Company(1) | Investment | # of Shares/Par Amount(2) | Fair Value(3) |
Term Loans – 7.4% | |||
Banking – 7.4% | |||
Equity Bancshares Inc. | Subordinated Term Loan, 7.00%, 6/30/2030 | $5,000,000 | $ 4,975,000 |
F.N.B.C. of La Grange, Inc. | Subordinated Term Loan, 6.38%, 1/01/2030(4) | $700,000 | 588,000 |
TransPecos Financial Corp. | Senior Term Loan, 9.00%, 10/01/2028 | $4,000,000 | 3,840,000 |
Tulsa Valley Bancshares | Subordinated Term Loan, 6.38%, 12/31/2028(4) | $1,700,000 | 1,428,000 |
Total Term Loans (Cost $11,400,000) | 10,831,000 | ||
Structured Debt Security – 8.9% | |||
Banking – 8.9% | |||
Community Funding 2018, LLC. | Preferred Shares (Estimated effective yield 11.63%), 144A(5)(6) | $19,000,000 | 12,978,900 |
Total Structured Debt Securities (Cost $18,727,080) | 12,978,900 | ||
Regulatory Capital Relief Securities – 106.4% | |||
Banking – 106.4% | |||
Absolute | Credit Linked Note, 16.90%, 10/10/2027(7)(8)* | $4,656,278 | 4,658,141 |
Algonquin | Credit Linked Note, 13.76%, 11/20/2025(7)+ | $3,000,000 | 2,981,495 |
Algonquin | Guarantee Linked Note, 12.76%, 5/1/2027(7)+ | $5,000,000 | 4,943,547 |
Auto ABS Synthetic French Loans | Credit Linked Note, 15.51%, 12/15/2030(8)(9)* | €3,000,000 | 3,253,500 |
Castelo | Credit Linked Note, 11.57%, 8/15/2037(9)* | €2,646,816 | 2,756,802 |
Cedar | Credit Linked Note, 13.01%, 12/15/2027(9)* | €3,110,000 | 3,351,378 |
Cedar | Credit Linked Note, 14.05%, 03/30/2030(9)(8)* | €4,300,000 | 4,663,350 |
CHAKRA | Credit Linked Note, 14.07%, 6/26/2027(8)(10)+ | $4,000,000 | 3,870,000 |
Colonnade | Credit Linked Note, 16.67%, 4/30/2028(8)(10) | $6,000,000 | 5,866,800 |
Colonnade | Credit Linked Note, 16.40%, 11/30/2029(8)(10) | $7,500,000 | 6,523,451 |
Colonnade | Credit Linked Note, 17.22%, 12/15/2029(8)(10) | $5,000,000 | 5,076,000 |
Colonnade | Credit Linked Note, 15.87%, 4/30/2030(7)(8) | $10,000,000 | 9,392,000 |
CRAFT | Credit Linked Note, 14.82%, 4/30/2028(10) | $3,867,684 | 3,945,038 |
CRAFT | Credit Linked Note, 13.42%, 2/21/2031(8)(10) | $3,200,000 | 3,120,000 |
Elvetia | Credit Linked Note, 8.65%, 10/20/2029(8)(11)+ | CHF2,000,000 | 2,142,194 |
Elvetia | Credit Linked Note, 9.90%, 10/20/2030(11)+ | CHF2,977,697 | 3,083,631 |
Elvetia | Credit Linked Note, 9.76%, 1/20/2031(8)(11)+ | CHF2,550,000 | 2,787,037 |
FCT Colisee | Credit Linked Note, 12.76%, 12/20/2023(12)+ | €2,785,567 | 2,975,180 |
FCT Opale | Credit Linked Note, 12.04%, 5/5/2030(10)+ | $4,000,000 | 3,971,000 |
Future Ready Chakra | Credit Linked Note, 12.44%, 12/15/2030(7)+ | $5,000,000 | 4,653,500 |
LOFT | Credit Linked Note, 11.81%, 2/28/2030(7)(8) | $2,870,000 | 2,855,650 |
LOFT | Credit Linked Note, 23.31%, 2/28/2030(7)(8) | $6,910,000 | 6,806,350 |
Mespil | Credit Linked Note, 14.06%, 12/08/2031(7)* | $5,000,000 | 4,875,250 |
Muskoka | Credit Linked Note, 14.41%, 11/1/2027(7)(8)+ | $2,650,000 | 2,647,350 |
Nansa | Credit Linked Note, 11.58%, 3/1/2026(9)* | €6,567,447 | 7,045,830 |
Nightingale LF | Credit Linked Note, 14.18%, 4/1/2028(8)(13)* | £2,000,000 | 2,424,517 |
Premium Green PLC | 5 Year Secured Amortizing Floating Rate Note, 15.61%, 12/20/2024(10)+ | $2,070,454 | 2,033,185 |
Premium Green PLC | 5 Year Secured Amortizing Floating Rate Note, 12.08%, 6/29/2026(12)* | €2,066,911 | 2,166,361 |
Company(1) | Investment | # of Shares/Par Amount(2) | Fair Value(3) |
Regulatory Capital Relief Securities (continued) | |||
Banking (continued) | |||
Premium Green PLC | 5 Year Secured Amortizing Floating Rate Note, 11.98%, 11/10/2026(12)+ | €2,653,898 | $ 2,743,023 |
Pymes Magdalena | Credit Linked Note, 10.89%, 12/20/2052(9)* | €3,166,137 | 3,325,686 |
Resonance | Credit Linked Note, 10.25%, 10/5/2028(9)* | €3,514,320 | 3,744,583 |
Resonance | Credit Linked Note, 9.74%, 10/25/2029(12)* | €858,428 | 915,837 |
Salisbury | Credit Linked Note, 14.43%, 6/16/2027(13)+ | £5,235,795 | 6,164,600 |
Salisbury | Credit Linked Note, 13.68%, 3/20/2028(13)+ | £775,988 | 920,730 |
Salisbury | Credit Linked Note, 13.43%, 4/17/2028(8)(13)+ | £4,500,000 | 5,503,460 |
Salisbury | Credit Linked Note, 16.03%, 4/17/2028(13)+ | £1,959,645 | 2,360,977 |
Start | Credit Linked Note, 14.44%, 6/16/2025(7)+ | $5,000,000 | 4,375,000 |
Syntotta | Credit Linked Note, 11.58%, 11/4/2037(9)* | €1,406,006 | 1,473,351 |
Terra | Credit Linked Note, 12.38%, 9/25/2029(7)* | $10,000,000 | 9,520,500 |
Total Regulatory Capital Relief Securities (Cost $162,680,779) | 155,916,284 | ||
Trust Preferred and Preferred Securities – 3.3% | |||
Banking – 3.3% | |||
Fidelity Federal Bancorp | Fixed Rate Cumulative Perpetual Preferred Stock, Series A, 9% | $2,789,000 | 2,663,495 |
Fidelity Federal Bancorp | Fixed Rate Cumulative Perpetual Preferred Stock, Series B, 9% | $200,000 | 191,000 |
Raymond James Financial, Inc. | Fixed/Floating Perpetual Preferred Stock, Series A, 6.75% | $80,000 | 2,003,200 |
Total Trust Preferred and Preferred Securities (Cost $5,004,203) | 4,857,695 | ||
Total Long-Term Investments (Cost $197,812,062) | 184,583,879 | ||
Money Market Fund – 1.3% | |||
Morgan Stanley Institutional Liquidity Funds - Treasury Portfolio | Institutional Share Class - Money Market Mutual Fund (MISXX) 4.66% | 1,983,575 | 1,983,575 |
Total Money Market Fund (Cost $1,983,575) | 1,983,575 | ||
Total Investments (Cost $199,795,637)(14)(15) — 127.3% | 186,567,454 | ||
Other assets and liabilities, net — (27.3)%(16) | (40,019,990) | ||
Total Net Assets — 100.0% | $146,547,464 |
(1) | We do not "control" and are not an "affiliate" of any of our investments, each as defined in the Investment Company Act (the "1940 Act"). |
(2) | Par Value in USD, GBP, EUR or CHF. |
(3) | Fair Value is determined in good faith in accordance with the Company’s valuation policy and is reviewed and accepted by the Company’s Board of Directors. |
(4) | The estimated effective yield including structuring fees paid annually through maturity of 2030 and 2028, respectively, is 9.60%. |
(5) | Securities are exempt from registration under Rule 144A of the Securities Act of 1933. |
(6) | The preferred shares are considered an equity position. Equity investments are entitled to recurring distributions which are generally equal to the remaining cash flow of the payments made by the underlying company’s securities less contractual payments to debt holders and company expenses. The estimated effective yield indicated is based upon a current projection of the amount and timing of these recurring distributions and the estimated amount of repayment of principal upon termination. Such projections are periodically reviewed and adjusted as needed. The estimated effective yield may ultimately not be realized. |
(7) | Floating rate note: SOFR + minimum of 7.50% |
(8) | Investments determined using significant unobservable inputs (Level 3). The value of such securities is $ 71,589,800 or 48.85% of net assets. |
(9) | Floating rate note: 3M EURIBOR (Floored at 0%) + minimum of 8.00% |
(10) | Floating rate note: 3M LIBOR + minimum 7.20% |
(11) | Floating rate note: 3M CHF LIBOR + minimum 8.00% |
(12) | Floating rate note: 3M EURIBOR + minimum 7.49% |
(13) | Floating rate note: SONIA + minimum 9.75% |
(14) | As of March 31, 2023, the tax cost basis of investment securities was $199,795,637. The gross unrealized appreciation over tax cost was $565,188 and gross unrealized depreciation under tax cost was $13,793,371. Net unrealized depreciation of tax cost under value was $13,228,183. |
(15) | Cost values reflect accretion of original issue discount or market discount, and amortization of premium. |
(16) | Includes $43,400,000 in bank loans from Texas Capital Bank. |
* | Held in Marshall Holdings Limited II. |
+ | Held in Marshall Holdings Limited III. |
Currency Purchased | Currency Sold | Expiration | Counterparty | Unrealized Appreciation (Depreciation) | ||
USD | 8,379,933 | CHF | 7,689,594 | 04/28/23 | NWG | $(49,822) |
USD | 40,394,101 | EUR | 37,246,596 | 04/28/23 | NWG | (63,182) |
USD | 18,299,489 | GBP | 14,859,150 | 04/28/23 | NWG | (41,451) |
$(154,455) |
ABS | Asset-Backed Security |
CHF | Swiss Franc |
EUR | Euro |
EURIBOR | Euro London Interbank Offered Rate |
GBP | British Pound |
LIBOR | London Interbank Offered Rate |
NWG | NatWest |
PLC | Public Limited Company |
SOFR | Secured Overnight Financing Rate |
SONIA | Sterling Overnight Interbank Average Rate |
Bank Name | Principal Amount | State |
Big Poppy Holdings, Inc. | $ 9,000,000 | California |
Delmar Bancorp | 4,500,000 | Maryland |
Fidelity Federal Bancorp | 8,000,000 | Indiana |
First Bancshares, Inc. | 10,000,000 | Mississippi |
Halbur Bancshares | 3,000,000 | Iowa |
Vintage Bancorp | 1,650,000 | Kansas |
Total | $36,150,000 |
TOTAL FAIR VALUE AT 3-31-23 | LEVEL 1 QUOTED PRICE | LEVEL 2 SIGNIFICANT OBSERVABLE INPUTS | LEVEL 3 SIGNIFICANT UNOBSERVABLE INPUTS | |||||
Assets | ||||||||
Term Loans | $10,831,000 | $— | $10,831,000 | $— | ||||
Structured Debt Security | 12,978,900 | — | 12,978,900 | — | ||||
Regulatory Capital Relief Securities | 155,916,284 | — | 84,326,484 | 71,589,800 | ||||
Trust Preferred and Preferred Securities | 4,857,695 | — | 4,857,695 | — | ||||
Money Market Fund | 1,983,575 | 1,983,575 | — | — | ||||
Total Assets | $186,567,454 | $1,983,575 | $112,994,079 | $71,589,800 |
TOTAL FAIR VALUE AT 3-31-23 | LEVEL 1 QUOTED PRICE | LEVEL 2 SIGNIFICANT OBSERVABLE INPUTS | LEVEL 3 SIGNIFICANT UNOBSERVABLE INPUTS | |||||
Liabilities | ||||||||
Derivatives: | ||||||||
Foreign Currency Contracts | ||||||||
Forward Foreign Currency Contracts | $(154,455) | $— | $(154,455) | $— | ||||
Total Liabilities | $(154,455) | $— | $(154,455) | $— |
REGULATORY CAPITAL RELIEF SECURITIES | |
Balance at December 31, 2022 | $69,529,738 |
Realized loss including earnings | — |
Unrealized depreciation on investments | (175,479) |
Purchases | 4,636,043 |
Sales | (4,000,635) |
Transfers in | 4,929,232 |
Transfers out | (3,329,099) |
Balance at March 31, 2023 | $71,589,800 |
FAIR VALUE AT 3-31-23 | VALUATION TECHNIQUES | UNOBSERVABLE INPUTS | ASSUMPTIONS | IMPACT TO VALUATION FROM AN INCREASE TO INPUT | |
Regulatory Capital Securities | $71,589,800 | Broker Quotes | — | — | — |
$71,589,800 |