Item 7.
Managements Discussion and Analysis of
Financial Condition and Results of Operations
You should read the following discussion and analysis of our
financial condition and results of operations in conjunction with the consolidated financial statements and related notes included within Item 8 of this Annual Report.
FORWARD LOOKING STATEMENTS
Statements included in this Managements
Discussion and Analysis of Financial Condition and Results of Operations and elsewhere in this report that do not relate to present or historical conditions are forward-looking
10
statements within the meaning of that term in Section 27A of the Securities Act of 1933, as amended, and in Section 21E of the Securities Exchange Act of 1934, as amended. Additional
oral or written forward-looking statements may be made by us from time to time, and forward-looking statements may be included in documents that are filed with the Securities and Exchange Commission. Forward-looking statements involve risks and
uncertainties that could cause our results or outcomes to differ materially from those expressed in the forward-looking statements. Forward-looking statements may include, without limitation, statements relating to our plans, strategies, objectives,
expectations and intentions and are intended to be made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Words such as believes, forecasts, intends,
possible, expects, estimates, anticipates, or plans and similar expressions are intended to identify forward-looking statements. Among the important factors on which such statements are
based are assumptions concerning the state of the United States economy and the local markets in which our portfolio companies operate, the state of the securities markets in which the securities of our portfolio companies could be traded, liquidity
within the United States financial markets, and inflation. Forward-looking statements are also subject to the risks and uncertainties described under the caption Risk Factors contained in Part I, Item 1A. of this Annual Report.
There may be other factors not identified that affect the accuracy of our forward-looking statements. Further, any
forward-looking statement speaks only as of the date when it is made and, except as required by law, we undertake no obligation to update any forward-looking statement to reflect events or circumstances after the date on which it is made or to
reflect the occurrence of anticipated or unanticipated events or circumstances. New factors emerge from time to time that may cause our business not to develop as we expect, and we cannot predict all of them.
Overview
We are an internally managed investment company that lends to and invests in small companies often concurrently with other investors. We have elected to be treated as a business development company
(BDC) under the Investment Company Act of 1940, as amended (the 1940 Act). As a BDC, we are required to comply with certain regulatory requirements. We have historically made the majority of our investments through our
wholly-owned subsidiary, Rand Capital SBIC, Inc. (Rand SBIC), which operates as a small business investment company (SBIC) and has been licensed by the U.S. Small Business Administration (SBA) since 2002.
Responding to our request during 2016, in early 2017 the U.S. Small Business Administration (SBA) issued a green light or go forth letter inviting Rand to continue its application process to obtain a license to form and
operate its second SBIC subsidiary. Our anticipated new SBIC subsidiary will continue our investment strategy of focusing on privately-held, early stage and emerging growth businesses with proven management teams. Our initial wholly-owned
subsidiary, Rand SBIC, has historically been our primary investment vehicle since its formation and, once approved by the SBA, we expect to continue this investment strategy through our new SBIC subsidiary.
Our principal investment objective is to achieve long-term capital appreciation on our equity investments while maintaining a current cash
flow from our debenture and pass-through equity instruments to fund our operating expenses. Therefore, we invest in a variety of financial instruments to provide a current return on a portion of the investment portfolio. The equity features
contained in our investment portfolio are structured to realize capital appreciation over the long-term and typically do not generate current income in the form of dividends or interest.
We have historically made initial investments of $500,000 to $1,000,000 directly in companies through equity or in debt or loan
instruments and frequently provided
follow-on
investments during our investment tenure. The debt instruments generally have a maturity of not more than five years and usually have detachable equity warrants.
Interest may be paid currently or deferred, based on the investment structure negotiated.
We may exit investments through the
maturation of a debt security or when a liquidity event takes place, such as the sale, recapitalization, or initial public offering of a portfolio company. The method and timing of the disposition of our portfolio investments can be critical to the
realization of maximum total return. We generally expect to dispose of our equity securities through private sales of securities to other investors or through an
11
outright sale of the company or a merger. We anticipate our debt investments will be repaid with interest and hope to realize further appreciation from the warrants or other equity type
instruments we receive in connection with the investment. We fund new investments and operating expenses through existing cash balances, investment returns, and interest and principal payments from our portfolio companies. In addition, following the
anticipated licensing of the new SBIC fund, we believe the SBA will provide additional leverage for future investments.
2016 Portfolio and
Investment Activity
We believe the change in net asset value over time is the leading valuation metric of our performance.
Exits from our portfolio holdings are the key driver of growth in net asset value over time. Changes from quarter to quarter, and at any point in time, are impacted by specific activity related to an investment, but the overall growth trend
demonstrates the effectiveness of our investment efforts.
|
|
|
Net asset value of our portfolio decreased to $5.16 per share, or $32.6 million, at December 31, 2016, down ($0.19) per share, or (3.6%),
compared with net asset value of $5.35 per share, or $33.9 million, at the end of the prior year.
|
|
|
|
We exited from one investment during 2016, Gemcor, whose appreciated value was recorded during 2015 and in prior years. Accordingly, our net asset
value did not benefit from any exits during 2016.
|
|
|
|
At year end, the estimated value of our portfolio, which included securities held in 33 businesses, was $27.5 million. This value included
$4.1 million in net
pre-tax
unrealized depreciation.
|
|
|
|
Approximately 64% of the portfolio was equity investments with the remainder being debt and loan investments.
|
|
|
|
The portfolio generated approximately $1.0 million in interest, fee, dividend and other income.
|
|
|
|
During 2016, we made $5.9 million in new investments in 12 businesses, including
follow-on
investments in
eight existing portfolio companies. We added four new portfolio companies during the year.
|
|
|
|
In January 2017, we received a green light letter from the SBA that authorized us to file a formal application for a new SBIC fund. If
approved, the new SBIC will provide $15 million of available SBA borrowings for additional investments.
|
Outlook
At the end of 2016, we had $12.3 million in cash for future investments and expenses, an increase from
$5.8 million at the end of 2015. The increase is the result of cash proceeds from the Gemcor sale during 2016. During our
12-year
holding period, Gemcor grew to be a strong provider of cash flow to Rand
in the form of dividend and investment income. Accordingly, our near-term investment focus is on rebuilding cash dividends and interest to fund our ongoing operating expenses.
With the green light letter from the SBA authorizing us to proceed with our application process we plan to use some of the cash we received from the Gemcor exit, combined with additional the
SBA additional leverage, to create a new $22.5 million SBIC fund. We will use the fund to advance our investment strategy of focusing on privately-held, early stage and emerging growth businesses with proven management teams.
As we work to create our new SBIC fund, we believe the combination of cash on hand, proceeds from portfolio exits, potential future SBA
leverage, and prospective investment income provide sufficient capital for us to continue to add new investments to our portfolio while reinvesting in existing portfolio companies that demonstrate continued growth potential. Both short and long-term
trends provide us confidence in our ability to grow Rand.
|
|
|
We expect that well run businesses will require capital to grow and should be able to compete effectively given the low cost of capital, strong
business and consumer spending, and eager reception of new technologies and service concepts.
|
12
|
|
|
Given our increased scale we are able to invest larger amounts in companies, which will provide an opportunity to accelerate our rate of growth.
|
|
|
|
We continue to manage risk by investing with other investors, when possible.
|
|
|
|
We are actively involved with the governance and management of our portfolio companies which enables us to support their operating and marketing
efforts and facilitate their growth.
|
|
|
|
As our portfolio continues to expand, we are able to better leverage our infrastructure.
|
|
|
|
We have sufficient cash to invest in new opportunities and to repurchase shares. At year end, we had authorization to repurchase an additional 458,954
shares of our common stock. However, our prioritized use of cash continues to be growing our portfolio.
|
Critical
Accounting Policies
We prepare our consolidated financial statements in accordance with United States generally accepted
accounting principles, or GAAP, which require the use of estimates and assumptions that affect the reported amounts of assets and liabilities. For a summary of all significant accounting policies, including critical accounting policies, see Note 1
to the consolidated financial statements in Item 8 of this Annual Report.
The increasing complexity of the business
environment and applicable authoritative accounting guidance require us to closely monitor our accounting policies and procedures. We have two critical accounting policies that require the use of significant judgment. The following summary of
critical accounting policies is intended to enhance a readers ability to assess our financial condition and results of operations and the potential volatility due to changes in estimates.
Valuation of Investments
Investments are valued at fair value as determined in good faith by management and submitted to the Board of Directors for approval. We invest in loan, debt, and equity instruments and there is no single
standard for determining fair value of these investments. As a result, determining fair value requires that judgment be applied to the specific facts and circumstances of each portfolio investment and employing a consistent valuation process. We
analyze and value each investment quarterly, and record unrealized depreciation for an investment that we believe has become impaired, including where collection of a loan or realization of the recorded value of an equity security is doubtful.
Conversely, we will record unrealized appreciation if we believe that an underlying portfolio company has appreciated in value and, therefore, its equity security has also appreciated in value. These estimated fair values may differ from the values
that would have been used had a ready market for the investments existed and these differences could be material if our assumptions and judgments differ from results of actual liquidation events.
Our investments are carried at fair value in accordance with FASB Accounting Standards Codification (ASC) 820, Fair Value
Measurements and Disclosures, which defines fair value, establishes a framework for measuring fair value in accordance with GAAP, and expands disclosures about fair value measurements.
Loan investments are defined as traditional loan financings with no equity features. Debt investments are defined as debt financings that
include one or more equity features such as conversion rights, stock purchase warrants, and/or stock purchase options. A financing may also be categorized as a debt financing if it is accompanied by the direct purchase of an equity interest in the
company.
We utilize several approaches to determine the fair value of an investment. The main approaches are:
|
|
|
Loan and debt securities are valued at cost when it is representative of the fair value of the investment or sufficient assets or liquidation proceeds
are expected to exist from a sale of a portfolio company at its estimated fair value. However, they may be valued at an amount other than the price the security would command given the rate and related inherent portfolio risk of the investment. We
believe the contractual rates of the respective portfolio investments represent market.
|
13
A loan or debt instrument may be reduced in value if it is judged to be of poor quality,
collection is in doubt or insufficient liquidation proceeds exist.
|
|
|
Equity securities may be valued using the asset approach, market approach or income approach. The asset approach
involves estimating the liquidation value of the portfolio companys assets. The market approach uses observable prices and other relevant information generated by similar market transactions. It may include the use of market multiples derived
from a set of comparables to assist in pricing the investment. Additionally, we may adjust valuations if a subsequent significant equity financing has occurred that includes a meaningful portion of the financing by a sophisticated, unrelated new
investor. The income approach employs a cash flow and discounting methodology to value an investment.
|
ASC
820 classifies the inputs used to measure fair value into the following hierarchy:
Level 1: Quoted
prices in active markets for identical assets or liabilities, used in our valuation at the measurement date.
Level 2: Quoted prices for similar assets or liabilities in active markets, or quoted prices for identical or
similar assets or liabilities in markets that are not active, or other observable inputs other than quoted prices.
Level 3: Unobservable and significant inputs to determining the fair value.
Financial assets are categorized based upon the level of judgment associated with the inputs used to measure their fair value.
Any changes in estimated fair value are recorded in the statement of operations as Net (decrease) increase in unrealized
depreciation or appreciation on investments.
Under the valuation policy, we value unrestricted publicly traded
companies, categorized as Level 1 investments, at the average closing bid price for the last three trading days of the reporting period. There were no such Level 1 investments as of December 31, 2016.
In the valuation process, we value restricted securities, categorized as Level 3 investments, using information from these portfolio
companies, which may include:
|
|
|
Audited and unaudited statements of operations, balance sheets and operating budgets;
|
|
|
|
Current and projected financial, operational and technological developments;
|
|
|
|
Current and projected ability of the portfolio company to service its debt obligations;
|
|
|
|
The current capital structure of the business and the seniority of the various classes of equity if a deemed liquidation event were to occur;
|
|
|
|
Pending debt or capital restructuring of the portfolio company;
|
|
|
|
Current information regarding any offers to purchase the investment, or recent fundraising transactions;
|
|
|
|
Current ability of the portfolio company to raise additional financing if needed;
|
|
|
|
Changes in the economic environment which may have a material impact on the operating results of the portfolio company;
|
|
|
|
Internal occurrences that may have an impact (both positive and negative) on the operating performance of the portfolio company;
|
|
|
|
Qualitative assessment of key management;
|
|
|
|
Contractual rights, obligations or restrictions associated with the investment; and
|
|
|
|
Other factors deemed relevant by our management to assess valuation.
|
14
The valuation may be reduced if a portfolio companys performance and potential have
deteriorated significantly. If the factors that led to a reduction in valuation are overcome, the valuation may be readjusted.
Equity Securities
Equity Securities may include preferred stock, common stock, warrants and limited liability company membership interests.
The significant unobservable inputs used in the fair value measurement of our equity investments are earnings before interest, taxes and depreciation and amortization (EBITDA) and revenue multiples, where
applicable, the financial and operational performance of the business, and the senior equity preferences that may exist in a deemed liquidation event. Standard industry multiples may be used when available; however, our portfolio companies are
typically small and in early stages of development and these industry standards may be adjusted to more closely match the specific financial and operational performance of the portfolio company. Due to the nature of certain investments, fair value
measurements may be based on other criteria, which may include third party appraisals. Significant changes to the unobservable inputs, such as variances in financial performance from expectations, may result in a significantly higher or lower fair
value measurement. Significant changes in any of these unobservable inputs may result in a significantly higher or lower fair value estimate.
Another key factor used in valuing equity investments is a significant recent arms-length equity transaction with a sophisticated
non-strategic
unrelated new
investor entered into by the portfolio company. The terms of these equity transactions may not be identical to the equity transactions between the portfolio company and us, and the impact of the difference in transaction terms on the market value of
the portfolio company may be difficult or impossible to quantify.
When appropriate the Black-Scholes pricing model is used to
estimate the fair value of warrants for accounting purposes. This model requires the use of highly subjective inputs including expected volatility and expected life, in addition to variables for the valuation of minority equity positions in small
private and early stage companies. Significant changes in any of these unobservable inputs may result in a significantly higher or lower fair value estimate.
For recent investments, we generally rely on the cost basis, which is deemed to represent fair value, unless other fair market value inputs are identified causing us to depart from this basis.
Loans and Debt Securities
The significant unobservable inputs used in the fair value measurement of our loan and debt securities are the financial and operational performance of the portfolio company, similar debt with similar
terms with other portfolio companies, current market rates for underlying risks associated with the particular company, as well as the market acceptance of the portfolio companys products or services and its future performance. These inputs
will likely provide an indicator as to the probability of principal recovery of the investment. Our debt investments are often junior secured or unsecured debt securities. Fair value may also be determined based on other criteria where appropriate.
Significant changes to the unobservable inputs may result in a change in fair value. For recent investments, we generally rely on the cost basis, which is deemed to represent the fair value, unless other fair market value inputs are identified
causing us to depart from this basis.
Revenue Recognition
Interest income generally is recognized on the accrual basis except where the investment is in default or otherwise presumed to be in
doubt. In such cases, interest income is recognized at the time of receipt. A reserve for possible losses on interest receivable is maintained when appropriate.
Rand SBICs interest accrual is also regulated by the SBAs Accounting Standards and Financial Reporting Requirements for Small Business Investment Companies. Under these rules,
interest income cannot be recognized if collection is doubtful, and a 100% reserve must be established. The collection of interest is presumed to be in doubt when there is substantial doubt about a portfolio companys ability to continue as a
15
going concern or the loan is in default more than 120 days. Management also uses other qualitative and quantitative measures to determine the value of a portfolio investment and the
collectability of any accrued interest.
We hold debt securities in our investment portfolio that contain
payment-in-kind
(PIK) interest provisions. PIK interest, computed at the contractual rate specified in each debt agreement, is periodically added to the principal
balance of the debt and is recorded as interest income. Thus, the actual collection of this interest may be deferred until the time of debt principal repayment.
We may receive distributions from portfolio companies that are limited liability companies or corporations. These distributions are classified as dividend income on the consolidated statement of
operations. Dividend income is recognized on an accrual basis when it can be reasonably estimated.
We hold preferred equity
securities that may contain cumulative dividend provisions. Cumulative dividends are recorded as dividend income when they are declared and deemed a contractual obligation. Any dividends in arrears are added to the balance of the preferred equity
investment. The actual collection of these dividends in arrears may be deferred until such time as the preferred equity is redeemed.
Financial Condition
Overview:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12/31/16
|
|
|
12/31/15
|
|
|
Decrease
|
|
|
% Decrease
|
|
Total assets
|
|
$
|
42,418,530
|
|
|
$
|
44,562,060
|
|
|
($
|
2,143,530
|
)
|
|
|
(4.8
|
%)
|
Total liabilities
|
|
|
9,789,167
|
|
|
|
10,708,400
|
|
|
|
(919,233
|
)
|
|
|
(8.6
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net assets
|
|
$
|
32,629,363
|
|
|
$
|
33,853,660
|
|
|
($
|
1,224,297
|
)
|
|
|
(3.6
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net asset value was $5.16 per share at December 31, 2016 versus $5.35 per share at December 31,
2015.
The outstanding SBA debentures at December 31, 2016 are $8,000,000, which will mature from 2022 through 2025.
Cash approximated 38% of net assets at December 31, 2016 compared to 17% at December 31, 2015.
Composition of the Investment Portfolio
Our financial condition is dependent on the success of our portfolio holdings, which are investments in small companies. The following summarizes our investment portfolio at the year-ends indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12/31/16
|
|
|
12/31/15
|
|
|
Increase
(Decrease)
|
|
|
% Increase
(Decrease)
|
|
Investments, at cost
|
|
$
|
31,631,030
|
|
|
$
|
27,410,742
|
|
|
$
|
4,220,288
|
|
|
|
15.4
|
%
|
Unrealized (depreciation) appreciation, net
|
|
|
(4,130,549
|
)
|
|
|
9,421,658
|
|
|
|
(13,552,207
|
)
|
|
|
(143.8
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments, at fair value
|
|
$
|
27,500,481
|
|
|
$
|
36,832,400
|
|
|
($
|
9,331,919
|
)
|
|
|
(25.3
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Portfolio Companies
|
|
|
33
|
|
|
|
31
|
|
|
|
|
|
|
|
|
|
Our total investments at fair value, as estimated by management and approved by the Board of Directors,
approximated 84% of net assets at December 31, 2016 and 109% of net assets at December 31, 2015.
16
The change in investments, at cost, during the year ended December 31, 2016, is
comprised of the following:
|
|
|
|
|
|
|
Cost Increase
(Decrease)
|
|
New investments:
|
|
|
|
|
Genicon, Inc. (Genicon)
|
|
$
|
1,700,000
|
|
eHealth Global Technologies, Inc. (eHealth)
|
|
|
1,500,000
|
|
Empire Genomics, LLC (Empire Genomics)
|
|
|
550,000
|
|
Intrinsiq Materials, Inc. (Intrinsiq)
|
|
|
421,546
|
|
Tilson Technology Management, Inc. (Tilson)
|
|
|
400,000
|
|
PostProcess Technologies LLC (Post Process)
|
|
|
300,000
|
|
SciAps, Inc. (Sciaps)
|
|
|
300,000
|
|
ClearView Social, Inc. (Clearview Social)
|
|
|
200,000
|
|
ACV Auctions, Inc. (ACV Auctions)
|
|
|
163,000
|
|
BeetNPath, LLC (Beetnpath)
|
|
|
150,000
|
|
OnCore Golf Technology, Inc. (Oncore)
|
|
|
150,000
|
|
Knoa Software, Inc. (Knoa)
|
|
|
48,466
|
|
|
|
|
|
|
Total of new investments
|
|
|
5,883,012
|
|
|
|
|
|
|
Other changes to investments:
|
|
|
|
|
Intrinsiq interest conversion
|
|
|
9,125
|
|
GoNoodle, Inc. (GoNoodle) interest conversion
|
|
|
10,127
|
|
Mercantile Adjustment Bureau, LLC (Mercantile) OID amortization
|
|
|
9,996
|
|
|
|
|
|
|
Total of other changes to investments
|
|
|
29,248
|
|
|
|
|
|
|
Investments repaid, sold or liquidated:
|
|
|
|
|
Statisfy, Inc. (Statisfy) realized loss
|
|
|
(650,000
|
)
|
Gemcor II, LLC (Gemcor) repayment
|
|
|
(1,041,972
|
)
|
|
|
|
|
|
Total investments repaid, sold or liquidated
|
|
|
(1,691,972
|
)
|
|
|
|
|
|
Net change in investments, at cost
|
|
$
|
4,220,288
|
|
|
|
|
|
|
Our top five portfolio companies represented 28% of total assets at December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
Company
|
|
Industry
|
|
Fair Value at
December 31, 2016
|
|
|
% of Total Assets
at December 31,
2016
|
|
Rheonix, Inc.
|
|
Health Care Testing Device
|
|
$
|
2,938,731
|
|
|
|
7
|
%
|
Genicon, Inc.
|
|
Health Care Testing Device
|
|
$
|
2,700,000
|
|
|
|
6
|
%
|
Outmatch Holdings, LLC
|
|
Software
|
|
$
|
2,145,496
|
|
|
|
5
|
%
|
Social Flow, Inc.
|
|
Software
|
|
$
|
2,071,300
|
|
|
|
5
|
%
|
SciAps, Inc. (Sciaps)
|
|
Manufacturing
|
|
$
|
2,054,710
|
|
|
|
5
|
%
|
17
Our top five portfolio companies represented 50% of total assets at December 31, 2015:
|
|
|
|
|
|
|
|
|
|
|
Company
|
|
Industry
|
|
Fair Value at
December 31, 2015
|
|
|
% of Total Assets
at December 31,
2015
|
|
Gemcor
|
|
Manufacturing Aerospace Machinery
|
|
$
|
13,816,972
|
|
|
|
31
|
%
|
Rheonix, Inc.
|
|
Health Care Testing Devices
|
|
$
|
2,938,731
|
|
|
|
7
|
%
|
Outmatch Holdings, LLC
|
|
Software
|
|
$
|
2,145,496
|
|
|
|
5
|
%
|
Social Flow, Inc.
|
|
Software
|
|
$
|
2,071,300
|
|
|
|
4
|
%
|
Microcision, LLC
|
|
Manufacturing Medical Products
|
|
$
|
1,891,964
|
|
|
|
4
|
%
|
Below is the geographic breakdown of our investments at fair value as of December 31, 2016 and 2015:
|
|
|
|
|
|
|
|
|
Geographic Region
|
|
% of Net Asset Value
at December 31,
2016
|
|
|
% of Net Asset Value
at December 31,
2015
|
|
USA East
|
|
|
78
|
%
|
|
|
107
|
%
|
USA South
|
|
|
6
|
%
|
|
|
2
|
%
|
|
|
|
|
|
|
|
|
|
Total investments as a % of net asset value
|
|
|
84
|
%
|
|
|
109
|
%
|
|
|
|
|
|
|
|
|
|
As of December 31, 2016 and 2015, the investment portfolio consisted of the following investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
|
|
|
Percentage of
Total Portfolio
|
|
|
Fair Value
|
|
|
Percentage of
Total Portfolio
|
|
December 31, 2016
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subordinated Debt and Promissory Notes
|
|
$
|
8,779,787
|
|
|
|
28
|
%
|
|
$
|
7,901,755
|
|
|
|
29
|
%
|
Convertible Debt
|
|
|
1,998,466
|
|
|
|
6
|
|
|
|
1,998,466
|
|
|
|
7
|
|
Equity and Membership Interests
|
|
|
20,698,127
|
|
|
|
65
|
|
|
|
17,565,235
|
|
|
|
64
|
|
Equity Warrants
|
|
|
154,650
|
|
|
|
1
|
|
|
|
35,025
|
|
|
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
31,631,030
|
|
|
|
100
|
%
|
|
$
|
27,500,481
|
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2015
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subordinated Debt and Promissory Notes
|
|
$
|
5,526,636
|
|
|
|
20
|
%
|
|
$
|
4,648,604
|
|
|
|
13
|
%
|
Convertible Debt
|
|
|
845,000
|
|
|
|
3
|
|
|
|
845,000
|
|
|
|
2
|
|
Equity and Membership Interests
|
|
|
20,290,424
|
|
|
|
74
|
|
|
|
30,709,739
|
|
|
|
83
|
|
Equity Warrants
|
|
|
748,682
|
|
|
|
3
|
|
|
|
629,057
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
27,410,742
|
|
|
|
100
|
%
|
|
$
|
36,832,400
|
|
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Results of Operations
Investment Income
Our investment objective is to achieve long-term capital
appreciation on our equity investments while investing in a mixture of loan, debenture and equity instruments, which may provide a current return on a portion of the investment portfolio. The equity features contained in our investment portfolio are
structured to realize capital appreciation over the long-term.
18
Comparison of the years ended December 31, 2016 and 2015
Investment income decreased 64%, or $1,792,479, from $2,824,337 for the year ended December 31, 2015 to $1,031,858 for the year ended
December 31, 2016. The net decrease was primarily attributable to a decrease in dividend income caused by the sale of a large dividend producing investment, Gemcor, II, LLC (Gemcor) during 2016.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
2016
|
|
|
December 31,
2015
|
|
|
Increase
(Decrease)
|
|
|
% Increase
(Decrease)
|
|
Interest from portfolio companies
|
|
$
|
767,153
|
|
|
$
|
691,109
|
|
|
$
|
76,044
|
|
|
|
11
|
%
|
Interest from other investments
|
|
|
45,139
|
|
|
|
22,048
|
|
|
|
23,091
|
|
|
|
105
|
%
|
Dividend and other investment income
|
|
|
192,932
|
|
|
|
2,081,847
|
|
|
|
(1,888,915
|
)
|
|
|
(91
|
%)
|
Fee income
|
|
|
26,634
|
|
|
|
29,333
|
|
|
|
(2,699
|
)
|
|
|
(9
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total investment income
|
|
$
|
1,031,858
|
|
|
$
|
2,824,337
|
|
|
($
|
1,792,479
|
)
|
|
|
(64
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest from portfolio companies
Our portfolio interest income increased during
2016 due to the addition of several large debt instruments in late 2015 and throughout 2016. The new debt instruments were originated from Genicon Inc. (Genicon), eHealth Global Technologies, Inc. (eHealth), Empire Genomics, LLC (Empire Genomics),
SciAps, Inc. (Sciaps) and several other portfolio companies.
The following investments remain on
non-accrual
status:
G-TEC
Natural Gas Systems
(G-Tec),
First Wave Products Group, LLC (First Wave) and a portion of the Mercantile
Adjustment Bureau, LLC (Mercantile) outstanding loan balance.
Interest from other investments
The
increase in interest from other investments was primarily due to higher average cash balances during the year ended December 31, 2016 versus the year ended December 31, 2015.
Dividend and other investment income
Dividend income is comprised of distributions from limited liability
companies (LLCs) and corporations in which we have invested. Our investment agreements with certain LLCs require those LLCs to distribute funds to us for payment of income taxes on our allocable share of the LLCs profits. These portfolio
companies may also elect to make additional discretionary distributions. Dividend income will fluctuate based upon the profitability of these LLCs and corporations and the timing of the distributions or the impact of new investments or divestitures.
Dividend and other investment income decreased in 2016 due to the asset sale of Gemcor II, LLC in March 2016. The dividend distributions for the respective years were:
|
|
|
|
|
|
|
|
|
|
|
December 31,
2016
|
|
|
December 31,
2015
|
|
Carolina Skiff LLC (Carolina Skiff)
|
|
$
|
131,785
|
|
|
$
|
116,052
|
|
New Monarch Machine Tool, LLC (Monarch)
|
|
|
27,409
|
|
|
|
27,409
|
|
Tilson Technology Management, Inc. (Tilson)
|
|
|
16,250
|
|
|
|
14,417
|
|
SOMS Technologies, LLC (SOMS)
|
|
|
13,464
|
|
|
|
4,355
|
|
Empire Genomics, LLC (Empire Genomics)
|
|
|
4,024
|
|
|
|
|
|
Gemcor, II, LLC (Gemcor)
|
|
|
|
|
|
|
1,735,934
|
|
Teleservices Solutions Holdings, LLC (Teleservices)
|
|
|
|
|
|
|
183,680
|
|
|
|
|
|
|
|
|
|
|
Total dividend and other investment income
|
|
$
|
192,932
|
|
|
$
|
2,081,847
|
|
|
|
|
|
|
|
|
|
|
Fee income
Fee income consists of the revenue associated with the amortization of
financing fees charged to the portfolio companies upon successful closing of Rand SBIC financings and income from portfolio company board attendance fees. The financing fees are amortized ratably over the life of the instrument associated with the
fees. The unamortized fees are carried on the balance sheet under the line item Deferred revenue.
19
The income associated with the amortization of financing fees was $22,634 and $18,333 for
the years ended December 31, 2016 and 2015, respectively. The financing fee income based on the existing portfolio is expected to be approximately $20,000 in 2017, $15,000 in 2018, $11,000 in 2019 and $300 in 2020.
Fees paid for board service at the portfolio companies were $4,000 and $11,000 for the years ended December 31, 2016 and 2015,
respectively.
Comparison of the years ended December 31, 2015 and 2014
Investment income increased 9%, or $239,862, from $2,584,475 for the year ended December 31, 2014 to $2,824,337 for the year ended
December 31, 2015. The net increase was primarily attributable to an increase in dividend income.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
2015
|
|
|
December 31,
2014
|
|
|
(Decrease)
Increase
|
|
|
% (Decrease)
Increase
|
|
Interest from portfolio companies
|
|
$
|
691,109
|
|
|
$
|
789,548
|
|
|
($
|
98,439
|
)
|
|
|
(13
|
%)
|
Interest from other investments
|
|
|
22,048
|
|
|
|
14,288
|
|
|
|
7,760
|
|
|
|
54
|
%
|
Dividend and other investment income
|
|
|
2,081,847
|
|
|
|
1,750,439
|
|
|
|
331,408
|
|
|
|
19
|
%
|
Fee income
|
|
|
29,333
|
|
|
|
30,200
|
|
|
|
(867
|
)
|
|
|
(3
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total investment income
|
|
$
|
2,824,337
|
|
|
$
|
2,584,475
|
|
|
$
|
239,862
|
|
|
|
9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest from portfolio companies
Our portfolio interest income decreased during
2015 due to the decrease in principal balances on loan and debt investments in Gemcor, II, LLC (Gemcor) and Carolina Skiff, LLC (Carolina Skiff).
After reviewing their performance and the circumstances surrounding our investments, we ceased accruing interest income on First Wave Products Group, LLC (First Wave), Intrinsiq Materials, Inc.
(Intrinsiq), and a portion of the Mercantile Adjustment Bureau, LLC (Mercantile) outstanding loan balance during 2015.
Interest from other investments
The increase in interest from other investments was primarily due to higher
average cash balances during the year ended December 31, 2015 versus the year ended December 31, 2014.
Dividend
and other investment income
Dividend income is comprised of distributions from LLCs and corporations in which we have invested. Our investment agreements with certain LLCs require those LLCs to distribute funds to us for payment
of income taxes on our allocable share of the LLCs profits. These portfolio companies may also elect to make additional discretionary distributions. Dividend income will fluctuate based upon the profitability of these LLCs and corporations and
the timing of the distributions. The dividend distributions for the respective years were:
|
|
|
|
|
|
|
|
|
|
|
December 31,
2015
|
|
|
December 31,
2014
|
|
Gemcor, II, LLC (Gemcor)
|
|
$
|
1,735,934
|
|
|
$
|
1,508,822
|
|
Teleservices Solutions Holdings, LLC (Teleservices)
|
|
|
183,680
|
|
|
|
98,952
|
|
Carolina Skiff LLC (Carolina Skiff)
|
|
|
116,052
|
|
|
|
54,089
|
|
New Monarch Machine Tool, LLC (Monarch)
|
|
|
27,409
|
|
|
|
45,682
|
|
Tilson Technology Management, Inc. (Tilson)
|
|
|
14,417
|
|
|
|
|
|
SOMS Technologies, LLC (SOMS)
|
|
|
4,355
|
|
|
|
|
|
Advantage 24/7 LLC (Advantage)
|
|
|
|
|
|
|
37,695
|
|
NDT Acquisition LLC (NDT)
|
|
|
|
|
|
|
2,668
|
|
Somerset Gas Transmission Company, LLC (Somerset)
|
|
|
|
|
|
|
2,531
|
|
|
|
|
|
|
|
|
|
|
Total dividend and other investment income
|
|
$
|
2,081,847
|
|
|
$
|
1,750,439
|
|
|
|
|
|
|
|
|
|
|
20
Fee income
Fee income consists of the revenue associated with the
amortization of financing fees charged to the portfolio companies upon successful closing of Rand SBIC financings and income from portfolio company board attendance fees. The financing fees are amortized ratably over the life of the instrument
associated with the fees. The unamortized fees are carried on the balance sheet under the line item Deferred revenue.
The amortization of financing fees was $18,333 and $16,200 for the years ended December 31, 2015 and 2014, respectively. The financing fee income based on the existing portfolio is expected to be
approximately $10,000 in 2016, $8,000 in 2017 and $4,000 in each of 2018 and 2019.
Fees paid for board service at the
portfolio companies were $11,000 and $14,000 for the years ended December 31, 2015 and 2014, respectively.
Expenses
Comparison of the years ended December 31, 2016 and 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
2016
|
|
|
December 31,
2015
|
|
|
Increase
|
|
|
% Increase
|
|
Total expenses
|
|
$
|
3,401,037
|
|
|
$
|
1,817,279
|
|
|
$
|
1,583,758
|
|
|
|
87
|
%
|
Operating expenses predominately consist of compensation expense, including profit sharing, and related
benefits, interest expense on outstanding SBA borrowings, and general and administrative expenses including shareholder and office expenses and professional fees.
The increase in operating expenses during 2016 was comprised primarily of a $1,262,552 increase in bonus and profit sharing expense and a $137,629, increase in professional fees.
Our largest portfolio company, in terms of fair value, Gemcor II, LLC (Gemcor) sold its assets during March 2016 and, based on our
ownership percentage, we received gross cash proceeds of approximately $14.1 million. The realized gain from the sale, before income taxes, was $14,620,063 and included $1,100,000 that continued to be held in escrow at December 31, 2016.
The escrow holdback is recorded in Other Assets on the accompanying consolidated statement of financial position. The escrow is scheduled to be released during 2017, subject to potential claims. Related to this asset sale, we accrued
$1,270,052 under our Profit Sharing Plan for the year ended December 31, 2016, that is payable to our executive officers. Recording of the profit sharing expense is primarily based on net realized gains, which may be in years subsequent to when
the unrealized appreciation is recognized on the underlying investments in the financial statements. This may cause a recognition of profit sharing expense in a period later than when the appreciation is recognized, as was the case in 2016. There
were no amounts earned pursuant to the Profit Sharing Plan for the year ended December 31, 2015.
Professional fees were
also higher during the year ended December 31, 2016 versus 2015 because we incurred additional expenses in connection with developing and implementing our long-term growth strategy. These expenses included external legal, tax consulting and
other advisory expenses to support refinement of our strategy, which involved assessing options relative to the complex regulatory environment in which we operate.
Comparison of the years ended December 31, 2015 and 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
2015
|
|
|
December 31,
2014
|
|
|
Decrease
|
|
|
% Decrease
|
|
Total expenses
|
|
$
|
1,817,279
|
|
|
$
|
2,499,297
|
|
|
($
|
682,018
|
)
|
|
|
(27
|
%)
|
Operating expenses predominately consist of compensation expense and related benefits, interest expense on
outstanding SBA borrowings, and general and administrative expenses including shareholder and office expenses and professional fees.
The 27%, or $682,018, decrease in operating expenses for the year ended December 31, 2015 as compared to the same period in 2014 is due, in part, to the fact that bonus and profit sharing expense
decreased
21
approximately $814,000. During the year ended December 31, 2015 we accrued $122,500 in bonus expense. There was no profit sharing expense during the year ended December 31, 2015. During
the year ended December 31, 2014, we accrued $899,500 in profit sharing obligations and $91,490 in bonus expense. This decrease was partially offset by an increase in interest and shareholder expense. Interest expense on our SBA borrowings
increased due to higher outstanding debt balances during 2015 versus 2014. Shareholder expense increased because we have increased our strategic analysis and communication to shareholders and potential investors.
Net Realized Gains and Losses on Investments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
2016
|
|
|
December 31,
2015
|
|
|
December 31,
2014
|
|
Net realized gain (loss) on sales and dispositions, before income tax expense (benefit)
|
|
$
|
14,138,203
|
|
|
($
|
42,469
|
)
|
|
$
|
7,237,937
|
|
During the first quarter of 2016, our portfolio company Gemcor II, LLC sold its assets, and accordingly,
we received gross cash proceeds of approximately $14.1 million, excluding amounts that continue to be held in escrow, and recognized a realized gain, before income taxes, of $14,620,063. The escrow holdback at December 31, 2016 is
$1,100,000 and is recorded in Other Assets on the accompanying consolidated statement of financial position. The escrow is scheduled to be released during 2017, subject to potential claims.
In addition, we recorded a realized gain of $168,140 during the year ended December 31, 2016 from the earn out provision in
connection with the 2014 sale of QuaDPharma, LLC to Athenex Inc.
We realized a loss of $650,000 on our investment in Statisfy,
Inc. (Statisfy) during the year ended December 31, 2016 when the company ceased operations.
During the year ended
December 31, 2015, we recognized a net realized gain, before income taxes, of $262,925 on the sale of 301,582 shares of Synacor, Inc. (Synacor). Synacor trades on the NASDAQ Global Market under the symbol SYNC. As of
December 31, 2015, we did not own any shares of Synacor.
We recognized a realized loss of $5,394 on an adjustment to the
BinOptics Corporation (Binoptics) escrow receivable. At December 31, 2015 the Binoptics escrow receivable was $1,504,854 and was received during 2016. The escrow holdback was recorded in Other Assets on the accompanying consolidated
statement of financial position.
We realized a loss of $300,000 on our investment in CrowdBouncer, Inc. during the year ended
December 31, 2015 when the company ceased operations.
For the year ended December 31, 2014, we recognized a realized
gain on Binoptics of $8,333,344 which included $1,510,248 that was held in escrow at December 31, 2014.
QuaDPharma, LLC
(Quadpharma) was purchased by Athenex, Inc. (Athenex) (formerly Kinex Pharmaceuticals, Inc.) during 2014 and we received $923,634 in net proceeds for our debt and equity securities. The realized gain from the sale of $160,634 included $14,737 that
was held in escrow and received during 2014. As part of the sale, we also received 11,574 common shares of Athenex that had a fair value at the time of receipt of $254,628.
During the year ended December 31, 2014, we recognized a net realized loss of $9,792 on the sale of 127,061 shares of Synacor. Synacor trades on the NASDAQ Global Market under the symbol
SYNC. At December 31, 2014, we owned 301,582 shares of Synacor.
In addition, during the year ended
December 31, 2014, we recognized a realized loss of $778,253 on Emerging Med. The company was sold during January 2014 and we did not receive any proceeds from the sale. This investment had been valued at $0 at December 31, 2013. We also
recognized a realized loss of $472,664 on an adjustment to the Liazon Corporation escrow receivable and a gain of $4,668 on an adjustment to the Ultra-Scan escrow receivable.
22
Net (Decrease) Increase in Unrealized Depreciation or Appreciation of Investments
The change in unrealized depreciation before income taxes for the year ended December 31, 2016 was comprised of the following:
|
|
|
|
|
|
|
December 31,
2016
|
|
Reclassify Gemcor II, LLC (Gemcor) to a realized gain
|
|
($
|
12,775,000
|
)
|
Teleservices Solutions Holdings, LLC (Teleservices)
|
|
|
(990,680
|
)
|
Knoa Software, Inc. (Knoa)
|
|
|
(422,800
|
)
|
OnCore Golf Technology, Inc. (Oncore)
|
|
|
(187,500
|
)
|
Athenex, Inc. (Athenex)
|
|
|
69,444
|
|
Intrinsiq Materials, Inc. (Intrinsiq)
|
|
|
254,329
|
|
Carolina Skiff LLC (Carolina Skiff)
|
|
|
500,000
|
|
|
|
|
|
|
Total change in net unrealized depreciation of investments before income taxes during the year ended December 31,
2016
|
|
($
|
13,552,207
|
)
|
|
|
|
|
|
During the first quarter of 2016, our portfolio company, Gemcor II, LLC sold its assets and we received
gross cash proceeds of approximately $14.1 million. The realized gain from the sale, before income taxes, was $14,620,063 and included $1,100,000 that is held in escrow and recorded on the accompanying consolidated statement of financial
position in Other Assets.
Our investment in Teleservices was revalued after we reviewed their operations and their
current and past financial performance. This review indicated that a further deterioration of their business had occurred. If the factors that led to this reduction in valuation are overcome, the value may be restored. The portfolio company remains
in operation and is developing new business strategies.
The valuation of our investment in Knoa was decreased during 2016 to
value our equity at liquidation value.
The valuation of our investment in Oncore was decreased after we reviewed the portfolio
company and its financial condition and determined that a valuation adjustment was necessary.
In accordance with our valuation
policy, we increased the value of our investment in Athenex based on a significant equity financing by a new
non-strategic
outside entity. This new financing used a higher valuation for Athenex than had been
used for its prior financing rounds.
Intrinsiqs value was increased based on a the completion of an equity refinancing
in the third quarter of 2016.
Carolina Skiffs value was increased based on a financial analysis of the portfolio company
indicating continued improved performance.
23
The change in unrealized appreciation before income taxes for the year ended
December 31, 2015 was comprised of the following:
|
|
|
|
|
|
|
December 31,
2015
|
|
Gemcor II, LLC (Gemcor)
|
|
$
|
4,100,000
|
|
SocialFlow, Inc. (SocialFlow)
|
|
|
321,300
|
|
CrowdBouncer, Inc.(Crowdbouncer) reclass to a realized loss
|
|
|
300,000
|
|
Athenex, Inc. (Athenex)
(formerly Kinex Pharmaceuticals, Inc
.)
|
|
|
92,592
|
|
OnCore Golf Technology, Inc. (Oncore)
|
|
|
(187,500
|
)
|
GiveGab, Inc. (Givegab)
|
|
|
(191,907
|
)
|
Synacor, Inc. (Synacor) reclass to a realized gain
|
|
|
(220,320
|
)
|
Mercantile Adjustment Bureau, LLC (Mercantile)
|
|
|
(247,625
|
)
|
KnowledgeVision Systems, Inc. (Knowledge Vision)
|
|
|
(250,000
|
)
|
Teleservices Solutions Holdings, LLC (Teleservices)
|
|
|
(250,000
|
)
|
Somerset Gas Transmission Company, LLC (Somerset)
|
|
|
(286,748
|
)
|
SciAps, Inc. (Sciaps)
|
|
|
(500,000
|
)
|
Intrinsiq Materials, Inc. (Intrinsiq)
|
|
|
(600,002
|
)
|
First Wave Products Group, LLC (First Wave)
|
|
|
(750,031
|
)
|
|
|
|
|
|
Total change in net unrealized appreciation of investments before income taxes during the year ended December 31,
2015
|
|
$
|
1,329,759
|
|
|
|
|
|
|
In December 2015 we entered into an asset purchase agreement under which we agreed to sell Gemcor. The
required percentage of Gemcor shareholders ratified and approved the sale in January 2016. The transaction closed in the first quarter of 2016. Based on our ownership of Gemcor, we received gross cash proceeds of approximately $14 million at
closing, before considering the $1.1 million held in escrow. Additionally, we incurred the related profit sharing expense in the first quarter of 2016. We valued our investment in Gemcor at December 31, 2015 based on an EBITDA multiple
which approximated our sales proceeds.
In accordance with our valuation policy, we increased the value of our holdings in
Athenex and Social Flow based on significant equity financings for each during 2015 with sophisticated new
non-strategic
outside investors at a higher valuation for each than their prior financing round
valuation.
The Crowdbouncer investment was written off after the company ceased doing business during 2015.
We sold our remaining shares of Synacor during the year ended December 31, 2015.
The Oncore, Givegab, Mercantile and Knowledge Vision investment values were decreased after we reviewed each of the portfolio
companies commercial progress against their business plans and their past financial performance. These reviews indicated that deterioration of their respective businesses had occurred. If the factors which led to these reductions in valuations
are overcome, the valuations may be restored.
The Somerset investment value was decreased during 2015 after a review of the
companys financial performance and the overall weakness in the oil and gas sector.
The First Wave, Intrinsiq, and
Teleservices investment values were decreased during 2015 after we reviewed each of the portfolio companies progress toward commercialization and broad based acceptance of their respective business technologies and services in their respective
markets. We also considered in our review the past financial performance of the companies, their forecasted cash needs, and their fundraising plans for 2016 in determining that reductions in values were appropriate. The three portfolio companies
remain in operation, and are developing new business strategies to achieve success in 2016. If the factors which led to the reductions in valuations are overcome, the valuations may be restored.
24
The valuation of Sciaps was decreased during the year ended December 31, 2015 to
revalue our equity holdings based upon liquidation preferences of our securities and on the most recent equity round of financing.
The change in unrealized appreciation for the year ended December 31, 2014 was comprised of the following:
|
|
|
|
|
|
|
December 31,
2014
|
|
EmergingMed.com, Inc. (Emerging Med) reclass to a realized loss
|
|
$
|
778,253
|
|
Athenex, Inc. (Athenex)
(formerly Kinex Pharmaceuticals, Inc
.)
|
|
|
111,343
|
|
NDT Acquisitions, LLC (NDT)
|
|
|
5,336
|
|
Synacor, Inc. (Synacor)
|
|
|
(208,503
|
)
|
CrowdBouncer, Inc. (Crowdbouncer)
|
|
|
(300,000
|
)
|
Knoa Software, Inc. (Knoa)
|
|
|
(356,900
|
)
|
Mezmeriz, Inc. (Mezmeriz)
|
|
|
(391,373
|
)
|
|
|
|
|
|
Total change in net unrealized appreciation before income taxes during the year ended December 31,
2014
|
|
($
|
361,844
|
)
|
|
|
|
|
|
The Emerging Med investment was written off during the year ended December 31, 2014, after the
company was sold and we did not receive proceeds.
The Athenex shares were received as part of the sale of our investment in
Quadpharma. The proceeds from this sale included cash and Athenex stock. The value of the stock was based on a 2014 equity financing by Athenex.
The NDT investment value was adjusted for royalties received.
Synacor, as a
publicly traded stock, is marked to market at the end of each quarter. We valued our 301,582 shares of Synacor at a
three-day
average bid price of $2.01 as of December 31, 2014.
The Crowdbouncer and Mezmeriz investment values were decreased during 2014 after we reviewed the portfolio companies and their financials
and determined that both of the businesses had deteriorated since the time of our original funding. Both portfolio companies remained in operation at December 31, 2014 and were developing new business strategies.
The valuation of Knoa was decreased during the year ended December 31, 2014 to value our equity holdings at the most recent insider
round of financing.
All of these value adjustments resulted from a review by management using the guidance set forth by ASC
820 and our established valuation policy.
Net (Decrease) Increase in Net Assets from Operations
We account for our operations under GAAP for investment companies. The principal measure of our financial performance is net
(decrease) increase in net assets from operations on our consolidated statements of operations. During the year ended December 31, 2016, the net decrease in net assets from operations was ($1,202,683) as compared with net increases of
$1,500,219 in 2015 and $4,541,481 in 2014.
Liquidity and Capital Resources
Our principal objective is to achieve capital appreciation. Therefore, a significant portion of the investment portfolio is structured to
maximize the potential for capital appreciation and may provide little or no current yield in the form of dividends or interest payments.
As of December 31, 2016, our total liquidity was $12,280,140 in cash.
25
Net cash provided by operating activities has averaged approximately $611,000 over the last
three years. The cash flow may fluctuate based on dividend income, realized gains and the associated income taxes paid. We will generally use cash to fund our operating expenses and also to invest in companies as we build our portfolio utilizing our
available cash and proceeds from liquidations of portfolio investments. We anticipate that we will continue to exit investments. However, the timing of liquidation events within the portfolio is difficult to project with any certainty. As of
December 31, 2016, we did not have any outstanding commitments to borrow funds from the SBA. Starting in 2022 (See Footnote 5 in the Notes to the Consolidated Financial Statements) our SBA debt begins to reach maturity and this will require us
to identify sources of future funding if liquidation of investments is not sufficient to fund operations and repay the SBA debt obligation.
We received authorization from the SBA in January 2017 to file a formal application to start a new SBIC. We expect to fund the new SBIC with $7.5 million of cash and, if our application is approved
by the SBA, to receive a debt commitment for the SBA equal to two times our capital, or $15 million, for a total fund of $22.5 million.
The following table summarizes the SBA leverage at December 31, 2016 and December 31, 2015:
|
|
|
|
|
|
|
|
|
|
|
12/31/16
|
|
|
12/31/15
|
|
Outstanding SBA leverage
|
|
$
|
8,000,000
|
|
|
$
|
8,000,000
|
|
Outstanding SBA commitment
|
|
|
|
|
|
|
|
|
The following table summarizes the cash estimated to be received over the next five years from existing
portfolio companies based on contractual obligations as of December 31, 2016. This table does not include any escrow receivable amounts. These payments represent scheduled principal and interest payments that are due under the terms of the
investment securities we own in each portfolio company and are subject to change based on factors such as conversions and restructurings.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Receipts due by year
|
|
|
|
2017
|
|
|
2018
|
|
|
2019
|
|
|
2020
|
|
|
2021 and
beyond
|
|
Scheduled cash receipts from portfolio companies
|
|
$
|
4,020,000
|
|
|
$
|
3,380,000
|
|
|
$
|
2,780,000
|
|
|
$
|
310,000
|
|
|
$
|
3,180,000
|
|
The preceding table only includes debt instruments and does not include any equity investments which may
provide additional proceeds upon exit of the investment.
We believe that the cash on hand at December 31, 2016 and the
scheduled interest payments on our portfolio investments will be sufficient to meet our cash needs throughout 2017. We continue to seek potential exits from portfolio companies to increase the amount of liquidity available for new investments,
operating activities and future SBA debenture obligations.
Contractual Obligations
The following table shows our specified contractual obligations at December 31, 2016. We do not have any capital lease obligations or
other long-term liabilities reflected on our statement of financial position.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payments due by period
|
|
|
|
Total
|
|
|
Less than
1
year
|
|
|
1-3 years
|
|
|
3-5 years
|
|
|
More than
5
yrs
|
|
SBA debentures
|
|
$
|
8,000,000
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
$
|
3,000,000
|
|
|
$
|
5,000,000
|
|
SBA interest expense
|
|
$
|
1,953,000
|
|
|
$
|
283,000
|
|
|
$
|
849,000
|
|
|
$
|
566,000
|
|
|
$
|
255,000
|
|
Operating lease obligations (Rent of office space)
|
|
$
|
77,160
|
|
|
$
|
18,840
|
|
|
$
|
58,320
|
|
|
$
|
0
|
|
|
$
|
0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
10,030,160
|
|
|
$
|
301,840
|
|
|
$
|
907,320
|
|
|
$
|
3,566,000
|
|
|
$
|
5,255,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26
Item 8.
Financial Statements and
Supplementary Data
The following consolidated financial statements and consolidated supplemental schedule of
the Corporation and report of Independent Registered Public Accounting Firm thereon are set forth below:
28
RAND CAPITAL CORPORATION AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
December 31,
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
|
2015
|
|
ASSETS
|
|
|
|
|
|
|
|
|
Investments at fair value:
|
|
|
|
|
|
|
|
|
Control investments (cost of $99,500 and $1,141,472, respectively)
|
|
$
|
99,500
|
|
|
$
|
13,916,472
|
|
Affiliate investments (cost of $17,589,623 and $17,663,217, respectively)
|
|
|
13,605,974
|
|
|
|
14,662,219
|
|
Non-affiliate
investments (cost of $13,941,907 and $8,606,053,
respectively)
|
|
|
13,795,007
|
|
|
|
8,253,709
|
|
|
|
|
|
|
|
|
|
|
Total investments, at fair value (cost of $31,631,030 and $27,410,742, respectively)
|
|
|
27,500,481
|
|
|
|
36,832,400
|
|
Cash
|
|
|
12,280,140
|
|
|
|
5,844,795
|
|
Interest receivable (net of allowance: 2016: $161,000, 2015: $122,000)
|
|
|
324,237
|
|
|
|
215,224
|
|
Deferred tax asset
|
|
|
1,165,164
|
|
|
|
|
|
Prepaid income taxes
|
|
|
|
|
|
|
65,228
|
|
Other assets
|
|
|
1,148,508
|
|
|
|
1,604,413
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
42,418,530
|
|
|
$
|
44,562,060
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY (NET ASSETS)
|
|
|
|
|
|
|
|
|
Liabilities:
|
|
Debentures guaranteed by the SBA (net of debt issuance costs)
|
|
$
|
7,827,773
|
|
|
$
|
7,800,373
|
|
Profit sharing and bonus payable
|
|
|
1,270,052
|
|
|
|
282,000
|
|
Income tax payable
|
|
|
320,008
|
|
|
|
|
|
Deferred tax liability
|
|
|
|
|
|
|
2,361,186
|
|
Accounts payable and accrued expenses
|
|
|
324,537
|
|
|
|
238,911
|
|
Deferred revenue
|
|
|
46,797
|
|
|
|
25,930
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
9,789,167
|
|
|
|
10,708,400
|
|
Commitments and contingencies (See Note 9)
|
|
|
|
|
|
|
|
|
Stockholders equity (net assets):
|
|
|
|
|
|
|
|
|
Common stock, $.10 par; shares authorized 10,000,000; shares issued 6,863,034; shares outstanding of 6,321,988 at 12/31/16 and
6,328,538 as of 12/31/15
|
|
|
686,304
|
|
|
|
686,304
|
|
Capital in excess of par value
|
|
|
10,581,789
|
|
|
|
10,581,789
|
|
Accumulated net investment (loss)
|
|
|
(1,577,848
|
)
|
|
|
(24,580
|
)
|
Undistributed net realized gain on investments
|
|
|
27,127,054
|
|
|
|
18,262,401
|
|
Net unrealized (depreciation) appreciation on investments
|
|
|
(2,718,831
|
)
|
|
|
5,795,237
|
|
Treasury stock, at cost: 541,046 shares at 12/31/16 and 534,496 shares as of 12/31/15
|
|
|
(1,469,105
|
)
|
|
|
(1,447,491
|
)
|
|
|
|
|
|
|
|
|
|
Total stockholders equity (net assets) (per share 2016:
$5.16, 2015: $5.35)
|
|
|
32,629,363
|
|
|
|
33,853,660
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity
|
|
$
|
42,418,530
|
|
|
$
|
44,562,060
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes
29
RAND CAPITAL CORPORATION AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF OPERATIONS
For The Years Ended December 31, 2016, 2015 and 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
|
2015
|
|
|
2014
|
|
Investment income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest from portfolio companies:
|
|
|
|
|
|
|
|
|
|
|
|
|
Control investments
|
|
$
|
11,828
|
|
|
$
|
77,077
|
|
|
$
|
112,218
|
|
Affiliate investments
|
|
|
403,850
|
|
|
|
388,135
|
|
|
|
481,649
|
|
Non-Control/Non-Affiliate
investments
|
|
|
351,475
|
|
|
|
225,897
|
|
|
|
195,681
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest from portfolio companies
|
|
|
767,153
|
|
|
|
691,109
|
|
|
|
789,548
|
|
Interest from other investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Control/Non-Affiliate
investments
|
|
|
45,139
|
|
|
|
22,048
|
|
|
|
14,288
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest from other investments
|
|
|
45,139
|
|
|
|
22,048
|
|
|
|
14,288
|
|
Dividend and other investment income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Control investments
|
|
|
|
|
|
|
1,735,934
|
|
|
|
1,549,185
|
|
Affiliate investments
|
|
|
188,908
|
|
|
|
345,913
|
|
|
|
198,723
|
|
Non-Control/Non-Affiliate
investments
|
|
|
4,024
|
|
|
|
|
|
|
|
2,531
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total dividend and other investment income
|
|
|
192,932
|
|
|
|
2,081,847
|
|
|
|
1,750,439
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fee income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Control investments
|
|
|
2,000
|
|
|
|
8,000
|
|
|
|
12,000
|
|
Affiliate investments
|
|
|
5,862
|
|
|
|
4,666
|
|
|
|
8,866
|
|
Non-Control/Non-Affiliate
investments
|
|
|
18,772
|
|
|
|
16,667
|
|
|
|
9,334
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total fee income
|
|
|
26,634
|
|
|
|
29,333
|
|
|
|
30,200
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total investment income
|
|
|
1,031,858
|
|
|
|
2,824,337
|
|
|
|
2,584,475
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries
|
|
|
621,749
|
|
|
|
598,220
|
|
|
|
590,675
|
|
Bonus and profit sharing
|
|
|
1,385,052
|
|
|
|
122,500
|
|
|
|
936,344
|
|
Employee benefits
|
|
|
174,796
|
|
|
|
117,937
|
|
|
|
169,808
|
|
Directors fees
|
|
|
184,750
|
|
|
|
129,000
|
|
|
|
112,500
|
|
Professional fees
|
|
|
339,823
|
|
|
|
202,194
|
|
|
|
164,740
|
|
Shareholders and office operating
|
|
|
227,631
|
|
|
|
222,431
|
|
|
|
133,505
|
|
Insurance
|
|
|
32,134
|
|
|
|
32,086
|
|
|
|
35,709
|
|
Corporate development
|
|
|
64,412
|
|
|
|
62,553
|
|
|
|
64,490
|
|
Other operating
|
|
|
21,414
|
|
|
|
23,330
|
|
|
|
19,116
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,051,761
|
|
|
|
1,510,251
|
|
|
|
2,226,887
|
|
Interest on SBA obligations
|
|
|
310,276
|
|
|
|
307,028
|
|
|
|
266,099
|
|
Bad debt expense
|
|
|
39,000
|
|
|
|
|
|
|
|
6,311
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses
|
|
|
3,401,037
|
|
|
|
1,817,279
|
|
|
|
2,499,297
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment (loss) gain before income taxes
|
|
|
(2,369,179
|
)
|
|
|
1,007,058
|
|
|
|
85,178
|
|
Income tax (benefit) expense
|
|
|
(815,911
|
)
|
|
|
164,156
|
|
|
|
63,343
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net investment (loss) gain
|
|
|
(1,553,268
|
)
|
|
|
842,902
|
|
|
|
21,835
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net realized gain (loss) on sales and dispositions of investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Control investments
|
|
|
14,620,063
|
|
|
|
|
|
|
|
|
|
Affiliate investments
|
|
|
(650,000
|
)
|
|
|
(300,000
|
)
|
|
|
(617,619
|
)
|
Non-Control/Non-Affiliate
investments
|
|
|
168,140
|
|
|
|
257,531
|
|
|
|
7,855,556
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net realized gain (loss) on sales and dispositions, before income tax expense (benefit)
|
|
|
14,138,203
|
|
|
|
(42,469
|
)
|
|
|
7,237,937
|
|
Income tax expense (benefit)
|
|
|
5,273,550
|
|
|
|
(14,496
|
)
|
|
|
2,470,453
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net realized gain (loss) on sales and dispositions of investments
|
|
|
8,864,653
|
|
|
|
(27,973
|
)
|
|
|
4,767,484
|
|
Net (decrease) increase in unrealized depreciation or appreciation on investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
Control investments
|
|
|
(12,775,000
|
)
|
|
|
4,100,000
|
|
|
|
5,336
|
|
Affiliate investments
|
|
|
(846,651
|
)
|
|
|
(2,429,440
|
)
|
|
|
(270,020
|
)
|
Non-Control/Non-Affiliate
investments
|
|
|
69,444
|
|
|
|
(340,801
|
)
|
|
|
(97,160
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in unrealized depreciation or appreciation before income tax (benefit) expense
|
|
|
(13,552,207
|
)
|
|
|
1,329,759
|
|
|
|
(361,844
|
)
|
Deferred income tax (benefit) expense
|
|
|
(5,038,139
|
)
|
|
|
644,469
|
|
|
|
(114,006
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (decrease) increase in unrealized depreciation or appreciation on investments
|
|
|
(8,514,068
|
)
|
|
|
685,290
|
|
|
|
(247,838
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net realized and unrealized gain on investments
|
|
|
350,585
|
|
|
|
657,317
|
|
|
|
4,519,646
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (decrease) increase in net assets from operations
|
|
($
|
1,202,683
|
)
|
|
$
|
1,500,219
|
|
|
$
|
4,541,481
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding
|
|
|
6,325,792
|
|
|
|
6,328,538
|
|
|
|
6,391,175
|
|
Basic and diluted net (decrease) increase in net assets from operations per share
|
|
$
|
(0.19
|
)
|
|
$
|
0.24
|
|
|
$
|
0.71
|
|
See accompanying notes
30
RAND CAPITAL CORPORATION AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS
For The Years Ended December 31, 2016, 2015 and 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
|
2015
|
|
|
2014
|
|
Net assets at beginning of period
|
|
$
|
33,853,660
|
|
|
$
|
32,353,441
|
|
|
$
|
28,069,332
|
|
Net investment (loss) gain
|
|
|
(1,553,268
|
)
|
|
|
842,902
|
|
|
|
21,835
|
|
Net realized gain (loss) on sales and dispositions of investments
|
|
|
8,864,653
|
|
|
|
(27,973
|
)
|
|
|
4,767,484
|
|
Net (decrease) increase in unrealized depreciation or appreciation on investments
|
|
|
(8,514,068
|
)
|
|
|
685,290
|
|
|
|
(247,838
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (decrease) increase in net assets from operations
|
|
|
(1,202,683
|
)
|
|
|
1,500,219
|
|
|
|
4,541,481
|
|
Purchase of treasury stock
|
|
|
(21,614
|
)
|
|
|
|
|
|
|
(257,372
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total (decrease) increase in net assets
|
|
|
(1,224,297
|
)
|
|
|
1,500,219
|
|
|
|
4,284,109
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net assets at end of period
|
|
$
|
32,629,363
|
|
|
$
|
33,853,660
|
|
|
$
|
32,353,441
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated net investment (loss)
|
|
($
|
1,577,848
|
)
|
|
($
|
24,580
|
)
|
|
($
|
867,482
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes.
31
RAND CAPITAL CORPORATION AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
For The Years Ended December 31, 2016, 2015 and 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
|
2015
|
|
|
2014
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (decrease) increase in net assets from operations
|
|
($
|
1,202,683
|
)
|
|
$
|
1,500,219
|
|
|
$
|
4,541,481
|
|
Adjustments to reconcile net (decrease) increase in net assets to net cash provided by (used in) operating
activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments originated
|
|
|
(5,883,012
|
)
|
|
|
(6,969,008
|
)
|
|
|
(6,091,152
|
)
|
Proceeds from sale of portfolio investments
|
|
|
15,413,203
|
|
|
|
648,605
|
|
|
|
9,234,323
|
|
Proceeds from loan repayments
|
|
|
416,972
|
|
|
|
1,315,829
|
|
|
|
968,803
|
|
Depreciation and amortization
|
|
|
33,390
|
|
|
|
33,051
|
|
|
|
28,175
|
|
Original issue discount accretion
|
|
|
(9,996
|
)
|
|
|
(17,339
|
)
|
|
|
(15,492
|
)
|
Change in interest receivable allowance
|
|
|
39,000
|
|
|
|
(6,311
|
)
|
|
|
6,311
|
|
Decrease (increase) in unrealized appreciation on investments
|
|
|
13,552,207
|
|
|
|
(1,329,759
|
)
|
|
|
361,844
|
|
Deferred tax (benefit) expense
|
|
|
(3,526,350
|
)
|
|
|
522,835
|
|
|
|
(368,457
|
)
|
Net realized (gain) loss on portfolio investments
|
|
|
(14,138,203
|
)
|
|
|
42,469
|
|
|
|
(7,237,937
|
)
|
Non-cash
conversion of debenture interest
|
|
|
(19,252
|
)
|
|
|
(212,426
|
)
|
|
|
(211,127
|
)
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in interest receivable
|
|
|
(148,013
|
)
|
|
|
(43,819
|
)
|
|
|
(113,312
|
)
|
Decrease (increase) in other assets
|
|
|
450,752
|
|
|
|
(14,917
|
)
|
|
|
795,404
|
|
Decrease (increase) in prepaid income taxes
|
|
|
65,228
|
|
|
|
(65,228
|
)
|
|
|
|
|
Increase (decrease) in income taxes payable
|
|
|
320,008
|
|
|
|
(2,065,795
|
)
|
|
|
842,368
|
|
Increase (decrease) in profit sharing and bonus payable
|
|
|
988,052
|
|
|
|
(671,490
|
)
|
|
|
66,246
|
|
Increase (decrease) in accounts payable and accrued liabilities
|
|
|
85,626
|
|
|
|
(51,735
|
)
|
|
|
(46,450
|
)
|
Increase (decrease) in deferred revenue
|
|
|
20,867
|
|
|
|
1,666
|
|
|
|
(2,200
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total adjustments
|
|
|
7,660,479
|
|
|
|
(8,883,372
|
)
|
|
|
(1,782,653
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities
|
|
|
6,457,796
|
|
|
|
(7,383,153
|
)
|
|
|
2,758,828
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
(837
|
)
|
|
|
(2,769
|
)
|
|
|
(11,299
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
(837
|
)
|
|
|
(2,769
|
)
|
|
|
(11,299
|
)
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from SBA debentures
|
|
|
|
|
|
|
|
|
|
|
1,000,000
|
|
Origination costs to SBA
|
|
|
|
|
|
|
|
|
|
|
(24,250
|
)
|
Purchase of treasury shares
|
|
|
(21,614
|
)
|
|
|
|
|
|
|
(257,372
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash (used in) provided by financing activities
|
|
|
(21,614
|
)
|
|
|
|
|
|
|
718,378
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash
|
|
|
6,435,345
|
|
|
|
(7,385,922
|
)
|
|
|
3,465,907
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash:
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning of year
|
|
|
5,844,795
|
|
|
|
13,230,717
|
|
|
|
9,764,810
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
End of year
|
|
$
|
12,280,140
|
|
|
$
|
5,844,795
|
|
|
$
|
13,230,717
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes
32
RAND CAPITAL CORPORATION AND SUBSIDIARY
CONSOLIDATED SCHEDULE OF PORTFOLIO INVESTMENTS
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
Company, Geographic Location, Business
Description,
(Industry)
and Website
|
|
Type of Investment
|
|
(b)
Date
Acquired
|
|
|
(c)
Equity
|
|
|
Cost
|
|
|
(d)(f)
Fair
Value
|
|
|
Percent
of Net
Assets
|
|
Non-Control/Non-Affiliate
Investments
42.3% of net assets:(j)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ACV Auctions, Inc.(e)(g)
Buffalo, NY. Live mobile auctions for new and used cars. (Software)
www.acvauctions.com
|
|
118,116 Series A preferred shares.
|
|
|
8/12/16
|
|
|
|
1
|
%
|
|
$
|
163,000
|
|
|
$
|
163,000
|
|
|
|
0.5
|
%
|
Athenex, Inc.(e)(g)
(Formerly Kinex Pharmaceuticals, Inc.)
Buffalo, NY. Specialty pharmaceutical and drug
development. (Health Care) www.athenex.com
|
|
46,296 common shares.
|
|
|
9/8/14
|
|
|
|
<1
|
%
|
|
|
143,285
|
|
|
|
416,664
|
|
|
|
1.3
|
%
|
City Dining Cards, Inc. (Loupe)(e)(g)
Buffalo, NY. Customer loyalty technology company that helps businesses attract and retain customers. (Software)
www.loupeapp.io
|
|
9,525.25 Series B preferred shares.
|
|
|
9/1/15
|
|
|
|
4
|
%
|
|
|
500,000
|
|
|
|
500,000
|
|
|
|
1.5
|
%
|
eHealth Global Technologies, Inc.(g)
Henrietta, NY. eHealth Connect
®
improves health care delivery through intelligently aggregated clinical record and images for
patient referrals. (Health Care)
www.ehealthtechnologies.com
|
|
$1,500,000 term note at 9% due September 2, 2019.
|
|
|
6/28/16
|
|
|
|
0
|
%
|
|
|
1,500,000
|
|
|
|
1,500,000
|
|
|
|
4.6
|
%
|
Empire Genomics, LLC(e)(g)
Buffalo, NY. Molecular diagnostics company that offers a comprehensive menu of assay services for diagnosing and guiding patient therapeutic treatments. (Health Care)
www.empiregenomics.com
|
|
$900,000 senior secured convertible term notes at 10% due April 1, 2017.
$250,000 promissory note at 12% due December 31, 2019.
(i)
Interest receivable
$200,339.
|
|
|
6/13/14
|
|
|
|
0
|
%
|
|
|
900,000
250,000
|
|
|
|
900,000
250,000
|
|
|
|
3.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Empire
|
|
|
|
|
|
|
|
|
|
|
1,150,000
|
|
|
|
1,150,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GoNoodle, Inc.(g)
(Formerly HealthTeacher, Inc.)
Nashville, TN. Student engagement education software providing core aligned physical activity breaks. (Software)
www.gonoodle.com
|
|
$1,000,000 secured note at 12% due January 31, 2020, (1% Payment in Kind (PIK)).
Warrant for 47,324 Series C Preferred shares.
|
|
|
2/6/15
|
|
|
|
<1
|
%
|
|
|
1,019,101
25
|
|
|
|
1,019,101
25
|
|
|
|
3.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total GoNoodle
|
|
|
|
|
|
|
|
|
|
|
1,019,126
|
|
|
|
1,019,126
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mercantile Adjustment Bureau, LLC(g)
Williamsville, NY. Full service accounts receivable management and collections company. (Contact Center)
www.mercantilesolutions.com
|
|
$1,099,039 subordinated secured note at 13% (3% for the calendar year 2016) due October 30, 2017.
(e)
$150,000 subordinated debenture at 8% due June 30, 2018.
Warrant for 3.29% membership interests. Option for 1.5% membership interests.
|
|
|
10/22/12
|
|
|
|
4
|
%
|
|
|
1,090,690
150,000
97,625
|
|
|
|
1,090,690
0
0
|
|
|
|
3.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Mercantile
|
|
|
|
|
|
|
|
|
|
|
1,338,315
|
|
|
|
1,090,690
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outmatch Holdings, LLC(e)(g)
(Chequed Holdings, LLC)
Dallas, TX. Web based predictive employee selection and reference
checking. (Software)
www.outmatch.com
|
|
2,446,199 Class P1 Units.
109,788 Class C1 Units.
|
|
|
11/18/10
|
|
|
|
4
|
%
|
|
|
2,140,007
5,489
|
|
|
|
2,140,007
5,489
|
|
|
|
6.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Outmatch
|
|
|
|
|
|
|
|
|
|
|
2,145,496
|
|
|
|
2,145,496
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PostProcess Technologies LLC(e)(g)
Buffalo, NY. Provides innovative solutions for the post-processing of additive manufactured 3D parts. (Manufacturing)
www.postprocess.com
|
|
$300,000 convertible promissory note at 5% due July 28, 2018.
|
|
|
7/25/16
|
|
|
|
0
|
%
|
|
|
300,000
|
|
|
|
300,000
|
|
|
|
0.9
|
%
|
33
RAND CAPITAL CORPORATION AND SUBSIDIARY
CONSOLIDATED SCHEDULE OF PORTFOLIO INVESTMENTS
December 31, 2016 (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
Company, Geographic Location, Business
Description,
(Industry)
and Website
|
|
Type of Investment
|
|
(b)
Date
Acquired
|
|
|
(c)
Equity
|
|
|
Cost
|
|
|
(d)(f)
Fair
Value
|
|
|
Percent
of Net
Assets
|
|
Rheonix, Inc.(e)
Ithaca, NY. Developer of fully automated microfluidic based molecular assay and diagnostic testing devices. (Health Care)
www.rheonix.com
|
|
9,676 common shares.
(g)
1,839,422 Series A preferred shares.
(g)
50,593 common shares.
(g)
589,420 Series B preferred
shares.
|
|
|
10/29/09
|
|
|
|
4%
|
|
|
$
|
2,099,999
702,732
|
|
|
$
|
11,000
2,165,999
59,000
702,732
|
|
|
|
9.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Rheonix
|
|
|
|
|
|
|
|
|
|
|
2,802,731
|
|
|
|
2,938,731
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SocialFlow, Inc.(e)(g)
New York, NY. Provides instant analysis of social networks using a proprietary, predictive analytic algorithm to optimize advertising and publishing.
(Software)
www.socialflow.com
|
|
1,049,538 Series B preferred shares.
1,204,819 Series
B-1
preferred shares.
717,772 Series C
preferred shares.
|
|
|
4/5/13
|
|
|
|
4%
|
|
|
|
500,000
750,000
500,000
|
|
|
|
731,431
839,648
500,221
|
|
|
|
6.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Social Flow
|
|
|
|
|
|
|
|
|
|
|
1,750,000
|
|
|
|
2,071,300
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Somerset Gas Transmission Company, LLC(e)
Columbus, OH. Natural gas transportation. (Oil and Gas)
www.somersetgas.com
|
|
26.5337 units.
|
|
|
7/10/02
|
|
|
|
3%
|
|
|
|
719,097
|
|
|
|
500,000
|
|
|
|
1.5
|
%
|
Other
Non-Control/Non-Affiliate
Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DataView, LLC
(Software)(e)
|
|
Membership Interest.
|
|
|
|
|
|
|
|
|
|
|
310,357
|
|
|
|
|
|
|
|
0.0
|
%
|
UStec/Wi3
(Manufacturing)(e)
|
|
Common Stock.
|
|
|
|
|
|
|
|
|
|
|
100,500
|
|
|
|
|
|
|
|
0.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal
Non-Control/Non-Affiliate
Investments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
13,941,907
|
|
|
$
|
13,795,007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Affiliate Investments 41.7% of net assets(k)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BeetNPath, LLC (Grainful)(e)(g)
Ithaca, NY. Frozen entrées and packaged dry side dishes made from 100% whole grain steel cut oats under Grainful brand name. (Consumer Product)
www.grainful.com
|
|
1,119,024 Series
A-2
Preferred Membership Units.
$150,000 convertible promissory note at 8% due September 1, 2017.
|
|
|
10/20/14
|
|
|
|
9%
|
|
|
$
|
359,000
150,000
|
|
|
$
|
359,000
150,000
|
|
|
|
1.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total BeetNPath
|
|
|
|
|
|
|
|
|
|
|
509,000
|
|
|
|
509,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carolina Skiff LLC(g)
Waycross, GA. Manufacturer of fresh water, ocean fishing and pleasure boats. (Manufacturing)
www.carolinaskiff.com
|
|
6.0825% Class A common membership interest.
|
|
|
1/30/04
|
|
|
|
7%
|
|
|
|
15,000
|
|
|
|
1,100,000
|
|
|
|
3.4
|
%
|
ClearView Social, Inc.(e)(g)
Buffalo, NY. Social media publishing tool for law, CPA and professional firms. (Software)
www.clearviewsocial.com
|
|
312,500 Series seed plus preferred shares.
|
|
|
1/4/16
|
|
|
|
6%
|
|
|
|
200,000
|
|
|
|
200,000
|
|
|
|
0.6
|
%
|
First Wave Products Group, LLC(e)(g)
Batavia, NY. Sells First Crush automated pill crusher that crushes and grinds medical pills for nursing homes and medical institutions. (Health Care)
www.firstwaveproducts.com
|
|
$500,000 senior term notes at 10% due January 31, 2017.
$280,000 junior term notes at 10% due January 31, 2017.
Warrant for 41,619 capital
securities.
|
|
|
4/19/12
|
|
|
|
7%
|
|
|
|
661,563
316,469
22,000
|
|
|
|
250,000
0
0
|
|
|
|
0.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total First Wave
|
|
|
|
|
|
|
|
|
|
|
1,000,032
|
|
|
|
250,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Genicon, Inc.(g)
Winter
Park, FL. Designs, produces and distributes patented surgical instrumentation. (Health Care) www.geniconendo.com
|
|
1,586,902 Series B preferred shares.
$1,100,000 promissory note at 12% due April 1, 2019.
$600,000 promissory note at 14% due
March 31, 2018.
|
|
|
4/10/15
|
|
|
|
6%
|
|
|
|
1,000,000
1,100,000
600,000
|
|
|
|
1,000,000
1,100,000
600,000
|
|
|
|
8.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Genicon
|
|
|
|
|
|
|
|
|
|
|
2,700,000
|
|
|
|
2,700,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34
RAND CAPITAL CORPORATION AND SUBSIDIARY
CONSOLIDATED SCHEDULE OF PORTFOLIO INVESTMENTS
December 31, 2016 (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
Company, Geographic Location, Business
Description,
(Industry)
and Website
|
|
Type of Investment
|
|
(b)
Date
Acquired
|
|
|
(c)
Equity
|
|
|
Cost
|
|
|
(d)(f)
Fair
Value
|
|
|
Percent
of Net
Assets
|
|
GiveGab, Inc.(e)(g)
Ithaca, NY. Online fundraising, day of giving supporter engagement software for
non-profit
organizations.
(Software) www.givegab.com
|
|
5,084,329 Series Seed preferred shares.
|
|
|
3/13/13
|
|
|
|
7
|
%
|
|
$
|
616,221
|
|
|
$
|
424,314
|
|
|
|
1.3
|
%
|
G-TEC
Natural Gas Systems(e)
Buffalo, NY. Manufactures and distributes systems that allow natural gas to be used as an alternative fuel to gases. (Manufacturing)
www.gas-tec.com
|
|
16.930% Class A membership interest.
8% cumulative dividend.
|
|
|
8/31/99
|
|
|
|
18%
|
|
|
|
400,000
|
|
|
|
100,000
|
|
|
|
0.3
|
%
|
Intrinsiq Materials, Inc.(e)(g)
Rochester, NY. Produces printable electronics utilizing a unique process of nanomaterial based ink in a room-temperature environment. (Manufacturing)
www.intrinsiqmaterials.com
|
|
4,161,747 Series A preferred shares.
|
|
|
9/19/13
|
|
|
|
12%
|
|
|
|
1,125,673
|
|
|
|
780,000
|
|
|
|
2.4
|
%
|
Knoa Software, Inc.(e)(g)
New York, NY. End user experience management and performance (EMP) solutions utilizing enterprise applications. (Software) www.knoa.com
|
|
973,533 Series
A-1
convertible preferred shares.
1,876,922 Series B preferred shares.
$48,466
convertible promissory note at 8% due May 9, 2018.
|
|
|
11/20/12
|
|
|
|
7%
|
|
|
|
750,000
479,155
48,466
|
|
|
|
0
449,455
48,466
|
|
|
|
1.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Knoa
|
|
|
|
|
|
|
|
|
|
|
1,277,621
|
|
|
|
497,921
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
KnowledgeVision Systems, Inc.(e)(g)
Lincoln, MA. Online presentation and training software. (Software)
www.knowledgevision.com
|
|
200,000 Series
A-1
preferred shares.
214,285 Series
A-2
preferred shares.
129,033 Series
A-3
preferred shares.
Warrant for 46,743 Series
A-3
shares.
|
|
|
11/13/13
|
|
|
|
7%
|
|
|
|
250,000
300,000
165,001
35,000
|
|
|
|
0
300,000
165,001
35,000
|
|
|
|
1.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total KnowledgeVision
|
|
|
|
|
|
|
|
|
|
|
750,001
|
|
|
|
500,001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mezmeriz, Inc.(e)(g)
Ithaca, NY. Micro-electronic mechanical systems (MEMS) developer of carbon fiber MEMS mirror modules for gesture recognition and 3D scanning. (Electronics
Developer)
www.mezmeriz.com
|
|
1,554,565 Series Seed preferred shares.
|
|
|
1/9/08
|
|
|
|
14%
|
|
|
|
742,850
|
|
|
|
351,477
|
|
|
|
1.1
|
%
|
Microcision LLC(g)
Pennsauken Township, NJ. Manufacturer of precision machined medical implants, components and assemblies. (Manufacturing)
www.microcision.com
|
|
$1,500,000 subordinated promissory note at 12% (1% PIK) due December 31, 2024.
15% Class A common membership interest.
|
|
|
9/24/09
|
|
|
|
15%
|
|
|
|
1,891,964
|
|
|
|
1,891,964
|
|
|
|
5.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Microcision
|
|
|
|
|
|
|
|
|
|
|
1,891,964
|
|
|
|
1,891,964
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New Monarch Machine Tool, Inc.(g)
Cortland, NY. Manufactures and services vertical/horizontal machining centers.
(Manufacturing)
www.monarchmt.com
|
|
22.84 common shares.
|
|
|
9/24/03
|
|
|
|
15%
|
|
|
|
22,841
|
|
|
|
22,841
|
|
|
|
0.1
|
%
|
OnCore Golf Technology, Inc.(e)(g)
Buffalo, NY. Maker of patented hollow-metal core golf balls. (Consumer Product)
www.oncoregolf.com
|
|
150,000 Series AA preferred shares.
$300,000 subordinated convertible promissory notes at 6% due January 24, 2017.
|
|
|
12/31/14
|
|
|
|
7%
|
|
|
|
375,000
300,000
|
|
|
|
0
300,000
|
|
|
|
0.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total OnCore
|
|
|
|
|
|
|
|
|
|
|
675,000
|
|
|
|
300,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SciAps, Inc.(e)(g)
Woburn, MA. Instrumentation company producing portable analytical devices using XRF, LIBS and RAMAN spectroscopy to identify compounds, minerals, and
elements.
(Manufacturing) www.sciaps.com
|
|
187,500 Series A convertible preferred shares.
274,299 Series
A-1
convertible preferred shares.
117,371
Series B convertible preferred shares.
$200,000 subordinated convertible note at 10% due April 8, 2017.
$100,000 secured subordinated convertible note at 10% due December 31, 2017.
|
|
|
7/12/13
|
|
|
|
9%
|
|
|
|
1,500,000
504,710
250,000
200,000
100,000
|
|
|
|
1,000,000
504,710
250,000
200,000
100,000
|
|
|
|
6.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total SciAps
|
|
|
|
|
|
|
|
|
|
|
2,554,710
|
|
|
|
2,054,710
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
35
RAND CAPITAL CORPORATION AND SUBSIDIARY
CONSOLIDATED SCHEDULE OF PORTFOLIO INVESTMENTS
December 31, 2016 (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
Company, Geographic Location, Business
Description,
(Industry)
and Website
|
|
Type of Investment
|
|
(b)
Date
Acquired
|
|
|
(c)
Equity
|
|
|
Cost
|
|
|
(d)(f)
Fair
Value
|
|
|
Percent
of Net
Assets
|
|
SOMS Technologies, LLC(g)
Valhalla, NY. Produces and markets the microGreen Extended Performance Oil Filter. (Consumer Products) www.microgreenfilter.com
|
|
5,959,490 Series B membership interests.
|
|
|
12/2/08
|
|
|
|
9
|
%
|
|
$
|
472,632
|
|
|
$
|
528,348
|
|
|
|
1.6
|
%
|
Teleservices Solutions Holdings, LLC(e)(g)(m)
Montvale, NJ. Customer contact center specializing in customer acquisition and retention for selected industries. (Contact Center) www.ipacesetters.com
|
|
250,000 Class B preferred units.
1,000,000 Class C preferred units.
80,000 Class D preferred units. 104,198 Class E
preferred units. PIK dividend for Series C and D at 12% and 14%, respectively.
|
|
|
5/30/14
|
|
|
|
6
|
%
|
|
|
250,000
1,190,680
91,200
104,198
|
|
|
|
0
200,000
91,200
104,198
|
|
|
|
1.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Teleservices
|
|
|
|
|
|
|
|
|
|
|
1,636,078
|
|
|
|
395,398
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tilson Technology Management, Inc.(g)
Portland, ME. Cellular, fiber optic and wireless information systems, construction, and management. (Professional Services) www.tilsontech.com
|
|
120,000 Series B preferred shares.
21,391 Series C convertible preferred shares.
$200,000 subordinated promissory note at 8% due
September 28, 2021.
|
|
|
1/20/15
|
|
|
|
8
|
%
|
|
|
600,000
200,000
200,000
|
|
|
|
600,000
200,000
200,000
|
|
|
|
3.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Tilson
|
|
|
|
|
|
|
|
|
|
|
1,000,000
|
|
|
|
1,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal Affiliate Investments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
17,589,623
|
|
|
$
|
13,605,974
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Control Investments 0.3% of net assets(l)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advantage 24/7 LLC(e)(g)
Williamsville, NY. Marketing program for wine and spirits dealers. (Marketing Company)
www.advantage24-7.com
|
|
53% Membership interest.
|
|
|
12/30/10
|
|
|
|
53
|
%
|
|
$
|
99,500
|
|
|
$
|
99,500
|
|
|
|
0.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal Control Investments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
99,500
|
|
|
$
|
99,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL INVESTMENTS 84.3%
|
|
|
|
|
|
|
|
|
|
|
|
$
|
31,631,030
|
|
|
$
|
27,500,481
|
|
|
|
|
|
|
|
|
|
|
|
|
OTHER ASSETS IN EXCESS OF
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES 15.7%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,128,882
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET ASSETS 100%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
32,629,363
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
36
RAND CAPITAL CORPORATION AND SUBSIDIARY
CONSOLIDATED SCHEDULE OF PORTFOLIO INVESTMENTS
December 31, 2016 (Continued)
Notes to the Consolidated Schedule of Portfolio Investments
(a)
|
At December 31, 2016, restricted securities represented 100% of the fair value of the investment portfolio. Restricted securities are subject to one or more
restrictions on resale and are not freely marketable.
|
(b)
|
The Date Acquired column indicates the year in which the Corporation first acquired an investment in the company or a predecessor company.
|
(c)
|
Each equity percentage estimates the Corporations ownership interest in the applicable portfolio investment. The estimated ownership is calculated based on the
percent of outstanding voting securities held by the Corporation or the potential percentage of voting securities held by the Corporation upon exercise of warrants or conversion of debentures, or other available data. If applicable, the symbol
<1% indicates that the Corporation holds an equity interest of less than one percent.
|
(d)
|
The Corporations investments are carried at fair value in accordance with Accounting Standards Codification (ASC) 820 Fair Value Measurements and
Disclosures, which defines fair value and establishes guidelines for measuring fair value. At December 31, 2016, ASC 820 designates 100% of the Corporations investments as Level 3 assets. Under the valuation policy
of the Corporation, unrestricted publicly held securities are valued at the average closing bid price for these securities for the last three trading days of the month. Restricted securities are subject to restrictions on resale, and are valued at
fair value as determined by the management of the Corporation and submitted to the Board of Directors for approval. Fair value is considered to be the amount that the Corporation may reasonably expect to receive for portfolio securities when sold on
the valuation date. Valuations as of any particular date, however, are not necessarily indicative of amounts which may ultimately be realized as a result of future sales or other dispositions of securities and these favorable or unfavorable
differences could be material. Among the factors considered in determining the fair value of restricted securities are the financial condition and operating results, projected operations, and other analytical data relating to the investment. Also
considered are the market prices for unrestricted securities of the same class (if applicable) and other matters which may have an impact on the value of the portfolio company (see Note 2 Investments to the Consolidated Financial
Statements).
|
(e)
|
These investments are
non-income
producing. All other investments are income producing.
Non-income
producing investments have not generated cash payments of interest or dividends including LLC
tax-related
distributions within the last twelve months, or are
not expected to do so going forward.
|
(f)
|
As of December 31, 2016 the total cost of investment securities was approximately $31.6 million. Net unrealized depreciation was approximately ($4.1) million,
which was comprised of $1.9 million of unrealized appreciation of investment securities and ($6.0) million of unrealized depreciation of investment securities. At December 31, 2016, the aggregate gross unrealized gain for federal income
tax purposes was $2.2 million and the aggregate gross unrealized loss for federal income tax purposes was ($5.4) million. The net unrealized loss for federal income tax purposes was ($3.3) million based on a tax cost of $30.8 million.
|
(g)
|
Rand Capital SBIC, Inc. investment.
|
(h)
|
Reduction in cost and value from previously reported balances reflects current principal repayment. There were no principal repayments during the three months ended
December 31, 2016.
|
(i)
|
Represents interest due (amounts over $50,000 net of reserves) from investment included as interest receivable on the Corporations Statement of Financial
Position.
|
(j)
|
Non-Control/Non-Affiliate
Investments are investments that are neither Control
Investments nor Affiliate Investments.
|
(k)
|
Affiliate Investments are defined by the Investment Company Act of 1940, as amended (1940 Act), as those
Non-Control
investments in companies in which between 5% and 25% of the voting securities are owned by the Corporation.
|
(l)
|
Control Investments are defined by the 1940 Act as investments in companies in which more than 25% of the voting securities are owned by the Corporation or where
greater than 50% of the board representation is maintained.
|
(m)
|
Payment in kind (PIK) represents earned interest that is added to the cost basis of the investment.
|
37
RAND CAPITAL CORPORATION AND SUBSIDIARY
CONSOLIDATED SCHEDULE OF PORTFOLIO INVESTMENTS
December 31, 2016 (Continued)
Investments in and Advances to Affiliates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
|
Type of Investment
|
|
December 31,
2015 Fair
Value
|
|
|
Gross
Additions
(1)
|
|
|
Gross
Reductions
(2)
|
|
|
December 31,
2016 Fair
Value
|
|
|
Amount
of
Interest/
Dividend/
Fee
Income(3)
|
|
|
|
|
|
|
|
|
Control Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advantage 24/7 LLC
|
|
53% Membership interest.
|
|
$
|
99,500
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
99,500
|
|
|
$
|
|
|
|
|
|
|
|
|
|
Gemcor II, LLC
|
|
$1,000,000 subordinated promissory note at 15%.
31.25 membership units.
Escrow receivable due from sale of business.
|
|
|
416,972
13,400,000
|
|
|
|
|
|
|
|
(416,972
(13,400,000
|
)
)
|
|
|
|
|
|
|
11,828
2,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Gemcor
|
|
|
13,816,972
|
|
|
|
|
|
|
|
(13,816,972
|
)
|
|
|
|
|
|
|
13,828
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Control Investments
|
|
$
|
13,916,472
|
|
|
$
|
0
|
|
|
($
|
13,816,972
|
)
|
|
$
|
99,500
|
|
|
$
|
13,828
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Affiliate Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BeetNPath, LLC
|
|
1,119,024 Series
A-2
Preferred Membership Units.
$150,000 convertible promissory note at 8%.
|
|
$
|
359,000
|
|
|
$
|
150,000
|
|
|
$
|
|
|
|
$
|
359,000
150,000
|
|
|
$
|
6,477
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total BeetNPath
|
|
|
359,000
|
|
|
|
150,000
|
|
|
|
|
|
|
|
509,000
|
|
|
|
6,477
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carolina Skiff LLC
|
|
6.0825% Class A common membership interest.
|
|
|
600,000
|
|
|
|
500,000
|
|
|
|
|
|
|
|
1,100,000
|
|
|
|
131,785
|
|
ClearView Social, Inc.
|
|
312,500 Series seed plus preferred shares.
|
|
|
|
|
|
|
200,000
|
|
|
|
|
|
|
|
200,000
|
|
|
|
|
|
First Wave Products
Group, LLC
|
|
$500,000 senior term notes at 10%.
$280,000 junior term notes at 10%.
Warrant for 41,619 capital securities.
|
|
|
250,000
|
|
|
|
|
|
|
|
|
|
|
|
250,000
|
|
|
|
834
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total First Wave
|
|
|
250,000
|
|
|
|
|
|
|
|
|
|
|
|
250,000
|
|
|
|
834
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Genicon, Inc.
|
|
1,586,902 Series B preferred shares.
$1,100,000 senior term loans at 12%.
$600,000 term loan at 14%.
|
|
|
1,000,000
|
|
|
|
1,100,000
600,000
|
|
|
|
|
|
|
|
1,000,000
1,100,000
600,000
|
|
|
|
3,028
109,700
28,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Genicon
|
|
|
1,000,000
|
|
|
|
1,700,000
|
|
|
|
|
|
|
|
2,700,000
|
|
|
|
141,428
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GiveGab, Inc.
|
|
5,084,329 Series Seed preferred shares.
|
|
|
424,314
|
|
|
|
|
|
|
|
|
|
|
|
424,314
|
|
|
|
|
|
G-TEC Natural Gas
Systems
|
|
17.845% Class A membership interest. 8% cumulative dividend.
|
|
|
100,000
|
|
|
|
|
|
|
|
|
|
|
|
100,000
|
|
|
|
|
|
Intrinsiq Materials,
Inc.
|
|
4,161,747 Series A preferred shares.
$95,000 convertible promissory note at 8%.
|
|
|
95,000
|
|
|
|
780,000
|
|
|
|
(95,000
|
)
|
|
|
780,000
|
|
|
|
6,689
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Intrinsiq
|
|
|
95,000
|
|
|
|
780,000
|
|
|
|
(95,000
|
)
|
|
|
780,000
|
|
|
|
6,689
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Knoa Software, Inc.
|
|
973,533 Series
A-1
convertible preferred shares.
1,876,922 Series B preferred shares.
$48,466
convertible promissory note at 8%.
|
|
|
381,503
490,752
|
|
|
|
48,466
|
|
|
|
(381,503
(41,297
|
)
)
|
|
|
449,455
48,466
|
|
|
|
2,499
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Knoa
|
|
|
872,255
|
|
|
|
48,466
|
|
|
|
(422,800
|
)
|
|
|
497,921
|
|
|
|
2,499
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
KnowledgeVision
Systems, Inc.
|
|
200,000 Series
A-1
preferred shares.
214,285 Series
A-2
preferred shares.
129,033 Series
A-3
preferred shares.
Warrant for 46,743 Series
A-3
shares.
|
|
|
300,000
165,001
35,000
|
|
|
|
|
|
|
|
|
|
|
|
300,000
165,001
35,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Knowledge Vision
|
|
|
500,001
|
|
|
|
|
|
|
|
|
|
|
|
500,001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mezmeriz, Inc.
|
|
1,554,565 Series seed preferred shares.
|
|
|
351,477
|
|
|
|
|
|
|
|
|
|
|
|
351,477
|
|
|
|
|
|
Microcision LLC
|
|
$1,500,000 subordinated promissory note at 11%.
15% Class A common membership interest.
|
|
|
1,891,964
|
|
|
|
|
|
|
|
|
|
|
|
1,891,964
|
|
|
|
211,269
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Microcision
|
|
|
1,891,964
|
|
|
|
|
|
|
|
|
|
|
|
1,891,964
|
|
|
|
211,269
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
38
RAND CAPITAL CORPORATION AND SUBSIDIARY
CONSOLIDATED SCHEDULE OF PORTFOLIO INVESTMENTS
December 31, 2016 (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
|
Type of Investment
|
|
December 31,
2015 Fair
Value
|
|
|
Gross
Additions
(1)
|
|
|
Gross
Reductions
(2)
|
|
|
December 31,
2016 Fair
Value
|
|
|
Amount
of
Interest/
Dividend/
Fee
Income(3)
|
|
New Monarch
Machine Tool, Inc.
|
|
22.84 common shares.
|
|
|
22,841
|
|
|
|
|
|
|
|
|
|
|
|
22,841
|
|
|
|
29,409
|
|
OnCore Golf
Technology, Inc.
|
|
150,000 Series AA preferred shares.
$300,000 subordinated convertible promissory notes at 6%.
|
|
|
187,500
150,000
|
|
|
|
150,000
|
|
|
|
(187,500
|
)
|
|
|
300,000
|
|
|
|
17,186
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total OnCore
|
|
|
337,500
|
|
|
|
150,000
|
|
|
|
(187,500
|
)
|
|
|
300,000
|
|
|
|
17,186
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rheonix, Inc.
|
|
9,676 common shares.
1,839,422
Series A preferred shares.
50,593 common shares.
589,420 Series B preferred shares.
|
|
|
11,000
2,165,999
59,000
702,732
|
|
|
|
|
|
|
|
(11,000
(2,165,999
(59,000
(702,732
|
)
)
)
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Rheonix
|
|
|
2,938,731
|
|
|
|
|
|
|
|
(2,938,731
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SciAps, Inc.
|
|
187,500 Series A convertible preferred shares.
274,299 Series
A-1
convertible preferred shares.
117,371
Series B preferred shares.
$200,000 subordinated promissory note at 10%.
$100,000 secured subordinated convertible note at 10%.
|
|
$
|
1,000,000
504,710
250,000
|
|
|
$
|
200,000
100,000
|
|
|
$
|
|
|
|
$
|
1,000,000
504,710
250,000
200,000
100,000
|
|
|
$
|
14,611
2,555
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total SciAps
|
|
|
1,754,710
|
|
|
|
300,000
|
|
|
|
|
|
|
|
2,054,710
|
|
|
|
17,166
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SOMS Technologies,
LLC
|
|
5,959,490 Series B membership interests.
|
|
|
528,348
|
|
|
|
|
|
|
|
|
|
|
|
528,348
|
|
|
|
13,464
|
|
Statisfy, Inc.
|
|
65,000 Series seed preferred shares.
Warrant for 1,950,000 Series seed preferred shares.
|
|
|
20,968
629,032
|
|
|
|
|
|
|
|
(20,968
(629,032
|
)
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Statisfy
|
|
|
650,000
|
|
|
|
|
|
|
|
(650,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Teleservices
Solutions Holdings,
LLC
|
|
250,000 Class B shares.
1,000,000 Class C shares.
80,000
Class D preferred units.
104,198 Class E preferred units.
|
|
|
1,190,680
91,200
104,198
|
|
|
|
|
|
|
|
(990,680
|
)
|
|
|
200,000
91,200
104,198
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Teleservices
|
|
|
1,386,078
|
|
|
|
|
|
|
|
(990,680
|
)
|
|
|
395,398
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tilson Technology
Management, Inc.
|
|
12 Series B preferred shares.
21,390 Series C convertible preferred shares.
$200,000 subordinated promissory note at 8%.
|
|
|
600,000
|
|
|
|
200,000
200,000
|
|
|
|
|
|
|
|
600,000
200,000
200,000
|
|
|
|
16,250
4,164
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Tilson
|
|
|
600,000
|
|
|
|
400,000
|
|
|
|
|
|
|
|
1,000,000
|
|
|
|
20,414
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Affiliate Investments
|
|
$
|
14,662,219
|
|
|
$
|
4,228,466
|
|
|
($
|
5,284,711
|
)
|
|
$
|
13,605,974
|
|
|
$
|
598,620
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Control and Affiliate Investments
|
|
$
|
28,578,691
|
|
|
$
|
4,228,466
|
|
|
($
|
19,101,683
|
)
|
|
$
|
13,705,474
|
|
|
$
|
612,448
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
This schedule should be read in conjunction with the Corporations Consolidated Financial
Statements, including the Consolidated Schedule of Portfolio Investments and Notes to the Consolidated Financial Statements.
(1)
|
Gross additions include increases in the cost basis of investments resulting from new portfolio investment, follow on investments, capitalized interest and the
accretion of discounts. Gross additions also include net increases in unrealized appreciation or net decreases in unrealized depreciation, and the movement of an existing portfolio company into this category and out of another category.
|
(2)
|
Gross reductions include decreases in the cost basis of investments resulting from principal repayments, sales, note conversions, net increases in
unrealized depreciation, net decreases in unrealized appreciation,
|
39
|
the exchange of existing securities for new securities and the movement of an existing portfolio company out of this category and into another category.
|
(3)
|
Represents the total amount of interest, fees or dividends credited to income for the portion of the period an investment was included in Control or Affiliate
categories, respectively.
|
40
RAND CAPITAL CORPORATION AND SUBSIDIARY
CONSOLIDATED SCHEDULE OF PORTFOLIO INVESTMENTS
December 31, 2016 (Continued)
|
|
|
|
|
Industry Classification
|
|
Percentage of Total
Investments (at fair value)
as of December 31,
2016
|
|
Healthcare
|
|
|
32.6
|
%
|
Software
|
|
|
27.3
|
|
Manufacturing
|
|
|
22.7
|
|
Contact Center
|
|
|
5.4
|
|
Consumer Product
|
|
|
4.9
|
|
Professional Services
|
|
|
3.6
|
|
Oil and Gas
|
|
|
1.8
|
|
Electronics
|
|
|
1.3
|
|
Marketing
|
|
|
0.4
|
|
|
|
|
|
|
Total Investments
|
|
|
100
|
%
|
|
|
|
|
|
41
RAND CAPITAL CORPORATION AND SUBSIDIARY
CONSOLIDATED SCHEDULE OF PORTFOLIO INVESTMENTS
December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
Company, Geographic Location, Business
Description, (Industry)
and Website
|
|
Type of Investment
|
|
(b)
Date
Acquired
|
|
|
(c)
Equity
|
|
|
Cost
|
|
|
(d)(f)
Fair
Value
|
|
|
Percent
of Net
Assets
|
|
Non-Control/Non-Affiliate
Investments
24.4% of net assets:(j)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Athenex, Inc.(e)(g)
(Formerly Kinex Pharmaceuticals, Inc.)
Buffalo, NY. Specialty pharmaceutical and drug development. (Health Care) www.athenex.com
|
|
46,296 common shares.
|
|
|
9/8/14
|
|
|
|
<1
|
%
|
|
$
|
143,285
|
|
|
$
|
347,220
|
|
|
|
1.0
|
%
|
City Dining Cards, Inc. (Loupe)(e)(g)
Buffalo, NY. Customer loyalty technology company that helps businesses attract and retain customers. (Software) www.citydiningcards.com
|
|
9,525.25 Series B preferred shares.
|
|
|
9/1/15
|
|
|
|
4
|
%
|
|
|
500,000
|
|
|
|
500,000
|
|
|
|
1.5
|
%
|
Empire Genomics, LLC(e)(g)
Buffalo, NY. Molecular diagnostics company that offers a comprehensive menu of assay services for diagnosing and guiding patient therapeutic treatments. (Health Care)
www.empiregenomics.com
|
|
$600,000 senior secured convertible term note at 10% due April 1, 2017.
(i)
Interest receivable $92,833.
|
|
|
6/13/14
|
|
|
|
|
|
|
|
600,000
|
|
|
|
600,000
|
|
|
|
1.8
|
%
|
GoNoodle, Inc.(g)
(Formerly HealthTeacher, Inc.)
Nashville, TN. Student engagement education software providing core aligned physical activity breaks. (Software)
www.gonoodle.com
|
|
$1,000,000 secured note at 12% due January 31, 2020, (1% Payment in Kind (PIK)).
Warrant for 47,324 Series C Preferred shares.
|
|
|
2/6/15
|
|
|
|
<1
|
%
|
|
|
1,008,974
25
|
|
|
|
1,008,974
25
|
|
|
|
3.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total GoNoodle
|
|
|
|
|
|
|
|
|
|
|
1,008,999
|
|
|
|
1,008,999
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mercantile Adjustment Bureau, LLC(g)
Williamsville, NY. Full service accounts receivable management and collections company.
(Contact Center) www.mercantilesolutions.com
|
|
$1,099,039 subordinated secured note at 13% (3% for the calendar year 2015) due October 30, 2017.
(e)
$150,000 subordinated debenture at 8% due June 30, 2018.
Warrant for 3.29% membership interests. Option for 1.5% membership interests.
(i)
Interest receivable $93,455.
|
|
|
10/22/12
|
|
|
|
4
|
%
|
|
|
1,080,694
150,000
97,625
|
|
|
|
1,080,694
0
0
|
|
|
|
3.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Mercantile
|
|
|
|
|
|
|
|
|
|
|
1,328,319
|
|
|
|
1,080,694
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outmatch(e)(g)
|
|
2,264,995 Class P1 Units.
|
|
|
11/18/10
|
|
|
|
4
|
%
|
|
|
2,140,007
|
|
|
|
2,140,007
|
|
|
|
6.3
|
%
|
(Formerly Chequed Holdings, LLC)
|
|
109,788 Class C1 Units.
|
|
|
|
|
|
|
|
|
|
|
5,489
|
|
|
|
5,489
|
|
|
|
|
|
Saratoga Springs, NY. Web based predictive employee selection and reference checking. (Software) www.outmatch.com
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Outmatch
|
|
|
|
|
|
|
|
|
|
|
2,145,496
|
|
|
|
2,145,496
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SocialFlow, Inc.(e)(g)
New York, NY. Provides instant analysis of social networks using a proprietary, predictive analytic algorithm to optimize advertising and publishing. (Software)
www.socialflow.com
|
|
1,049,538 Series B preferred shares.
1,204,819 Series
B-1
preferred shares.
717,772 Series C
preferred
|
|
|
4/5/13
|
|
|
|
4
|
%
|
|
|
500,000
750,000
500,000
|
|
|
|
731,431
839,648
500,221
|
|
|
|
6.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Social Flow
|
|
|
|
|
|
|
|
|
|
|
1,750,000
|
|
|
|
2,071,300
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Somerset Gas Transmission Company, LLC(e)
Columbus, OH. Natural gas transportation. (Oil and Gas)
www.somersetgas.com
|
|
26.5337 units.
|
|
|
7/10/02
|
|
|
|
3
|
%
|
|
|
719,097
|
|
|
|
500,000
|
|
|
|
1.5
|
%
|
Other
Non-Control/Non-Affiliate
Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DataView, LLC
(Software) (e)
|
|
Membership Interest
|
|
|
|
|
|
|
|
|
|
|
310,357
|
|
|
|
|
|
|
|
0.0
|
%
|
UStec/Wi3
(Manufacturing) (e)
|
|
Common Stock.
|
|
|
|
|
|
|
|
|
|
|
100,500
|
|
|
|
|
|
|
|
0.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal
Non-Control/Non-Affiliate
Investments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
8,606,053
|
|
|
$
|
8,253,709
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42
RAND CAPITAL CORPORATION AND SUBSIDIARY
CONSOLIDATED SCHEDULE OF PORTFOLIO INVESTMENTS
December 31, 2015 (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
Company, Geographic Location, Business
Description, (Industry)
and Website
|
|
Type of Investment
|
|
(b)
Date
Acquired
|
|
|
(c)
Equity
|
|
|
Cost
|
|
|
(d)(f)
Fair
Value
|
|
|
Percent
of Net
Assets
|
|
Affiliate Investments 43.3% of net assets(k)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BeetNPath, LLC(e)(g)
Ithaca, NY. Frozen entrées and packaged dry side dishes made from 100% whole grain steel cut oats under Grainful brand name. (Consumer Product) www.grainful.com
|
|
1,119,024 Series
A-2
Preferred Membership Units.
|
|
|
10/20/14
|
|
|
|
9
|
%
|
|
$
|
359,000
|
|
|
$
|
359,000
|
|
|
|
1.0
|
%
|
Carolina Skiff LLC(g)
Waycross, GA. Manufacturer of fresh water, ocean fishing and pleasure boats. (Manufacturing)
www.carolinaskiff.com
|
|
6.0825% Class A common membership interest.
|
|
|
1/30/04
|
|
|
|
7
|
%
|
|
|
15,000
|
|
|
|
600,000
|
|
|
|
1.8
|
%
|
First Wave Products Group, LLC(e)(g)
Batavia, NY. Sells First Crush automated pill crusher that crushes and grinds medical pills for nursing homes and medical institutions. (Health
Care)
www.firstwaveproducts.com
|
|
$500,000 senior term notes at 10% due December 31, 2016.
$280,000 junior term notes at 10% due December 31, 2016.
Warrant for 41,619 capital
securities.
|
|
|
4/19/12
|
|
|
|
7
|
%
|
|
|
661,563
316,469
22,000
|
|
|
|
250,000
0
0
|
|
|
|
0.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total First Wave
|
|
|
|
|
|
|
|
|
|
|
1,000,032
|
|
|
|
250,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Genicon, Inc.(e)(g)
Winter Park, FL. Designs, produces and distributes patented surgical instrumentation. (Health Care)
www.geniconendo.com
|
|
1,586,902 Series B preferred shares.
|
|
|
4/10/15
|
|
|
|
6
|
%
|
|
|
1,000,000
|
|
|
|
1,000,000
|
|
|
|
3.0
|
%
|
GiveGab, Inc.(e)(g)
Ithaca, NY. Online fundraising, day of giving supporter engagement software for
non-profit
organizations. (Software) www.givegab.com
|
|
5,084,329 Series Seed preferred shares.
|
|
|
3/13/13
|
|
|
|
9
|
%
|
|
|
616,221
|
|
|
|
424,314
|
|
|
|
1.2
|
%
|
G-TEC
Natural Gas Systems(e)
Buffalo, NY. Manufactures and distributes systems that allow natural gas to be used as an alternative fuel to gases. (Manufacturing)
www.gas-tec.com
|
|
17.845% Class A membership interest.
8% cumulative dividend.
|
|
|
8/31/99
|
|
|
|
18
|
%
|
|
|
400,000
|
|
|
|
100,000
|
|
|
|
0.3
|
%
|
Intrinsiq Materials, Inc.(e)(g)
Rochester, NY. Produces printable electronics utilizing a unique process of nanomaterial based ink in a room-temperature environment. (Manufacturing)
|
|
599,055 Series 2 preferred shares.
$95,000 convertible promissory note at
8% due March 31, 2016.
|
|
|
9/19/13
|
|
|
|
7
|
%
|
|
|
600,002
95,000
|
|
|
|
0
95,000
|
|
|
|
0.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
www.intrinsiqmaterials.com
|
|
Total Intrinsiq
|
|
|
|
|
|
|
|
|
|
|
695,002
|
|
|
|
95,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Knoa Software, Inc.(e)(g)
New York, NY. End user experience management and performance (EMP) solutions utilizing enterprise applications. (Software) www.knoa.com
|
|
973,533 Series
A-1
convertible preferred shares.
1,876,922 Series B preferred shares.
|
|
|
11/20/12
|
|
|
|
7
|
%
|
|
|
750,000
479,155
|
|
|
|
381,503
490,752
|
|
|
|
2.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,229,155
|
|
|
|
872,255
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
KnowledgeVision Systems, Inc.(e)(g)
Lincoln, MA. Online presentation and training software. (Software)
www.knowledgevision.com
|
|
200,000 Series
A-1
preferred shares.
214,285 Series
A-2
preferred shares.
129,033 Series
A-3
preferred shares.
Warrant for 46,743 Series
A-3
shares.
|
|
|
11/13/13
|
|
|
|
7
|
%
|
|
|
250,000
300,000
165,001
35,000
|
|
|
|
0
300,000
165,001
35,000
|
|
|
|
1.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total KnowledgeVision
|
|
|
|
|
|
|
|
|
|
|
750,001
|
|
|
|
500,001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mezmeriz, Inc.(e)(g)
Ithaca, NY. Micro-electronic mechanical systems (MEMS) developer of carbon fiber MEMS mirror modules for gesture recognition and 3D scanning. (Electronics Developer)
www.mezmeriz.com
|
|
1,554,565 Series Seed preferred shares.
|
|
|
1/9/08
|
|
|
|
15
|
%
|
|
|
742,850
|
|
|
|
351,477
|
|
|
|
1.0
|
%
|
43
RAND CAPITAL CORPORATION AND SUBSIDIARY
CONSOLIDATED SCHEDULE OF PORTFOLIO INVESTMENTS
December 31, 2015 (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
Company, Geographic Location, Business
Description, (Industry)
and Website
|
|
Type of Investment
|
|
(b)
Date
Acquired
|
|
|
(c)
Equity
|
|
|
Cost
|
|
|
(d)(f)
Fair
Value
|
|
|
Percent
of Net
Assets
|
|
Microcision LLC(g)
Philadelphia, PA. Manufacturer of precision machined medical implants, components and assemblies. (Manufacturing)
www.microcision.com
|
|
$1,500,000 subordinated promissory note at 11% due January 31, 2017.
15% Class A common membership interest.
|
|
|
9/24/09
|
|
|
|
15
|
%
|
|
$
|
1,891,964
|
|
|
$
|
1,891,964
|
|
|
|
5.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Microcision
|
|
|
|
|
|
|
|
|
|
|
1,891,964
|
|
|
|
1,891,964
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New Monarch Machine Tool, Inc.(g)
Cortland, NY. Manufactures and services vertical/horizontal machining centers. (Manufacturing)
www.monarchmt.com
|
|
22.84 common shares.
|
|
|
9/24/03
|
|
|
|
15
|
%
|
|
|
22,841
|
|
|
|
22,841
|
|
|
|
0.1
|
%
|
OnCore Golf Technology, Inc.(e)(g)
Buffalo, NY. Maker of patented hollow-metal core golf balls. (Consumer Product)
www.oncoregolf.com
|
|
150,000 Series AA preferred shares.
$150,000 subordinated convertible promissory note at 6% due January 24, 2017.
|
|
|
12/31/14
|
|
|
|
7
|
%
|
|
|
375,000
150,000
|
|
|
|
187,500
150,000
|
|
|
|
1.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total OnCore
|
|
|
|
|
|
|
|
|
|
|
525,000
|
|
|
|
337,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rheonix, Inc.(e)
Ithaca, NY. Developer of fully automated microfluidic based molecular assay and diagnostic testing devices. (Health Care)
www.rheonix.com
|
|
9,676 common shares.
(g)
1,839,422 Series A preferred shares.
(g)
50,593 common shares.
(g)
589,420 Series B preferred
shares.
|
|
|
10/29/09
|
|
|
|
5
|
%
|
|
|
2,099,999
702,732
|
|
|
|
11,000
2,165,999
59,000
702,732
|
|
|
|
8.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Rheonix
|
|
|
|
|
|
|
|
|
|
|
2,802,731
|
|
|
|
2,938,731
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SciAps, Inc.(e)(g)
Woburn, MA. Instrumentation company
producing portable analytical devices using XRF, LIBS and
RAMAN spectroscopy to identify compounds, minerals, and elements. (Manufacturing)
|
|
187,500 Series A convertible preferred shares.
274,299 Series
A-1
convertible preferred shares.
117,371
Series B preferred shares.
|
|
|
7/12/13
|
|
|
|
9
|
%
|
|
|
1,500,000
504,710
250,000
|
|
|
|
1,000,000
504,710
250,000
|
|
|
|
5.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
www.sciaps.com
|
|
Total SciAps
|
|
|
|
|
|
|
|
|
|
|
2,254,710
|
|
|
|
1,754,710
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SOMS Technologies, LLC(e)(g)
Valhalla, NY. Produces and markets the microGreen Extended Performance Oil Filter. (Consumer Products) www.microgreenfilter.com
|
|
5,959,490 Series B membership interests.
|
|
|
12/2/08
|
|
|
|
9
|
%
|
|
|
472,632
|
|
|
|
528,348
|
|
|
|
1.5
|
%
|
Statisfy, Inc.(e)(g)
Boston, MA. Mobile marketing platform for engagement, advertising and surveys. (Software)
|
|
65,000 Series seed preferred shares.
Warrant for 1,950,000 Series seed preferred shares.
|
|
|
8/18/14
|
|
|
|
10
|
%
|
|
|
20,968
629,032
|
|
|
|
20,968
629,032
|
|
|
|
1.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
www.statisfy.co
|
|
Total Statisfy
|
|
|
|
|
|
|
|
|
|
|
650,000
|
|
|
|
650,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Teleservices Solutions Holdings, LLC(g)(n)
Montvale, NJ. Customer contact center
specializing in customer acquisition and retention for
selected industries. (Contact Center)
|
|
250,000 Class B preferred units.
1,000,000 Class C preferred units.
80,000 Class D preferred units. 104,198 Class E
preferred units. PIK dividend for Series C and D at 12% and 14%, respectively.
|
|
|
5/30/14
|
|
|
|
6
|
%
|
|
|
250,000
1,190,680
91,200
104,198
|
|
|
|
0
1,190,680
91,200
104,198
|
|
|
|
4.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
www.ipacesetters.com
|
|
Total Teleservices
|
|
|
|
|
|
|
|
|
|
|
1,636,078
|
|
|
|
1,386,078
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tilson Technology Management, Inc.(g)
Portland, ME. Cellular, fiber optic and wireless information systems, construction, and management. (Professional Services)
www.tilsontech.com
|
|
12 Series B preferred shares.
|
|
|
1/20/15
|
|
|
|
8
|
%
|
|
|
600,000
|
|
|
|
600,000
|
|
|
|
1.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal Affiliate Investments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
17,663,217
|
|
|
$
|
14,662,219
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
44
RAND CAPITAL CORPORATION AND SUBSIDIARY
CONSOLIDATED SCHEDULE OF PORTFOLIO INVESTMENTS
December 31, 2015 (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a)
Company, Geographic Location, Business
Description, (Industry)
and Website
|
|
Type of Investment
|
|
(b)
Date
Acquired
|
|
|
(c)
Equity
|
|
|
Cost
|
|
|
(d)(f)
Fair
Value
|
|
|
Percent
of Net
Assets
|
|
Control Investments 41.1% of net assets(l)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advantage 24/7 LLC(e)(g)
Williamsville, NY. Marketing program for wine and spirits dealers. (Marketing Company)
www.advantage24-7.com
|
|
53% Membership interest.
|
|
|
12/30/10
|
|
|
|
53
|
%
|
|
$
|
99,500
|
|
|
$
|
99,500
|
|
|
|
0.3
|
%
|
Gemcor II, LLC(g)(h)(m)
West Seneca, NY. Designs and sells automatic riveting machines used in the assembly of aircraft. (Manufacturing)
|
|
$1,000,000 subordinated promissory note at 15% due September 1, 2017.
31.25 membership units.
|
|
|
6/28/04
|
|
|
|
31
|
%
|
|
|
416,972
625,000
|
|
|
|
416,972
13,400,000
|
|
|
|
40.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
www.gemcor.com
|
|
Total Gemcor
|
|
|
|
|
|
|
|
|
|
|
1,041,972
|
|
|
|
13,816,972
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subtotal Control Investments
|
|
|
|
|
|
|
|
|
|
|
|
$
|
1,141,472
|
|
|
$
|
13,916,472
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL INVESTMENTS 108.8%
|
|
|
|
|
|
|
|
|
|
|
|
$
|
27,410,742
|
|
|
$
|
36,832,400
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES IN EXCESS OF OTHER ASSETS (8.8%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,978,740
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NET ASSETS 100%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
33,853,660
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
45
RAND CAPITAL CORPORATION AND SUBSIDIARY
CONSOLIDATED SCHEDULE OF PORTFOLIO INVESTMENTS
December 31, 2015 (Continued)
Notes to the Consolidated Schedule of Portfolio Investments
(a)
|
At December 31, 2015, restricted securities represented 100% of the fair value of the investment portfolio. Restricted securities are subject to one or more
restrictions on resale and are not freely marketable. Freed Maxick CPAs P.C. has not audited the business descriptions of the portfolio companies.
|
(b)
|
The Date Acquired column indicates the year in which the Corporation acquired its first investment in the company or a predecessor company.
|
(c)
|
Each equity percentage estimates the Corporations ownership interest in the applicable portfolio investment. The estimated ownership is calculated based on the
percent of outstanding voting securities held by the Corporation or the potential percentage of voting securities held by the Corporation upon exercise of warrants or conversion of debentures, or other available data. If applicable, the symbol
<1% indicates that the Corporation holds an equity interest of less than one percent.
|
(d)
|
The Corporations investments are carried at fair value in accordance with Accounting Standards Codification (ASC) 820 Fair Value Measurements and
Disclosures, which defines fair value and establishes guidelines for measuring fair value. At December 31, 2015, ASC 820 designates 100% of the Corporations investments as Level 3 assets. Under the valuation policy
of the Corporation, unrestricted publicly held securities are valued at the average closing bid price for these securities for the last three trading days of the month. Restricted securities are subject to restrictions on resale, and are valued at
fair value as determined by the management of the Corporation and submitted to the Board of Directors for approval. Fair value is considered to be the amount that the Corporation may reasonably expect to receive for portfolio securities when sold on
the valuation date. Valuations as of any particular date, however, are not necessarily indicative of amounts which may ultimately be realized as a result of future sales or other dispositions of securities and these favorable or unfavorable
differences could be material. Among the factors considered in determining the fair value of restricted securities are the financial condition and operating results, projected operations, and other analytical data relating to the investment. Also
considered are the market prices for unrestricted securities of the same class (if applicable) and other matters which may have an impact on the value of the portfolio company (see Note 2 Investments to the Consolidated Financial
Statements).
|
(e)
|
These investments are
non-income
producing. All other investments are income producing.
Non-income
producing investments have not generated cash payments of interest or dividends including LLC
tax-related
distributions within the last twelve months, or are
not expected to do so going forward.
|
(f)
|
As of December 31, 2015, the total cost of investment securities was approximately $27.5 million. Net unrealized appreciation was approximately
$9.4 million, which was comprised of $14.1 million of unrealized appreciation of investment securities and ($4.7) million related to unrealized depreciation of investment securities. At December 31, 2015, the aggregate gross
unrealized gain for federal income tax purposes was $10.2 million and the aggregate gross unrealized loss for federal income tax purposes was ($4.4) million. The net unrealized gain for federal income tax purposes was $5.8 million based on
a tax cost of $31.0 million.
|
(g)
|
Rand Capital SBIC, Inc. investment.
|
(h)
|
Reduction in cost and value from previously reported balances reflects current principal repayment.
|
(i)
|
Represents interest due (amounts over $50,000 net of reserves) from investment included as interest receivable on the Corporations Statement of Financial
Position.
|
(j)
|
Non-Control/Non-Affiliate
Investments are investments that are neither Control
Investments nor Affiliate Investments.
|
(k)
|
Affiliate Investments are defined by the Investment Company Act of 1940, as amended (1940 Act), as those
Non-Control
investments in companies in which between 5% and 25% of the voting securities are owned by the Corporation.
|
(l)
|
Control Investments are defined by the 1940 Act as investments in companies in which more than 25% of the voting securities are owned by the Corporation or where
greater than 50% of the board representation is maintained.
|
(m)
|
Gemcor II, LLC is an unconsolidated significant subsidiary as defined in SECs Regulation
S-X.
|
(n)
|
Payment in kind (PIK) represents earned interest that is added to the cost basis of the investment.
|
46
RAND CAPITAL CORPORATION AND SUBSIDIARY
CONSOLIDATED SCHEDULE OF PORTFOLIO INVESTMENTS
December 31, 2015 (Continued)
Investments in and Advances to Affiliates
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
|
Type of Investment
|
|
December 31,
2014 Fair
Value
|
|
|
Gross
Additions
(1)
|
|
|
Gross
Reductions
(2)
|
|
|
December 31,
2015 Fair
Value
|
|
|
Amount of
Interest/
Dividend/
Fee Income
(3)
|
|
|
|
|
|
|
|
|
Control Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advantage 24/7 LLC
|
|
53% Membership interest.
|
|
$
|
99,500
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
99,500
|
|
|
$
|
|
|
|
|
|
|
|
|
|
Gemcor II, LLC
|
|
$1,000,000 subordinated promissory note at 15%.
|
|
|
622,800
|
|
|
|
|
|
|
|
(205,828
|
)
|
|
|
416,972
|
|
|
|
77,077
|
|
|
|
31.25 membership units.
|
|
|
9,300,000
|
|
|
|
4,100,000
|
|
|
|
|
|
|
|
13,400,000
|
|
|
|
1,743,934
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Gemcor
|
|
|
9,922,800
|
|
|
|
4,100,000
|
|
|
|
(205,828
|
)
|
|
|
13,816,972
|
|
|
|
1,821,011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Control Investments
|
|
$
|
10,022,300
|
|
|
$
|
4,100,000
|
|
|
($
|
205,828
|
)
|
|
$
|
13,916,472
|
|
|
$
|
1,821,011
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Affiliate Investments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BeetNPath, LLC
|
|
1,119,024 Series
A-2
Preferred Membership Units.
|
|
|
|
|
|
$
|
359,000
|
|
|
|
|
|
|
$
|
359,000
|
|
|
|
7,250
|
|
Carolina Skiff LLC
|
|
$985,000 Class A preferred membership interest at 9.8%.
$250,000 subordinated promissory note at 14%.
6.0825% Class A common membership
interest.
|
|
|
985,000
125,000
600,000
|
|
|
|
|
|
|
|
(985,000
(125,000
|
)
)
|
|
|
600,000
|
|
|
|
81,782
14,778
116,052
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Carolina Skiff
|
|
|
1,710,000
|
|
|
|
|
|
|
|
(1,110,000
|
)
|
|
|
600,000
|
|
|
|
212,612
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chequed.com, Inc.
|
|
408,476 Series A preferred shares.
$250,000 convertible promissory note at 8%.
|
|
|
1,383,222
250,000
|
|
|
|
|
|
|
|
(1,383,222
( 250,000
|
)
)
|
|
|
|
|
|
|
11,507
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Chequed
|
|
|
1,633,222
|
|
|
|
|
|
|
|
(1,633,222
|
)
|
|
|
|
|
|
|
11,507
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CrowdBouncer, Inc.
|
|
300,000 Series A preferred shares.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First Wave Products
Group, LLC
|
|
$500,000 senior term notes at 10%.
$280,000 junior term notes at 10%.
Warrant for 41,619 capital securities.
|
|
|
637,992
308,687
22,000
|
|
|
|
23,571
7,782
|
|
|
|
(411,563
(316,469
(22,000
|
)
)
)
|
|
|
250,000
|
|
|
|
24,571
8,447
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total First Wave
|
|
|
968,679
|
|
|
|
31,353
|
|
|
|
(750,032
|
)
|
|
|
250,000
|
|
|
|
33,018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Genicon, Inc.
|
|
1,586,902 Series B preferred shares.
|
|
|
|
|
|
|
1,000,000
|
|
|
|
|
|
|
|
1,000,000
|
|
|
|
|
|
GiveGab, Inc.
|
|
5,084,329 Series Seed preferred shares.
|
|
|
403,388
|
|
|
|
212,833
|
|
|
|
(191,907
|
)
|
|
|
424,314
|
|
|
|
|
|
G-TEC
Natural Gas
Systems
|
|
17.8% Class A membership interest. 8% cumulative dividend.
|
|
|
100,000
|
|
|
|
|
|
|
|
|
|
|
|
100,000
|
|
|
|
|
|
Intrinsiq Materials,
Inc.
|
|
599,055 Series 2 preferred shares.
$95,000 convertible promissory note at 8%.
|
|
|
600,002
|
|
|
|
95,000
|
|
|
|
(600,002
|
)
|
|
|
95,000
|
|
|
|
2,436
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Intrinsiq
|
|
|
600,002
|
|
|
|
95,000
|
|
|
|
(600,002
|
)
|
|
|
95,000
|
|
|
|
2,436
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Knoa Software, Inc.
|
|
973,533 Series
A-1
convertible preferred shares.
1,876,922 Series B preferred shares.
|
|
|
381,503
490,752
|
|
|
|
|
|
|
|
|
|
|
|
381,503
490,752
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
872,255
|
|
|
|
|
|
|
|
|
|
|
|
872,255
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
47
RAND CAPITAL CORPORATION AND SUBSIDIARY
CONSOLIDATED SCHEDULE OF PORTFOLIO INVESTMENTS
December 31, 2015 (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
|
Type of Investment
|
|
December 31,
2014 Fair
Value
|
|
|
Gross
Additions
(1)
|
|
|
Gross
Reductions
(2)
|
|
|
December 31,
2015 Fair
Value
|
|
|
Amount of
Interest/
Dividend/
Fee Income
(3)
|
|
KnowledgeVision
Systems, Inc.
|
|
200,000 Series
A-1
preferred shares.
214,285 Series
A-2
preferred shares.
129,033 Series
A-3
preferred shares.
Warrant for 46,743 Series
A-3
shares.
|
|
|
250,000
300,000
|
|
|
|
165,001
35,000
|
|
|
|
(250,000
|
)
|
|
|
300,000
165,001
35,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Knowledge Vision
|
|
|
550,000
|
|
|
|
200,001
|
|
|
|
(250,000
|
)
|
|
|
500,001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mezmeriz, Inc.
|
|
1,554,565 Series seed preferred shares.
$200,000 convertible notes at 8%.
|
|
|
200,000
|
|
|
|
351,477
|
|
|
|
(200,000
|
)
|
|
|
351,477
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Mezmeriz
|
|
|
200,000
|
|
|
|
351,477
|
|
|
|
(200,000
|
)
|
|
|
351,477
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Microcision LLC
|
|
$1,500,000 subordinated promissory note at 11%.
15% Class A common membership interest.
|
|
|
1,891,964
|
|
|
|
|
|
|
|
|
|
|
|
1,891,964
|
|
|
|
208,116
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Microcision
|
|
|
1,891,964
|
|
|
|
|
|
|
|
|
|
|
|
1,891,964
|
|
|
|
208,116
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New Monarch
Machine Tool, Inc.
|
|
22.84 common shares.
|
|
|
22,841
|
|
|
|
|
|
|
|
|
|
|
|
22,841
|
|
|
|
30,409
|
|
OnCore Golf
Technology, Inc.
|
|
150,000 Series AA preferred shares.
$150,000 subordinated convertible promissory note at 6%.
|
|
|
|
|
|
|
375,000
150,000
|
|
|
|
(187,500
|
)
|
|
|
187,500
150,000
|
|
|
|
3,945
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total OnCore
|
|
|
|
|
|
|
525,000
|
|
|
|
(187,500
|
)
|
|
|
337,500
|
|
|
|
3,945
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rheonix, Inc.
|
|
9,676 common shares.
1,839,422
Series A preferred shares.
50,593 common shares.
589,420 Series B preferred shares.
$680,475 convertible promissory notes at 8%.
|
|
|
11,000
2,165,999
59,000
|
|
|
|
702,732
702,732
|
|
|
|
(702,732
|
)
|
|
|
11,000
2,165,999
59,000
702,732
|
|
|
|
22,258
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Rheonix
|
|
|
2,235,999
|
|
|
|
1,405,464
|
|
|
|
(702,732
|
)
|
|
|
2,938,731
|
|
|
|
22,258
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SciAps, Inc.
|
|
187,500 Series A convertible preferred shares.
274,299 Series
A-1
convertible preferred shares.
117,371
Series B preferred shares.
|
|
|
1,500,000
|
|
|
|
504,710
250,000
|
|
|
|
(500,000
|
)
|
|
|
1,000,000
504,710
250,000
|
|
|
|
4,711
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total SciAps
|
|
|
1,500,000
|
|
|
|
754,710
|
|
|
|
(500,000
|
)
|
|
|
1,754,710
|
|
|
|
4,711
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SOMS Technologies,
LLC
|
|
5,959,490 Series B membership interests.
|
|
|
528,348
|
|
|
|
|
|
|
|
|
|
|
|
528,348
|
|
|
|
4,355
|
|
Statisfy, Inc.
|
|
65,000 Series seed preferred shares.
Warrant for 1,950,000 Series seed preferred shares.
|
|
|
|
|
|
|
20,968
629,032
|
|
|
|
|
|
|
|
20,968
629,032
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Statisfy
|
|
|
|
|
|
|
650,000
|
|
|
|
|
|
|
|
650,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Teleservices
Solutions Holdings,
LLC
|
|
250,000 Class B shares.
1,000,000 Class C shares.
80,000
Class D preferred units.
104,198 Class E preferred units.
|
|
|
250,000
1,070,680
80,000
|
|
|
|
120,000
11,200
104,198
|
|
|
|
(250,000
|
)
|
|
|
1,190,680
91,200
104,198
|
|
|
|
168,000
15,680
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Teleservices
|
|
|
1,400,680
|
|
|
|
235,398
|
|
|
|
(250,000
|
)
|
|
|
1,386,078
|
|
|
|
183,680
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
48
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company
|
|
Type of Investment
|
|
December 31,
2014 Fair
Value
|
|
|
Gross
Additions
(1)
|
|
|
Gross
Reductions
(2)
|
|
|
December 31,
2015 Fair
Value
|
|
|
Amount of
Interest/
Dividend/
Fee Income
(3)
|
|
Tilson Technology
Management, Inc.
|
|
12 Series B preferred shares.
|
|
|
|
|
|
|
600,000
|
|
|
|
|
|
|
|
600,000
|
|
|
|
14,417
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Affiliate Investments
|
|
$
|
14,617,378
|
|
|
$
|
6,420,236
|
|
|
($
|
6,375,395
|
)
|
|
$
|
14,662,219
|
|
|
$
|
738,714
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Control and Affiliate Investments
|
|
$
|
24,639,678
|
|
|
$
|
10,520,236
|
|
|
($
|
6,581,223
|
)
|
|
$
|
28,578,691
|
|
|
$
|
2,559,725
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
This schedule should be read in conjunction with the Corporations Consolidated Financial
Statements, including the Consolidated Schedule of Portfolio Investments and Notes to the Consolidated Financial Statements.
(1)
|
Gross additions include increases in the cost basis of investments resulting from new portfolio investment, follow on investments, capitalized interest and the
accretion of discounts. Gross Additions also include net increases in unrealized appreciation or net decreases in unrealized depreciation, and the movement of an existing portfolio company into this category and out of a another category.
|
(2)
|
Gross reductions include decreases in the cost basis of investments resulting from principal repayments, sales, note conversions, net increases in unrealized
depreciation, net decreases in unrealized appreciation, the exchange of existing securities for new securities and the movement of an existing portfolio company out of this category and into another category.
|
(3)
|
Represents the total amount of interest, fees or dividends credited to income for the portion of the period an investment was included in Control or Affiliate
categories, respectively.
|
49
RAND CAPITAL CORPORATION AND SUBSIDIARY
CONSOLIDATED SCHEDULE OF PORTFOLIO INVESTMENTS
December 31, 2015 (Continued)
|
|
|
|
|
Industry Classification
|
|
Percentage of
Total
Investments (at fair value)
as of December 31, 2015
|
|
Manufacturing
|
|
|
49.6
|
%
|
Software
|
|
|
22.2
|
|
Healthcare
|
|
|
13.9
|
|
Contact Center
|
|
|
6.7
|
|
Consumer Product
|
|
|
3.3
|
|
Professional Services
|
|
|
1.6
|
|
Oil and Gas
|
|
|
1.4
|
|
Electronics
|
|
|
1.0
|
|
Marketing
|
|
|
0.3
|
|
|
|
|
|
|
Total Investments
|
|
|
100
|
%
|
|
|
|
|
|
50
RAND CAPITAL CORPORATION AND SUBSIDIARY
FINANCIAL HIGHLIGHTS SCHEDULE
For the Five Years Ended December 31, 2016, 2015, 2014, 2013 and 2012
The following is a schedule of financial highlights for the years ended December 31, 2016, 2015, 2014, 2013 and 2012:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
|
2015
|
|
|
2014
|
|
|
2013
|
|
|
2012
|
|
Per Share Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from investment operations(1):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment income
|
|
$
|
0.16
|
|
|
$
|
0.45
|
|
|
$
|
0.40
|
|
|
$
|
0.38
|
|
|
$
|
0.39
|
|
Expenses
|
|
|
0.54
|
|
|
|
0.29
|
|
|
|
0.39
|
|
|
|
0.37
|
|
|
|
0.27
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment (loss) gain before income taxes
|
|
|
(0.38
|
)
|
|
|
0.16
|
|
|
|
0.01
|
|
|
|
0.01
|
|
|
|
0.12
|
|
Income tax (benefit) expense
|
|
|
(0.13
|
)
|
|
|
0.02
|
|
|
|
0.01
|
|
|
|
(0.01
|
)
|
|
|
0.02
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net investment (loss) gain
|
|
|
(0.25
|
)
|
|
|
0.14
|
|
|
|
0.00
|
|
|
|
0.02
|
|
|
|
0.10
|
|
Purchase of treasury stock(2)
|
|
|
0.00
|
|
|
|
0.00
|
|
|
|
0.02
|
|
|
|
0.04
|
|
|
|
0.04
|
|
Net realized and unrealized gain on investments
|
|
|
0.06
|
|
|
|
0.10
|
|
|
|
0.71
|
|
|
|
0.42
|
|
|
|
0.18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Decrease) increase in net asset value
|
|
|
(0.19
|
)
|
|
|
0.24
|
|
|
|
0.73
|
|
|
|
0.48
|
|
|
|
0.32
|
|
Net asset value, beginning of year, based on weighted average shares
|
|
|
5.35
|
|
|
|
5.11
|
|
|
|
4.38
|
|
|
|
3.90
|
|
|
|
3.58
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net asset value, end of year, based on weighted average shares
|
|
$
|
5.16
|
|
|
$
|
5.35
|
|
|
$
|
5.11
|
|
|
$
|
4.38
|
|
|
$
|
3.90
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per share market value, end of year
|
|
$
|
3.16
|
|
|
$
|
3.77
|
|
|
$
|
4.09
|
|
|
$
|
3.07
|
|
|
$
|
2.34
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total return based on market value
|
|
|
(16.1
|
%)
|
|
|
(7.8
|
%)
|
|
|
33.2
|
%
|
|
|
31.2
|
%
|
|
|
(24.5
|
)%
|
Total return based on net asset value
|
|
|
(3.62
|
%)
|
|
|
4.64
|
%
|
|
|
15.26
|
%
|
|
|
8.87
|
%
|
|
|
5.67
|
%
|
Supplemental Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ratio of expenses before income taxes to average net assets
|
|
|
10.23
|
%
|
|
|
5.49
|
%
|
|
|
8.27
|
%
|
|
|
8.76
|
%
|
|
|
7.16
|
%
|
Ratio of expenses including taxes to average net assets
|
|
|
8.48
|
%
|
|
|
7.89
|
%
|
|
|
16.28
|
%
|
|
|
14.03
|
%
|
|
|
11.01
|
%
|
Ratio of net investment (loss) gain to average net assets
|
|
|
(3.62
|
%)
|
|
|
2.55
|
%
|
|
|
0.07
|
%
|
|
|
0.57
|
%
|
|
|
2.73
|
%
|
Portfolio turnover
|
|
|
18.4
|
%
|
|
|
21.4
|
%
|
|
|
21.5
|
%
|
|
|
17.9
|
%
|
|
|
22.6
|
%
|
Net assets end of year
|
|
$
|
32,629,363
|
|
|
$
|
33,853,660
|
|
|
$
|
32,353,441
|
|
|
$
|
28,069,332
|
|
|
$
|
25,782,300
|
|
Weighted average shares outstanding, end of year
|
|
|
6,325,792
|
|
|
|
6,328,538
|
|
|
|
6,391,175
|
|
|
|
6,513,385
|
|
|
|
6,770,389
|
|
(1)
|
Per share data are based on shares outstanding and results are rounded.
|
(2)
|
Net increase is due to purchase of common stock at prices less than beginning of period net asset value per share.
|
51
RAND CAPITAL CORPORATION AND SUBSIDIARY
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Nature of Business
Rand Capital Corporation (Rand) was incorporated under the laws of New York
in 1969. Beginning in 1971, Rand operated as a publicly traded,
closed-end,
diversified management company that was registered under Section 8 of the Investment Company Act of 1940 (the 1940
Act). In 2001, Rand elected to be treated as a business development company (BDC) under the 1940 Act. In 2002, Rand formed a wholly-owned subsidiary for the purpose of operating it as a small business investment company
(SBIC) licensed by the U.S. Small Business Administration (SBA). The subsidiary received an SBA license to operate as an SBIC in 2002. The subsidiary, which had been organized as a Delaware limited partnership, was converted
into a New York corporation on December 31, 2008, at which time its operations as a licensed SBIC were continued by the newly formed corporation under the name of Rand Capital SBIC, Inc. (Rand SBIC). In 2012, the SEC granted an
Order of Exemption for Rand with respect to the operations of Rand SBIC. At that time, although Rand SBIC was operated as if it were a BDC, it was registered as an investment company under the 1940 Act. Upon Rands receipt of the order granting
the exemptions, Rand SBIC filed an election to be regulated as a BDC under the 1940 Act. The following discussion describes the operations of Rand and its wholly-owned subsidiary Rand SBIC (collectively, the Corporation).
Principles of Consolidation
The consolidated financial statements include the accounts of Rand and its
wholly-owned subsidiary Rand SBIC. All intercompany accounts and transactions have been eliminated in consolidation.
Fair Value of Financial Instruments
The carrying amounts reported in the consolidated statement of
financial position of cash, interest receivable, accounts payable and accrued expenses approximate fair value because of the immediate or short-term maturity of these financial instruments.
Fair Value of SBA Debentures
In September 2016, the SBIC Funding Corporation completed a pooling of SBA
debentures that have a coupon rate of 2.051%, excluding a mandatory SBA annual charge estimated to be 0.804%, resulting in a total estimated fixed rate for ten years of 2.855%. The carrying value of Rands SBA debentures is a reasonable
estimate of fair value because stated interest rates approximate current interest rates that are available for debt with similar terms.
Investment Classification
In accordance with the provisions of the 1940 Act, the Corporation classifies its investments by level of control. Under the 1940 Act Control
Investments are investments in companies that the Corporation is deemed to Control if it owns more than 25% of the voting securities of the company or has greater than 50% representation on the companys board. Affiliate
Investments are companies in which the Corporation owns between 5% and 25% of the voting securities.
Non-Control/Non-Affiliate
Investments are those
companies that are neither Control Investments nor Affiliate Investments.
Investments
Investments are valued at fair value as determined in good faith by the management of the
Corporation and approved by the Board of Directors. The Corporation invests in loan instruments, debt instruments, and equity instruments. There is no single standard for determining fair value in good faith. As a result, determining fair value
requires that judgment be applied to the specific facts and circumstances of each portfolio investment while employing a consistent valuation process. The Corporation analyzes and values each investment quarterly, and records unrealized depreciation
for an investment that it believes has become impaired, including where collection of a loan or debt security or realization of the recorded value of an equity security is doubtful. Conversely, the Corporation will record unrealized appreciation if
it believes that an underlying portfolio company has appreciated in value and, therefore, its equity securities have also appreciated in value. These estimated fair values may differ from the values that would have been used had a ready market for
the investments existed and these differences could be material if the Corporations assumptions and judgments differ from results of actual liquidation events. See Note 2 Investments.
52
RAND CAPITAL CORPORATION AND SUBSIDIARY
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Qualifying Assets
All of the Corporations
investments were made in privately held small business enterprises, that were not investment companies, were principally based in the United States, and represent qualifying assets as defined by Section 55(a) of the 1940 Act.
Revenue Recognition
Interest Income
Interest income is
recognized on the accrual basis except where the investment is in default or otherwise presumed to be in doubt. In such cases, interest is recognized at the time of receipt. A reserve for possible losses on interest receivable is maintained when
appropriate.
Rand SBICs interest accrual is also regulated by the SBAs Accounting Standards and Financial
Reporting Requirements for Small Business Investment Companies. Under these rules, interest income cannot be recognized if collection is doubtful, and a 100% reserve must be established. The collection of interest is presumed to be in doubt
when there is substantial doubt about a portfolio companys ability to continue as a going concern or a loan is in default for more than 120 days. Management also uses other qualitative and quantitative measures to determine the value of a
portfolio investment and the collectability of any accrued interest.
After reviewing each of our portfolio companies
performance and the circumstances surrounding each investment, the Corporation ceased accruing interest income on our outstanding notes in First Wave Products Group, LLC (First Wave) and a portion of the Mercantile Adjustment Bureau, LLC
(Mercantile) outstanding notes in 2015 and
G-TEC
Natural Gas Systems in 2004.
The
Corporation holds debt securities in its investment portfolio that contain
payment-in-kind
(PIK) interest provisions. PIK interest, computed at the
contractual rate specified in each debt agreement, is periodically added to the principal balance of the debt and is recorded as interest income. Thus, the actual collection of this interest may be deferred until the time of debt principal
repayment.
Revenue Recognition
Dividend Income
The
Corporation may receive distributions from portfolio companies that are limited liability companies or corporations and these distributions are classified as dividend income on the consolidated statement of operations. Dividend income is recognized
on an accrual basis when it can be reasonably estimated.
The Corporation holds preferred equity securities that contain
cumulative dividend provisions. Cumulative dividends are recorded as dividend income, and any dividends in arrears are added to the balance of the preferred equity investment. The actual collection of these dividends in arrears may be deferred until
such time as the preferred equity is redeemed.
Revenue Recognition
Fee
Income
Consists of the revenue associated with the amortization of financing fees charged to the portfolio companies upon successful closing of Rand SBIC financings and income associated with portfolio company board
attendance fees. The income associated with the amortization of financing fees was $22,634, $18,333 and $16,200 for the years ended December 31, 2016, 2015 and 2014, respectively and is estimated to be approximately $20,000 in 2017, $15,000 in
2018, $11,000 in 2019 and $300 in 2020. The board fees were $4,000, $11,000 and $14,000 for the years ended December 31, 2016, 2015 and 2014, respectively.
Realized Gain or Loss and Unrealized Appreciation or Depreciation of Investments
Amounts reported as realized gains and losses are measured by the difference between the
proceeds from the sale or exchange and the cost basis of the investment without regard to unrealized gains or losses recorded in prior periods. The cost of securities that have, in managements judgment, become worthless are written off and
reported as realized losses when appropriate. Unrealized appreciation or depreciation reflects the difference between the valuation of the investments and the cost basis of the investments.
Original Issue Discount
Investments may include original issue discount, or OID, income. This
occurs, for example, when the Corporation purchases a warrant and a note from a portfolio company simultaneously, which requires an allocation of a portion of the purchase price to the warrant and reduces the purchase price allocated to the note by
an equal amount in the form of a note discount or OID. The note is reported net of the
53
RAND CAPITAL CORPORATION AND SUBSIDIARY
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)
OID and the OID is accreted into interest income over the life of the loan. The Corporation recognized $9,996, $17,339 and $15,492 in OID income for the years ended December 31, 2016, 2015
and 2014, respectively. OID income is estimated to be approximately $8,000 for 2017.
Deferred Debenture Costs
SBA debenture origination and commitment costs, which are netted against the debenture obligation (See Note 5 SBA Debenture Obligations), will be amortized ratably over the terms of the SBA debentures. Amortization expense during
the years ended December 31, 2016, 2015 and 2014 was $27,400, $27,400 and $24,686, respectively. Amortization expense on currently outstanding debentures for the next five years is estimated to average $27,000 per year.
Net Assets Per Share
Net assets per share are based on the number of shares of common stock
outstanding. There are no common stock equivalents.
Supplemental Cash Flow Information
Income taxes paid
during the years ended December 31, 2016, 2015 and 2014 amounted to $2,560,614, $2,402,317 and $1,945,879, respectively. Interest paid during the years ended December 31, 2016, 2015 and 2014 was $283,650, $269,066 and $220,667,
respectively. During 2016, 2015 and 2014, the Corporation converted $19,252, $212,426 and $211,127, respectively, of interest receivable and
payment-in-kind
interest
(PIK) into debt investments. During the year ended December 31, 2016, the Corporation recorded one escrow receivable for $1,100,000 from the sale of Gemcor II LLC. During the year ended December 31, 2014, the Corporation recorded one
escrow receivable for $1,510,248 from the sale of BinOptics Corporation which was collected during 2016. During 2014 the Corporation collected escrows of $680,612 from Liazon Corporation and $160,847 from Ultra-Scan Corporation. During 2015, the
Corporation collected $32,962 in escrow receivable from Ultra-Scan Corporation.
Concentration of Credit and Market
Risk
The Corporations financial instruments potentially subject it to concentrations of credit risk. Cash is invested with banks in amounts which, at times, exceed insurable limits. Management does not anticipate
non-performance
by the banks.
As of December 31, 2016, 43% of the Corporations
total investment value was held in notes and equity securities of five portfolio companies. As of December 31, 2015, 62% of the Corporations total investment value was held in debt and equity securities in five portfolio companies.
Income Taxes
The Corporation reviews the tax positions it has taken to determine
if they meet the more likely than not threshold for the benefit of the tax position to be recognized in the financial statements. A tax position that fails to meet the more likely than not recognition threshold will result in either a
reduction of a current or deferred tax asset or receivable, or the recording of a current or deferred tax liability. See Note 4 Income Taxes.
Accounting Estimates
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America (GAAP) requires
management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses
during the reporting period. Actual results could differ from those estimates.
SBA
Debenture
The Corporation had $8,000,000 in outstanding SBA debentures at December 31, 2016 and December 31, 2015 with a weighted average interest rate of 3.54% as of December 31, 2016. The
$8,000,000 in outstanding SBA debentures matures from 2022 through 2025.
The Corporation has consented to the exercise by the
SBA of all rights of the SBA under 13 C.F.R. 107.1810(i) SBA remedies for automatic events of default and has agreed to take all actions that the SBA may so require, which may include the Corporations automatic consent to the
appointment of SBA or its designee as receiver under Section 311(c) of the Small Business Investment Act of 1958.
Reclassification
Certain balances in prior years were reclassified to conform to
presentations adopted in 2016.
54
RAND CAPITAL CORPORATION AND SUBSIDIARY
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 2. INVESTMENTS
The Corporations investments are carried at fair value in accordance with Accounting Standards Codification (ASC) 820, Fair
Value Measurements and Disclosures, which defines fair value, establishes a framework for measuring fair value in GAAP, and expands disclosures about fair value measurements.
Loan investments are defined as traditional loan financings with no equity features. Debt investments are defined as debt financings that
include one or more equity features such as conversion rights, stock purchase warrants, and/or stock purchase options. A financing may also be categorized as a debt financing if it is accompanied by the direct purchase of an equity interest in the
company.
The Corporation uses several approaches to determine the fair value of an investment. The main approaches are:
|
|
|
Loan and debt securities are valued at cost when it is representative of the fair value of the investment or sufficient assets or liquidation proceeds
are expected to exist from a sale of a portfolio company at its estimated fair value. However, they may be valued at an amount other than the price the security would command given the rate and related inherent portfolio risk of the investment.
|
A loan or debt instrument may be reduced in value if it is judged to be of poor quality, collection is in
doubt or insufficient liquidation proceeds exist.
|
|
|
Equity securities may be valued using the asset approach, market approach or income approach. The asset approach
involves estimating the liquidation value of the portfolio companys assets. To the extent the value exceeds the remaining principal amount of the debt or loan and all other debt securities of the portfolio company, the fair value of such
securities is generally estimated to be their cost. However, where value is less than the remaining principal amount of the loan and all other debt securities, the Corporation may discount the value of such securities. The market approach uses
observable prices and other relevant information generated by similar market transactions. It may include the use of market multiples derived from a set of comparables to assist in pricing the investment. Additionally, the Corporation adjusts
valuations if a subsequent significant equity financing has occurred that includes a meaningful portion of the financing by a sophisticated, unrelated new investor. The income approach employs a cash flow and discounting methodology to value an
investment.
|
ASC 820 classifies the inputs used to measure fair value into the following hierarchy:
Level 1: Quoted prices in active markets for identical assets or liabilities, used in the
Corporations valuation at the measurement date.
Level 2: Quoted prices for similar assets or
liabilities in active markets, or quoted prices for identical or similar assets or liabilities in markets that are not active, or other observable inputs other than quoted prices.
Level 3: Unobservable and significant inputs to determining the fair value.
Financial assets are categorized based upon the level of judgment associated with the inputs used to measure their fair value.
Any changes in estimated fair value are recorded in the statement of operations as Net (decrease) increase in unrealized
depreciation or appreciation on investments.
Under the valuation policy, the Corporation values unrestricted publicly
traded companies, categorized as Level 1 investments, at the average closing bid price for the last three trading days of the reporting period. There were no such Level 1 investments as of December 31, 2016.
55
RAND CAPITAL CORPORATION AND SUBSIDIARY
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)
In the valuation process, the Corporation values restricted securities, categorized as
Level 3 investments, using information from these portfolio companies, which may include:
|
|
|
Audited and unaudited statements of operations, balance sheets and operating budgets;
|
|
|
|
Current and projected financial, operational and technological developments of the portfolio company;
|
|
|
|
Current and projected ability of the portfolio company to service its debt obligations;
|
|
|
|
The current capital structure of the business and the seniority of the various classes of equity if a deemed liquidation event were to occur;
|
|
|
|
Pending debt or capital restructuring of the portfolio company;
|
|
|
|
Current information regarding any offers to purchase the investment, or recent fundraising transactions;
|
|
|
|
Current ability of the portfolio company to raise additional financing if needed;
|
|
|
|
Changes in the economic environment which may have a material impact on the operating results of the portfolio company;
|
|
|
|
Internal occurrences that may have an impact (both positive and negative) on the operating performance of the portfolio company;
|
|
|
|
Qualitative assessment of key management;
|
|
|
|
Contractual rights, obligations or restrictions associated with the investment; and
|
|
|
|
Other factors deemed relevant by the Corporations management to assess valuation.
|
The valuation may be reduced if a portfolio companys performance and potential have deteriorated significantly. If the factors that
led to a reduction in valuation are overcome, the valuation may be readjusted.
Equity Securities
Equity Securities may include preferred stock, common stock, warrants and limited liability company membership
interests.
The significant unobservable inputs used in the fair value measurement of the Corporations equity investments
are earnings before interest, tax and depreciation and amortization (EBITDA) and revenue multiples, where applicable, the financial and operational performance of the business, and the senior equity preferences that may exist in a deemed liquidation
event. Standard industry multiples may be used when available; however, the Corporations portfolio companies are typically small and in early stages of development and these industry standards may be adjusted to more closely match the specific
financial and operational performance of the portfolio company. Due to the nature of certain investments, fair value measurements may be based on other criteria, which may include third party appraisals. Significant changes to the unobservable
inputs, such as variances in financial performance from expectations, may result in a significantly higher or lower fair value measurement. Significant changes in any of these unobservable inputs may result in a significantly higher or lower fair
value estimate.
Another key factor used in valuing equity investments is a significant recent arms-length equity transaction,
entered into by the portfolio company, with a sophisticated
non-strategic
unrelated new investor. The terms of these equity transactions may not be identical to the equity transactions between the portfolio
company and the Corporation, and the impact of the difference in transaction terms on the market value of the portfolio company may be difficult or impossible to quantify.
When appropriate the Black-Scholes pricing model is used to estimate the fair value of warrants for accounting purposes. This model requires the use of highly subjective inputs including expected
volatility and
56
RAND CAPITAL CORPORATION AND SUBSIDIARY
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)
expected life, in addition to variables for the valuation of minority equity positions in small private and early stage companies. Significant changes in any of these unobservable inputs may
result in a significantly higher or lower fair value estimate.
For recent investments, the Corporation generally relies on the
cost basis, which is deemed to represent the fair value, unless other fair market value inputs are identified causing the Corporation to depart from this basis.
Loan and Debt Securities
The significant unobservable inputs
used in the fair value measurement of the Corporations loan and debt securities are the financial and operational performance of the portfolio company, similar debt with similar terms with other portfolio companies, as well as the market
acceptance for the portfolio companys products or services. These inputs will likely provide an indicator as to the probability of principal recovery of the investment. The Corporations loan and debt investments are often junior secured
or unsecured debt securities. Fair value may also be determined based on other criteria where appropriate. Significant changes to the unobservable inputs may result in a change in fair value. For recent investments, the Corporation generally relies
on the cost basis, which is deemed to represent the fair value, unless other fair market value inputs are identified causing the Corporation to depart from this basis.
The following table provides a summary of the significant unobservable inputs used to determine the fair value of the Corporations Level 3 portfolio investments as of December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment Type
|
|
Market
Approach
EBITDA
Multiple
|
|
|
Market
Approach
Liquidation
Seniority
|
|
|
Market
Approach
Revenue
Multiple
|
|
|
Market
Approach
Transaction
Pricing
|
|
|
Asset
Approach
Liquidation
Method
|
|
|
Totals
|
|
Non-Control/Non-Affiliate Equity
|
|
$
|
|
|
|
$
|
|
|
|
$
|
2,571,325
|
|
|
$
|
6,163,891
|
|
|
$
|
|
|
|
|
8,735,216
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Control/Non-Affiliate Debt
|
|
$
|
1,090,690
|
|
|
|
|
|
|
|
3,669,101
|
|
|
|
|
|
|
|
300,000
|
|
|
|
5,059,791
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Non-Control/
Non-Affiliate
|
|
$
|
1,090,690
|
|
|
$
|
|
|
|
$
|
6,240,426
|
|
|
$
|
6,163,891
|
|
|
$
|
300,000
|
|
|
$
|
13,795,007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Affiliate Equity
|
|
$
|
2,023,746
|
|
|
$
|
22,841
|
|
|
$
|
3,163,166
|
|
|
$
|
2,755,791
|
|
|
$
|
800,000
|
|
|
$
|
8,765,544
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Affiliate Debt
|
|
|
1,891,964
|
|
|
|
|
|
|
|
1,048,466
|
|
|
|
1,700,000
|
|
|
|
200,000
|
|
|
|
4,840,430
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Affiliate
|
|
$
|
3,915,710
|
|
|
$
|
22,841
|
|
|
$
|
4,211,632
|
|
|
$
|
4,455,791
|
|
|
$
|
1,000,000
|
|
|
$
|
13,605,974
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Control Equity
|
|
$
|
|
|
|
$
|
|
|
|
$
|
99,500
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
99,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Control Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Control
|
|
$
|
|
|
|
$
|
|
|
|
$
|
99,500
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
99,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Level 3 Investments
|
|
$
|
5,006,400
|
|
|
$
|
22,841
|
|
|
$
|
10,551,558
|
|
|
$
|
10,619,682
|
|
|
$
|
1,300,000
|
|
|
$
|
27,500,481
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Range
|
|
|
4.8X-6.7X
|
|
|
|
1X
|
|
|
|
0.5X-10.3X
|
|
|
|
Not Applicable
|
|
|
|
Not Applicable
|
|
|
|
|
|
|
|
|
|
|
|
|
Unobservable Input
|
|
|
EBITDA
Multiple
|
|
|
|
Asset
Value
|
|
|
|
Revenue
Multiple
|
|
|
|
Transaction
Price
|
|
|
|
Asset
Value
|
|
|
|
|
|
Weighted Average
|
|
|
5.9X
|
|
|
|
1X
|
|
|
|
3.5X
|
|
|
|
Not Applicable
|
|
|
|
Not Applicable
|
|
|
|
|
|
57
RAND CAPITAL CORPORATION AND SUBSIDIARY
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The following table provides a summary of the components of Level 1, 2 and 3 Assets
Measured at Fair Value on a Recurring Basis at December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at Reported Date Using
|
|
Description
|
|
December 31,
2016
|
|
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
|
|
Significant
Observable
Inputs
(Level 2)
|
|
|
Other
Significant
Unobservable
Inputs
(Level
3)
|
|
Loan investments
|
|
$
|
3,200,000
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
3,200,000
|
|
Debt investments
|
|
|
6,700,221
|
|
|
|
|
|
|
|
|
|
|
|
6,700,221
|
|
Equity investments
|
|
|
17,600,260
|
|
|
|
|
|
|
|
|
|
|
|
17,600,260
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
27,500,481
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
27,500,481
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
58
RAND CAPITAL CORPORATION AND SUBSIDIARY
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The following table provides a summary of changes in Assets Measured at Fair Value on a
Recurring Basis Using Significant Unobservable Inputs (Level 3) for the year ended December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements Using
Significant
Unobservable Inputs (Level 3)
Venture Capital Investments
|
|
Description
|
|
Loan
Investments
|
|
|
Debt
Investments
|
|
|
Equity
Investments
|
|
|
Total
|
|
Ending Balance, December 31, 2015, of Level 3 Assets
|
|
$
|
416,972
|
|
|
$
|
5,076,632
|
|
|
$
|
31,338,796
|
|
|
$
|
36,832,400
|
|
Realized Gains included in net change in net assets from operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gemcor II, LLC (Gemcor)
|
|
|
|
|
|
|
|
|
|
|
14,620,063
|
|
|
|
14,620,063
|
|
Statisfy, Inc. (Statisfy)
|
|
|
|
|
|
|
|
|
|
|
(650,000
|
)
|
|
|
(650,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Realized Gains
|
|
|
|
|
|
|
|
|
|
|
13,970,063
|
|
|
|
13,970,063
|
|
Unrealized Gains and Losses included in net change in net assets from operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Athenex, Inc. (Athenex)
|
|
|
|
|
|
|
|
|
|
|
69,444
|
|
|
|
69,444
|
|
Carolina Skiff LLC (Carolina Skiff)
|
|
|
|
|
|
|
|
|
|
|
500,000
|
|
|
|
500,000
|
|
Gemcor II, LLC (Gemcor)
|
|
|
|
|
|
|
|
|
|
|
(12,775,000
|
)
|
|
|
(12,775,000
|
)
|
Intrinsiq Material, Inc. (Intrinsiq)
|
|
|
|
|
|
|
|
|
|
|
254,329
|
|
|
|
254,329
|
|
Knoa Software, Inc. (Knoa)
|
|
|
|
|
|
|
|
|
|
|
(422,800
|
)
|
|
|
(422,800
|
)
|
OnCore Golf Technology, Inc. (Oncore Golf)
|
|
|
|
|
|
|
|
|
|
|
(187,500
|
)
|
|
|
(187,500
|
)
|
Teleservices Solutions Holdings, LLC (Teleservices)
|
|
|
|
|
|
|
|
|
|
|
(990,680
|
)
|
|
|
(990,680
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Unrealized Gains and Losses
|
|
|
|
|
|
|
|
|
|
|
(13,552,207
|
)
|
|
|
(13,552,207
|
)
|
Purchases of Securities/Changes to Securities/Non-cash conversions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ACV Auctions, Inc. (ACV Auctions)
|
|
|
|
|
|
|
|
|
|
|
163,000
|
|
|
|
163,000
|
|
BeetNPath, LLC (Beetnpath)
|
|
|
|
|
|
|
150,000
|
|
|
|
|
|
|
|
150,000
|
|
ClearView Social, Inc. (Clearview Social)
|
|
|
|
|
|
|
|
|
|
|
200,000
|
|
|
|
200,000
|
|
eHealth Global Technologies, Inc. (eHealth)
|
|
|
1,500,000
|
|
|
|
|
|
|
|
|
|
|
|
1,500,000
|
|
Empire Genomics, LLC (Empire Genomics)
|
|
|
|
|
|
|
550,000
|
|
|
|
|
|
|
|
550,000
|
|
Genicon, Inc. (Genicon)
|
|
|
1,700,000
|
|
|
|
|
|
|
|
|
|
|
|
1,700,000
|
|
GoNoodle, Inc. (GoNoodle)
|
|
|
|
|
|
|
10,127
|
|
|
|
|
|
|
|
10,127
|
|
Intrinsiq
|
|
|
|
|
|
|
|
|
|
|
430,671
|
|
|
|
430,671
|
|
Knoa Software, Inc. (Knoa)
|
|
|
|
|
|
|
48,466
|
|
|
|
|
|
|
|
48,466
|
|
Mercantile Adjustment Bureau, LLC (Mercantile)
|
|
|
|
|
|
|
9,996
|
|
|
|
|
|
|
|
9,996
|
|
Oncore Golf
|
|
|
|
|
|
|
150,000
|
|
|
|
|
|
|
|
150,000
|
|
PostProcess Technologies, Inc. (Post Process)
|
|
|
|
|
|
|
300,000
|
|
|
|
|
|
|
|
300,000
|
|
SciAps, Inc. (Sciaps)
|
|
|
|
|
|
|
300,000
|
|
|
|
|
|
|
|
300,000
|
|
Tilson Technology Management, Inc. (Tilson)
|
|
|
|
|
|
|
200,000
|
|
|
|
200,000
|
|
|
|
400,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Purchases of Securities/Changes to
Securities/Non-cash
conversions
|
|
|
3,200,000
|
|
|
|
1,718,589
|
|
|
|
993,671
|
|
|
|
5,912,260
|
|
Repayments and Sale of Securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gemcor
|
|
|
(416,972
|
)
|
|
|
|
|
|
|
(15,245,063
|
)
|
|
|
(15,662,035
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Repayments and Sale of Securities
|
|
|
(416,972
|
)
|
|
|
|
|
|
|
(15,245,063
|
)
|
|
|
(15,662,035
|
)
|
Transfers within Level 3
|
|
|
|
|
|
|
(95,000
|
)
|
|
|
95,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending Balance, December 31, 2016, of Level 3 Assets
|
|
$
|
3,200,000
|
|
|
$
|
6,700,221
|
|
|
$
|
17,600,260
|
|
|
$
|
27,500,481
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in unrealized appreciation on investments for the period included in changes in net assets
|
|
|
($
|
13,552,207
|
)
|
Net realized gain on investments for the period included in changes in net assets
|
|
|
$
|
14,138,203
|
|
59
RAND CAPITAL CORPORATION AND SUBSIDIARY
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The following table provides a summary of the significant unobservable inputs used to
determine the fair value of the Corporations Level 3 portfolio investments as of December 31, 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment Type
|
|
Market
Approach
EBITDA
Multiple
|
|
|
Market
Approach
Liquidation
Seniority
|
|
|
Market
Approach
Revenue
Multiple
|
|
|
Market
Approach
Transaction
Pricing
|
|
|
Asset Approach
Liquidation
Method
|
|
|
Totals
|
|
Non-Control/Non-Affiliate
Equity
|
|
$
|
1,080,694
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
5,064,041
|
|
|
$
|
500,000
|
|
|
$
|
6,644,735
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Control/Non-Affiliate
Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,608,974
|
|
|
|
1,608,974
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Non-Control/
Non-Affiliate
|
|
$
|
1,080,694
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
5,064,041
|
|
|
$
|
2,108,974
|
|
|
$
|
8,253,709
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Affiliate Equity
|
|
$
|
1,128,348
|
|
|
$
|
22,841
|
|
|
$
|
600,001
|
|
|
$
|
10,524,065
|
|
|
$
|
|
|
|
$
|
12,275,255
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Affiliate Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
150,000
|
|
|
|
2,236,964
|
|
|
|
2,386,964
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Affiliate
|
|
$
|
1,128,348
|
|
|
$
|
22,841
|
|
|
$
|
600,001
|
|
|
$
|
10,674,065
|
|
|
$
|
2,236,964
|
|
|
$
|
14,662,219
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Control Equity
|
|
$
|
13,400,000
|
|
|
$
|
|
|
|
$
|
99,500
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
13,499,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Control Debt
|
|
|
416,972
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
416,972
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Control
|
|
$
|
13,816,972
|
|
|
$
|
|
|
|
$
|
99,500
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
13,916,472
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Level 3 Investments
|
|
$
|
16,026,014
|
|
|
$
|
22,841
|
|
|
$
|
699,501
|
|
|
$
|
15,738,106
|
|
|
$
|
4,345,938
|
|
|
$
|
36,832,400
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Range
|
|
|
3.6X-7.5X
|
|
|
|
1X
|
|
|
|
0.75X-2.5X
|
|
|
|
0.0X 1.0X
|
|
|
|
Not Applicable
|
|
|
|
|
|
|
|
|
|
|
|
|
Unobservable Input
|
|
|
EBITDA
Multiple
|
|
|
|
Asset
Value
|
|
|
|
Revenue
Multiple
|
|
|
|
Discount
|
|
|
|
Asset
Value
|
|
|
|
|
|
Weighted Average
|
|
|
6.2X
|
|
|
|
1X
|
|
|
|
2X
|
|
|
|
0.94X
|
|
|
|
Not Applicable
|
|
|
|
|
|
The following table provides a summary of the components of Level 1, 2 and 3 Assets Measured at Fair
Value on a Recurring Basis at December 31, 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements at Reported Date Using
|
|
Description
|
|
December 31,
2015
|
|
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
|
|
Significant
Observable
Inputs
(Level 2)
|
|
|
Other
Significant
Unobservable
Inputs
(Level 3)
|
|
Loan investments
|
|
$
|
416,972
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
416,972
|
|
Debt investments
|
|
|
5,076,632
|
|
|
|
|
|
|
|
|
|
|
|
5,076,632
|
|
Equity investments
|
|
|
31,338,796
|
|
|
|
|
|
|
|
|
|
|
|
31,338,796
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
36,832,400
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
36,832,400
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
60
RAND CAPITAL CORPORATION AND SUBSIDIARY
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The following table provides a summary of changes in Assets Measured at Fair Value on a
Recurring Basis Using Significant Unobservable Inputs (Level 3) for the year ended December 31, 2015:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurements Using
Significant
Unobservable Inputs (Level 3)
Venture Capital Investments
|
|
Description
|
|
Loan
Investments
|
|
|
Debt
Investments
|
|
|
Equity
Investments
|
|
|
Total
|
|
Ending Balance, December 31, 2014, of Level 3 Assets
|
|
$
|
622,801
|
|
|
$
|
5,384,339
|
|
|
$
|
23,692,236
|
|
|
$
|
29,699,376
|
|
|
|
|
|
|
Realized Gains (Losses) included in net change in net assets from operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BinOptics Corporation (Binoptics)
|
|
|
|
|
|
|
|
|
|
|
(5,394
|
)
|
|
|
(5,394
|
)
|
CrowdBouncer, Inc. (Crowdbouncer)
|
|
|
|
|
|
|
|
|
|
|
(300,000
|
)
|
|
|
(300,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Realized Gains (Losses)
|
|
|
|
|
|
|
|
|
|
|
(305,394
|
)
|
|
|
(305,394
|
)
|
Unrealized Gains or Losses included in net change in net assets from operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Athenex, Inc. (Athenex)
|
|
|
|
|
|
|
|
|
|
|
92,592
|
|
|
|
92,592
|
|
Crowdbouncer
|
|
|
|
|
|
|
|
|
|
|
300,000
|
|
|
|
300,000
|
|
First Wave Products Group, LLC (First Wave)
|
|
|
|
|
|
|
(728,031
|
)
|
|
|
(22,000
|
)
|
|
|
(750,031
|
)
|
Gemcor II, LLC (Gemcor)
|
|
|
|
|
|
|
|
|
|
|
4,100,000
|
|
|
|
4,100,000
|
|
GiveGab, Inc. (Give Gab)
|
|
|
|
|
|
|
|
|
|
|
(191,907
|
)
|
|
|
(191,907
|
)
|
Intrinsiq Material, Inc. (Intrinsiq)
|
|
|
|
|
|
|
|
|
|
|
(600,002
|
)
|
|
|
(600,002
|
)
|
KnowledgeVision Systems, Inc. (Knowledge Vision)
|
|
|
|
|
|
|
|
|
|
|
(250,000
|
)
|
|
|
(250,000
|
)
|
Mercantile Adjustment Bureau, LLC (Mercantile)
|
|
|
|
|
|
|
(150,000
|
)
|
|
|
(97,625
|
)
|
|
|
(247,625
|
)
|
OnCore Golf Technology, Inc. (Oncore Golf)
|
|
|
|
|
|
|
|
|
|
|
(187,500
|
)
|
|
|
(187,500
|
)
|
SciAps, Inc. (Sciaps)
|
|
|
|
|
|
|
|
|
|
|
(500,000
|
)
|
|
|
(500,000
|
)
|
SocialFlow, Inc. (Social Flow)
|
|
|
|
|
|
|
|
|
|
|
321,300
|
|
|
|
321,300
|
|
Somerset Gas Transmission Company, LLC (Somerset)
|
|
|
|
|
|
|
|
|
|
|
(286,748
|
)
|
|
|
(286,748
|
)
|
Teleservices Solutions Holdings, LLC (Teleservices)
|
|
|
|
|
|
|
|
|
|
|
(250,000
|
)
|
|
|
(250,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Unrealized Gains and Losses
|
|
|
|
|
|
|
(878,031
|
)
|
|
|
2,428,110
|
|
|
|
1,550,079
|
|
Purchases of Securities/Changes to
Securities/Non-cash
conversions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
BeetNPath, LLC (Beetnpath)
|
|
|
|
|
|
|
|
|
|
|
209,000
|
|
|
|
209,000
|
|
Binoptics
|
|
|
|
|
|
|
|
|
|
|
5,394
|
|
|
|
5,394
|
|
Chequed.com, Inc. (Chequed)
|
|
|
|
|
|
|
(250,000
|
)
|
|
|
(1,383,222
|
)
|
|
|
(1,633,222
|
)
|
City Dining Cards, Inc. (City Dining)
|
|
|
|
|
|
|
|
|
|
|
500,000
|
|
|
|
500,000
|
|
First Wave
|
|
|
|
|
|
|
31,353
|
|
|
|
|
|
|
|
31,353
|
|
Genicon, Inc. (Genicon)
|
|
|
|
|
|
|
|
|
|
|
1,000,000
|
|
|
|
1,000,000
|
|
Give Gab
|
|
|
|
|
|
|
|
|
|
|
212,833
|
|
|
|
212,833
|
|
GoNoodle, Inc. (GoNoodle)
|
|
|
|
|
|
|
1,008,974
|
|
|
|
25
|
|
|
|
1,008,999
|
|
Intrinsiq
|
|
|
|
|
|
|
95,000
|
|
|
|
|
|
|
|
95,000
|
|
Knowledge Vision
|
|
|
|
|
|
|
|
|
|
|
200,001
|
|
|
|
200,001
|
|
Mercantile
|
|
|
|
|
|
|
9,997
|
|
|
|
|
|
|
|
9,997
|
|
Mezmeriz, Inc. (Mezmeriz)
|
|
|
|
|
|
|
(200,000
|
)
|
|
|
351,477
|
|
|
|
151,477
|
|
Oncore Golf
|
|
|
|
|
|
|
150,000
|
|
|
|
175,000
|
|
|
|
325,000
|
|
Outmatch (formerly Chequed Holdings, LLC)
|
|
|
|
|
|
|
|
|
|
|
2,145,496
|
|
|
|
2,145,496
|
|
Rheonix, Inc. (Rheonix)
|
|
|
|
|
|
|
|
|
|
|
702,732
|
|
|
|
702,732
|
|
Sciaps
|
|
|
|
|
|
|
|
|
|
|
754,710
|
|
|
|
754,710
|
|
Social Flow
|
|
|
|
|
|
|
|
|
|
|
500,000
|
|
|
|
500,000
|
|
Statisfy, Inc.(Statisfy)
|
|
|
|
|
|
|
|
|
|
|
150,000
|
|
|
|
150,000
|
|
Teleservices
|
|
|
|
|
|
|
|
|
|
|
235,398
|
|
|
|
235,398
|
|
Tilson Technology Management, Inc. (Tilson)
|
|
|
|
|
|
|
|
|
|
|
600,000
|
|
|
|
600,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Purchases of Securities/Changes to
Securities/Non-cash
conversions
|
|
|
|
|
|
|
845,324
|
|
|
|
6,358,844
|
|
|
|
7,204,168
|
|
Repayments of Securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carolina Skiff, LLC (Carolina Skiff)
|
|
|
|
|
|
|
(125,000
|
)
|
|
|
(985,000
|
)
|
|
|
(1,110,000
|
)
|
Gemcor II, LLC (Gemcor)
|
|
|
(205,829
|
)
|
|
|
|
|
|
|
|
|
|
|
(205,829
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Repayments of Securities
|
|
|
(205,829
|
)
|
|
|
(125,000
|
)
|
|
|
(985,000
|
)
|
|
|
(1,315,829
|
)
|
Transfers within Level 3
|
|
|
|
|
|
|
(150,000
|
)
|
|
|
150,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending Balance, December 31, 2015, of Level 3 Assets
|
|
$
|
416,972
|
|
|
$
|
5,076,632
|
|
|
$
|
31,338,796
|
|
|
$
|
36,832,400
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in unrealized appreciation on investments for the period included in changes in net assets
|
|
|
|
1,550,079
|
|
Net realized (losses) on investments for the period included in changes in net assets
|
|
|
($
|
305,394
|
)
|
61
RAND CAPITAL CORPORATION AND SUBSIDIARY
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 3. OTHER ASSETS
At December 31, 2016 and 2015, other assets was comprised of the following:
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
|
2015
|
|
Escrow receivable from Gemcor II LLC (Gemcor)
|
|
$
|
1,100,000
|
|
|
|
|
|
Dividend receivable
|
|
|
34,101
|
|
|
|
86,724
|
|
Prepaid expenses
|
|
|
6,758
|
|
|
|
|
|
Equipment (net)
|
|
|
6,523
|
|
|
|
11,676
|
|
Operating receivables
|
|
|
1,126
|
|
|
|
1,159
|
|
Escrow receivable from BinOptics Corporation
|
|
|
|
|
|
|
1,504,854
|
|
|
|
|
|
|
|
|
|
|
Total other assets
|
|
$
|
1,148,508
|
|
|
$
|
1,604,413
|
|
|
|
|
|
|
|
|
|
|
During 2014, the Corporation sold its investment in BinOptics Corporation and a portion of the proceeds
are held in escrow and were received by the Corporation during 2016. During the first quarter of 2016, Gemcor II, LLC sold its assets, and a portion of the proceeds are held in escrow and will be released during 2017. The Gemcor escrow
receivable is subject to potential claims.
NOTE 4. INCOME TAXES
Deferred tax assets and liabilities are recorded for temporary differences between the financial statement and tax bases of assets and
liabilities using the tax rate expected to be in effect when the taxes are actually paid or recovered.
The tax effect of the
major temporary differences and carryforwards that give rise to the Corporations net deferred tax assets and (liabilities) at December 31, 2016 and 2015 are approximately as follows:
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
|
2015
|
|
Operations
|
|
$
|
328,000
|
|
|
$
|
305,000
|
|
Investments
|
|
|
830,000
|
|
|
|
(2,701,000
|
)
|
NOL & tax credit carryforwards
|
|
|
51,000
|
|
|
|
69,000
|
|
Valuation allowance
|
|
|
(44,000
|
)
|
|
|
(34,000
|
)
|
|
|
|
|
|
|
|
|
|
Deferred tax asset (liability), net
|
|
$
|
1,165,000
|
|
|
($
|
2,361,000
|
)
|
|
|
|
|
|
|
|
|
|
The major temporary differences cited above include differences in the book and tax bases of the
Corporations joint venture investments, as well as unrealized gains and losses on corporate investments that will be taxed when realized in future years.
The Corporation assesses the recoverability of its deferred tax assets annually to
determine if a valuation allowance is necessary. In performing this assessment, it considers estimated future taxable income and ongoing tax planning strategies. Based on this assessment, it was determined that a valuation allowance was necessary
against the deferred tax asset relating to certain state net operating loss carryforwards (NOL).
62
RAND CAPITAL CORPORATION AND SUBSIDIARY
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)
The components of income tax expense (benefit) reported in the statements of operations
are as follows for the years ended December 31:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
|
2015
|
|
|
2014
|
|
Current:
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal
|
|
$
|
2,571,560
|
|
|
$
|
257,279
|
|
|
$
|
2,670,129
|
|
State
|
|
|
374,290
|
|
|
|
14,015
|
|
|
|
118,118
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,945,850
|
|
|
|
271,294
|
|
|
|
2,788,247
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred:
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal
|
|
|
(3,151,558
|
)
|
|
|
320,546
|
|
|
|
(437,470
|
)
|
State
|
|
|
(374,792
|
)
|
|
|
202,289
|
|
|
|
69,013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,526,350
|
)
|
|
|
522,835
|
|
|
|
(368,457
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
($
|
580,500
|
)
|
|
$
|
794,129
|
|
|
$
|
2,419,790
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
A reconciliation of the expense (benefit) for income taxes at the federal statutory rate to the expense
reported is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
|
2015
|
|
|
2014
|
|
Net investment (loss) gain, realized gain and unrealized (loss) gain before income tax expense
|
|
($
|
1,783,183
|
)
|
|
$
|
2,294,348
|
|
|
$
|
6,961,271
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expected tax (benefit) expense at statutory rate
|
|
($
|
606,282
|
)
|
|
$
|
780,078
|
|
|
$
|
2,366,832
|
|
State - net of federal effect
|
|
|
(2,586
|
)
|
|
|
142,459
|
|
|
|
123,506
|
|
Pass-through expense (benefit) from portfolio investment
|
|
|
31,213
|
|
|
|
(135,262
|
)
|
|
|
(71,850
|
)
|
Dividend received deduction
|
|
|
(15,368
|
)
|
|
|
(4,977
|
)
|
|
|
(5,436
|
)
|
Other
|
|
|
12,523
|
|
|
|
11,831
|
|
|
|
6,738
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
($
|
580,500
|
)
|
|
$
|
794,129
|
|
|
$
|
2,419,790
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2016 and 2015, the Corporation had no federal net operating loss carryforwards or
capital loss carryforwards. For state tax purposes, there was a Pennsylvania net operating loss carryforward of $671,184 and $468,535 at December 31, 2016 and 2015, respectively. As mentioned previously, the related deferred tax asset has a
valuation allowance since the net operating loss is not expected to be utilized. For state tax purposes the Corporation had a NYS Qualified Emerging Technology Company (QETC) tax credit carryforward of $0 and $29,204 at December 31, 2016 and
2015. The QETC credit carryforward does not have an expiration date. The Corporation also has a Georgia Employers Jobs Tax Credit carryforward of $10,398 and $23,325 at December 31, 2016 and 2015 and this credit expires in the next five
to ten years.
The Corporation is currently open to audit under the statute of limitations by the Internal Revenue Service for
the years ended December 31, 2013 through 2016. In general, the Corporations state income tax returns are open to audit under the statute of limitations for the years ended December 31, 2013 through 2016.
It is the Corporations policy to include interest and penalties related to income tax liabilities in income tax expense on the
Statement of Operations. There was no amount recognized for interest and penalties related to unrecognized tax benefits for the years ended December 31, 2016, 2015, and 2014.
63
RAND CAPITAL CORPORATION AND SUBSIDIARY
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 5. SBA DEBENTURE OBLIGATIONS
At December 31, 2016 and 2015, Rand SBIC had debentures payable to and guaranteed by the SBA totaling $8,000,000. The weighted
average interest rate at December 31, 2016 was 3.54%.
The debenture terms require semiannual payments of interest at
annual interest rates ranging from 2.245% to 3.644%, plus an annual charge of 0.804%. The debentures have fixed interest rates and a 10 year maturity date. As of December 31, 2016, no additional leverage is available from the SBA.
The debentures outstanding at December 31, 2016 will mature as follows:
|
|
|
|
|
Maturity Date
|
|
Leverage
|
|
2022
|
|
|
3,000,000
|
|
2023
|
|
|
2,500,000
|
|
2024
|
|
|
1,500,000
|
|
2025
|
|
|
1,000,000
|
|
|
|
|
|
|
Total Outstanding
|
|
$
|
8,000,000
|
|
|
|
|
|
|
The Corporation was previously required to pay the SBA a commitment fee equal to 1% of the face amount of
the SBA leverage reserved as a partial prepayment of the SBAs nonrefundable 3% leverage draw fees. There were no commitment and leverage draw fees paid during the years ended December 31, 2016 or 2015 and $24,250 was paid during the year
ended December 31, 2014.
The Corporation has consented to the exercise by the SBA of all rights of the SBA under 13
C.F.R. 107.1810(i) SBA remedies for automatic events of default and has agreed to take all actions that the SBA may so require, which may include the Corporations automatic consent to the appointment of SBA or its designee as
receiver under section 311(c) of the Act.
Pursuant to Accounting Standard Update (ASU)
2015-03,
the debt origination costs directly associated with the SBA debt obligations are presented as a direct deduction for the related debt liability.
|
|
|
|
|
|
|
|
|
|
|
December 31,
2016
|
|
|
December 31,
2015
|
|
Debentures guaranteed by the SBA
|
|
$
|
8,000,000
|
|
|
$
|
8,000,000
|
|
Less unamortized issue costs
|
|
|
(172,227
|
)
|
|
|
(199,627
|
)
|
|
|
|
|
|
|
|
|
|
Debentures guaranteed by the SBA, net
|
|
$
|
7,827,773
|
|
|
$
|
7,800,373
|
|
|
|
|
|
|
|
|
|
|
NOTE 6. STOCKHOLDERS EQUITY (NET ASSETS)
At December 31, 2016 and 2015, there were 500,000 shares of $10.00 par value preferred stock authorized and unissued.
On October 19, 2016, the Board of Directors extended the repurchase authorization of up to 1,000,000 shares of the Corporations
outstanding common stock on the open market through October 19, 2017 at prices that are no greater than the then current net asset value. During 2016, the Corporation repurchased 6,550 shares for $21,615 and paid an average of $3.30 per share.
No shares were repurchased during the year ended December 31, 2015. At December 31, 2016, the total treasury shares held was 541,046 shares with a total cost of $1,469,105.
64
RAND CAPITAL CORPORATION AND SUBSIDIARY
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)
Summary of change in equity accounts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
Net
Investment
Loss
|
|
|
Undistributed
Net
Realized
Gain on
Investments
|
|
|
Net
Unrealized
Appreciation
on
Investments
|
|
Balance, December 31, 2014
|
|
($
|
867,482
|
)
|
|
$
|
18,290,374
|
|
|
$
|
5,109,947
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in net assets from operations
|
|
|
842,902
|
|
|
|
(27,973
|
)
|
|
|
685,290
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2015
|
|
($
|
24,580
|
)
|
|
$
|
18,262,401
|
|
|
$
|
5,795,237
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (decrease) increase in net assets from operations
|
|
|
(1,553,268
|
)
|
|
|
8,864,653
|
|
|
|
(8,514,068
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2016
|
|
($
|
1,577,848
|
)
|
|
$
|
27,127,054
|
|
|
($
|
2,718,831
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTE 7. STOCK OPTION PLANS
In 2001, the stockholders of the Corporation authorized the establishment of an Employee Stock Option Plan (the Option Plan) that provides for the award of options to purchase up to 200,000
common shares to eligible employees. In 2002, the Corporation placed the Option Plan on inactive status as it developed a new profit sharing plan for the Corporations employees in connection with the formation of its SBIC subsidiary. As of
December 31, 2016, 2015 and 2014, no stock options had been awarded under the Option Plan. Because Section 57(n) of the 1940 Act prohibits maintenance of a profit sharing plan for the officers and employees of a BDC where any option,
warrant or right is outstanding under an executive compensation plan, no options will be granted under the Option Plan while any profit sharing plan is in effect with respect to the Corporation (See Note 8).
NOTE 8. EMPLOYEE BENEFIT PLANS
The Corporation has a defined contribution 401(k) Plan (the 401K Plan). The 401K Plan provides a base contribution of 1% for eligible employees and also provides up to 5% matching
contributions. The employer contributions to the 401K Plan amounted to $39,673, $44,793 and $55,690 for the years ended December 31, 2016, 2015 and 2014, respectively.
In 2002, the Corporation established a Profit Sharing Plan (the Plan) for its executive officers in accordance with Section 57(n) of the 1940 Act. Under the Plan, the Corporation will pay
its executive officers aggregate profit sharing payments equal to 12% of the net realized gains on investments of its SBIC subsidiary, net of all realized losses and unrealized depreciation on the investments of the SBIC subsidiary, for the fiscal
year, computed in accordance with the Plan and the Corporations interpretation of the Plan. Any profit sharing paid or accrued cannot exceed 20% of the Corporations net income, as defined in the Plan. For purposes of the 20% profit
sharing test, the Corporation interprets net income to be the total of the Corporations net investment (loss) gain and its net realized gain (loss) on sales and dispositions of investments, prior to inclusion of the estimated profit sharing
obligation. The profit sharing payments are split equally between the Corporations two executive officers, each of whom is fully vested in the Plan.
The Corporation expensed $1,270,052, $0, and $899,500 under the Plan for the years ended December 31, 2016, 2015 and 2014, respectively. Included in the profit sharing and bonus payable line on the
accompanying statement of financial position at December 31, 2016 is $132,000 to be paid to the executive officers upon collection of the escrow receivable in 2017. Estimated payroll taxes and benefits on the profit sharing have been accrued at
December 31, 2016, 2015 and 2014. The amounts approved do not exceed the defined limits.
65
RAND CAPITAL CORPORATION AND SUBSIDIARY
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 9. COMMITMENTS AND CONTINGENCIES
The Corporation has a lease for office space which expires in December 2020. Rent expense under this operating lease for the years ended
December 31, 2016, 2015 and 2014 was $19,500, $19,200 and $18,840, respectively. The operating lease obligations are approximately as follows:
|
|
|
|
|
Year
|
|
Amount
|
|
2017
|
|
$
|
18,800
|
|
2018
|
|
|
19,100
|
|
2019
|
|
|
19,400
|
|
2020
|
|
|
19,700
|
|
|
|
|
|
|
Total
|
|
$
|
77,000
|
|
|
|
|
|
|
On March 2, 2017, the Corporation filed with the Securities and Exchange Commission (SEC) certain
Change in Control Agreements which have been executed with each of its Named Executive Officer, (NEOs), which provide each NEO with certain financial benefits in the event that (i) such NEOs employment is terminated without cause (as
defined in the Change in Control Agreement) in connection with, or within eighteen months after, a Change in Control of the Corporation or (ii) such NEO terminates his employment in connection with, or within eighteen months after, a Change in
Control for Good Reason. Upon the occurrence of such events, the Agreement provides for a lump sum payment to the Executive in an amount equal to (i) one (1.0) times such Executives annual base salary then in effect plus
(ii) the average of the annual incentive bonuses and profit sharing payments earned by such Executive for the last five fiscal years ended prior to such Executives employment termination date. However, the amount of the payment to any
Executive cannot exceed (and will otherwise be reduced in order not to exceed) 1.5% of the total equity capitalization of the Corporation implied by the Change in Control event.
NOTE 10. QUARTERLY OPERATIONS AND EARNINGS DATA UNAUDITED
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4
th
Quarter
|
|
|
3
rd
Quarter
|
|
|
2
nd
Quarter
|
|
|
1
st
Quarter
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment income
|
|
$
|
301,335
|
|
|
$
|
315,886
|
|
|
$
|
220,506
|
|
|
$
|
194,131
|
|
Net decrease in net assets from operations
|
|
($
|
215,771
|
)
|
|
($
|
571,300
|
)
|
|
($
|
198,092
|
)
|
|
($
|
217,520
|
)
|
Basic and diluted net decrease in net assets per share from operations
|
|
($
|
0.03
|
)
|
|
($
|
0.09
|
)
|
|
($
|
0.03
|
)
|
|
($
|
0.04
|
)
|
2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment income
|
|
$
|
745,787
|
|
|
$
|
718,279
|
|
|
$
|
718,524
|
|
|
$
|
641,747
|
|
Net increase in net assets from operations
|
|
$
|
891,078
|
|
|
$
|
286,497
|
|
|
$
|
143,096
|
|
|
$
|
179,548
|
|
Basic and diluted net increase in net assets per share from operations
|
|
$
|
0.14
|
|
|
$
|
0.05
|
|
|
$
|
0.02
|
|
|
$
|
0.03
|
|
66
RAND CAPITAL CORPORATION AND SUBSIDIARY
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS (Continued)
NOTE 11. ALLOWANCE FOR DOUBTFUL ACCOUNTS
The Corporation maintains an allowance for doubtful accounts for estimated uncollectible interest payments due from portfolio investments.
The allowance for doubtful accounts is based on a review of the overall condition of the receivable balances and a review of past due amounts. Changes in the allowance for doubtful accounts consist of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2016
|
|
|
2015
|
|
|
2014
|
|
Balance at beginning of year
|
|
($
|
122,000
|
)
|
|
($
|
128,311
|
)
|
|
($
|
122,000
|
)
|
Provision for losses
|
|
|
(39,000
|
)
|
|
|
|
|
|
|
(6,311
|
)
|
Write offs/Recoveries
|
|
|
|
|
|
|
6,311
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of year
|
|
($
|
161,000
|
)
|
|
($
|
122,000
|
)
|
|
($
|
128,311
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOTE 12. UNCONSOLIDATED SIGNIFICANT SUBSIDIARY
In accordance with the Rule 4.08(g) of Regulation
S-X,
the Corporation has an unconsolidated
significant subsidiary that is not required to be consolidated. Accordingly, financial information is presented below for our significant subsidiary as of December 31, 2015. That investment was sold during 2016.
|
|
|
|
|
|
|
For the years ended
December 31 (000s)
|
|
|
|
2015
|
|
Balance Sheet:
|
|
|
|
|
Current assets
|
|
$
|
18,131
|
|
Non-current
assets
|
|
$
|
10,417
|
|
Current liabilities
|
|
$
|
8,609
|
|
Non-current
liabilities
|
|
$
|
356
|
|
Income Statement
:
|
|
|
|
|
Net sales
|
|
$
|
36,603
|
|
Gross profit
|
|
$
|
7,704
|
|
Net income
|
|
$
|
4,768
|
|
67
RAND CAPITAL CORPORATION AND SUBSIDIARY
SCHEDULE OF CONSOLIDATED CHANGES IN INVESTMENTS AT
COST AND REALIZED GAIN
For the Year Ended December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
Cost
Increase
(Decrease)
|
|
|
Realized
Gain (Loss)
|
|
New investments:
|
|
|
|
|
|
|
|
|
Genicon, Inc. (Genicon)
|
|
$
|
1,700,000
|
|
|
$
|
|
|
eHealth Global Technologies, Inc. (eHealth)
|
|
|
1,500,000
|
|
|
|
|
|
Empire Genomics, LLC (Empire Genomics)
|
|
|
550,000
|
|
|
|
|
|
Intrinsiq Materials, Inc. (Intrinsiq)
|
|
|
421,546
|
|
|
|
|
|
Tilson Technology Management, Inc. (Tilson)
|
|
|
400,000
|
|
|
|
|
|
PostProcess Technologies LLC (Post Process)
|
|
|
300,000
|
|
|
|
|
|
SciAps, Inc. (SciAps)
|
|
|
300,000
|
|
|
|
|
|
ClearView Social, Inc. (Clearview Social)
|
|
|
200,000
|
|
|
|
|
|
ACV Auctions, Inc. (ACV Auction)
|
|
|
163,000
|
|
|
|
|
|
BeetNPath, LLC (BeetNPath)
|
|
|
150,000
|
|
|
|
|
|
OnCore Golf Technology, Inc. (Oncore Golf)
|
|
|
150,000
|
|
|
|
|
|
Knoa Software, Inc. (Knoa)
|
|
|
48,466
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total of new investments
|
|
|
5,883,012
|
|
|
|
|
|
Other changes to investments:
|
|
|
|
|
|
|
|
|
GoNoodle, Inc. (GoNoodle) interest conversion
|
|
|
10,127
|
|
|
|
|
|
Mercantile Adjustment Bureau, LLC (Mercantile) OID amortization
|
|
|
9,996
|
|
|
|
|
|
Intrisiq interest conversion
|
|
|
9,125
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total of other changes to investments
|
|
|
29,248
|
|
|
|
|
|
Investments repaid, sold or liquidated:
|
|
|
|
|
|
|
|
|
Gemcor II, LLC (Gemcor) repayment
|
|
|
(1,041,972
|
)
|
|
|
14,620,063
|
|
Statisfy, Inc. (Statisfy) realized loss
|
|
|
(650,000
|
)
|
|
|
(650,000
|
)
|
Athenex, Inc. (Athenex)
|
|
|
|
|
|
|
168,140
|
|
|
|
|
|
|
|
|
|
|
Total investments repaid, sold or liquidated
|
|
|
(1,691,972
|
)
|
|
|
14,138,203
|
|
|
|
|
|
|
|
|
|
|
Net change in investments, at cost
|
|
$
|
4,220,288
|
|
|
$
|
14,138,203
|
|
|
|
|
|
|
|
|
|
|
68
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To the Board of Directors and Stockholders
Rand Capital Corporation and Subsidiary
We have audited the accompanying
consolidated statements of financial position of Rand Capital Corporation and Subsidiary (the Corporation) as of December 31, 2016 and 2015, including the consolidated schedule of portfolio investments as of December 31, 2016
and 2015, and the related consolidated statements of operations, cash flows and changes in net assets for each of the three years in the period ended December 31, 2016, and the financial highlights schedule for each of the five years in the
period then ended. These consolidated financial statements and the financial highlights schedule are the responsibility of the Corporations management. Our responsibility is to express an opinion on these consolidated financial statements and
financial highlights schedule based on our audits.
We conducted our audits in accordance with the standards of the Public
Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements and financial highlights schedule are free of material misstatement.
The Corporation is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. Our audits included consideration of internal control over financial reporting as a basis for designing audit
procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Corporations internal control over financial reporting. Accordingly, we express no such opinion. An audit
includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. Our procedures included examination or confirmation of securities owned as of December 31, 2016 and 2015. An audit also includes
assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements and financial highlights schedule referred to above present fairly, in all material
respects, the financial position of the Corporation as of December 31, 2016 and 2015, the results of their operations, their cash flows and the changes in their net assets for each of the three years in the period ended December 31, 2016,
and the financial highlights schedule for each of the five years in the period then ended, in conformity with U.S. generally accepted accounting principles.
As discussed in Note 2, the investment securities included in the consolidated financial statements valued at $27,500,481 (84% of net assets) and $36,832,400 (109% of net assets) as of December 31,
2016 and 2015, respectively, include securities valued at $27,500,481 and $36,832,400, respectively, whose fair values have been estimated by management in the absence of readily ascertainable fair value. The fair value estimates are then approved
by the Board of Directors. We have reviewed the procedures used by management in preparing the valuations of investment securities and have inspected the underlying documentation, and in the circumstances we believe the procedures are reasonable and
the documentation appropriate. Those estimated values may differ from the values that would have been used had a ready market for the investments existed.
The supplementary schedule of consolidated changes in investments at cost and realized gain for the year ended December 31, 2016 has been subjected to audit procedures performed in conjunction with
the audit of the Corporations consolidated financial statements. The supplemental information is the responsibility of the Corporations management. Our audit procedures included determining whether the supplemental information reconciles
to the consolidated financial statements or the underlying accounting and other records, as applicable, and performing procedures to test the completeness and accuracy of the information presented in the supplemental information. In our opinion, the
supplemental schedule of consolidated changes in investments at cost and realized gain for the year ended December 31, 2016 is fairly stated, in all material respects, in relation to the financial statements as a whole.
/s/ FREED MAXICK CPAs, P.C.
Buffalo, New York
March 8, 2017
69