Biggest changeThe following table presents certain additional selected information regarding our debt investment portfolio as of December 31, 2023 and December 31, 2022: December 31, 2023 December 31, 2022 Number of portfolio companies with debt outstanding 125 120 Percentage of debt bearing a floating rate 95.9 % 95.3 % Percentage of debt bearing a fixed rate 4.1 % 4.7 % Weighted average core yield (1)(3) 14.3 % 13.8 % Weighted average effective yield (2)(3) 15.3 % 14.7 % Prime rate at the end of the period 8.50 % 7.50 % (1) The core yield is a Non-GAAP financial measure.
Biggest changeDecember 31, 2024 December 31, 2023 Number of portfolio companies with debt outstanding 118 125 Percentage of debt bearing a floating rate 97.4 % 95.9 % Percentage of debt bearing a fixed rate 2.6 % 4.1 % Weighted average core yield on debt investments (1)(3) 12.9 % 14.3 % Weighted average effective yield on debt investments (2)(3) 13.7 % 15.3 % Prime rate at the end of the period 7.50 % 8.50 % Percentage of Prime rate linked debt investments 77.5 % 69.2 % Weighted average floor rate bearing a Prime rate 7.2 % 5.7 % Percentage of SOFR, SONIA and BSBY rate linked debt investments 19.9 % 26.7 % Weighted average floor rate bearing a SOFR, SONIA or BSBY rate 1.0 % 1.1 % (1) The core yield is a Non-GAAP financial measure.
Fee income is comprised of recurring fee income from commitment, facility, and loan related fees, fee income due to expired commitments, and acceleration of fee income due to early loan repayments during the period.
Fee Income Fee income is comprised of recurring fee income from commitment, facility, and loan related fees, fee income due to expired commitments, and acceleration of fee income due to early loan repayments during the period.
For a description of our critical accounting policies, refer to “Note 2 – Summary of Significant Accounting Policies” included in the notes to our consolidated financial statements appearing elsewhere in this report. We consider the most significant accounting policies to be those related to our Valuation of Investments, Fair Valuation Measurements, Income Recognition, and Income Taxes.
For a description of our critical accounting policies, refer to “Note 2 – Summary of Significant Accounting Policies” included in the notes to our consolidated financial statements appearing elsewhere in this Annual Report. We consider the most significant accounting policies to be those related to our Valuation of Investments, Fair Valuation Measurements, Income Recognition, and Income Taxes.
Additional liquidity is available through accordion provisions within the terms of our Credit Facilities, through which the available borrowing capacity can be increased by an aggregate $475.0 million, subject to certain conditions. Further, the SMBC letter of credit facility may also be increased by an additional $225.0 million (up to $400.0 million), subject to certain conditions.
Additional liquidity is available through accordion provisions within the terms of our Credit Facilities, through which the available borrowing capacity can be increased by an aggregate $400.0 million, subject to certain conditions. Further, the SMBC letter of credit facility may also be increased by an additional $225.0 million (up to $400.0 million), subject to certain conditions.
You should not place undue reliance on these forward-looking statements. The forward-looking statements made in this report relate only to events as of the date on which the statements are made. We undertake no obligation to update any forward-looking statement to reflect events or circumstances occurring after the date of this report.
You should not place undue reliance on these forward-looking statements. The forward-looking statements made in this Annual Report relate only to events as of the date on which the statements are made. We undertake no obligation to update any forward-looking statement to reflect events or circumstances occurring after the date of this Annual Report.
Our primary business objectives are to increase our net income, net investment income, and net asset value through our investments. We principally invest in debt securities and, to a lesser extent, equity securities, with a particular emphasis on Structured Debt.
Our primary business objectives are to increase our net income, net investment income, and net asset value through our investments. We principally invest in debt securities and, to a lesser extent, warrant and equity securities, with a particular emphasis on Structured Debt.
We may not apply the non-accrual status to a loan where the investment has sufficient collateral value t o collect all of the contractual amount due and is in the process of collection.
We may choose not to apply the non-accrual status to a loan where the investment has sufficient collateral value t o collect all of the contractual amount due and is in the process of collection.
Realized loss on debt extinguishment relates to additional fees, costs, and accelerated recognition of remaining debt issuance costs, which are recognized in the event debt is extinguished before its stated maturity.
Realized loss on debt extinguishment relates to additional fees, costs, and accelerated recognition of remaining debt issuance costs, which are recognized in the event our debt is extinguished before its stated maturity.
In vestment income is primarily composed of interest income earned on our debt investments and fee income from commitments, facilities, and other loan related fees.
In vestment income is primarily composed of interest income earned on our debt investments, fee income from commitments, facilities, and other loan related fees and dividend income.
Changes in interest rates, including Prime, SOFR, Eurodollar, or BSBY rates, may affect the interest income and the value of our investment portfolio for portfolio investments with floating rates. Our investments in Structured Debt generally have detachable equity enhancement features in the form of warrants or other equity securities designed to provide us with an opportunity for capital appreciation.
Changes in interest rates, including Prime, SOFR, SONIA, or BSBY rates, may affect the interest income and the value of our investment portfolio for portfolio investments with floating rates. Our investments in Structured Debt generally have detachable equity enhancement features in the form of warrants or other equity securities designed to provide us with an opportunity for capital appreciation.
The effective yield is derived by dividing total investment income from debt investments by the weighted average earning investment portfolio assets outstanding during the year, excluding non-interest earning assets such as warrants and equity investments. Please refer to the "Portfolio Yield" section below for further discussion of this measure.
The effective yield is derived by dividing total investment income from debt investments by the weighted average earning investment portfolio assets outstanding during the year, excluding non-interest earning assets such as warrants and equity investments. Please refer to the “Portfolio Yield” section below for further discussion of this measure.
During the year ended December 31, 2023, we principally funded our operations from (i) cash receipts from interest, dividend, and fee income from our investment portfolio, (ii) cash proceeds from the realization of portfolio investments through the repayments of debt investments and the sale of debt and equity investments, (iii) debt borrowings on our credit facilities, and (iv) equity offerings.
During the year ended December 31, 2024, we principally funded our operations from (i) cash receipts from interest, dividend, and fee income from our investment portfolio, (ii) cash proceeds from the realization of portfolio investments through the repayments of debt investments and the sale of debt and equity investments, (iii) debt borrowings on our Credit Facilities, and (iv) equity offerings.
We may also raise additional equity or debt capital through registered offerings off a shelf registration, At-the-Market (“ATM”), and private offerings of securities, by securitizing a portion of our investments, or by borrowing from the SBA through our SBIC subsidiary.
We may also raise additional equity or debt capital through registered offerings off a shelf registration, At-the-Market (“ATM”) offerings, and private offerings of securities, by securitizing a portion of our investments, or by borrowing from the SBA through our SBIC subsidiaries.
We intend to timely distribute to our stockholders substantially all of our annual taxable income for each year, except that we may retain certain net capital gains for reinvestment and, depending upon the level of taxable income earned in a year, we may choose to carry forward taxable income for distribution in the following year and pay any applicable U.S. federal excise tax.
We intend to timely distribute to our stockholders substantially all of our annual taxable income for each year, except that we 66 Table of Contents may retain certain net capital gains for reinvestment and, depending upon the level of taxable income earned in a year, we may choose to carry forward taxable income for distribution in the following year and pay any applicable U.S. federal excise tax.
In particular, we evaluate performance through monitoring the portfolio yields as we consider them to be effective indicators, for both management and 60 Table of Contents stockholders, of the financial performance of our total investment portfolio and total debt portfolio.
In particular, we evaluate performance through monitoring the portfolio yields as we consider them to be effective indicators, for both management and stockholders, of 59 Table of Contents the financial performance of our total investment portfolio and total debt portfolio.
(3) The core and effective yields represent the weighted average yields for the three month periods ended December 31, 2023 and December 31, 2022. Please refer to the "Portfolio Yield" section below for further discussion of these measures.
(3) The core and effective yields represent the weighted average yields for the three month periods ended December 31, 2024 and December 31, 2023. Please refer to the "Portfolio Yield" section below for further discussion of these measures.
Income and Excise Taxes We account for income taxes in accordance with the provisions of ASC Topic 740 Income Taxes, under which income taxes are provided for amounts currently payable and for amounts deferred based upon the estimated future tax 67 Table of Contents effects of differences between the financial statements and tax basis of assets and liabilities given the provisions of the enacted tax law.
Income and Excise Taxes We account for income taxes in accordance with the provisions of ASC Topic 740, Income Taxes, under which income taxes are provided for amounts currently payable and for amounts deferred based upon the estimated future tax effects of differences between the financial statements and tax basis of assets and liabilities given the provisions of the enacted tax law.
For the years ended December 31, 2022 and December 31, 2021 A comparison of the fiscal years ended December 31, 2022 and December 31, 2021 can be found in our Form 10-K for the fiscal year ended December 31, 2022 within “Part II, Item 7.
For the years ended December 31, 2023 and December 31, 2022 A comparison of the fiscal years ended December 31, 2023 and December 31, 2022 can be found in our Form 10-K for the fiscal year ended December 31, 2023 within “Part II, Item 7.
Non-binding outstanding term sheets are subject to completion of our due diligence and final investment 70 Table of Contents committee approval process, as well as the negotiation of definitive documentation with the prospective portfolio companies. Not all non-binding term sheets are expected to close and do not necessarily represent future cash requirements.
Non-binding outstanding term sheets are subject to completion of our due diligence and final investment committee approval process, as well as the negotiation of definitive documentation with the prospective portfolio companies. Not all non-binding term sheets are expected to close and do not necessarily represent future cash requirements.
The core yield on our debt investments excludes the effects of fee and income accelerations attributed to early payoffs, restructuring, loan modifications, other one-time events, and includes income from expired commitments. Please refer to the "Portfolio Yield" section below for further discussion of this measure.
The core yield on our debt investments excludes the effects of fee and income accelerations attributed to early payoffs, restructuring, loan modifications, other one-time events, and includes income from expired commitments. Please refer to the “Portfolio Yield” section below for further discussion of this measure.
The Non-GAAP financial measures we present may not be comparable to similarly-named measures reported by other companies. 56 Table of Contents Overview We are a leading specialty finance company with a focus on providing financing solutions to high-growth and innovative venture capital-backed and institutional-backed companies in a variety of technology, life sciences, and sustainable and renewable technology industries.
The Non-GAAP financial measures we present may not be comparable to similarly-named measures reported by other companies. 55 Table of Contents Overview We are a leading specialty finance company with a focus on providing financing solutions to high-growth and innovative venture capital-backed and institutional-backed companies in a variety of technology and life sciences industries.
Such repurchases or exchanges, if any, will depend on prevailing market conditions, our liquidity requirements, contractual and regulatory restrictions and other factors. The amounts involved may be material. We had no common stock repurchases during the years ended 2021, 2022, or 2023. Commitments and Obligations Our significant cash requirements generally relate to our debt obligations.
Such repurchases or exchanges, if any, will depend on prevailing market conditions, our liquidity requirements, contractual and regulatory restrictions and other factors. The amounts involved may be material. We had no common stock repurchases during the years ended December 31, 2024, 2023, or 2022. Commitments and Obligations Our significant cash requirements generally relate to our debt obligations.
Use of Non-GAAP Measures Throughout this MD&A, we present our financial condition and results of operations in the way we believe will be most meaningful and representative of our business results. Some of the measurements we use are “Non-GAAP financial measures” under SEC rules and regulations. GAAP is the acronym for “generally accepted accounting principles” in the United States.
Use of Non-GAAP Measures We present our financial condition and results of operations in the way we believe will be most meaningful and representative of our business results. Some of the measurements we use are “Non-GAAP financial measures” under SEC rules and regulations. GAAP is the acronym for “generally accepted accounting principles” in the United States.
The weighted average cost of debt includes interest and fees on our debt, but excludes the impact of fee accelerations due to the extinguishment of debt.
The weighted average cost of debt includes interest and fees on our debt, but excludes the impact of fee accelerations due to the extinguishment of debt, as applicable.
For a further discussion, refer to Part I, Item 1A “Risk Factors - Stockholders may incur dilution if we sell shares of our common stock in one or more offerings at prices below the then-current NAV per share of our common stock or issue securities to subscribe to, convert to or purchase shares of our common stock.” appearing elsewhere in this report.
For a further discussion, refer to Part I, Item 1A “Risk Factors- Risks Related to our Securities - Stockholders may incur dilution if we sell shares of our common stock in one or more offerings at prices below the then-current NAV per share of our common stock or issue securities to subscribe to, convert to or purchase shares of our common stock” appearing elsewhere in this Annual Report.
Changes in a portfolio company's investment grading may be a result of changes in portfolio company's performance and/or timing of expected liquidity events. For instance, we may downgrade a portfolio company if it is not meeting our financing criteria or are underperforming relative to their respective business plans.
Changes in a portfolio company's investment grading may be a result of changes in portfolio company's performance and/or timing of expected liquidity events. For instance, we may downgrade a portfolio company if it is not meeting our financing criteria or are underperforming relative to its respective business plan.
Loan revenue, consisting of interest, fees, and recognition of gains on equity and warrants or other equity interests, can fluctuate materially when a loan is paid off or a warrant or equity interest is sold. Revenue recognition in any given year can be highly concentrated in several portfolio companies.
Investment income, consisting of interest, fees, and recognition of gains on equity and warrants or other equity interests, can fluctuate materially when a loan is paid off or a warrant or equity interest is sold. Investment income recognized in any given year can be highly concentrated in several portfolio companies.
Under the terms of the Sharing Agreement, we allocate the related expenses of shared services to the Adviser Subsidiary. Our total net operating expenses for the years ended December 31, 2023 and 2022, are net of expenses alloc ated to the Adviser Subsidiary of $9.1 million and $8.3 million, respectively.
Under the terms of the Sharing Agreement, we allocate the related expenses of shared services to the Adviser Subsidiary. Our total net operating expenses for the years ended December 31, 2024 and 2023, are net of expenses alloc ated to the Adviser Subsidiary of $10.8 million and $9.1 million, respectively.
The net realized gains were generated from gross realized gains of $29.9 million primarily from the sale of our equity and warrant positions 66 Table of Contents in Palantir Technologies, Provention Bio, Inc., TransMedics Group, Inc., Sprinklr, Inc., DoorDash, Inc., and Zeta Global Corp.
The net realized gains were generated from gross realized gains of approximately $29.9 million primarily from the sale of our equity and warrant positions in Palantir Technologies, Provention Bio, Inc., TransMedics Group, Inc., Sprinklr, Inc., DoorDash, Inc., and Zeta Global Corp.
As of December 31, 2023 and 2022, unamortized capitalized fee income was recorded as follows: (in millions) As of December 31, 2023 2022 Offset against debt investment cost $ 32.9 $ 43.1 Deferred obligation contingent on funding or other milestone 9.4 10.9 Total Unamortized Fee Income $ 42.3 $ 54.0 Loan exit fees to be paid at the termination of the loan are accreted into interest income over the contractual life of the loan.
As of December 31, 2024 and 2023, unamortized capitalized fee income was recorded as follows: (in millions) As of December 31, 2024 2023 Offset against debt investment cost $ 36.9 $ 32.9 Deferred obligation contingent on funding or other milestone 9.1 9.4 Total Unamortized Fee Income $ 46.0 $ 42.3 Loan exit fees to be paid at the termination of the loan are accreted into interest income over the contractual life of the loan.
General and Administrative Expenses and Tax Expenses General and administrative expenses include legal fees, consulting fees, accounting fees, printer fees, insurance premiums, rent, expenses associated with the workout of underperforming investments and various other expenses. Our general and administrative expenses increased to $18.7 million from $16.9 million for the years ended December 31, 2023 and 2022, respectively.
General and Administrative Expenses and Tax Expenses General and administrative expenses include legal fees, consulting fees, accounting fees, printer fees, insurance premiums, rent, expenses associated with the workout of underperforming investments and various other expenses. Our general and administrative expenses increased to $19.7 million from $18.7 million for the years ended December 31, 2024 and 2023, respectively.
See “Note 10 – Financial Highlights” included in the notes to our consolidated financial statements appearing elsewhere in this report. 61 Table of Contents Portfolio Composition Our portfolio companies are primarily privately held companies and public companies which are active in sectors characterized by high margins, high growth rates, consolidation, and product and market extension opportunities.
See “Note 10 – Financial Highlights” included in the notes to our consolidated financial statements appearing elsewhere in this report. 60 Table of Contents Portfolio Composition Our portfolio companies are primarily privately held companies which are active in sectors characterized by high margins, high growth rates, consolidation, and product and market extension opportunities and, to a lesser extent, public companies active in those sectors.
As a result, comparison of the net increase (decrease) in net assets resulting from operations may not be meaningful. Investment Income Total investment income for the year ended December 31, 2023 was a pproximately $460.7 million as compared to approximately $321.7 million for the year ended December 31, 2022.
As a result, comparison of the net increase (decrease) in net assets resulting from operations may not be meaningful. Investment Income Total investment income for the year ended December 31, 2024 was a pproximately $493.6 million as compared to approximately $460.7 million for the year ended December 31, 2023.
The forward-looking statements contained in this report include statements as to: • our current and future management structure; • our future operating results; • our business prospects and the prospects of our prospective portfolio companies; • the impact of investments that we expect to make; • our informal relationships with third parties including in the venture capital industry; • the expected market for venture capital investments and our addressable market; • the dependence of our future success on the general economy and its impact on the industries in which we invest; • our ability to access debt markets and equity markets; • the occurrence and impact of macro-economic developments (for example, global pandemics, natural disasters, terrorism, international conflicts and war) on us and our portfolio companies; • the ability of our portfolio companies to achieve their objectives; • our expected financings and investments; • our regulatory structure and tax status as a RIC; • our ability to operate as a BDC and a SBIC; • the adequacy of our cash resources and working capital; • the timing of cash flows, if any, from the operations of our portfolio companies; • the timing, form and amount of any distributions; • the impact of fluctuations in interest rates on our business; • the valuation of any investments in portfolio companies, particularly those having no liquid trading market; and • our ability to recover unrealized depreciation on investments.
The forward-looking statements contained in this report include statements as to: • our current and future management structure; • our future operating results; • our business prospects and the prospects of our prospective portfolio companies; • the impact of investments that we expect to make; • our informal relationships with third parties including in the venture capital industry; • the expected market for venture capital investments and our addressable market; • the dependence of our future success on the general economy and its impact on the industries in which we invest; • our ability to access debt markets and equity markets; • the occurrence and impact of macro-economic developments (for example, global pandemics, natural disasters, terrorism, international conflicts and war) on us and our portfolio companies; • the ability of our portfolio companies to achieve their objectives; • our expected financings and investments; • our regulatory structure and tax status as a RIC; • our ability to operate as a BDC and our subsidiaries ability to operate as SBICs; • the impact of information technology system failures, data security breaches, data privacy compliance, network disruptions, and cybersecurity attacks; • the adequacy of our cash resources and working capital; • the timing of cash flows, if any, from the operations of our portfolio companies; • the timing, form and amount of any distributions; • the impact of fluctuations in interest rates on our business; • the valuation of any investments in portfolio companies, particularly those having no liquid trading market; and • our ability to recover unrealized depreciation on investments.
The Adviser Subsidiary Hercules Capital Management LLC through the Adviser Subsidiary has entered into investment management agreements (the “IMAs”) with the Adviser Funds. Pursuant to the IMAs, the Adviser Subsidiary provides investment advisory and management services to the Adviser Funds in exchange for an asset-based fee.
The Adviser Subsidiary The Adviser Subsidiary has entered into investment management agreements (the “IMAs”) with the Adviser Funds. Pursuant to the IMAs, the Adviser Subsidiary provides investment advisory and management services to the Adviser Funds in exchange for an asset-based fee.
As of December 31, 2023, we had approximately $335.3 million of available unfunded commitments, including undrawn revolving facilities, which were available at the request of the portfolio company and unencumbered by future or unachieved milestones, as well as uncalled capital commitments to make investments in private equity funds.
As of December 31, 2024, we had approximately $448.5 million of available unfunded commitments, including undrawn revolving facilities, which were available at the request of the portfolio company and unencumbered by future or unachieved milestones, as well as uncalled capital commitments to make investments in private equity funds.
We expect that our investments will generally range from $25.0 million to $100.0 million, although we may make investments in amounts above or below this range. Through generation of current income from our debt investments and capital appreciation from our warrant and equity investments, we aim to maximize our portfolio total return.
We aim to achieve our business objectives by maximizing our portfolio total return through generation of current income from our debt investments and capital appreciation from our warrant and equity investments. We expect that our investments will generally range from $25.0 million to $100.0 million, although we may make investments in amounts above or below this range.
Three Months Ended December 31, Year ended December 31, 2023 2022 2023 2022 Total Yield 14.6% 13.7% 14.6% 11.9% Effective Yield (1) 15.3% 14.7% 15.4% 12.7% Core Yield (Non-GAAP) (1) 14.3% 13.8% 14.1% 12.3% (1) Yield calculated using “ Total investment income ” excluding bank interest, dividend income, and investment income from other assets for the three months and year ended December 31, 2023.
Three Months Ended December 31, Year ended December 31, 2024 2023 2024 2023 Total Yield 13.2% 14.6% 13.9% 14.6% Effective Yield (1) 13.7% 15.3% 14.4% 15.4% Core Yield (Non-GAAP) (1) 12.9% 14.3% 13.5% 14.1% (1) Yield calculated using “ Total investment income ” excluding bank interest, dividend income, and investment income from other assets for the three months and year ended December 31, 2024 and December 31, 2023.
The core yield is derived by dividing “Core investment income from debt investments” by the weighted average GAAP basis value of debt investment portfolio assets at amortized cost outstanding during the year.
The core yield is derived by dividing “Core investment income” from debt investments by the weighted average GAAP basis value of debt investment portfolio assets at amortized cost outstanding during the year.
During the years ended December 31, 2023 and December 31, 2022, we recorded approximately $24.7 million and $20.5 million of PIK income, respectively. Portfolio Yield We report our financial results on a GAAP basis. We monitor the performance of our total investment portfolio and total debt portfolio using both GAAP and Non-GAAP financial measures.
During the years ended December 31, 2024 and December 31, 2023, we recorded approximately $51.3 million and $24.7 million of PIK income, respectively. Portfolio Yield We report our financial results on a GAAP basis. We monitor the performance of our total investment portfolio and total debt portfolio using both GAAP and Non-GAAP financial measures.
As of December 31, 2023 and 2022, loan exit fees receivable were recorded as follows: (in millions) As of December 31, 2023 2022 Included within debt investment cost $ 35.9 $ 32.5 Deferred receivable related to expired commitments 4.3 5.0 Total Exit Fees Receivable $ 40.2 $ 37.5 Additionally, we have debt investments in our portfolio that earn PIK interest.
As of December 31, 2024 and 2023, loan exit fees receivable were recorded as follows: (in millions) As of December 31, 2024 2023 Included within debt investment cost $ 39.2 $ 35.9 Deferred receivable related to expired commitments 3.0 4.3 Total Exit Fees Receivable $ 42.2 $ 40.2 Additionally, we have debt investments in our portfolio that earn PIK interest.
Our existing warrant holdings would require us to invest approximately $61.7 million to exercise such warrants as of December 31, 2023. Warrants may appreciate or depreciate in value depending largely upon the underlying portfolio company’s performance and overall market conditions.
Our existing warrant holdings would require us to invest approximately $60.5 million to exercise such warrants as of December 31, 2024. Warrants may appreciate or depreciate in value depending largely upon the underlying portfolio company’s performance and overall market conditions.
For the years ended December 31, 2023 and 2022, our ten largest portfolio companies represented approximately 29.7% and 29.0% of the total fair value of our investments in portfolio companies, respectively. As of December 31, 2023 and December 31, 2022, we had five and eight investments that represented 5% or more of our net assets, respectively.
For the years ended December 31, 2024 and 2023, our ten largest portfolio companies represented approximately 31.6% and 29.7% of the total fair value of our investments in portfolio companies, respectively. As of December 31, 2024 and December 31, 2023, we had six and five investments that represented 5% or more of our net assets, respectively.
As a result of the SEC exemptive order, our ratio of total assets on a consolidated basis to outstanding indebtedness may be less than 150%, which while providing increased investment flexibility, also may increase our exposure to risks associated with leverage. Total asset coverage when including our SBA debentures was 214.7% as of December 31, 2023.
As a result of the SEC exemptive order, our ratio of total assets on a consolidated basis to outstanding indebtedness may be less than 150%, which while providing increased investment flexibility, also may increase our exposure to risks associated with leverage. Total asset coverage when including our SBA debentures as senior securities was 211.5% as of December 31, 2024.
The increase in expenses allocated to the Advise r Subsidiary for the year ended December 31, 2023 compared to 2022 is due to higher average assets under management and higher allocations to the Adviser Funds. As of December 31, 2023 and 2022, $0.1 million and $0.1 million, respectively, was due from the Adviser Subsidiary.
The increase in expenses allocated to the Adviser Subsidiary for the year ended December 31, 2024 compared to 2023 is due to higher average assets under management and higher allocations to the Adviser Funds. As of December 31, 2024 and 2023, less than $0.1 million and $0.1 million, respectively, was due from the Adviser Subsidiary.
Payments on PIK loans are normally received only in the event of payoffs. The PIK receivable for December 31, 2023 and December 31, 2022 was approximately 1% and less than 1% of total debt investments, respectively.
Payments on PIK loans are normally received only in the event of payoffs. The PIK receivable for December 31, 2024 and December 31, 2023 was approximately 2% and 1% of total debt investments, respectively.
Forward-looking statements relate to future events or our future financial performance. We generally identify forward-looking statements by terminology such as “may,” “will,” “should,” “expects,” “plans,” “anticipates,” “could,” “intends,” “target,” “projects,” “contemplates,” “believes,” “estimates,” “predicts,” “potential” or “continue” or the negative of these terms or other similar expressions.
We generally identify forward-looking statements by terminology such as “may,” “will,” “should,” “expects,” “plans,” “anticipates,” “could,” “intends,” “target,” “projects,” “contemplates,” “believes,” “estimates,” “predicts,” “potential” or “continue” or the negative of these terms or other similar expressions.
As of December 31, 2023 the fair value as a percentage of total portfolio does not exceed 5.0% for any individual industry sector other than “Drug Discovery & Development”, “Software”, “Consumer & Business Services”, or "Healthcare Services, Other". Industry and sector concentrations vary as new loans are recorded and loans are paid off.
As of December 31, 2024, the fair value as a percentage of total portfolio does not exceed 5.0% for any individual industry sector other than “Software”, “Drug Discovery & Development”, “Healthcare Services, Other”, and “Consumer & Business Services.” Industry and sector concentrations vary as new loans are recorded and loans are paid off.
We, our subsidiaries or our affiliates, may also agree to manage certain other funds that invest in debt, equity or provide other financing or services to companies in a variety of industries for which we may earn management or other fees for our services.
We, through the Adviser Subsidiary, may also agree to manage certain other funds that invest in debt, equity or provide other financing or services to companies in a variety of industries for which we, through the Adviser Subsidiary may earn management or other fees for our services.
Portfolio and Investment Activity The total fair value of our investment portfolio as of December 31, 2023 and December 31, 2022 was as follows: (in millions) Fair Value December 31, 2023 December 31, 2022 Debt $ 3,057.3 $ 2,795.4 Equity 152.2 134.0 Warrants 33.9 30.6 Investment Funds & Vehicles 4.6 3.9 Total Investment Portfolio $ 3,248.0 $ 2,963.9 Our investments in portfolio companies take a variety of forms, including unfunded contractual commitments and funded investments.
Portfolio and Investment Activity The total fair value of our investment portfolio as of December 31, 2024 and December 31, 2023 was as follows: (in millions) Fair Value December 31, 2024 December 31, 2023 Debt $ 3,494.6 $ 3,057.3 Equity 128.7 152.2 Warrants 30.5 33.9 Investment Funds & Vehicles 6.2 4.6 Total Investment Portfolio $ 3,660.0 $ 3,248.0 Our investments in portfolio companies take a variety of forms, including unfunded contractual commitments and funded investments.
Another financial measure that we monitor is the total return for our investors, which was approximately 42.0% and (10.1%) during the years ended December 31, 2023 and 2022, respectively.
Another financial measure that we monitor is the total return for our investors, which was approximately 32.8% and 42.0% during the years ended December 31, 2024 and 2023, respectively.
Debt commitments generally fund over the two succeeding quarters from close. From time to time, unfunded contractual commitments may expire without being drawn and thus do not represent future cash requirements. Prior to entering into a contractual commitment, we generally issue a non-binding term sheet to a prospective portfolio company.
Debt commitments generally fund over the year following the underwriting of such debt commitment. From time to time, unfunded contractual commitments may expire without being drawn and thus do not represent future cash requirements. Prior to entering into a contractual commitment, we generally issue a non-binding term sheet to a prospective portfolio company.
As of December 31, 2023, Hercules and its Adviser Subsidiary actively manage approximately $4.2 billion of assets. We are structured as an internally managed, non-diversified, closed-end investment company that has elected to be regulated as a BDC under the 1940 Act. As a BDC, we are required to comply with certain regulatory requirements.
As of December 31, 2024, we, including through our Adviser Subsidiary, actively manage approximately $4.8 billion of assets. We are structured as an internally managed, non-diversified, closed-end investment company that has elected to be regulated as a BDC under the 1940 Act. As a BDC, we are required to comply with certain regulatory requirements.
As of December 31, 2023, net assets to taled $1.8 billion, with a NAV per share of $11.43. We intend to continue to operate in order to generate cash flows from operations, including income earned from investments in our portfolio companies.
As of December 31, 2024, our net assets to taled $2.0 billion, with a NAV per share of $11.66. We intend to continue to operate in order to generate cash flows from operations, including income earned from investments in our portfolio companies.
Non-accrual Investments The following table shows the amortized cost of our performing and non-accrual investments as of December 31, 2023 and December 31, 2022: (in millions) As of December 31, 2023 2022 Amortized Cost Percentage of Total Portfolio at Amortized Cost Amortized Cost Percentage of Total Portfolio at Amortized Cost Performing $ 3,216 99.0 % $ 2,988 99.4 % Non-accrual 31 1.0 % 18 0.6 % Total Investments $ 3,247 100.0 % $ 3,006 100.0 % Debt investments are placed on non-accrual status when it is probable that principal, interest or fees will not be collected according to contractual terms.
Performing and Non-accrual Investments The following table shows the amortized cost of our performing and non-accrual investments as of December 31, 2024 and December 31, 2023: (in millions) As of December 31, 2024 2023 Amortized Cost Percentage of Total Portfolio at Amortized Cost Amortized Cost Percentage of Total Portfolio at Amortized Cost Performing $ 3,648 98.3 % $ 3,216 99.0 % Non-accrual 61 1.7 % 31 1.0 % Total Investments $ 3,709 100.0 % $ 3,247 100.0 % Debt investments are placed on non-accrual status when it is probable that principal, interest or fees will not be collected according to contractual terms.
The increase in general and administrative expenses for the year ended December 31, 2023 is primarily attributable to an increase in costs of office and travel expenses and certain professional fees. Tax expenses primarily relate to excise tax accruals. Tax expenses were $6.1 million and $5.4 milli on for the years ended December 31, 2023 and December 31, 2022, respectively.
The increase in general and administrative expenses for the year ended December 31, 2024 is primarily attributable to an increase in costs of office and professional fees and expenses. Tax expenses were $5.8 million and $6.1 milli on for the years ended December 31, 2024 and December 31, 2023, respectively. Our t ax expenses primarily relate to excise tax accruals.
During the years ended December 31, 2023 and 2022, we recorded approximately $25.0 million of net unrealized appreciation and $85.1 million of net unrealized depreciation on our investments. The decrease in unrealized depreciation was primarily related to appreciation of our equity, warrants, and investment funds investments during the year ended December 31, 2023.
During the years ended December 31, 2024 and 2023, we recorded approximately $31.2 million of net unrealized depreciation and $25.0 million of net unrealized appreciation on our investments. The decrease in unrealized depreciation was primarily related to depreciation of our equity, warrants, and debt investments during the year ended December 31, 2024.
Macroeconomic developments are outside our control and could require us to adjust our plan of operations, impact our financial condition, and impact our results of operations or cash flows in the future.
These m acroeconomic developments are outside our control and could require us to adjust our plan of operations, and impact our financial position, results of operations or cash flows in the future.
Interest and dividend income for the year ended December 31, 2023 totaled appro ximately $434.4 million as compared to approximately $307.3 million for the year ended December 31, 2022.
Interest and dividend income for the year ended December 31, 2024 totaled appro ximately $467.2 million as compared to approximately $434.4 million for the year ended December 31, 2023.
As of December 31, 2023, we had $1,570.0 million of debt outstanding, $105.0 million due within the next year, $689.0 million being due within 1 to 3 years, and $776.0 million being due beyond 3 years. In addition to our debt obligations, in the normal course of business, we are party to financial instruments with off-balance sheet risk.
As of December 31, 2024, we had $1,783.3 million of debt outstanding, $170.0 million due within the next year, $891.0 million due within 1 to 3 years, and $722.3 million due beyond 3 years. In addition to our debt obligations, in the normal course of business, we are party to financial instruments with off-balance sheet risk.
As of December 31, 2023, we held warrants in 103 portfolio companies, with a fair value of approximately $33.9 million. The fair value of our warrant portfolio increased by approximately $3.3 million, as compared to a fair value of $30.6 million as of December 31, 2022, primarily related to the decrease in fair value of the portfolio companies.
As of December 31, 2024, we held warrants in 98 portfolio companies, with a fair value of approximately $30.5 million. The fair value of our warrant portfolio decreased by approximately $3.4 million, as compared to a fair value of $33.9 million as of December 31, 2023, primarily related to the decrease in fair value of the portfolio companies.
The increase in the weighted average cost of debt during 2023 as compared to 2022, was attributable to i ncreased usage of our Credit Facilities which are floating rate instruments and thus, have a higher cost of debt.
The increase in the weighted average cost of debt during 64 Table of Contents 2024 as compared to 2023, was attributable to i ncreased usage of our Credit Facilities which are floating rate instruments and have higher borrowing rates.
The following table shows the PIK related activity for the years ended December 31, 2023 and 2022, at cost: (in thousands) Year Ended December 31, 2023 2022 Beginning PIK interest receivable balance $ 25,713 $ 11,801 PIK interest income during the period 24,670 20,455 PIK capitalized as principal or converted to equity or other assets (3,317) — Payments received from PIK loans (9,036) (6,176) Realized gain (loss) — (367) Ending PIK interest receivable balance $ 38,030 $ 25,713 The increase in PIK interest income during the year ended December 31, 2023, as compared to the year ended December 31, 2022 is due to an increase in the weighted average principal outstanding for debt investments which earn PIK interest.
The following table shows the PIK-related activity for the years ended December 31, 2024 and 2023, at cost: (in thousands) Year Ended December 31, 2024 2023 Beginning PIK interest receivable balance $ 38,030 $ 25,713 PIK interest income during the period 51,270 24,670 PIK capitalized as principal or converted to equity or other assets (1,095) (3,317) Payments received from PIK loans (18,346) (9,036) Realized loss (2,203) — Ending PIK interest receivable balance $ 67,656 $ 38,030 The increase in PIK interest income during the year ended December 31, 2024, as compared to the year ended December 31, 2023 is due to an increase in the weighted average principal outstanding for debt investments which earn PIK interest.
Total amounts outstanding as of December 31, 2023, were $155.0 million outstanding under our Credit Facilities, which are floating interest rate obligations, and the remaining $1,415.0 million of term debt outstanding, which are all fixed interest rate debt obligations. Not considered above, as of December 31, 2023, we held $17.1 million of cash classified as restricted cash.
Total amounts outstanding as of December 31, 2024, were $399.8 million outstanding under our Credit Facilities, which are floating interest rate obligations, and the remaining $1,383.5 million of term debt outstanding, which are all fixed interest rate debt obligations. Not considered above, as of December 31, 2024, we held $3.3 million of cash classified as restricted cash.
Employee stock-based compensation totaled approximately $13.2 million for the year ended December 31, 2023, as compared to approximately $13.4 million for the year ended December 31, 2022. The decrease between comparative periods was primarily attributable to a decrease in compensation expense related to Performance Awards which vested in 2022.
Employee stock-based compensation totaled approximately $12.8 million for the year ended December 31, 2024, as compared to approximately $13.2 million for the year ended December 31, 2023. The decrease for the year ended December 31, 2024 was primarily attributable to a decrease in compensation expense related to Performance Awards (as defined below) which vested in 2023.
Interest collected on non-accrual investments are generally applied to principal. 63 Table of Contents Results of Operations Our condensed consolidated operating results for the years ended December 31, 2023 and 2022, were as follows: (in thousands, except per share data) Year Ended December 31, 2023 2022 Total investment income $ 460,668 $ 321,688 Total expenses 156,631 133,620 Net investment income 304,037 188,068 Net realized gain (loss): 8,437 (924) Net change in unrealized appreciation (depreciation): 25,010 (85,063) Net increase (decrease) in net assets resulting from operations $ 337,484 $ 102,081 Net investment income before gains and losses per common share: Basic $ 2.09 $ 1.48 Change in net assets resulting from operations per common share: Basic $ 2.32 $ 0.80 Diluted $ 2.31 $ 0.79 Our operating results can vary substantially from period to period due to various factors, including changes in the level of investments held, changes in our investment yields, recognition of realized gains and losses, and changes in net unrealized appreciation and depreciation, among other factors.
Interest collected on non-accrual investments are generally applied to principal. 62 Table of Contents Results of Operations Our condensed consolidated operating results for the years ended December 31, 2024 and 2023, were as follows: (in thousands, except per share data) Year Ended December 31, 2024 2023 Total investment income $ 493,591 $ 460,668 Total expenses 167,759 156,631 Net investment income 325,832 304,037 Net realized gain (loss): (31,657) 8,437 Net change in unrealized appreciation (depreciation): (31,209) 25,010 Net increase (decrease) in net assets resulting from operations $ 262,966 $ 337,484 Net investment income before gains and losses per common share: Basic $ 2.00 $ 2.09 Change in net assets resulting from operations per common share: Basic $ 1.61 $ 2.32 Diluted $ 1.61 $ 2.31 Our operating results can vary substantially from period to period due to various factors, including changes in the level of investments held, changes in our investment yields, recognition of realized gains and losses, and changes in net unrealized appreciation and depreciation, among other factors.
As of December 31, 2023, our asset coverage ratio under our regulatory requirements as a BDC was 228.7% excluding our SBA debentures. Our exemptive order from the SEC allows us to exclude all SBA leverage from our asset coverage ratio.
As of December 31, 2024, our asset coverage ratio under our regulatory requirements as a BDC was 231.7% excluding our SBA debentures. We received an exemptive order from the SEC that allows us to exclude all SBA leverage as senior securities from our asset coverage ratio.
On July 20, 2023, we obtained authorization from our stockholders to issue common stock at a price below our then-current NAV per share for a twelve-month period expiring on July 20, 2024, subject to certain conditions.
On August 15, 2024, we obtained authorization from our stockholders to issue common stock at a price below our then-current NAV per share for a twelve-month period expiring on August 15, 2025.
The reconciliation to calculate “Core investment income” from GAAP basis 'Total investment income' are as follows: (in thousands) Three Months Ended December 31, Year ended December 31, 2023 2022 2023 2022 GAAP Basis: Total investment income $ 122,603 $ 100,187 $ 460,668 $ 321,688 Less: fee and income accelerations attributed to early payoffs, restructuring, loan modifications, and other one-time events except income from expired commitments (8,138) (5,630) (38,324) (12,340) Non-GAAP Basis: Core investment income $ 114,465 $ 94,557 $ 422,344 $ 309,348 Less: bank interest income, dividend income, and other investment income from other assets (2,269) (296) (5,123) (667) Core investment income from debt portfolio $ 112,196 $ 94,261 $ 417,221 $ 308,681 We believe the Core Yield is useful for our investors as it provides the yield at which our debt investments are originated and eliminates one-off items that can fluctuate significantly from period to period, thereby allowing for a more meaningful comparison over time.
The reconciliation to calculate “Core investment income” from GAAP basis “Total investment income” are as follows: (in thousands) Three Months Ended December 31, Year ended December 31, 2024 2023 2024 2023 GAAP Basis: Total investment income $ 121,784 $ 122,603 $ 493,591 $ 460,668 Less: fee and income accelerations attributed to early payoffs, restructuring, loan modifications, and other one-time events except income from expired commitments (7,309) (8,138) (32,382) (38,324) Non-GAAP Basis: Core investment income $ 114,475 $ 114,465 $ 461,209 $ 422,344 Less: bank interest income, dividend income, and other investment income from other assets (3,002) (2,269) (11,371) (5,123) Core investment income from debt portfolio $ 111,473 $ 112,196 $ 449,838 $ 417,221 We believe the Core Yield is useful for our investors as it provides the yield at which our debt investments are originated and eliminates one-off items that can fluctuate significantly from period to period, thereby allowing for a more meaningful comparison over time.
Our gains were offset by gross realized losses of $21.5 million from the write-off of equity and warrant investments in Concert Pharmaceuticals, Inc. and Fungible, Inc. which had no value after the respective portfolio companies were acquired, the write-off of our equity investments in Gynesonics, Inc., Paratek Pharmaceuticals, Inc., Tricida, Inc., Gelesis, Inc. and Flowonix Medical Inc. as a result of capital markets transactions or events.
Our gross realized gains were offset by gross realized losses of $21.5 million from the write-off of equity and warrant investments in Concert Pharmaceuticals, Inc. and Fungible, Inc., which had no value after the respective portfolio companies were acquired, as well as the write-off of our equity investments in Gynesonics, Inc.
The following table shows the approximate increase (decrease) to the fair value of our debt investments from hypothetical change to the yield interest rates used for each valuation, assuming no other changes: (in thousands) Change in unrealized appreciation (depreciation) Basis Point Change (100) $ 37,485 (50) $ 20,761 50 $ (20,945) 100 $ (42,223) For a further discussion and disclosure of key inputs and considerations related to this estimate, refer to "Note 3 -Fair Value of Financial Instruments" included in the notes.
The following table shows the approximate increase (decrease) to the fair value of our debt investments from hypothetical change to the yield interest rates used for each valuation, assuming no other changes: (in thousands) Change in unrealized appreciation (depreciation) Basis Point Change (100) $ 51,209 (50) $ 27,134 50 $ (29,148) 100 $ (58,584) For a further discussion and disclosure of key inputs and considerations related to this estimate, refer to "Note 3 -Fair Value of Financial Instruments" included in the notes to our consolidated financial statements appearing elsewhere in this report.
Not all non-binding term sheets are expected to close and do not necessarily represent future cash requirements. 57 Table of Contents Our portfolio activity for the years ended December 31, 2023, and 2022 was comprised of the following: (in millions) December 31, 2023 December 31, 2022 Investment Commitments (1) Investment Commitments Originated by Hercules Capital and the Adviser Funds $ 2,174.1 $ 3,121.4 Less: Commitments assigned to or directly committed by the Adviser Funds (3) (595.6) (747.1) Net Total Investment Commitments $ 1,578.5 $ 2,374.3 Gross Debt Commitments Originated by Hercules Capital and the Adviser Funds New portfolio company $ 1,571.0 $ 2,612.0 Existing portfolio company 589.5 482.3 Sub-total 2,160.5 3,094.3 Less: Debt commitments assigned to or directly committed by the Adviser Funds (3) (593.7) (742.4) Net Total Debt Commitments $ 1,566.8 $ 2,351.9 Investment Fundings (2) Gross Debt Fundings by Hercules Capital and the Adviser Funds New portfolio company $ 747.3 $ 1,068.1 Existing portfolio company 836.5 371.5 Sub-total 1,583.8 1,439.6 Less: Debt fundings assigned to or directly funded by the Adviser Funds (3) (348.8) (325.5) Net Total Debt Fundings $ 1,235.0 $ 1,114.1 Equity Investments and Investment Funds and Vehicles Fundings by Hercules Capital and the Adviser Funds New portfolio company $ 2.0 $ 5.0 Existing portfolio company 12.8 20.4 Sub-total $ 14.8 $ 25.4 Less: Equity fundings assigned to or directly funded by the Adviser Funds (3) (1.9) (4.7) Net Total Equity and Investment Funds and Vehicle Fundings $ 12.9 $ 20.7 Total Unfunded Contractual Commitments (4) $ 335.3 $ 628.9 Non-Binding Term Sheets New portfolio company $ 645.0 $ 96.7 Existing portfolio company 31.8 39.4 Total $ 676.8 $ 136.1 (1) Includes restructured loans and renewals in addition to new commitments.
Not all non-binding term sheets are expected to close and do not necessarily represent future cash requirements. 56 Table of Contents Our portfolio activity for the years ended December 31, 2024 and 2023 was comprised of the following: (in millions) December 31, 2024 December 31, 2023 Investment Commitments (1) Investment Commitments Originated by Hercules Capital and the Adviser Funds $ 2,692.7 $ 2,174.1 Less: Commitments assigned to or directly committed by the Adviser Funds (562.1) (595.6) Net Total Investment Commitments $ 2,130.6 $ 1,578.5 Gross Debt Commitments Originated by Hercules Capital and the Adviser Funds New portfolio company $ 2,335.4 $ 1,571.0 Existing portfolio company 344.8 589.5 Sub-total 2,680.2 2,160.5 Less: Debt commitments assigned to or directly committed by the Adviser Funds (559.9) (593.7) Net Total Debt Commitments $ 2,120.3 $ 1,566.8 Investment Fundings (2) Gross Debt Fundings by Hercules Capital and the Adviser Funds New portfolio company $ 1,281.7 $ 747.3 Existing portfolio company 513.5 836.5 Sub-total 1,795.2 1,583.8 Less: Debt fundings assigned to or directly funded by the Adviser Funds (381.4) (348.8) Net Total Debt Fundings $ 1,413.8 $ 1,235.0 Equity Investments and Investment Funds and Vehicles Fundings by Hercules Capital and the Adviser Funds New portfolio company $ 2.0 $ 2.0 Existing portfolio company 10.0 12.8 Sub-total $ 12.0 $ 14.8 Less: Equity fundings assigned to or directly funded by the Adviser Funds (1.8) (1.9) Net Total Equity and Investment Funds and Vehicle Fundings $ 10.2 $ 12.9 Total Unfunded Contractual Commitments (3) $ 448.5 $ 335.3 Non-Binding Term Sheets New portfolio company $ 297.6 $ 645.0 Existing portfolio company — 31.8 Total $ 297.6 $ 676.8 (1) Includes restructured loans and renewals in addition to new commitments.
Interest and fee expense during the year ended December 31, 2023, as 65 Table of Contents compared to the year ended December 31, 2022, increased due to higher weighted average borrowing costs and debt outstanding. We had a weighted average cost of debt of approximately 4.8% and 4.2% for the years ended December 31, 2023 and 2022, respectively.
Interest and fee expense during the year ended December 31, 2024, as compared to the year ended December 31, 2023, increased due to higher weighted average borrowing costs and debt outstanding. Our weighted average cost of debt was approximately 5.0% and 4.8% for the years ended December 31, 2024 and 2023, respectively.
The following table presents the fair value of the Company’s portfolio by industry sector as of December 31, 2023 and December 31, 2022: (in thousands) December 31, 2023 December 31, 2022 Investments at Fair Value Percentage of Total Portfolio Investments at Fair Value Percentage of Total Portfolio Drug Discovery & Development $ 1,257,699 38.7 % $ 1,150,707 38.8 % Software 764,985 23.6 % 798,264 26.9 % Consumer & Business Services 525,973 16.2 % 439,384 14.8 % Healthcare Services, Other 300,079 9.3 % 198,763 6.7 % All other industries (1) 399,310 12.2 % 376,837 12.8 % Total $ 3,248,046 100.0 % $ 2,963,955 100.0 % (1) See “Note 4 – Investments” for complete list of industry sectors and corresponding amounts of investments at fair value as a percentage of the total portfolio.
The following table presents the fair value of the Company’s portfolio by industry sector as of December 31, 2024 and December 31, 2023: (in thousands) December 31, 2024 December 31, 2023 Investments at Fair Value Percentage of Total Portfolio Investments at Fair Value Percentage of Total Portfolio Software $ 1,081,100 29.5 % $ 764,985 23.6 % Drug Discovery & Development 1,080,390 29.5 % 1,257,699 38.7 % Healthcare Services, Other 610,184 16.7 % 300,079 9.3 % Consumer & Business Services 372,641 10.2 % 525,973 16.2 % All other industries (1) 515,663 14.1 % 399,310 12.2 % Total $ 3,659,978 100.0 % $ 3,248,046 100.0 % (1) See “Note 4 – Investments” for complete list of industry sectors and corresponding amounts of investments at fair value as a percentage of the total portfolio.
Employee Compensation Employee compensation and benefi ts totaled approximately $50.2 million for the year ended December 31, 2023, as compared to approximately $43.9 million fo r the year ended December 31, 2022. The increase between comparative periods was primarily due to increased headcount and variable compensation during the year ended December 31, 2023 .
Employee Compensation Employee compensation and benefi ts totaled approximately $54.2 million for the year ended December 31, 2024, as compared to approximately $50.2 million fo r the year ended December 31, 2023. The increase for the year ended December 31, 2024 was primarily due to fluctuations in variable compensation and increase in headcount.
As the impact of the macro-economic events, potential global recession, acts of terrorism, war, geopolitical events, and the related disruption to markets and business continues to impact the economy, we will continue to evaluate our overall liquidity position and take proactive steps to maintain the appropriate liquidity position based upon the current circumstances.
As the impact of the macro-economic events, potential global recession, acts of terrorism, war, geopolitical events, and the related disruption to markets and business continues to impact the economy, we will continue to evaluate our overall liquidity position and take proactive steps to maintain the appropriate liquidity position based upon the current circumstances. 68 Table of Contents Equity Offerings We may from time-to-time issue and sell shares of our common stock through public or ATM offerings.
Approximately $50.8 million of the aggregate principal repayments related to scheduled principal payments and approximately $925.1 million were early principal repayments related to 45 portfolio co mpanies. 58 Table of Contents Total portfolio investment activity (inclusive of unearned income and excluding activity related to taxes payable and escrow receivables) as of and for the years ended December 31, 2023 and December 31, 2022 was as follows: (in millions) December 31, 2023 December 31, 2022 Beginning Portfolio $ 2,963.9 $ 2,434.5 New fundings and restructures 1,598.6 1,465.0 Fundings assigned to or directly funded by the Adviser Funds (1) (350.7) (330.2) Warrants not related to current period fundings 1.3 2.0 Principal payments received on investments (50.8) (70.1) Early payoffs (925.1) (373.3) Proceeds from sale of debt investments (26.7) (84.0) Proceeds from sale of equity investments (43.2) (17.6) Accretion of loan discounts and paid-in-kind principal 59.5 54.8 Net acceleration of loan discounts and loan fees due to early payoffs or restructures (14.1) (17.7) New loan fees (13.5) (13.8) Gain (loss) on investments due to sales or write offs 6.0 (0.3) Net change in unrealized appreciation (depreciation) 42.8 (85.4) Ending Portfolio $ 3,248.0 $ 2,963.9 (1) Funded amounts include $338.6 million and $193.2 million of direct fundings of investments made by the Adviser Funds for the years ended December 31, 2023 and 2022, respectively.
Approximately $31.6 million of the aggregate principal repayments related to scheduled principal payments and approximately $922.0 million were early principal repayments related to 56 portfolio co mpanies. 57 Table of Contents Total portfolio investment activity (inclusive of unearned income and excluding activity related to taxes payable and escrow receivables) as of and for the years ended December 31, 2024 and December 31, 2023 was as follows: (in millions) December 31, 2024 December 31, 2023 Beginning Portfolio $ 3,248.0 $ 2,963.9 New fundings and restructures 1,807.2 1,598.6 Fundings assigned to or directly funded by the Adviser Funds (383.2) (350.7) Warrants not related to current period fundings 0.3 1.3 Principal repayments received on investments (31.6) (50.8) Early payoffs (922.0) (925.1) Proceeds from sale of debt investments — (26.7) Proceeds from sale of equity and warrant investments (49.4) (43.2) Accretion of loan discounts and paid-in-kind interest 87.7 59.5 Net acceleration of loan discounts and loan fees due to early payoffs or restructures (12.3) (14.1) New loan fees (15.2) (13.5) Gain (loss) on investments due to sales or write offs (19.7) 6.0 Net change in unrealized appreciation (depreciation) (49.8) 42.8 Ending Portfolio $ 3,660.0 $ 3,248.0 Additionally, we may hold investments in debt, warrant, or equity positions of portfolio companies that have filed a registration statement with the SEC in contemplation of a potential IPO.
As of December 31, 2023 and 2022, approximately 95.9% and 95.3%, of the debt investment portfolio was priced at floating interest rates or floating interest rates with a Prime, LIBOR, SOFR, Eurodollar, or BSBY-based interest rate floor, respectively. Note that as of December 31, 2023, no investments were priced using LIBOR based interest rates.
As of December 31, 2024 and 2023, approximately 97.4% and 95.9% of the debt investment portfolio was priced at floating interest rates or floating interest rates with a Prime, SOFR, SONIA, or BSBY-based interest rate floor, respectively.
As of December 31, 2023 and December 31, 2022, we had five and four equity investments representing approximately 56.5% and 39.8%, respectively, of the total fair value of our equity investments, and each represented 5% or more of the total fair value of our equity investments.
As of December 31, 2024 and December 31, 2023, we had three and five equity investments, respectively, that represented 5% or more of the total fair value of our equity investments. These equity investments represented approximately 49.7% and 56.5% of the total fair value of our equity investments as of December 31, 2024 and December 31, 2023, respectively.
Management’s Discussion and Analysis of Financial Condition and Results of Operations FORWARD-LOOKING STATEMENTS The matters discussed in this report, as well as in future oral and written statements by management of Hercules Capital, Inc. that are forward-looking statements are based on current management expectations that involve substantial risks and uncertainties which could cause actual results to differ materially from the results expressed in, or implied by, these forward-looking statements.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations FORWARD-LOOKING STATEMENTS The matters discussed in this Annual Report, as well as in future oral and written statements by management of Hercules Capital, Inc., that are forward-looking statements are based on current management expectations that involve substantial risks and uncertainties, including those discussed under “Item 1A.