Rand Capital Reports Third Quarter 2025 Results
-
Total investment income was
$1.6 million , a decrease from the prior-year period, primarily due to portfolio repayments and a slowdown in deal originations -
Net investment income was
$993,000 , or$0.33 per share, compared with$887,000 , or$0.34 per share, in third quarter of 2024 -
Received
$8.3 million in loan repayments and funded$2.9 million in new and follow-on investments during the third quarter -
Ended the quarter with nearly
$28 million in total liquidity and no debt outstanding -
Paid a quarterly dividend of
$0.29 per share for the third quarter of 2025
“Our third quarter results highlight both the headwinds we are navigating and the resilience of our business model. While investment income was pressured by loan repayments, we delivered higher net investment income and maintained disciplined expense control,” said
Third Quarter Highlights (compared with the prior-year period unless otherwise noted)
-
Total investment income was
$1.6 million , a decrease of$639,000 , or 29%, compared with the same period last year. The change was primarily driven by a 27% reduction in interest income from portfolio companies, reflecting the repayment of seven debt instruments over the past year. Lower dividend and fee income also contributed to the year-over-year decrease. Amid recent economic uncertainty, more portfolio companies elected to make payment-in-kind (PIK) interest payments, increasing loan balances rather than paying cash. As a result,$617,000 , or 39% of total investment income, was attributable to non-cash PIK interest in the third quarter of 2025, compared with 24% in the prior-year period. -
Total expenses were
$596,000 compared with$1.3 million in the same period last year. This decrease was primarily driven by a$313,000 reduction in capital gains incentive fee expense, and a$220,000 decline in interest expense, reflecting lower average outstanding debt balances. Base management fees also declined by$125,000 , and income based incentive fees were down$112,000 , due to portfolio company principal repayments and valuation adjustments. -
Adjusted expenses, which exclude capital gains incentive fees, and is a non-GAAP financial measure, were
$596,000 compared with$1.0 million in the third quarter of 2024. See the attached description of this non-GAAP financial measure and reconciliation table for adjusted expenses. -
Net investment income increased to
$993,000 , or$0.33 per share, compared with$887,000 , or$0.34 per share, in the third quarter of 2024. The per-share amount for the third quarter of 2025 was calculated based on 2,969,814 weighted average shares outstanding, reflecting the increase in shares outstanding following the fourth quarter 2024 dividend, which was distributed in the first quarter of 2025 and partially paid in common stock. This compared with 2,581,021 weighted average shares outstanding for the third quarter of 2024.Adjusted net investment income per share, a non-GAAP financial measure, which excludes the capital gains incentive fee, was$0.33 per share, compared with$0.46 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 2025:
-
New Investment : Invested$2.5 million inBlackJet Direct Marketing, LLC (BlackJet), consisting of a$2.25 million term loan at 14% plus 1% PIK interest and a$250,000 equity investment. Headquartered inMountain Top, PA , BlackJet is a direct mail marketing agency serving the travel/tourism, home services, and legal services sectors. -
Follow-On Funding: Provided an additional
$400,000 debt investment toBMP Food Service Supply Holdco, LLC (FSS). Rand’s total debt and equity investment in FSS had a fair value of$4.3 million at quarter-end, reflecting recent valuation adjustments. FSS specializes in design, distribution, and installation services for commercial kitchen renovations and new builds. -
Repayments: Received
$7.6 million in principal repayment from Seybert’sBilliards Corporation , with Rand’s remaining equity investment valued at$500,000 at quarter-end. -
Exit: Recognized a
$2.9 million realized loss on the investment inTilson Technology Management, Inc. following its Chapter 11 filing and asset sale. Rand maintains a separate equity investment inSQF Holdco LLC , an affiliated entity not included in Tilson’s bankruptcy proceedings, with a cost basis of$250,000 and fair value of$2.0 million as ofSeptember 30, 2025 . -
Exit: Exited Lumious investment with repayment of
$713,000 in loan principal and recognition of a$77,000 realized loss.
Liquidity and Capital Resources
Rand closed the quarter with
The Company did not repurchase any outstanding common stock during the third quarter of 2025.
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 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 Securities and Exchange Commission (“SEC”), including Rand’s annual report on Form 10-K for the year ended
FINANCIAL TABLES FOLLOW
|
Consolidated Statements of Financial Position |
||||||||
|
|
|
|
|
|
|
|
||
|
ASSETS |
|
|
|
|
|
|
||
|
Investments at fair value: |
|
|
|
|
|
|
||
|
Control investments (cost of |
|
$ |
2,000,000 |
|
|
$ |
2,500,000 |
|
|
Affiliate investments (cost of |
|
|
33,155,868 |
|
|
|
51,668,144 |
|
|
Non-Control/Non-Affiliate investments (cost of |
|
|
9,175,004 |
|
|
|
16,649,897 |
|
|
Total investments, at fair value (cost of |
|
|
44,330,872 |
|
|
|
70,818,041 |
|
|
Cash |
|
|
9,490,747 |
|
|
|
834,805 |
|
|
Interest receivable (net of allowance of |
|
|
183,737 |
|
|
|
357,530 |
|
|
Prepaid income taxes |
|
|
343,689 |
|
|
|
329,365 |
|
|
Deferred tax asset, net |
|
|
116,889 |
|
|
|
2,161 |
|
|
Other assets |
|
|
113,854 |
|
|
|
115,531 |
|
|
Total assets |
|
$ |
54,579,788 |
|
|
$ |
72,457,433 |
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY (NET ASSETS) |
|
|
|
|
|
|
||
|
Liabilities: |
|
|
|
|
|
|
||
|
Due to investment adviser |
|
$ |
527,225 |
|
|
$ |
2,182,846 |
|
|
Accounts payable and accrued expenses |
|
|
64,976 |
|
|
|
92,568 |
|
|
Line of credit |
|
|
— |
|
|
|
600,000 |
|
|
Capital gains incentive fees |
|
|
— |
|
|
|
1,565,000 |
|
|
Deferred revenue |
|
|
366,073 |
|
|
|
516,441 |
|
|
Dividend payable |
|
|
— |
|
|
|
2,168,058 |
|
|
Total liabilities |
|
|
958,274 |
|
|
|
7,124,913 |
|
|
|
|
|
|
|
|
|
||
|
Stockholders’ equity (net assets): |
|
|
|
|
|
|
||
|
Common stock,
issued: 3,037,709 at
outstanding: 2,969,814 at |
|
|
303,771 |
|
|
|
264,892 |
|
|
Capital in excess of par value |
|
|
64,051,504 |
|
|
|
55,419,620 |
|
|
Stock dividends distributable: 0 shares at |
|
|
— |
|
|
|
8,672,231 |
|
|
|
|
|
(1,566,605 |
) |
|
|
(1,566,605 |
) |
|
Total distributable earnings |
|
|
(9,167,156 |
) |
|
|
2,542,382 |
|
|
Total stockholders’ equity (net assets) (per share – 9/30/25: |
|
|
53,621,514 |
|
|
|
65,332,520 |
|
|
Total liabilities and stockholders’ equity (net assets) |
|
$ |
54,579,788 |
|
|
$ |
72,457,433 |
|
|
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 |
|
$ |
13,417 |
|
|
$ |
164,167 |
|
|
$ |
26,396 |
|
|
$ |
550,535 |
|
|
Affiliate investments |
|
|
1,177,248 |
|
|
|
1,164,525 |
|
|
|
3,724,896 |
|
|
|
3,522,726 |
|
|
Non-Control/Non-Affiliate investments |
|
|
234,469 |
|
|
|
616,903 |
|
|
|
865,570 |
|
|
|
1,681,209 |
|
|
Total interest from portfolio companies |
|
|
1,425,134 |
|
|
|
1,945,595 |
|
|
|
4,616,862 |
|
|
|
5,754,470 |
|
|
Interest from other investments: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Non-Control/Non-Affiliate investments |
|
|
73,488 |
|
|
|
113 |
|
|
|
120,427 |
|
|
|
2,171 |
|
|
Total interest from other investments |
|
|
73,488 |
|
|
|
113 |
|
|
|
120,427 |
|
|
|
2,171 |
|
|
Dividend and other investment income: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Affiliate investments |
|
|
— |
|
|
|
13,125 |
|
|
|
13,125 |
|
|
|
39,375 |
|
|
Non-Control/Non-Affiliate investments |
|
|
— |
|
|
|
44,000 |
|
|
|
— |
|
|
|
242,760 |
|
|
Total dividend and other investment income |
|
|
— |
|
|
|
57,125 |
|
|
|
13,125 |
|
|
|
282,135 |
|
|
Fee income: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Control investments |
|
|
4,515 |
|
|
|
4,515 |
|
|
|
13,547 |
|
|
|
13,547 |
|
|
Affiliate investments |
|
|
72,714 |
|
|
|
202,834 |
|
|
|
247,360 |
|
|
|
331,369 |
|
|
Non-Control/Non-Affiliate investments |
|
|
3,772 |
|
|
|
8,272 |
|
|
|
178,503 |
|
|
|
38,130 |
|
|
Total fee income |
|
|
81,001 |
|
|
|
215,621 |
|
|
|
439,410 |
|
|
|
383,046 |
|
|
Total investment income |
|
|
1,579,623 |
|
|
|
2,218,454 |
|
|
|
5,189,824 |
|
|
|
6,421,822 |
|
|
Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Base management fee |
|
|
184,382 |
|
|
|
309,265 |
|
|
|
654,239 |
|
|
|
934,532 |
|
|
Income based incentive fees |
|
|
66,505 |
|
|
|
178,218 |
|
|
|
186,178 |
|
|
|
178,218 |
|
|
Capital gains incentive fees |
|
|
— |
|
|
|
313,000 |
|
|
|
(1,565,000 |
) |
|
|
2,066,300 |
|
|
Interest expense |
|
|
25,416 |
|
|
|
245,006 |
|
|
|
87,319 |
|
|
|
1,028,198 |
|
|
Professional fees |
|
|
133,415 |
|
|
|
113,168 |
|
|
|
484,277 |
|
|
|
436,935 |
|
|
Stockholders and office operating |
|
|
59,398 |
|
|
|
57,869 |
|
|
|
253,510 |
|
|
|
209,564 |
|
|
Directors' fees |
|
|
66,550 |
|
|
|
66,550 |
|
|
|
196,950 |
|
|
|
196,950 |
|
|
Administrative fees |
|
|
50,250 |
|
|
|
40,000 |
|
|
|
149,250 |
|
|
|
118,167 |
|
|
Insurance |
|
|
8,250 |
|
|
|
10,467 |
|
|
|
31,386 |
|
|
|
33,891 |
|
|
Corporate development |
|
|
2,037 |
|
|
|
387 |
|
|
|
6,538 |
|
|
|
10,813 |
|
|
Bad debt expense |
|
|
— |
|
|
|
— |
|
|
|
38,462 |
|
|
|
— |
|
|
Total expenses |
|
|
596,203 |
|
|
|
1,333,930 |
|
|
|
523,109 |
|
|
|
5,213,568 |
|
|
Net investment income before income taxes: |
|
|
983,420 |
|
|
|
884,524 |
|
|
|
4,666,715 |
|
|
|
1,208,254 |
|
|
Income tax benefit |
|
|
(9,159 |
) |
|
|
(2,511 |
) |
|
|
(22,213 |
) |
|
|
(1,171 |
) |
|
Net investment income |
|
|
992,579 |
|
|
|
887,035 |
|
|
|
4,688,928 |
|
|
|
1,209,425 |
|
|
Net realized (loss) gain on sales and dispositions of investments: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Affiliate investments |
|
|
(2,850,015 |
) |
|
|
6,980,728 |
|
|
|
(1,924,658 |
) |
|
|
6,148,837 |
|
|
Non-Control/Non-Affiliate investments |
|
|
(77,314 |
) |
|
|
249,354 |
|
|
|
(77,339 |
) |
|
|
4,959,445 |
|
|
Net realized (loss) gain on sales and dispositions of investments |
|
|
(2,927,329 |
) |
|
|
7,230,082 |
|
|
|
(2,001,997 |
) |
|
|
11,108,282 |
|
|
Net change in unrealized appreciation/depreciation
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Control investments |
|
|
— |
|
|
|
— |
|
|
|
(875,000 |
) |
|
|
— |
|
|
Affiliate investments |
|
|
(481,647 |
) |
|
|
(5,153,166 |
) |
|
|
(11,027,301 |
) |
|
|
3,596,779 |
|
|
Non-Control/Non-Affiliate investments |
|
|
189,944 |
|
|
|
(512,375 |
) |
|
|
— |
|
|
|
(4,373,590 |
) |
|
Change in unrealized appreciation/depreciation before income taxes |
|
|
(291,703 |
) |
|
|
(5,665,541 |
) |
|
|
(11,902,301 |
) |
|
|
(776,811 |
) |
|
Deferred income tax expense (benefit) |
|
|
4,741 |
|
|
|
(184,940 |
) |
|
|
(89,469 |
) |
|
|
(232,774 |
) |
|
Net change in unrealized appreciation/depreciation on investments |
|
|
(296,444 |
) |
|
|
(5,480,601 |
) |
|
|
(11,812,832 |
) |
|
|
(544,037 |
) |
|
Net realized and unrealized (loss) gain on investments |
|
|
(3,223,773 |
) |
|
|
1,749,481 |
|
|
|
(13,814,829 |
) |
|
|
10,564,245 |
|
|
Net (decrease) increase in net assets from operations |
|
$ |
(2,231,194 |
) |
|
$ |
2,636,516 |
|
|
$ |
(9,125,901 |
) |
|
$ |
11,773,670 |
|
|
Weighted average shares outstanding |
|
|
2,969,814 |
|
|
|
2,581,021 |
|
|
|
2,936,938 |
|
|
|
2,581,021 |
|
|
Basic and diluted net (decrease) increase in net assets from operations per share |
|
$ |
(0.75 |
) |
|
$ |
1.02 |
|
|
$ |
(3.11 |
) |
|
$ |
4.56 |
|
|
Consolidated Statements of Changes in Net Assets (Unaudited) |
||||||||||||||||
|
|
|
Three months ended
|
|
|
Three months ended
|
|
|
Nine months ended
|
|
|
Nine months ended
|
|
||||
|
Net assets at beginning of period |
|
$ |
56,713,954 |
|
|
$ |
68,558,616 |
|
|
$ |
65,332,520 |
|
|
$ |
60,815,213 |
|
|
Net investment income |
|
|
992,579 |
|
|
|
887,035 |
|
|
|
4,688,928 |
|
|
|
1,209,425 |
|
|
Net realized (loss) gain on sales and dispositions of investments |
|
|
(2,927,329 |
) |
|
|
7,230,082 |
|
|
|
(2,001,997 |
) |
|
|
11,108,282 |
|
|
Net change in unrealized appreciation/depreciation on investments |
|
|
(296,444 |
) |
|
|
(5,480,601 |
) |
|
|
(11,812,832 |
) |
|
|
(544,037 |
) |
|
Net (decrease) increase in net assets from operations |
|
|
(2,231,194 |
) |
|
|
2,636,516 |
|
|
|
(9,125,901 |
) |
|
|
11,773,670 |
|
|
Declaration of dividend |
|
|
(861,246 |
) |
|
|
(748,496 |
) |
|
|
(2,585,105 |
) |
|
|
(2,142,247 |
) |
|
Net assets at end of period |
|
$ |
53,621,514 |
|
|
$ |
70,446,636 |
|
|
$ |
53,621,514 |
|
|
$ |
70,446,636 |
|
Reconciliation of GAAP Total Expense to Non-GAAP Adjusted Expenses
(Unaudited)
In addition to reporting total expenses, which is a
|
|
Three months ended
|
Three months ended
|
Nine months
|
Nine months
|
|||||
|
|
|
|
|
|
|||||
|
Total expenses |
$ |
596,203 |
$ |
1,333,930 |
$ |
523,109 |
|
$ |
5,213,568 |
|
Exclude expenses (credits) for capital gains incentive fees |
|
- |
|
313,000 |
|
(1,565,000 |
) |
|
2,066,300 |
|
Adjusted total expenses |
$ |
596,203 |
$ |
1,020,930 |
$ |
2,088,109 |
|
$ |
3,147,268 |
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.
The per share amounts for the three and nine months ended
|
|
Three months ended
|
Three months ended
|
Nine months
|
Nine months
|
|||||
|
|
|
|
|
|
|||||
|
Net investment income per share |
$ |
0.33 |
$ |
0.34 |
$ |
1.60 |
|
$ |
0.47 |
|
Exclude expenses (credits) for capital gains incentive fees per share |
|
- |
|
0.12 |
|
(0.54 |
) |
|
0.80 |
|
Adjusted net investment income per share |
$ |
0.33 |
$ |
0.46 |
$ |
1.06 |
|
$ |
1.27 |
View source version on businesswire.com: https://www.businesswire.com/news/home/20251107251343/en/
Company:
President and CEO
716.853.0802
dpenberthy@randcapital.com
Investors:
Alliance Advisors IR
716-843-3832 / 716-843-3908
cmychajluk@allianceadvisors.com
dpawlowski@allianceadvisors.com
Source: