

Net decrease resulting from distributions to common stockholders

 

 

(1.13

)

 

 

(1.05

)

 

Net asset value, end of period

 

$

12.04

 

 

$

12.88

 

 

Per share market value, end of period

 

$

10.17

 

 

$

9.87

 

 

 

 

 

 

 

 

 

 

Shares outstanding, end of period

 

 

10,449,888

 

 

 

7,601,958

 

 

Total return based on net asset value(3)

 

 

0.88

%

 

 

25.59

%

 

Total return based on market value(3)

 

 

5.24

%

 

 

33.85

%

 

 

 

 

 

 

 

 

 

Ratio/Supplemental Data:

 

 

 

 

 

 

 

Net assets, end of period

 

 

125,826

 

 

 

97,949

 

 

Ratio of total expenses to average net assets before waiver (4),(5)

 

 

21.57

%

 

 

24.28

%

 

Ratio of total expenses to average net assets after waiver (4),(5)

 

 

21.57

%

 

 

24.28

%

 

Ratio of incentive fees to average net assets(4)

 

 

2.17

%

 

 

2.50

%

 

Ratio of net investment income to average net assets(4),(5)

 

 

12.32

%

 

 

14.21

%

 

Portfolio turnover

 

 

63

%

 

 

68

%

 

(1)
The per share data was derived by using the weighted average shares outstanding during the period, except where such calculations deviate from those specified under the instructions to Form N-2.
(2)
The per share data for distributions declared reflects the actual amount of distributions of record per share for the period.
(3)
Total return based on net asset value is calculated as the change in net asset value per share, assuming the Company’s distributions were reinvested through its dividend reinvestment plan. Total return based on market value is calculated as the change in market value per share, assuming the Company’s distributions were reinvested through its dividend reinvestment plan. Total return does not include any estimate of a sales load or commission paid to acquire shares.
(4)
Average net assets used in ratio calculations is calculated using monthly ending net assets for the period presented. For the nine months ended September 30, 2024 and 2023 average net assets were $118,981 and $92,617, respectively.
(5)
Annualized for periods less than one year.

10. AFFILIATED AND CONTROLLED INVESTMENTS

Affiliated investments are defined by the Investment Company Act, whereby the Company owns between 5% and 25% of the portfolio company’s outstanding voting securities and the investments are not classified as controlled investments. The aggregate fair value of non-controlled, affiliated investments at September 30, 2024 represented 0% of the Company’s net assets.

Controlled investments are defined by the Investment Company Act, whereby the Company owns more than 25% of the portfolio company’s outstanding voting securities or maintains the ability to nominate greater than 50% of the board representation. The aggregate fair value of controlled investments at September 30, 2024 represented 61% of the Company’s net assets.

F-52


Fair value as of September 30, 2024 along with transactions during the nine months ended September 30, 2024 in these affiliated investments and controlled investments was as follows:

 

 

For the Nine Months Ended September 30, 2024

 

Issue(1)

 

Fair value at December 31, 2023

 

 

Gross Additions(2)

 

 

Gross Reductions(3)

 

 

Net Realized
Gain (Loss)

 

 

Change in Unrealized
Appreciation (Depreciation)

 

 

Fair value at September 30, 2024

 

 

Interest
Income

 

 

Fee
Income

 

 

Dividend
Income

 

Non-Controlled, Affiliated Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PFS Holdings Corp.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1st Lien, Secured Loan

 

 

979

 

 

 

-

 

 

 

419

 

 

 

(626

)

 

 

66

 

 

 

-

 

 

 

64

 

 

 

-

 

 

 

-

 

Common Equity (5% of class)

 

 

88

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(88

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

1,067

 

 

 

-

 

 

 

419

 

 

 

(626

)

 

 

(22

)

 

 

-

 

 

 

64

 

 

 

-

 

 

 

-

 

Totals

 

$

1,067

 

 

$

-

 

 

$

419

 

 

$

(626

)

 

$

(22

)

 

$

-

 

 

$

64

 

 

$

-

 

 

$

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Controlled Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Great Elm Specialty Finance, LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Subordinated Note

 

 

28,733

 

 

 

1,000

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

29,733

 

 

 

2,858

 

 

 

-

 

 

 

-

 

Equity (87.5% of class)

 

 

17,477

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(3,597

)

 

 

13,880

 

 

 

-

 

 

 

-

 

 

 

942

 

 

 

 

46,210

 

 

 

1,000

 

 

 

-

 

 

 

-

 

 

 

(3,597

)

 

 

43,613

 

 

 

2,858

 

 

 

-

 

 

 

942

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CLO Formation JV, LLC

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity (71.25% of class)

 

 

-

 

 

 

33,342

 

 

 

-

 

 

 

-

 

 

 

(449

)

 

 

32,893

 

 

 

-

 

 

 

-

 

 

 

2,970

 

 

 

 

-

 

 

 

33,342

 

 

 

-

 

 

 

-

 

 

 

(449

)

 

 

32,893

 

 

 

-

 

 

 

-

 

 

 

2,970

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Totals

 

$

46,210

 

 

$

34,342

 

 

$

-

 

 

$

-

 

 

$

(4,046

)

 

$

76,506

 

 

$

2,858

 

 

$

-

 

 

$

3,912

 

(1)
Non-unitized equity investments are disclosed with percentage ownership in lieu of quantity.
(2)
Gross additions include increases resulting from new or additional portfolio investments, capitalized PIK income, accretion of discounts and the exchange of one or more existing securities for one or more new securities.
(3)
Gross reductions include decreases resulting from principal collections related to investment repayments or sales and the exchange of one or more existing securities for one or more new securities.

In September 2024, the Company purchased $2.0 million par of the CoreWeave Compute Acquisition Co. II, LLC delayed draw term loan at its current fair value of $2.0 million from a wholly-owned subsidiary of Great Elm Specialty Finance, LLC.

The CLO JV was formed as a joint venture between the Company and a strategic partner in April 2024 to make investments in collateralized loan obligation entities and related warehouse facilities. The Company and strategic partner committed to providing $32.0 million in capital with future contributions to be called from each member on a pro rata basis based on their respective commitments. The Company’s initial contribution was $17.4 million for a 75% ownership interest and the strategic partner contributed $5.8 million for a 25% ownership interest. On August 20, 2024, the LLC Agreement for CLO JV was amended to admit an additional strategic partner. Following this amendment, the Company has a 71.25% ownership interest in CLO JV and the strategic partners have a 28.75% ownership interest. As of September 30, 2024 the Company's total capital commitment is $36.0 million, $2.8 million remains unfunded.

Selected unaudited financial information of CLO JV as of and for the three and nine months ended September 30, 2024 has been included below.

Balance Sheet

 

As of September 30, 2024

 

Total Assets

 

 

46,203

 

Total Liabilities

 

 

37

 

Net Equity

 

 

46,166

 

 

Statement of Operations

 

For the Three Months Ended September 30, 2024

 

 

For the Nine Months Ended September 30, 2024

 

Total Revenues

 

 

2,811

 

 

 

3,293

 

Total Expenses

 

 

19

 

 

 

52

 

Net Income

 

 

2,792

 

 

 

3,241

 

 

 

 

 

 

 

 

Realized Gain (Loss)

 

 

34

 

 

 

34

 

Unrealized Gain (Loss)

 

 

2,375

 

 

 

2,382

 

Net Results

 

 

5,201

 

 

 

5,657

 

 

F-53


 

Schedule of Investments

 

 

 

 

 

 

 

 

 

Portfolio Company

Initial Acquisition Date

Maturity Date

Quantity/Par

 

Cost

 

 

Fair Value

 

Structured Finance - CLO Equity (1)

 

 

 

 

 

 

 

 

 

Apex Credit CLO 2024-I Ltd

04/24/24

04/20/26

 

14,957

 

 

10,344

 

 

 

12,360

 

Apex Credit CLO 2024-II Ltd

07/02/24

04/23/26

 

34,550

 

 

31,095

 

 

 

31,461

 

 

 

 

 

 

 

 

 

 

 

Short-Term Investments

 

 

 

 

 

 

 

 

 

Blackrock Liquidity Funds FedFund Administration

07/25/24

n/a

 

1,246

 

 

1,246

 

 

 

1,246

 

Dreyfus Government Cash MGMT Admin SHS Fund

07/25/24

n/a

 

1,136

 

 

1,136

 

 

 

1,136

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

43,821

 

 

$

46,203

 

 

(1)
The investment in Collateralized Loan Obligation (“CLO”) equity is entitled to recurring distributions which are generally equal to the remaining cash flow of payments made by underlying investments after payment of the contractual payments to debt holders and fund expenses. The effective yield is based on the current projection of the amount and timing of these recurring distributions in addition to the estimated amount of terminal principal payment. These assumptions are periodically reviewed and adjusted. The effective yield and investment cost may ultimately not be realized.

11. SUBSEQUENT EVENTS

Distribution

The Board set distributions for the quarter ending December 31, 2024 at a rate of $0.35 per share. The full amount of each distribution will be from distributable earnings. The schedule of distribution payments will be established by the Company pursuant to authority granted by the Board. The distribution will be paid in cash.

Issuance of Additional GECCH Notes

On October 3, 2024, the Company issued an additional $5.4 million of the GECCH Notes upon full exercise of the underwriters' over-allotment option.

Redemption of GECCM Notes

On October 12, 2024, we redeemed all of the issued and outstanding GECCM Notes at 100% of the principal amount plus accrued and unpaid interest thereon from September 30, 2024 through, but excluding, the redemption date, October 12, 2024.

F-54