NPORT-EX 2 NPORT_MGCD_7066411927.htm

 

Morgan Stanley Insight Fund

Portfolio of Investments ▪ March 31, 2021 (unaudited)

 

NUMBER OF
SHARES
      VALUE 
    Common Stocks (93.9%)     
    Biotechnology (1.2%)     
188,003   Alnylam Pharmaceuticals, Inc. (a)  $26,544,144 
489,412   Moderna, Inc. (a)   64,088,501 
        90,632,645 
    Diversified Holding Companies (0.6%)     
4,381,242   Soaring Eagle Acquisition Corp. SPAC   44,338,169 
    Entertainment (9.4%)     
627,230   ROBLOX Corp., Class A (a)   40,663,321 
630,010   Sea Ltd. ADR (a)   140,637,132 
11,762,263   Skillz, Inc. (a)   223,953,487 
1,116,008   Spotify Technology SA (a)   299,034,344 
        704,288,284 
    Health Care Equipment & Supplies (2.6%)     
262,353   Intuitive Surgical, Inc. (a)   193,863,126 
    Health Care Providers & Services (1.0%)     
514,095   Guardant Health, Inc. (a)   78,476,602 
    Health Care Technology (3.7%)     
10,234   Agilon Health Topco, Inc.(a)(b)(c)
(acquisition cost — $3,870,089; acquired 11/7/18)
   11,129,577 
1,017,999   Veeva Systems, Inc., Class A (a)   265,942,059 
        277,071,636 
    Information Technology Services (22.5%)     
36,186   Adyen N.V. (a)   80,775,637 
776,849   Fastly, Inc., Class A (a)   52,266,401 
934,651   Okta, Inc. (a)   206,025,120 
346,904   Shopify, Inc., Class A (a)   383,849,276 
1,190,663   Snowflake, Inc., Class A (a)   272,995,213 
1,809,111   Square, Inc., Class A (a)   410,758,652 
810,400   Twilio, Inc., Class A (a)   276,151,904 
        1,682,822,203 
    Interactive Media & Services (14.9%)     
2,739,005   Pinterest, Inc., Class A (a)   202,768,540 
6,280,364   Snap, Inc., Class A (a)   328,400,234 
6,082,175   Twitter, Inc. (a)   387,008,795 
840,245   Zillow Group, Inc., Class C (a)   108,929,362 
1,788,920   ZoomInfo Technologies, Inc., Class A (a)   87,478,188 
        1,114,585,119 
    Internet & Direct Marketing Retail (11.5%)     
116,310   Airbnb, Inc. Class B (a)(b)   20,657,040 
82,576   Amazon.com, Inc. (a)   255,496,750 
2,556,824   Coupang, Inc. (a)(d)   126,179,264 
834,491   DoorDash, Inc., Class A (a)   109,426,805 
76,982   MercadoLibre, Inc. (a)   113,328,281 
1,313,108   Overstock.com, Inc. (a)   87,006,536 
464,318   Wayfair, Inc., Class A (a)   146,144,091 
        858,238,767 
    Life Sciences Tools & Services (2.0%)     
436,018   10X Genomics, Inc., Class A (a)   78,919,258 
1,120,449   NanoString Technologies, Inc. (a)   73,624,704 
        152,543,962 
    Metals & Mining (0.8%)     
1,057,407   MP Materials Corp. (a)(d)   38,013,782 
204,026   Royal Gold, Inc.   21,957,278 
        59,971,060 

 

 

 

 

Morgan Stanley Insight Fund

Portfolio of Investments ▪ March 31, 2021 (unaudited) continued

 

    Oil, Gas & Consumable Fuels (0.6%)    
31,031   Texas Pacific Land Corp.   49,321,602 
    Pharmaceuticals (3.3%)     
5,723,731   Royalty Pharma PLC, Class A (United Kingdom)   249,669,146 
    Real Estate Management & Development (1.1%)     
1,237,613   Redfin Corp. (a)   82,412,650 
    Road & Rail (5.4%)     
7,365,343   Uber Technologies, Inc. (a)   401,484,847 
    Software (10.4%)     
1,577,926   Cloudflare, Inc., Class A (a)   110,865,081 
551,284   Coupa Software, Inc. (a)   140,290,752 
60,735   MicroStrategy, Inc., Class A (a)   41,226,918 
172,953   Trade Desk, Inc. (The), Class A (a)   112,706,552 
406,413   Unity Software, Inc. (a)   40,767,288 
1,031,056   Zoom Video Communications, Inc., Class A (a)   331,267,981 
        777,124,572 
    Specialty Retail (2.9%)     
824,175   Carvana Co. (a)   216,263,520 
    Total Common Stocks (Cost $5,190,377,299)   7,033,107,910 
    Preferred Stocks (0.1%)     
    Electronic Equipment, Instruments & Components (0.0%)     
82,075   Magic Leap, Series C (a)(b)(c) (acquisition cost — $1,890,434; acquired 12/22/15)    
    Internet & Direct Marketing Retail (0.1%)     
149,242   Overstock.com, Inc., Series A-1   10,417,092 
    Software (0.0%)     
197,427   Lookout, Inc., Series F (a)(b)(c) (acquisition cost — $2,255,228; acquired 6/17/14)   669,278 
    Total Preferred Stocks (Cost $4,967,180)   11,086,370 

 

NUMBER OF
SHARES
(000)
        
     Short-Term Investments (6.9%)     
     Securities held as Collateral on Loaned Securities (0.8%)     
     Investment Company (0.6%)     
 49,728   Morgan Stanley Institutional Liquidity Funds - Treasury Securities Portfolio - Institutional Class (e) (Cost $49,728,428)   49,728,428 

 

PRINCIPAL
AMOUNT
(000)
        
     Repurchase Agreements (0.2%)     
$2,576   HSBC Securities USA, Inc. (0.01%, dated 3/31/21, due 4/1/21; proceeds $2,575,576; fully collateralized by U.S. Government obligations; 1.75% - 2.13% due 6/30/21 - 5/15/22; valued at $2,627,102)     2,575,576 
 10,834   Merrill Lynch & Co., Inc. (0.01%, dated 3/31/21, due 4/1/21; proceeds $10,833,866; fully collateralized by U.S. Government obligations; 0.38% - 2.88% due 9/30/23 - 4/30/25; valued at $11,050,559)     10,833,863 
     Total Securities held as Collateral on Loaned Securities (Cost $63,137,867)   63,137,867 

 

NUMBER OF
SHARES
(000)
            
     Investment Company (6.1%)          
 453,412   Morgan Stanley Institutional Liquidity Funds - Treasury Securities Portfolio - Institutional Class (e) (Cost $453,411,566)        453,411,566 
     Total Short-Term Investments (Cost $516,549,433)        516,549,433 
                
     Total Investments Excluding Purchased Options (Cost $5,711,893,912)   100.9%   7,560,743,713 
                
     Total Purchased Options Outstanding (Cost $34,928,252)   0.2%   11,696,499 
                
     Total Investments (Cost $5,746,822,164) Including $64,013,805 of Securities Loaned (f)(g)(h)   101.1%   7,572,440,212 
     Liabilities in Excess of Other Assets   (1.1)   (83,126,434)
     Net Assets    100.0%  $7,489,313,778 

 

 

 

 

Morgan Stanley Insight Fund

Portfolio of Investments ▪ March 31, 2021 (unaudited) continued

 

The Fund had the following Derivative Contracts - PIPE open at March 31, 2021.

 

Counterparty  Referenced
Obligation
  Notional
Amount
   Settlement
Date
  Unrealized
Appreciation
(Depreciation)
   % of
Net Assets
 
Good Works Acquisition Corp.  Cipher Mining (a)(b)(c)(i)(k)  $38,957,320   05/31/21  $3,233,458    0.04%
Thoma Bravo Advantage  IronSource Ltd. (a)(b)(c)(j)(k)   73,213,730   05/31/21   (2,489,267)   (0.03)
              $744,191    0.01%

 

 

 

ADR American Depositary Receipt.
PIPE Private Investment in Public Equity.
SPAC Special Purpose Acquisition Company.
   
(a) Non-income producing security.
(b) Security cannot be offered for public resale without first being registered under the Securities Act of 1933 and related rules (“restricted security”). Acquisition date represents the day on which an enforceable right to acquire such security is obtained and is presented along with related cost in the security description. The Fund has registration rights for certain restricted securities. Any costs related to such registration are borne by the issuer. The aggregate value of restricted securities (excluding 144A holdings) at March 31, 2021 amounts to $33,200,086 and represents 0.4% of net assets.
(c) At March 31, 2021, the Fund held fair valued securities valued at $12,543,046, representing 0.2% of net assets. These securities have been fair valued as determined in good faith under procedures established by and under the general supervision of the Fund's Trustees.
(d) All or a portion of this security was on loan. The value of loaned securities and related collateral outstanding at March 31, 2021, were $64,013,805 and $63,255,483 respectively. The Fund received cash collateral of $63,137,867, which was subsequently invested in Repurchase Agreements and Morgan Stanley Institutional Liquidity Funds - Treasury Securities Portfolio - Institutional Class as reported in the Portfolio of Investments. At March 31, 2021, there was uninvested cash of $117,616 which is not reflected in the Portfolio of Investments. The Fund has the right under the securities lending agreement to recover the securities from the borrower on demand.
(e) The Fund invests in the Institutional Class of the Morgan Stanley Institutional Liquidity Funds - Treasury Securities Portfolio - (the "Liquidity Funds"), an open-end management investment company managed by the Adviser, both directly and as a portion of the securities held as collateral on loaned securities. Advisory fees paid by the Fund are reduced by an amount equal to its pro-rata share of the advisory and administration fees paid by the Fund due to its investment in the Liquidity Funds. For the three months ended March 31, 2021, advisory fees paid were reduced by $95,652 relating to the Fund's investment in the Liquidity Funds.
(f) The Fund is permitted to purchase and sell securities ("cross-trade") from and to other Morgan Stanley Funds as well as other funds and client accounts for which the Adviser or an affiliate of the Adviser serves as investment adviser, pursuant to procedures approved by the Trustees in compliance with Rule 17a-7 under the Act (the "Rule"). Each cross-trade is executed at the current market price in compliance with provisions of the Rule. For the three months ended March 31, 2021, the Fund did not engage in any cross-trade transactions.
(g) At March 31, 2021, the aggregate cost for federal income tax purposes approximates the aggregate cost for book purposes. The aggregate gross unrealized appreciation is $2,075,104,640 and the aggregate gross unrealized depreciation is $248,742,401, resulting in net unrealized appreciation of $1,826,362,239.
(h) Securities are available for collateral in connection with securities purchased on a forward commitment basis.

 

 

 

 

Morgan Stanley Insight Fund

Portfolio of Investments ▪ March 31, 2021 (unaudited) continued

 

(i) Represents an unfunded subscription agreement in a private investment in a public entity. The Fund is committed to purchase 3,895,732 shares at $10.00 per share on the settlement date pursuant to the closing of the business combination between Cipher Mining., and Good Works Acquisition Corp., a special purpose acquisition company (SPAC). The settlement date shown reflects the estimated date based upon the subscription agreement and is subject to change. The transaction will require the approval of the shareholders of both Cipher Mining and Good Works Acquisition Corp., and is subject to other customary closing conditions, including the receipt of certain regulatory approvals. If these conditions are not met the Fund is no longer obligated to fulfill its commitment to Cipher Mining and Good Works Acquisition Corp. The investment is restricted from resale until the settlement date.
(j) Represents an unfunded subscription agreement in a private investment in a public entity. The Fund is committed to purchase 7,321,373 shares at $10.00 per share on the settlement date pursuant to the closing of the business combination between IronSource Ltd., and Thoma Bravo Advantage, a SPAC. The settlement date shown reflects the estimated date based upon the subscription agreement and is subject to change. The transaction will require the approval of the shareholders of both IronSource Ltd., and Thoma Bravo Advantage, and is subject to other customary closing conditions, including the receipt of certain regulatory approvals. If these conditions are not met the Fund is no longer obligated to fulfill its commitment to IronSource Ltd., and Thoma Bravo Advantage. The investment is restricted from resale until the settlement date.
(k) Investment is valued based on the underlying stock price and significant unobservable inputs that factor in volatility and discount for lack of marketability and transaction risk and is classified as Level 3 in the fair value hierarchy.

 

Call Options Purchased:

The Fund had the following call options purchased open at March 31, 2021:

 

COUNTERPARTY  DESCRIPTION  STRIKE
PRICE
  EXPIRATION
DATE
  NUMBER OF
CONTRACTS
   NOTIONAL
AMOUNT
(000)
   VALUE   PREMIUMS
PAID
   UNREALIZED
APPRECIATION
(DEPRECIATION)
 
BNP Paribas  USD/CNH  CHN 7.99  Sep-21   913,227,521    913,228   $260,270   $5,530,125   $(5,269,855)
BNP Paribas  USD/CNH  CNH 7.45  Jan-22   1,415,479,829    1,415,480    4,208,222    7,555,803    (3,347,581)
BNP Paribas  USD/CNH  CNH 7.64  Nov-21   1,137,180,586    1,137,181    1,512,450    6,175,633    (4,663,183)
Goldman Sachs International  USD/CNH  CNH 7.57  Mar-22   1,458,081,129    1,458,081    5,597,573    7,242,384    (1,644,811)
Royal Bank of Scotland  USD/CNH  CNH 8.06  Jul-21   938,121,763    938,122    116,327    4,975,798    (4,859,471)
Royal Bank of Scotland  USD/CNH  CNH 8.48  May-21   552,380,158    552,380    1,657    3,448,509    (3,446,852)
                      $11,696,499   $34,928,252   $(23,231,753)

 

Currency Abbreviations:
 
  CNH - Chinese Yuan Renminbi Offshore
  USD - United States Dollar

 

 

 

 

Morgan Stanley Insight Fund

Summary of Investments ▪ March 31, 2021 (unaudited)

  

INDUSTRY†  VALUE   PERCENT OF
TOTAL
INVESTMENTS
 
Information Technology Services  $1,682,822,203    22.4%
Interactive Media & Services   1,114,585,119    14.8 
Internet & Direct Marketing Retail   868,655,859    11.6 
Software   777,793,850    10.4 
Entertainment   704,288,284    9.4 
Investment Company   453,411,566    6.0 
Road & Rail   401,484,847    5.3 
Health Care Technology   277,071,636    3.7 
Pharmaceuticals   249,669,146    3.3 
Specialty Retail   216,263,520    2.9 
Health Care Equipment & Supplies   193,863,126    2.6 
Life Sciences Tools & Services   152,543,962    2.0 
Biotechnology   90,632,645    1.2 
Real Estate Management & Development   82,412,650    1.1 
Health Care Providers & Services   78,476,602    1.0 
Metals & Mining   59,971,060    0.8 
Oil, Gas & Consumable Fuels   49,321,602    0.7 
Diversified Holding Companies   44,338,169    0.6 
Purchased Options   11,696,499    0.2 
Electronic Equipment, Instruments & Components   ††   0.0 
   $7,509,302,345††   100.0%†††

 

 

 

Does not reflect the value of securities held as collateral on loaned securities.
†† Includes a security valued at zero.
††† Does not include open PIPE contracts with net unrealized appreciation of $744,191.

 

 

 

 

Morgan Stanley Insight Fund

Notes to Portfolio of Investments ▪ March 31, 2021 (unaudited)

 

Valuation of Investments - (1) An equity portfolio security listed or traded on an exchange is valued at its latest reported sales price (or at the exchange official closing price if such exchange reports an official closing price), and if there were no sales on a given day and if there is no official exchange closing price for that day, the security is valued at the mean between the last reported bid and asked prices if such bid and asked prices are available on the relevant exchanges. If only bid prices are available then the latest bid price may be used. Listed equity securities not traded on the valuation date with no reported bid and asked prices available on the exchange are valued at the mean between the current bid and asked prices obtained from one or more reputable brokers or dealers. In cases where a security is traded on more than one exchange, the security is valued on the exchange designated as the primary market; (2) all other equity portfolio securities for which over-the-counter (“OTC”) market quotations are readily available are valued at the latest reported sales price (or at the market official closing price if such market reports an official closing price), and if there was no trading in the security on a given day and if there is no official closing price from relevant markets for that day, the security is valued at the mean between the last reported bid and asked prices if such bid and asked prices are available on the relevant markets. An unlisted equity security that does not trade on the valuation date and for which bid and asked prices from the relevant markets are unavailable is valued at the mean between the current bid and asked prices obtained from one or more reputable brokers or dealers; (3) when market quotations are not readily available, including circumstances under which Morgan Stanley Investment Management Inc. (the "Adviser"), a wholly-owned subsidiary of Morgan Stanley determines that the closing price, last sale price or the mean between the last reported bid and asked prices are not reflective of a security's market value, portfolio securities are valued at their fair value as determined in good faith under procedures established by and under the general supervision of the Fund’s Board of Trustees (the "Trustees"). Occasionally, developments affecting the closing prices of securities and other assets may occur between the times at which valuations of such securities are determined (that is, close of the foreign market on which the securities trade) and the close of business on the New York Stock Exchange ("NYSE"). If developments occur during such periods that are expected to materially affect the value of such securities, such valuations may be adjusted to reflect the estimated fair value of such securities as of the close of the NYSE, as determined in good faith by the Trustees or by the Adviser using a pricing service and/or procedures approved by the Trustees; (4) quotations of foreign portfolio securities, other assets and liabilities and forward contracts stated in foreign currency are translated into U.S. dollar equivalents at the prevailing market rates prior to the close of the NYSE; (5) listed options are valued at the last reported sales price on the exchange on which they are listed (or at the exchange official closing price if such exchange reports an official closing price). If an official closing price or last reported sales price is unavailable, the listed option should be fair valued at the mean between its latest bid and ask prices. Unlisted options are valued at the mean between their latest bid and ask prices from a broker/dealer or valued by a pricing service/vendor; (6) certain portfolio securities may be valued by an outside pricing service/vendor approved by the Trustees. The pricing service/vendor may employ a pricing model that takes into account, among other things, bids, yield spreads and/or other market data and specific security characteristics. Alternatively, if a valuation is not available from an outside pricing service/vendor and the security trades on an exchange, the security may be valued at its latest reported sale price (or at the exchange official closing price if such exchange reports an official closing price) prior to the time when assets are valued. If there are no sales on a given day and if there is no official exchange closing price for that day, the security is valued at the mean between the last reported bid and asked prices if such bid and asked prices are available in the relevant exchanges. If only bid prices are available then the latest bid price may be used. If the Adviser, a wholly-owned subsidiary of Morgan Stanley, determines that the price provided by the outside pricing service/vendor or exchange does not reflect the security’s fair value or is unable to provide a price, prices from brokers or dealers may also be utilized. In these circumstances, the value of the security will be the mean of bid and asked prices obtained from brokers or dealers; and (7) investments in mutual funds, including the Morgan Stanley Institutional Liquidity Funds, are valued at the net asset value as of the close of each business day.

 

The Trustees have responsibility for determining in good faith the fair value of the investments, and the Trustees may appoint others, such as the Fund’s Adviser or a valuation committee, to assist the Trustees in determining fair value and to make the actual calculations pursuant to the fair valuation methodologies previously approved by the Trustees. Under procedures approved by the Trustees, the Fund's Adviser has formed a Valuation Committee whose members are approved by the Trustees. The Valuation Committee provides administration and oversight of the Fund’s valuation policies and procedures, which are reviewed at least annually by the Trustees. These procedures allow the Fund to utilize independent pricing services, quotations from securities and financial instrument dealers and other market sources to determine fair value.

 

 

 

 

Fair Valuation Measurements

 

Financial Accounting Standards Board (“FASB”) Accounting Standards CodificationTM ("ASC") 820, "Fair Value Measurement" ("ASC 820"), defines fair value as the value that the Fund would receive to sell an investment or pay to transfer a liability in a timely transaction with an independent buyer in the principal market, or in the absence of a principal market, the most advantageous market for the investment or liability. ASC 820 establishes a three-tier hierarchy to distinguish between (1) inputs that reflect the assumptions market participants would use in valuing an asset or liability developed based on market data obtained from sources independent of the reporting entity (observable inputs); and (2) inputs that reflect the reporting entity's own assumptions about the assumptions market participants would use in valuing an asset or liability developed based on the best information available in the circumstances (unobservable inputs) and to establish classification of fair value measurements for disclosure purposes. Various inputs are used in determining the value of the Fund's investments. The inputs are summarized in the three broad levels listed below:

 

Level 1 – unadjusted quoted prices in active markets for identical investments

 

Level 2 – other significant observable inputs (including quoted prices for similar investments, interest rates, prepayment speeds, credit risk, etc.)

 

Level 3 – significant unobservable inputs including the Fund’s own assumptions in determining the fair value of investments. Factors considered in making this determination may include, but are not limited to, information obtained by contacting the issuer, analysts, or the appropriate stock exchange (for exchange-traded securities), analysis of the issuer's financial statements or other available documents and, if necessary, available information concerning other securities in similar circumstances.

 

The inputs or methodology used for valuing securities are not necessarily an indication of the risk associated with investing in those securities and the determination of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to each security.

 

The following is a summary of the inputs used to value the Fund's investments as of March 31, 2021:

 

Investment Type  Level 1
Unadjusted
quoted
prices
   Level 2
Other
significant
observable
inputs
   Level 3
Significant
unobservable
inputs
   Total 
Assets:                
Common Stocks                    
Biotechnology  $90,632,645   $   $   $90,632,645 
Diversified Holding Companies   44,338,169            44,338,169 
Entertainment   704,288,284            704,288,284 
Health Care Equipment & Supplies   193,863,126            193,863,126 
Health Care Providers & Services   78,476,602            78,476,602 
Health Care Technology   265,942,059        11,129,577    277,071,636 
Information Technology Services   1,682,822,203            1,682,822,203 
Interactive Media & Services   1,114,585,119            1,114,585,119 
Internet & Direct Marketing Retail   837,581,727    20,657,040        858,238,767 
Life Sciences Tools & Services   152,543,962            152,543,962 
Metals & Mining   59,971,060            59,971,060 
Oil, Gas & Consumable Fuels   49,321,602            49,321,602 
Pharmaceuticals   249,669,146            249,669,146 
Real Estate Management & Development   82,412,650            82,412,650 
Road & Rail   401,484,847            401,484,847 
Software   777,124,572            777,124,572 
Specialty Retail   216,263,520            216,263,520 
Total Common Stocks   7,001,321,293    20,657,040    11,129,577    7,033,107,910 
Preferred Stocks                    
Electronic Equipment, Instruments & Components              
Internet & Direct Marketing Retail   10,417,092            10,417,092 
Software           669,278    669,278 
Total Preferred Stocks   10,417,092        669,278   11,086,370
Call Options Purchased       11,696,499        11,696,499 
Short-Term Investments                    
Investment Company   503,139,994            503,139,994 
Repurchase Agreements       13,409,439        13,409,439 
Total Short-Term Investments   503,139,994    13,409,439        516,549,433 
Derivative Contracts — PIPE           3,233,458    3,233,458 
Total Assets  $7,514,878,379   $45,762,978   $15,032,313  $7,575,673,670
Liabilities:                    
Derivative Contracts — PIPE           (2,489,267)   (2,489,267)
Total  $7,514,878,379   $45,762,978   $12,543,046  $7,573,184,403

 

 

 

Includes a security valued at zero.

 

 

 

 

Transfers between investment levels may occur as the markets fluctuate and/or the availability of data used in an investment's valuation changes.

 

Following is a reconciliation of investments in which significant unobservable inputs (Level 3) were used in determining fair value:

 

   COMMON
STOCK
   PREFERRED
STOCKS
   DERIVATIVE
CONTRACTS —
PIPE
 
Beginning Balance  $6,032,738   $612,024  $- 
Purchases   -    -    - 
Sales   -    -    - 
PIPE transaction   -    -    744,191 
Amortization of discount   -    -    - 
Transfers in   -    -    - 
Transfers out   -    -    - 
Corporate actions   -    -    - 
Change in unrealized appreciation (depreciation)   5,096,839    57,254    - 
Realized gains (losses)   -    -    - 
Ending Balance  $11,129,577   $669,278  $744,191 
                
Net change in unrealized appreciation (depreciation) from investments still held as of March 31, 2021  $5,096,839   $57,254   $744,191 

 

 

 

Includes a security valued at zero.

 

The following table presents additional information about valuation techniques and inputs used for investments that are measured at fair value and categorized within Level 3 as of March 31, 2021. Various valuation techniques were used in the valuation of certain investments and weighted based on the level of significance. The Fund calculated the weighted averages of the unobservable inputs relative to each investment’s fair value as of March 31, 2021.

 

   Fair Value at March 31, 2021   Valuation
Technique
  Unobservable Input  Amount*   Impact to Valuation
from an Increase in
Input**
Common Stock  $11,129,577   Discounted Cash Flow  Weighted Average Cost of Capital   11.0%   Decrease
           Perpetual Growth Rate   3.5%   Increase
        Market Comparable Companies  Enterprise Value/Revenue   3.0x   Increase
           Discount for Lack of Marketability   7.0%   Decrease
                    
Preferred Stocks  $669,278   Discounted Cash Flow  Weighted Average Cost of Capital   15.0%   Decrease
           Perpetual Growth Rate   3.5%   Increase
        Market Comparable Companies  Enterprise Value/Revenue   5.8x   Increase
           Discount for Lack of Marketability   13.0%   Decrease
        Comparable Transactions  Enterprise Value/Revenue   4.0   Increase
                    
PIPE's  $744,191   Market Implied  Discount for Lack of Marketability and Transaction Risk   0.0% - 7.6%   Decrease

 

 

 

* Amount is indicative of the weighted average.
** Represents the expected directional change in the fair value of the Level 3 investments that would result from an increase in the corresponding input. 
  A decrease to the unobservable input would have the opposite effect. Significant changes in these inputs could result in significantly higher or lower fair value measurements.