| | |
Per 2029 Note
|
| |
Total(1)
|
| ||||||
Public offering price
|
| | | $ | 25.00 | | | | | $ | 87,000,000 | | |
Sales load (underwriting discounts and commissions)
|
| | | $ | 0.78125 | | | | | $ | 2,718,750 | | |
Proceeds to us (before expenses)(2)
|
| | | $ | 24.21875 | | | | | $ | 84,281,250 | | |
| | |
Page
|
| |||
| | | | S-1 | | | |
| | | | S-14 | | | |
| | | | S-18 | | | |
| | | | S-22 | | | |
| | | | S-23 | | | |
| | | | S-24 | | | |
| | | | S-34 | | | |
| | | | S-37 | | | |
| | | | S-41 | | | |
| | | | S-41 | | | |
| | | | S-41 | | | |
| | | | S-41 | | |
| | | | | ii | | | |
| | | | | 1 | | | |
| | | | | 16 | | | |
| | | | | 20 | | | |
| | | | | 59 | | | |
| | | | | 60 | | | |
| | | | | 61 | | | |
| | | | | 63 | | | |
| | | | | 78 | | | |
| | | | | 87 | | | |
| | | | | 96 | | | |
| | | | | 97 | | | |
| | | | | 99 | | | |
| | | | | 104 | | | |
| | | | | 116 | | | |
| | | | | 117 | | | |
| | | | | 123 | | | |
| | | | | 124 | | | |
| | | | | 126 | | | |
| | | | | 138 | | | |
| | | | | 140 | | | |
| | | | | 142 | | | |
| | | | | 147 | | | |
| | | | | 153 | | | |
| | | | | 155 | | | |
| | | | | 156 | | |
| | |
December 2021(1)
|
| |
September 2021(1)
|
| ||||||
Number of unique underlying borrowers
|
| | | | 1,829 | | | | | | 1,704 | | |
Largest exposure to an individual obligor
|
| | | | 0.78% | | | | | | 0.79% | | |
Average individual loan obligor exposure
|
| | | | 0.05% | | | | | | 0.06% | | |
Top 10 loan obligors exposure
|
| | | | 5.71% | | | | | | 6.07% | | |
Aggregate indirect exposure to senior secured loans(2)
|
| | | | 97.35% | | | | | | 97.94% | | |
Weighted average stated loan spread
|
| | | | 3.55% | | | | | | 3.53% | | |
Weighted average loan credit rating(3)
|
| |
B+/B
|
| | | | B+/B | | | |||
Weighted average junior overcollateralization (OC) cushion(4)
|
| | | | 3.89% | | | | | | 3.41% | | |
Weighted average market value of loan collateral
|
| | | | 98.34% | | | | | | 98.45% | | |
Weighted average loan maturity (in years)
|
| | | | 4.9 | | | | | | 4.9 | | |
Weighted average remaining CLO reinvestment period (in
years) |
| | | | 3.0 | | | | | | 2.9 | | |
U.S. dollar currency exposure
|
| | | | 98.44% | | | | | | 99.62% | | |
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
(as adjusted) |
| |||||||||
| | |
(Dollars in Thousands)
|
| |||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 7,265 | | | | | $ | 15,511 | | | | | $ | 99,392 | | |
Investments at fair value
|
| | | | 708,688 | | | | | | 708,688 | | | | | | 708,688 | | |
Other assets
|
| | | | 45,138 | | | | | | 45,138 | | | | | | 45,138 | | |
Total assets
|
| | | $ | 761,091 | | | | | $ | 769,337 | | | | | $ | 853,218 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
2027 Notes ($28,887,200 aggregate principal amount, actual, pro forma and pro forma as adjusted)
|
| | | $ | 28,887 | | | | | $ | 28,887 | | | | | $ | 28,887 | | |
Deferred issuance costs – 2027 Notes
|
| | | | (807) | | | | | | (807) | | | | | | (807) | | |
2028 Notes ($64,847,575 aggregate principal amount, actual, pro forma and pro forma as adjusted)
|
| | | | 65,600 | | | | | | 65,600 | | | | | | 65,600 | | |
2031 Notes ($44,850,000 aggregate principal amount, actual, pro forma and pro forma as adjusted)
|
| | | | 48,041 | | | | | | 48,041 | | | | | | 48,041 | | |
2029 Notes ($0 aggregate principal amount, actual, pro forma and $87,000,000 aggregate principal amount pro forma as adjusted)
|
| | | | — | | | | | | — | | | | | | 87,000 | | |
Preferred stock, par value $0.001 per share; 20,000,000 shares authorized, 3,792,377 shares issued and outstanding, actual; 3,977,593 shares, pro forma and pro forma as adjusted
|
| | | | 95,496 | | | | | | 100,127 | | | | | | 100,127 | | |
Deferred issuance costs – Preferred Stock
|
| | | | (1,651) | | | | | | (826) | | | | | | (826) | | |
Unamortized share issuance premium – Preferred Stock
|
| | | | 211 | | | | | | 281 | | | | | | 281 | | |
Other liabilities
|
| | | | 31,755 | | | | | | 31,755 | | | | | | 31,755 | | |
Total liabilities
|
| | | $ | 267,532 | | | | | $ | 273,058 | | | | | $ | 360,058 | | |
Net Assets applicable to 35,292,123 shares of common stock, actual; 38,211,336 shares outstanding pro forma, pro forma as adjusted
|
| | | $ | 493,559 | | | | | $ | 496,279 | | | | | $ | 493,160 | | |
Net Assets consist of:
|
| | | | | | | | | | | | | | | | | | |
Paid-in capital
|
| | | $ | 490,102 | | | | | $ | 530,912 | | | | | $ | 530,912 | | |
Aggregate distributable earnings (losses)
|
| | | | 7,150 | | | | | | (30,940) | | | | | | (34,059) | | |
Accumulated other comprehensive income (loss)
|
| | | | (3,693) | | | | | | (3,693) | | | | | | (3,693) | | |
Total Net Assets
|
| | | $ | 493,559 | | | | | $ | 496,279 | | | | | $ | 493,160 | | |
Underwriter
|
| |
Aggregate
Principal Amount |
| |||
Ladenburg Thalmann & Co. Inc.
|
| | | $ | 42,950,000 | | |
B. Riley Securities, Inc.
|
| | | $ | 15,775,000 | | |
InspereX LLC
|
| | | $ | 17,400,000 | | |
Oppenheimer & Co. Inc.
|
| | | $ | 8,700,000 | | |
Wedbush Securities Inc.
|
| | | $ | 2,175,000 | | |
Total
|
| | | $ | 87,000,000 | | |
| | | | | | | | |
Total
|
| |||||||||
| | |
Per 2029
Note |
| |
Without
Overallotment |
| |
With
Overallotment |
| |||||||||
Public offering price
|
| | | | 100% | | | | | $ | 87,000,000 | | | | | $ | 100,000,000 | | |
Sales load (underwriting discounts and commissions)
|
| | | | 3.125% | | | | | $ | 2,718,750 | | | | | $ | 3,125,000 | | |
Proceeds to us (before expenses)
|
| | | | 96.875% | | | | | $ | 84,281,250 | | | | | $ | 96,875,000 | | |
| | |
Page
|
| |||
| | | | ii | | | |
| | | | 1 | | | |
| | | | 16 | | | |
| | | | 20 | | | |
| | | | 59 | | | |
| | | | 60 | | | |
| | | | 61 | | | |
| | | | 63 | | | |
| | | | 78 | | | |
| | | | 87 | | | |
| | | | 96 | | | |
| | | | 97 | | | |
| | | | 99 | | | |
| | | | 104 | | | |
| | | | 116 | | | |
| | | | 117 | | | |
| | | | 123 | | | |
| | | | 124 | | | |
| | | | 126 | | | |
| | | | 138 | | | |
| | | | 140 | | | |
| | | | 142 | | | |
| | | | 147 | | | |
| | | | 153 | | | |
| | | | 155 | | | |
| | | | 156 | | | |
| | | | 156 | | | |
| | | | 156 | | | |
| | | | 156 | | | |
| | | | 156 | | | |
| | | | A-1 | | |
| | |
April
2020(1) |
| |
March
2020(1) |
| ||||||
Number of unique underlying loan obligors
|
| | | | 1,512 | | | | | | 1,523 | | |
Largest exposure to any individual obligor
|
| | | | 0.94% | | | | | | 0.94% | | |
Average individual loan obligor exposure
|
| | | | 0.07% | | | | | | 0.07% | | |
Top 10 loan obligors exposure
|
| | | | 5.82% | | | | | | 5.77% | | |
Aggregate indirect exposure to senior secured loans(2)
|
| | | | 97.99% | | | | | | 97.85% | | |
Weighted average stated loan spread
|
| | | | 3.56% | | | | | | 3.57% | | |
Weighted average loan credit rating(3)
|
| | | | B+/B | | | | | | B+/B | | |
Weighted average junior overcollateralization (OC) cushion
|
| | | | 2.00% | | | | | | 3.47% | | |
Weighted average market value of loan collateral
|
| | | | 85.82% | | | | | | 82.32% | | |
Weighted average loan maturity (in years)
|
| | | | 4.9 | | | | | | 4.9 | | |
Weighted average remaining CLO reinvestment period (in years)
|
| | | | 2.9 | | | | | | 2.9 | | |
U.S. dollar currency exposure
|
| | | | 99.63% | | | | | | 99.62% | | |
| Stockholder Transaction Expenses (as a percentage of the offering price): | | | | | | | |
|
Sales load
|
| | | | —%(1) | | |
|
Offering expenses borne by the Company
|
| | | | —%(2) | | |
|
Dividend reinvestment plan expenses
|
| | | | Up to $15(3) | | |
|
Total Stockholder transaction expenses
|
| | | | —% | | |
| Annual Expenses (as a percentage of net assets attributable to common stock): | | | | | | | |
|
Base management fee
|
| | | | 2.24%(4) | | |
|
Incentive fees payable under our Investment Advisory Agreement (20%)
|
| | | | 6.14%(5) | | |
|
Interest payments on borrowed funds
|
| | | | 5.79%(6) | | |
|
Other expenses
|
| | | | 1.72%(7) | | |
|
Total annual expenses
|
| | | | 15.89% | | |
| | |
1 year
|
| |
3 years
|
| |
5 years
|
| |
10 years
|
| ||||||||||||
You would pay the following expenses on a $1,000 investment, assuming a
5% annual return |
| | | $ | 98 | | | | | $ | 279 | | | | | $ | 443 | | | | | $ | 791 | | |
Assumed Return on Our Portfolio (Net of Expenses)
|
| |
-10%
|
| |
-5%
|
| |
0%
|
| |
5%
|
| |
10%
|
| |||||||||||||||
Corresponding return to common stockholder(1)
|
| | | | −22.70% | | | | | | −14.07% | | | | | | −5.45% | | | | | | 3.18% | | | | | | 11.80% | | |