|
Cynthia M. Krus, Esq.
Stephani M. Hildebrandt, Esq. Eversheds Sutherland (US) LLP 700 Sixth Street, NW Washington, DC 20004 Tel: (202) 383-0100 Fax: (202) 637-3593 |
| |
Thomas J. Friedmann, Esq.
Dechert LLP One International Place, 40th Floor 100 Oliver Street Boston, MA 02110 Tel: (617) 728-7120 Fax: (617) 426-6567 |
|
|
CALCULATION OF REGISTRATION FEE UNDER THE SECURITIES ACT OF 1933
|
| ||||||||||||||||||||||||||||
|
Title of Securities Being Registered
|
| | |
Amount Being
Registered(1) |
| | |
Proposed
Maximum Offering Price Per Unit(2) |
| | |
Proposed
Maximum Aggregate Offering Price(1)(2) |
| | |
Amount of
Registration Fee(3) |
| ||||||||||||
|
Common Stock, $0.001 par value per share
|
| | | | | 8,678,619 | | | | | | $ | 15.50 | | | | | | $ | 134,518,595 | | | | | | $ | 14,676 | | |
| | | | | 1 | | | |
| | | | | 10 | | | |
| | | | | 14 | | | |
| | | | | 16 | | | |
| | | | | 20 | | | |
| | | | | 72 | | | |
| | | | | 74 | | | |
| | | | | 75 | | | |
| | | | | 76 | | | |
| | | | | 77 | | | |
| | | | | 79 | | | |
| | | | | 101 | | | |
| | | | | 117 | | | |
| | | | | 118 | | | |
| | | | | 126 | | | |
| | | | | 134 | | | |
| | | | | 140 | | | |
| | | | | 142 | | | |
| | | | | 144 | | | |
| | | | | 146 | | | |
| | | | | 147 | | | |
| | | | | 157 | | | |
| | | | | 167 | | | |
| | | | | 173 | | | |
| | | | | 179 | | | |
| | | | | 181 | | | |
| | | | | 187 | | | |
| | | | | 187 | | | |
| | | | | 187 | | | |
| | | | | 187 | | | |
| | | | | 187 | | | |
| | | | | F-1 | | |
| Stockholder transaction expenses: | | | |||||
|
Sales load (as a percentage of offering price)
|
| | | | 6.00%(1) | | |
|
Offering expenses (as a percentage of offering price)
|
| | | | 1.50%(2) | | |
|
Distribution reinvestment plan expenses
|
| | | $ | 15.00(3) | | |
|
Total stockholder transaction expenses (as a percentage of offering price)
|
| | | | 7.50% | | |
| Annual expenses (as a percentage of net assets attributable to common stock): | | | |||||
|
Operating expenses
|
| | | | 4.59%(4) | | |
|
Interest payments on borrowed funds
|
| | | | 5.28%(5) | | |
|
Total annual expenses
|
| | | | 9.87%(6) | | |
| | |
1 year
|
| |
3 years
|
| |
5 years
|
| |
10 years
|
| ||||||||||||
You would pay the following expenses on a $1,000 investment, assuming a
5% annual return from realized capital gains |
| | | $ | 164 | | | | | $ | 329 | | | | | $ | 479 | | | | | $ | 794 | | |
| | |
Legacy Funds
|
| |
Trinity Capital Inc.
|
| ||||||||||||||||||||||||||||||||||||
| | |
Historical
Combined Balance Sheets as of December 31, 2019 |
| |
Credit Suisse
Transaction(1) |
| |
Pro Forma
Balance Sheet as of December 31, 2019 |
| |
Private
Offerings(2) |
| |
Formation
Transactions(3) |
| |
Pro Forma As
Adjusted(3) as of December 31, 2019 |
| |
Actual
as of September 30, 2020 |
| |||||||||||||||||||||
| | |
(dollars in millions, except share and per share data)
|
| |
(unaudited)
|
| ||||||||||||||||||||||||||||||||||||
Assets:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Investments, at fair value
|
| | | $ | 419.3 | | | | | $ | — | | | | | $ | 419.3 | | | | | $ | — | | | | | $ | — | | | | | $ | 419.3 | | | | | $ | 425.5 | | |
Cash and cash equivalents
|
| | | | 52.9 | | | | | | (39.1) | | | | | | 13.8 | | | | | | 235.3 | | | | | | (173.3)(4) | | | | | | 75.8 | | | | | | 36.3 | | |
Restricted cash(6)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16.3 | | |
Interest receivable
|
| | | | 3.3 | | | | | | — | | | | | | 3.3 | | | | | | — | | | | | | — | | | | | | 3.3 | | | | | | 3.2 | | |
Other assets
|
| | | | 0.7 | | | | | | — | | | | | | 0.7 | | | | | | — | | | | | | 0.2 | | | | | | 0.9 | | | | | | 1.1 | | |
Total Assets
|
| | | $ | 476.2 | | | | | $ | (39.1) | | | | | $ | 437.1 | | | | | $ | 235.3 | | | | | $ | (173.1) | | | | | $ | 499.3 | | | | | $ | 482.4 | | |
Liabilities and Members’ Equity and Partnerships’ Capital:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Accounts payable and accrued
expenses |
| | | $ | 3.1 | | | | | $ | (1.9) | | | | | $ | 1.2 | | | | | $ | — | | | | | $ | 1.6 | | | | | $ | 2.8 | | | | | $ | 5.0 | | |
SBA debentures, net
|
| | | | 209.1 | | | | | | (209.1) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Promissory Notes payable,
net |
| | | | 21.8 | | | | | | — | | | | | | 21.8 | | | | | | — | | | | | | (21.8) | | | | | | — | | | | | | — | | |
2025 Notes, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | 119.5 | | | | | | — | | | | | | 119.5 | | | | | | 120.2 | | |
Credit facilities, net
|
| | | | 8.2 | | | | | | 178.1 | | | | | | 186.3 | | | | | | — | | | | | | (60.0) | | | | | | 126.3 | | | | | | 112.4 | | |
Other liabilities
|
| | | | 4.2 | | | | | | — | | | | | | 4.2 | | | | | | — | | | | | | — | | | | | | 4.2 | | | | | | 7.5 | | |
Total Liabilities
|
| | | | 246.4 | | | | | | (32.9) | | | | | | 213.5 | | | | | | 119.5 | | | | | | (80.2) | | | | | | 252.8 | | | | | | 245.1 | | |
Members’ equity and partners’
capital contributions |
| | | | 229.8 | | | | | | (6.2) | | | | | | 223.6 | | | | | | — | | | | | | (224.6) | | | | | | (1.0) | | | | | | — | | |
| | |
Legacy Funds
|
| |
Trinity Capital Inc.
|
| ||||||||||||||||||||||||||||||||||||
| | |
Historical
Combined Balance Sheets as of December 31, 2019 |
| |
Credit Suisse
Transaction(1) |
| |
Pro Forma
Balance Sheet as of December 31, 2019 |
| |
Private
Offerings(2) |
| |
Formation
Transactions(3) |
| |
Pro Forma As
Adjusted(3) as of December 31, 2019 |
| |
Actual
as of September 30, 2020 |
| |||||||||||||||||||||
| | |
(dollars in millions, except share and per share data)
|
| |
(unaudited)
|
| ||||||||||||||||||||||||||||||||||||
Assets:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock, par value $0.001 per share; 200,000,000 shares authorized; 18,049,860(5) shares outstanding, pro forma, as adjusted; 18,236,043 shares outstanding, actual
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 0 | | |
Additional paid-in capital/undistributed earnings
|
| | | | — | | | | | | — | | | | | | — | | | | | | 125.0 | | | | | | 132.2 | | | | | | 257.2 | | | | | | 273.0 | | |
Private Offerings costs and expenses
|
| | | | — | | | | | | — | | | | | | — | | | | | | (9.2) | | | | | | — | | | | | | (9.2) | | | | | | (10.5) | | |
Retained earnings
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (0.5) | | | | | | (0.5) | | | | | | (25.2) | | |
Total members’ equity and partners’ capital/stockholders’ equity
|
| | | | 229.8 | | | | | | (6.2) | | | | | | 223.6 | | | | | | 115.8 | | | | | | (92.9) | | | | | | 246.5 | | | | | | 237.3 | | |
Total liabilities and members’ equity and partners’ capital/stockholders’
equity |
| | | $ | 476.2 | | | | | $ | (39.1) | | | | | $ | 437.1 | | | | | $ | 235.3 | | | | | $ | (173.1) | | | | | $ | 499.3 | | | | | $ | 482.4 | | |
Shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | 8,333,333 | | | | | | 9,716,527(5) | | | | | | 18,049,860(5) | | | | | | 18,236,043 | | |
Net asset value per share
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 13.66 | | | | | $ | 13.01 | | |
|
| | |
For the Year Ended December 31, 2019
|
| |
For the Year Ended December 31, 2018
|
| |
For the
Nine Months Ended September 30, 2020 |
| |||||||||||||||||||||||||||||||||
| | |
(dollars in millions)
|
| |
(unaudited)
|
| ||||||||||||||||||||||||||||||||||||
| | |
Historical
Statement of Operations |
| |
Adjustments
for Trinity Capital Inc.(2) |
| |
Pro Forma
Statement of Operations |
| |
Historical
Statement of Operations |
| |
Adjustments
for Trinity Capital Inc.(2) |
| |
Pro Forma
Statement of Operations |
| |
Actual
|
| |||||||||||||||||||||
Investment Income: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Interest Income
|
| | | $ | 55.7 | | | | | $ | — | | | | | $ | 55.7 | | | | | $ | 47.1 | | | | | $ | — | | | | | $ | 47.1 | | | | | $ | 36.8 | | |
One-time fee Income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2.8 | | |
Total investment
income |
| | | | 55.7 | | | | | | — | | | | | | 55.7 | | | | | | 47.1 | | | | | | — | | | | | | 47.1 | | | | | | 39.6 | | |
Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||
Interest expense and other debt financing costs(1)
|
| | | | 11.7 | | | | | | 9.9 | | | | | | 21.6 | | | | | | 10.1 | | | | | | 8.3 | | | | | | 18.4 | | | | | | 12.5 | | |
General and administrative(3)
|
| | | | 1.1 | | | | | | 8.2 | | | | | | 9.3 | | | | | | — | | | | | | 7.8 | | | | | | 7.8 | | | | | | 5.8 | | |
Management fees to
affiliate |
| | | | 8.2 | | | | | | (8.2) | | | | | | — | | | | | | 7.8 | | | | | | (7.8) | | | | | | — | | | | | | — | | |
Legal, accounting and other
|
| | | | — | | | | | | 1.1 | | | | | | 1.1 | | | | | | 0.2 | | | | | | 1.2 | | | | | | 1.4 | | | | | | 3.3 | | |
Total expenses
|
| | | | 21.0 | | | | | | 11.0 | | | | | | 32.0 | | | | | | 18.1 | | | | | | 9.5 | | | | | | 27.6 | | | | | | 21.6 | | |
Net Investment Income
|
| | | | 34.7 | | | | | | (11.0) | | | | | | 23.7 | | | | | | 29.0 | | | | | | (9.5) | | | | | | 19.5 | | | | | | 18.0 | | |
Net realized gain/(loss) from investments
|
| | | | 5.8 | | | | | | — | | | | | | 5.8 | | | | | | 2.8 | | | | | | — | | | | | | 2.8 | | | | | | (4.4) | | |
| | |
For the Year Ended December 31, 2019
|
| |
For the Year Ended December 31, 2018
|
| |
For the
Nine Months Ended September 30, 2020 |
| |||||||||||||||||||||||||||||||||
| | |
(dollars in millions)
|
| |
(unaudited)
|
| ||||||||||||||||||||||||||||||||||||
| | |
Historical
Statement of Operations |
| |
Adjustments
for Trinity Capital Inc.(2) |
| |
Pro Forma
Statement of Operations |
| |
Historical
Statement of Operations |
| |
Adjustments
for Trinity Capital Inc.(2) |
| |
Pro Forma
Statement of Operations |
| |
Actual
|
| |||||||||||||||||||||
Net unrealized gain/(loss)
from investments |
| | | | (1.7) | | | | | | — | | | | | | (1.7) | | | | | | (8.6) | | | | | | — | | | | | | (8.6) | | | | | | (13.8) | | |
Costs related to the acquisition of Trinity Capital Holdings and Legacy Funds
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15.6) | | |
Net Income
|
| | | $ | 38.8 | | | | | $ | (11.0) | | | | | $ | 27.8 | | | | | $ | 23.2 | | | | | $ | (9.5) | | | | | $ | 13.7 | | | | | | (15.8) | | |
Return on Equity(4) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Assumed Return on Our Portfolio
(Net of Expenses) |
| |||||||||||||||||||||||||||
| | |
-10%
|
| |
-5%
|
| |
0%
|
| |
5%
|
| |
10%
|
| |||||||||||||||
Corresponding return to common stockholder(1)
|
| | | | -22.8% | | | | | | -14.0% | | | | | | -5.3% | | | | | | 3.5% | | | | | | 12.2% | | |
| | |
As of September 30, 2020
|
| |||||||||
(dollars in millions, except per share data) (unaudited)
|
| |
Actual
|
| |
As Adjusted(1)(4)
|
| ||||||
Assets | | | | ||||||||||
Investments, at fair value
|
| | | $ | 425.5 | | | | | $ | 425.5 | | |
Cash and cash equivalents
|
| | | | 36.3 | | | | | | 63.9 | | |
Restricted cash(3)
|
| | | | 16.3 | | | | | | 16.3 | | |
Interest receivable
|
| | | | 3.2 | | | | | | 3.2 | | |
Other assets
|
| | | | 1.1 | | | | | | 1.1 | | |
Total assets
|
| | | $ | 482.4 | | | | | | 510.0 | | |
Liabilities | | | | ||||||||||
Accounts payable and accrued expenses
|
| | | $ | 5.1 | | | | | $ | 5.1 | | |
2025 Notes, net
|
| | | | 120.2 | | | | | | 120.2 | | |
Credit Agreement, net(1)
|
| | | | 112.4 | | | | | | 47.4 | | |
Other liabilities
|
| | | | 7.4 | | | | | | 7.4 | | |
Total liabilities
|
| | | $ | 245.1 | | | | | | 180.1 | | |
Stockholders’ equity | | | | ||||||||||
Common stock, par value $0.001 per share; 200,000,000 shares authorized; 18,236,043 shares issued and outstanding, actual; 25,136,043 shares issued and outstanding, as adjusted(2)
|
| | | $ | 0.0 | | | | | $ | 0.0 | | |
Capital in excess of par value
|
| | | | 273.0 | | | | | | 373.1 | | |
Offering costs and expenses
|
| | | | (10.5) | | | | | | (18.0) | | |
Distributable earnings
|
| | | | (25.2) | | | | | | (25.2) | | |
Total stockholders’ equity
|
| | | $ | 237.3 | | | | | | 329.9 | | |
Total liabilities and stockholders’ equity
|
| | | $ | 482.4 | | | | | | 510.0 | | |
Net Asset Value Per Share
|
| | | | 13.01 | | | | | | 13.12 | | |