UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q

(Mark One)
x	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

FOR THE QUARTERLY PERIOD ENDED ~~June~~September 30, 2019

¨	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

COMMISSION FILE NUMBER: 814-01180

Runway Growth Credit Fund Inc.

(Exact name of registrant as specified in its charter)

Maryland		47-5049745
(State of incorporation)		(I.R.S. Employer Identification No.)

205 N. Michigan Ave., Suite 4200
Chicago, IL		60601
(Address of principal executive offices)		(Zip Code)

(312) 281-6270

(Registrant’s telephone number, including area code)

Securities Registered Pursuant to Section 12(b) of the Act:

Title of each class		Trading Symbol(s)		Name of each exchange on which registered
None		N/A		N/A

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yesx No¨

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).Yes¨ No¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer¨	Accelerated filer¨
Non-accelerated filerx	Smaller reporting company¨

Emerging growth companyx

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes¨ Nox

The issuer had ~~19,800,052~~21,990,715 shares of common stock, $0.01 par value per share, outstanding as of ~~August 8,~~November 13, 2019.

RUNWAY GROWTH CREDIT FUND INC.

FORM 10-Q FOR THE QUARTER ENDED ~~JUNE~~SEPTEMBER 30, 2019

Table of Contents

	INDEX	PAGE NO.

PART I.	FINANCIAL INFORMATION

Item 1.	Financial Statements	1

	Statements of Assets and Liabilities as of ~~June~~September 30, 2019 (unaudited) and December 31, 2018	1

	Statements of Operations for the three and ~~six~~nine months ended ~~June~~September 30, 2019 and 2018 (unaudited)	2

	Statements of Changes in Net Assets for the three and ~~six~~nine months ended ~~June~~September 30, 2019 and 2018 (unaudited)	3

	Statements of Cash Flows for the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018 (unaudited)	4

	Schedule of Investments as of ~~June~~September 30, 2019 (unaudited)	5

	Schedule of Investments as of December 31, 2018	12

	Notes to Financial Statements (unaudited)	19

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	4041

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	5660

Item 4.	Controls and Procedures	5761

PART II.	OTHER INFORMATION	5862

Item 1.	Legal Proceedings	5862

Item 1A.	Risk Factors	5862

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	5862

Item 3.	Defaults Upon Senior Securities	5862

Item 4.	Mine Safety Disclosures	5862

Item 5.	Other Information	5963

Item 6.	Exhibits	5963

SIGNATURES		6064

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

RUNWAY GROWTH CREDIT FUND INC.

Statements of Assets and Liabilities

	June 30, 2019			December 31, 2018		September 30, 2019			December 31, 2018
	(Unaudited)					(Unaudited)
Assets
Investments at fair value:
Non-control/non-affiliate investments at fair value (cost of $285,117,028 and $223,851,892, respectively)	$	280,025,894		$	224,248,389
Investment in U.S. Treasury Bills at fair value (cost of $85,980,815 and $79,959,928, respectively)		85,980,815			79,959,928
Total investments at fair value (cost of $371,097,893 and $303,811,820, respectively)		366,006,709			304,208,317
Non-control/non-affiliate investments at fair value (cost of $365,612,439 and $223,851,892, respectively)						$	357,738,881		$	224,248,389
Investment in U.S. Treasury Bills at fair value (cost of $59,970,914 and $79,959,928, respectively)							59,970,914			79,959,928
Total investments at fair value (cost of $425,583,353 and $303,811,820, respectively)							417,709,795			304,208,317
Cash and cash equivalents		14,326,032			2,527,474		2,668,355			2,527,474
Deferred offering costs		281,487			102,865		409,735			102,865
Subscriptions receivable		7,036,800			-		649,123			-
Accrued interest receivable		1,405,405			1,221,494		1,609,587			1,221,494
Deferred credit facility fees (net of accumulated amortization of $18,470 and $82,648, respectively)		1,089,726			129,759
Other accounts receivable		510,765			41,160		482,636			41,160
Prepaid expenses		137,694			120,064		123,944			120,064
Total assets		390,794,618			308,484,133		423,653,175			308,221,374

Liabilities
Debt:
Credit facilities							65,000,000			59,500,000
Deferred credit facility fees (net of accumulated amortization of $73,880 and $18,470, respectively)							(1,034,317	)		(129,759	)
Total debt, less unamortized deferred financing costs							63,965,683			59,370,241
Payable for securities purchased		-			80,699		-			80,699
Deferred revenue		-			100,000		-			100,000
Reverse repurchase agreement		85,526,546			79,560,129		59,671,060			79,560,129
Credit facilities		-			59,500,000
Accrued incentive fees		3,412,872			1,071,566		2,639,490			1,071,566
Dividends payable		8,894,083			-		811,203			-
Due to affiliate		102,237			116,697		111,685			116,697
Interest payable		47,515			163,981		394,060			163,981
Accrued expenses and other liabilities		475,125			388,666		989,443			388,666
Total liabilities		98,458,378			140,981,738		128,582,624			140,851,979

Commitments and contingencies (Note 3)

Net assets
Common stock, $0.01 par value; 100,000,000 shares authorized; 19,800,052 and 11,056,595 shares issued and outstanding, respectively		198,001			110,566
Common stock, $0.01 par value; 100,000,000 shares authorized; 20,324,150 and 11,056,595 shares issued and outstanding, respectively							203,241			110,566
Additional paid-in capital		295,130,188			162,568,188		302,860,650			162,568,188
Distributable (losses) earnings		(2,991,949	)		4,690,641		(7,993,340	)		4,690,641
Total net assets	$	292,336,240		$	167,369,395	$	295,070,551		$	167,369,395

Net asset value per share	$	14.76		$	15.14	$	14.52		$	15.14

See notes to financial statements.

RUNWAY GROWTH CREDIT FUND INC.

Statements of Operations

(Unaudited)

	Three Months Ended June 30,						Six Months Ended June 30,						Three Months Ended September 30,					Nine Months Ended September 30,
	2019			2018			2019			2018			2019			2018		2019			2018
Investment income
From non-control/non-affiliate:
Interest income	$	15,711,234		$	4,182,828		$	27,585,195		$	7,411,210		$	11,082,660		$	5,446,310	$	38,667,854		$	12,013,769
Payment in-kind interest income		388,046			-			562,347			-			543,581			-		1,105,928			-
Other income		196,267			54,146			247,729			69,146			146,668			26,500		394,397			939,397
Interest income from U.S. Treasury Bills		57,628			20,804			97,700			60,144			8,674			7,125		106,374			67,269
Other income from non-investment sources		42,815			151,264			53,348			239,113			52,902			36,144		106,250			275,257
Total investment income		16,395,990			4,409,042			28,546,319			7,779,613			11,834,485			5,516,079		40,380,803			13,295,692

Operating expenses
Management fees		1,203,125			1,203,125			2,406,250			2,406,250			1,238,835			1,203,125		3,645,085			3,609,375
Incentive fees		2,734,626			-			4,615,995			-			1,669,053			479,538		6,285,048			479,538
Professional fees		274,255			215,529			484,503			344,086			217,741			164,948		702,244			509,034
Interest expense		92,905			44,486			248,483			66,120			413,066			188,986		661,548			255,106
Overhead allocation expense		217,922			91,953			417,661			210,067			185,016			105,055		602,677			315,122
Administration fee		103,291			41,158			284,865			98,303			97,995			49,054		382,860			147,357
Directors’ fees		51,000			49,500			103,000			99,000			52,000			57,000		155,000			156,000
General and administrative expenses		9,723			22,831			11,732			62,161			3,397			24,311		15,129			86,472
Insurance expense		25,072			23,970			50,143			47,940			25,260			23,970		75,403			71,910
Consulting fees		19,775			12,000			47,195			25,000			12,830			12,000		60,025			37,000
Other expenses		294,287			56,262			432,457			92,734			414,549			103,158		847,006			195,892
Total operating expenses		5,025,981			1,760,814			9,102,284			3,451,661			4,329,742			2,411,145		13,432,025			5,862,806
Net investment income		11,370,009			2,648,228			19,444,035			4,327,952			7,504,743			3,104,934		26,948,778			7,432,886

Realized and unrealized gain (loss) on investments
Realized gain on non-control/non-affiliate investments		493,308			-			493,308			59,792			-			-		493,308			59,792
Realized (loss) on U.S. Treasury Bills														(966	)		-		(966	)		-
Net change in unrealized appreciation (depreciation) on non-control/non-affiliate investments		(3,247,119	)		(459,019	)		(5,487,631	)		(795,226	)		(2,782,423	)		493,209		(8,270,054	)		(302,017	)
Net change in unrealized appreciation (depreciation) on U.S. Treasury Bills														-			439		-			439
Net realized and unrealized gain (loss) on investments		(2,753,811	)		(459,019	)		(4,984,323	)		(735,434	)		(2,783,389	)		493,648		(7,777,712	)		(241,786	)

Net increase in net assets resulting from operations	$	8,616,198		$	2,189,209		$	14,449,712		$	3,592,518		$	4,721,354		$	3,598,582	$	19,171,066		$	7,191,100

Net increase in net assets resulting from operations per common share	$	0.55		$	0.25		$	0.89		$	0.41		$	0.24		$	0.41	$	1.09		$	0.82
Net investment income per common share	$	0.72		$	0.30		$	1.19		$	0.50		$	0.38		$	0.35	$	1.54		$	0.85
Weighted-average shares outstanding		15,727,990			8,692,372			16,280,773			8,680,419			19,990,416			8,865,358		17,520,157			8,742,743

See notes to financial statements.

RUNWAY GROWTH CREDIT FUND INC.

Statements of Changes in Net Assets

(Unaudited)

	Three Months Ended June 30, 2019			Three Months Ended June 30, 2018
							Three Months Ended September 30, 2019			Three Months Ended September 30, 2018
Net increase (decrease) in net assets from operations
Net investment income	$	11,370,009		$	2,648,228		$	7,504,743		$	3,104,934
Realized gain on investments		493,308			-
Realized (loss) on investments and U.S. Treasury Bills								(966	)		-
Net change in unrealized appreciation (depreciation) on investments and U.S. Treasury Bills		(3,247,119	)		(459,019	)		(2,782,423	)		493,648
Net increase in net assets resulting from operations		8,616,198			2,189,209			4,721,354			3,598,582

Distributions to shareholders from:
Dividends paid to shareholders		(15,971,678	)		(1,300,250	)		(9,722,745	)		(2,184,724	)
Total distributions to shareholders		(15,971,678	)		(1,300,250	)		(9,722,745	)		(2,184,724	)

Capital share transactions
Issuance of common stock		49,000,000			-			-			30,000,000
Issuance of common stock under dividend reinvestment plan		12,707,267			1,045,570			7,735,702			1,754,244
Net increase in net assets resulting from capital share transactions		61,707,267			1,045,570			7,735,702			31,754,244

Total increase in net assets		54,351,787			1,934,529			2,734,311			33,168,102

Net assets at beginning of period		237,984,453			128,443,686			292,336,240			130,378,215

Net assets at end of period	$	292,336,240		$	130,378,215		$	295,070,551		$	163,546,317

	Six Months Ended June 30, 2019			Six Months Ended June 30, 2018

Net increase (decrease) in net assets from operations
Net investment income	$	19,444,035		$	4,327,952
Realized gain on investments		493,308			59,792
Net change in unrealized appreciation (depreciation) on investments and U.S. Treasury Bills		(5,487,631	)		(795,226	)
Net increase in net assets resulting from operations		14,449,712			3,592,518

Distributions to shareholders from:
Dividends paid to shareholders		(22,132,302	)		(1,300,250	)
Total distributions to shareholders		(22,132,302	)		(1,300,250	)

Capital share transactions
Issuance of common stock		115,000,000			-
Issuance of common stock under dividend reinvestment plan		17,649,435			1,045,570
Net increase in net assets resulting from capital share transactions		132,649,435			1,045,570

Total increase in net assets		124,966,845			3,337,838

Net assets at beginning of period		167,369,395			127,040,377

Net assets at end of period	$	292,336,240		$	130,378,215

Capital share activity
Shares issued		8,743,457			70,563
Shares outstanding at beginning of period		11,056,595			8,668,334
Shares outstanding at end of period		19,800,052			8,738,897

Nine Months Ended
September 30, 2019 Nine Months Ended
September 30, 2018
Net increase (decrease) in net assets from operations
Net investment income $ 26,948,778 $ 7,432,886
Realized gain on investments 492,342 59,792
Net change in unrealized appreciation (depreciation) on investments and U.S. Treasury Bills (8,270,054 ) (301,578 )
Net increase in net assets resulting from operations 19,171,066 7,191,100

Distributions to shareholders from:
Dividends paid to shareholders (31,855,047 ) (3,484,974 )
Total distributions to shareholders (31,855,047 ) (3,484,974 )

Capital share transactions
Issuance of common stock 115,000,000 30,000,000
Issuance of common stock under dividend reinvestment plan 25,385,137 2,799,814
Net increase in net assets resulting from capital share transactions 140,385,137 32,799,814

Total increase in net assets 127,701,156 36,505,940

Net assets at beginning of period 167,369,395 127,040,377

Net assets at end of period $ 295,070,551 $ 163,546,317

Capital share activity
Shares issued 9,267,555 2,185,482
Shares outstanding at beginning of period 11,056,595 8,668,334
Shares outstanding at end of period 20,324,150 10,853,816

See notes to financial statements.
3

RUNWAY GROWTH CREDIT FUND INC.

Statements of Cash Flows
(Unaudited)

Six Months Ended
June 30, 2019 Six Months Ended
June 30, 2018
Nine Months Ended
September 30, 2019 Nine Months Ended
September 30, 2018
Cash flows from operating activities
Net increase in net assets resulting from operations $ 14,449,712 $ 3,592,518 $ 19,171,066 $ 7,191,100
Adjustments to reconcile net increase in net assets resulting from operations to net cash provided by (used in) operating activities:
Purchase of investments (141,292,427 ) (76,121,498 ) (225,533,774 ) (83,214,914 )
Purchase of U.S. Treasury Bills (155,900,303 ) (138,972,584 ) (215,871,217 ) (190,456,264 )
Payment in-kind interest (562,347 ) - (1,105,928 ) -
Sale or maturity of investments 87,061,671 9,593,353 94,103,017 11,468,353
Sale or maturity of U.S. Treasury Bills 149,977,117 141,513,028 235,966,606 211,503,227
Realized gain on non-control/non-affiliate investments (493,308 ) (59,792 )
Realized gain on non-control/non-affiliate investments, including U.S. Treasury Bills (492,342 ) (59,792 )
Net change in unrealized (appreciation) depreciation on non-control/non-affiliate investments 5,487,631 795,226 8,270,054 302,017
Net change in unrealized (appreciation) depreciation on U.S. Treasury Bills - (439 )
Amortization of fixed income premiums or discounts (6,076,426 ) (2,006,632 ) (8,837,895 ) (3,170,957 )
Amortization of deferred credit facility fees 129,161 (2,867 ) 181,571 44,833
Changes in operating assets and liabilities:
Accrued interest receivable (183,911 ) (271,804 ) (388,093 ) (422,864 )
Other accounts receivable (469,605 ) (9,173 ) (441,476 ) (433,893 )
Prepaid expenses (17,630 ) 51,994 (3,880 ) 62,616
Payable for securities purchased (80,699 ) 43,982,657 (80,699 ) (18,995,710 )
Deferred revenue (100,000 ) - (100,000 ) -
Accrued incentive fees 2,341,306 - 1,567,924 479,538
Due to portfolio company - (3,000,000 ) - (3,000,000 )
Due to affiliate (14,460 ) 8,313 (5,012 ) 25,265
Interest payable (116,466 ) - 230,079 7,288
Accrued expenses and other liabilities 86,459 120,151 600,777 252,786
Net cash used in operating activities (45,774,525 ) (20,787,110 ) (92,769,222 ) (68,417,810 )

Cash flows from financing activities
Deferred offering costs (178,622 ) - (306,870 ) -
Deferred credit facility fees (1,089,128 ) (152,266 ) (1,086,129 ) (190,340 )
Borrowings under credit facilities 17,750,000 15,000,000 82,750,000 15,000,000
Repayments under credit facilities (77,250,000 ) - (77,250,000 ) (15,000,000 )
Proceeds from reverse purchase agreements 155,120,560 - 214,791,620 44,775,000
Repayment of reverse purchase agreements (149,154,143 ) - (234,680,689 ) -
Dividends paid to shareholders (2,625,584 ) (254,680 ) (6,307,829 ) (685,160 )
Net cash received from common stock issued 115,000,000 - 115,000,000 29,765,456
Net cash provided by financing activities 57,573,083 14,593,054 92,910,103 73,664,956

Net increase (decrease) in cash 11,798,558 (6,194,056 ) (140,881 ) 5,247,146
Cash and cash equivalents at beginning of period 2,527,474 8,141,670 2,527,474 8,141,670
Cash and cash equivalents at end of period $ 14,326,032 $ 1,947,614 $ 2,668,355 $ 13,388,816

Supplemental and non-cash financing cash flow information:
Taxes paid $ 1,400 $ - $ 1,400 $ 4,872
Interest paid 304,401 8,435 182,986 247,818
Non-cash dividend reinvestments 17,649,435 1,045,570 25,385,137 2,799,814

See notes to financial statements.
4

RUNWAY GROWTH CREDIT FUND INC.

Schedule of Investments (Unaudited)

~~June~~September 30, 2019

Portfolio Companies Sub-Industry Investment Description
^{(1),(5),(6),(13)}
Acquisition
Date
Principal Cost Fair Value⁽²⁾ % of Net
Assets Sub-Industry Investment Description
^{(1),(2),(5),(6),(11)}
Acquisition
Date
Principal Cost Fair
Value⁽²⁾ % of Net
Assets

Non-control/non-affiliate investments Non-control/non-affiliate investments Non-control/non-affiliate investments

Senior Secured Term Loans Senior Secured Term Loans Senior Secured Term Loans

Aginity, Inc. Application Software LIBOR+10.5% PIK, 11.50% floor, 5% ETP, due 5/25/2020^{(4), (15)} 5/25/2018 $ 7,386,026 $ 7,232,349 $ 5,832,0000 2.00 % Application Software Tranche I: LIBOR+10.5% PIK, 12.50% floor, 5% ETP, due 11/30/2019^(4),(8),(13) 5/25/2018 $ 7,386,026 $ 7,232,349 $ 2,902,501 0.98 %

Tranche II: LIBOR+10.5% PIK, 12.50% floor, Extension line, due 11/30/2019^(4),(8)(13) 7/25/2019 1,625,000 1,625,000 1,478,623 0.50

Aria Systems, Inc. Application Software LIBOR+9.00%, 11.35% floor, 4.5% ETP, due 12/15/2021 6/29/2018 25,000,000 24,647,181 24,248,996 8.29 Application Software LIBOR+9.00%, 11.35% floor, 4.5% ETP, due 12/15/2021 6/29/2018 25,000,000 24,828,225 24,473,907 8.30

Brilliant Earth, LLC Internet Retail LIBOR+8.25%, 10.40% floor, 4.5% ETP, due 4/15/2023 9/30/2019 35,000,000 33,579,317 33,579,317 11.38

CareCloud Corporation Health Care Technology Prime+7.00%, 11.75% floor, 3.5% ETP, due 6/15/2022⁽¹⁶⁾ 6/19/2018 25,000,000 24,775,602 24,167,610 8.27 Health Care Technology Prime+7.00%, 11.75% floor, 3.5% ETP, due 6/15/2022⁽¹⁴⁾ 6/19/2018 25,000,000 24,883,287 24,325,745 8.25

Circadence Corporation Application Software LIBOR+9.5%, 12.00% floor, 5% ETP, due 6/20/2022 12/20/2018 18,000,000 15,032,083 15,032,083 5.14 Application Software LIBOR+9.5%, 12.00% floor, 5% ETP, due 6/15/2022⁽¹⁸⁾ 12/20/2018 18,000,000 15,478,017 15,478,017 5.25

Cloud Passage, Inc. Data Processing & Outsourced Services LIBOR+7.50%, 1% PIK, 11.75% floor, 2.75% ETP, due 6/13/2023⁽⁴⁾ 6/13/2019 7,500,000 7,159,000 7,159,000 2.45 Data Processing & Outsourced Services LIBOR+7.50%, 1% PIK, 11.75% floor, 2.75% ETP, due 6/13/2023⁽⁴⁾ 6/13/2019 7,519,600 7,219,297 7,219,297 2.45

Dejero Labs Inc. Data Processing & Outsourced Services LIBOR+9.25%, 11.75% floor, 4.5% ETP, due 5/31/2023^(3),(7) 5/31/2019 11,000,000 10,677,681 10,677,681 3.65 Data Processing & Outsourced Services LIBOR+9.25%, 11.75% floor, 4.5% ETP, due 5/31/2023^(3),(7) 5/31/2019 11,000,000 10,736,560 10,736,560 3.64

Dtex Systems, Inc. Application Software LIBOR+9.5%, 11.50% floor, 11.5% cash cap, 4% ETP, due 11/15/2021⁽¹⁷⁾ 6/1/2018 8,000,000 8,029,906 8,029,906 2.75 Application Software LIBOR+9.15%, 11.50% floor, 11.5% cash cap, 4% ETP, due 11/15/2021⁽¹⁵⁾ 6/1/2018 8,363,015 8,432,015 8,432,015 2.86

Echo 360 Holdings, Inc. Education Services Tranche I: LIBOR+9.25%, 12.05% floor, 4.0% ETP, Due 5/3/2023 5/3/2019 14,000,000 13,632,381 13,632,381 4.66 Education Services Tranche I: LIBOR+9.25%, 12.05% floor, 4.0% ETP, due 5/3/2023 5/3/2019 14,000,000 13,701,682 13,701,682 4.64
Tranche II: LIBOR+9.25%, 12.05% floor, 4.0% ETP, Due 5/3/2023 5/3/2019 1,500,000 1,448,578 1,448,578 0.50 Tranche II: LIBOR+9.25%, 12.05% floor, 4.0% ETP, due 5/3/2023 5/3/2019 2,500,000 2,460,649 2,460,649 0.83

eSilicon Corporation Semi-conductors Tranche I: LIBOR+10.50%, 13% floor, 5% ETP, due 7/15/2020 7/31/2017 5,416,667 5,674,268 5,674,268 1.94 Semi-conductors Tranche I: LIBOR+10.50%, 13% floor, 5% ETP, due 7/15/2020 7/31/2017 4,166,667 4,505,958 4,505,958 1.53
Tranche II: LIBOR+10.50%, 13% floor, 5% ETP, due 7/15/2020 2/8/2018 3,958,333 4,083,450 4,083,450 1.40 Tranche II: LIBOR+10.50%, 13% floor, 5% ETP, due 1/15/2021 2/8/2018 3,333,333 3,486,637 3,486,637 1.18
Tranche III: LIBOR+10.50%, 13% floor, 5% ETP, due 7/15/2020 6/21/2019 10,000,000 9,615,750 9,615,750 3.29 Tranche III: LIBOR+10.50%, 13% floor, 5% ETP, due 6/15/2020 6/21/2019 10,000,000 9,887,786 9,887,786 3.35
Tranche IV: Prime+2.75%, Revolving line, due 6/15/2020 6/21/2019 11,000,000 11,000,000 11,000,000 3.76 Tranche IV: Prime+2.75%, Revolving line, due 6/15/2020 6/21/2019 11,000,000 11,000,000 11,000,000 3.73

MingleHealth Care Solutions, Inc. Healthcare Technology LIBOR+9.5%, 11.75% floor, 4% ETP, due 8/15/2022 8/15/2018 6,000,000 5,648,144 5,648,144 1.93
INRIX Inc. Internet Software and Services Tranche I: LIBOR+8.0%, 10.5% floor, 2.5% ETP, due 7/15/2023 7/26/2019 20,000,000 19,531,477 19,531,477 6.62
Tranche II: LIBOR+8.0%, 10.5% floor, ROSE loan, 2.5% ETP, due 7/15/2023 7/26/2019 5,000,000 4,680,091 4,680,091 1.59
Mobius Imaging, LLC Healthcare Technology LIBOR+9.25%, 11.00% floor, 4% ETP, due 10/15/2022 11/23/2018 15,500,000 13,897,530 13,897,530 4.75

See notes to financial statements.

5

RUNWAY GROWTH CREDIT FUND INC.

Schedule of Investments (Unaudited) – (continued)

~~June~~September 30, 2019

Portfolio Companies Sub-Industry
Investment Description
^{(1), (5), (6),(13)}
Acquisition
Date Principal/
Shares Cost Fair Value⁽²⁾ % of Net
Assets Sub-Industry
Investment Description
^{(1),(2),(5),(6),(11)}
Acquisition
Date Principal Cost Fair
Value⁽²⁾ % of Net
Assets

Non-control/non-affiliate investments (continued) Non-control/non-affiliate investments (continued) Non-control/non-affiliate investments (continued)

Senior Secured Term Loans (continued) Senior Secured Term Loans (continued) Senior Secured Term Loans (continued)

Massdrop, Inc. Computer & Electronics Retail LIBOR+8.25%, 10.65% floor, 4% ETP, due 1/15/2023 7/22/2019 $ 17,500,000 $ 17,127,095 $ 17,127,095 5.80 %

MingleHealth Care Solutions, Inc. Healthcare Technology LIBOR+9.5%, 11.75% floor, 4% ETP, due 8/15/2022 8/15/2018 6,000,000 5,711,487 5,400,923 1.83

Mobius Imaging, LLC Healthcare Technology LIBOR+9.25%, 11.50% floor, 4% ETP, due 10/15/2022 11/23/2018 15,500,000 14,087,355 15,611,977 5.29

Mojix, Inc. Application Software Tranche I: LIBOR+12% PIK, 11.00% floor, 5% ETP, due 5/15/2021^{(4), (9)} 5/16/2017 $ 6,136,977 $ 5,822,640 $ 5,168,784 1.77 % Application Software Tranche I: LIBOR+10.50%, 11.00% floor, 12% cash cap, 5% ETP, due 5/15/2021⁽¹⁷⁾ 5/16/2017 6,226,376 6,030,939 5,174,153 1.75
Tranche II: LIBOR+12% PIK, 11.00% floor, 5% ETP, due 5/15/2021^{(4), (9)} 8/3/2017 2,045,659 1,946,228 1,727,676 0.59
Tranche III: LIBOR+12% PIK, 11.00% floor, 5% ETP, due 5/15/2021^{(4), (9)} 7/6/2018 510,898 489,598 434,619 0.15 Tranche II: LIBOR+10.50%, 11.00% floor, 12% cash cap, 5% ETP, due 5/15/2021⁽¹⁷⁾ 8/3/2017 2,075,459 2,014,576 1,724,719 0.58
Tranche IV: LIBOR+12% PIK, 11.00% floor, 5% ETP, due 5/15/2021^{(4), (9)} 9/5/2018 510,185 487,266 432,548 0.15 Tranche III: LIBOR+10.50%, 11.00% floor, 12% cash cap, 5% ETP, due 5/15/2021⁽¹⁷⁾ 7/6/2018 518,340 505,960 430,744 0.15
Tranche V: LIBOR+12% PIK, 11.00% floor, 5% ETP, due 5/15/2021^{(4), (9)} 1/28/2019 1,016,008 956,832 849,384 0.29 Tranche IV: LIBOR+10.50%, 11.00% floor, 12% cash cap, 5% ETP, due 5/15/2021⁽¹⁷⁾ 9/5/2018 517,617 503,956 430,143 0.15
Tranche VI: LIBOR+12% PIK, 11.00% floor, due 7/31/2019^{(4), (9)} 5/30/2019 1,006,453 999,105 886,910 0.30 Tranche V: LIBOR+10.50%, 11.00% floor, 12% cash cap, 5% ETP, due 5/15/2021⁽¹⁷⁾ 1/28/2019 1,030,808 992,920 856,608 0.29

3DNA Corp.(dba NationBuilder) Application Software Tranche I: LIBOR+9.00%, 11.50% floor, 5% ETP, due 4/28/2022 12/28/2018 7,000,000 6,917,586 6,917,586 2.37 Application Software Tranche I: LIBOR+9.00%, 11.50% floor, 5% ETP, due 4/28/2022 12/28/2018 7,000,000 6,966,329 6,966,329 2.36
Tranche II: LIBOR+9.00%, 11.50% floor, 5% ETP, due 4/28/2022 6/12/2019 500,000 495,666 495,666 0.17 Tranche II: LIBOR+9.00%, 11.50% floor, 5% ETP, due 4/28/2022 6/12/2019 500,000 498,960 498,960 0.17

Ouster, Inc. Technology Hardware, Storage & Peripherals LIBOR+8.50%, 10.75% floor, 3.50% ETP, due 5/15/2021⁽¹⁸⁾ 11/27/2018 10,000,000 9,924,409 9,924,409 3.39 Technology Hardware, Storage & Peripherals LIBOR+8.50%, 10.75% floor, 3.50% ETP, due 5/15/2021⁽¹⁶⁾ 11/27/2018 10,000,000 9,950,532 9,950,532 3.37

Pivot3, Inc. Data Processing & Outsourced Services LIBOR+8.50%, 11.00% floor, 4% ETP, due 11/15/2022 5/13/2019 20,000,000 19,640,127 19,640,126 6.72 Data Processing & Outsourced Services LIBOR+8.50%, 11.00% floor, 4% ETP, due 11/15/2022 5/13/2019 20,000,000 19,749,753 19,576,957 6.63

RealWear, Inc. Technology Hardware, Storage & Peripherals
LIBOR+8%, 10.35% floor, 5% ETP, due 6/28/2023⁽¹⁴⁾
6/28/2018 25,000,000 24,385,275 24,385,275 8.34 Technology Hardware, Storage & Peripherals LIBOR+8%, 10.35% floor, 5% ETP, due 6/28/2023⁽¹²⁾ 6/28/2018 25,000,000 24,517,223 24, 517,223 8.31

Scale Computing, Inc. System Software LIBOR+9.25%, 11.75% floor, 4.5% ETP, due 9/15/2022 3/29/2019 15,000,000 14,599,121 14,583,369 4.99 System Software LIBOR+9.25%, 11.75% floor, 4.5% ETP, due 9/15/2022 3/29/2019 15,000,000 14,696,808 14,577,700 4.94

ShareThis, Inc. Data Processing & Outsourced Services Tranche I: LIBOR+9.25%, 11.65% floor, 4% ETP, due 5/15/2022 12/3/2018 19,250,000 18,008,006 18,008,006 6.16 Data Processing & Outsourced Services Tranche I: LIBOR+9.25%, 11.60% floor, 5% ETP, due 6/15/2022 12/3/2018 19,250,000 17,834,429 17,834,429 6.04
Tranche II: LIBOR+9.25%, 11.65% floor, 4% ETP, due 5/15/2022 1/17/2019 750,000 755,531 755,531 0.26 Tranche II: LIBOR+9.25%, 11.60% floor, 5% ETP, due 6/15/2022 1/17/2019 750,000 687,112 687,112 0.23
Tranche III: LIBOR+9.25%, 11.60% floor, 5% ETP, due 6/15/2022 7/24/2019 1,000,000 899,187 899,187 0.31

Total Senior Secured Term Loans Total Senior Secured Term Loans $ 267,981,293 $ 264,357,266 90.43 % Total Senior Secured Term Loans $ 346,042,968 $ 340,145,053 115.28 %

See notes to financial statements.

6
~~RUNWAY GROWTH CREDIT FUND INC.~~
~~Schedule of Investments (Unaudited) – (continued)~~
~~June 30, 2019~~
Portfolio Companies Sub-Industry Investment Description
^{(1), (5), (6),(13)} Acquisition
Date Principal/
Shares Cost Fair Value⁽²⁾ % of Net
Assets

Preferred Stock⁽⁸⁾

Aria Systems, Inc. Application Software Series G Preferred Stock 7/10/2018 $ 289,419 $ 250,000 $ 461,826 0.16 %

Warrants⁽⁸⁾

Aginity, Inc. Application Software Warrant for Series A Preferred Stock, exercise price $1.949/share, expires 5/25/2028 5/25/2018 359,159 $ 67,727 - 0.00

Aginity, Inc. Application Software Warrant for Series A-1 Preferred Stock, exercise price $0.01/share, expires 2/25/2029 2/25/2019 205,234 151,873 - 0.00

AllClear ID, Inc. Specialized Consumer Services Warrant for Common Stock, exercise price $0.01/share, expires 9/1/2027 9/1/2017 870,514 1,749,733 906,205 0.31

Aria Systems, Inc. Application Software Warrant for Series G-Preferred Stock, exercise price $0.8638/share, expires 6/29/2028 6/29/2018 2,170,641 770,578 1,743,025 0.60

Aspen Group Inc. Education Services Warrant for Common Stock, exercise price $6.87/share, expires 7/25/2022 7/25/2017 224,174 583,301 - 0.00

CareCloud Corporation Healthcare Technology
Warrant for Series A-1 Preferred Stock, exercise price $0.8287/share, expires 6/16/2025⁽¹⁶⁾
4/17/2019 2,262,579 394,163 642,573 0.22

Circadence Corporation Application Software Warrant for Series A-5 Preferred Stock, exercise price $1.08/share, expires 12/20/2028 12/20/2018 1,666,667 3,630,000 3,630,000 1.15

CloudPassage, Inc. Data Processing & Outsourced Services Warrant for Series D-1 Preferred Stock, exercise price $1.60/share, expires 6/13/2029 6/13/2019 210,938 273,798 272,532 0.09

Dejero Labs Inc. Data Processing & Outsourced Services Warrant for Series C Preferred Stock, exercise price $0.6000/share, expires 6/1/2025^{(3) (7)} 5/31/2019 333,621 192,499 198,238 0.07

Dtex Systems, Inc. Application Software Warrant for Series C Preferred Stock, exercise price $0.6000/share, expires 6/1/2025⁽¹⁷⁾ 6/1/2018 500,000 59,000 54,500 0.02

Echo 360 Holdings, Inc. Education Services Warrant for Series E Preferred Stock, exercise price $1.5963/share, expires 5/3/2029 5/3/2019 1,066,767 299,762 281,627 0.10

eSilicon Corporation Semiconductors Warrant for Series H Preferred Stock, exercise price $1.01/share, expires 7/31/2027 7/31/2017 1,485,150 543,564 441,584 0.15
Warrant for Series H Preferred Stock, exercise price $1.01/share, expires 6/11/2029 6/21/2019 990,099 312,871 919,307 0.31
~~See notes to financial statements.~~
7
~~RUNWAY GROWTH CREDIT FUND INC.~~
~~Schedule of Investments (Unaudited) – (continued)~~
~~June 30, 2019~~
Portfolio Companies Sub-Industry Investment Description
^{(1), (5), (6),(13)} Acquisition
Date Principal/
Shares Cost Fair Value⁽²⁾ % of Net
Assets

Non-control/non-affiliate investments (continued)

Warrants⁽⁸⁾(continued)

Mingle HealthCare Solutions, Inc. Healthcare Technology Warrant for Series AA Preferred Stock, exercise price $0.24/share, expires 8/15/2028 8/15/2018 $ 1,625,000 $ 492,375 $ 385,125 0.13 %

Mobius Imaging, LLC Healthcare Technology Warrant for next round security exercise price $136/share, expires 11/23/2028 11/23/2018 7,123 1,820,000 1,905,377 0.66

Mojix, Inc. Application Software Warrant for Common Stock exercise price $10.64/share, expires 5/16/2027^(9),(10) 5/16/2017 164,427 417,645 - 0.00
Warrant for Series 1 Preferred Stock exercise price $0.28/share, expires 12/20/2028^(9),(10) 12/20/2018 7,176,973 806,991 182,691 0.06
Warrant for Series 1 Preferred Stock exercise price $0.28/share, expires 5/30/2029^(9),(10) 5/30/2019 358,849 21,531 4,874 0.06

3DNA Corp. (dba NationBuilder) Application Software Warrant for Series C-1 Preferred Stock exercise price $1.4643/share, expires 12/28/2028 12/28/2018 273,164 104,138 94,788 0.03

Ouster, Inc. Technology Hardware, Storage & Peripherals Warrant for Series A Preferred Stock, exercise price $11.3158/share, expires 11/27/2028⁽¹⁸⁾ 11/27/2018 35,349 76,212 70,113 0.02

Pivot3, Inc. Data Processing &Outsourced Services Warrant for Series D Preferred Stock, exercise price $0.59/share, expires 5/13/2029 5/13/2019 2,033,898 216,610 208,475 0.07

Realwear, Inc. Technology Hardware, Storage & Peripherals Warrant for Series A Preferred Stock, exercise price $4.4464/share, expires 10/5/2028 10/5/2018 112,451 135,841 416,294 0.14
Warrant for Series A Preferred Stock, exercise price $4.4464/share, expires 12/28/2028 12/28/2018 22,491 25,248 83,262 0.03
Warrant A Preferred Stock, exercise price $6.78/share, expires 6/27/2029⁽¹⁴⁾ 6/27/2019 123,894 380,850 369,947 0.13

Scale Computing, Inc. System Software Warrant for Series F-1 Preferred Stock exercise price $0.8031/share, expires 3/29/2029 3/29/2019 2,147,926 345,816 309,301 0.11

SendtoNews Video, Inc. Advertising Warrant for Class B Non-Voting Stock, exercise price $0.67/share, expires 6/30/2027^{(3) (7)} 6/30/2017 191,500 246,461 64,000 0.02

ShareThis, Inc. Data Processing & Outsourced Services Warrant for Series D-3 Preferred Stock, exercise price $2.4320/share, expires 12/3/2028 12/3/2018 371,030 1,548,052 1,589,976 0.54

zSpace, Inc. Technology Hardware, Storage & Peripherals Warrant for Series E Preferred Stock, exercise price $0.90/share, expires 12/29/2027 12/29/2017 1,896,966 707,568 278,127 0.10
Warrant for Series E Preferred Stock, exercise price $0.90/share, expires 2/11/2029 2/11/2019 2,806,830 411,528 411,528 0.14
Total Warrants 16,885,735 15,206,802 5.20 %

Total non-control/non-affiliate investments 285,117,028 280,025,894 95.79 %
~~See notes to financial statements.~~
86

RUNWAY GROWTH CREDIT FUND INC.

Schedule of Investments (Unaudited) – (continued)

~~June~~September 30, 2019

Portfolio Companies Sub-Industry Investment Description
^{(1),(2),(5),(6),(11)} Acquisition
Date Principal/
Shares Cost Fair
Value⁽²⁾ % of Net
Assets
Preferred Stock⁽⁸⁾

Aria Systems, Inc. Application Software Series G Preferred Stock 7/10/2018 289,419 $ 250,000 $ 461,826 0.16 %

Warrants⁽⁸⁾

Aginity, Inc. Application Software Warrant for Series A Preferred Stock, exercise price $1.949/share, expires 5/25/2028 5/25/2018 359,159 167,727 - 0.00

Warrant for Series A-1 Preferred Stock, exercise price $0.01/share, expires 2/25/2029 2/25/2019 205,234 151,873 - 0.00

AllClear ID, Inc. Specialized Consumer Services Warrant for Common Stock, exercise price $0.01/share, expires 9/1/2027 9/1/2017 870,514 1,749,733 906,205 0.31

Aria Systems, Inc. Application Software Warrant for Series G Preferred Stock, exercise price $0.8638/share, expires 6/29/2028 6/29/2018 2,170,641 770,578 1,786,438 0.60

Aspen Group Inc. Education Services Warrant for Common Stock, exercise price $6.87/share, expires 7/25/2022 7/25/2017 224,174 583,301 - 0.00

Brilliant Earth, LLC Internet Retail Warrant for Class P Units, exercise price $9.29/share, expires 9/1/2029 9/30/2019 333,333 973,000 973,000 0.33

CareCloud Corporation Healthcare Technology Warrant for Series A-1 Preferred Stock, exercise price $0.8287/share, expires 6/16/2025⁽¹⁴⁾ 4/17/2019 2,262,579 394,163 640,310 0.22

Circadence Corporation Application Software Warrant for Series A-5 Preferred Stock, exercise price $1.08/share, expires 12/20/2028⁽¹⁸⁾ 12/20/2018 1,666,667 3,630,000 3,385,000 1.14

CloudPassage, Inc. Data Processing & Outsourced Services Warrant for Series D-1 Preferred Stock, exercise price $1.60/share, expires 6/13/2029 6/13/2019 210,938 273,798 268,102 0.09

Dejero Labs Inc. Data Processing & Outsourced Services Warrant for Common Stock, exercise price $0.6000/share, expires 6/1/2025^{(3) (7)} 5/31/2019 333,621 192,499 195,650 0.07

Dtex Systems, Inc. Application Software Warrant for Series C-Prime Preferred Stock, exercise price $0.6000/share, expires 6/1/2025⁽¹⁵⁾ 6/1/2018 500,000 59,000 57,500 0.02
Warrant for Series C-Prime Preferred Stock, exercise price $0.6000/share, expires 7/22/2029⁽¹⁵⁾ 7/22/2019 833,333 114,719 115,833 0.04

Echo 360 Holdings, Inc. Education Services Warrant for Series E Preferred Stock, exercise price $1.5963/share, expires 5/3/2029 5/3/2019 1,066,767 299,762 293,361 0.10

eSilicon Corporation Semiconductors Warrant for Series H Preferred Stock, exercise price $1.01/share, expires 7/31/2027 7/31/2017 1,485,149 543,564 972,772 0.33
Warrant for Series H Preferred Stock, exercise price $1.01/share, expires 6/11/2029 6/21/2019 990,099 312,871 455,446 0.15
See notes to financial statements.
Portfolio Companies Sub-Industry Investment Description^{(5), (6)}
Acquisition
Date

Principal/
Shares
Cost Fair Value⁽²⁾ % of Net
Assets

U.S. Treasury U.S. Treasury Bill, 2.02%, due 7/5/2019⁽¹²⁾ - $ 49,988,846 $ 49,988,846 17.10 %
U.S. Treasury Bill, 2.02%, due 7/5/2019⁽¹²⁾ - 35,991,969 $ 35,991,969 12.31
85,980,815 85,980,815 29.41 %

Total Investments $ 371,097,843 $ 366,006,709 125.20 %
7
RUNWAY GROWTH CREDIT FUND INC.
Schedule of Investments (Unaudited) – (continued)
September 30, 2019
Portfolio Companies Sub-Industry Investment Description
^{(1),(2),(5),(6),(11)} Acquisition
Date Principal/
Shares Cost Fair
Value⁽²⁾ % of Net
Assets
Non-control/non-affiliate investments (continued)

Warrants⁽⁸⁾(continued)

INRIX Inc. Internet Software and Services Warrant for Common Stock, exercise price $9.29/share, expires 7/26/2029 7/26/2019 150,804 $ 522,083 $ 510,924 0.17 %

Massdrop Inc. Computer & Electronics Retail Warrant for Series B Preferred Stock, exercise price $1.1/share, expires 7/22/2029 7/22/2019 848,093 183,188 189,125 0.06

Mingle HealthCare Solutions, Inc. Healthcare Technology Warrant for Series AA Preferred Stock, exercise price $0.24/share, expires 8/15/2028 8/15/2018 1,625,000 492,375 - 0.00

Mobius Imaging, LLC Healthcare Technology Warrant for next round securities, exercise price $136/share, expires 11/23/2028 11/23/2018 7,123 1,820,000 1,937,500 0.65

Mojix, Inc. Application Software Warrant for Common Stock exercise price $10.64/share, expires 5/16/2027⁽¹⁷⁾ 5/16/2017 164,427 417,645 - 0.00
Warrant for Series 1 Preferred Stock exercise price $0.28/share, expires 12/20/2028⁽¹⁷⁾ 12/20/2018 7,176,973 806,991 - 0.00
Warrant for Series 1 Preferred Stock exercise price $0.28/share, expires 5/30/2029⁽¹⁷⁾ 5/30/2019 358,849 21,531 - 0.00

3DNA Corp. (dba NationBuilder) Application Software Warrant for Series C-1 Preferred Stock exercise price $1.4643/share, expires 12/28/2028 12/28/2018 273,164 104,138 98,066 0.03

Ouster, Inc. Technology Hardware, Storage & Peripherals Warrant for Series A Preferred Stock, exercise price $11.3158/share, expires 11/27/2028⁽¹⁶⁾ 11/27/2018 53,023 103,010 139,906 0.05

Pivot3, Inc. Data Processing &Outsourced Services Warrant for Series D Preferred Stock, exercise price $0.59/share, expires 5/13/2029 5/13/2019 2,033,898 216,610 164,746 0.06

Realwear, Inc. Technology Hardware, Storage & Peripherals Warrant for Series A Preferred Stock, exercise price $4.4464/share, expires 10/5/2028⁽¹²⁾ 10/5/2018 112,451 135,841 400,434 0.14
Warrant for Series A Preferred Stock, exercise price $4.4464/share, expires 12/28/2028⁽¹²⁾ 12/28/2018 22,491 25,248 74,427 0.02
Warrant Series A Preferred Stock, exercise price $6.78/share, expires 6/27/2029⁽¹²⁾ 6/27/2019 123,894 380,850 340,709 0.12

Scale Computing, Inc. System Software Warrant for Series F-1 Preferred Stock exercise price $0.8031/share, expires 3/29/2029 3/29/2019 2,147,926 345,816 317,893 0.11

SendtoNews Video, Inc. Advertising Warrant for Class B Non-Voting Stock, exercise price $0.67/share, expires 6/30/2027^{(3) (7)} 6/30/2017 191,500 246,461 57,000 0.02

ShareThis, Inc. Data Processing & Outsourced Services Warrant for Series D-3 Preferred Stock, exercise price $2.4320/share, expires 12/3/2028 12/3/2018 647,615 2,162,000 2,162,000 0.73

zSpace, Inc. Technology Hardware, Storage & Peripherals Warrant for Series E Preferred Stock, exercise price $0.90/share, expires 12/29/2027 12/29/2017 1,896,966 707,568 436,046 0.15
Warrant for Series E Preferred Stock, exercise price $0.90/share, expires 2/11/2029 2/11/2019 2,806,830 411,528 253,609 0.09
Total Warrants 19,319,471 17,132,002 5.80 %

Total non-control/non-affiliate investments 365,612,439 357,738,881 121.24 %
See notes to financial statements.
8
RUNWAY GROWTH CREDIT FUND INC.
Schedule of Investments (Unaudited) – (continued)
September 30, 2019
Portfolio Companies Sub-Industry Investment Description^{(5), (6)}
Acquisition
Date

Principal/
Shares
Cost Fair
Value⁽²⁾ % of Net
Assets
U.S. Treasury        U.S. Treasury Bill, 1.59%, due 10/8/2019⁽¹⁰⁾ - $ 59,970,914 $ 59,970,914 20.32 %

Total Investments $ 425,583,353 $ 417,709,795 141.56 %

(1) Disclosures of interest rates on notes include cash interest rates and payment-in-kind (“PIK”) interest rates, as applicable. Unless otherwise indicated, all of the Company’s variable rate debt investments bear interest at a rate that is determined by reference to the 3-Month London Interbank Offered Rate (“LIBOR”) or the U.S. Prime Rate. At ~~June~~September 30, 2019, the 3-Month LIBOR was ~~2.32%~~2.09% and the U.S. Prime Rate was ~~5.50%~~5.00%.

(2) All investments in portfolio companies, which as of ~~June~~September 30, 2019 represented ~~95.79%~~121.24% of the Company’s net assets, are restricted as to resale and were valued at fair value as determined in good faith by the Company’s Board of Directors.

(3) Investment is not a qualifying investment as defined under Section 55(a) of the Investment Company Act of 1940, as amended. Non-qualifying assets represent ~~3.74%~~3.72% of total investments at fair value as of ~~June~~September 30, 2019. Qualifying assets must represent at least 70% of the Company’s total assets at the time of acquisition of any additional non-qualifying assets. If at any time qualifying assets do not represent at least 70% of the Company's total assets, the Company will be precluded from acquiring any additional non-qualifying assets until such time as it complies with the requirements of Section 55(a).

(4) Represents a PIK security. PIK interest will be accrued and paid at maturity.

(5) All investments are valued using unobservable inputs, except the U.S. Treasury Bills which are valued using observable inputs.

(6) All investments are domiciled in the United States, unless otherwise noted.

(7) Investment is domiciled in Canada.

(8) Investments are non-income producing.

~~(9)~~ As of May 30, 2019, the Mojix, Inc. loan and security agreement was amended to: (a) provide for a $1,000,000 bridge loan to be funded by the Company with a maturity date of July 31, 2019 “Bridge Loan Maturity”, (b) increase the term loans and bridge loan applicable rate by 1.50% until the Bridge Loan Maturity, (c) PIK all interest for the term loans and bridge loan until the Bridge Loan Maturity, (d) extend the amortization date of the term loans to October 15, 2019; and, (e) in regards to the bridge loan, all PIK interest above 12.00% upon the Bridge Loan Maturity will be payable on the term loan maturity date. In connection with the amendment, the Company received a warrant to purchase an additional 358,849 shares of Series 1 Preferred Stock.
See notes to financial statements.

9

RUNWAY GROWTH CREDIT FUND INC.

Schedule of Investments (Unaudited) – (continued)

~~June~~September 30, 2019

~~(10)~~ In connection with the Amended and Restated Certificate of Incorporation dated September 4, 2018, each one warrant share of Series E Preferred Stock converted into one one-hundredth of a warrant share of Common Stock. The Company previously held 16,442,732 in warrants for Series E Preferred Stock which converted into 164,427 warrants for common stock.
~~(11)~~(9) Investments are held at Fair Value net of the Fair Value of Unfunded Commitments. See Note 3 for additional detail.

~~(12)~~(10) Treasury bills with ~~$86,000,000~~$60,000,000 in aggregate of par value were purchased pursuant to a ~~4.00%~~5.00% reverse repurchase agreement with Goldman Sachs, dated ~~June 26,~~September 27, 2019, due ~~July 3,~~October 4, 2019, with a repurchase price of ~~$86,000,000~~$60,000,000 and collateralized by a ~~2.02%~~1.59% U.S. Treasury Bill due ~~July 5,~~October 8, 2019 with a par value of ~~$50,000,000~~$60,000,000 and fair value of ~~$49,988,846 and a 2.02% U.S. Treasury Bill due July 5, 2019 with a par value of $36,000,000 and fair value of $35,991,969.~~$59,970,914.

~~(13)~~(11) Disclosures of end-of-term-payments (“ETP”) are one-time payments stated as a percentage of original principal amount.

~~(14)~~(12) As of June 28, 2019, pursuant to the Company’s Amended and Restated Loan and Security Agreement, RealWear, Inc. paid down the $3,000,000 revolving note. The Company funded an additional $16,000,000 senior secured term loan to RealWear, Inc. and purchased a warrant to purchase 123,894 shares of Series A Preferred Stock for a total cost of $24,840,000.

~~(15)~~(13) As of July 23, 2019, the Aginity, Inc. loan and security agreement was amended to: (a) extend a loan amount maximum of $2,000,000, which shall not exceed a maximum of $500,000 per month; and, (b) modify the maturity date ~~was modified~~ to be the earlier of the closing date of the sale of Aginity, Inc. or November 30, 2019. Effective July 1, 2019, the Company has placed Aginity, Inc. at ~~nonaccrual~~non-accrual status.

~~(16)~~(14)
As of April 17, 2019, the CareCloud Corporation warrant to purchase preferred stock was amended to change the warrant entitlement of the Company from Series C Preferred Stock to Series A-1 Preferred Stock at 2,262,579 shares at an exercise price of ~~$0.08287~~$0.8287 per share.

~~(17)~~(15) As of July 11, 2019, the Dtex Systems, Inc. (“Dtex”) loan and security agreement was amended to: (a) extend the amortization date to October 15, ~~2019,~~2019; (b) ~~increase the final payment amount to $800,000, (c)~~ PIK all interest through September 15, 2019; and, ~~(d)~~(c) increase the applicable interest rate by 1.50% through September 15, 2019. Pursuant to the amendment, on July 11, 2019 the Company received an additional warrant to purchase 833,333 shares of Series C-Prime Preferred Stock at an exercise price of $0.60. As of October 29, 2019, the loan and security agreement was further amended to extend the amortization date to November 15, 2019.

~~(18)~~(16) As of August 5, 2019, in exchange for modification to certain financial covenants in the Loan and Security Agreement, the Ouster, Inc. warrant was modified to increase the Company's warrant coverage from 4% of the Loan Amount to 6% of the Loan Amount. The warrant price per share remains $11.3158, subject to adjustment as provided for under terms of the warrant agreement.

(17) As of October 22, 2019, the Mojix, Inc. loan and security agreement was amended to extend the amortization date to June 30, 2020.
(18) As of October 31, 2019, the Circadence Corporation loan and security agreement was amended to: (a) extend the amortization date to July 15, 2020; (b) increase the ETP to 6% of the original principal amount; and, (c) modify the maturity date to December 15, 2022. Pursuant to the amendment, on October 31, 2019 the Company received an additional warrant to purchase 416,667 shares of Series A-5 Preferred Stock at an exercise price of $1.08.
See notes to financial statements.

10

RUNWAY GROWTH CREDIT FUND INC.

Schedule of Investments (Unaudited) – (continued)

~~June~~September 30, 2019

The following tables show the fair value of our portfolio of investments (excluding any U.S. Treasury Bills held) by geographic region and industry as of ~~June~~September 30, 2019:

June 30, 2019 September 30, 2019
Geographic Region Investments at
Fair Value Percentage of
Net Assets Investments at
Fair Value Percentage of
Net Assets

Western United States $ 146,376,046 50.07 % $ 197,798,537 67.03 %
Pacific Northwestern United States 50,055,284 16.96
Northeastern United States 31,165,492 10.66 34,005,169 11.53
Pacific Northwestern United States 25,254,778 8.64
Southeastern United States 24,810,182 8.49 24,966,055 8.46
South Central United States 20,754,806 7.10 20,647,908 7.00
Midwestern United States 20,724,671 7.09 19,276,718 6.53
Canada 10,939,919 3.74 10,989,210 3.73
Total $ 280,025,894 95.79 % $ 357,738,881 121.24 %

June 30, 2019 September 30, 2019
Industry Investments at
Fair Value Percentage of
Net Assets Investments at
Fair Value Percentage of
Net Assets

Application Software $ 75,971,194 25.99 % $ 74,751,383 25.33 %
Data Processing & Outsourced Services 58,509,566 20.01 59,744,040 20.25
Healthcare Technology 46,646,359 15.96 47,916,455 16.24
Technology Hardware, Storage & Peripherals 35,938,955 12.29 36,112,886 12.24
Internet Retail 34,552,317 11.71
Semiconductors 31,734,359 10.86 30,308,599 10.27
Internet Software and Services 24,722,491 8.38
Computer & Electronics Retail 17,316,220 5.87
Education Services 15,362,586 5.26 16,455,692 5.58
System Software 14,892,670 5.09 14,895,593 5.05
Specialized Consumer Services 906,205 0.31 906,205 0.30
Advertising 64,000 0.02 57,000 0.02
Total $ 280,025,894 95.79 % $ 357,738,881 121.24 %

See notes to financial statements.

11

RUNWAY GROWTH CREDIT FUND INC.

Schedule of Investments

December 31, 2018

Portfolio Companies Sub-Industry Investment Description^(1),(5),(6) Acquisition
Date Principal Cost Fair Value⁽²⁾ % of Net
Assets Sub-Industry Investment Description^(1),(5),(6) Acquisition
Date Principal Cost Fair
Value⁽²⁾ % of Net
Assets

Non-control/non-affiliate investments Non-control/non-affiliate investments Non-control/non-affiliate investments

Senior Secured Term Loans Senior Secured Term Loans Senior Secured Term Loans

Aginity, Inc. Application Software LIBOR+9.5%, 11.5% floor, 5% ETP, due 5/25/2022 5/25/2018 $ 7,000,000 $ 6,795,581 $ 6,675,922 3.99 % Application Software LIBOR+9.5%, 11.5% floor, 5% ETP, due 5/25/2022 5/25/2018 $ 7,000,000 $ 6,795,581 $ 6,675,922 3.99 %

AllClear ID, Inc. Specialized Consumer Services Tranche I: LIBOR+10.75%, 12.25% floor, 5% ETP, due 8/15/2021 9/1/2017 10,000,000 9,545,594 9,841,798 5.88 Specialized Consumer Services Tranche I: LIBOR+10.75%, 12.25% floor, 5% ETP, due 8/15/2021 9/1/2017 10,000,000 9,545,594 9,841,798 5.88
Tranche II: LIBOR+8.50%, 10% floor, 5% ETP, due 8/15/2021 10/17/2018 5,000,000 4,342,367 4,920,899 2.94 Tranche II: LIBOR+8.50%, 10% floor, 5% ETP, due 8/15/2021 10/17/2018 5,000,000 4,342,367 4,920,899 2.94
��
Aria Systems, Inc. Application Software LIBOR+9.00%, 11.35% floor, 4% ETP, due 12/15/2021 6/29/2018 25,000,000 24,305,208 24,212,998 14.46 Application Software LIBOR+9.00%, 11.35% floor, 4% ETP, due 12/15/2021 6/29/2018 25,000,000 24,305,208 24,212,998 14.46

CareCloud Corporation Healthcare Technology Prime+7.00%, 11.75% floor, 3.5% ETP, due 6/15/2022 6/29/2018 25,000,000 24,570,129 24,123,158 14.41 Healthcare Technology Prime+7.00%, 11.75% floor, 3.5% ETP, due 6/15/2022 6/29/2018 25,000,000 24,570,129 24,123,158 14.41

Circadence Corporation Application Software LIBOR+9.5%, 12% floor, 5% ETP, due 6/20/2022 12/20/2018 18,000,000 14,239,085 14,239,085 8.51 Application Software LIBOR+9.5%, 12% floor, 5% ETP, due 6/20/2022 12/20/2018 18,000,000 14,239,085 14,239,085 8.51

Drawbridge, Inc. Data Processing & Outsourced Services LIBOR+9%, 11.25% floor, 4% ETP, due 10/22/2022 10/22/2018 15,000,000 14,467,708 14,467,708 8.64 Data Processing & Outsourced Services LIBOR+9%, 11.25% floor, 4% ETP, due 10/22/2022 10/22/2018 15,000,000 14,467,708 14,467,708 8.64

Dtex Systems, Inc. Application Software LIBOR+9.5%, 11.5% floor, 11.5% cash cap, 4% ETP, due 11/15/2021 6/1/2018 8,000,000 7,938,983 7,887,407 4.71 Application Software LIBOR+9.5%, 11.5% floor, 11.5% cash cap, 4% ETP, due 11/15/2021 6/1/2018 8,000,000 7,938,983 7,887,407 4.71

eSilicon Corporation Semiconductors Tranche I: LIBOR+10.5%, 11.5% floor, 5% ETP, due 7/15/2020 7/31/2017 7,916,667 7,976,198 8,227,697 4.92 Semiconductors Tranche I: LIBOR+10.5%, 11.5% floor, 5% ETP, due 7/15/2020 7/31/2017 7,916,667 7,976,198 8,227,697 4.92
Tranche II: LIBOR+10.5%, 11.5% floor, 5% ETP, due 7/15/2020 2/8/2018 5,000,000 5,063,065 5,196,440 3.10 Tranche II: LIBOR+10.5%, 11.5% floor, 5% ETP, due 7/15/2020 2/8/2018 5,000,000 5,063,065 5,196,440 3.10

Jibe, Inc. Application Software LIBOR+10%, 12.25% floor, 5% ETP, due 6/7/2022 6/7/2018 7,000,000 6,951,535 6,951,535 4.15 Application Software LIBOR+10%, 12.25% floor, 5% ETP, due 6/7/2022 6/7/2018 7,000,000 6,951,535 6,951,535 4.15

MingleHealth Care Solutions, Inc. Healthcare Technology LIBOR+9.5%, 11.75% floor, 4% ETP, due 8/15/2022 8/15/2018 6,000,000 5,532,093 5,532,093 3.31 Healthcare Technology LIBOR+9.5%, 11.75% floor, 4% ETP, due 8/15/2022 8/15/2018 6,000,000 5,532,093 5,532,093 3.31

See notes to financial statements.

12

RUNWAY GROWTH CREDIT FUND INC.
Schedule of Investments - (continued)
December 31, 2018
Portfolio Companies Sub-Industry Investment Description^{(5), (6)} Acquisition
Date Principal/
Shares Cost Fair
Value⁽²⁾ % of Net
Assets
Non-control/non-affiliate investments (continued)

Senior Secured Term Loans (continued)

Mobius Imaging, LLC Healthcare Technology LIBOR+9.25%, 11.00% floor, 4% ETP, due 10/15/2022 11/23/2018 $ 15,500,000 $ 13,551,386 $ 13,551,386 8.10 %

Mojix, Inc. Application Software Tranche I: LIBOR+10.50%, 11.00% floor, 12.0% cash cap, 5% ETP, due 5/15/2021^{(4), (9)} 5/16/2017 6,034,383 5,514,492 5,200,452 3.11
Tranche II: LIBOR+10.50%, 11.00% floor, 12.0% cash cap, 5% ETP, due 5/15/2021^{(4), (9)} 8/3/2017 2,011,462 1,845,251 1,733,484 1.04
Tranche III: LIBOR+10.50%, 11.00% floor, 12.0% cash cap, 5% ETP, due 5/15/2021^{(4), (9)} 7/6/2018 502,357 465,516 432,933 0.26
Tranche IV: LIBOR+10.50%, 11.00% floor, 12.0% cash cap, 5% ETP, due 5/15/2021^{(4), (9)} 9/5/2018 501,656 462,652 432,329 0.26

3DNA Corp.(dba NationBuilder) Application Software LIBOR+9.00%, 11.50% floor, 5% ETP, due 4/28/2022 12/28/2018 7,000,000 6,827,787 6,827,787 4.08

Ouster, Inc. Technology Hardware, Storage & Peripherals LIBOR+8.50%, 10.75% floor, 5.25% ETP, due 5/15/2012⁽¹⁴⁾ 11/27/2018 10,000,000 - - -

RealWear, Inc. Technology Hardware, Storage & Peripherals Tranche I: LIBOR+9.50%, 10.85% floor, 5% ETP, due 10/5/2021 10/5/2018 5,000,000 4,854,551 4,832,563 2.89
Tranche II; LIBOR+9.50%, 10.85% floor, 5% ETP, due 10/5/2021 12/28/2018 1,000,000 965,139 966,513 0.58

RedSeal, Inc. Application Software LIBOR+9.50%, 11.00% floor, 5.25% ETP, due 12/15/2020 12/15/2017 15,000,000 15,123,353 15,123,353 9.04

ShareThis, Inc. Data Processing & Outsourced Services LIBOR+9.25%, 11.65% floor, 4% ETP, due 5/15/2022 12/3/2018 19,250,000 17,568,105 17,567,923 10.50

zSpace, Inc. Technology Hardware, Storage & Peripherals LIBOR+10.50%, 12.00% floor, 5% ETP, due 12/29/2020 12/29/2017 10,000,000 9,682,603 9,593,890 5.73

Total Senior Secured Term Loans $ 208,588,381 $ 208,539,353 124.61 %
See notes to financial statements.
13

RUNWAY GROWTH CREDIT FUND INC.

Schedule of Investments - (continued)

December 31, 2018

Portfolio Companies Sub-Industry Investment Description^{(5), (6)} Acquisition
Date Principal/
Shares Cost Fair Value⁽²⁾ % of Net
Assets

Non-control/non-affiliate investments (continued)

Senior Secured Term Loans (continued)

Mobius Imaging, LLC Healthcare Technology LIBOR+9.25%, 11.00% floor, 4% ETP, due 10/15/2022 11/23/2018 $ 15,500,000 $ 13,551,386 $ 13,551,386 8.10 %

Mojix, Inc. Application Software Tranche I: LIBOR+10.50%, 11.00% floor, 12.0% cash cap, 5% ETP, due 5/15/2021^{(4), (9)} 5/16/2017 6,034,383 5,514,492 5,200,452 3.11
Tranche II: LIBOR+10.50%, 11.00% floor, 12.0% cash cap, 5% ETP, due 5/15/2021^{(4), (9)} 8/3/2017 2,011,462 1,845,251 1,733,484 1.04
Tranche III: LIBOR+10.50%, 11.00% floor, 12.0% cash cap, 5% ETP, due 5/15/2021^{(4), (9)} 7/6/2018 502,357 465,516 432,933 0.26
Tranche IV: LIBOR+10.50%, 11.00% floor, 12.0% cash cap, 5% ETP, due 5/15/2021^{(4), (9)} 9/5/2018 501,656 462,652 432,329 0.26

3DNA Corp.(dba NationBuilder) Application Software LIBOR+9.00%, 11.50% floor, 5% ETP, due 4/28/2022 12/28/2018 7,000,000 6,827,787 6,827,787 4.08

Ouster, Inc. Technology Hardware, Storage & Peripherals LIBOR+8.50%, 10.75% floor, 5.25% ETP, due 5/15/2012⁽¹⁴⁾ 11/27/2018 10,000,000 - - -

RealWear, Inc. Technology Hardware, Storage & Peripherals Tranche I: LIBOR+9.50%, 10.85% floor, 5% ETP, due 10/5/2021 10/5/2018 5,000,000 4,854,551 4,832,563 2.89
Tranche II; LIBOR+9.50%, 10.85% floor, 5% ETP, due 10/5/2021 12/28/2018 1,000,000 965,139 966,513 0.58

RedSeal, Inc. Application Software LIBOR+9.50%, 11.00% floor, 5.25% ETP, due 12/15/2020 12/15/2017 15,000,000 15,123,353 15,123,353 9.04

ShareThis, Inc. Data Processing & Outsourced Services LIBOR+9.25%, 11.65% floor, 4% ETP, due 5/15/2022 12/3/2018 19,250,000 17,568,105 17,567,923 10.50

zSpace, Inc. Technology Hardware, Storage & Peripherals LIBOR+10.50%, 12.00% floor, 5% ETP, due 12/29/2020 12/29/2017 10,000,000 9,682,603 9,593,890 5.73

Total Senior Secured Term Loans $ 208,588,381 $ 208,539,353 124.61 %
Portfolio Companies Sub-Industry Investment Description^{(5), (6)} Acquisition
Date Principal/
Shares Cost Fair
Value⁽²⁾ % of Net
Assets
Non-control/non-affiliate investments (continued)

Preferred Stock

Aria Systems, Inc. Application Software Series G Preferred Stock 7/10/2018 289,419 $ 250,000 $ 461,826 0.28 %

Warrants⁽⁸⁾

Aginity, Inc. Application Software Warrant for Series A Preferred Stock, exercise price $1.949/share, expires 5/25/2028 5/25/2018 359,158 167,727 154,346 0.09

AllClear ID, Inc. Education Services Warrant for Common Stock, exercise price $0.01/share, expires 9/1/2027 9/1/2017 870,514 1,749,733 1,176,700 0.70

Aria Systems, Inc. Application Software Warrant for Series G-Preferred Stock, exercise price $0.8638/share, expires 6/29/2028 6/29/2018 2,170,641 770,578 1,827,680 1.09

Aspen Group Inc. Education Services Warrant for Common Stock, exercise price $6.87/share, expires 7/25/2022 7/25/2017 224,174 583,301 593,000 0.35

CareCloud Corporation Healthcare Technology Warrant for Series C Preferred Stock, exercise price $1.2035/share, expires 6/19/2025 6/19/2018 1,557,956 394,163 364,562 0.22

Circadence Corp. Application Software Warrant for Series A-5 Preferred Stock, exercise price $1.08/share, expires 12/20/2028 12/20/2018 1,666,667 3,630,000 3,630,000 2.18

Drawbridge, Inc. Data Processing & Outsourced Services Warrant for Series C Preferred Stock, exercise price $2.2595/share, expires 10/22/2028 10/22/2018 663,864 406,285 429,520 0.26

Dtex Systems, Inc. Application Software Warrant for Series C Preferred Stock, exercise price $0.600/share, expires 6/1/2025 6/1/2018 500,000 59,000 56,000 0.03

eSilicon Corporation Semiconductors Warrant for Series H Preferred Stock, exercise price $1.01/share, expires 7/31/2027 7/31/2017 1,485,149 543,564 1,005,446 0.60

Jibe, Inc. Application Software Warrant for Series C Preferred Stock, exercise price $2.265/share, expires 6/7/2028 6/7/2018 247,242 40,795 35,603 0.02

See notes to financial statements.

13 14

RUNWAY GROWTH CREDIT FUND INC.

Schedule of Investments - (continued)

December 31, 2018

Portfolio Companies Sub-Industry Investment Description^{(5), (6)} Acquisition
Date Principal/
Shares Cost Fair Value⁽²⁾ % of Net
Assets

Non-control/non-affiliate investments (continued)

Preferred Stock

Aria Systems, Inc. Application Software Series G Preferred Stock 7/10/2018 289,419 $ 250,000 $ 461,826 0.28 %

Warrants⁽⁸⁾

Aginity, Inc. Application Software Warrant for Series A Preferred Stock, exercise price $1.949/share, expires 5/25/2028 5/25/2018 359,158 167,727 154,346 0.09

AllClear ID, Inc. Education Services Warrant for Common Stock, exercise price $0.01/share, expires 9/1/2027 9/1/2017 870,514 1,749,733 1,176,700 0.70

Aria Systems, Inc. Application Software Warrant for Series G-Preferred Stock, exercise price $0.8638/share, expires 6/29/2028 6/29/2018 2,170,641 770,578 1,827,680 1.09

Aspen Group Inc. Education Services Warrant for Common Stock, exercise price $6.87/share, expires 7/25/2022 7/25/2017 224,174 583,301 593,000 0.35

CareCloud Corporation Healthcare Technology Warrant for Series C Preferred Stock, exercise price $1.2035/share, expires 6/19/2025 6/19/2018 1,557,956 394,163 364,562 0.22

Circadence Corp. Application Software Warrant for Series A-5 Preferred Stock, exercise price $1.08/share, expires 12/20/2028 12/20/2018 1,666,667 3,630,000 3,630,000 2.18

Drawbridge, Inc. Data Processing & Outsourced Services Warrant for Series C Preferred Stock, exercise price $2.2595/share, expires 10/22/2028 10/22/2018 663,864 406,285 429,520 0.26

Dtex Systems, Inc. Application Software Warrant for Series C Preferred Stock, exercise price $0.600/share, expires 6/1/2025 6/1/2018 500,000 59,000 56,000 0.03

eSilicon Corporation Semiconductors Warrant for Series H Preferred Stock, exercise price $1.01/share, expires 7/31/2027 7/31/2017 1,485,149 543,564 1,005,446 0.60

Jibe, Inc. Application Software Warrant for Series C Preferred Stock, exercise price $2.265/share, expires 6/7/2028 6/7/2018 247,242 40,795 35,603 0.02
Portfolio Companies Sub-Industry Investment Description^{(5), (6)} Acquisition
Date Principal/
Shares Cost Fair
Value⁽²⁾ % of Net
Assets
Non-control/non-affiliate investments (continued)

Warrants⁽⁸⁾(continued)

MingleHealth Care Solutions, Inc. Healthcare Technology Warrant for Series AA Preferred Stock, exercise price $0.24/share, expires 8/15/2028 8/15/2018 1,625,000 $ 492,375 $ 471,913 0.28 %

Mobius Imaging, LLC Healthcare Technology Warrant for next round security exercise price $136/share, expires 11/23/2028 11/23/2018 7,123 1,820,000 1,820,000 1.09

Mojix, Inc. Application Software Warrant for Common Stock exercise price $10.64/share, expires 5/16/2027^(9),(10) 5/16/2017 164,427 417,645 - 0.00
Warrant for Series 1 Preferred Stock exercise price $0.28/share, expires 12/20/2028^(9),(10) 12/20/2018 7,176,973 806,991 798,389 0.48

3DNA Corp. (dba NationBuilder) Application Software Warrant for Series C-1 Preferred Stock exercise price $1.4643/share, expires 12/28/2028 12/28/2018 273,164 104,138 104,138 0.06

Ouster, Inc. Technology Hardware, Storage & Peripherals Warrant for Series A Preferred Stock, exercise price $11.3158/share, expires 11/27/2028⁽¹⁴⁾

Realwear, Inc. Technology Hardware, Storage & Peripherals Warrant for Series A Preferred Stock, exercise price $4.4464/share, expires 10/5/2028 10/5/2018 112,451 135,841 141,435 0.08
Warrant for Series A Preferred Stock, exercise price $4.4464/share, expires 12/28/2028 12/28/2018 22,491 25,248 28,288 0.02

RedSeal, Inc. Application Software Warrant for Series C-Prime Preferred Stock, exercise price $0.27318/share, expires 12/15/2027 12/15/2017 3,569,075 364,046 292,664 0.17

SendtoNews Video, Inc. Advertising Warrant for Class B Non-Voting Stock, exercise price $0.67/share, expires 6/30/2027^{(3) (7)} 6/30/2017 191,500 246,461 66,000 0.04

See notes to financial statements.

14 15

RUNWAY GROWTH CREDIT FUND INC.

Schedule of Investments - (continued)

December 31, 2018

Portfolio Companies Sub-Industry Investment Description^{(5), (6)} Acquisition
Date Principal/
Shares Cost Fair Value⁽²⁾ % of Net
Assets

Non-control/non-affiliate investments (continued)

Warrants⁽⁸⁾(continued)

MingleHealth Care Solutions, Inc. Healthcare Technology Warrant for Series AA Preferred Stock, exercise price $0.24/share, expires 8/15/2028 8/15/2018 1,625,000 $ 492,375 $ 471,913 0.28 %

Mobius Imaging, LLC Healthcare Technology Warrant for next round security exercise price $136/share, expires 11/23/2028 11/23/2018 7,123 1,820,000 1,820,000 1.09

Mojix, Inc. Application Software Warrant for Common Stock exercise price $10.64/share, expires 5/16/2027^(9),(10) 5/16/2017 164,427 417,645 - 0.00
Warrant for Series 1 Preferred Stock exercise price $0.28/share, expires 12/20/2028^(9),(10) 12/20/2018 7,176,973 806,991 798,389 0.48

3DNA Corp. (dba NationBuilder) Application Software Warrant for Series C-1 Preferred Stock exercise price $1.4643/share, expires 12/28/2028 12/28/2018 273,164 104,138 104,138 0.06

Ouster, Inc. Technology Hardware, Storage & Peripherals Warrant for Series A Preferred Stock, exercise price $11.3158/share, expires 11/27/2028⁽¹⁴⁾

Realwear, Inc. Technology Hardware, Storage & Peripherals Warrant for Series A Preferred Stock, exercise price $4.4464/share, expires 10/5/2028 10/5/2018 112,451 135,841 141,435 0.08
Warrant for Series A Preferred Stock, exercise price $4.4464/share, expires 12/28/2028 12/28/2018 22,491 25,248 28,288 0.02

RedSeal, Inc. Application Software Warrant for Series C-Prime Preferred Stock, exercise price $0.27318/share, expires 12/15/2027 12/15/2017 3,569,075 364,046 292,664 0.17

SendtoNews Video, Inc. Advertising Warrant for Class B Non-Voting Stock, exercise price $0.67/share, expires 6/30/2027^{(3) (7)} 6/30/2017 191,500 246,461 66,000 0.04
~~See notes to financial statements.~~
15
~~RUNWAY GROWTH CREDIT FUND INC.~~
~~Schedule of Investments - (continued)~~
~~December 31, 2018~~
Portfolio Companies Sub-Industry Investment Description^{(5), (6)} Acquisition
Date Principal/
Shares Cost Fair Value⁽²⁾ % of Net
Assets Sub-Industry Investment Description^{(5), (6)} Acquisition
Date Principal/
Shares Cost Fair
Value⁽²⁾ % of Net
Assets

Non-control/non-affiliate investments (continued) Non-control/non-affiliate investments (continued) Non-control/non-affiliate investments (continued)

Warrants⁽⁸⁾(continued) Warrants⁽⁸⁾(continued) Warrants⁽⁸⁾(continued)

ShareThis, Inc. Data Processing & Outsourced Services Warrant for Series D-3 Preferred Stock, exercise price $2.4320/share, expires 12/3/2028 12/3/2018 371,030 $ 1,548,052 $ 1,580,000 0.94 % Data Processing & Outsourced Services Warrant for Series D-3 Preferred Stock, exercise price $2.4320/share, expires 12/3/2028 12/3/2018 371,030 $ 1,548,052 $ 1,580,000 0.94 %

zSpace, Inc. Technology Hardware, Storage & Peripherals Warrant for Series E Preferred Stock, exercise price $0.90/share, expires 12/29/2027 12/29/2017 1,896,966 707,568 671,526 0.40 Technology Hardware, Storage & Peripherals Warrant for Series E Preferred Stock, exercise price $0.90/share, expires 12/29/2027 12/29/2017 1,896,966 707,568 671,526 0.40
Total Warrants 15,013,511 15,247,210 9,10 15,013,511 15,247,210 9,10

Total non-control/non-affiliate investments Total non-control/non-affiliate investments 223,851,892 224,248,389 133.99 Total non-control/non-affiliate investments 223,851,892 224,248,389 133.99

U.S. Treasury U.S. Treasury Bill, 2.254%, due 1/3/2019⁽¹²⁾ $ 80,000,000 79,959,928 79,959,928 47.77 U.S. Treasury Bill, 2.254%, due 1/3/2019⁽¹²⁾ $ 80,000,000 79,959,928 79,959,928 47.77

Total Investments $ 303,811,820 $ 304,208,317 181.76 % $ 303,811,820 $ 304,208,317 181.76 %

(1) Disclosures of interest rates on notes include cash interest rates and payment-in-kind (“PIK”) interest rates, as applicable. Unless otherwise indicated, all of the Company’s variable rate debt investments bear interest at a rate that is determined by reference to the 3-Month London Interbank Offered Rate (“LIBOR”) or the U.S. Prime Rate. At December 31, 2018, the 3-Month LIBOR was 2.80% and the U.S. Prime Rate was 5.50%.

(2) All investments in portfolio companies, which as of December 31, 2018 represented 133.99% of the Company’s net assets, are restricted as to resale and were valued at fair value as determined in good faith by the Company’s Board of Directors.

(3) Investment is not a qualifying investment as defined under Section 55(a) of the Investment Company Act of 1940, as amended. Non-qualifying assets represent 0.04% of total investments at fair value as of December 31, 2018. Qualifying assets must represent at least 70% of total assets at the time of acquisition of any additional non-qualifying assets. If at any time qualifying assets do not represent at least 70% of the Company's total assets, the Company will be precluded from acquiring any additional non-qualifying assets until such time as it complies with the requirements of Section 55(a).

(4) Represents a PIK security. If the interest rate goes above the cap of 12.00%, PIK interest will be accrued on the excess amount and paid at maturity.

(5) All investments are valued using unobservable inputs, except the U.S. Treasury Bill which is valued using observable inputs.

(6) All investments are domiciled in the United States, unless otherwise noted.

(7) Investment is domiciled in Canada.

See notes to financial statements.

16

RUNWAY GROWTH CREDIT FUND INC.

Schedule of Investments – (continued)

December 31, 2018

(8) Investments are non-income producing.

(9) As of ~~June~~September 29, 2018, the Mojix, Inc. (“Mojix”) loan and security agreement was amended to: (a) increase the LIBOR spread from 10.0% to 10.5%; (b) require existing shareholders to invest additional amounts of equity in Mojix; and, (c) make certain adjustments to the length and timing of interest-only periods based on the accomplishment of performance milestones. In exchange, the Company has agreed to provide forbearance on certain covenant defaults and make available, upon certain additional equity investment by the shareholders, the remaining $2,000,000 under the original loan commitment. As of December 31, 2018, the Company has funded $1,000,000 in a third and fourth tranche in the amount of $500,000 each.

(10) In connection with the Amended and Restated Certificate of Incorporation dated September 4, 2018, each one warrant share of Series E Preferred Stock converted into one one-hundredth of a warrant share of Common Stock. The Company previously held 16,442,732 in warrants for Series E Preferred Stock which converted into 164,427 warrants for common stock.

(11) Investments are held at Fair Value net of the Fair Value of Unfunded Commitments. See Note 3 for additional detail.

(12) A treasury bill with $80,000,000 of par value was purchased pursuant to a 4.90% reverse repurchase agreement with Goldman Sachs, dated December 26, 2018, due January 2, 2019, with a repurchase price of $80,000,000 and collateralized by a 2.254% U.S. Treasury Bill due January 3, 2019 with a par value of $80,000,000 and fair value of $79,959,928.

(13) Disclosures of end-of-term-payments (“ETP”) are one-time payments stated as a percentage of original principal amount.

(14) On November 27, 2018, the Company entered into a Loan & Security Agreement whereby, upon attainment of certain financial milestones Ouster may borrow up to $10,000,000 under the facility. As of December 31, 2018, Ouster had not met the conditions required to borrow any amount under the loan facility. Upon borrowing under the loan facility the Company will receive a Warrant to purchase up to $400,000, or 353,348 shares of Series A preferred stock of Ouster at an exercise price of $11.3158 per share, with the number of shares calculated based on the amount of borrowings under the facility. In the event Ouster fails to meet required financial milestone for borrowing by March 31, 2019, the facility will terminate.

See notes to financial statements.

17

RUNWAY GROWTH CREDIT FUND INC.

Schedule of Investments – (continued)

December 31, 2018

The following tables show the fair value of our portfolio of investments (excluding any U.S. Treasury Bills held) by geographic region and industry as of December 31, 2018:

December 31, 2018
Geographic Region Investments at
Fair Value Percentage of
Net Assets
Western United States $ 154,566,480 92.36 %
Southeastern United States 24,487,720 14.63
Northeastern United States 22,358,524 13.36
South Central United States 15,939,397 9.52
Midwestern United States 6,830,268 4.08
Canada 66,000 0.04
Total $ 224,248,389 133.99 %

December 31, 2018
Industry Investments at
Fair Value Percentage of
Net Assets
Application Software $ 97,077,931 58.01 %
Healthcare Technology 45,863,112 27.41
Data Processing & Outsourced Services 34,045,151 20.34
Technology Hardware, Storage & Peripherals 16,234,215 9.70
Specialized Consumer Services 15,939,397 9.52
Semiconductors 14,429,583 8.62
Education Services 593,000 0.35
Advertising 66,000 0.04
Total $ 224,248,389 133.99 %

See notes to financial statements.

18


RUNWAY GROWTH CREDIT FUND INC.

Notes to Financial Statements

Note 1 – Organization

Runway Growth Credit Fund Inc. (the “Company”) is a Maryland corporation that was formed on August 31, 2015. The Company is an externally managed, non-diversified, closed-end investment company that has elected to be regulated as a business development company (“BDC”) under the Investment Company Act of 1940, as amended (the “1940 Act”). In addition, the Company has elected to be treated, and intends to qualify annually, as a regulated investment company (“RIC”) under Subchapter M of the Internal Revenue Code of 1986, as amended (the “Code”).

The Company was formed primarily to lend to, and selectively invest in, small, fast-growing companies in the United States. The Company’s investment objective is to maximize its total return to its stockholders primarily through current income on its loan portfolio, and secondarily through capital appreciation on its warrants and other equity positions. The Company’s investment activities are managed by its external investment adviser, Runway Growth Capital LLC (“RGC”). Runway Administrator Services LLC (the “Administrator”) is a wholly owned subsidiary of RGC and provides administrative services necessary for the Company to operate.

In October 2015, in connection with the Company’s formation, the Company issued and sold 1,667 shares of common stock to R. David Spreng, the President and Chief Executive Officer of the Company and Chairman of the Company’s Board of Directors, for an aggregate purchase price of $25,000. The sale of shares of common stock was approved by the unanimous consent of the Company’s sole director at the time. In December 2016, the Company completed the initial closing of capital commitments in its first private offering of shares of common stock to investors (the “Initial Private Offering”) in reliance on exemptions from the registration requirements of the Securities Act of 1933, as amended (the “Securities Act”), and other applicable securities laws. The final closing of the Initial Private Offering occurred on December 1, 2017. As of ~~June~~September 30, 2019, in connection with the Initial Private Offering, the Company had ~~total~~no remaining outstanding capital commitments ~~of $275,000,000~~ and had issued 18,241,157 shares of its common stock for a total purchase price of $275,000,000. The Company has issued an additional ~~1,557,228~~2,081,327 shares of its common stock as part of the Company’s dividend reinvestment ~~plan.~~plan since inception. Refer to Note 6 for further detail.

As of ~~June~~September 30, 2019, the Company had completed ~~an initial closing~~multiple closings under its second private offering (the “Second Private Offering”) ~~and~~. As of September 30, 2019, the Company had accepted capital commitments of ~~$146,023,500.~~$170,573,500. Subsequent to ~~June~~September 30, 2019, the Company has completed additional closings under the Second Private Offering totaling ~~$22,200,000. No~~$2,000,000 and had issued 1,666,667 shares ~~have been issued under these capital commitments and~~of its common stock for a total purchase price of $25,000,000 in connection with the ~~full amount of capital remains available for the Company to draw down.~~Second Private Offering.

Note 2 – Summary of Significant Accounting Policies

Basis of Presentation

The interim unaudited financial statements of the Company are prepared on the accrual basis of accounting in conformity with U.S. Generally Accepted Accounting Principles (“U.S. GAAP”) and pursuant to the requirements for reporting on Form 10-Q and Regulation S-X under the Securities Exchange Act of 1934, as amended (the “Exchange Act”). The Company is an investment company following the specialized accounting and reporting guidance specified in the Financial Accounting Standards Board’s (“FASB”) Accounting Standards Codification (“ASC”) Topic 946, Financial Services — Investment Companies.

In the opinion of management, all adjustments, all of which were of a normal recurring nature, considered necessary for the fair presentation of financial statements for the interim period have been included. The results of operations for the current interim period are not necessarily indicative of results that ultimately may be achieved for any other interim period or for the year ending December 31, 2019. The interim unaudited financial statements and notes hereto should be read in conjunction with the audited financial statements and notes thereto contained in the Company’s annual report on Form 10-K for the year ended December 31, 2018 filed with the SEC on March 29, 2019.

Use of Estimates

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities as of the date of the financial statements and the reported amounts of income and expense during the reporting period. Actual results could differ from those estimates.

19

Cash and cash equivalents

Cash represents deposits held at financial institutions, while cash equivalents are highly liquid investments held at financial institutions with an original maturity of three months or less at the date of acquisition. At times, the Company’s cash and cash equivalents exceed federally insured limits, subjecting the Company to risks related to the uninsured balance. Cash and cash equivalents are held at large, established, high credit-quality financial institutions, and management believes that risk of loss associated with any uninsured balance is remote.
Subscriptions receivable
Subscriptions receivable represents amounts due from investors when capital is called under subscription agreements and not yet received; and, dividend amounts to be paid in stock under the Company’s dividend reinvestment plan. As of September 30, 2019, $649,123 represented shares to be issued under the dividend reinvestment plan relating to the special dividend declared on September 27, 2019 to shareholders of record as of September 30, 2019 and paid on November 12, 2019. As of November 13, 2019, there were no subscriptions receivable outstanding.

Deferred Credit Facility Fees

The fees and expenses associated with opening the KeyBank loan facilities or Credit Agreement (as defined below) are being deferred and amortized as part of interest expense using the effective interest method over the term of the Credit Agreement in accordance with ASC 470, Debt. Debt issuance costs associated with the Credit Agreement are classified as a direct reduction of the carrying amount of borrowings with the Credit Agreement, unless there are no outstanding borrowings, in which case the debt issuance costs are presented as an asset.

The fees and expenses associated with opening the CIBC USA Credit Facilities (as defined below) are being deferred and amortized as part of interest expense using the effective interest method over the term of the Credit Facilities in accordance with ASC 470, Debt. Debt issuance costs associated with the Credit ~~Facilities~~Agreement are classified as ~~an asset, regardless~~a direct reduction of ~~whether~~the carrying amount of borrowings with the Credit Agreement, unless there are ~~any~~no outstanding borrowings, onin which case the ~~facility.~~debt issuance costs are presented as an asset.

Reverse Repurchase agreement

The Company may enter into reverse repurchase agreements, under the terms of a Master Repurchase Agreement, with selected commercial banks and broker-dealers, under which the Company acquires securities as collateral (debt obligation) subject to an obligation of the counterparty to repurchase and the Company to resell the securities (obligation) at an agreed upon time and price. The Company, through the custodian or a sub-custodian, receives delivery of the underlying securities collateralizing repurchase agreements. The Company requires the custodian to take possession, to have legally segregated in the Federal Reserve Book Entry System, or to have segregated within the custodian’s vault, all securities held as collateral for repurchase agreements. The Company and the counterparties are permitted to sell, re-pledge, or use the collateral associated with the transaction. It is the Company’s policy that the market value of the collateral be at least equal to 100 percent of the repurchase price in the case of a repurchase agreement of one-day duration and 102 percent of the repurchase price in the case of all other repurchase agreements. Upon an event of default under the terms of the Master Repurchase Agreement, both parties have the right to set-off. If the seller defaults or enters an insolvency proceeding, realization of the collateral by the Company may be delayed, limited or wholly denied.

Pursuant to a reverse repurchase agreement with Goldman Sachs, which expired on ~~July 3,~~October 4, 2019, the Company purchased a U.S. Treasury Bill, due ~~July 5,~~October 8, 2019. The value of the related collateral that the Company received for this agreement was ~~$85,980,815~~$59,970,914 at ~~June~~September 30, 2019. Pursuant to a reverse repurchase agreement with Goldman Sachs which expired on January 2, 2019, the Company purchased a U.S. Treasury Bill, due January 3, 2019. The value of the related collateral that the Company received for this agreement was $79,959,928 at December 31, 2018. At ~~June~~September 30, 2019 and December 31, 2018, the repurchase liability is ~~$85,526,546~~$59,671,060 and $79,560,129, respectively, which is reflected as Reverse Repurchase Agreement on the Statement of Assets and Liabilities.

Investment Transactions and Related Investment Income

Security transactions, if any, are recorded on a trade-date basis. Realized gains or losses from the repayment or sale of investments are measured using the specific identification method. The amortized cost basis of investments represents the original cost adjusted for the accretion/amortization of discounts and premiums and upfront loan origination fees. The Company reports changes from the prior period in fair value of investments that are measured at fair value as a component of net change in unrealized appreciation (depreciation) on investments in the statement of operations.
20

Dividends are recorded on the ex-dividend date. Interest income, if any, adjusted for amortization of market premium and accretion of market discount, is recorded on an accrual basis to the extent that the Company expects to collect such amounts. Original issue discount, principally representing the estimated fair value of detachable equity or warrants obtained in conjunction with the Company’s debt investments, loan origination fees, end of term payments, and market discount or premium are capitalized and accreted or amortized into interest income over the life of the respective security using the effective interest method. Loan origination fees received in connection with the closing of investments are reported as unearned income, which is included as amortized cost of the investment; the unearned income from such fees is accreted into interest income over the contractual life of the loan based on the effective interest method. Upon prepayment of a loan or debt security, any prepayment penalties, unamortized loan origination fees, end-of-term payments, and unamortized market discounts are recorded as interest income.

The Company currently holds, and expects to hold in the future, some investments in its portfolio that contain payment-in-kind (“PIK”) interest provisions. PIK interest is computed at the contractual rate specified in each loan agreement and is added to the principal balance of the loan, rather than being paid to the Company in cash, and is recorded as interest income. Thus, the actual collection of PIK interest may be deferred until the time of debt principal repayment.PIK interest, which is a non-cash source of income, is included in the Company’s taxable income and therefore affects the amount the Company is required to distribute to stockholders to maintain its qualification as a RIC for U.S. federal income tax purposes, even though the Company has not yet collected the cash. Generally, when current cash interest and/or principal payments on a loan become past due, or if the Company otherwise does not expect the borrower to be able to service its debt and other obligations, the Company will place the investment on non-accrual status and will generally cease recognizing PIK interest and dividend income on that loan for financial reporting purposes until all principal and interest have been brought current through payment or due to a restructuring such that the interest and dividend income is deemed to be collectible. As of ~~June~~September 30, 2019, and December 31, 2018, ~~we have~~the Company has not written off any accrued and uncollected PIK interest and dividends. As of September 30, 2019, the Company had one loan on non-accrual status with total interest of $563,961 that would have been accrued into income. Had the loan not been on non-accrual status, $271,847 would be payable, and $292,113 would be original issue discount. For the three and ~~six~~nine months ended ~~June~~September 30, 2019, approximately ~~2.4%~~4.6% and ~~2.0%~~2.7%, respectively, of the Company’s total investment income was attributable to non-cash PIK interest and dividend income. The Company did not have non-cash PIK interest and dividend income for the three and ~~six~~nine months ended ~~June~~September 30, 2018.

20 21

Valuation of Investments

The Company measures the value of its investments at fair value in accordance with ASCTopic 820, Fair Value Measurements and Disclosure (“ASC Topic 820”), issued by the FASB. Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.

The audit committee of the Company’s Board of Directors (the “Audit Committee”) is responsible for assisting the Board of Directors in valuing investments that are not publicly traded or for which current market values are not readily available. Investments for which market quotations are readily available are valued using market quotations, which are generally obtained from independent pricing services, broker-dealers or market makers. With respect to portfolio investments for which market quotations are not readily available, the Company’s Board of Directors, with the assistance of the Audit Committee, RGC and its senior investment team and independent valuation agents, is responsible for determining, in good faith, the fair value in accordance with the valuation policy approved by the Board of Directors. If more than one valuation method is used to measure fair value, the results are evaluated and weighted, as appropriate, considering the reasonableness of the range indicated by those results. The Company considers a range of fair values based upon the valuation techniques utilized and selects the value within that range that was most representative of fair value based on current market conditions as well as other factors RGC’s senior investment team considers relevant.

The Company’s Board of Directors makes this fair value determination on a quarterly basis and any other time when a decision regarding the fair value of the portfolio investments is required. A determination of fair value involves subjective judgments and estimates and depends on the facts and circumstances. Due to the inherent uncertainty of determining the fair value of portfolio investments that do not have a readily available market value, the fair value of the investments may differ significantly from the values that would have been used had a readily available market value existed for such investments, and the differences could be material.

ASC Topic 820 specifies a hierarchy of valuation techniques based on whether the inputs to those valuation techniques are observable or unobservable. ASC Topic 820 also provides guidance regarding a fair value hierarchy, which prioritizes information used to measure fair value and the effect of fair value measurements on earnings and provides for enhanced disclosures determined by the level within the hierarchy of information used in the valuation. In accordance with ASC Topic 820, these inputs are summarized in the three levels listed below:

· Level 1—Valuations are based on quoted prices in active markets for identical assets or liabilities that are accessible at the measurement date.

· Level 2—Valuations are based on quoted prices in markets that are not active or for which all significant inputs are observable, either directly or indirectly and model-based valuation techniques for which all significant inputs are observable.

· Level 3—Valuations based on inputs that are unobservable and significant to the overall fair value measurement. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models incorporating significant unobservable inputs, such as discounted cash flow models and other similar valuations techniques. The valuation of Level 3 assets and liabilities generally requires significant management judgment due to the inability to observe inputs to valuation.

In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, an investment’s level within the fair value hierarchy is based on the lowest level of observable input that is significant to the fair value measurement. The assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the investment.

Under ASC Topic 820, the fair value measurement also assumes that the transaction to sell an asset occurs in the principal market for the asset or, in the absence of a principal market, the most advantageous market for the asset, which may be a hypothetical market, and excludes transaction costs. The principal market for any asset is the market with the greatest volume and level of activity for such asset in which the reporting entity would or could sell or transfer the asset. In determining the principal market for an asset or liability under ASC Topic 820, it is assumed that the reporting entity has access to such market as of the measurement date. Market participants are defined as buyers and sellers in the principal or most advantageous market that are independent, knowledgeable and willing and able to transact.

21 22

With respect to investments for which market quotations are not readily available, the Company undertakes a multi-step valuation process each quarter, as described below:

· The quarterly valuation process begins with each portfolio company investment being initially valued by RGC’s investment professionals that are responsible for the portfolio investment;

· Preliminary valuation conclusions are then documented and discussed with RGC’s senior investment team;

· At least once annually, the valuation for each portfolio investment is reviewed by anone or more independent valuation ~~firm.~~firms. Certain investments, however, may not be evaluated by anthe applicable independent valuation firm if the net asset value and other aspects of such investments in the aggregate do not exceed certain thresholds;

· The Audit Committee then reviews these preliminary valuations from RGC and the applicable independent valuation firm, if any, and makes a recommendation to our Board of Directors regarding such valuations; and

· The Company’s Board of Directors reviews the recommended preliminary valuations and determines the fair value of each investment in the Company’s portfolio, in good faith, based on the input of RGC, the applicable independent valuation firm and the Audit Committee.

The Company’s investments are primarily loans made to and equity and warrants of small, fast-growing companies focused in technology, life sciences, health care information and services, business services and other high-growth industries. These investments are considered Level 3 assets under ASC Topic 820 because there is no known or accessible market or market indices for these types of debt instruments and, thus, RGC’s senior investment team must estimate the fair value of these investment securities based on models utilizing unobservable inputs.

Investment Valuation Techniques

Debt Investments:To determine the fair value of the Company’s debt investments, the Company compares the cost basis of the debt investment, which includes original issue discount, to the resulting fair value determined using a discounted cash flow model, unless another model is more appropriate based on the circumstances at the measurement date. The discounted cash flow approach entails analyzing the interest rate spreads for recently completed financing transactions which are similar in nature to the Company’s investments, in order to determine a comparable range of effective market interest rates for its investments. The range of interest rate spreads utilized is based on borrowers with similar credit profiles. All remaining expected cash flows of the investment are discounted using this range of interest rates to determine a range of fair values for the debt investment.

This valuation process includes, among other things, evaluating the underlying investment performance, the portfolio company’s current financial condition and ability to raise additional capital, as well as macro-economic events that may impact valuations. These events include, but are not limited to, current market yields and interest rate spreads of similar securities as of the measurement date. Significant increases or decreases in these unobservable inputs could result in a significantly higher or lower fair value measurement; however, a significantly higher or lower fair value measurement of any of the Company’s portfolio investments may occur regardless of whether there is a significant increase or decrease in these unobservable inputs.

Under certain circumstances, the Company may use an alternative technique to value the debt investments to be acquired by the Company that better reflects the fair value of the investment, such as the price paid or realized in a recently completed transaction or a binding offer received in an arms-length transaction, the use of multiple probability-weighted cash flow models when the expected future cash flows contain elements of variability or estimates of proceeds that would be received in a liquidation scenario.

Warrants:Fair value of warrants is primarily determined using a Black Scholes option-pricing model. Privately held warrants and equity-related securities are valued based on an analysis of various factors including, but not limited to, the following:

22 23

· Underlying enterprise value of the issuer is estimated based on information available, including any information regarding the most recent rounds of issuer funding. Valuation techniques to determine enterprise value include market multiple approaches, income approaches or approaches that utilize recent rounds of financing and the portfolio company’s capital structure to determine enterprise value. Valuation techniques are also utilized to allocate the enterprise fair value of a portfolio company to the specific class of common or preferred stock exercisable in the warrant. Such techniques take into account the rights and preferences of the portfolio company’s securities, expected exit scenarios, and volatility associated with such outcomes to allocate the fair value to the specific class of stock held in the portfolio. Such techniques include Option Pricing Models, or “OPM,” including back-solve techniques, Probability Weighted Expected Return Models, or “PWERM,” and other techniques as determined to be appropriate.

· Volatility, or the amount of uncertainty or risk about the size of the changes in the warrant price, is based on comparable publicly traded companies within indices similar in nature to the underlying company issuing the warrant. Significant increases (decreases) in this unobservable input could result in a significantly lower (higher) fair value, but a significantly higher or lower fair value measurement of any of the Company’s portfolio investments may occur regardless of whether there is a significant increase or decrease in this unobservable input.

· The risk-free interest rates are derived from the U.S. Treasury yield curve. The risk-free interest rates are calculated based on a weighted average of the risk-free interest rates that correspond closest to the expected remaining life of the warrant. Significant increases (decreases) in this unobservable input could result in a significantly higher (lower) fair value, but a significantly higher or lower fair value measurement of any of the Company’s portfolio investments may occur regardless of whether there is a significant increase or decrease in this unobservable input.

· Other adjustments, including a marketability discount on private company warrants, are estimated based on judgment about the general industry environment. Significant increases (decreases) in this unobservable input could result in a significantly lower (higher) fair value, but a significantly higher or lower fair value measurement of any of the Company’s portfolio investments may occur regardless of whether there is a significant increase or decrease in this unobservable input.

· Historical portfolio experience on cancellations and exercises of warrants are utilized as the basis for determining the estimated life of the warrants in each financial reporting period. Warrants may be exercised in the event of acquisitions, mergers or initial public offerings, and cancelled due to events such as bankruptcies, restructuring activities or additional financings. These events cause the expected remaining life assumption to be shorter than the contractual term of the warrants. Significant increases (decreases) in this unobservable input could result in a significantly higher (lower) fair value, but a significantly higher or lower fair value measurement of any of the Company’s portfolio investments may occur regardless of whether there is a significant increase or decrease in this unobservable input.

Under certain circumstances, the Company may use an alternative technique to value warrants that better reflects the warrants’ fair values, such as an expected settlement of a warrant in the near term, a model that incorporates a put feature associated with the warrant, or the price paid or realized in a recently completed transaction or binding offer received in an arms-length transaction. The fair value may be determined based on the expected proceeds to be received from such settlement or based on the net present value of the expected proceeds from the put option.

These valuation methodologies involve a significant degree of judgment. There is no single standard for determining the fair value of investments that do not have an active public market. Valuations of privately held investments are inherently uncertain, as they are based on estimates, and their values may fluctuate over time. The determination of fair value may differ materially from the values that would have been used if an active market for these investments existed. In some cases, the fair value of such investments is best expressed as a range of values derived utilizing different methodologies from which a fair value may then be determined.

23 24

Equity Investments.The fair value of an equity investment in a privately held company is initially the face value of the amount invested. The Company adjusts the fair value of equity investments in private companies upon the completion of a new third-party round of equity financing subsequent to the Company’s investment. The Company may make adjustments to fair value, absent a new equity financing event, based upon positive or negative changes in a portfolio company’s financial or operational performance. The Company may also reference comparable transactions and/or secondary market transactions in connection with its determination of fair value. The fair value of an equity investment in a publicly traded company is based upon the closing public share price on the date of measurement. These assets are recorded at fair value on a recurring basis. These valuation methodologies involve a significant degree of judgment. There is no single standard for determining the fair value of investments that do not have an active public market. Valuations of privately held investments are inherently uncertain, as they are based on estimates, and their values may fluctuate over time. The determination of fair value may differ materially from the values that would have been used if an active market for these investments existed. In some cases, the fair value of such investments is best expressed as a range of values derived utilizing different methodologies from which a fair value may then be determined.

Fair Value of Financial Instruments

The carrying amounts of the Company’s financial instruments, including cash and accrued liabilities, approximate fair value due to their short-term nature.

Investment Classification

The Company is a non-diversified company within the meaning of the 1940 Act. The Company classifies its investments by level of control. As defined in the 1940 Act, control investments are those where there is the ability or power to exercise a controlling influence over the management or policies of a company. Control is generally deemed to exist when a company or individual possesses, or has the right to acquire within 60 days or less, beneficial ownership of more than 25.0% of the voting securities of a company. Affiliated investments and affiliated companies are defined by a lesser degree of influence and are deemed to exist through the possession outright, or via the right to acquire within 60 days or less, beneficial ownership of 5.0% or more of the outstanding voting securities of a company.

Investments are recognized when the Company assumes an obligation to acquire a financial instrument and assumes the risks for gains or losses related to that instrument. Investments are derecognized when the Company assumes an obligation to sell a financial instrument and foregoes the risks for gains or losses related to that instrument. Specifically, the Company records all security transactions on a trade date basis. Investments in other, non-security financial instruments, such as limited partnerships or private companies, are recorded on the basis of subscription date or redemption date, as applicable. Amounts for investments recognized or derecognized but not yet settled will be reported as receivables for investments sold and payables for investments acquired, respectively, in the Statements of Assets and Liabilities.

Income Taxes

The Company elected to be treated as a RIC under Subchapter M of the Code starting with its taxable year ended December 31, 2016, has qualified, currently qualifies, and intends to qualify annually for the tax treatment applicable to RICs. Generally, a RIC is not subject to U.S. federal income taxes on distributed income and gains so long as it meets certain source-of-income and asset diversification requirements and it distributes at least 90% of its net ordinary income and net short-term capital gains in excess of its net long-term capital losses, if any, to its stockholders. So long as the Company obtains and maintains its status as a RIC, it generally will not pay corporate-level U.S. federal income taxes on any ordinary income or capital gains that it distributes at least annually to its stockholders as dividends. Rather, any U.S. federal income tax liability related to income earned by the Company represents obligations of the Company’s investors and will not be reflected in the financial statements of the Company. The Company intends to make sufficient distributions to maintain its RIC tax treatment each year and it does not anticipate paying any material U.S. federal income taxes in the future.

24 25

If the Company does not distribute (or is not deemed to have distributed) each calendar year the sum of (1) 98% of its net ordinary income for each calendar year, (2) 98.2% of its capital gain net income for the one-year period ending October 31 in that calendar year and (3) any income recognized, but not distributed, in preceding years (the “Minimum Distribution Amount”), the Company will generally be required to pay a U.S. federal excise tax equal to 4% of the amount by which the Minimum Distribution Amount exceeds the distributions for the year. To the extent that the Company determines that its estimated current year annual taxable income will be in excess of estimated current year dividend distributions from such taxable income, the Company accrues excise taxes, if any, on estimated excess taxable income as taxable income is earned using an annual effective excise tax rate. The annual effective U.S. federal excise tax rate is determined by dividing the estimated annual excise tax by the estimated annual taxable income.

If the Company does not qualify to be treated as a RIC for any taxable year, the Company will be taxed as a regular corporation (a “C corporation”) under subchapter C of the Code for such taxable year. If the Company has previously qualified to be treated as a RIC but is subsequently unable to qualify for treatment as a RIC, and certain amelioration provisions are not applicable, the Company would be subject to U.S. federal income tax on all of its taxable income (including its net capital gains) at regular corporate rates. The Company would not be able to deduct distributions to stockholders, nor would it be required to make distributions. In order to requalify as a RIC, in addition to the other requirements discussed above, the Company would be required to distribute all of its previously undistributed earnings attributable to the period it failed to qualify as a RIC by the end of the first year that it intends to requalify as a RIC. If the Company fails to requalify as a RIC for a period greater than two taxable years, it may be subject to regular corporate-level U.S. federal income tax on any net built-in gains with respect to certain of its assets (i.e., the excess of the aggregate gains, including items of income, over aggregate losses that would have been realized with respect to such assets if the Company had been liquidated) that it elects to recognize on requalification or when recognized over the next five years.

Per Share Information

Basic and diluted earnings per common share is calculated using the weighted-average number of common shares outstanding for the period presented. For the three and ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, basic and diluted earnings per share of common stock were the same because there were no potentially dilutive securities outstanding. Per share data is based on the weighted-average shares outstanding.

Distributions

The Company generally intends to distribute, out of assets legally available for distribution, substantially all of its available earnings, on a quarterly basis, subject to the discretion of the Board of Directors. For the three and ~~six~~nine months ended ~~June~~September 30, 2019, the Company declared dividends in the amount of ~~$15,971,678~~$9,722,744 and ~~$22,132,302,~~$31,855,046, respectively, of which ~~$3,264,411~~$1,987,041 and ~~$4,482,867,~~$6,469,908, respectively, was cash and the remainder shares of common stock to stockholders pursuant to the Company’s dividend reinvestment plan. Of these distributions for the three and ~~six~~nine months ended ~~June~~September 30, 2019, ~~$7,077,595~~$8,911,541 and ~~13,238,219~~$31,043,843 was paid as of ~~June~~September 30, 2019, respectively, of which ~~$1,407,128~~$1,824,961 and ~~$2,625,584,~~$6,307,828, respectively, was cash distributed and the remainder distributed in shares to stockholders pursuant to the Company’s dividend reinvestment plan. The remainder of dividends declared during the three months ended ~~June~~September 30, 2019 was paid on ~~July 16,~~November 12, 2019 in the amount of ~~$1,857,283~~$162,080 in cash and ~~$7,036,800~~$649,123 in common stock. For ~~each of~~ the three ~~and six~~ months ended ~~June~~September 30, 2018, the Company declared and paid dividends in the amount of ~~$1,300,250,~~$2,184,724 of which ~~$254,680~~$430,480 was distributed in cash and the remainder distributed in shares to stockholders pursuant to the Company’s dividend reinvestment plan. For the nine months ended September 30, 2018, the Company declared and paid dividends in the amount of $3,484,974 of which $685,160 was distributed in cash and the remainder distributed in shares to stockholders pursuant to the Company’s dividend reinvestment plan.

Organization and Offering Costs

Organization costs include, among other things, the cost of organizing as a Maryland corporation, including the cost of legal services and other fees pertaining to our organization, all of which are expensed as incurred. Offering costs include, among other things, legal fees and other costs pertaining to the preparation of the Company’s private placement memorandum and other offering documents, including travel-related expenses related to the Initial Private Offering. Pursuant to the investment advisory agreement between the Company and RGC, as subsequently amended and restated (the “Amended Advisory Agreement”), the Company and RGC agreed that organization and offering costs incurred in connection with the Initial Private Offering would be borne by the Company up to a maximum amount of $1,000,000, provided that the amount of such costs in excess of $1,000,000 would be paid by RGC. As of December 31, 2016, the Company had already incurred the maximum amount of $1,000,000 in organization and offering costs incurred in connection with the Initial Private Offering. As a result, for year ended December 31, 2018, the Company did not incur any organization or offering expenses.

25 26

Offering costs related to new or follow on offerings will be accumulated and charged to additional paid in capital at the time of closing. These offering costs are subject to a cap of $600,000, excluding placement agent fees which have no cap, of which the Company will bear the cost. As of ~~June~~September 30, 2019 and December 31, 2018, respectively, wethe Company had accumulated and recorded ~~$281,487~~$409,735 and $102,865 of deferred offering costs. As of September 30, 2019, $98,602 in placement agent fees had been incurred and included within deferred offering costs. As of December 31, 2018, no placement agent fees had been incurred. Under the terms of the Second Private Offering, offering costs in excess of $600,000, excluding placement agent fees, will be reimbursed by RGC.

Recent Accounting Pronouncements

In August 2018, the FASB issued ASU 2018-13,Fair Value Measurement (Topic 820): Disclosure Framework - Changes to the Disclosure Requirements for Fair Value Measurement, which changes the fair value measurement disclosure requirements of ASC 820. The key provisions include new, eliminated and modified disclosure requirements. The new guidance is effective for fiscal years beginning after December 15, 2019, including interim periods therein. Early application is permitted. The Company is currently evaluating the impact the adoption of this new accounting standard will have on its financial statements, however the impact of the adoption is not expected to be material.

In March 2019, the SEC issued Final Rule Release No. 33-10618,FAST Act Modernization and Simplification of Regulation S-K, which amends certain SEC disclosure requirements. The amendments are intended to simplify certain disclosure requirements, improve readability and navigability of disclosure documents, and discourage repetition and disclosure of immaterial information. The amendments are effective for all filings submitted on or after May 2, 2019. The Company adopted the requisite amendments effective May 9, 2019. As it pertains to the Company for this Quarterly Report on Form 10-Q, there were no significant changes to the Company’s financial position or disclosures. The Company is still evaluating the impact this amendment will have on its future periodic filings.

Note 3 – Commitments and Contingencies

In the normal course of business, the Company may enter into investment agreements under which it commits to make an investment in a portfolio company at some future date or over a specified period of time.

At ~~June~~September 30, 2019, the Company had ~~$26,000,000~~$35,875,000 in unfunded loan commitments to provide debt financing to its portfolio companies. The balance of unfunded commitments to extend financing as of ~~June~~September 30, 2019 was as follows:

Portfolio Company Investment Type June 30, 2019 Investment Type September 30, 2019

Aginity, Inc. Extension Loan $ 375,000
Aria Systems, Inc. Senior Secured Term Loan 5,000,000 Senior Secured Term Loan 2,500,000
Brilliant Earth, LLC Senior Secured Term Loan 5,000,000
CloudPassage, Inc. Senior Secured Term Loan 2,500,000 Senior Secured Term Loan 2,500,000
Dejero Labs, Inc. Senior Secured Term Loan 4,000,000 Senior Secured Term Loan 4,000,000
Dtex Systems, Inc. Senior Secured Term Loan 7,000,000 Senior Secured Term Loan 7,000,000
Echo Holdings, Inc. Senior Secured Term Loan 1,500,000 Senior Secured Term Loan 500,000
eSilicon Corporation Senior Secured Term Loan 1,000,000 Revolving Line 1,000,000
Mobius Imaging, LLC Senior Secured Term Loan 4,500,000
Mojix, Inc. Senior Secured Term Loan 500,000
INRIX Inc. ROSE Loan 8,000,000
Massdrop Inc. Senior Secured Term Loan 5,000,000
Total unused commitments to extend financing $ 26,000,000 $ 35,875,000

At December 31, 2018, the Company had $41,250,000 in unfunded loan commitments.

The Company’s management believes that its available cash balances, availability under the Credit Agreement and/or ability to drawdown capital from investors provides sufficient funds to cover its unfunded commitments as of ~~June~~September 30, 2019. The Company has evaluated the expected net future cash flows related to unfunded commitments and determined the fair value to be zero as of ~~each of June~~September 30, 2019 and December 31, 2018.

The Company is currently not subject to any material legal proceedings, nor, to its knowledge, is any material proceeding threatened against the Company. From time to time, the Company may be a party to certain legal proceedings in the ordinary course of business, including proceedings relating to the enforcement of its rights under contracts with its portfolio companies. While the outcome of these legal proceedings cannot be predicted with certainty, the Company does not expect that these proceedings will have a material effect upon its business, financial condition or results of operations.

26 27

Note 4 – Concentration of Credit Risk

In the normal course of business, the Company maintains its cash balances in financial institutions, which at times may exceed federally insured limits. The Company is subject to credit risk to the extent that any financial institution with which it conducts business is unable to fulfill contractual obligations on its behalf. Management monitors the financial condition of those financial institutions and does not currently anticipate any losses from these counterparties.

Note 5 – Net Increase in Net Assets Resulting from Operations per Common Share

The following information sets forth the computation of basic income/losses per common share for the three and ~~six~~nine months ended ~~June~~September 30, 2019 and 2018:

Three Months Ended June 30, Six Months Ended June 30, Three Months Ended September 30, Nine Months Ended September 30,
2019 2018 2019 2018 2019 2018 2019 2018
Net increase in net assets resulting from operations $ 8,616,198 $ 2,189,209 $ 14,449,712 $ 3,592,518 $ 4,721,354 $ 3,598,582 $ 19,171,066 $ 7,191,100
Per Share Data⁽¹⁾:
Weighted-average shares outstanding for period
Basic 15,727,990 8,692,372 16,280,773 8,680,419 19,990,416 8,865,358 17,520,157 8,742,743
Diluted 15,727,990 8,692,372 16,280,773 8,680,419 19,990,416 8,865,358 17,520,157 8,742,743
Basic and diluted income per common share
Basic $ 0.55 $ 0.25 $ 0.89 $ 0.41 $ 0.24 $ 0.41 $ 1.09 $ 0.82
Diluted $ 0.55 $ 0.25 $ 0.89 $ 0.41 $ 0.24 $ 0.41 $ 1.09 $ 0.82

⁽¹⁾ Per share data is based on average weighted shares outstanding.

Note 6 – Net Assets

The Company has the authority to issue 100,000,000 shares of common stock, $0.01 par value per share. The common shares issued, the price per share and the proceeds raised, since inception, are detailed in the following table:

Issuance Date Shares Issued Price Per Share Gross Proceeds Shares Issued Price Per Share Gross Proceeds
October 8, 2015 1,667 $ 15.00 $ 25,000 1,667 $ 15.00 $ 25,000
December 22, 2016 333,333 15.00 5,000,000 333,333 15.00 5,000,000
April 19, 2017 1,000,000 15.00 15,000,000 1,000,000 15.00 15,000,000
June 26, 2017 1,666,667 15.00 25,000,000 1,666,667 15.00 25,000,000
September 12, 2017 2,666,667 15.00 40,000,000 2,666,667 15.00 40,000,000
December 22, 2017 3,000,000 15.00 45,000,000 3,000,000 15.00 45,000,000
May 31, 2018⁽¹⁾ 70,563 14.82 1,045,570 70,563 14.82 1,045,570
August 31, 2018⁽¹⁾ 117,582 14.92 1,754,244 117,582 14.92 1,754,244
September 27, 2018 1,997,337 15.02 30,000,000 1,997,337 15.02 30,000,000
November 15, 2018⁽¹⁾ 202,779 15.07 3,055,498 202,779 15.07 3,055,498
January 14, 2019 4,344,964 15.19 66,000,000 4,344,964 15.19 66,000,000
March 26, 2019⁽¹⁾ 326,431 15.14 4,942,168 326,431 15.14 4,942,168
May 21, 2019⁽¹⁾ 374,783 15.13 5,670,467 374,783 15.13 5,670,467
May 24, 2019 3,232,189 15.16 49,000,000 3,232,189 15.16 49,000,000
July 16, 2019⁽²⁾⁽¹⁾ 465,090 15.13 7,036,800 465,090 15.13 7,036,800
August 26, 2019⁽¹⁾ 480,121 14.76 7,086,580
November 12, 2019⁽¹⁾⁽²⁾ 43,979 14.76 649,123
Total 19,800,052 $ 298,529,747 20,324,152 $ 306,265,450

⁽¹⁾ Shares were issued as part of the dividend reinvestment plan.
⁽²⁾ Dividend reinvestment plan shares pending issue as of ~~June~~September 30, 2019.
At ~~each of June~~September 30, 2019 and December 31, 2018, the Company had total remaining commitments of ~~$275,000,000.~~$0 and $275,000,000 under the Company’s Initial Private Offering, respectively. As of ~~December 31, 2018, $115,000,000 was undrawn. As of June~~September 30, 2019, all capital commitments under the Initial Private Offering had been drawn. As of December 31, 2018, $115,000,000 was undrawn. Between June 14, 2019 and ~~June~~September 30, 2019, the Company accepted ~~$146,023,500~~$170,573,500 in capital commitments under its Second Private Offering. No capital commitments under the Second Private Offering had been drawn as of ~~June~~September 30, 2019. On October 1, 2019, the Company called $25,000,000 of capital under the Second Private Offering.

27 28


Capital commitments may be drawn down by the Company on a pro rata basis, as needed, upon not less than ten (10) days’ prior written notice for the purposes of funding the Company’s investments (including follow-on investments), paying the Company’s expenses, including fees under the Amended Advisory Agreement, by and between the Company and RGC, and/or maintaining a reserve account for the payment of future expenses or liabilities.

Note 7 – Related Party Agreements and Transactions

Amended and Restated Advisory Agreement

On November 29, 2016, the Company’s Board of Directors approved an investment advisory agreement between RGC and the Company, under which RGC, subject to the overall supervision of the Board of Directors, manages the day-to-day operations of and provides investment advisory services to the Company. On August 3, 2017, the Board of Directors approved the Amended Advisory Agreement and recommended that the Company’s stockholders approve the Amended Advisory Agreement. The Amended Advisory Agreement became effective on September 12, 2017 after approval by the stockholders at a special meeting of stockholders of the Company. Under the terms of the Amended Advisory Agreement, RGC:

· determines the composition of the Company’s portfolio, the nature and timing of the changes to the portfolio and the manner of implementing such changes;

· identifies, evaluates and negotiates the structure of the investments the Company makes;

· executes, closes and monitors the investments the Company makes;

· determines the securities and other assets that the Company will purchase, retain or sell;

· performs due diligence on prospective investments; and

· provides the Company with other such investment advisory, research and related services as the Company may, from time to time, reasonably require for the investment of its funds.

Pursuant to the Amended Advisory Agreement, the Company pays RGC a fee for its investment advisory and management services consisting of two components – a base management fee and an incentive fee. The cost of both the base management fee and incentive fee are ultimately borne by the Company’s stockholders.

Base Management Fee

The base management fee is payable on the first day of each calendar quarter, is subject to an annual cap based on RGC’s actual operating expenses and is calculated based on the Capital Commitments (as defined below) and assets purchased with borrowed funds or other forms of leverage (collectively, the “Pre-Spin-Off Gross Assets”) during the preceding calendar quarter. For purposes of the Amended Advisory Agreement, “Capital Commitments” is defined as the aggregate amount of capital committed to the Company by investors as of the end of the most recently completed calendar quarter. On September 12, 2017, without changing the base management fee percentage, the Advisory Agreement was amended to provide clarification as to the calculation of the base management fee. Prior to amendment, the base management fee was collected on the first day of each quarter based on an estimate of actual operating expenses, not to exceed 1.75% per annum, for the following quarter with an implied, though not defined “true-up” mechanism effected once all actual costs were known. The Amended Advisory Agreement defines the process and timing of the true-up and base management fee. The base management fee is now collected at the maximum annualized rate of 1.75% per annum with a comparison of actual expenses for the immediately preceding calendar year to occur on or before March 31 of the subsequent calendar year, with any excess management fee collected when compared to actual operating expenses credited against the base management fee payable for subsequent quarters.

28 29

Until the earlier of (1) the consummation of an initial public offering (“IPO”) of the Public Fund (defined below) in connection with a Spin-Off transaction (defined below) and (2) the earliest date at which (a) all Capital Commitments have been called for investments and/or expenses and (b) the Company holds no more than 10.0% of its total assets in cash, the base management fee will be an amount equal to 0.4375% (1.75% annualized) of the Pre-Spin-Off Gross Assets at the end of the most recently completed calendar quarter, provided, however, that the base management fee payable in a calendar year will not exceed the actual operating expenses incurred by RGC during such calendar year (the “Management Fee Cap”). No later than March 31 of each calendar year, RGC will provide the Company a reconciliation of the actual operating expenses incurred by RGC for the prior calendar year and the base management fee paid to RGC for such prior calendar year. To the extent the base management fee paid to RGC for such prior calendar year exceeds the Management Fee Cap (the “Excess Fee”) for such prior calendar year, the base management fee payable to RGC for the second calendar quarter and each subsequent quarter immediately following such calendar year will be reduced by the Excess Fee until such time as the Excess Fee for the prior calendar year has been reduced to zero. For the avoidance of doubt, actual operating expenses of RGC for a particular year will not include any reduction in base management fees as a result of Excess Fees paid by the Company.

For purposes of the Amended Advisory Agreement, a “Spin-Off transaction” includes a transaction whereby the Company offers its stockholders the option to elect to either (i) retain their ownership of shares of the Company’s common stock; (ii) exchange their shares of the Company’s common stock for shares of common stock in a newly formed entity (the “Public Fund”) that will elect to be regulated as a BDC under the 1940 Act and treated as a RIC under Subchapter M of the Code, and will use its commercially reasonable best efforts to complete an IPO of shares of its common stock not later than three years after the Company’s final closing of the Initial Private Offering, which occurred on December 1, 2017; or (iii) exchange their shares of the Company’s common stock for interests of one or more newly formed entities (each, a “Liquidating Fund”) that will each be organized as a limited liability company, and which will, among other things, seek to complete an orderly wind down and/or liquidation of any such Liquidating Fund.

Following the earlier of (1) the consummation of an IPO of the Public Fund in connection with a Spin-Off transaction and (2) the earliest date at which (a) all Capital Commitments have been called for investments and/or expenses and (b) the Company holds no more than 10.0% of its total assets in cash, the base management fee will be an amount equal to 0.4375% (1.75% annualized) of the Company’s average daily Gross Assets (defined below) during the most recently completed calendar quarter for so long as the aggregate amount of Gross Assets of the Company as of the end of the most recently completed calendar quarter is less than $500,000,000. For purposes of the Amended Advisory Agreement, “Gross Assets” is defined as the Company’s gross assets, including assets purchased with borrowed funds or other forms of leverage, as well as any paid-in-kind interest, as of the end of the most recently completed fiscal quarter. If the aggregate amount of the Company’s Gross Assets as of the end of the most recently completed calendar quarter is equal to or greater than $500,000,000, but less than $1,000,000,000, the base management fee will be an amount equal to 0.40% (1.60% annualized) of the Company’s average daily Gross Assets during the most recently completed calendar quarter. If the aggregate amount of the Company’s Gross Assets as of the end of the most recently completed calendar quarter is equal to or greater than $1,000,000,000, the base management fee will be an amount equal to 0.375% (1.50% annualized) of the Company’s average daily Gross Assets during the most recently completed calendar quarter.

As of June 13, 2019, the Company had called all Capital Commitments and held less than 10% of its total assets in cash. As such, pursuant to the Amended Advisory Agreement, the base management fee payable to the Company ~~will~~is now be calculated as an amount equal to 0.4375% (1.75% annualized) of the Company’s average daily Gross Assets during the most recently completed calendar quarter for so long as the aggregate amount of Gross Assets of the Company as of the end of the most recently completed calendar quarter is less than $500,000,000.

RGC earned base management fees of ~~$1,203,125~~$1,238,835 and ~~$2,406,250,~~$1,203,125 respectively, for ~~each of~~ the three ~~and six~~ months ended ~~June~~September 30, 2019 and ~~2018.~~
2018 respectively; and earned base management fees of $3,645,085 and $3,609,375 respectively, for the nine months ended September 30, 2019 and 2018 respectively.

Incentive Fee

The incentive fee, which provides RGC with a share of the income that RGC generates for the Company, consists of an investment-income component and a capital-gains component, which are largely independent of each other, with the result that one component may be payable even if the other is not.

29 30

Under the investment-income component (the “Income Incentive Fee”), the Company will pay RGC each quarter an incentive fee with respect to the Company’s Pre-Incentive Fee net investment income. The Income Incentive Fee is calculated and payable quarterly in arrears based on the Pre-Incentive Fee net investment income for the immediately preceding fiscal quarter. Payments based on Pre-Incentive Fee net investment income will be based on the Pre-Incentive Fee net investment income earned for the quarter. For this purpose, “Pre-Incentive Fee net investment income” means interest income, dividend income and any other income (including any other fees, such as commitment, origination, structuring, diligence, managerial and consulting fees or other fees that the Company receives from portfolio companies) that the Company accrues during the fiscal quarter, minus the Company’s operating expenses for the quarter (including the base management fee, expenses payable under the administration agreement with the Administrator (the “Administration Agreement”), and any dividends paid on any issued and outstanding preferred stock, but excluding the incentive fee); provided however, that Pre-Incentive Fee net investment income will be reduced by multiplying the Pre-Incentive Fee net investment income earned for the quarter by a fraction, the numerator of which is the Company’s average daily Gross Assets during the immediately preceding fiscal quarter minus average daily borrowings during the immediately preceding fiscal quarter, and the denominator of which is the Company’s average daily Gross Assets during the immediately preceding fiscal quarter. Pre-Incentive Fee net investment income includes, in the case of investments with a deferred interest feature (such as original issue discount, debt instruments with pay in kind interest and zero coupon securities), accrued income the Company has not yet received in cash; provided, however, that the portion of the Income Incentive Fee attributable to deferred interest features will be paid, only if and to the extent received in cash, and any accrual thereof will be reversed if and to the extent such interest is reversed in connection with any write off or similar treatment of the investment giving rise to any deferred interest accrual, applied in each case in the order such interest was accrued. Such subsequent payments in respect of previously accrued income will not reduce the amounts payable for any quarter pursuant to the calculation of the Income Incentive Fee described above. Pre-Incentive Fee net investment income does not include any realized capital gains, realized capital losses or unrealized capital appreciation or depreciation.

Pre-Incentive Fee net investment income, expressed as a rate of return on the value of the Company’s net assets (defined as total assets less liabilities) at the end of the immediately preceding fiscal quarter, will be compared to a “hurdle rate” of 2.0% per quarter (8.0% annualized). The Company will pay RGC an Income Incentive Fee with respect to the Company’s Pre-Incentive Fee net investment income in each calendar quarter as follows: (1) no Income Incentive Fee in any calendar quarter in which the Company’s Pre-Incentive Fee net investment income does not exceed the hurdle rate of 2.0%; (2) 80% of the Company’s Pre-Incentive Fee net investment income with respect to that portion of such Pre-Incentive Fee net investment income, if any, that exceeds the hurdle rate but is less than 2.667% in any calendar quarter (10.668% annualized) (the portion of the Company’s Pre-Incentive Fee net investment income that exceeds the hurdle but is less than 2.667% is referred to as the “catch-up”; the “catch-up” is meant to provide RGC with 20.0% of the Company’s Pre-Incentive Fee net investment income as if a hurdle did not apply if the Company’s Pre-Incentive Fee net investment income exceeds 2.667% in any calendar quarter (10.668% annualized)); and (3) 20.0% of the amount of the Company’s Pre-Incentive Fee net investment income, if any, that exceeds 2.667% in any calendar quarter (10.668% annualized) payable to RGC (once the hurdle is reached and the catch-up is achieved, 20.0% of all Pre-Incentive Fee net investment income thereafter is allocated to RGC).

Until the consummation of an IPO of the Public Fund in connection with a Spin-Off transaction, in the event that (a) the sum of the Company’s cumulative net realized losses since the date of the Company’s election to be regulated as a BDC exceeds 2.0% of the total non-control/non-affiliate investments made by the Company since the date of the Company’s election to be regulated as a BDC through the end of the quarter and (b) the Pre-Incentive Fee net investment income adjusted to include any realized capital gains and losses (“Adjusted Pre-Incentive Fee net investment income”), expressed as an annualized rate of return on the value of the Company’s average daily net assets (defined as total assets less liabilities), since the Company’s election to be regulated as a BDC through the end of the quarter is less than 10.0%, no Income Incentive Fee will be payable for such quarter until the first subsequent quarter in which either (x) the sum of the Company’s cumulative net realized losses since the date of the Company’s election to be regulated as a BDC is equal to or less than 2.0% of the total non-control/non-affiliate investments made by the Company since the date of the Company’s election to be regulated as a BDC through the end of such subsequent quarter or (y) the Adjusted Pre-Incentive Fee net investment income, expressed as an annualized rate of return on the value of the Company’s average daily net assets (defined as total assets less liabilities), since the Company’s election to be regulated as a BDC through the of the end of the quarter equals or exceeds 10.0%; provided, however, that in no event will any Income Incentive Fee be payable for any prior quarter after the three-year anniversary of the end of such quarter.

30 31

After the consummation of an IPO of the Public Fund in connection with a Spin-Off transaction, in the event that (a) the sum of the Company’s cumulative net realized losses for the previous four fiscal quarters or, if fewer than four fiscal quarters have passed since such IPO, that number of fiscal quarters since such IPO (the “Look-Back Period”), exceeds 2.0% of the total non-control/non-affiliate investments (i) made by the Company during the Look-Back Period or (ii) transferred to the Public Fund in connection with a Spin-Off transaction during the Look-Back Period and (b) the Adjusted Pre-Incentive Fee net investment income, expressed as an annualized rate of return on the value of the Company’s average daily net assets (defined as total assets less liabilities), during the Look-Back Period is less than 10.0% no Income Incentive Fee will be payable for such quarter until the first subsequent quarter in which (x) the sum of the Company’s cumulative net realized losses for the Look-Back Period is equal to or less than 2.0% of the total non-control/non-affiliate investments (i) made by the Company during the Look-Back Period or (ii) transferred to the Public Fund in connection with a Spin-Off transaction during the Look-Back Period or (y) the Adjusted Pre-Incentive Fee net investment income, expressed as an annualized rate of return on the value of the Company’s average daily net assets (defined as total assets less liabilities), during the Look-Back Period equals or exceeds 10.0%; provided, however, that in no event will any Income Incentive Fee be paid for any prior quarter after the three-year anniversary of the end of such quarter.

Under the capital-gains component of the incentive fee (the “Capital Gains Fee”), the Company will pay RGC, as of the end of each calendar year, 20.0% of the Company’s aggregate cumulative realized capital gains, if any, from the date of the Company’s election to be regulated as a BDC through the end of that calendar year, computed net of the Company’s aggregate cumulative realized capital losses and aggregate cumulative unrealized capital depreciation through the end of such year, less the aggregate amount of any previously paid Capital Gains Fee; provided, however, that the Company will not pay the Capital Gains Fee to RGC for any calendar year in which the sum of the Company’s (1) Pre-Incentive Fee net investment income and (2) realized gains less realized losses and unrealized capital depreciation from the date of the Company’s election to be regulated as a BDC through the end of such calendar year, expressed as a rate of return on the value of the Company’s net assets (defined as total assets less liabilities) at the end of such calendar year is less than 8.0% until the first subsequent calendar quarter in which the sum of the Company’s (1) Pre-Incentive Fee net investment income and (2) realized gains less realized losses and unrealized capital depreciation from the date of the Company’s election to be regulated as a BDC through, and including, the end of such subsequent calendar quarter, expressed as a rate of return on the value of the Company’s net assets (defined as total assets less liabilities) at the end of such calendar quarter is equal to or exceeds 8.0%; provided, further, that in no event will any Capital Gains Fee be paid for any prior year after the three-year anniversary of the end of such year. For the foregoing purpose, the Company’s “aggregate cumulative realized capital gains” will not include any unrealized appreciation. If such amount is negative, then no Capital Gains Fee will be payable for such year.

RGC earned incentive fees of ~~$2,734,626~~$1,669,053 and ~~$4,615,995~~$6,285,048 for the three and ~~six~~nine months ended ~~June~~September 30, 2019. RGC earned no incentive ~~fee~~fees of $479,538 for the three and ~~six~~nine months ended ~~June~~September 30, 2018. ~~$2,442,435~~$1,120,903 and ~~$4,005,256,~~$5,126,159, respectively, of the incentive fees for the three and ~~six~~nine months ended ~~June~~September 30, 2019 were earned, payable in cash, and ~~$292,191~~$548,150 and ~~$610,739,~~$1,158,889, respectively of the incentive fees for the three and ~~six~~nine months ended ~~June~~September 30, 2019 were accrued and generated from deferred interest (i.e., PIK interest and certain discount accretion) and are not payable pending receipt of cash by the Company. $339,758 of the incentive fees for the three and nine months ended September 30, 2018 were earned, payable in cash, and $139,780 of the incentive fees for the three and nine months ended September 30, 2018 were accrued and generated from deferred interest (i.e., PIK interest and certain discount accretion) and are not payable pending receipt of cash by the Company. Both currently payable in cash and deferred incentive fees are included in accrued incentive fees in the statement of assets and liabilities as of ~~June~~September 30, 2019.

The capital gains incentive fee consists of fees related to realized gains, realized capital losses and unrealized capital depreciation. With respect to the incentive fee expense accrual related to the capital gains incentive fee, U.S. GAAP requires that the capital gains invective fee accrual consider the cumulative aggregate unrealized appreciation in the calculation, as a capital gains incentive fee would be payable if such unrealized appreciation were realized even though such unrealized appreciation is not permitted to be considered in calculating the fee actually payable under the Amended Advisory Agreement. As of each of ~~June~~September 30, 2019 and December 31, 2018, there was no capital gains incentive fee accrued, earned or payable to RGC under the Amended Advisory Agreement.

31 32

Spin-Off Incentive Fee

The Income Incentive Fee will be payable in connection with a Spin-Off transaction. The Income Incentive Fee will be calculated as of the date of the completion of each Spin-Off transaction and will equal the amount of Income Incentive Fee that would be payable to RGC if (1) all of the Company’s investments were liquidated for their current value and any unamortized deferred portfolio investment-related fees would be deemed accelerated, (2) the proceeds from such liquidation were used to pay all of the Company’s outstanding liabilities, and (3) the remainder were distributed to the Company’s stockholders and paid as incentive fee in accordance with the Income Incentive Fee described in clauses (1) and (2) above for determining the amount of the Income Incentive Fee; provided, however, that in no event will the Income Incentive Fee paid in connection with the completion of a Spin-Off transaction (x) include the portion of the Income Incentive Fee attributable to deferred interest features of a particular investment that is not transferred pursuant to a Spin-Off transaction until such time as the deferred interest is received in cash, or (y) exceed 20.0% of the Company’s Pre-Incentive Fee net investment income accrued by the Company for the fiscal quarter as of the date of the completion of the Spin-Off transaction. The Company will make the payment of the Income Incentive Fee paid in connection with the completion of a Spin-Off transaction in cash on or immediately following the date of the completion of a Spin-Off transaction. After a Spin-Off transaction, all calculations relating to the incentive fee payable will be made beginning on the day immediately following the completion of the Spin-Off transaction without taking into account the exchanged shares of the Company’s common stock (or contributions, distributions or proceeds relating thereto).

The Capital Gains Fee will be payable in respect of the exchanged shares of the Company’s common stock in connection with a Spin-Off transaction and will be calculated as of the date of the completion of a Spin-Off transaction as if such date were a calendar year-end for purposes of calculating and paying the Capital Gains Fee.

No Income Incentive Fee or Capital Gains Fee will be payable in connection with a Spin-Off transaction unless, on the date of the completion of a Spin-Off transaction, the sum of the Company’s (i) Pre-Incentive Fee net investment income and (ii) realized capital gains less realized capital losses and unrealized capital depreciation from the date of the Company’s election to be regulated as a BDC through, and including, the date of the completion of such Spin-Off transaction, is greater than 8.0% of the cumulative net investments made by the Company since the Company’s election to be regulated as a BDC.

Administration Agreement

The Company reimburses the Administrator for the allocable portion of overhead and other expenses incurred by the Administrator in performing its obligations under the Administration Agreement, including furnishing the Company with office facilities, equipment and clerical, bookkeeping and recordkeeping services at such facilities, as well as providing other administrative services. In addition, the Company reimburses the Administrator for the fees and expenses associated with performing compliance functions, and the Company’s allocable portion of the compensation of certain of its officers, including the Company’s Chief Financial Officer, Chief Compliance Officer and any administrative support staff. Pursuant to the terms of the Administration Agreement, the amounts payable to the Administrator by the Company in any fiscal year will not exceed the greater of (i) 0.75% of the aggregate capital commitments as of the end of the most recently completed fiscal year and (ii) $1.0 million.

The Company reimbursed the Administrator ~~$318,154~~$281,849 and ~~$564,447~~$846,296 for the three and ~~six~~nine months ended ~~June~~September 30, 2019, respectively, and $171,520 and ~~$304,745~~$447,581 for the three and ~~six~~nine months ended ~~June~~September 30, 2018, respectively. As of ~~June~~September 30, 2019, the Company had accrued a payable to the Administrator of ~~$127,310.~~$111,685. Of the total amount reimbursed and accrued during the three and ~~six~~nine months ended ~~June~~September 30, 2019, ~~$175,725~~$207,345 and ~~$359,776,~~$567,121, respectively, was related to overhead allocation expense. ~~As of June 30, 2018, the Company accrued a payable to the Administrator of $20,267.~~ Of the total amount reimbursed and accrued during the three and ~~six~~nine months ended ~~June~~September 30, 2018, $60,388 and $178,502, respectively, was related to overhead allocation expense. The Company reimbursed the Administrator $614,405 during the year ended December 31, 2018 and accrued a payable of $116,697 due to the Administrator as of December 31, 2018. Administration fees were ~~$103,291~~$97,995 and ~~$284,865~~$382,860 for the three and ~~six~~nine months ended ~~June~~September 30, 2019, respectively. Administration fees were ~~$41,158~~$49,054 and ~~$98,303~~$147,357 for the three and ~~six~~nine months ended ~~June~~September 30, 2018, respectively.

32 33

License Agreement

The Company has entered into a license agreement with RGC (the “License Agreement”) pursuant to which RGC has granted the Company a personal, non-exclusive, royalty-free right and license to use the name “Runway Growth Credit Fund”. Under the License Agreement, the Company has the right to use the “Runway Growth Credit Fund” name for so long as RGC or one of its affiliates remains the Company’s investment adviser. Other than with respect to this limited license, the Company has no legal right to the “Runway Growth Credit Fund” name.

Oaktree Strategic Relationship

In December 2016, RGC entered into a strategic relationship with Oaktree Capital Management, L.P. (“Oaktree”). In connection with the strategic relationship, OCM Growth Holdings, LLC, a Delaware limited liability company (“OCM”) managed by Oaktree, made an initial $125.0 million capital commitment to the Company, which was subsequently increased to $139.0 million (the “Initial OCM Commitment”). On June 14, 2019, the Company accepted a capital commitment from OCM in the amount of $112.5 million (the “Subsequent OCM Commitment and, together with the Initial OCM Commitment, the “OCM Commitment”). OCM has granted a proxy to the Company pursuant to which the shares held by OCM will be voted in the same proportion as the Company’s other stockholders vote their shares.

In connection with the OCM Commitment, the Company entered into a stockholder agreement, dated December 15, 2016, with OCM, pursuant to which OCM has a right to nominate a member of the Company’s Board of Directors for election. Brian Laibow was appointed to the Company’s Board of Directors as OCM’s representative. OCM also holds an interest in RGC and has the right to appoint a member of RGC’s board of managers and a member of RGC’s investment committee. Brian Laibow is OCM’s initial appointee to RGC’s board of managers and investment committee. In connection with the Subsequent OCM Commitment, the Company expects OCM to purchase additional equity in RGC.

Note 8 – Fair Value Measurements

The Company’s assets recorded at fair value have been categorized based upon a fair value hierarchy in accordance with ASC Topic 820. See Note 2 for discussion of the Company’s policies.

The following tables present information about the Company’s assets measured at fair value as of ~~June~~September 30, 2019 and December 31, 2018, respectively:

As of June 30, 2019 (Unaudited) As of September 30, 2019 (Unaudited)
Level 1 Level 2 Level 3 Total Level 1 Level 2 Level 3 Total
Portfolio Investments
Senior Secured Term Loans $ - $ - $ 264,357,266 $ 264,357,266 $ - $ - $ 340,145,055 $ 340,145,055
Preferred Stock - - 461,826 461,826 - - 461,826 461,826
Warrants - - 15,206,802 15,206,802 - - 17,132,000 17,132,000
Total Portfolio Investments - - 280,025,894 280,025,894 - - 357,738,881 357,738,881
U.S. Treasury Bill 85,980,815 - - 85,980,815 59,970,914 - - 59,970,914
Total Investments $ 85,980,815 $ - $ 280,025,894 $ 366,006,709 $ 59,970,914 $ - $ 357,738,881 $ 417,709,795

As of December 31, 2018
Level 1 Level 2 Level 3 Total
Portfolio Investments
Senior Secured Term Loans $ - $ - $ 208,539,353 $ 208,539,353
Preferred Stock - - 461,826 461,826
Warrants - - 15,247,210 15,247,210
Total Portfolio Investments - - 224,248,389 224,248,389
U.S. Treasury Bill 79,959,928 - - 79,959,928
Total Investments $ 79,959,928 $ - $ 224,348,389 $ 304,208,317

33 34

The Company recognizes transfers into and out of the levels indicated above at the end of the reporting period. There were no transfers into or out of the levels during the period ended ~~June~~September 30, 2019 and the year ended December 31, 2018.

The following table presents a rollforward of Level 3 assets measured at fair value as of ~~June~~September 30, 2019:

Preferred Stock Senior Secured
Term Loans Warrants Total Preferred Stock Senior Secured
Term Loans Warrants Total
Fair value at December 31, 2018 $ 461,826 $ 208,539,353 $ 15,247,210 $ 224,248,389 $ 461,826 $ 208,539,353 $ 15,247,210 $ 224,248,389
Amortization of fixed income premiums or discounts 5,978,725 - 5,978,725 - 8,730,554 - 8,730,554
Purchases of investments⁽¹⁾ 139,459,965 2,394,809 141,854,774 - 222,753,543 3,886,158 226,639,701
Sales of investments (86,045,780 ) (1,015,891 ) (87,061,671 ) - (94,029,510 ) (73,507 ) (94,103,017 )
Reorganizations - - - - - - -
Realized gain - 493,308 493,308 - - 493,308 493,308
Change in unrealized gain (loss) (3,574,997 ) (1,912,634 ) (5,487,631 ) - (5,848,887 ) (2,421,167 ) (8,270,054 )
Fair value at June 30, 2019 $ 461,826 $ 264,357,266 $ 15,206,802 $ 280,025,894
Change in unrealized gain (loss) on Level 3 investments still held as of June 30, 2019 $ - $ (2,572,318 ) $ (1,303,799 ) $ (3,876,117 )
Fair value at September 30, 2019 $ 461,826 $ 340,145,053 $ 17,132,002 $ 357,738,881
Change in unrealized gain (loss) on Level 3 investments still held as of September 30, 2019 $ - $ (5,410,607 ) $ (1,733,408 ) $ (7,144,015 )

⁽¹⁾ Includes PIK interest, reorganization and restructuring of investments.

The following table presents a rollforward of Level 3 assets measured at fair value as of ~~June~~September 30, 2018:

Preferred Stock Senior Secured
Term Loans Warrants Total Preferred Stock Senior Secured
Term Loans Warrants Total
Fair value at December 31, 2017 $                           - $ 63,977,756 $ 4,239,103 $ 68,216,859 $ - $ 63,977,756 $ 4,239,103 $ 68,216,859
Amortization of fixed income premiums or discounts - 1,980,637 - 1,980,637 - 3,137,837 - 3,137,837
Purchases of investments - 74,689,235 1,432,263 76,121,498 250,000 81,040,276 1,924,638 83,214,914
Sales of investments - (9,500,629 ) (92,724 ) (9,593,353 ) - (11,375,629 ) (92,724 ) (11,468,353 )
Reorganizations - (114,629 ) 114,629 - - (114,629 ) 114,629 -
Realized gain - - 59,792 59,792 - - 59,792 59,792
Change in unrealized gain (loss) - (37,506 ) (757,720 ) (795,226 ) - (53,242 ) (248,775 ) (302,017 )
Fair value at June 30, 2018 $ - $ 130,994,864 $ 4,995,343 $ 135,990,207
Change in unrealized gain (loss) on Level 3 investments still held as of June 30, 2018 $ - $ (37,506 ) $ (757,720 ) $ (795,226 )
Fair value at September 30, 2018 $ 250,000 $ 136,612,3699 $ 5,996,663 $ 142,859,032
Change in unrealized gain (loss) on Level 3 investments still held as of September 30, 2018 $ - $ (53,242 ) $ (250,307 ) $ (302,017 )

The following table provides quantitative information regarding Level 3 fair value measurements as of ~~June~~September 30, 2019:

Description Fair Value
Valuation
Technique

Unobservable
Inputs
Range (Weighted Average) Fair Value Valuation Technique Unobservable
Inputs Range (Weighted Average)

Preferred Stock $ 461,826 Recent private market and merger and acquisition transaction prices N/A N/A $ 461,826 Recent private market and merger and acquisition transaction prices N/A N/A

Senior Secured Term Loans⁽¹⁾ 249,025,346 Discounted Cash Flow analysis Discount rate 12.7%-30.0% (17.0%) 328,626,186 Discounted Cash Flow analysis Discount rate 13.3%-30.1% (16.9%)
Market approach Origination yield 12.7%-26.0% (15.4%) Market approach Origination yield 12.3%-26.0% (14.9%)
15,331,920 PWERM Discount rate 22.36%-40.9% (29.7%) 11,518,869 PWERM Discount rate 22.3%-29.1% (25.2%)

Warrants⁽²⁾ 15,206,802 Black-Scholes model Risk-free interest rate 1.7%-1.9% (1.7%) 14,970,000 Black-Scholes model Risk-free interest rate 1.5%-1.8% (1.3%)
Average industry volatility 7.0%-65.0% (30.3%) Average industry volatility 25.0%-65.0% (32.5%)
Estimated time to exit 1.0 years-6.4 years (2.9 years) Estimated time to exit 1.0 years-6.2 years (2.8 years)
2,162,000 PWERM Discount rate 20.69%

Total Level 3 Investments $ 280,025,894 $ 357,738,881

34 35

The following table provides quantitative information regarding Level 3 fair value measurements as of December 31, 2018:

Description Fair Value
Valuation
Technique

Unobservable
Inputs
Range (Weighted Average) Fair Value Valuation
Technique Unobservable
Inputs Range (Weighted Average)

Preferred Stock $ 461,826 Recent private market and merger and acquisition transaction prices N/A N/A $ 461,826 Recent private market and merger and acquisition transaction prices N/A N/A

Senior Secured Term Loans⁽¹⁾ 200,740,155 Discounted Cash Flow analysis Discount rate 14.6%-30.3% (18.4%) 200,740,155 Discounted Cash Flow analysis Discount rate 14.6%-30.3% (18.4%)
Market approach Origination yield 13.8%-26.0% (16.8%) Market approach Origination yield 13.8%-26.0% (16.8%)
7,799,198 PWERM Discount rate 24.4%-62.0% (40.3%) 7,799,198 PWERM Discount rate 24.4%-62.0% (40.3%)

Warrants⁽²⁾ 13,667,210 Black-Scholes model Risk-free interest rate 2.5%-2.6% (2.5%) 13,667,210 Black-Scholes model Risk-free interest rate 2.5%-2.6% (2.5%)
Average industry volatility 8.0%-60.0% (25.2%) Average industry volatility 8.0%-60.0% (25.2%)
Estimated time to exit 0.5 years-7.1 years (4.1 years) Estimated time to exit 0.5 years-7.1 years (4.1 years)
1,580,000 Monte Carlo simulation Risk-free interest rate 2.5% 1,580,000 Monte Carlo simulation Risk-free interest rate 2.5%
Average industry volatility 13.0% Average industry volatility 13.0%

Total Level 3 Investments $ 224,248,389 $ 224,248,389

⁽¹⁾ The significant unobservable inputs used in the fair value measurement of the Company’s debt securities are origination yields and discount rates. The origination yield is defined as the initial market price of an investment in a hypothetical market to hypothetical market participants where buyers and sellers are willing participants. The discount rate is related to company-specific characteristics such as underlying investment performance, projected cash flows, and other characteristics of the investment. Significant increases (decreases) in the inputs in isolation may result in a significantly higher (lower) fair value measurement, depending on the materiality of the investment. However, a significantly higher or lower fair value measurement of any of the Company’s portfolio investments may occur regardless of whether there is a significant increase or decrease in the unobservable inputs.

⁽²⁾ The significant unobservable inputs used in the fair value measurement of the Company’s warrant and equity-related securities are inputs used in the Black Scholes option pricing model (“OPM”) which include industry volatility, risk free interest rate and estimated time to exit. Significant increases (decreases) in the inputs in isolation would result in a significantly higher (lower) fair value measurement, depending on the materiality of the investment. However, a significantly higher or lower fair value measurement of any of the Company’s portfolio investments may occur regardless of whether there is a significant increase or decrease in the unobservable inputs. For some investments, additional consideration may be given to data from the last round of financing or merger/acquisition events near the measurement date.

Note 9 – Derivative Financial Instruments

In the normal course of business, the Company may utilize derivative contracts in connection with its investment activities. Investments in derivative contracts are subject to additional risks that can result in a loss of all or part of an investment. The derivative activities and exposure to derivative contracts primarily involve equity price risks. In addition to the primary underlying risk, additional counterparty risk exists due to the potential inability of counterparties to meet the terms of their contracts.

35 36

Warrants

Warrants provide exposure and potential gains upon equity appreciation of the portfolio company’s equity value. A warrant has a limited life and expires on a certain date. As a warrant’s expiration date approaches, the time value of the warrant will decline. In addition, if the stock underlying the warrant declines in price, the intrinsic value of an “in the money” warrant will decline. Further, if the price of the stock underlying the warrant does not exceed the strike price of the warrant on the expiration date, the warrant will expire worthless. As a result, there is the potential for the entire value of an investment in a warrant to be lost.

Counterparty risk exists from the potential failure of an issuer of warrants to settle its exercised warrants. The maximum risk of loss from counterparty risk is the fair value of the contracts and the purchase price of the warrants. The Company’s Board of Directors considers the effects of counterparty risk when determining the fair value of its investments in warrants.

Note 10 – Credit Facilities

On May 31, 2019, the Company entered into a Credit Agreement (the “Credit Agreement”) by and among the Company, as borrower, KeyBank National Association, as administrative agent, syndication agent, and a lender, CIBC Bank USA, as documentation agent and a lender, U.S. Bank National Association, as paying agent, the guarantors from time to time party thereto, and the other lenders from time to time party thereto.

The Credit Agreement provides for borrowings up to a maximum aggregate principal amount of $100 million, subject to availability under a borrowing base that is determined by the number and value of eligible loan investments in the collateral, applicable advance rates and concentration limits, and certain cash and cash equivalent holdings of the Company. The Credit Agreement has an accordion feature that allows the Company to increase the aggregate commitments up to $200 million, subject to new or existing lenders agreeing to participate in the increase and other customary conditions. There can be no assurances that existing lenders will agree to such an increase, or that additional lenders will join the credit facility to increase available borrowings.

Borrowings under the Credit Agreement bear interest on a per annum basis equal to a three-month adjusted LIBOR rate (with a LIBOR floor of zero), plus an applicable margin rate that varies from 3.00% to 2.50% per annum depending on utilization and other factors. During the availability period, the applicable margin rate (i) is 3.00% per annum for interest periods during which the average utilization is less than 60% and (ii) varies from 3.00% to 2.50% per annum when the average utilization equals or exceeds 60% (with 3.00% applying when the eligible loans in the collateral consist of 9 or fewer unaffiliated obligors, 2.75% applying when the eligible loans consist of between 10 and 29 unaffiliated obligors, and 2.50% applying when the eligible loans consist of 30 or more unaffiliated obligors). During the amortization period, the applicable margin rate will be 3.00%. If certain eurodollar disruption events occur, then borrowings under the Credit Agreement will bear interest on a per annum basis equal to (i) a base rate instead of LIBOR that is set at the higher of (x) the federal funds rate plus 0.50% and (y) the prime rate, plus (ii) the applicable margin rate discussed above. Interest is payable quarterly in arrears. The Company also pays unused commitment fees of 0.50% per annum on the unused lender commitments under the Credit Agreement, as well as a minimum earnings fee of 3.00% that will be payable annually in arrears, starting on May 31, 2021, on the average unused commitments below 60% of the aggregate commitments during the preceding 12-month period.

The availability period under the Credit Agreement expires on May 31, 2022 and is followed by a two-year amortization period. The stated maturity date under the Credit Agreement is May 31, 2024.

The Credit Agreement is secured by a perfected first priority security interest in substantially all of the Company’s assets and portfolio investments.

36 37

The Credit Agreement contains certain customary covenants and events of default for secured revolving credit facilities of this nature, including, without limitation, maintenance of a tangible net worth as of the last day of each fiscal quarter in excess of the greater of (i) $125 million plus 75% of the net proceeds of sales of equity interests in the Company and (ii) the loan balance of the Company’s four largest obligors; maintenance of an asset coverage ratio as of the last day of each fiscal quarter that equals or exceeds the greater of 150% and the ratio otherwise applicable to the Company under the 1940 Act; maintenance of an interest coverage ratio as of the last day of each fiscal quarter of 2.00 to 1.00; maintenance of a minimum liquidity amount as of the last day of each fiscal quarter; net income not being negative for two consecutive fiscal quarters or any trailing 12-month period; a limitation on incurring additional indebtedness without the prior written consent of the administrative agent (subject to limited exceptions); certain change-of-control events occur at the Company or the Company’s investment adviser; the departure of certain key persons from the Company or the Company’s investment adviser; RGC ceases to be the Company’s investment adviser; maintenance of business-development-company status and regulated-investment-company status; nonpayment; misrepresentation of representations and warranties; breach of covenant; and certain bankruptcy and liquidation events.

On June 22, 2018, the Company entered into a demand loan agreement (the “Uncommitted Facility”) and a revolving loan agreement (the “Committed Facility,” and together with the Uncommitted Facility, the “Credit Facilities”) with CIBC Bank USA (“CIBC”). An amendment to the Credit Facilities was entered into on September 24, 2018 between the Company and CIBC. On May 31, 2019, in conjunction with securing and entering into the new Credit Agreement, the Company terminated the Credit Facilities.

The maximum principal amount of available borrowings under each of the Uncommitted Facility and the Committed Facility was $30 million (for a combined maximum principal amount under the Credit Facilities of $60 million), subject in each case to availability under the borrowing base, which is based on unused capital commitments. Borrowings under the Credit Facilities bear interest, at the Company’s election at the time of drawdown, at a rate per annum equal to (i) in the case of LIBOR rate loans, the LIBOR rate for the applicable interest period plus 2.50% or (ii) in the case of prime rate loans, CIBC’s prime commercial rate at the time of the borrowing minus 0.50%.

The Credit Facilities are secured by a perfected first priority security interest in the Company’s right, title, and interest in and to the capital commitments of the Company’s private investors, including the Company’s right to make capital calls, receive and apply capital contributions, enforce remedies and claims related thereto together with capital call proceeds and related rights, and a pledge of the collateral account into which capital call proceeds are deposited.

The Credit Facilities contain customary covenants and events of default for such subscription credit facilities (with customary cure and notice provisions), including, without limitation, maintenance of RIC status; nonpayment; misrepresentation of representations and warranties; breach of covenant; certain bankruptcy and liquidation events; change of control at RGC; the Amended Advisory Agreement or the Administration Agreement, ceasing to remain in effect; investors with aggregate capital commitments to the Company in excess of fifteen percent (15%) of the aggregate capital commitments of all investors in the Company failing to make capital contributions within ten (10) business days of when required; and the commitment period of the Company’s investors terminating because the Company engages in a Spin-Off transaction.

~~As of June 30, 2019, the Company had $0 outstanding under the Credit Agreement and the Credit Facilities.~~ For the three and ~~six~~nine months ended ~~June~~September 30, 2019, the weighted average outstanding debt balance was ~~$1,717,033~~$26,141,304 and ~~$5,348,066,~~$12,355,311, respectively, and the weighted average effective interest rate under the Credit Agreement and Credit Facilities was ~~5.00%~~5.40% and ~~5.00%~~5.25%, respectively.

As of September 30, 2019, the Company had $65,000,000 outstanding under the Credit Agreement and the Credit Facilities with the maturities as follows:
Loan Facility Date of
Advance Due Date Amount Rate
KeyBank National Association Loan Facility 7/22/2019 5/31/2022 $ 7,500,000 5.40 %
KeyBank National Association Loan Facility 7/26/2019 5/31/2022 27,500,000 5.40 %
KeyBank National Association Loan Facility 9/30/2019 5/31/2022 30,000,000 5.40 %
$ 65,000,000
37 38

As of December 31, 2018, the Company had $59,500,000 outstanding under the Credit Facilities with maturities as follows:

Loan Facility Date of
Advance Due Date Amount Rate
CIBC Bank USA Committed Loan Facility 10/22/2018 4/20/2019 $ 4,000,000 5.00 %
CIBC Bank USA Committed Loan Facility 11/23/2018 5/22/2019 14,000,000 5.00 %
CIBC Bank USA Committed Loan Facility 12/3/2018 6/1/2019 12,000,000 5.00 %
CIBC Bank USA Demand Loan Facility 12/3/2018 6/1/2019 4,000,000 5.00 %
CIBC Bank USA Demand Loan Facility 12/20/2018 6/18/2019 16,500,000 5.00 %
CIBC Bank USA Demand Loan Facility 12/28/2018 6/26/2019 9,000,000 5.00 %
$ 59,500,000

Note 11 – Financial Highlights

Three Months Ended
June 30, 2019
(Unaudited)

Three Months Ended
June 30, 2018
(Unaudited)
Three Months Ended
September 30, 2019(Unaudited) Three Months Ended
September 30, 2018(Unaudited)
Per Share Data⁽¹⁾:
Net asset value at beginning of period $ 15.13 $ 14.82 $ 14.76 $ 14.92
Net investment income⁽³⁾ 0.72 0.30 0.38 0.35
Realized gain (loss) 0.03 - - -
Change in unrealized appreciation (depreciation) (0.21 ) (0.05 ) (0.14 ) 0.06
Dividends (1.02 ) (0.15 ) (0.49 ) (0.25 )
Accretion⁽⁴⁾ 0.11 - 0.01 (0.01 )
Net asset value at end of period $ 14.76 $ 14.92 $ 14.52 $ 15.07
Total return based on net asset value⁽²⁾ (2.45 )% 2.02 % (1.66 )% 1.01 %
Weighted-average shares outstanding for period, basic 15,727,990 8,692,372 19,990,416 8,865,358
Ratio/Supplemental Data:
Net assets at end of period $ 292,336,240 $ 130,378,215 $ 295,070,551 $ 163,546,317
Average net assets⁽⁵⁾ $ 271,294,464 $ 129,924,825 $ 295,926,068 $ 138,601,701
Annualized ratio of net operating expenses to average net assets⁽⁶⁾
7.43 % 5.45 % 5.80 % 6.92 %
Annualized ratio of net increase (decrease) in net assets resulting from operations to average net assets 12.74 % 6.78 % 6.33 % 10.33 %

38 39

Six Months Ended
June 30, 2019
(Unaudited)

Six Months Ended
June 30, 2018
(Unaudited)

Per Share Data⁽¹⁾:
Net asset value at beginning of period $ 15.14 $ 14.66
Net investment income⁽³⁾ 1.19 0.50
Realized gain (loss) 0.03 0.01
Change in unrealized appreciation (depreciation) (0.34 ) (0.09 )
Dividends (1.36 ) (0.15 )
Accretion⁽⁴⁾ 0.10 (0.01 )
Net asset value at end of period $ 14.76 $ 14.92
Total return based on net asset value⁽²⁾ (2.49 )% 1.77 %
Weighted-average shares outstanding for period, basic 16,280,773 8,680,419
Ratio/Supplemental Data:
Net assets at end of period $ 292,336,240 $ 130,378,215
Average net assets⁽⁵⁾ $ 249,634,072 $ 129,662,278
Annualized ratio of net operating expenses to average net assets⁽⁶⁾
7.35 % 5.37 %
Annualized ratio of net increase (decrease) in net assets resulting from operations to average net assets 11.67 % 5.59 %
Nine Months Ended
September 30, 2019 (Unaudited) Nine Months Ended
September 30, 2018 (Unaudited)
Per Share Data⁽¹⁾:
Net asset value at beginning of period $ 15.14 $ 14.66
Net investment income⁽³⁾ 1.54 0.85
Realized gain (loss) 0.03 0.01
Change in unrealized appreciation (depreciation) (0.47 ) (0.04 )
Dividends (1.82 ) (0.39 )
Accretion⁽⁴⁾ 0.10 (0.02 )
Net asset value at end of period $ 14.52 $ 15.07
Total return based on net asset value⁽²⁾ (4.08 )% 2.80 %
Weighted-average shares outstanding for period, basic 17,520,157 8,742,743
Ratio/Supplemental Data:
Net assets at end of period $ 295,070,551 $ 163,546,317
Average net assets⁽⁵⁾ $ 265,224,233 $ 132,673,801
Annualized ratio of net operating expenses to average net assets⁽⁶⁾ 6.77 % 5.91 %
Annualized ratio of net increase (decrease) in net assets resulting from operations to average net assets 9.66 % 7.25 %

(1) Financial highlights are based on weighted-average shares outstanding.
(2) Total return based on net asset value is based upon the change in net asset value per share between the opening and ending net asset values per share in the period. The total returns are not annualized.
(3) Return from investment operations was ~~4.76%~~2.57% and ~~2.02%~~2.35% for the three months ended ~~June~~September 30, 2019 and 2018, respectively. Return from investment operations was ~~7.86%~~10.17% and ~~3.41%~~5.80% for the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively. Return from investment operations represents returns on net investment income from operations.
(4) Return from accretion was ~~0.73%~~0.04% and ~~0.00%~~(0.07)% for the three months ended ~~June~~September 30, 2019 and 2018, respectively. Return from accretion was 0.68% and ~~(0.07)~~(0.14)% for the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively.
(5) The annualized ratio of net investment income to average net assets was ~~16.81%~~10.06% and ~~8.20%~~8.91% for the three months ended ~~June~~September 30, 2019 and 2018, respectively. The annualized ratio of net investment income to average net assets was ~~15.71%~~13.58% and ~~6.73%~~7.49% for the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively.
(6) The annualized ratio of net operating expenses excluding management and incentive fees, to average net assets was ~~1.47%~~1.35% and ~~1.58%~~2.92% for the three months ended ~~June~~September 30, 2019 and 2018, respectively. The annualized ratio of net operating expenses excluding management and incentive fees, to average net assets was ~~1.48%~~1.43% and ~~1.52%~~2.01% for the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively.

Note 12 - Subsequent Events

On ~~July 16,~~October 1, 2019, the Company delivered a capital drawdown notice to investors relating to the sale of 1,666,667 shares of common stock, for an aggregate offering price of $25,000,000. The sale closed on October 15, 2019.
On October 1, 2019, the Company funded an additional $150,000 on the extension loan to Aginity, Inc.
On October 11, 2019, the Company funded an additional $150,000 on the extension loan to Aginity, Inc.
On October 21, 2019, in conjunction with its sale to Stryker, Mobius Imaging, LLC, prepaid its outstanding principal balance of $15.5 million on the senior secured loan. In addition, the Company received cash proceeds of $1,937,500 in connection with the termination of its warrants in Mobius Imaging, LLC for total proceeds of $18,087,208.
On October 22, 2019, the Company funded an additional $500,000 on the senior secured term loan to Echo 360 Holdings, Inc.
On October 28, 2019, the Company funded an additional $75,000 on the extension loan to Aginity, Inc.
On November 12, 2019, pursuant to ~~our~~the Company’s dividend reinvestment plan, wethe Company issued ~~465,090~~43,979 shares of ~~our~~its common stock, at a price of ~~$15.13~~$14.76 per share for total proceeds of ~~$7,036,800,~~$649,123, to stockholders of record as of ~~May 31,~~September 30, 2019 ~~which~~that did not opt out of the dividend reinvestment plan in order to satisfy the reinvestment portion of ~~our~~the Company’s dividends.

~~On July 22, 2019, the Company funded an investment in Massdrop Inc. a San Francisco-based e-commerce company, funding $17,500,000 of a $22,500,000 senior secured loan commitment.~~
~~On July 24, 2019, the Company funded, pursuant to the first amendment to the loan and security agreement, an additional investment of $1,000,000 to Sharethis, Inc.~~
~~On July 25, 2019, the Company funded, pursuant to an amendment to the loan and security agreement, $625,000 to Aginity, Inc.~~
On July 26, 2019, the Company funded an investment in INRIX, Inc. a Washington-based global provider of traffic and parking data company, funding $25,000,000 of a $33,000,000 senior secured loan commitment.
~~On July 30, 2019, The Company’s Board of Directors declared a dividend of $0.45 per share payable on August 26, 2019 to shareholders of record as of August 5, 2019.~~
~~On July 31, 2019, the Mojix, Inc. bridge loan matured and was repaid pursuant to the amended loan and security agreement for total proceeds of $1,020,830.~~
Between July 1, 2019 and August 7, 2019, the Company accepted additional capital commitments under its Second Private Offering of $22,200,000, bringing total available capital commitments under the Second Private Offering to $168,223,500.
3940

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

Forward-Looking Statements

This quarterly report on Form 10-Q contains forward-looking statements that involve substantial risks and uncertainties. Such statements involve known and unknown risks, uncertainties and other factors, and undue reliance should not be placed thereon. These forward-looking statements are not historical facts, but rather are based on current expectations, estimates and projections about us, our current and prospective portfolio investments, our industry, our beliefs and opinions, and our assumptions. Words such as “anticipates,” “expects,” “intends,” “plans,” “will,” “may,” “continue,” “believes,” “seeks,” “estimates,” “would,” “could,” “should,” “targets,” “projects,” “outlook,” “potential,” “predicts” and variations of these words and similar expressions are intended to identify forward-looking statements. These statements are not guarantees of future performance and are subject to risks, uncertainties and other factors, some of which are beyond our control and difficult to predict and could cause actual results to differ materially from those expressed or forecasted in the forward-looking statements, including without limitation:

· an economic downturn could impair our portfolio companies’ ability to continue to operate, which could lead to the loss of some or all of our investments in such portfolio companies;

· such an economic downturn could disproportionately impact the companies that we intend to target for investment, potentially causing us to experience a decrease in investment opportunities and diminished demand for capital from these companies;

· a contraction of available credit and/or an inability to access the equity markets could impair our lending and investment activities;

· interest rate volatility could adversely affect our results, particularly to the extent that we use leverage as part of our investment strategy;

· currency fluctuations could adversely affect the results of our investments in foreign companies, particularly to the extent that we receive payments denominated in foreign currency rather than U.S. dollars;

· our future operating results;

· our business prospects and the prospects of our portfolio companies;

· our contractual arrangements and relationships with third parties;

· the ability of our portfolio companies to achieve their objectives;

· competition with other entities and our affiliates for investment opportunities;

· the speculative and illiquid nature of our investments;

· the use of borrowed money to finance a portion of our investments;

· the adequacy of our financing sources and working capital;

· the loss of key personnel;

· the timing of cash flows, if any, from the operations of our portfolio companies;

· the ability of our external investment adviser, RGC, to locate suitable investments for us and to monitor and administer our investments;

4041

· the ability of RGC to attract and retain highly talented professionals;

· our ability to qualify and maintain our qualification as a RIC under Subchapter M of the Code, and as a BDC;

· the occurrence of a disaster, such as a cyber-attack against us or against a third party that has access to our data or networks, a natural catastrophe, an industrial accident, failure of our disaster-recovery systems, or consequential employee error;

· the effect of legal, tax and regulatory changes; and

· the other risks, uncertainties and other factors we identify under “Risk Factors” in Part I, Item 1A of our annual report on Form 10-K for the fiscal year ended December 31, 2018 and in our other filings with the Securities and Exchange Commission (the “SEC”).

Although we believe the assumptions on which these forward-looking statements are based are reasonable, any of those assumptions could prove to be inaccurate, and as a result, the forward-looking statements based on those assumptions also could be inaccurate. In light of these and other uncertainties, the inclusion of a projection or forward-looking statement in this quarterly report on Form 10-Q should not be regarded as a representation by us that our plans and objectives will be achieved. These risks and uncertainties include those described or identified in “Risk Factors” in in Part I, Item 1A of our annual report on Form 10-K for the fiscal year ended December 31, 2018 filed with the SEC on March 29, 2019.

We have based the forward-looking statements included in this Form 10-Q on information available to us on the date of this Form 10-Q, and we assume no obligation to update any such forward-looking statements. Although we undertake no obligation to revise or update any forward-looking statements, whether as a result of new information, future events or otherwise, you are advised to consult any additional disclosures that we may make directly to you or through reports that we have filed or in the future may file with the SEC, including our annual reports on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K.

The following analysis of our financial condition and results of operations should be read in conjunction with our financial statements and the related notes thereto contained elsewhere in this quarterly report on Form 10-Q.

Overview

We are an externally managed, non-diversified closed-end investment management company that was formed on August 31, 2015 as a corporation under the laws of the State of Maryland. We have elected to be regulated as a BDC under the 1940 Act. In addition, we have elected to be treated, have qualified, currently qualify, and intend to qualify annually as a RIC under Subchapter M of the Code. If we fail to qualify as a RIC for any taxable year, we will be subject to corporate-level U.S. federal income tax on any net taxable income for such year. As a BDC and a RIC, we are required to comply with various regulatory requirements, such as the requirement to invest at least 70% of our assets in “qualifying assets,” source-of-income limitations, asset diversification requirements, and the requirement to distribute annually at least 90% of our investment company taxable income and net tax-exempt interest.

We are an “emerging growth company,” as defined in the JOBS Act. We could remain an emerging growth company until the last day of our fiscal year following the fifth anniversary of an IPO, if any, or until the earliest of (i) the last day of the first fiscal year in which we have total annual gross revenue of $1,070,000,000 or more, (ii) December 31 of the fiscal year in which we become a “large accelerated filer” as defined in Rule 12b-2 under the Exchange Act (which would occur if the market value of our common stock held by non-affiliates exceeds $700.0 million, measured as of the last business day of our most recently completed second fiscal quarter, and we have been publicly reporting for at least 12 months), or (iii) the date on which we have issued more than $1.0 billion in non-convertible debt during the preceding three-year period. For so long as we remain an emerging growth company under the JOBS Act, we will be subject to reduced public company reporting requirements.

We are externally managed by RGC, an investment adviser that has registered with the SEC under the Investment Advisers Act of 1940, as amended. The Administrator, a wholly-owned subsidiary of RGC, provides all the administrative services necessary for us to operate.

4142

We commenced investment activities in portfolio securities during the quarter ended June 30, 2017, and we commenced investment activities in U.S. Treasury Bills during the quarter ended December 31, 2016. In October 2015, in connection with our formation, we issued and sold 1,667 shares of our common stock to R. David Spreng, our President, Chief Executive Officer and Chairman of our Board of Directors, for an aggregate purchase price of $25,000. In December 2016, we completed the initial closing of capital commitments in the Initial Private Offering, in connection with which we called capital and issued 333,333 shares of our common stock to investors for an aggregate purchase price of $5,000,000. The final closing of the Initial Private Offering occurred on December 1, 2017. As of ~~June~~September 30, 2019, in connection with the Initial Private Offering, the Company had ~~total~~no remaining outstanding capital commitments ~~of $275,000,000~~ and had issued 18,241,157 shares of our common stock to stockholders for a total purchase price of $275,000,000. The Company has issued an additional ~~1,557,228~~2,081,327 shares as part of the dividend reinvestment ~~plan.~~plan since inception.

As of ~~June~~September 30, 2019, ~~the Company~~we had completed ~~an initial closing~~multiple closings under the Second Private Offering and had accepted capital commitments of ~~$146,023,500.~~$170,573,500. Subsequent to ~~June~~September 30, 2019, ~~the Company has~~we have completed additional closings under the Second Private Offering totaling ~~$22,200,000. No~~$2,000,000 and has issued 1,666,667 shares ~~have been issued under these capital commitments and~~of common stock for a total purchase price of $25,000,000 in connection with the ~~full amount of capital remains available for the Company to drawdown.~~Second Private Offering.

Portfolio Composition and Investment Activity

Portfolio Composition

At ~~June~~September 30, 2019, we had investments in ~~twenty-two~~twenty-five portfolio companies and held one U.S. Treasury Bill. At December 31, 2018, we had investments in twenty portfolio companies and held one U.S. Treasury Bill. The following table shows the fair value of our investments, by asset class, as of ~~June~~September 30, 2019 and December 31, 2018:

June 30, 2019 (Unaudited) December 31, 2018 September 30, 2019 (Unaudited) December 31, 2018
Investments Cost Fair Value Percentage
of Total
Portfolio Cost Fair Value Percentage
of Total
Portfolio Cost Fair Value Percentage
of Total
Portfolio Cost Fair Value Percentage
of Total
Portfolio
Portfolio Investments
Senior Secured Term Loans $ 267,981,293 $ 264,357,266 72.2 % $ 208,588,381 $ 208,539,353 68.5 % $ 346,042,968 $ 340,145,053 81.4 % $ 208,588,381 $ 208,539,353 68.5 %
Preferred Stock 250,000 461,826 0.1 250,000 461,826 0.2 250,000 461,826 0.1 250,000 461,826 0.2
Warrants 16,885,735 15,206,802 4.2 15,013,511 15,247,210 5.0 19,319,471 17,132,002 4.1 15,013,511 15,247,210 5.0
Total Portfolio Investments 285,117,028 280,025,894 76.5 223,851,892 224,381,389 73.7 365,612,439 357,738,881 85.6 223,851,892 224,248,389 73.7

U.S. Treasury Bill 85,980,815 85,980,815 23.5 79,959,928 79,959,928 26.3 59,970,914 59,970,914 14.4 79,959,928 79,959,928 26.3
Total Investments $ 371,097,843 $ 366,006,709 100.0 % $ 303,811,820 $ 304,208,317 100.0 % $ 425,583,353 $ 417,709,795 100.0 % $ 303,811,820 $ 304,208,317 100.0 %

Investment Activity

The value of our investment portfolio will change over time due to changes in the fair value of our underlying investments, as well as changes in the composition of our portfolio resulting from purchases of new and follow-on investments as well as repayments and sales of existing investments. Our primary investment activity for the ~~six~~nine months ended ~~June~~September 30, 2019 was as follows:

· On January 17, 2019, the Company funded a $750,000 senior secured term loan (Tranche II) to ShareThis Inc. for a purchase price of $750,000.
· On January 28, 2019, the Company funded a $1,000,000 senior secured term loan (Tranche V) to Mojix, Inc. for a cost of $990,000. An amount of $80,699 was allocated to Tranche V’s cost, which was previously held as ~~an other~~another liability regarding the Company’s receipt of 7,182,145 Series 1 Preferred Warrants on December 20, 2018.
· On February 11, 2019, the Company funded a $5,000,000 senior secured term loan (Tranche II) to zSpace, Inc. and purchased a warrant to purchase 2,806,830 shares of Series E Preferred Stock for a total cost of $4,950,000.
· On February 25, 2019, the Company received 205,234 Series A-1 Preferred Warrants with a cost of $244,228, which was allocated to Aginity, Inc.’s original tranche.
· On March 13, 2019, the AllClear ID, Inc. senior secured loans were prepaid and we were compensated for our shares of the billings present value for total proceeds of $17,232,886.

4243

· On March 28, 2019, the Company funded a $10,000,000 senior secured term loan to Ouster, Inc. and purchased a warrant to purchase 35,349 shares of Series A Preferred Stock for a total cost of $9,900,000.
· On March 29, 2019, the Company funded a $15,000,000 senior secured term loan to Scale Computing, Inc. and purchased a warrant to purchase 2,147,926 shares of Series F-1 Preferred Stock for a total cost of $14,850,000.
· On March 29, 2019, the Company funded a $2,500,000 senior secured revolving promissory note to RealWear, Inc. for a total cost of $2,495,500.
· On April 9, 2019, the RedSeal, Inc. senior secured loan was prepaid for total proceeds of $16,521,572. The associated warrants were terminated.
· On April 9, 2019, the Company funded a $500,000 senior secured revolving promissory note to RealWear, Inc. for a total cost of $500,000.
· On April 17, 2019, pursuant to the Company’s Amended and Restated Warrant to Purchase Preferred Stock, warrants of 1,557,956 Series C Preferred Stock of CareCloud Corporation, with a warrant price of $1.2035 per share were converted to warrants of 2,262,579 Series A-1 Preferred Stock with a warrant price of ~~$0.08287.~~$0.8287.
· On May 3, 2019, the Company funded a $15,500,000 senior secured term loan to Echo 360 Holdings, Inc. and purchased a warrant to purchase 1,066,767 shares of Series E Preferred Stock for a total cost of $15,330,000.
· On May 7, 2019, the zSpace, Inc. senior secured loans were prepaid for total proceeds of $17,964,520.
· On May 13, 2019, the Company funded a $20,000,000 senior secured term loan to Pivot3, Inc. and purchased a warrant to purchase 2,033,898 shares of Series D Preferred Stock for a total cost of $19,800,000.
· On May 30, 2019, the Company funded a $1,000,000 bridge loan to Mojix, Inc. and purchased a warrant to purchase 358,849 shares of Series 1 Preferred Stock for a total cost of $1,000,000.
· On May 31, 2019, the Company funded a $11,000,000 senior secured term loan to Dejero Labs Inc. and purchased a warrant to purchase 333,621 shares of Common Stock for a total cost of $10,850,000.
· On June 12, 2019, the Company funded a $500,000 senior secured term loan (Tranche II) to 3DNA Corp. (dba NationBuilder) for a purchase price of $495,000.
· On June 13, 2019, the Company funded a $7,500,000 senior secured term loan to CloudPassage, Inc. and purchased a warrant to purchase 210,938 shares of Series D-1 Stock for a total cost of $7,425,000.
· On June 14, 2019, in conjunction with its sale to Microsoft Corporation's LinkedIn, Drawbridge, Inc., prepaid its outstanding principal balance of $15.0 million on the senior secured loan. In addition, the Company received cash proceeds of $1,158,359 in connection with the termination of its warrants in Drawbridge, Inc. for total proceeds of $17,502,423.
· On June 17, 2019, in conjunction with its sale to iCIMS Inc., Jibe, Inc., prepaid its outstanding principal of $7.0 million on the senior secured loan. In addition, the Company received cash proceeds of $146,075 in connection with the termination of its warrants in Jibe, Inc. for total proceeds of $7,716,445.
· On June 21, 2019, the Company funded a $10,000,000 senior secured term loan (Tranche III) to eSilicon Corporation and purchased a warrant to purchase 990,099 shares of Series H Preferred Stock for a total cost of $9,900,000.
· On June 21, 2019, the Company funded a $5,500,000 revolving line (Tranche IV) to eSilicon Corporation for a purchase price of $5,500,000.
· On June 27, 2019, the Company funded an additional $5,500,000 on the revolving line (Tranche IV) to eSilicon Corporation for a purchase price of $5,500,000.
· On June 28, 2019, pursuant to the Company’s Amended and Restated Loan and Security Agreement, RealWear, Inc. paid down the $3,000,000 revolving note and the Company funded an additional $16,000,000 senior secured term loan to RealWear, Inc. and purchased a warrant to purchase 123,894 shares of Series A Preferred Stock for a total cost of $24,840,000.
· On July 10, 2019, the Company funded an additional $1,000,000 on the senior secured term loan (Tranche II) to Echo 360 Holdings, Inc. for a purchase price of $1,000,000.
· On July 11, 2019, the Company received 833,333 Series C-Prime Preferred Warrants with a cost of $114,719, which was allocated to Dtex Systems, Inc.’s original tranche.
· On July 22, 2019, the Company funded a $17,500,000 senior secured term loan to Massdrop Inc. and purchased a warrant to purchase 848,093 shares of Series B Preferred Stock for a total cost of $17,240,000.
· On July 24, 2019, the Company funded a $1,000,000 senior secured term loan (Tranche III) to ShareThis Inc. for a purchase price of $990,000. Pursuant to the Company’s Amended and Restated Warrant to Purchase Warrant Shares, warrants of 371,030 Series D-3 Preferred Stock with a warrant price of $2.4320 per share, were increased to warrants of 647,615 Series D-3 Preferred Stock with a warrant price of $2.4320 per share.
· On July 25, 2019, the Company funded a $625,000 extension loan (Tranche II) to Aginity, Inc. for a purchase price of $625,000.
· On July 26, 2019, the Company funded a $25,000,000 senior secured term loan to INRIX, Inc. and purchased a warrant to purchase 150,804 shares of Common Stock for a total cost of $24,670,000.
· On July 31, 2019, the Mojix, Inc. $1,000,000 bridge loan matured and was repaid pursuant to the amended loan and security agreement for total proceeds of $1,020,830.
44

· On August 5, 2019, pursuant to the Company’s Amended and Restated Warrant to Purchase Preferred Stock, warrants of 35,349 Series A Preferred Stock of Ouster, Inc., with a warrant price of $11.3158 per share were increased to warrants of 53,023 Series A Preferred Stock with a warrant price of $11.3158.
· On August 13, 2019, the Company funded an additional $400,000 on the extension loan (Tranche II) to Aginity, Inc. for a purchase price of $400,000.
· On August 28, 2019, the Company funded an additional $100,000 on the extension loan (Tranche II) to Aginity, Inc. for a purchase price of $100,000.
· On September 4, 2019, the Company funded an additional $300,000 on the extension loan (Tranche II) to Aginity, Inc. for a purchase price of $300,000.
· On September 17, 2019, the Company funded an additional $200,000 on the extension loan (Tranche II) to Aginity, Inc. for a purchase price of $200,000.
· On September 30, 2019, the Company funded a $35,000,000 senior secured term loan to Brilliant Earth, LLC and purchased a warrant to purchase 333,333 shares of Class P Units for a total cost of $34,550,000.
Portfolio Reconciliation

The following is a reconciliation of our investment portfolio, including U.S. Treasury Bills, for the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018:

Six Months Ended
June 30, 2019
(unaudited)

Six Months Ended
June 30, 2018
(unaudited)

Nine Months Ended
September 30, 2019
(unaudited)

Nine Months Ended
September 30, 2018
(unaudited)

Beginning Investment Portfolio $ 304,208,317 $ 140,721,508 $ 304,208,317 $ 140,721,508
Purchase of Investments 141,472,138 76,121,498 226,257,065 83,214,914
Purchase of U.S. Treasury Bills 155,900,303 138,972,584 215,871,217 190,456,264
Amortization of Fixed Income Premiums and Discounts 6,076,426 2,006,632 8,837,895 3,170,957
Portfolio Investments Repaid (83,136,368 ) (9,593,353 ) (87,281,884 ) (11,468,353 )
Sales and Maturities of Investments (3,542,667 ) - (6,438,497 ) -
Sales and Maturities of U.S. Treasury Bills (149,977,117 ) (141,513,028 ) (235,966,606 ) (211,503,227 )
Realized gain on Investments 493,308 59,792 493,308 59,792
Realized gain (loss) on U.S. Treasury Bills (966 ) -
Net Change in Unrealized Appreciation (Depreciation) on Investments (5,487,631 ) (795,226 ) (8,270,054 ) (302,017 )
Net Change in Unrealized Appreciation (Depreciation) on U.S. Treasury Bills - 439
Ending Investment Portfolio $ 366,006,709 $ 205,980,407 $ 417,709,795 $ 194,350,277

Asset Quality

In addition to various risk management and monitoring tools, RGC uses an investment rating system to characterize and monitor the quality of our debt investment portfolio. Equity securities and Treasury Bills are not graded. This debt investment rating system uses a five-level numeric scale. The following is a description of the conditions associated with each investment rating:

4345

Investment
Rating Rating Definition

1 Performing above plan and/or strong enterprise profile, value, financial performance/coverage. Maintaining full covenant and payment compliance as agreed.
2 Performing at or reasonably close to plan. Acceptable business prospects, enterprise value, financial coverage. Maintaining key covenant and payment compliance as agreed. All new loans are initially graded Category 2.
3 Performing below plan of record. Potential elements of concern over performance, trends and business outlook. Loan-to-value remains adequate. Potential key covenant non-compliance. Full payment compliance.
4 Performing materially below plan. Non-compliant with material financial covenants. Payment default/deferral could result without corrective action. Requires close monitoring. Business prospects, enterprise value and collateral coverage declining. These investments may be in workout, and there is a possibility of loss of return but no loss of principal is expected.
5 Going concern nature in question. Substantial decline in enterprise value and all coverages. Covenant and payment default imminent if not currently present. Investments are nearly always in workout. May experience partial and/or full loss.

The following table shows the investment rankings of our debt investments at fair value as of ~~June~~September 30, 2019 and December 31, 2018:

As of June 30, 2019 (Unaudited) As of December 31, 2018 As of September 30, 2019 (Unaudited) As of December 31, 2018
Investment
Rating Fair Value % of
Total
Portfolio Number of
Portfolio
Companies Fair Value % of
Total
Portfolio Number of
Portfolio
Companies Fair Value % of
Total
Portfolio Number of
Portfolio
Companies Fair Value % of
Total
Portfolio Number of
Portfolio
Companies
1 $ - 0 % - $ 14,762,697 4.9 % 1 $ - 0 % - $ 14,762,697 4.9 % 1
2 177,546,751 48.5 % 12 107,685,007 35.4 % 9 214,882,297 51.4 % 12 107,685,007 35.4 % 9
3 71,478,594 19.5 % 4 78,292,451 25.7 % 6 112,265,265 26.9 % 7 78,292,451 25.7 % 6
4 5,832,000 1.6 % 1 7,799,198 2.6 % 1 8,616,367 2.1 % 1 7,799,198 2.6 % 1
5 9,499,921 2.6 % 1 - - - 4,381,124 1.0 % 1 - - -
$ 264,357,266 72.2 % 18 $ 208,539,353 68.6 % 17 $ 340,145,053 81.4 % 21 $ 208,539,353 68.6 % 17

Loans and Debt Securities on Non-Accrual Status

Generally, when interest and/or principal payments on a loan become past due, or if we otherwise do not expect the borrower to be able to service its debt and other obligations, we will place the loan on non-accrual status and will generally cease recognizing interest income on that loan for financial reporting purposes until all principal and interest have been brought current through payment or due to a restructuring such that the interest income is deemed to be collectible. As of ~~June~~September 30, 2019, ~~and~~we had two loans to Aginity, Inc. representing an aggregate principal funded of $8,625,000 at a fair market value of $4,381,124 on non-accrual status. As of December 31, 2018, we did not have any loans on non-accrual status.

Results of Operations

An important measure of our financial performance is net increase/(decrease) in net assets resulting from operations, which includes net investment income, net realized gain/(loss) and net unrealized appreciation/(depreciation). Net investment income is the difference between our income from interest, dividends, fees and other investment income and our operating expenses, including interest on borrowed funds. Net realized gain/(loss) on investments is the difference between the proceeds received from dispositions of portfolio investments and their amortized cost. Net unrealized appreciation/(depreciation) on investments is the net change in the fair value of our investment portfolio.

4446

Comparison of the Three Months Ended ~~June~~September 30, 2019 and 2018.

Three Months Ended
June 30, 2019

Three Months Ended
June 30, 2018

Total
Per
Share⁽¹⁾
Total
Per
Share⁽¹⁾
Three Months Ended
September 30, 2019 Three Months Ended
September 30, 2018
Total Per
Share⁽¹⁾ Total Per
Share⁽¹⁾
Investment income
Interest income $ 16,156,908 $ 1.03 $ 4,203,632 $ 0.48 $ 11,634,915 $ 0.58 $ 5,453,435 $ 0.61
Other income 239,082 0.01 205,410 0.03 199,570 0.01 62,644 0.01
Total investment income 16,395,990 1.04 4,409,042 0.51 11,834,485 0.59 5,516,079 0.62
.
Operating expenses
Management fees 1,203,125 0.08 1,203,125 0.14 1,238,835 0.06 1,203,125 0.14
Incentive fees 2,734,626 0.17 - 0.00 1,669,053 0.08 479,538 0.05
Interest expense 274,255 0.02 44,486 0.01 413,066 0.02 188,986 0.02
Professional fees 92,905 0.01 215,529 0.02 217,741 0.01 164,948 0.02
Overhead allocation expense 217,922 0.01 91,953 0.02 185,016 0.01 105,055 0.01
Directors’ fees 51,000 - 49,500 0.01 52,000 0.00 57,000 0.01
Administration fees 103,291 0.01 41,158 0.00 97,995 0.01 49,054 0.01
General and administrative expenses 9,723 - 22,831 0.00 3,397 0.00 24,311 0.00
Insurance expense 25,072 - 23,970 0.00 25,260 0.00 23,970 0.00
Consulting fees 19,775 - 12,000 0.00 12,830 0.00 12,000 0.00
Other expenses 294,287 0.02 56,262 0.01 414,549 0.02 103,158 0.01
Total operating expenses 5,025,981 0.32 1,760,814 0.21 4,329,742 0.21 2,411,145 0.27

Net investment income 11,370,009 0.72 2,648,228 0.30 7,504,743 0.38 3,104,934 0.35
Realized gain on investments 493,308 0.03 - -
Realized gain (loss) on investments (966 ) - -
Net change in unrealized appreciation (depreciation) on investments (3,247,119 ) (0.20 ) (459,019 ) (0.05 ) (2,782,423 ) (0.14 ) 493,648 0.06
Net increase in net assets resulting from operations $ 8,616,198 0.55 $ 2,189,209 0.25 $ 4,721,354 0.24 $ 3,598,582 0.41

(1) The basic per share figures noted above are based on weighted averages of ~~15,727,990~~19,990,416 and ~~8,692,372~~8,865,358 shares outstanding for the three months ended ~~June~~September 30, 2019 and 2018, respectively.

Investment Income

Our investment objective is to maximize our total return to our stockholders primarily through current income on our loan portfolio, and secondarily through capital appreciation on our warrants and other equity positions. We intend to achieve our investment objective by investing in high growth-potential, private companies. We typically invest in senior secured and second lien secured loans that generally fall into two strategies: Sponsored Growth Lending and Non-Sponsored Growth Lending. Our Sponsored Growth Lending also typically includes the receipt of warrants and/or other equity from venture-backed companies. We expect our investments in loans will generally range from between $5.0 million to $30.0 million, and the upper end of this range may increase as we raise additional capital.

4547


We generate revenue in the form of interest on the debt securities that we hold and distributions and capital gains on other interests that we acquire in our portfolio companies. We expect that the debt we invest in will generally have stated terms of 36 to 60 months. Interest on debt securities is generally payable monthly. In some cases, some of our investments may provide for deferred interest payments or PIK interest. The principal amount of the debt securities and any accrued but unpaid interest generally will become due at the maturity date. In addition, we may generate revenue in the form of commitment and other fees in connection with transactions. Original issue discounts and market discounts or premiums will be capitalized, and we will accrete or amortize such amounts as interest income. We will record prepayment premiums on loans and debt securities as interest income. Dividend income, if any, will be recognized on an accrual basis to the extent that we expect to collect such amounts.

Investment income for the three months ended ~~June~~September 30, 2019 was ~~$16,395,990~~$11,834,485 due primarily to interest income earned on our portfolio investments. Investment income for the three months ended ~~June~~September 30, 2018 was ~~$4,409,042~~$5,516,079 due primarily to interest income earned on our portfolio investments. The increase in interest income for the three months ended ~~June~~September 30, 2019 compared to the three months ended ~~June~~September 30, 2018 was a result of our deployment of capital and increased investment portfolio. ~~Investment income further increased due to prepayment fees and end of term payments received during the three months ended June 30, 2019.~~

Operating Expenses

Our primary operating expenses include the payment of fees to RGC under the Amended Advisory Agreement, our allocable portion of overhead expenses under the Administration Agreement, professional fees, and other operating costs described below. We bear all other out-of-pocket costs and expenses of our operations and transactions, including those relating to:

· organization and offering (the amount of organizational and offering expenses in connection with the Initial Private Offering in excess of $1,000,000 were previously paid by RGC);

· our pro-rata portion of fees and expenses related to any future spin-off transaction;

· calculating our net asset value (including the cost and expenses of any independent valuation firm);

· fees and expenses payable to third parties, including agents, consultants or other advisers, in connection with monitoring financial and legal affairs for us and in providing administrative services, monitoring our investments and performing due diligence on our prospective portfolio companies or otherwise relating to, or associated with, evaluating and making investments;

· interest payable on debt incurred to finance our investments;

· sales and purchases of our common stock and other securities;

· investment advisory and management fees;

· administration fees payable under the Administration Agreement;

· transfer agent and custodial fees;

· federal and state registration fees;

· all costs of registration and listing our securities on any securities exchange;

· U.S. federal, state and local taxes;

· Independent directors’ fees and expenses;

· costs of preparing and filing reports or other documents required by the SEC, the Financial Industry Regulatory Authority or other regulators;

4648


· costs of any reports, proxy statements or other notices to stockholders, including printing costs;

· our allocable portion of any fidelity bond, directors’ and officers’ errors and omissions liability insurance, and any other insurance premiums;

· direct costs and expenses of administration, including printing, mailing, long distance telephone, copying, secretarial and other staff, independent auditors and outside legal costs; and

· all other expenses incurred by us, our Administrator or RGC in connection with administering our business, including payments under the Administration Agreement based on our allocable portion of our Administrator’s overhead in performing its obligations under the Administration Agreement, including rent and the allocable portion of the cost of our Chief Compliance Officer and Chief Financial Officer and their respective staffs.

Operating expenses for the three months ended ~~June~~September 30, 2019 and 2018 were ~~$5,025,981~~$4,329,742 and ~~$1,760,814,~~$2,411,145, respectively. Operating expenses increased for the three months ended ~~June~~September 30, 2019 from the three months ended ~~June~~September 30, 2018 primarily due to increased portfolio activity which resulted in increased overhead allocation expense, professional fees, and payment of incentive fees. The increase in overhead allocation expense was driven by allocation of RGC personnel, time, and resources utilized on fund activity. Operating expenses per share for the three months ended ~~June~~September 30, 2019 and 2018 were ~~$0.32~~$0.21 per share and ~~$0.21~~$0.27 per share, respectively.

Incentive Fees

Incentive fees for the three months ended ~~June~~September 30, 2019 and 2018 were ~~$2,734,626,~~$1,669,053 and $479,538, respectively. Incentive fees increased for the three months ended September 30, 2019 from the three months ended September 30, 2018 primarily due ~~primarily~~ to the increase in investment income. ~~$2,442,435~~$1,120,903 of the incentive fees for the three months ended ~~June~~September 30, 2019 were earned, payable in cash, and included in accrued incentive fees in the statement of assets and liabilities as of ~~June~~September 30, 2019. ~~$292,191~~$548,150 of the incentive fees for the three months ended ~~June~~September 30, 2019 were deferred and accrued, and included in accrued incentive fees in the statement of assets and liabilities as of ~~June~~September 30, 2019. $339,758 of the incentive fees for the three months ended September 30, 2018 were earned, payable in cash, and included in accrued incentive fees in the statement of assets and liabilities as of September 30, 2018. $139,780 of the incentive fees for the three months ended September 30, 2018 were deferred and accrued, and included in accrued incentive fees in the statement of assets and liabilities as of September 30, 2018. Incentive fees per share for the three months ended ~~June~~September 30, 2019 and September 30, 2018 were ~~$0.17~~$0.08 per ~~share. There were no incentive fees for the three months ended June 30, 2018.~~share and $0.05 per share, respectively.

Net Investment Income

Net investment income for the three months ended ~~June~~September 30, 2019 and 2018 ~~were $11,370,009~~was $7,504,743 and ~~$2,648,228~~$3,104,934 respectively. The net investment income increased for the three months ended ~~June~~September 30, 2019 from the three months ended ~~June~~September 30, 2018 primarily due to interest income earned on our portfolio investments, ~~prepayment fees, and end of term payments,~~ partially offset by increased management and incentive fees and the other operating expenses discussed above. Net investment income per share for the three months ended ~~June~~September 30, 2019 and 2018 ~~were $0.72~~was $0.38 per share and ~~$0.30~~$0.35 per share, respectively.

Net Realized Gain on Investment

~~There were $493,308~~Our change in ~~net~~ realized ~~gains~~gain on investments of $966 for the three months ended ~~June~~September 30, 2019 ~~primarily~~was due to ~~the gains on our warrants for preferred stock on Drawbridge, Inc. and Jibe, Inc.~~sale of U.S. Treasury Bills. There were no net realized gains or losses on investments for the three months ended ~~June~~September 30, 2018.

Net Change in Unrealized Appreciation (Depreciation) on Investments

Our net change in unrealized depreciation on investments of ~~$3,247,119~~$2,782,423 for the three months ended ~~June~~September 30, 2019 was primarily due to a decrease in the fair value of our senior secured loan to Aginity, Inc. The net change in unrealized ~~depreciation~~appreciation on investments of ~~$459,019~~$493,648 for the three months ended ~~June~~September 30, 2018 was primarily due to a ~~decrease~~increase in the fair value of our ~~senior secured loan to Mojix, Inc. and our~~ warrants for preferred stock of ~~Mojix, Inc.~~eSilicon Corporation.

Net Increase (Decrease) in Net Assets Resulting from Operations

We had an increase in net assets resulting from operations for the three months ended ~~June~~September 30, 2019 and 2018 of ~~$8,616,198~~$4,721,354 and ~~$2,189,209,~~$3,598,582, respectively. The increase in net assets resulting from operations for the three months ended ~~June~~September 30, 2019 was primarily due to interest and other income earned from portfolio investments, partially offset by increased management and incentive fees, professional fees incurred and the net change in unrealized depreciation related to a senior secured loan in our portfolio, Aginity, Inc. The net increase in net assets resulting from operations for the three months ended September 30, 2018 was primarily due to interest and other income earned from our portfolio investments, partially offset by management fees and professional fees incurred.
49
Comparison of the Nine Months Ended September 30, 2019 and 2018.
Nine Months Ended
September 30, 2019 Nine Months Ended
September 30, 2018
Total Per
Share⁽¹⁾ Total Per
Share⁽¹⁾
Investment income
Interest income $ 39,880,156 $ 2.28 $ 12,081,038 $ 1.37
Other income 500,647 0.03 1,214,654 0.14
Total investment income 40,380,803 2.31 13,295,692 1.51

Operating expenses
Management fees 3,645,085 0.21 3,609,375 0.40
Incentive fees 6,285,048 0.36 479,538 0.05
Interest expense 661,548 0.04 255,106 0.03
Professional fees 702,244 0.04 509,034 0.06
Overhead allocation expense 602,677 0.03 315,122 0.04
Directors’ fees 155,000 0.01 156,000 0.02
Administration fees 382,860 0.02 147,357 0.02
General and administrative expenses 15,129 0.00 86,472 0.01
Insurance expense 75,403 0.01 71,910 0.01
Consulting fees 60,025 0.00 37,000 0.00
Other expenses 847,006 0.05 195,892 0.02
Total operating expenses 13,432,025 0.77 5,862,806 0.66

Net investment income 26,948,778 1.54 7,432,886 0.85
Realized gain on investments 492,342 0.03 59,792 0.01
Net change in unrealized appreciation (depreciation) on investments (8,270,054 ) (0.47 ) (301,578 ) (0.04 )
Net increase in net assets resulting from operations $ 19,171,066 1.10 $ 7,191,100 0.82
(1) The basic per share figures noted above are based on weighted averages of 17,520,157 and 8,742,743 shares outstanding for the nine months ended September 30, 2019 and 2018, respectively.
Investment Income
Investment income for the nine months ended September 30, 2019 was $40,380,803 due primarily to interest income earned on our portfolio investments. Investment income for the nine months ended September 30, 2018 was $13,295,692 due primarily to interest income earned on our portfolio investments. The increase in interest income for the nine months ended September 30, 2019 compared to the nine months ended September 30, 2018 was a result of our deployment of capital and increased investment portfolio. Investment income further increased due to prepayment fees and end of term payments received during the nine months ended September 30, 2019.
Operating Expenses
Operating expenses for the nine months ended September 30, 2019 and 2018 were $13,432,025 and $5,862,806, respectively. Operating expenses increased for the nine months ended September 30, 2019 from the nine months ended September 30, 2018 primarily due to increased portfolio activity which resulted in increased overhead allocation expense, professional fees, the payment of incentive fees and interest expense. The increase in interest expense was a result of the use of our credit facilities to support our deployment of capital and increasing invested balance. The increase in overhead allocation expense was driven by allocation of RGC personnel, time, and resources utilized on fund activity. Operating expenses per share for the nine months ended September 30, 2019 and 2018 were $0.77 per share and $0.66 per share, respectively.
50
Incentive Fees
Incentive fees for the nine months ended September 30, 2019 and 2018 were $6,285,048 and $479,538, respectively. Incentive fees increased for the nine months ended September 30, 2019 from the nine months ended September 30, 2018 due primarily to the increase in investment income. $5,126,159 of the incentive fees for the nine months ended September 30, 2019 were earned, payable in cash, and included in accrued incentive fees in the statement of assets and liabilities as of September 30, 2019. $1,158,889 of the incentive fees for the nine months ended September 30, 2019 were deferred and accrued, and included in accrued incentive fees in the statement of assets and liabilities as of September 30, 2019. $339,758 of the incentive fees for the nine months ended September 30, 2018 were earned, payable in cash, and included in accrued incentive fees in the statement of assets and liabilities as of September 30, 2018. $139,780 of the incentive fees for the nine months ended September 30, 2018 were deferred and accrued, and included in accrued incentive fees in the statement of assets and liabilities as of September 30, 2018. Incentive fees per share for the nine months ended September 30, 2019 and 2018 were $0.36 per share and $0.05 per share, respectively.
Net Investment Income
Net investment income for the nine months ended September 30, 2019 and 2018 was $26,948,778 and $7,432,886, respectively. The net investment income increased for the nine months ended September 30, 2019 from the nine months ended September 30, 2018 primarily due to interest income earned on our portfolio investments, prepayment fees, and end of term payments, partially offset by increased incentive fees and the other operating expenses discussed above. Net investment income per share for the nine months ended September 30, 2019 and 2018 were $1.54 per share and $0.85 per share, respectively.
Net Realized Gain on Investment
There were $492,342 in net realized gains on investments for the nine months ended September 30, 2019, primarily due to the gains on our warrants for preferred stock on Drawbridge, Inc. and Jibe, Inc. Our net realized gain on investments of $59,792 for the nine months ended September 30, 2018 was primarily due to the net realized gain on our warrants for preferred stock of Placecast, Inc.
Net Change in Unrealized Appreciation (Depreciation) on Investments
Our net change in unrealized depreciation on investments of $8,270,054 for the nine months ended September 30, 2019 was primarily due to a decrease in the fair value of a senior secured loan in our portfolio, Aginity, Inc. The net change in unrealized depreciation on investments of $301,578 for the nine months ended September 30, 2018 was primarily due to a decrease in the fair value of our senior secured loan to Mojix, Inc. and our warrants for preferred stock of Mojix, Inc., and our warrants for common stock of Aspen Group, Inc. This was partially offset by increases in the fair value of our senior secured loans to AllClear ID, Inc., eSilicon Corporation, RedSeal, Inc. and zSpace, Inc., and our warrants for preferred stock of eSilicon Corporation.
Net Increase (Decrease) in Net Assets Resulting from Operations
We had an increase in net assets resulting from operations for the nine months ended September 30, 2019 and 2018 of $19,171,066 and $7,191,100, respectively. The increase in net assets resulting from operations for the nine months ended September 30, 2019 was primarily due to interest and other income earned from portfolio investments, prepayment fees, and end of term payments, partially offset by increased management and incentive fees, professional fees incurred and the net change in unrealized depreciation related to a senior secured loan in our portfolio, Aginity, Inc. The net increase in net assets resulting from operations for the ~~three~~nine months ended ~~June~~September 30, 2018 was primarily due to interest and other income earned from our portfolio investments, partially offset by management fees and professional fees incurred.
47
~~Comparison of the Six Months Ended June 30, 2019 and 2018.~~

Six Months Ended
June 30, 2019

Six Months Ended
June 30, 2018

Total
Per
Share⁽¹⁾
Total
Per
Share⁽¹⁾

Investment income
Interest income $ 28,245,242 $ 1.73 $ 7,471,354 $ 0.86
Other income 301,077 0.02 308,259 0.04
Total investment income 28,546,319 1.75 7,779,613 0.90

Operating expenses
Management fees 2,406,250 0.14 2,406,250 0.28
Incentive fees 4,615,995 0.28 - 0.00
Interest expense 248,483 0.02 66,120 0.01
Professional fees 484,503 0.03 344,086 0.04
Overhead allocation expense 417,661 0.03 210,067 0.02
Directors’ fees 103,000 0.01 99,000 0.01
Administration fees 284,865 0.02 98,303 0.01
General and administrative expenses 11,732 - 62,161 0.01
Insurance expense 50,143 - 47,940 0.01
Consulting fees 47,195 - 25,000 0.00
Other expenses 432,457 0.03 92,734 0.01
Total operating expenses 9,102,284 0.56 3,451,661 0.40

Net investment income 19,444,035 1.19 4,327,952 0.50
Realized gain on investments 493,308 0.03 59,792 0.01
Net change in unrealized appreciation (depreciation) on investments (5,487,631 ) (0.33 ) (795,226 ) (0.10 )
Net increase in net assets resulting from operations $ 14,449,712 0.89 $ 3,592,518 0.41
~~(1)~~ ~~The basic per share figures noted above are based on weighted averages of 16,280,773 and 8,680,419 shares outstanding for the six months ended June 30, 2019 and 2018, respectively.~~
~~Investment Income~~
Investment income for the six months ended June 30, 2019 was $28,546,319 due primarily to interest income earned on our portfolio investments. Investment income for the six months ended June 30, 2018 was $7,779,613 due primarily to interest income earned on our portfolio investments. The increase in interest income for the six months ended June 30, 2019 compared to the six months ended June 30, 2018 was a result of our deployment of capital and increased investment portfolio. Investment income further increased due to prepayment fees and end of term payments received during the six-month period ended June 30, 2019.
~~Operating Expenses~~
Operating expenses for the six months ended June 30, 2019 and 2018 were $9,102,284 and $3,451,661, respectively. Operating expenses increased for the six months ended June 30, 2019 from the six months ended June 30, 2018 primarily due to increased portfolio activity which resulted in increased overhead allocation expense, professional fees, the payment of incentive fees and interest expense. The increase in interest expense was a result of the use of our subscription line of credit to support our deployment of capital and increasing invested balance. The increase in overhead allocation expense was driven by allocation of RGC personnel, time, and resources utilized on fund activity. Operating expenses per share for the six months ended June 30, 2019 and 2018 were $0.56 per share and $0.40 per share, respectively.
48
~~Incentive Fees~~
Incentive fees for the six months ended June 30, 2019 were $4,615,995 due primarily to the increase in investment income. $4,005,256 of the incentive fees for the six months ended June 30, 2019 were earned, payable in cash, and included in accrued incentive fees in the statement of assets and liabilities as of June 30, 2019. $610,739 of the incentive fees for the six months ended June 30, 2019 were deferred and accrued, and included in accrued incentive fees in the statement of assets and liabilities as of June 30, 2019. Incentive fees per share for the six months ended June 30, 2019 were $0.28 per share. There were no incentive fees for the six months ended June 30, 2018.
~~Net Investment Income~~
Net investment income for the six months ended June 30, 2019 and 2018 was $19,444,035 and $4,327,952, respectively. The net investment income increased for the six months ended June 30, 2019 from the six months ended June 30, 2018 primarily due to interest income earned on our portfolio investments, prepayment fees, and end of term payments, partially offset by increased incentive fees and the other operating expenses discussed above. Net investment income per share for the six months ended June 30, 2019 and 2018 were $1.19 per share and $0.50 per share, respectively.
~~Net Realized Gain on Investment~~
There were $493,308 in net realized gains on investments for the six months ended June 30, 2019, primarily due to the gains on our warrants for preferred stock on Drawbridge, Inc. and Jibe, Inc. Our net realized gain on investments of $59,792 for the six months ended June 30, 2018 was primarily due to the net realized gain on our warrants for preferred stock of Placecast, Inc.
~~Net Change in Unrealized Appreciation (Depreciation) on Investments~~
Our net change in unrealized depreciation on investments of $5,487,613 for the six months ended June 30, 2019 primarily due to a decrease in the fair value of a senior secured loan in our portfolio, Aginity, Inc. The net change in unrealized depreciation on investments of $795,226 for the six months ended June 30, 2018 was primarily due to a decrease in the fair value of our senior secured loan to Mojix, Inc. and our warrants for preferred stock of Mojix, Inc.
~~Net Increase (Decrease) in Net Assets Resulting from Operations~~
We had an increase in net assets resulting from operations for the six months ended June 30, 2019 and 2018 of $14,449,712 and $3,592,518, respectively. The increase in net assets resulting from operations for the six months ended June 30, 2019 was primarily due to interest and other income earned from portfolio investments, prepayment fees, and end of term payments, partially offset by increased management and incentive fees, professional fees incurred and the net change in unrealized depreciation related to a senior secured loan in our portfolio, Aginity, Inc. The net increase in net assets resulting from operations for the six months ended June 30, 2018 was primarily due to interest and other income earned from our portfolio investments, partially offset by management fees and professional fees incurred .

Financial Condition, Liquidity and Capital Resources

We generate cash primarily from the net proceeds of the offering of our securities and cash flows from our operations, including investment sales and repayments as well as income earned on investments and cash equivalents. We may also fund a portion of our investments through borrowings under the Credit Facilities (discussed below). We expect that we may also generate cash from any financing arrangements we may enter into in the future and any future offerings of our equity or debt securities. We may fund a portion of our investments through borrowings from banks and issuances of senior securities. Our primary use of funds is to make investments in eligible portfolio companies, pay our operating expenses and make distributions to holders of our common stock.

During the ~~six~~nine months ended ~~June~~September 30, 2019, cash and cash equivalents increased to ~~$14,326,032~~$2,668,355 from $2,527,474 as of December 31, 2018. This increase was primarily the result of the drawing on the remaining capital commitments under the Initial Private Offering net of the purchase of investments in portfolio companies and U.S. Treasury Bills, and was partially offset by the maturity of the U.S. Treasury Bills for ~~$159,560,000.~~$235,966,606.

Equity Activity

We have the authority to issue 100,000,000 shares of common stock, $0.01 par value per share.

4951


On October 8, 2015, we issued 1,667 shares of our common stock to R. David Spreng, our President, Chief Executive Officer and Chairman of our Board of Directors, for an aggregate purchase price of $25,000. The remaining shares were issued in connection with the Initial Private Offering or pursuant to our dividend reinvestment plan, as follows:

Issuance Date Shares Issued Price Per Share Gross Proceeds Shares Issued Price Per Share Gross Proceeds
December 22, 2016 333,333 $ 15.00 $ 5,000,000 333,333 $ 15.00 $ 5,000,000
April 19, 2017 1,000,000 15.00 15,000,000 1,000,000 15.00 15,000,000
June 26, 2017 1,666,667 15.00 25,000,000 1,666,667 15.00 25,000,000
September 12, 2017 2,666,667 15.00 40,000,000 2,666,667 15.00 40,000,000
December 22, 2017 3,000,000 15.00 45,000,000 3,000,000 15.00 45,000,000
May 31, 2018⁽¹⁾ 70,563 14.82 1,045,570 70,563 14.82 1,045,570
August 31, 2018⁽¹⁾ 117,582 14.92 1,754,244 117,582 14.92 1,754,244
September 27, 2018 1,997,337 15.02 30,000,000 1,997,337 15.02 30,000,000
November 15, 2018⁽¹⁾ 202,779 15.07 3,055,498 202,779 15.07 3,055,498
January 14, 2019 4,344,964 15.19 66,000,000 4,344,964 15.19 66,000,000
March 26, 2019⁽¹⁾ 326,431 15.14 4,942,168 326,431 15.14 4,942,168
May 21, 2019⁽¹⁾ 374,783 15.13 5,670,467 374,783 15.13 5,670,467
May 24, 2019 3,232,189 15.16 49,000,000 3,232,189 15.16 49,000,000
July 16, 2019⁽¹⁾ 465,090 15.13 7,036,800 465,090 15.13 7,036,800
August 26, 2019⁽¹⁾ 480,121 14.76 7,086,580
November 12, 2019⁽¹⁾⁽²⁾ 43,979 14.76 649,123
Total 19,798,385 $ 243,834,280 20,322,485 $ 306,240,450

⁽¹⁾ Shares were issued as part of the dividend reinvestment plan.

Contractual Obligations

At ~~June~~September 30, 2019, the Company had ~~$26,000,000~~$35,875,000 in unfunded loan commitments to provide debt financing to ~~eight~~ten portfolio companies.

Payments Due By Period Payments Due By Period
Total Less than 1
year 1-3 years 3-5 years More than 5
years Total Less than 1
year 1-3 years 3-5 years More than 5
years
Reverse repurchase agreement⁽¹⁾ $ 85,526,546 $ 85,526,546 $ - $ - $ - $ 59,671,060 $ 59,671,060 $ - $            - $            -
Credit facilities⁽²⁾ - - - - - 65,000,000 - 65,000,000 - -
Total $ 85,526,546 $ 85,526,546 $ - $ - $ - $ 124,671,060 $ 59,671,060 $ 65,000,000 $ - $ -

(1) Reverse repurchase agreement relates to the purchase of the U.S. Treasury Bill on margin. The reverse repurchase agreement purchased was subsequently repaid in ~~July~~October 2019.
(2) See “Note 10 – Credit Facilities.” to our financial statements in Part I of this Form 10-Q for more information.

5052

Credit Facilities

On May 31, 2019, we entered into the Credit Agreement with KeyBank National Association, as administrative agent, syndication agent, and a lender, CIBC Bank USA, as documentation agent and a lender, and U.S. Bank National Association, as paying agent. The Credit Agreement provides for borrowings up to a maximum aggregate principal amount of $100 million, subject to availability under a borrowing base that is determined by the number and value of eligible loan investments in the collateral, applicable advance rates and concentration limits, and certain cash and cash equivalent holdings of the Company. The Credit Agreement has an accordion feature that allows the Company to increase the aggregate commitments up to $200 million, subject to new or existing lenders agreeing to participate in the increase and other customary conditions. Borrowings under the Credit Agreement bear interest on a per annum basis equal to a three-month adjusted LIBOR rate (with a LIBOR floor of zero), plus an applicable margin rate that varies from 3.00% to 2.50% per annum depending on utilization and other factors. During the availability period, the applicable margin rate (i) is 3.00% per annum for interest periods during which the average utilization is less than 60% and (ii) varies from 3.00% to 2.50% per annum when the average utilization equals or exceeds 60% (with 3.00% applying when the eligible loans in the collateral consist of 9 or fewer unaffiliated obligors, 2.75% applying when the eligible loans consist of between 10 and 29 unaffiliated obligors, and 2.50% applying when the eligible loans consist of 30 or more unaffiliated obligors). During the amortization period, the applicable margin rate will be 3.00%. If certain eurodollar disruption events occur, then borrowings under the Credit Agreement will bear interest on a per annum basis equal to (i) a base rate instead of LIBOR that is set at the higher of (x) the federal funds rate plus 0.50% and (y) the prime rate, plus (ii) the applicable margin rate discussed above. Interest is payable quarterly in arrears. The Company also pays unused commitment fees of 0.50% per annum on the unused lender commitments under the Credit Agreement, as well as a minimum earnings fee of 3.00% that will be payable annually in arrears, starting on May 31, 2021, on the average unused commitments below 60% of the aggregate commitments during the preceding 12-month period. The availability period under the Credit Agreement expires on May 31, 2022 and is followed by a two-year amortization period. The stated maturity date under the Credit Agreement is May 31, 2024. The Credit Agreement is secured by a perfected first priority security interest in substantially all of the Company’s assets and portfolio investments.

On June 22, 2018, as amended on September 24, 2018, we entered into the Uncommitted Facility and the Committed Facility with CIBC. The maximum principal amount of available borrowings under each of the Uncommitted Facility and the Committed Facility was $30 million (for a combined maximum principal amount under the Credit Facilities of $60 million), subject in each case to availability under the borrowing base, which is based on unused capital commitments. Borrowings under the Credit Facilities bear interest, at our election at the time of drawdown, at a rate per annum equal to (i) in the case of LIBOR rate loans, the LIBOR rate for the applicable interest period plus 2.50% or (ii) in the case of prime rate loans, CIBC’s prime commercial rate at the time of the borrowing minus 0.50%. The Credit Facilities mature on September 19, 2019 and are secured by a perfected first priority security interest in our right, title, and interest in and to the capital commitments of our private investors, including our right to make capital calls, receive and apply capital contributions, enforce remedies and claims related thereto together with capital call proceeds and related rights, and a pledge of the collateral account into which capital call proceeds are deposited. On May 31, 2019, in conjunction with securing and entering into the new Credit Agreement, we terminated the Credit Facilities.

During the ~~six~~nine months ended ~~June~~September 30, 2019, the Company drew down ~~$17,750,000~~$82,750,000 and repaid $77,250,000, of which $0$65,000,000 remains outstanding at ~~June~~September 30, 2019. At September 31, 2019 interest was accruing at a rate of 5.40%. During the year ended December 31, 2018, the Company drew down $74,500,000 and repaid $15,000,000, of which $59,500,000 remained outstanding at December 31, 2018. ~~Interest is accrued at CIBC’s prime commercial rate less 0.5%.~~ At December 31, 2018 interest was accruing at a rate of ~~5.0%~~5.00% per annum. See “Note 10 – Credit Facilities” to our financial statements in Part I, Item 1 of this Form 10-Q for more information on the Credit Facilities.

Off-Balance Sheet Arrangements

We currently have no off-balance sheet arrangements, including any risk management of commodity pricing or other hedging practices.

Distributions

To the extent that we have funds available, we intend to make quarterly distributions to our stockholders. Our stockholder distributions, if any, will be determined by our Board of Directors. Any distribution to our stockholders will be declared out of assets legally available for distribution. We anticipate that distributions will be paid from income primarily generated by interest and dividend income earned on investments made by us. We maintain an “opt out” dividend reinvestment plan for our common stockholders. As a result, if we declare a distribution, then stockholders’ cash distributions will be automatically reinvested in additional shares of our common stock, unless they specifically “opt out” of the dividend reinvestment plan so as to receive cash distributions. During the ~~six~~nine months ended ~~June~~September 30, 2019, we declared dividends in the amount of ~~$22,132,302,~~$31,855,046, of which ~~$4,482,867,~~$6,469,908, was paid in cash and the remainder distributed in shares to stockholders pursuant to our dividend reinvestment plan. Of these distributions during the six months ended June 30, 2019, we paid dividends in the amount of $13,238,219, of which $2,625,584, was cash and the remainder distributed in shares to stockholders pursuant to our dividend reinvestment plan. During the year ended December 31, 2018 we declared and paid dividends in the amount of $7,283,810, of which $1,428,498 was distributed in cash and the remainder distributed in shares to stockholders pursuant to our dividend reinvestment plan.

53
The timing and amount of our distributions, if any, will be determined by our Board of Directors and will be declared out of assets legally available for distribution. The following table shows the dividends per share declared since our formation through ~~June~~September 30, 2019.

Date Declared Record Date Payment Date Amount per
Share Record Date Payment Date Amount per
Share
May 3, 2018 May 15, 2018 May 31, 2018 $ 0.15 May 15, 2018 May 31, 2018 $ 0.15
July 26, 2018 August 15, 2018 August 31, 2018 $ 0.25 August 15, 2018 August 31, 2018 $ 0.25
November 1, 2018 October 31, 2018 November 15, 2018 $ 0.35 October 31, 2018 November 15, 2018 $ 0.35
March 22, 2019 March 22, 2019 March 26, 2019 $ 0.40 March 22, 2019 March 26, 2019 $ 0.40
May 2, 2019 May 7, 2019 May 21, 2019 $ 0.45 May 7, 2019 May 21, 2019 $ 0.45
May 2, 2019⁽¹⁾ May 31, 2019 July 16, 2019 $ 0.46
May 2, 2019 May 31, 2019 July 16, 2019 $ 0.46
July 30, 2019 August 8, 2019 August 26, 2019 $ 0.45
September 27, 2019⁽¹⁾ September 30, 2019 November 12, 2019 $ 0.04

⁽¹⁾       Distribution recorded as dividend payable as of ~~June~~September 30, 2019.

5154


Critical Accounting Policies

Basis of Presentation

The preparation of the financial statements and related disclosures in conformity with U.S. GAAP requires our management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements, and revenues and expenses during the period reports. Actual results could materially differ from those estimates. We believe that our most critical accounting policies, which are those that are most important to the portrayal of our financial condition and results of operations and require management’s most difficult, subjective and complex judgments, include the valuation of investments and our election to be treated, and intent to qualify annually, as a RIC. See “Note 2 — Summary of Significant Accounting Policies” to our financial statements in Part I, Item 1 of this Form 10-Q, which describes our critical accounting policies and recently adopted accounting pronouncements not yet required to be adopted by us.

Valuation of Investments

We measure the value of our investments at fair value in accordance with ASC Topic 820, issued by the FASB. Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.

The Audit Committee is responsible for assisting our Board of Directors in valuing investments that are not publicly traded or for which current market values are not readily available. Investments for which market quotations are readily available are valued using market quotations, which are generally obtained from independent pricing services, broker-dealers or market makers. With respect to portfolio investments for which market quotations are not readily available, our Board of Directors, with the assistance of the Audit Committee, RGC and its senior investment team and independent valuation agents, is responsible for determining, in good faith, the fair value in accordance with the valuation policy approved by our Board of Directors. If more than one valuation method is used to measure fair value, the results are evaluated and weighted, as appropriate, considering the reasonableness of the range indicated by those results. We consider a range of fair values based upon the valuation techniques utilized and select the value within that range that was most representative of fair value based on current market conditions as well as other factors RGC’s senior investment team considers relevant.

Our Board of Directors makes this fair value determination on a quarterly basis and any other time when a decision regarding the fair value of the portfolio investments is required. A determination of fair value involves subjective judgments and estimates and depends on the facts and circumstances. Due to the inherent uncertainty of determining the fair value of portfolio investments that do not have a readily available market value, the fair value of the investments may differ significantly from the values that would have been used had a readily available market value existed for such investments, and the differences could be material.

ASC Topic 820 specifies a hierarchy of valuation techniques based on whether the inputs to those valuation techniques are observable or unobservable. ASC Topic 820 also provides guidance regarding a fair value hierarchy, which prioritizes information used to measure fair value and the effect of fair value measurements on earnings and provides for enhanced disclosures determined by the level within the hierarchy of information used in the valuation. In accordance with ASC Topic 820, these inputs are summarized in the three levels listed below:

· Level 1—Valuations are based on quoted prices in active markets for identical assets or liabilities that are accessible at the measurement date.

· Level 2—Valuations are based on quoted prices in markets that are not active or for which all significant inputs are observable, either directly or indirectly and model-based valuation techniques for which all significant inputs are observable.

· Level 3—Valuations based on inputs that are unobservable and significant to the overall fair value measurement. Level 3 assets and liabilities include financial instruments whose value is determined using pricing models incorporating significant unobservable inputs, such as discounted cash flow models and other similar valuations techniques. The valuation of Level 3 assets and liabilities generally requires significant management judgment due to the inability to observe inputs to valuation.

In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, an investment’s level within the fair value hierarchy is based on the lowest level of observable input that is significant to the fair value measurement. The assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and considers factors specific to the investment.

5255

Under ASC Topic 820, the fair value measurement also assumes that the transaction to sell an asset occurs in the principal market for the asset or, in the absence of a principal market, the most advantageous market for the asset, which may be a hypothetical market, and excludes transaction costs. The principal market for any asset is the market with the greatest volume and level of activity for such asset in which the reporting entity would or could sell or transfer the asset. In determining the principal market for an asset or liability under ASC Topic 820, it is assumed that the reporting entity has access to such market as of the measurement date. Market participants are defined as buyers and sellers in the principal or most advantageous market that are independent, knowledgeable and willing and able to transact.

With respect to investments for which market quotations are not readily available, our Board of Directors undertakes a multi-step valuation process each quarter, as described below:

· Our quarterly valuation process begins with each portfolio company investment being initially valued by RGC’s investment professionals that are responsible for the portfolio investment;

· Preliminary valuation conclusions are then documented and discussed with RGC’s senior investment team;

· At least once annually, the valuation for each portfolio investment is reviewed by anone or more independent valuation ~~firm.~~firms. Certain investments, however, may not be evaluated by anthe applicable independent valuation firm if the net asset value and other aspects of such investments in the aggregate do not exceed certain thresholds;

· The Audit Committee then reviews these preliminary valuations from RGC and the applicable independent valuation firm, if any, and makes a recommendation to our Board of Directors regarding such valuations; and

· Our Board of Directors reviews the recommended preliminary valuations and determines the fair value of each investment in our portfolio, in good faith, based on the input of RGC, the applicable independent valuation firm and the Audit Committee.

Our investments are primarily loans made to small, fast-growing companies focused in technology, life sciences, health care information and services, business services and other high-growth industries. These investments are considered Level 3 assets under ASC Topic 820 because there is no known or accessible market or market indices for these types of debt instruments and, thus, RGC’s senior investment team must estimate the fair value of these investment securities based on models utilizing unobservable inputs.

Investment Valuation Techniques

Debt Investments. To determine the fair value of our debt investments, we compare the cost basis of the debt investment, which includes original issue discount, to the resulting fair value determined using a discounted cash flow model, unless another model is more appropriate based on the circumstances at the measurement date. The discounted cash flow approach entails analyzing the interest rate spreads for recently completed financing transactions which are similar in nature to our investments, in order to determine a comparable range of effective market interest rates for our investments. The range of interest rate spreads utilized is based on borrowers with similar credit profiles. All remaining expected cash flows of the investment are discounted using this range of interest rates to determine a range of fair values for the debt investment.

This valuation process includes, among other things, evaluating the underlying investment performance, the portfolio company’s current financial condition and ability to raise additional capital, as well as macro-economic events that may impact valuations. These events include, but are not limited to, current market yields and interest rate spreads of similar securities as of the measurement date. Significant increases or decreases in these unobservable inputs could result in a significantly higher or lower fair value measurement; however, a significantly higher or lower fair value measurement of any of the Company’s portfolio investments may occur regardless of whether there is a significant increase or decrease in these unobservable inputs

Under certain circumstances, we may use an alternative technique to value the debt investments to be acquired by us that better reflects the fair value of the investment, such as the price paid or realized in a recently completed transaction or a binding offer received in an arms-length transaction, the use of multiple probability-weighted cash flow models when the expected future cash flows contain elements of variability or estimates of proceeds that would be received in a liquidation scenario.

Warrants. Fair value of warrants is primarily determined using a Black Scholes option-pricing model. Privately held warrants and equity-related securities are valued based on an analysis of various factors including, but not limited to, the following:

5356


· Underlying enterprise value of the issuer is estimated based on information available, including any information regarding the most recent rounds of issuer funding. Valuation techniques to determine enterprise value include market multiple approaches, income approaches or approaches that utilize recent rounds of financing and the portfolio company’s capital structure to determine enterprise value. Valuation techniques are also utilized to allocate the enterprise fair value of a portfolio company to the specific class of common or preferred stock exercisable in the warrant. Such techniques take into account the rights and preferences of the portfolio company’s securities, expected exit scenarios, and volatility associated with such outcomes to allocate the fair value to the specific class of stock held in the portfolio. Such techniques include Option Pricing Models, or “OPM,” including back-solve techniques, Probability Weighted Expected Return Models, or “PWERM,” and other techniques as determined to be appropriate.

· Volatility, or the amount of uncertainty or risk about the size of the changes in the warrant price, is based on comparable publicly traded companies within indices similar in nature to the underlying company issuing the warrant. Significant increases (decreases) in this unobservable input could result in a significantly lower (higher) fair value, but a significantly higher or lower fair value measurement of any of the Company’s portfolio investments may occur regardless of whether there is a significant increase or decrease in this unobservable input.

· The risk-free interest rates are derived from the U.S. Treasury yield curve. The risk-free interest rates are calculated based on a weighted average of the risk-free interest rates that correspond closest to the expected remaining life of the warrant. Significant increases (decreases) in this unobservable input could result in a significantly higher (lower) fair value, but a significantly higher or lower fair value measurement of any of the Company’s portfolio investments may occur regardless of whether there is a significant increase or decrease in this unobservable input.

· Other adjustments, including a marketability discount on private company warrants, are estimated based on our judgment about the general industry environment. Significant increases (decreases) in this unobservable input could result in a significantly lower (higher) fair value, but a significantly higher or lower fair value measurement of any of the Company’s portfolio investments may occur regardless of whether there is a significant increase or decrease in this unobservable input.

· Historical portfolio experience on cancellations and exercises of warrants are utilized as the basis for determining the estimated life of the warrants in each financial reporting period. Warrants may be exercised in the event of acquisitions, mergers or IPOs, and cancelled due to events such as bankruptcies, restructuring activities or additional financings. These events cause the expected remaining life assumption to be shorter than the contractual term of the warrants. Significant increases (decreases) in this unobservable input could result in a significantly higher (lower) fair value, but a significantly higher or lower fair value measurement of any of the Company’s portfolio investments may occur regardless of whether there is a significant increase or decrease in this unobservable input.

Under certain circumstances we may use an alternative technique to value warrants that better reflects the warrants’ fair values, such as an expected settlement of a warrant in the near term, a model that incorporates a put feature associated with the warrant, or the price paid or realized in a recently completed transaction or binding offer received in an arms-length transaction. The fair value may be determined based on the expected proceeds to be received from such settlement or based on the net present value of the expected proceeds from the put option.

These valuation methodologies involve a significant degree of judgment. There is no single standard for determining the fair value of investments that do not have an active public market. Valuations of privately held investments are inherently uncertain, as they are based on estimates, and their values may fluctuate over time. The determination of fair value may differ materially from the values that would have been used if an active market for these investments existed. In some cases, the fair value of such investments is best expressed as a range of values derived utilizing different methodologies from which a fair value may then be determined.

57
Equity Investments. The fair value of an equity investment in a privately held company is initially the face value of the amount invested. We adjust the fair value of equity investments in private companies upon the completion of a new third-party round of equity financing subsequent to our investment. We may make adjustments to fair value, absent a new equity financing event, based upon positive or negative changes in a portfolio company’s financial or operational performance. We may also reference comparable transactions and/or secondary market transactions in connection with our determination of fair value. The fair value of an equity investment in a publicly traded company is based upon the closing public share price on the date of measurement. These assets are recorded at fair value on a recurring basis. These valuation methodologies involve a significant degree of judgment. There is no single standard for determining the fair value of investments that do not have an active public market. Valuations of privately held investments are inherently uncertain, as they are based on estimates, and their values may fluctuate over time. The determination of fair value may differ materially from the values that would have been used if an active market for these investments existed. In some cases, the fair value of such investments is best expressed as a range of values derived utilizing different methodologies from which a fair value may then be determined.

5458

Fair Value

The Company’s assets measured at fair value on a recurring basis subject to the requirements of ASC Topic 820 at ~~June~~September 30, 2019 and December 31, 2018 were as follows:

As of June 30, 2019 (Unaudited) As of September 30, 2019 (Unaudited)
Level 1 Level 2 Level 3 Total Level 1 Level 2 Level 3 Total
Portfolio Investments
Senior Secured Term Loans $ - $ - $ 264,357,266 $ 264,357,266 $ - $ - $ 340,145,055 $ 340,145,055
Preferred Stock - - 461,826 461,826 - - 461,826 461,826
Warrants - - 15,206,802 15,206,802 - - 17,132,000 17,132,000
Total Portfolio Investments - - 280,025,894 280,025,894 - - 357,738,881 357,738,881
U.S. Treasury Bill 85,980,815 - - 85,980,815 59,970,914 - - 59,970,914
Total Investments $ 85,980,815 $ - $ 280,025,894 $ 366,006,709 $ 59,970,914 $       - $ 357,738,881 $ 417,709,795

As of December 31, 2018 As of December 31, 2018
Level 1 Level 2 Level 3 Total Level 1 Level 2 Level 3 Total
Portfolio Investments
Senior Secured Term Loans $ - $ - $ 208,539,353 $ 208,539,353 $ - $ - $ 208,539,353 $ 208,539,353
Preferred Stock - - 461,826 461,826 - - 461,826 461,826
Warrants - - 15,380,210 15,380,210 - - 15,247,210 15,247,210
Total Portfolio Investments - - 224,381,389 224,381,389 - - 224,248,389 224,248,389
U.S. Treasury Bill 79,959,928 - - 79,959,928 79,959,928 - - 79,959,928
Total Investments $ 79,959,928 $ - $ 224,381,389 $ 304,341,317 $ 79,959,928 $      - $ 224,248,389 $ 304,208,317

The Company recognized transfers into and out of the levels indicated above at the end of the reporting period. There were no transfers into or out of the levels during the ~~six~~nine months ended ~~June~~September 30, 2019 and the year ended December 31, 2018.

Investment Transactions and Related Investment Income

Security transactions, if any, are recorded on a trade-date basis. We measure realized gains or losses from the repayment or sale of investments using the specific identification method. The amortized cost basis of investments represents the original cost adjusted for the accretion/amortization of discounts and premiums and upfront loan origination fees. We report changes in fair value of investments that are measured at fair value as a component of net change in unrealized appreciation (depreciation) on investments in the statement of operations.

Dividends are recorded on the ex-dividend date. Interest income, if any, adjusted for amortization of market premium and accretion of market discount, is recorded on an accrual basis to the extent that we expect to collect such amounts. Original issue discount, principally representing the estimated fair value of detachable equity or warrants obtained in conjunction with our debt investments, loan origination fees, end of term payments, and market discount or premium are capitalized and accreted or amortized into interest income over the life of the respective security using the effective interest method. Loan origination fees received in connection with the closing of investments are reported as unearned income, which is included as amortized cost of the investment; the unearned income from such fees is accreted over the contractual life of the loan based on the effective interest method. Upon prepayment of a loan or debt security, any prepayment penalties, unamortized loan origination fees, end of term payments and unamortized market discounts are recorded as interest income.

Management and Incentive Fees

We accrue for base management fees and incentive fees. The accrual for incentive fees includes the recognition of incentive fees on unrealized capital gains, even though such incentive fees are neither earned nor payable to RGC until the gains are both realized and in excess of unrealized depreciation on investments. See “Note 7 – Related Party Agreements and Transactions” to our financial statements in Part I, Item 1 of this Form 10-Q for more information on the Amended Advisory Agreement and the fee structure thereunder.
5559

Income Taxes

We have elected to be treated, and intend to qualify annually, as a RIC under Subchapter M of the Code. Generally, a RIC is not subject to U.S. federal income taxes on distributed income and gains if it distributes at least 90% of its net ordinary income and net short-term capital gains in excess of its net long-term capital losses, if any, to its stockholders. So long as we qualify, and maintain our status, as a RIC, we generally will not pay corporate-level U.S. federal income taxes on any ordinary income or capital gains that we distribute at least annually to our stockholders as dividends. Rather, any tax liability related to income earned by us represents obligations of our investors and will not be reflected in the financial statements of the Company. We intend to make sufficient distributions to maintain our RIC tax treatment each year and we do not anticipate paying any material U.S. federal income taxes in the future.

Recent Developments

On ~~July 16,~~October 1, 2019, the Company delivered a capital drawdown notice to investors relating to the sale of 1,666,667 shares of common stock, for an aggregate offering price of $25,000,000. The sale closed on October 15, 2019.
On October 1, 2019, the Company funded an additional $150,000 on the extension loan to Aginity, Inc.
On October 11, 2019, the Company funded an additional $150,000 on the extension loan to Aginity, Inc.
On October 21, 2019, in conjunction with its sale to Stryker, Mobius Imaging, LLC, prepaid its outstanding principal balance of $15.5 million on the senior secured loan. In addition, the Company received cash proceeds of $1,937,500 in connection with the termination of its warrants in Mobius Imaging, LLC for total proceeds of $18,087,208.
On October 22, 2019, the Company funded an additional $500,000 on the senior secured term loan to Echo 360 Holdings, Inc.
On October 28, 2019, the Company funded an additional $75,000 on the extension loan to Aginity, Inc.
On November 12, 2019, pursuant to ~~our~~the Company’s dividend reinvestment plan, wethe Company issued ~~465,090~~43,979 shares of ~~our~~its common stock, at a price of ~~$15.13~~$14.76 per share for total proceeds of ~~$7,036,800,~~$649,123, to stockholders of record as of ~~May 31,~~September 30, 2019 ~~which~~that did not opt out of the dividend reinvestment plan in order to satisfy the reinvestment portion of ~~our~~the Company’s dividends.
~~On July 22, 2019, the Company funded an investment in Massdrop Inc. a San Francisco-based e-commerce company, funding $17,500,000 of a $22,500,000 senior secured loan commitment.~~
~~On July 24, 2019, the Company funded, pursuant to the first amendment to the loan and security agreement, an additional investment of $1,000,000 to Sharethis, Inc.~~
~~On July 25, 2019, the Company funded, pursuant to an amendment to the loan and security agreement, $625,000 to Aginity, Inc.~~
On July 26, 2019, the Company funded an investment in INRIX, Inc. a Washington-based global provider of traffic and parking data company, funding $25,000,000 of a $33,000,000 senior secured loan commitment.
~~On July 30, 2019, The Company’s Board of Directors declared a dividend of $0.45 per share payable on August 26, 2019 to shareholders of record as of August 5, 2019.~~
~~On July 31, 2019, the Mojix, Inc. bridge loan matured and was repaid pursuant to the amended loan and security agreement for total proceeds of $1,020,830.~~
Between July 1, 2019 and August 7, 2019, the Company accepted additional capital commitments under its Second Private Offering of $22,200,000 bringing total available capital commitments under the Second Private Offering to $168,223,500.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

We commenced investment activities in portfolio securities during the quarter ended June 30, 2017 and commenced investment activities in U.S. Treasury Bills during the quarter ended December 31, 2016.
~~On July 24, 2019, the Company funded, pursuant to the first amendment to the loan and security agreement, an additional investment of $1,000,000 to Sharethis, Inc.~~
~~On July 25, 2019, the Company funded, pursuant to an amendment to the loan and security agreement, $625,000 to Aginity, Inc.~~

We are subject to financial market risk, including changes in the valuations of our investment portfolio. Market risk includes risks that arise from changes in interest rates, commodity prices, equity prices and other market changes that affect market sensitive instruments. The prices of securities held by us may decline in response to certain events, including those directly involving the companies we invest in; conditions affecting the general economy; overall market changes; legislative reform; local, regional, national or global political, social or economic instability; and interest rate fluctuations.

Valuation Risk

Our investments may not have a readily available market price, and we value these investments at fair value as determined in good faith by our Board of Directors in accordance with our valuation policy. 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 consistently applied valuation process for the types of investments we make. Due to the inherent uncertainty of determining the fair value of investments that do not have a readily available market value, the fair value of our investments may fluctuate from period to period. Because of the inherent uncertainty of valuation, these estimated values may differ significantly from the values that would have been used had a ready market for the investments existed, and it is possible that the difference could be material.

5660


Interest Rate Risk

Interest rate risk is defined as the sensitivity of our current and future earnings to interest rate volatility, variability of spread relationships, the difference in re-pricing intervals between our assets and liabilities and the effect that interest rates may have on our cash flows. Changes in the general level of interest rates can affect our net interest income, which is the difference between the interest income earned on interest earning assets and our interest expense incurred in connection with our interest-bearing debt and liabilities. Changes in interest rates can also affect, among other things, our ability to acquire and originate loans and securities and the value of our investment portfolio. Our net investment income is affected by fluctuations in various interest rates, including LIBOR and prime rates.

We typically expect that interest rates on the investments held in our portfolio will be based on LIBOR, with many of these investments also having a LIBOR floor. As of ~~June~~September 30, 2019, 100.0%, or ~~$267,981,293~~$346,042,968 (at cost), of our debt portfolio investments bore interest at variable rates, which are ~~Floating~~U.S. Prime Rate or LIBOR-based and subject to certain floors, and none of our debt portfolio investments bore interest at fixed rates. As of ~~June~~September 30, 2019, ~~3.0%~~2.4% of our debt portfolio investments, or ~~$8,029,906~~$8,363,015 (at cost), are subject to a 11.5% cap on cash interest. Any interest above the cap will accrue to principal and be treated as PIK interest. A hypothetical 200 basis point increase or decrease in the interest rates on our variable-rate debt investments could increase our investment income by a maximum of approximately ~~$5,559,744~~$7,135,245 and decrease our investment income by a maximum of approximately ~~$854,786~~$554,357 on an annual basis.

Borrowings under the Credit Facilities bear interest, at our election at the time of drawdown, at a rate per annum equal to (i) in the case of LIBOR rate loans, the LIBOR rate for the applicable interest period plus 2.50% or (ii) in the case of prime rate loans, CIBC’s prime commercial rate at the time of the borrowing minus 0.50%.
The United Kingdom's Financial Conduct Authority, which regulates LIBOR, has announced that it intends to phase out LIBOR by the end of 2021. It is unclear if at that time whether LIBOR will cease to exist or if new methods of calculating LIBOR will be established such that it continues to exist after 2021. At this time, it is not possible to predict the effect of any such changes, any establishment of alternative reference rates or any other reforms to LIBOR that may be enacted. The elimination of LIBOR or any other changes or reforms to the determination or supervision of LIBOR could have an adverse impact on the market for or value of any LIBOR-linked securities, loans, and other financial obligations or extensions of credit held by or due to us or on our overall financial condition or results of operations. In addition, if LIBOR ceases to exist, we may need to renegotiate agreements extending beyond 2021 with our portfolio companies that utilize LIBOR as a factor in determining the interest rate, in order to replace LIBOR with the new standard that is established, which may have an adverse effect on our overall financial condition or results of operations. Following the replacement of LIBOR, some or all of these agreements may bear interest a lower interest rate, which could have an adverse impact on our results of operations. Moreover, if LIBOR ceases to exist, we may need to renegotiate certain terms of our credit facilities. If we are unable to do so, amounts drawn under our credit facilities may bear interest at a higher rate, which would increase the cost of our borrowings and, in turn, affect our results of operations.

Because we currently borrow, and plan to borrow in the future, money to make investments, our net investment income would be dependent upon the difference between the rate at which we borrow funds and the rate at which we invest the funds borrowed. Accordingly, there can be no assurance that a significant change in market interest rates will not have a material adverse effect on our net investment income. In periods of rising interest rates, our cost of funds would increase, which could reduce our net investment income if there is not a corresponding increase in interest income generated by our investment portfolio.

We regularly measure exposure to interest rate risk. We assess interest rate risk and manage interest rate exposure on an ongoing basis by comparing our interest rate sensitive assets to our interest rate sensitive liabilities. We may hedge against interest rate and currency exchange rate fluctuations by using standard hedging instruments such as futures, options and forward contracts subject to the requirements of the 1940 Act. While hedging activities may insulate us against adverse changes in interest rates, they may also limit our ability to participate in benefits of lower interest rates with respect to our portfolio of investments with fixed interest rates.

In addition, any investments we make that are denominated in a foreign currency will be subject to risks associated with changes in currency exchange rates. These risks include the possibility of significant fluctuations in the foreign currency markets, the imposition or modification of foreign exchange controls and potential illiquidity in the secondary market. These risks will vary depending upon the currency or currencies involved.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

As of the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15 under the Exchange Act). Based on that evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that our current disclosure controls and procedures are effective in timely alerting them to material information relating to us that is required to be disclosed by us in the reports we file or submit under the Exchange Act.

There have been no changes in our internal control over financial reporting that occurred during our most recently completed fiscal quarter that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

5761

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

We are not currently subject to any material legal proceedings, nor, to our knowledge, is any material legal proceeding threatened against us. From time to time, we may be a party to certain legal proceedings in the ordinary course of business, including proceedings relating to the enforcement of our rights under contracts with our portfolio companies. Our business is also subject to extensive regulation, which may result in regulatory proceedings against us. While the outcome of these legal proceedings cannot be predicted with certainty, we do not expect that these proceedings will have a material effect upon our financial condition or results of operations.

Item 1A. Risk Factors.

You should carefully consider the risks described below and all other information contained in this quarterly report on Form 10-Q, including our interim financial statements and the related notes thereto, before making a decision to purchase our securities. The risks and uncertainties described below are not the only ones facing us. Additional risks and uncertainties note currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition and/or operating results.

If any of the following risks actually occur, our business, financial condition or results of operations could be materially adversely affected. If that happens, you may lose all or part of your investment. Other than as set forth below, there have been no material changes during the period ended ~~June~~September 30, 2019 to the risk factors discussed in “Risk Factors” in Part I, Item 1A of our annual report on Form 10-K for the fiscal year ended December 31, 2018, filed with the SEC on March 29, 2019.
The interest rates of our loans to our portfolio companies that extend beyond 2021 might be subject to change based on recent regulatory changes.
LIBOR, the London Interbank Offered Rate, is the basic rate of interest used in lending transactions between banks on the London interbank market and is widely used as a reference for setting the interest rate on loans globally. We typically use LIBOR as a reference rate in term loans we extend to portfolio companies such that the interest due to us pursuant to a term loan extended to a portfolio company is calculated using LIBOR. The terms of our debt investments generally include minimum interest rate floors which are calculated based on LIBOR.
On July 27, 2017, the United Kingdom's Financial Conduct Authority, which regulates LIBOR, announced that it intends to phase out LIBOR by the end of 2021. It is unclear if at that time whether LIBOR will cease to exist or if new methods of calculating LIBOR will be established such that it continues to exist after 2021. The U.S. Federal Reserve, in conjunction with the Alternative Reference Rates Committee, a steering committee comprised of large U.S. financial institutions, is considering replacing U.S. dollar LIBOR with a new index calculated by short term repurchase agreements, backed by Treasury securities called the Secured Overnight Financing Rate ("SOFR"). The first publication of SOFR was released in April 2018. Whether or not SOFR attains market traction as a LIBOR replacement remains a question and the future of LIBOR at this time is uncertain. At this time, it is not possible to predict the effect of any such changes, any establishment of alternative reference rates or any other reforms to LIBOR that may be enacted. The elimination of LIBOR or any other changes or reforms to the determination or supervision of LIBOR could have an adverse impact on the market for or value of any LIBOR-linked securities, loans, and other financial obligations or extensions of credit held by or due to us or on our overall financial condition or results of operations. In addition, if LIBOR ceases to exist, we may need to renegotiate agreements extending beyond 2021 with our portfolio companies that utilize LIBOR as a factor in determining the interest rate, in order to replace LIBOR with the new standard that is established, which may have an adverse effect on our overall financial condition or results of operations. Following the replacement of LIBOR, some or all of these agreements may bear interest a lower interest rate, which could have an adverse impact on our results of operations. Moreover, if LIBOR ceases to exist, we may need to renegotiate certain terms of our credit facilities. If we are unable to do so, amounts drawn under our credit facilities may bear interest at a higher rate, which would increase the cost of our borrowings and, in turn, affect our results of operations.

Technology-related sectors, including those involving data processing and outsourced services and technology hardware, in which we invest are subject to many risks, including volatility, intense competition, decreasing life cycles, product obsolescence, changing consumer preferences and periodic downturns.

Given the experience of RGC’s senior investment professionals within the technology space, a number of the companies in which we intend to invest operate in technology-related sectors. The revenue, income (or losses) and valuations of technology-related companies can and often do fluctuate suddenly and dramatically. Economic downturn may cause a decline in spending on information technology and technology hardware products. In addition, because of rapid technological change, the average selling prices of products and some services provided by technology-related sectors have historically decreased over their productive lives. As a result, the average selling prices of products and services offered by our portfolio companies that operate in technology-related sectors may decrease over time, which could adversely affect their operating results and, correspondingly, the value of any securities that we may hold. This could, in turn, materially adversely affect our business, financial condition and results of operations.

The semiconductor industry is subject to many risks, including intense competition, volatility, and increasing costs and complexity of research and development.

A number of the companies in which invest operate in the semiconductor industry. The semiconductor industry is highly cyclical and is characterized by constant and rapid technological change, price erosion, evolving standards, short product life cycles and wide fluctuations in product supply and demand. Any future downturns may result in diminished product demand, production overcapacity, high inventory levels and accelerated erosion of average selling prices for our portfolio companies. Furthermore, any upturn in the semiconductor industry could result in increased competition for access to third-party foundry and assembly capacity for our portfolio companies. Our portfolio companies are dependent on the availability of this capacity to manufacture and assemble all of their products. These risks that our portfolio companies face could, in turn, materially adversely affect our business, financial condition and results of operations.
The internet retail industry is subject to many risks and is highly competitive.
A number of the companies in which we invest operate in the internet retail industry. The internet retail industry is highly competitive. This competition is increasingly intense as a number of internet-based retailers have started and failed in recent years. Competitors include larger companies than the portfolio companies in which we invest, which, in particular, may have access to greater resources, may be more successful in the recruitment and retention of qualified employees which may give them a competitive advantage. In addition, actual or potential competitors may be strengthened through the acquisition of additional assets and interests. If our portfolio companies are unable to compete effectively or adequately respond to competitive pressures, this inability may materially adversely affect our results of operation and financial condition.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
On May 21, 2019, pursuant to our dividend reinvestment plan, we issued 374,783 shares of our common stock, at a price of $15.13 per share, to stockholders of record as of May 7, 2019 that did not opt out of the dividend reinvestment plan in order to satisfy the reinvestment portion of our dividends.
~~On May 24, 2019, pursuant to a capital drawdown notice dated May 10, 2019, we issued 3,232,189 shares of our common stock at a price of $15.16 per share for an aggregate offering price of $49,000,000.~~

Other than pursuant to our dividend reinvestment plan, and except as previously reported by us on our current reports on Form 8-K, we did not sell any securities during the period covered by this Form 10-Q that were not registered under the Securities Act.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosures

Not applicable.

5862

Item 5. Other Information

Not applicable.

Item 6. Exhibits

The following exhibits are filed as part of this report or hereby incorporated by reference to exhibits previously filed with the SEC:

3.1 Articles of Amendment and Restatement⁽¹⁾

3.2 Articles of Amendment⁽²⁾

3.3 Amended and Restated Bylaws⁽²⁾

4.1 Form of Subscription Agreement⁽³⁾

~~10.1~~ Credit Agreement, dated as of May 31, 2019, by and among the Company, as borrower, KeyBank National Association, as administrative agent and syndication agent, CIBC Bank USA, as documentation agent, U.S. Bank National Association, as paying agent, the guarantors from time to time party thereto, and the lenders from time to time party thereto.⁽⁴⁾
~~10.2~~ ~~Document Custody Agreement, dated as of May 31, 2019, by and among the Company, KeyBank National Association, as administrative agent, and U.S. Bank National Association, as document custodian.~~⁽⁴⁾
31.1 Certification of Chief Executive Officer pursuant to Rule 13a-14 of the Securities Exchange Act of 1934, as amended*

31.2 Certification of Chief Financial Officer pursuant to Rule 13a-14 of the Securities Exchange Act of 1934, as amended*

32.1 Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*

32.2 Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*

* Filed herewith.
(1) Previously filed as an exhibit to the Registrant’s Current Report on Form 8-K filed with the SEC on December 19, 2016.
(2) Previously filed as an exhibit to the Registrant’s Current Report on Form 8-K filed with the SEC on June 14, 2017.
(3) Previously filed as an exhibit to the Registrant’s Quarterly Report on Form 10-Q filed with the SEC on August 10, 2017.
~~(4)~~ ~~Previously filed as an exhibit to the Registrant’s Current Report on Form 8-K filed with the SEC on June 6, 2019.~~

5963


SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

RUNWAY GROWTH CREDIT FUND INC.
Date: ~~August 8,~~November 13, 2019
By: /s/ R. David Spreng
R. David Spreng
President, Chief Executive Officer and Chairman of the Board of Directors

Date: ~~August 8,~~November 13, 2019 By: /s/ Thomas B. Raterman
Thomas B. Raterman
Chief Financial Officer, Treasurer and Secretary
(Principal Financial and Accounting Officer)

6064

	Nine Months Ended September 30, 2019			Nine Months Ended September 30, 2018
Net increase (decrease) in net assets from operations
Net investment income	$	26,948,778		$	7,432,886
Realized gain on investments		492,342			59,792
Net change in unrealized appreciation (depreciation) on investments and U.S. Treasury Bills		(8,270,054	)		(301,578	)
Net increase in net assets resulting from operations		19,171,066			7,191,100

Distributions to shareholders from:
Dividends paid to shareholders		(31,855,047	)		(3,484,974	)
Total distributions to shareholders		(31,855,047	)		(3,484,974	)

Capital share transactions
Issuance of common stock		115,000,000			30,000,000
Issuance of common stock under dividend reinvestment plan		25,385,137			2,799,814
Net increase in net assets resulting from capital share transactions		140,385,137			32,799,814

Total increase in net assets		127,701,156			36,505,940

Net assets at beginning of period		167,369,395			127,040,377

Net assets at end of period	$	295,070,551		$	163,546,317

Capital share activity
Shares issued		9,267,555			2,185,482
Shares outstanding at beginning of period		11,056,595			8,668,334
Shares outstanding at end of period		20,324,150			10,853,816

Portfolio Companies		Sub-Industry	Investment Description ^{(1),(5),(6),(13)}	Acquisition Date	Principal		Cost		Fair Value⁽²⁾		% of Net Assets				Sub-Industry	Investment Description ^{(1),(2),(5),(6),(11)}	Acquisition Date	Principal		Cost		Fair Value⁽²⁾		% of Net Assets

Non-control/non-affiliate investments	Non-control/non-affiliate investments													Non-control/non-affiliate investments

Senior Secured Term Loans	Senior Secured Term Loans													Senior Secured Term Loans

Aginity, Inc.		Application Software	LIBOR+10.5% PIK, 11.50% floor, 5% ETP, due 5/25/2020^{(4), (15)}	5/25/2018	$	7,386,026	$	7,232,349	$	5,832,0000		2.00	%		Application Software	Tranche I: LIBOR+10.5% PIK, 12.50% floor, 5% ETP, due 11/30/2019^(4),(8),(13)	5/25/2018	$	7,386,026	$	7,232,349	$	2,902,501		0.98	%

																Tranche II: LIBOR+10.5% PIK, 12.50% floor, Extension line, due 11/30/2019^(4),(8)(13)	7/25/2019		1,625,000		1,625,000		1,478,623		0.50

Aria Systems, Inc.		Application Software	LIBOR+9.00%, 11.35% floor, 4.5% ETP, due 12/15/2021	6/29/2018		25,000,000		24,647,181		24,248,996		8.29			Application Software	LIBOR+9.00%, 11.35% floor, 4.5% ETP, due 12/15/2021	6/29/2018		25,000,000		24,828,225		24,473,907		8.30

Brilliant Earth, LLC															Internet Retail	LIBOR+8.25%, 10.40% floor, 4.5% ETP, due 4/15/2023	9/30/2019		35,000,000		33,579,317		33,579,317		11.38

CareCloud Corporation		Health Care Technology	Prime+7.00%, 11.75% floor, 3.5% ETP, due 6/15/2022⁽¹⁶⁾	6/19/2018		25,000,000		24,775,602		24,167,610		8.27			Health Care Technology	Prime+7.00%, 11.75% floor, 3.5% ETP, due 6/15/2022⁽¹⁴⁾	6/19/2018		25,000,000		24,883,287		24,325,745		8.25

Circadence Corporation		Application Software	LIBOR+9.5%, 12.00% floor, 5% ETP, due 6/20/2022	12/20/2018		18,000,000		15,032,083		15,032,083		5.14			Application Software	LIBOR+9.5%, 12.00% floor, 5% ETP, due 6/15/2022⁽¹⁸⁾	12/20/2018		18,000,000		15,478,017		15,478,017		5.25

Cloud Passage, Inc.		Data Processing & Outsourced Services	LIBOR+7.50%, 1% PIK, 11.75% floor, 2.75% ETP, due 6/13/2023⁽⁴⁾	6/13/2019		7,500,000		7,159,000		7,159,000		2.45			Data Processing & Outsourced Services	LIBOR+7.50%, 1% PIK, 11.75% floor, 2.75% ETP, due 6/13/2023⁽⁴⁾	6/13/2019		7,519,600		7,219,297		7,219,297		2.45

Dejero Labs Inc.		Data Processing & Outsourced Services	LIBOR+9.25%, 11.75% floor, 4.5% ETP, due 5/31/2023^(3),(7)	5/31/2019		11,000,000		10,677,681		10,677,681		3.65			Data Processing & Outsourced Services	LIBOR+9.25%, 11.75% floor, 4.5% ETP, due 5/31/2023^(3),(7)	5/31/2019		11,000,000		10,736,560		10,736,560		3.64

Dtex Systems, Inc.		Application Software	LIBOR+9.5%, 11.50% floor, 11.5% cash cap, 4% ETP, due 11/15/2021⁽¹⁷⁾	6/1/2018		8,000,000		8,029,906		8,029,906		2.75			Application Software	LIBOR+9.15%, 11.50% floor, 11.5% cash cap, 4% ETP, due 11/15/2021⁽¹⁵⁾	6/1/2018		8,363,015		8,432,015		8,432,015		2.86

Echo 360 Holdings, Inc.		Education Services	Tranche I: LIBOR+9.25%, 12.05% floor, 4.0% ETP, Due 5/3/2023	5/3/2019		14,000,000		13,632,381		13,632,381		4.66			Education Services	Tranche I: LIBOR+9.25%, 12.05% floor, 4.0% ETP, due 5/3/2023	5/3/2019		14,000,000		13,701,682		13,701,682		4.64
			Tranche II: LIBOR+9.25%, 12.05% floor, 4.0% ETP, Due 5/3/2023	5/3/2019		1,500,000		1,448,578		1,448,578		0.50				Tranche II: LIBOR+9.25%, 12.05% floor, 4.0% ETP, due 5/3/2023	5/3/2019		2,500,000		2,460,649		2,460,649		0.83

eSilicon Corporation		Semi-conductors	Tranche I: LIBOR+10.50%, 13% floor, 5% ETP, due 7/15/2020	7/31/2017		5,416,667		5,674,268		5,674,268		1.94			Semi-conductors	Tranche I: LIBOR+10.50%, 13% floor, 5% ETP, due 7/15/2020	7/31/2017		4,166,667		4,505,958		4,505,958		1.53
			Tranche II: LIBOR+10.50%, 13% floor, 5% ETP, due 7/15/2020	2/8/2018		3,958,333		4,083,450		4,083,450		1.40				Tranche II: LIBOR+10.50%, 13% floor, 5% ETP, due 1/15/2021	2/8/2018		3,333,333		3,486,637		3,486,637		1.18
			Tranche III: LIBOR+10.50%, 13% floor, 5% ETP, due 7/15/2020	6/21/2019		10,000,000		9,615,750		9,615,750		3.29				Tranche III: LIBOR+10.50%, 13% floor, 5% ETP, due 6/15/2020	6/21/2019		10,000,000		9,887,786		9,887,786		3.35
			Tranche IV: Prime+2.75%, Revolving line, due 6/15/2020	6/21/2019		11,000,000		11,000,000		11,000,000		3.76				Tranche IV: Prime+2.75%, Revolving line, due 6/15/2020	6/21/2019		11,000,000		11,000,000		11,000,000		3.73

MingleHealth Care Solutions, Inc.		Healthcare Technology	LIBOR+9.5%, 11.75% floor, 4% ETP, due 8/15/2022	8/15/2018		6,000,000		5,648,144		5,648,144		1.93
INRIX Inc.															Internet Software and Services	Tranche I: LIBOR+8.0%, 10.5% floor, 2.5% ETP, due 7/15/2023	7/26/2019		20,000,000		19,531,477		19,531,477		6.62
																Tranche II: LIBOR+8.0%, 10.5% floor, ROSE loan, 2.5% ETP, due 7/15/2023	7/26/2019		5,000,000		4,680,091		4,680,091		1.59
Mobius Imaging, LLC		Healthcare Technology	LIBOR+9.25%, 11.00% floor, 4% ETP, due 10/15/2022	11/23/2018		15,500,000		13,897,530		13,897,530		4.75

Portfolio Companies		Sub-Industry	Investment Description ^{(1), (5), (6),(13)}	Acquisition Date	Principal/ Shares		Cost		Fair Value⁽²⁾		% of Net Assets				Sub-Industry	Investment Description ^{(1),(2),(5),(6),(11)}	Acquisition Date	Principal		Cost		Fair Value⁽²⁾		% of Net Assets

Non-control/non-affiliate investments (continued)	Non-control/non-affiliate investments (continued)													Non-control/non-affiliate investments (continued)



Senior Secured Term Loans (continued)	Senior Secured Term Loans (continued)													Senior Secured Term Loans (continued)

Massdrop, Inc.															Computer & Electronics Retail	LIBOR+8.25%, 10.65% floor, 4% ETP, due 1/15/2023	7/22/2019	$	17,500,000	$	17,127,095	$	17,127,095		5.80	%

MingleHealth Care Solutions, Inc.															Healthcare Technology	LIBOR+9.5%, 11.75% floor, 4% ETP, due 8/15/2022	8/15/2018		6,000,000		5,711,487		5,400,923		1.83

Mobius Imaging, LLC															Healthcare Technology	LIBOR+9.25%, 11.50% floor, 4% ETP, due 10/15/2022	11/23/2018		15,500,000		14,087,355		15,611,977		5.29

Mojix, Inc.		Application Software	Tranche I: LIBOR+12% PIK, 11.00% floor, 5% ETP, due 5/15/2021^{(4), (9)}	5/16/2017	$	6,136,977	$	5,822,640	$	5,168,784		1.77	%		Application Software	Tranche I: LIBOR+10.50%, 11.00% floor, 12% cash cap, 5% ETP, due 5/15/2021⁽¹⁷⁾	5/16/2017		6,226,376		6,030,939		5,174,153		1.75
			Tranche II: LIBOR+12% PIK, 11.00% floor, 5% ETP, due 5/15/2021^{(4), (9)}	8/3/2017		2,045,659		1,946,228		1,727,676		0.59
			Tranche III: LIBOR+12% PIK, 11.00% floor, 5% ETP, due 5/15/2021^{(4), (9)}	7/6/2018		510,898		489,598		434,619		0.15				Tranche II: LIBOR+10.50%, 11.00% floor, 12% cash cap, 5% ETP, due 5/15/2021⁽¹⁷⁾	8/3/2017		2,075,459		2,014,576		1,724,719		0.58
			Tranche IV: LIBOR+12% PIK, 11.00% floor, 5% ETP, due 5/15/2021^{(4), (9)}	9/5/2018		510,185		487,266		432,548		0.15				Tranche III: LIBOR+10.50%, 11.00% floor, 12% cash cap, 5% ETP, due 5/15/2021⁽¹⁷⁾	7/6/2018		518,340		505,960		430,744		0.15
			Tranche V: LIBOR+12% PIK, 11.00% floor, 5% ETP, due 5/15/2021^{(4), (9)}	1/28/2019		1,016,008		956,832		849,384		0.29				Tranche IV: LIBOR+10.50%, 11.00% floor, 12% cash cap, 5% ETP, due 5/15/2021⁽¹⁷⁾	9/5/2018		517,617		503,956		430,143		0.15
			Tranche VI: LIBOR+12% PIK, 11.00% floor, due 7/31/2019^{(4), (9)}	5/30/2019		1,006,453		999,105		886,910		0.30				Tranche V: LIBOR+10.50%, 11.00% floor, 12% cash cap, 5% ETP, due 5/15/2021⁽¹⁷⁾	1/28/2019		1,030,808		992,920		856,608		0.29

3DNA Corp.(dba NationBuilder)		Application Software	Tranche I: LIBOR+9.00%, 11.50% floor, 5% ETP, due 4/28/2022	12/28/2018		7,000,000		6,917,586		6,917,586		2.37			Application Software	Tranche I: LIBOR+9.00%, 11.50% floor, 5% ETP, due 4/28/2022	12/28/2018		7,000,000		6,966,329		6,966,329		2.36
			Tranche II: LIBOR+9.00%, 11.50% floor, 5% ETP, due 4/28/2022	6/12/2019		500,000		495,666		495,666		0.17				Tranche II: LIBOR+9.00%, 11.50% floor, 5% ETP, due 4/28/2022	6/12/2019		500,000		498,960		498,960		0.17

Ouster, Inc.		Technology Hardware, Storage & Peripherals	LIBOR+8.50%, 10.75% floor, 3.50% ETP, due 5/15/2021⁽¹⁸⁾	11/27/2018		10,000,000		9,924,409		9,924,409		3.39			Technology Hardware, Storage & Peripherals	LIBOR+8.50%, 10.75% floor, 3.50% ETP, due 5/15/2021⁽¹⁶⁾	11/27/2018		10,000,000		9,950,532		9,950,532		3.37

Pivot3, Inc.		Data Processing & Outsourced Services	LIBOR+8.50%, 11.00% floor, 4% ETP, due 11/15/2022	5/13/2019		20,000,000		19,640,127		19,640,126		6.72			Data Processing & Outsourced Services	LIBOR+8.50%, 11.00% floor, 4% ETP, due 11/15/2022	5/13/2019		20,000,000		19,749,753		19,576,957		6.63

RealWear, Inc.		Technology Hardware, Storage & Peripherals	LIBOR+8%, 10.35% floor, 5% ETP, due 6/28/2023⁽¹⁴⁾	6/28/2018		25,000,000		24,385,275		24,385,275		8.34			Technology Hardware, Storage & Peripherals	LIBOR+8%, 10.35% floor, 5% ETP, due 6/28/2023⁽¹²⁾	6/28/2018		25,000,000		24,517,223		24, 517,223		8.31

Scale Computing, Inc.		System Software	LIBOR+9.25%, 11.75% floor, 4.5% ETP, due 9/15/2022	3/29/2019		15,000,000		14,599,121		14,583,369		4.99			System Software	LIBOR+9.25%, 11.75% floor, 4.5% ETP, due 9/15/2022	3/29/2019		15,000,000		14,696,808		14,577,700		4.94

ShareThis, Inc.		Data Processing & Outsourced Services	Tranche I: LIBOR+9.25%, 11.65% floor, 4% ETP, due 5/15/2022	12/3/2018		19,250,000		18,008,006		18,008,006		6.16			Data Processing & Outsourced Services	Tranche I: LIBOR+9.25%, 11.60% floor, 5% ETP, due 6/15/2022	12/3/2018		19,250,000		17,834,429		17,834,429		6.04
			Tranche II: LIBOR+9.25%, 11.65% floor, 4% ETP, due 5/15/2022	1/17/2019		750,000		755,531		755,531		0.26				Tranche II: LIBOR+9.25%, 11.60% floor, 5% ETP, due 6/15/2022	1/17/2019		750,000		687,112		687,112		0.23
																Tranche III: LIBOR+9.25%, 11.60% floor, 5% ETP, due 6/15/2022	7/24/2019		1,000,000		899,187		899,187		0.31

Total Senior Secured Term Loans	Total Senior Secured Term Loans						$	267,981,293	$	264,357,266		90.43	%	Total Senior Secured Term Loans						$	346,042,968	$	340,145,053		115.28	%

Portfolio Companies	Sub-Industry	Investment Description ^{(1), (5), (6),(13)}	Acquisition Date	Principal/ Shares		Cost		Fair Value⁽²⁾		% of Net Assets

Preferred Stock⁽⁸⁾

Aria Systems, Inc.	Application Software	Series G Preferred Stock	7/10/2018	$	289,419	$	250,000	$	461,826		0.16	%

Warrants⁽⁸⁾

Aginity, Inc.	Application Software	Warrant for Series A Preferred Stock, exercise price $1.949/share, expires 5/25/2028	5/25/2018		359,159	$	67,727		-		0.00

Aginity, Inc.	Application Software	Warrant for Series A-1 Preferred Stock, exercise price $0.01/share, expires 2/25/2029	2/25/2019		205,234		151,873		-		0.00

AllClear ID, Inc.	Specialized Consumer Services	Warrant for Common Stock, exercise price $0.01/share, expires 9/1/2027	9/1/2017		870,514		1,749,733		906,205		0.31

Aria Systems, Inc.	Application Software	Warrant for Series G-Preferred Stock, exercise price $0.8638/share, expires 6/29/2028	6/29/2018		2,170,641		770,578		1,743,025		0.60

Aspen Group Inc.	Education Services	Warrant for Common Stock, exercise price $6.87/share, expires 7/25/2022	7/25/2017		224,174		583,301		-		0.00

CareCloud Corporation	Healthcare Technology	Warrant for Series A-1 Preferred Stock, exercise price $0.8287/share, expires 6/16/2025⁽¹⁶⁾	4/17/2019		2,262,579		394,163		642,573		0.22

Circadence Corporation	Application Software	Warrant for Series A-5 Preferred Stock, exercise price $1.08/share, expires 12/20/2028	12/20/2018		1,666,667		3,630,000		3,630,000		1.15

CloudPassage, Inc.	Data Processing & Outsourced Services	Warrant for Series D-1 Preferred Stock, exercise price $1.60/share, expires 6/13/2029	6/13/2019		210,938		273,798		272,532		0.09

Dejero Labs Inc.	Data Processing & Outsourced Services	Warrant for Series C Preferred Stock, exercise price $0.6000/share, expires 6/1/2025^{(3) (7)}	5/31/2019		333,621		192,499		198,238		0.07

Dtex Systems, Inc.	Application Software	Warrant for Series C Preferred Stock, exercise price $0.6000/share, expires 6/1/2025⁽¹⁷⁾	6/1/2018		500,000		59,000		54,500		0.02

Echo 360 Holdings, Inc.	Education Services	Warrant for Series E Preferred Stock, exercise price $1.5963/share, expires 5/3/2029	5/3/2019		1,066,767		299,762		281,627		0.10

eSilicon Corporation	Semiconductors	Warrant for Series H Preferred Stock, exercise price $1.01/share, expires 7/31/2027	7/31/2017		1,485,150		543,564		441,584		0.15
		Warrant for Series H Preferred Stock, exercise price $1.01/share, expires 6/11/2029	6/21/2019		990,099		312,871		919,307		0.31

Portfolio Companies	Sub-Industry	Investment Description ^{(1), (5), (6),(13)}	Acquisition Date	Principal/ Shares		Cost		Fair Value⁽²⁾		% of Net Assets

Non-control/non-affiliate investments (continued)

Warrants⁽⁸⁾(continued)

Mingle HealthCare Solutions, Inc.	Healthcare Technology	Warrant for Series AA Preferred Stock, exercise price $0.24/share, expires 8/15/2028	8/15/2018	$	1,625,000	$	492,375	$	385,125		0.13	%

Mobius Imaging, LLC	Healthcare Technology	Warrant for next round security exercise price $136/share, expires 11/23/2028	11/23/2018		7,123		1,820,000		1,905,377		0.66

Mojix, Inc.	Application Software	Warrant for Common Stock exercise price $10.64/share, expires 5/16/2027^(9),(10)	5/16/2017		164,427		417,645		-		0.00
		Warrant for Series 1 Preferred Stock exercise price $0.28/share, expires 12/20/2028^(9),(10)	12/20/2018		7,176,973		806,991		182,691		0.06
		Warrant for Series 1 Preferred Stock exercise price $0.28/share, expires 5/30/2029^(9),(10)	5/30/2019		358,849		21,531		4,874		0.06

3DNA Corp. (dba NationBuilder)	Application Software	Warrant for Series C-1 Preferred Stock exercise price $1.4643/share, expires 12/28/2028	12/28/2018		273,164		104,138		94,788		0.03

Ouster, Inc.	Technology Hardware, Storage & Peripherals	Warrant for Series A Preferred Stock, exercise price $11.3158/share, expires 11/27/2028⁽¹⁸⁾	11/27/2018		35,349		76,212		70,113		0.02

Pivot3, Inc.	Data Processing &Outsourced Services	Warrant for Series D Preferred Stock, exercise price $0.59/share, expires 5/13/2029	5/13/2019		2,033,898		216,610		208,475		0.07

Realwear, Inc.	Technology Hardware, Storage & Peripherals	Warrant for Series A Preferred Stock, exercise price $4.4464/share, expires 10/5/2028	10/5/2018		112,451		135,841		416,294		0.14
		Warrant for Series A Preferred Stock, exercise price $4.4464/share, expires 12/28/2028	12/28/2018		22,491		25,248		83,262		0.03
		Warrant A Preferred Stock, exercise price $6.78/share, expires 6/27/2029⁽¹⁴⁾	6/27/2019		123,894		380,850		369,947		0.13

Scale Computing, Inc.	System Software	Warrant for Series F-1 Preferred Stock exercise price $0.8031/share, expires 3/29/2029	3/29/2019		2,147,926		345,816		309,301		0.11

SendtoNews Video, Inc.	Advertising	Warrant for Class B Non-Voting Stock, exercise price $0.67/share, expires 6/30/2027^{(3) (7)}	6/30/2017		191,500		246,461		64,000		0.02

ShareThis, Inc.	Data Processing & Outsourced Services	Warrant for Series D-3 Preferred Stock, exercise price $2.4320/share, expires 12/3/2028	12/3/2018		371,030		1,548,052		1,589,976		0.54

zSpace, Inc.	Technology Hardware, Storage & Peripherals	Warrant for Series E Preferred Stock, exercise price $0.90/share, expires 12/29/2027	12/29/2017		1,896,966		707,568		278,127		0.10
		Warrant for Series E Preferred Stock, exercise price $0.90/share, expires 2/11/2029	2/11/2019		2,806,830		411,528		411,528		0.14
Total Warrants							16,885,735		15,206,802		5.20	%

Total non-control/non-affiliate investments							285,117,028		280,025,894		95.79	%

Portfolio Companies	Sub-Industry	Investment Description^{(5), (6)}	Acquisition Date	Principal/ Shares	Cost		Fair Value⁽²⁾		% of Net Assets

U.S. Treasury		U.S. Treasury Bill, 2.02%, due 7/5/2019⁽¹²⁾		-	$	49,988,846	$	49,988,846		17.10	%
		U.S. Treasury Bill, 2.02%, due 7/5/2019⁽¹²⁾		-		35,991,969	$	35,991,969		12.31
						85,980,815		85,980,815		29.41	%

Total Investments					$	371,097,843	$	366,006,709		125.20	%

	June 30, 2019					September 30, 2019
Geographic Region	Investments at Fair Value		Percentage of Net Assets			Investments at Fair Value		Percentage of Net Assets

Western United States	$	146,376,046		50.07	%	$	197,798,537		67.03	%
Pacific Northwestern United States							50,055,284		16.96
Northeastern United States		31,165,492		10.66			34,005,169		11.53
Pacific Northwestern United States		25,254,778		8.64
Southeastern United States		24,810,182		8.49			24,966,055		8.46
South Central United States		20,754,806		7.10			20,647,908		7.00
Midwestern United States		20,724,671		7.09			19,276,718		6.53
Canada		10,939,919		3.74			10,989,210		3.73
Total	$	280,025,894		95.79	%	$	357,738,881		121.24	%

	June 30, 2019					September 30, 2019
Industry	Investments at Fair Value		Percentage of Net Assets			Investments at Fair Value		Percentage of Net Assets

Application Software	$	75,971,194		25.99	%	$	74,751,383		25.33	%
Data Processing & Outsourced Services		58,509,566		20.01			59,744,040		20.25
Healthcare Technology		46,646,359		15.96			47,916,455		16.24
Technology Hardware, Storage & Peripherals		35,938,955		12.29			36,112,886		12.24
Internet Retail							34,552,317		11.71
Semiconductors		31,734,359		10.86			30,308,599		10.27
Internet Software and Services							24,722,491		8.38
Computer & Electronics Retail							17,316,220		5.87
Education Services		15,362,586		5.26			16,455,692		5.58
System Software		14,892,670		5.09			14,895,593		5.05
Specialized Consumer Services		906,205		0.31			906,205		0.30
Advertising		64,000		0.02			57,000		0.02
Total	$	280,025,894		95.79	%	$	357,738,881		121.24	%

Portfolio Companies		Sub-Industry		Investment Description^(1),(5),(6)	Acquisition Date	Principal		Cost		Fair Value⁽²⁾		% of Net Assets				Sub-Industry	Investment Description^(1),(5),(6)	Acquisition Date	Principal		Cost		Fair Value⁽²⁾		% of Net Assets

Non-control/non-affiliate investments	Non-control/non-affiliate investments														Non-control/non-affiliate investments

Senior Secured Term Loans	Senior Secured Term Loans														Senior Secured Term Loans

Aginity, Inc.		Application Software		LIBOR+9.5%, 11.5% floor, 5% ETP, due 5/25/2022	5/25/2018	$	7,000,000	$	6,795,581	$	6,675,922		3.99	%		Application Software	LIBOR+9.5%, 11.5% floor, 5% ETP, due 5/25/2022	5/25/2018	$	7,000,000	$	6,795,581	$	6,675,922		3.99	%

AllClear ID, Inc.		Specialized Consumer Services		Tranche I: LIBOR+10.75%, 12.25% floor, 5% ETP, due 8/15/2021	9/1/2017		10,000,000		9,545,594		9,841,798		5.88			Specialized Consumer Services	Tranche I: LIBOR+10.75%, 12.25% floor, 5% ETP, due 8/15/2021	9/1/2017		10,000,000		9,545,594		9,841,798		5.88
				Tranche II: LIBOR+8.50%, 10% floor, 5% ETP, due 8/15/2021	10/17/2018		5,000,000		4,342,367		4,920,899		2.94				Tranche II: LIBOR+8.50%, 10% floor, 5% ETP, due 8/15/2021	10/17/2018		5,000,000		4,342,367		4,920,899		2.94
			��
Aria Systems, Inc.		Application Software		LIBOR+9.00%, 11.35% floor, 4% ETP, due 12/15/2021	6/29/2018		25,000,000		24,305,208		24,212,998		14.46			Application Software	LIBOR+9.00%, 11.35% floor, 4% ETP, due 12/15/2021	6/29/2018		25,000,000		24,305,208		24,212,998		14.46

CareCloud Corporation		Healthcare Technology		Prime+7.00%, 11.75% floor, 3.5% ETP, due 6/15/2022	6/29/2018		25,000,000		24,570,129		24,123,158		14.41			Healthcare Technology	Prime+7.00%, 11.75% floor, 3.5% ETP, due 6/15/2022	6/29/2018		25,000,000		24,570,129		24,123,158		14.41

Circadence Corporation		Application Software		LIBOR+9.5%, 12% floor, 5% ETP, due 6/20/2022	12/20/2018		18,000,000		14,239,085		14,239,085		8.51			Application Software	LIBOR+9.5%, 12% floor, 5% ETP, due 6/20/2022	12/20/2018		18,000,000		14,239,085		14,239,085		8.51

Drawbridge, Inc.		Data Processing & Outsourced Services		LIBOR+9%, 11.25% floor, 4% ETP, due 10/22/2022	10/22/2018		15,000,000		14,467,708		14,467,708		8.64			Data Processing & Outsourced Services	LIBOR+9%, 11.25% floor, 4% ETP, due 10/22/2022	10/22/2018		15,000,000		14,467,708		14,467,708		8.64

Dtex Systems, Inc.		Application Software		LIBOR+9.5%, 11.5% floor, 11.5% cash cap, 4% ETP, due 11/15/2021	6/1/2018		8,000,000		7,938,983		7,887,407		4.71			Application Software	LIBOR+9.5%, 11.5% floor, 11.5% cash cap, 4% ETP, due 11/15/2021	6/1/2018		8,000,000		7,938,983		7,887,407		4.71

eSilicon Corporation		Semiconductors		Tranche I: LIBOR+10.5%, 11.5% floor, 5% ETP, due 7/15/2020	7/31/2017		7,916,667		7,976,198		8,227,697		4.92			Semiconductors	Tranche I: LIBOR+10.5%, 11.5% floor, 5% ETP, due 7/15/2020	7/31/2017		7,916,667		7,976,198		8,227,697		4.92
				Tranche II: LIBOR+10.5%, 11.5% floor, 5% ETP, due 7/15/2020	2/8/2018		5,000,000		5,063,065		5,196,440		3.10				Tranche II: LIBOR+10.5%, 11.5% floor, 5% ETP, due 7/15/2020	2/8/2018		5,000,000		5,063,065		5,196,440		3.10

Jibe, Inc.		Application Software		LIBOR+10%, 12.25% floor, 5% ETP, due 6/7/2022	6/7/2018		7,000,000		6,951,535		6,951,535		4.15			Application Software	LIBOR+10%, 12.25% floor, 5% ETP, due 6/7/2022	6/7/2018		7,000,000		6,951,535		6,951,535		4.15

MingleHealth Care Solutions, Inc.		Healthcare Technology		LIBOR+9.5%, 11.75% floor, 4% ETP, due 8/15/2022	8/15/2018		6,000,000		5,532,093		5,532,093		3.31			Healthcare Technology	LIBOR+9.5%, 11.75% floor, 4% ETP, due 8/15/2022	8/15/2018		6,000,000		5,532,093		5,532,093		3.31

	December 31, 2018
Geographic Region	Investments at Fair Value		Percentage of Net Assets
Western United States	$	154,566,480		92.36	%
Southeastern United States		24,487,720		14.63
Northeastern United States		22,358,524		13.36
South Central United States		15,939,397		9.52
Midwestern United States		6,830,268		4.08
Canada		66,000		0.04
Total	$	224,248,389		133.99	%

Issuance Date	Shares Issued		Price Per Share		Gross Proceeds		Shares Issued		Price Per Share		Gross Proceeds
October 8, 2015		1,667	$	15.00	$	25,000		1,667	$	15.00	$	25,000
December 22, 2016		333,333		15.00		5,000,000		333,333		15.00		5,000,000
April 19, 2017		1,000,000		15.00		15,000,000		1,000,000		15.00		15,000,000
June 26, 2017		1,666,667		15.00		25,000,000		1,666,667		15.00		25,000,000
September 12, 2017		2,666,667		15.00		40,000,000		2,666,667		15.00		40,000,000
December 22, 2017		3,000,000		15.00		45,000,000		3,000,000		15.00		45,000,000
May 31, 2018⁽¹⁾		70,563		14.82		1,045,570		70,563		14.82		1,045,570
August 31, 2018⁽¹⁾		117,582		14.92		1,754,244		117,582		14.92		1,754,244
September 27, 2018		1,997,337		15.02		30,000,000		1,997,337		15.02		30,000,000
November 15, 2018⁽¹⁾		202,779		15.07		3,055,498		202,779		15.07		3,055,498
January 14, 2019		4,344,964		15.19		66,000,000		4,344,964		15.19		66,000,000
March 26, 2019⁽¹⁾		326,431		15.14		4,942,168		326,431		15.14		4,942,168
May 21, 2019⁽¹⁾		374,783		15.13		5,670,467		374,783		15.13		5,670,467
May 24, 2019		3,232,189		15.16		49,000,000		3,232,189		15.16		49,000,000
July 16, 2019⁽²⁾⁽¹⁾		465,090		15.13		7,036,800		465,090		15.13		7,036,800
August 26, 2019⁽¹⁾								480,121		14.76		7,086,580
November 12, 2019⁽¹⁾⁽²⁾								43,979		14.76		649,123
Total		19,800,052			$	298,529,747		20,324,152			$	306,265,450

	⁽¹⁾	Shares were issued as part of the dividend reinvestment plan.
	⁽²⁾	Dividend reinvestment plan shares pending issue as of ~~June~~September 30, 2019.

	As of June 30, 2019 (Unaudited)								As of September 30, 2019 (Unaudited)
	Level 1		Level 2		Level 3		Total		Level 1		Level 2		Level 3		Total
Portfolio Investments
Senior Secured Term Loans	$	-	$	-	$	264,357,266	$	264,357,266	$	-	$	-	$	340,145,055	$	340,145,055
Preferred Stock		-		-		461,826		461,826		-		-		461,826		461,826
Warrants		-		-		15,206,802		15,206,802		-		-		17,132,000		17,132,000
Total Portfolio Investments		-		-		280,025,894		280,025,894		-		-		357,738,881		357,738,881
U.S. Treasury Bill		85,980,815		-		-		85,980,815		59,970,914		-		-		59,970,914
Total Investments	$	85,980,815	$	-	$	280,025,894	$	366,006,709	$	59,970,914	$	-	$	357,738,881	$	417,709,795

	As of December 31, 2018
	Level 1		Level 2		Level 3		Total
Portfolio Investments
Senior Secured Term Loans	$	-	$	-	$	208,539,353	$	208,539,353
Preferred Stock		-		-		461,826		461,826
Warrants		-		-		15,247,210		15,247,210
Total Portfolio Investments		-		-		224,248,389		224,248,389
U.S. Treasury Bill		79,959,928		-		-		79,959,928
Total Investments	$	79,959,928	$	-	$	224,348,389	$	304,208,317

	Preferred Stock		Senior Secured Term Loans			Warrants			Total			Preferred Stock		Senior Secured Term Loans			Warrants			Total
Fair value at December 31, 2018	$	461,826	$	208,539,353		$	15,247,210		$	224,248,389		$	461,826	$	208,539,353		$	15,247,210		$	224,248,389
Amortization of fixed income premiums or discounts				5,978,725			-			5,978,725			-		8,730,554			-			8,730,554
Purchases of investments⁽¹⁾				139,459,965			2,394,809			141,854,774			-		222,753,543			3,886,158			226,639,701
Sales of investments				(86,045,780	)		(1,015,891	)		(87,061,671	)		-		(94,029,510	)		(73,507	)		(94,103,017	)
Reorganizations				-			-			-			-		-			-			-
Realized gain				-			493,308			493,308			-		-			493,308			493,308
Change in unrealized gain (loss)				(3,574,997	)		(1,912,634	)		(5,487,631	)		-		(5,848,887	)		(2,421,167	)		(8,270,054	)
Fair value at June 30, 2019	$	461,826	$	264,357,266		$	15,206,802		$	280,025,894
Change in unrealized gain (loss) on Level 3 investments still held as of June 30, 2019	$	-	$	(2,572,318	)	$	(1,303,799	)	$	(3,876,117	)
Fair value at September 30, 2019												$	461,826	$	340,145,053		$	17,132,002		$	357,738,881
Change in unrealized gain (loss) on Level 3 investments still held as of September 30, 2019												$	-	$	(5,410,607	)	$	(1,733,408	)	$	(7,144,015	)

Loan Facility	Date of Advance	Due Date	Amount		Rate
KeyBank National Association Loan Facility	7/22/2019	5/31/2022	$	7,500,000		5.40	%
KeyBank National Association Loan Facility	7/26/2019	5/31/2022		27,500,000		5.40	%
KeyBank National Association Loan Facility	9/30/2019	5/31/2022		30,000,000		5.40	%
			$	65,000,000

	Three Months Ended June 30, 2019 (Unaudited)			Three Months Ended June 30, 2018 (Unaudited)			Three Months Ended September 30, 2019(Unaudited)			Three Months Ended September 30, 2018(Unaudited)
Per Share Data⁽¹⁾:
Net asset value at beginning of period	$	15.13		$	14.82		$	14.76		$	14.92
Net investment income⁽³⁾		0.72			0.30			0.38			0.35
Realized gain (loss)		0.03			-			-			-
Change in unrealized appreciation (depreciation)		(0.21	)		(0.05	)		(0.14	)		0.06
Dividends		(1.02	)		(0.15	)		(0.49	)		(0.25	)
Accretion⁽⁴⁾		0.11			-			0.01			(0.01	)
Net asset value at end of period	$	14.76		$	14.92		$	14.52		$	15.07
Total return based on net asset value⁽²⁾		(2.45	)%		2.02	%		(1.66	)%		1.01	%
Weighted-average shares outstanding for period, basic		15,727,990			8,692,372			19,990,416			8,865,358
Ratio/Supplemental Data:
Net assets at end of period	$	292,336,240		$	130,378,215		$	295,070,551		$	163,546,317
Average net assets⁽⁵⁾	$	271,294,464		$	129,924,825		$	295,926,068		$	138,601,701
Annualized ratio of net operating expenses to average net assets⁽⁶⁾		7.43	%		5.45	%		5.80	%		6.92	%
Annualized ratio of net increase (decrease) in net assets resulting from operations to average net assets		12.74	%		6.78	%		6.33	%		10.33	%

	Six Months Ended June 30, 2019 (Unaudited)			Six Months Ended June 30, 2018 (Unaudited)
Per Share Data⁽¹⁾:
Net asset value at beginning of period	$	15.14		$	14.66
Net investment income⁽³⁾		1.19			0.50
Realized gain (loss)		0.03			0.01
Change in unrealized appreciation (depreciation)		(0.34	)		(0.09	)
Dividends		(1.36	)		(0.15	)
Accretion⁽⁴⁾		0.10			(0.01	)
Net asset value at end of period	$	14.76		$	14.92
Total return based on net asset value⁽²⁾		(2.49	)%		1.77	%
Weighted-average shares outstanding for period, basic		16,280,773			8,680,419
Ratio/Supplemental Data:
Net assets at end of period	$	292,336,240		$	130,378,215
Average net assets⁽⁵⁾	$	249,634,072		$	129,662,278
Annualized ratio of net operating expenses to average net assets⁽⁶⁾		7.35	%		5.37	%
Annualized ratio of net increase (decrease) in net assets resulting from operations to average net assets		11.67	%		5.59	%

	Nine Months Ended September 30, 2019 (Unaudited)			Nine Months Ended September 30, 2018 (Unaudited)
Per Share Data⁽¹⁾:
Net asset value at beginning of period	$	15.14		$	14.66
Net investment income⁽³⁾		1.54			0.85
Realized gain (loss)		0.03			0.01
Change in unrealized appreciation (depreciation)		(0.47	)		(0.04	)
Dividends		(1.82	)		(0.39	)
Accretion⁽⁴⁾		0.10			(0.02	)
Net asset value at end of period	$	14.52		$	15.07
Total return based on net asset value⁽²⁾		(4.08	)%		2.80	%
Weighted-average shares outstanding for period, basic		17,520,157			8,742,743
Ratio/Supplemental Data:
Net assets at end of period	$	295,070,551		$	163,546,317
Average net assets⁽⁵⁾	$	265,224,233		$	132,673,801
Annualized ratio of net operating expenses to average net assets⁽⁶⁾		6.77	%		5.91	%
Annualized ratio of net increase (decrease) in net assets resulting from operations to average net assets		9.66	%		7.25	%

(1)	Financial highlights are based on weighted-average shares outstanding.
(2)	Total return based on net asset value is based upon the change in net asset value per share between the opening and ending net asset values per share in the period. The total returns are not annualized.
(3)	Return from investment operations was ~~4.76%~~2.57% and ~~2.02%~~2.35% for the three months ended ~~June~~September 30, 2019 and 2018, respectively. Return from investment operations was ~~7.86%~~10.17% and ~~3.41%~~5.80% for the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively. Return from investment operations represents returns on net investment income from operations.
(4)	Return from accretion was ~~0.73%~~0.04% and ~~0.00%~~(0.07)% for the three months ended ~~June~~September 30, 2019 and 2018, respectively. Return from accretion was 0.68% and ~~(0.07)~~(0.14)% for the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively.
(5)	The annualized ratio of net investment income to average net assets was ~~16.81%~~10.06% and ~~8.20%~~8.91% for the three months ended ~~June~~September 30, 2019 and 2018, respectively. The annualized ratio of net investment income to average net assets was ~~15.71%~~13.58% and ~~6.73%~~7.49% for the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively.
(6)	The annualized ratio of net operating expenses excluding management and incentive fees, to average net assets was ~~1.47%~~1.35% and ~~1.58%~~2.92% for the three months ended ~~June~~September 30, 2019 and 2018, respectively. The annualized ratio of net operating expenses excluding management and incentive fees, to average net assets was ~~1.48%~~1.43% and ~~1.52%~~2.01% for the ~~six~~nine months ended ~~June~~September 30, 2019 and 2018, respectively.

	June 30, 2019 (Unaudited)							December 31, 2018							September 30, 2019 (Unaudited)							December 31, 2018
Investments	Cost		Fair Value		Percentage of Total Portfolio			Cost		Fair Value		Percentage of Total Portfolio			Cost		Fair Value		Percentage of Total Portfolio			Cost		Fair Value		Percentage of Total Portfolio
Portfolio Investments
Senior Secured Term Loans	$	267,981,293	$	264,357,266		72.2	%	$	208,588,381	$	208,539,353		68.5	%	$	346,042,968	$	340,145,053		81.4	%	$	208,588,381	$	208,539,353		68.5	%
Preferred Stock		250,000		461,826		0.1			250,000		461,826		0.2			250,000		461,826		0.1			250,000		461,826		0.2
Warrants		16,885,735		15,206,802		4.2			15,013,511		15,247,210		5.0			19,319,471		17,132,002		4.1			15,013,511		15,247,210		5.0
Total Portfolio Investments		285,117,028		280,025,894		76.5			223,851,892		224,381,389		73.7			365,612,439		357,738,881		85.6			223,851,892		224,248,389		73.7

U.S. Treasury Bill		85,980,815		85,980,815		23.5			79,959,928		79,959,928		26.3			59,970,914		59,970,914		14.4			79,959,928		79,959,928		26.3
Total Investments	$	371,097,843	$	366,006,709		100.0	%	$	303,811,820	$	304,208,317		100.0	%	$	425,583,353	$	417,709,795		100.0	%	$	303,811,820	$	304,208,317		100.0	%

	·	On January 17, 2019, the Company funded a $750,000 senior secured term loan (Tranche II) to ShareThis Inc. for a purchase price of $750,000.
	·	On January 28, 2019, the Company funded a $1,000,000 senior secured term loan (Tranche V) to Mojix, Inc. for a cost of $990,000. An amount of $80,699 was allocated to Tranche V’s cost, which was previously held as ~~an other~~another liability regarding the Company’s receipt of 7,182,145 Series 1 Preferred Warrants on December 20, 2018.
	·	On February 11, 2019, the Company funded a $5,000,000 senior secured term loan (Tranche II) to zSpace, Inc. and purchased a warrant to purchase 2,806,830 shares of Series E Preferred Stock for a total cost of $4,950,000.
	·	On February 25, 2019, the Company received 205,234 Series A-1 Preferred Warrants with a cost of $244,228, which was allocated to Aginity, Inc.’s original tranche.
	·	On March 13, 2019, the AllClear ID, Inc. senior secured loans were prepaid and we were compensated for our shares of the billings present value for total proceeds of $17,232,886.

	·	On March 28, 2019, the Company funded a $10,000,000 senior secured term loan to Ouster, Inc. and purchased a warrant to purchase 35,349 shares of Series A Preferred Stock for a total cost of $9,900,000.
	·	On March 29, 2019, the Company funded a $15,000,000 senior secured term loan to Scale Computing, Inc. and purchased a warrant to purchase 2,147,926 shares of Series F-1 Preferred Stock for a total cost of $14,850,000.
	·	On March 29, 2019, the Company funded a $2,500,000 senior secured revolving promissory note to RealWear, Inc. for a total cost of $2,495,500.
	·	On April 9, 2019, the RedSeal, Inc. senior secured loan was prepaid for total proceeds of $16,521,572. The associated warrants were terminated.
	·	On April 9, 2019, the Company funded a $500,000 senior secured revolving promissory note to RealWear, Inc. for a total cost of $500,000.
	·	On April 17, 2019, pursuant to the Company’s Amended and Restated Warrant to Purchase Preferred Stock, warrants of 1,557,956 Series C Preferred Stock of CareCloud Corporation, with a warrant price of $1.2035 per share were converted to warrants of 2,262,579 Series A-1 Preferred Stock with a warrant price of ~~$0.08287.~~$0.8287.
	·	On May 3, 2019, the Company funded a $15,500,000 senior secured term loan to Echo 360 Holdings, Inc. and purchased a warrant to purchase 1,066,767 shares of Series E Preferred Stock for a total cost of $15,330,000.
	·	On May 7, 2019, the zSpace, Inc. senior secured loans were prepaid for total proceeds of $17,964,520.
	·	On May 13, 2019, the Company funded a $20,000,000 senior secured term loan to Pivot3, Inc. and purchased a warrant to purchase 2,033,898 shares of Series D Preferred Stock for a total cost of $19,800,000.
	·	On May 30, 2019, the Company funded a $1,000,000 bridge loan to Mojix, Inc. and purchased a warrant to purchase 358,849 shares of Series 1 Preferred Stock for a total cost of $1,000,000.
	·	On May 31, 2019, the Company funded a $11,000,000 senior secured term loan to Dejero Labs Inc. and purchased a warrant to purchase 333,621 shares of Common Stock for a total cost of $10,850,000.
	·	On June 12, 2019, the Company funded a $500,000 senior secured term loan (Tranche II) to 3DNA Corp. (dba NationBuilder) for a purchase price of $495,000.
	·	On June 13, 2019, the Company funded a $7,500,000 senior secured term loan to CloudPassage, Inc. and purchased a warrant to purchase 210,938 shares of Series D-1 Stock for a total cost of $7,425,000.
	·	On June 14, 2019, in conjunction with its sale to Microsoft Corporation's LinkedIn, Drawbridge, Inc., prepaid its outstanding principal balance of $15.0 million on the senior secured loan. In addition, the Company received cash proceeds of $1,158,359 in connection with the termination of its warrants in Drawbridge, Inc. for total proceeds of $17,502,423.
	·	On June 17, 2019, in conjunction with its sale to iCIMS Inc., Jibe, Inc., prepaid its outstanding principal of $7.0 million on the senior secured loan. In addition, the Company received cash proceeds of $146,075 in connection with the termination of its warrants in Jibe, Inc. for total proceeds of $7,716,445.
	·	On June 21, 2019, the Company funded a $10,000,000 senior secured term loan (Tranche III) to eSilicon Corporation and purchased a warrant to purchase 990,099 shares of Series H Preferred Stock for a total cost of $9,900,000.
	·	On June 21, 2019, the Company funded a $5,500,000 revolving line (Tranche IV) to eSilicon Corporation for a purchase price of $5,500,000.
	·	On June 27, 2019, the Company funded an additional $5,500,000 on the revolving line (Tranche IV) to eSilicon Corporation for a purchase price of $5,500,000.
	·	On June 28, 2019, pursuant to the Company’s Amended and Restated Loan and Security Agreement, RealWear, Inc. paid down the $3,000,000 revolving note and the Company funded an additional $16,000,000 senior secured term loan to RealWear, Inc. and purchased a warrant to purchase 123,894 shares of Series A Preferred Stock for a total cost of $24,840,000.
	·	On July 10, 2019, the Company funded an additional $1,000,000 on the senior secured term loan (Tranche II) to Echo 360 Holdings, Inc. for a purchase price of $1,000,000.
	·	On July 11, 2019, the Company received 833,333 Series C-Prime Preferred Warrants with a cost of $114,719, which was allocated to Dtex Systems, Inc.’s original tranche.
	·	On July 22, 2019, the Company funded a $17,500,000 senior secured term loan to Massdrop Inc. and purchased a warrant to purchase 848,093 shares of Series B Preferred Stock for a total cost of $17,240,000.
	·	On July 24, 2019, the Company funded a $1,000,000 senior secured term loan (Tranche III) to ShareThis Inc. for a purchase price of $990,000. Pursuant to the Company’s Amended and Restated Warrant to Purchase Warrant Shares, warrants of 371,030 Series D-3 Preferred Stock with a warrant price of $2.4320 per share, were increased to warrants of 647,615 Series D-3 Preferred Stock with a warrant price of $2.4320 per share.
	·	On July 25, 2019, the Company funded a $625,000 extension loan (Tranche II) to Aginity, Inc. for a purchase price of $625,000.
	·	On July 26, 2019, the Company funded a $25,000,000 senior secured term loan to INRIX, Inc. and purchased a warrant to purchase 150,804 shares of Common Stock for a total cost of $24,670,000.
	·	On July 31, 2019, the Mojix, Inc. $1,000,000 bridge loan matured and was repaid pursuant to the amended loan and security agreement for total proceeds of $1,020,830.

	·	On August 5, 2019, pursuant to the Company’s Amended and Restated Warrant to Purchase Preferred Stock, warrants of 35,349 Series A Preferred Stock of Ouster, Inc., with a warrant price of $11.3158 per share were increased to warrants of 53,023 Series A Preferred Stock with a warrant price of $11.3158.
	·	On August 13, 2019, the Company funded an additional $400,000 on the extension loan (Tranche II) to Aginity, Inc. for a purchase price of $400,000.
	·	On August 28, 2019, the Company funded an additional $100,000 on the extension loan (Tranche II) to Aginity, Inc. for a purchase price of $100,000.
	·	On September 4, 2019, the Company funded an additional $300,000 on the extension loan (Tranche II) to Aginity, Inc. for a purchase price of $300,000.
	·	On September 17, 2019, the Company funded an additional $200,000 on the extension loan (Tranche II) to Aginity, Inc. for a purchase price of $200,000.
	·	On September 30, 2019, the Company funded a $35,000,000 senior secured term loan to Brilliant Earth, LLC and purchased a warrant to purchase 333,333 shares of Class P Units for a total cost of $34,550,000.

	Six Months Ended June 30, 2019 (unaudited)			Six Months Ended June 30, 2018 (unaudited)			Nine Months Ended September 30, 2019 (unaudited)			Nine Months Ended September 30, 2018 (unaudited)
Beginning Investment Portfolio	$	304,208,317		$	140,721,508		$	304,208,317		$	140,721,508
Purchase of Investments		141,472,138			76,121,498			226,257,065			83,214,914
Purchase of U.S. Treasury Bills		155,900,303			138,972,584			215,871,217			190,456,264
Amortization of Fixed Income Premiums and Discounts		6,076,426			2,006,632			8,837,895			3,170,957
Portfolio Investments Repaid		(83,136,368	)		(9,593,353	)		(87,281,884	)		(11,468,353	)
Sales and Maturities of Investments		(3,542,667	)		-			(6,438,497	)		-
Sales and Maturities of U.S. Treasury Bills		(149,977,117	)		(141,513,028	)		(235,966,606	)		(211,503,227	)
Realized gain on Investments		493,308			59,792			493,308			59,792
Realized gain (loss) on U.S. Treasury Bills								(966	)		-
Net Change in Unrealized Appreciation (Depreciation) on Investments		(5,487,631	)		(795,226	)		(8,270,054	)		(302,017	)
Net Change in Unrealized Appreciation (Depreciation) on U.S. Treasury Bills								-			439
Ending Investment Portfolio	$	366,006,709		$	205,980,407		$	417,709,795		$	194,350,277

Investment Rating		Rating Definition

1		Performing above plan and/or strong enterprise profile, value, financial performance/coverage. Maintaining full covenant and payment compliance as agreed.
2		Performing at or reasonably close to plan. Acceptable business prospects, enterprise value, financial coverage. Maintaining key covenant and payment compliance as agreed. All new loans are initially graded Category 2.
3		Performing below plan of record. Potential elements of concern over performance, trends and business outlook. Loan-to-value remains adequate. Potential key covenant non-compliance. Full payment compliance.
4		Performing materially below plan. Non-compliant with material financial covenants. Payment default/deferral could result without corrective action. Requires close monitoring. Business prospects, enterprise value and collateral coverage declining. These investments may be in workout, and there is a possibility of loss of return but no loss of principal is expected.
5		Going concern nature in question. Substantial decline in enterprise value and all coverages. Covenant and payment default imminent if not currently present. Investments are nearly always in workout. May experience partial and/or full loss.

	Payments Due By Period										Payments Due By Period
	Total		Less than 1 year		1-3 years		3-5 years		More than 5 years		Total		Less than 1 year		1-3 years		3-5 years		More than 5 years
Reverse repurchase agreement⁽¹⁾	$	85,526,546	$	85,526,546	$	-	$	-	$	-	$	59,671,060	$	59,671,060	$	-	$	-	$	-
Credit facilities⁽²⁾		-		-		-		-		-		65,000,000		-		65,000,000		-		-
Total	$	85,526,546	$	85,526,546	$	-	$	-	$	-	$	124,671,060	$	59,671,060	$	65,000,000	$	-	$	-

	3.1	Articles of Amendment and Restatement⁽¹⁾

	3.2	Articles of Amendment⁽²⁾

	3.3	Amended and Restated Bylaws⁽²⁾

	4.1	Form of Subscription Agreement⁽³⁾

	~~10.1~~	Credit Agreement, dated as of May 31, 2019, by and among the Company, as borrower, KeyBank National Association, as administrative agent and syndication agent, CIBC Bank USA, as documentation agent, U.S. Bank National Association, as paying agent, the guarantors from time to time party thereto, and the lenders from time to time party thereto.⁽⁴⁾

	~~10.2~~	~~Document Custody Agreement, dated as of May 31, 2019, by and among the Company, KeyBank National Association, as administrative agent, and U.S. Bank National Association, as document custodian.~~⁽⁴⁾

	31.1	Certification of Chief Executive Officer pursuant to Rule 13a-14 of the Securities Exchange Act of 1934, as amended*

	31.2	Certification of Chief Financial Officer pursuant to Rule 13a-14 of the Securities Exchange Act of 1934, as amended*

	32.1	Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*

	32.2	Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*

*	Filed herewith.
(1)	Previously filed as an exhibit to the Registrant’s Current Report on Form 8-K filed with the SEC on December 19, 2016.
(2)	Previously filed as an exhibit to the Registrant’s Current Report on Form 8-K filed with the SEC on June 14, 2017.
(3)	Previously filed as an exhibit to the Registrant’s Quarterly Report on Form 10-Q filed with the SEC on August 10, 2017.
~~(4)~~	~~Previously filed as an exhibit to the Registrant’s Current Report on Form 8-K filed with the SEC on June 6, 2019.~~

	RUNWAY GROWTH CREDIT FUND INC.
Date: ~~August 8,~~November 13, 2019
	By:	/s/ R. David Spreng
		R. David Spreng
		President, Chief Executive Officer and Chairman of the Board of Directors

Date: ~~August 8,~~November 13, 2019	By:	/s/ Thomas B. Raterman
		Thomas B. Raterman
		Chief Financial Officer, Treasurer and Secretary
		(Principal Financial and Accounting Officer)