Rand Capital Reports 27% Increase in Total Investment Income for Third Quarter 2024, Supported by Strategic Debt Portfolio Growth
-
Total investment income rose 27% to
$2.2 million for the quarter compared with the third quarter last year, driven by strong growth in interest income from an expanded portfolio of debt investments -
Net asset value per share (“NAV”) increased to
$27.29 , up 3% fromJune 30, 2024 and 16% higher than year-end 2023 -
$13.1 million received from the sale of portfolio companySciAps, Inc. with proceeds used to reduce debt balance -
Paid a quarterly dividend of
$0.29 per share for third quarter 2024
"Our third quarter results reflect the strength of our investment strategy, highlighted by a 27% increase in total investment income, driven by the growth in our debt portfolio,” commented
Third Quarter Highlights (compared with the prior-year period unless otherwise noted)
-
Total investment income grew
$477,000 , or 27%, to$2.2 million , which reflected strong growth of interest from portfolio companies given the origination of five new debt instruments over the last year. Also contributing to the total investment income growth was an increase in fee income. -
Total expenses were
$1.3 million compared with$810,000 in last year’s third quarter. The change largely reflects a$354,000 increase in capital gains incentive fee expense and a$178,000 increase in the income based incentive fee expense payable to the Company’s external investment advisor. The Company had lower interest expense of$46,000 given the debt pay down during the quarter. -
Adjusted expenses, which exclude capital gains incentive fees and is a non-GAAP financial measure, were
$1.0 million compared with$851,000 in the third quarter of 2023. See the attached description of this non-GAAP financial measure and reconciliation table for adjusted expenses. -
Net investment income was
$887,000 , or$0.34 per share, compared with$799,000 , or$0.31 per share, in the third quarter of 2023. Adjusted net investment income per share, a non-GAAP financial measure, which excludes the capital gains incentive fee accrual expense, was$0.46 per share, up 59% from$0.29 per share in last year’s third quarter. See the attached description of this non-GAAP financial measure and reconciliation table for adjusted net investment income per share.
Portfolio and Investment Activity
As of
Third quarter 2024:
-
Funded a follow-on debt investment of
$125,000 inITA Acquisition, LLC . Rand’s total debt and equity investment inITA Acquisition, LLC had a fair value of$4.9 million at quarter-end. -
Received
$13.1 million from the previously announced sale of portfolio companySciAps, Inc. , which included a realized gain of$7.7 million . The proceeds from the sale payable at closing to Rand consisted of$2.1 million in debt repayment,$165,000 in interest income and loan-related fees, and$10.8 million in equity return. These totals reflect$244,000 held in transaction-related escrows. -
Sold remaining shares in two publicly traded BDCs for total proceeds of
$1.3 million , which netted a realized gain of$249,000 . - Exited investment in Mezmeriz, realizing a tax loss on an equity investment having a fair value of zero.
Liquidity and Capital Resources
Cash was
The Company did not repurchase any outstanding common stock during the third quarter of 2024.
Dividends
On
Webcast and Conference Call
Rand will host a conference call and webcast on
A telephonic replay will be available from
ABOUT
Safe Harbor Statement
This press release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements, other than historical facts, including but not limited to statements regarding the strategy of the Company and its outlook; statements regarding the implementation of the Company’s strategy and the growth of its dividend and the timing for the Company’s fourth quarter dividend announcement; and any assumptions underlying any of the foregoing, are forward-looking statements. Forward-looking statements concern future circumstances and results and other statements that are not historical facts and are sometimes identified by the words “may,” “will,” “should,” “potential,” “intend,” “expect,” “endeavor,” “seek,” “anticipate,” “estimate,” “overestimate,” “underestimate,” “believe,” “could,” “project,” “predict,” “continue,” “target” or other similar words or expressions. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove to be incorrect, actual results may vary materially from those indicated or anticipated by such forward-looking statements. The inclusion of such statements should not be regarded as a representation that such plans, estimates or expectations will be achieved. Important factors that could cause actual results to differ materially from such plans, estimates or expectations include, among others, (1) evolving legal, regulatory and tax regimes; (2) changes in general economic and/or industry specific conditions; and (3) other risk factors as detailed from time to time in Rand’s reports filed with the
FINANCIAL TABLES FOLLOW
|
||||||||
Consolidated Statements of Financial Position |
||||||||
|
|
|
||||||
ASSETS |
||||||||
Investments at fair value: |
||||||||
Control investments (cost of |
$ |
4,919,969 |
|
$ |
4,148,960 |
|
||
Affiliate investments (cost of respectively) |
|
50,859,581 |
|
|
53,499,372 |
|
||
Non-Control/Non-Affiliate investments (cost of
|
|
19,256,017 |
|
|
19,477,380 |
|
||
Total investments, at fair value (cost of respectively) |
|
75,035,567 |
|
|
77,125,712 |
|
||
Cash |
|
3,352,734 |
|
|
3,295,321 |
|
||
Interest receivable |
|
408,247 |
|
|
244,600 |
|
||
Prepaid income taxes |
|
185,602 |
|
|
127,869 |
|
||
Deferred tax asset, net |
|
367,765 |
|
|
39,179 |
|
||
Other assets |
|
448,204 |
|
|
189,301 |
|
||
Total assets |
$ |
79,798,119 |
|
$ |
81,021,982 |
|
||
LIABILITIES AND STOCKHOLDERS’ EQUITY (NET ASSETS) |
||||||||
Liabilities: |
||||||||
Due to investment adviser |
$ |
487,483 |
|
$ |
979,297 |
|
||
Accounts payable and accrued expenses |
|
104,381 |
|
|
145,516 |
|
||
Line of credit |
|
3,900,000 |
|
|
16,250,000 |
|
||
Capital gains incentive fees |
|
4,346,000 |
|
|
2,279,700 |
|
||
Deferred revenue |
|
513,619 |
|
|
552,256 |
|
||
Total liabilities |
|
9,351,483 |
|
|
20,206,769 |
|
||
Stockholders’ equity (net assets): |
||||||||
Common stock,
issued: 2,648,916; shares outstanding: 2,581,021 at |
|
264,892 |
|
|
264,892 |
|
||
Capital in excess of par value |
|
55,801,170 |
|
|
55,801,170 |
|
||
|
|
(1,566,605 |
) |
|
(1,566,605 |
) |
||
Total distributable earnings |
|
15,947,179 |
|
|
6,315,756 |
|
||
Total stockholders’ equity (net assets) (per share – 9/30/24: |
|
70,446,636 |
|
|
60,815,213 |
|
||
Total liabilities and stockholders’ equity (net assets) |
$ |
79,798,119 |
|
$ |
81,021,982 |
|
|
||||||||||||||||
Consolidated Statements of Operations |
||||||||||||||||
(Unaudited) |
||||||||||||||||
Three months ended |
Three months ended |
Nine months ended |
Nine months ended |
|||||||||||||
Investment income: | ||||||||||||||||
Interest from portfolio companies: | ||||||||||||||||
Control investments |
$ |
164,167 |
|
$ |
175,962 |
|
$ |
550,535 |
|
$ |
506,800 |
|
||||
Affiliate investments |
|
1,164,525 |
|
|
1,002,553 |
|
|
3,522,726 |
|
|
2,731,575 |
|
||||
Non-Control/Non-Affiliate investments |
|
616,903 |
|
|
357,162 |
|
|
1,681,209 |
|
|
1,067,745 |
|
||||
Total interest from portfolio companies |
|
1,945,595 |
|
|
1,535,677 |
|
|
5,754,470 |
|
|
4,306,120 |
|
||||
Interest from other investments: | ||||||||||||||||
Non-Control/Non-Affiliate investments |
|
113 |
|
|
456 |
|
|
2,171 |
|
|
692 |
|
||||
Total interest from other investments |
|
113 |
|
|
456 |
|
|
2,171 |
|
|
692 |
|
||||
Dividend and other investment income: | ||||||||||||||||
Affiliate investments |
|
13,125 |
|
|
13,126 |
|
|
39,375 |
|
|
419,951 |
|
||||
Non-Control/Non-Affiliate investments |
|
44,000 |
|
|
141,290 |
|
|
242,760 |
|
|
401,805 |
|
||||
Total dividend and other investment income |
|
57,125 |
|
|
154,416 |
|
|
282,135 |
|
|
821,756 |
|
||||
Fee income: | ||||||||||||||||
Control investments |
|
4,515 |
|
|
4,515 |
|
|
13,547 |
|
|
12,726 |
|
||||
Affiliate investments |
|
202,834 |
|
|
40,072 |
|
|
331,369 |
|
|
246,816 |
|
||||
Non-Control/Non-Affiliate investments |
|
8,272 |
|
|
5,978 |
|
|
38,130 |
|
|
19,934 |
|
||||
Total fee income |
|
215,621 |
|
|
50,565 |
|
|
383,046 |
|
|
279,476 |
|
||||
Total investment income |
|
2,218,454 |
|
|
1,741,114 |
|
|
6,421,822 |
|
|
5,408,044 |
|
||||
Expenses: | ||||||||||||||||
Base management fee |
|
309,265 |
|
|
268,609 |
|
|
934,532 |
|
|
769,869 |
|
||||
Income based incentive fees |
|
178,218 |
|
|
— |
|
|
178,218 |
|
|
— |
|
||||
Capital gains incentive fees |
|
313,000 |
|
|
(41,300 |
) |
|
2,066,300 |
|
|
740,700 |
|
||||
Interest expense |
|
245,006 |
|
|
290,522 |
|
|
1,028,198 |
|
|
707,834 |
|
||||
Professional fees |
|
113,168 |
|
|
120,828 |
|
|
436,935 |
|
|
392,110 |
|
||||
Stockholders and office operating |
|
57,869 |
|
|
57,097 |
|
|
209,564 |
|
|
206,481 |
|
||||
Directors' fees |
|
66,550 |
|
|
66,550 |
|
|
196,950 |
|
|
197,791 |
|
||||
Administrative fees |
|
40,000 |
|
|
37,250 |
|
|
118,167 |
|
|
111,750 |
|
||||
Insurance |
|
10,467 |
|
|
10,380 |
|
|
33,891 |
|
|
33,720 |
|
||||
Corporate development |
|
387 |
|
|
— |
|
|
10,813 |
|
|
4,267 |
|
||||
Total expenses |
|
1,333,930 |
|
|
809,936 |
|
|
5,213,568 |
|
|
3,164,522 |
|
||||
Net investment income before income taxes: |
|
884,524 |
|
|
931,178 |
|
|
1,208,254 |
|
|
2,243,522 |
|
||||
Income tax (benefit) expense, including excise tax expense |
|
(2,511 |
) |
|
132,595 |
|
|
(1,171 |
) |
|
237,393 |
|
||||
Net investment income |
|
887,035 |
|
|
798,583 |
|
|
1,209,425 |
|
|
2,006,129 |
|
||||
Net realized gain (loss) on sales and dispositions of investments: | ||||||||||||||||
Affiliate investments |
|
6,980,728 |
|
|
— |
|
|
6,148,837 |
|
|
2,596,094 |
|
||||
Non-Control/Non-Affiliate investments |
|
249,354 |
|
|
(2,802,731 |
) |
|
4,959,445 |
|
|
(1,527,190 |
) |
||||
Net realized gain (loss) on sales and dispositions of investments, before income taxes |
|
7,230,082 |
|
|
(2,802,731 |
) |
|
11,108,282 |
|
|
1,068,904 |
|
||||
Income tax expense |
|
— |
|
|
— |
|
|
— |
|
|
338,158 |
|
||||
Net realized gain (loss) on sales and dispositions of investments |
|
7,230,082 |
|
|
(2,802,731 |
) |
|
11,108,282 |
|
|
730,746 |
|
||||
Net change in unrealized appreciation/depreciation on investments: |
||||||||||||||||
Affiliate investments |
|
(5,153,166 |
) |
|
— |
|
|
3,596,779 |
|
|
(886,698 |
) |
||||
Non-Control/Non-Affiliate investments |
|
(512,375 |
) |
|
2,599,652 |
|
|
(4,373,590 |
) |
|
3,521,053 |
|
||||
Change in unrealized appreciation/depreciation before income taxes |
|
(5,665,541 |
) |
|
2,599,652 |
|
|
(776,811 |
) |
|
2,634,355 |
|
||||
Deferred income tax benefit |
|
(184,940 |
) |
|
— |
|
|
(232,774 |
) |
|
(66,441 |
) |
||||
Net change in unrealized appreciation/depreciation on investments |
|
(5,480,601 |
) |
|
2,599,652 |
|
|
(544,037 |
) |
|
2,700,796 |
|
||||
Net realized and unrealized gain (loss) on investments |
|
1,749,481 |
|
|
(203,079 |
) |
|
10,564,245 |
|
|
3,431,542 |
|
||||
Net increase in net assets from operations |
$ |
2,636,516 |
|
$ |
595,504 |
|
$ |
11,773,670 |
|
$ |
5,437,671 |
|
||||
Weighted average shares outstanding |
|
2,581,021 |
|
|
2,581,021 |
|
|
2,581,021 |
|
|
2,581,021 |
|
||||
Basic and diluted net increase in net assets from operations per share |
$ |
1.02 |
|
$ |
0.23 |
|
$ |
4.56 |
|
$ |
2.11 |
|
|
||||||||||||||||
Consolidated Statements of Changes in Net Assets |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
Three months
|
Three months
|
Nine months
|
Nine months
|
||||||||||||
Net assets at beginning of period |
$ |
68,558,616 |
|
$ |
61,402,028 |
|
$ |
60,815,213 |
|
$ |
57,721,320 |
|
||||
Net investment income |
|
887,035 |
|
|
798,583 |
|
|
1,209,425 |
|
|
2,006,129 |
|
||||
Net realized gain (loss) on sales and dispositions of investments |
|
7,230,082 |
|
|
(2,802,731 |
) |
|
11,108,282 |
|
|
730,746 |
|
||||
Net change in unrealized appreciation/depreciation on investments |
|
(5,480,601 |
) |
|
2,599,652 |
|
|
(544,037 |
) |
|
2,700,796 |
|
||||
Net increase in net assets from operations |
|
2,636,516 |
|
|
595,504 |
|
|
11,773,670 |
|
|
5,437,671 |
|
||||
Declaration of dividend |
|
(748,496 |
) |
|
(645,255 |
) |
|
(2,142,247 |
) |
|
(1,806,714 |
) |
||||
Net assets at end of period |
$ |
70,446,636 |
|
$ |
61,352,277 |
|
$ |
70,446,636 |
|
$ |
61,352,277 |
|
Reconciliation of GAAP Total Expense to Non-GAAP Adjusted Expenses
(Unaudited)
In addition to reporting total expenses, which is a
|
Three months
|
Three months
|
Nine months
|
Nine months
|
|||||
|
|
|
|
|
|||||
Total expenses |
$ |
1,333,930 |
$ |
809,936 |
|
$ |
5,213,568 |
$ |
3,164,522 |
Exclude expenses/(credits) for capital gains incentive fees |
|
313,000 |
|
(41,300 |
) |
|
2,066,300 |
|
740,700 |
Adjusted total expenses |
$ |
1,020,930 |
$ |
851,236 |
|
$ |
3,147,268 |
$ |
2,423,822 |
Reconciliation of GAAP Net Investment Income per Share to
Adjusted Net Investment Income per Share
(Unaudited)
In addition to reporting Net Investment Income per Share, which is a GAAP financial measure, the Company presents Adjusted Net Investment Income per Share, which is a non-GAAP financial measure. Adjusted Net Investment Income per Share is defined as GAAP Net Investment Income per Share removing the effect of any expenses/(credits) for capital gains incentive fees. GAAP Net Investment Income per Share is the most directly comparable GAAP financial measure. Rand believes that Adjusted Net Investment Income per Share provides useful information to investors regarding financial performance because it is a method the Company uses to measure its financial and business trends related to its results of operations. The presentation of this additional information is not meant to be considered in isolation or as a substitute for financial results prepared in accordance with GAAP.
|
Three months
|
Three months
|
Nine months
|
Nine months
|
|||||
|
|
|
|
|
|||||
Net investment income per share |
$ |
0.34 |
$ |
0.31 |
|
$ |
0.47 |
$ |
0.78 |
Exclude expenses/(credits) for capital gains incentive fees per share |
|
0.12 |
|
(0.02 |
) |
|
0.80 |
|
0.28 |
Adjusted net investment income per share |
$ |
0.46 |
$ |
0.29 |
|
$ |
1.27 |
$ |
1.06 |
View source version on businesswire.com: https://www.businesswire.com/news/home/20241106507003/en/
Company:
President and CEO
716.853.0802
dpenberthy@randcapital.com
Investors:
Alliance Advisors IR
716-843-3908 / 716-843-3832
dpawlowski@allianceadvisors.com
cmychajluk@allianceadvisors.com
Source: