XML 23 R12.htm IDEA: XBRL DOCUMENT v3.22.1
Investments
12 Months Ended
Dec. 31, 2021
Investments, Debt and Equity Securities [Abstract]  
Investments Investments
During the year ended December 31, 2021, the Company invested in three portfolio companies, ATA National Title Group, LLC (“ATA”), Douglas Machines, Inc. (“Douglas”) and Clarion Safety Systems, LLC (“Clarion”), for approximately $192.8 million in aggregate.
During the year ended December 31, 2020, the Company invested in three portfolio companies, Resolution Economics, LLC (“Resolution Economics”), Blue Ridge ESOP Associates (“Blue Ridge”) and Healthcare Safety Holdings LLC (“HSH”), for approximately $64.2 million in aggregate.
The Company’s investment portfolio is summarized as follows:
 As of December 31, 2021
Asset CategoryCostFair ValueFair Value
Percentage of
Investment
Portfolio
Fair Value
Percentage of
Net Assets
Senior secured debt
First lien$116,600,000 $116,600,000 25.6 %23.3 %
Second lien35,942,454 35,942,454 7.9 7.2 
Total senior secured debt152,542,454 152,542,454 33.5 30.5 
Equity235,211,231 303,454,287 66.5 60.7 
Total investments$387,753,685 $455,996,741 100.0 %91.2 %
 As of December 31, 2020
Asset CategoryCostFair ValueFair Value
Percentage of
Investment
Portfolio
Fair Value
Percentage of
Net Assets
Senior secured debt
First lien$42,100,000 $42,100,000 18.2 %13.6 %
Second lien35,942,454 35,942,454 15.6 11.6 
Total senior secured debt78,042,454 78,042,454 33.8 25.2 
Equity119,414,659 153,155,000 66.2 49.6 
Total investments$197,457,113 $231,197,454 100.0 %74.8 %
Collectively, the Company’s debt investments accrue interest at a weighted average per annum rate of 15.3% and have weighted average remaining years to maturity of 5.1 years as of December 31, 2021. The note purchase agreements contain customary covenants and events of default. As of December 31, 2021, all of the Company’s portfolio companies were in compliance with their respective debt covenants.
As of December 31, 2021 and 2020, none of the Company’s debt investments were on non-accrual status.
The industry dispersion of the Company’s investment portfolio as a percentage of total fair value of the Company’s investments as of December 31, 2021 and 2020 were as follows:
As of December 31,
Industry20212020
Real Estate Services17.2 %— %
Commercial and Professional Services15.8 27.5 
Visual Safety Solutions15.2 — 
Information Services and Advisory Solutions12.1 22.3 
Sanitation Products11.1 — 
Healthcare Supplies10.6 18.4 
Hobby Goods and Supplies8.7 15.2 
Engineered Products2.8 10.8 
Business Services6.5 5.8 
Total100.0 %100.0 %
All investment positions held at December 31, 2021 and 2020 were denominated in U.S. dollars and located in the United States based on their country of domicile.
Summarized Portfolio Company Financial Statement Information
The following tables present audited summarized operating data and summarized cash flow data for the years ended December 31, 2021 and 2020, and summarized balance sheet data as of December 31, 2021 and December 31, 2020 for the Company’s portfolio companies (in thousands):
Summarized Operating Data
As of December 31, 2021
Lawn DoctorPolyformRound-tablesHSH
ATA(1)
Douglas(2)
Clarion(3)
Other(4)
Revenues$35,018 $22,297 $13,128 $32,918 $59,021 $6,099 $676 $118,256 
Expenses(31,749)(20,097)(13,276)(30,769)(52,494)(19,146)(1,857)(127,990)
Income (loss) before taxes3,269 2,200 (148)2,149 6,527 (13,047)(1,181)(9,734)
Income tax (expense) benefit(832)(574)(469)(456)— 2,608 341 875 
Consolidated net income (loss)2,437 1,626 (617)1,693 6,527 (10,439)(840)(8,859)
Net loss attributable to non-controlling interests107 — — — — — — — 
Net income (loss)$2,544 $1,626 $(617)$1,693 $6,527 $(10,439)$(840)$(8,859)
Year Ended December 31, 2020
Lawn DoctorPolyformRoundtables
HSH(5)
Other(4)
Revenues$28,677 $18,981 $10,942 $13,940 $87,740 
Expenses(27,232)(17,372)(11,692)(15,633)(98,687)
Income (loss) before taxes1,445 1,609 (750)(1,693)(10,947)
Income tax benefit(371)(469)1,443 109 3,117 
Consolidated net income (loss)1,074 1,140 693 (1,584)(7,830)
Net loss attributable to non-controlling interests213 — — — — 
Net income (loss)$1,287 $1,140 $693 $(1,584)$(7,830)
Summarized Balance Sheet Data
As of December 31, 2021
Lawn DoctorPolyformRound-tablesHSHATADouglasClarion
Other(4)
Current assets$13,926 $9,940 $2,043 $14,260 $10,029 $13,177 $3,084 $64,792 
Non-current assets92,309 28,948 61,955 39,653 90,510 40,311 66,182 322,397 
Current liabilities7,961 2,290 4,738 7,341 9,002 4,159 420 41,781 
Non-current liabilities63,576 21,557 19,771 28,536 43,458 15,711 22,500 168,726 
Non-controlling interest(500)— — — — — — — 
Stockholders’ equity35,198 15,041 39,489 18,036 48,079 33,618 46,346 176,682 
Ownership Percentage(6)
61%
87%
81%
75%
75%
90%
99%
(7)
As of December 31, 2020
Lawn DoctorPolyformRoundtablesHSH
Other(4)
Current assets$8,386 $9,692 $4,167 $12,684 $51,902 
Non-current assets94,601 30,033 59,582 42,701 311,985 
Current liabilities7,670 2,461 4,407 5,733 35,927 
Non-current liabilities53,386 21,563 19,553 29,297 146,901 
Non-controlling interest(393)— — — — 
Stockholders’ equity42,324 15,701 39,789 20,355 181,059 
Ownership Percentage(6)
61%
87%
81%
75%
(7)
 FOOTNOTES:
(1)Summarized operating data presented for ATA is for the period from April 1, 2021 (the date the Company acquired its investments in ATA) to December 31, 2021.
(2)Summarized operating data presented for Douglas are for the period from October 7, 2021 (the date the Company acquired its investments in Douglas) to December 31, 2021.
(3)Summarized operating data presented for Clarion are for the period from December 9, 2021 (the date the Company acquired its investments in Clarion) to December 31, 2021.
(4)Includes aggregate summarized operating data for the Company’s co-investments in which the Company owns a minority equity interest (Milton, Resolution Economics and Blue Ridge) for the periods presented unless otherwise noted. December 31, 2021 and 2020 summarized operating data for Resolution Economics is for the period from December 1, 2020 to November 30, 2021 and from January 2, 2020 (the date the Company acquired its investments in Resolution Economics) to November 30, 2020 (reported on a one-month lag basis), respectively. December 31, 2020 summarized operating data for Blue Ridge is for the period from March 24, 2020 (the date the Company acquired its investments in Blue Ridge) to December 31, 2020.
(5)Summarized operating data presented for HSH is for the period from July 16, 2020 (the date the Company acquired its investments in HSH) to December 31, 2020.
(6)Represents the Company’s undiluted ownership percentage as of the end of the period presented.
(7)As of December 31, 2021 and 2020, the Company owned approximately 13% of Milton and 8% of Resolution Economics. As of December 31, 2021 and 2020, the Company owned approximately 16% and 17%, respectively, of Blue Ridge.