The Quarterly
GNV 2015 10-K

Saratoga Investment Corp (GNV) SEC Quarterly Report (10-Q) for Q3 2015

GNV Q4 2015 10-Q
GNV 2015 10-K GNV Q4 2015 10-Q
Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

x Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

For the Quarterly Period Ended August 31, 2015

¨ Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Commission File Number: 001-33376

SARATOGA INVESTMENT CORP.

(Exact name of registrant as specified in its charter)

Maryland 20-8700615
(State or other jurisdiction of
incorporation or organization)
(I.R.S. Employer
Identification No.)

535 Madison Avenue
New York, New York
10022
(Address of principal executive office) (Zip Code)

(212) 906-7800

(Registrant's telephone number, including area code)

Not applicable

(Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report)

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.    Yes   x     No   ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes   ¨     No   ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of "large accelerated filer," "accelerated filer" and "smaller reporting company" in Rule 12b-2 of the Exchange Act. (check one):

Large Accelerated Filer ¨ Accelerated Filer ¨
Non-Accelerated Filer x Smaller Reporting Company ¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes   ¨     No   x

The number of shares of the registrant's common stock, $0.001 par value, outstanding as of October 13, 2015 was 5,634,115.

Table of Contents

TABLE OF CONTENTS

Page

PART I

FINANCIAL INFORMATION 3

Item 1.

Financial Statements 3
Consolidated Statements of Assets and Liabilities as of August 31, 2015 (unaudited) and February 28, 2015 3
Consolidated Statements of Operations for the three and six months ended August 31, 2015 and August 31, 2014 (unaudited) 4
Consolidated Schedules of Investments as of August 31, 2015 (unaudited) and February 28, 2015 5
Consolidated Statements of Changes in Net Assets for the six months ended August 31, 2015 and August 31, 2014 (unaudited) 11
Consolidated Statements of Cash Flows for the six months ended August 31, 2015 and August 31, 2014 (unaudited) 12
Notes to Consolidated Financial Statements as of August 31, 2015 (unaudited) 13

Item 2.

Management's Discussion and Analysis of Financial Condition and Results of Operations 36

Item 3.

Quantitative and Qualitative Disclosures About Market Risk 59

Item 4.

Controls and Procedures 59

PART II

OTHER INFORMATION 60

Item 1.

Legal Proceedings 60

Item 1A.

Risk Factors 60

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds 60

Item 3.

Defaults upon Senior Securities 60

Item 4.

Mine Safety Disclosures 60

Item 5.

Other Information 60

Item 6.

Exhibits 61

Signatures

62

2

Table of Contents

PART I FINANCIAL INFORMATION

Item 1. Financial Statements

Saratoga Investment Corp.

Consolidated Statements of Assets and Liabilities

As of
August 31, 2015 February 28, 2015
(unaudited)

ASSETS

Investments at fair value

Non-control/non-affiliate investments (amortized cost of $236,385,079 and $222,505,383, respectively)

$ 235,430,731 $ 223,506,589

Control investments (cost of $14,304,200 and $15,953,001, respectively)

16,754,160 17,031,146

Total investments at fair value (amortized cost of $250,689,279 and $238,458,384, respectively)

252,184,891 240,537,735

Cash and cash equivalents

504,283 1,888,158

Cash and cash equivalents, reserve accounts

12,089,017 18,175,214

Interest receivable, (net of reserve of $393,447 and $309,498, respectively)

2,689,454 2,469,398

Management fee receivable

174,432 171,913

Other assets

571,358 317,637

Receivable from unsettled trades

100,000 -  

Total assets

$ 268,313,435 $ 263,560,055

LIABILITIES

Revolving credit facility

$ 2,000,000 $ 9,600,000

Deferred debt financing costs, revolving credit facility

(555,160 (594,845

SBA debentures payable

79,000,000 79,000,000

Deferred debt financing costs, SBA debentures payable

(2,122,413 (2,340,894

Notes payable

57,245,175 48,300,000

Deferred debt financing costs, notes payable

(1,752,164 (1,847,564

Dividend payable

731,440 402,200

Base management and incentive fees payable

6,037,226 5,835,941

Accounts payable and accrued expenses

572,960 835,189

Interest and debt fees payable

1,545,272 1,405,466

Due to manager

352,679 365,820

Total liabilities

$ 143,055,015 $ 140,961,313

Commitments and contingencies (See Note 7)

NET ASSETS

Common stock, par value $.001, 100,000,000 common shares authorized, 5,586,254 and 5,401,899 common shares issued and outstanding, respectively

$ 5,586 $ 5,402

Capital in excess of par value

187,648,418 184,877,680

Distribution in excess of net investment income

(27,216,301 (23,905,603

Accumulated net realized loss from investments and derivatives

(36,674,895 (40,458,088

Accumulated net unrealized appreciation on investments

1,495,612 2,079,351

Total net assets

125,258,420 122,598,742

Total liabilities and net assets

$ 268,313,435 $ 263,560,055

NET ASSET VALUE PER SHARE

$ 22.42 $ 22.70

See accompanying notes to consolidated financial statements.

3

Table of Contents

Saratoga Investment Corp.

Consolidated Statements of Operations

(unaudited)

For the three months ended
August 31
For the six months ended
August 31
2015 2014 2015 2014

INVESTMENT INCOME

Interest from investments

Non-control/Non-affiliate investments

$ 5,877,682 $ 5,047,571 $ 11,526,661 $ 9,755,465

Payment-in-kind interest income from Non-control/Non-affiliate investments

262,991 329,614 954,143 582,542

Control investments

678,706 660,031 1,269,696 1,301,369

Total interest income

6,819,379 6,037,216 13,750,500 11,639,376

Interest from cash and cash equivalents

731 1,120 1,467 1,714

Management fee income

373,152 375,459 751,898 767,493

Other income

565,055 61,495 815,619 210,830

Total investment income

7,758,317 6,475,290 15,319,484 12,619,413

EXPENSES

Interest and debt financing expenses

2,147,976 1,809,516 4,111,841 3,597,103

Base management fees

1,151,236 1,037,186 2,275,334 2,005,665

Professional fees

349,533 275,933 682,977 711,307

Administrator expenses

275,000 250,000 525,000 500,000

Incentive management fees

(41,279 768,878 1,756,554 1,147,367

Insurance

87,316 84,127 174,633 168,614

Directors fees and expenses

51,000 55,586 102,000 108,761

General & administrative

203,449 100,568 386,369 224,194

Excise tax expense (credit)

(123,338 -   (123,338 -  

Total expenses

4,100,893 4,381,794 9,891,370 8,463,011

NET INVESTMENT INCOME

3,657,424 2,093,496 5,428,114 4,156,402

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:

Net realized gain from investments

3,709,947 360,161 3,783,193 441,841

Net unrealized appreciation/(depreciation) on investments

(6,124,708 703,506 (583,739 318,809

Net gain/(loss) on investments

(2,414,761 1,063,667 3,199,454 760,650

NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS

$ 1,242,663 $ 3,157,163 $ 8,627,568 $ 4,917,052

WEIGHTED AVERAGE - BASIC AND DILUTED EARNINGS PER COMMON SHARE

$ 0.22 $ 0.59 $ 1.57 $ 0.91

WEIGHTED AVERAGE COMMON STOCK OUTSTANDING - BASIC AND DILUTED

5,583,795 5,379,616 5,492,491 5,379,616

See accompanying notes to consolidated financial statements.

4

Table of Contents

Saratoga Investment Corp.

Consolidated Schedule of Investments

August 31, 2015

(unaudited)

Company

Industry

Investment Interest Rate /

Maturity

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

Non-control/Non-affiliated investments - 187.9% (b)

National Truck Protection Co., Inc. (d), (g)

Automotive Aftermarket   Common Stock 1,116 $ 1,000,000 $ 1,503,856 1.2

National Truck Protection Co., Inc. (d)

Automotive Aftermarket First Lien Term Loan 15.50% Cash, 9/13/2018 $ 7,326,770 7,326,770 7,326,770 5.9

Take 5 Oil Change, L.L.C. (d), (g)

Automotive Aftermarket Common Stock 7,128 480,535 2,046,963 1.6

Total Automotive Aftermarket 8,807,305 10,877,589 8.7

Legacy Cabinets Holdings (d), (g)

Building Products Common Stock Voting A-1 2,535 220,900 1,930,656 1.5

Legacy Cabinets Holdings (d), (g)

Building Products Common Stock Voting B-1 1,600 139,424 1,218,560 1.0

Polar Holding Company, Ltd. (a), (i)

Building Products First Lien Term Loan 10.00% Cash, 8/13/2016 $ 1,000,000 1,000,000 1,000,000 0.8

Total Building Products 1,360,324 4,149,216 3.3

BMC Software, Inc. (d)

Business Services First Lien Term Loan 5.00% Cash, 9/10/2020 $ 5,701,667 5,660,379 5,233,560 4.2

Dispensing Dynamics International (d)

Business Services Senior Secured Note 12.50% Cash, 1/1/2018 $ 12,000,000 12,030,982 11,880,000 9.5

Easy Ice, LLC (d)

Business Services First Lien Term Loan 9.50% Cash, 1/15/2020 $ 12,000,000 11,882,170 12,000,000 9.6

Emily Street Enterprises, L.L.C.

Business Services Senior Secured Note 10.00% Cash, 1/23/2020 $ 8,400,000 8,282,447 8,400,000 6.7

Emily Street Enterprises, L.L.C. (g)

Business Services Warrant Membership Interests 49,318 400,000 477,668 0.4

Help/Systems Holdings, Inc.(Help/Systems, LLC) (d)

Business Services First Lien Term Loan 5.50% Cash, 6/28/2019 $ 1,945,152 1,932,637 1,945,152 1.6

Help/Systems Holdings, Inc.(Help/Systems, LLC) (d)

Business Services Second Lien Term Loan 9.50% Cash, 6/28/2020 $ 2,000,000 1,976,735 2,000,000 1.6

Knowland Technology Holdings, L.L.C.

Business Services First Lien Term Loan 11.00% Cash, 11/29/2017 $ 5,259,171 5,213,077 5,259,171 4.2

Knowland Technology Holdings, L.L.C. (j), (k), (l)

Business Services Delayed Draw Term Loan 11.00% Cash, 11/29/2017 $ -   -   -   0.0

Vector Controls Holding Co., LLC (d)

Business Services First Lien Term Loan, 14.00% (12.00% Cash/2.00% PIK), 3/6/2018 $ 9,547,641 9,441,522 9,547,641 7.6

Vector Controls Holding Co., LLC (d), (g)

Business Services Warrants to Purchase Limited Liability Company Interests 101 -   341,533 0.3

Total Business Services 56,819,949 57,084,725 45.7

Targus Group International, Inc. (d)

Consumer Products First Lien Term Loan, 14.75% (13.75% Cash/1.00 PIK), 5/24/2016 $ 3,587,304 3,582,481 2,558,915 2.0

Targus Holdings, Inc. (d), (g)

Consumer Products Common Stock 62,413 566,765 -   0.0

Targus Holdings, Inc. (d), (m)

Consumer Products Unsecured Note 10.00% PIK, 6/14/2019 $ 2,054,158 2,054,158 -   0.0

Targus Holdings, Inc. (d), (m)

Consumer Products Unsecured Note 16.00% PIK, 10/26/2018 $ 429,797 425,704 -   0.0

Total Consumer Products 6,629,108 2,558,915 2.0

Avionte Holdings, LLC (g)

Consumer Services Common Stock 100,000 100,000 162,179 0.1

Avionte Holdings, LLC

Consumer Services First Lien Term Loan 9.75% Cash, 1/8/2019 $ 2,406,342 2,372,048 2,406,342 1.9

Avionte Holdings, LLC (j), (l)

Consumer Services Delayed Draw Term Loan A 9.75% Cash, 1/8/2019 $ -   -   -   0.0

Expedited Travel L.L.C. (g)

Consumer Services Common Stock 1,000,000 1,000,000 1,260,847 1.0

Expedited Travel L.L.C.

Consumer Services First Lien Term Loan 10.00% Cash, 10/10/2019 $ 12,346,237 12,244,421 12,593,162 10.1

PrePaid Legal Services, Inc. (d)

Consumer Services First Lien Term Loan 6.50% Cash, 7/1/2019 $ 1,629,032 1,617,925 1,622,842 1.3

PrePaid Legal Services, Inc. (d)

Consumer Services Second Lien Term Loan 10.25% Cash, 7/1/2020 $ 10,000,000 9,958,843 10,003,000 8.0

Prime Security Services, LLC

Consumer Services Second Lien Term Loan 9.75% Cash, 7/1/2022 $ 12,000,000 11,820,000 11,820,000 9.4

Total Consumer Services 39,113,237 39,868,372 31.8

M/C Acquisition Corp., L.L.C. (d), (g)

Education Class A Common Stock 544,761 30,241 -   0.0

M/C Acquisition Corp., L.L.C. (d)

Education First Lien Term Loan 1.00% Cash, 3/31/2016 $ 2,321,073 1,193,790 58,043 0.0

Total Education 1,224,031 58,043 0.0

5

Table of Contents

Group Dekko, Inc. (d)

Electronics

Second Lien Term Loan 11.00%

(10.00% Cash/1.00% PIK), 5/1/2016

$ 6,812,315 6,812,315 6,744,192 5.4

Total Electronics 6,812,315 6,744,192 5.4

TM Restaurant Group L.L.C.

Food and Beverage First Lien Term Loan 9.75% Cash, 7/16/2017 $ 9,754,132 9,628,738 9,718,041 7.8

Total Food and Beverage 9,628,738 9,718,041 7.8

Bristol Hospice, LLC

Healthcare Services

Senior Secured Note 11.00%

(10.00% Cash/1.00% PIK), 11/29/2018

$ 5,431,872 5,356,895 5,431,872 4.3

Bristol Hospice, LLC (j), (l)

Healthcare Services

Delayed Draw Term Loan 11.00%

(10.00% Cash/1.00% PIK), 11/29/2018

$ -   -   -   0.0

Roscoe Medical, Inc. (d), (g)

Healthcare Services Common Stock 5,000 500,000 359,700 0.3

Roscoe Medical, Inc.

Healthcare Services

Second Lien Term Loan 11.25%

Cash, 9/26/2019

$ 4,200,000 4,135,700 4,004,280 3.2

Smile Brands Group Inc. (d)

Healthcare Services

First Lien Term Loan 8.50%

Cash, 8/16/2019

$ 4,421,250 4,358,079 2,941,458 2.3
Surgical Specialties Corporation (US),
Inc. (d)
Healthcare Services

First Lien Term Loan 7.25%

Cash, 8/22/2018

$ 2,232,194 2,217,915 2,209,872 1.8

Zest Holdings, LLC (d)

Healthcare Services

First Lien Term Loan 5.25%

Cash, 8/16/2020

$ 4,230,153 4,158,221 4,240,728 3.4

Total Healthcare Services 20,726,810 19,187,910 15.3

HMN Holdco, LLC

Media

First Lien Term Loan 10.00%

Cash, 5/16/2019

$ 9,175,732 9,032,417 9,210,141 7.4

HMN Holdco, LLC (j), (k)

Media

Deferred Draw Term Loan

10.00% Cash, 5/16/2020

1,600,000 1,570,640 1,606,000 1.3

HMN Holdco, LLC

Media Class A Series 4,264 61,647 249,615 0.2

HMN Holdco, LLC

Media Class A Warrant 30,320 438,353 1,429,891 1.1

HMN Holdco, LLC (g)

Media

Warrants to Purchase Limited

Liability Company Interests

(Common)

57,872 -   2,432,360 1.9

HMN Holdco, LLC (g)

Media

Warrants to Purchase Limited

Liability Company Interests

8,139 -   399,543 0.3

Total Media 11,103,057 15,327,550 12.2

Elyria Foundry Company, L.L.C.

Metals Common Stock 35,000 9,217,564 3,678,150 2.9

Elyria Foundry Company, L.L.C.

Metals

Revolver 10.00% Cash,

12/31/2020

$ 8,500,000 8,500,000 8,500,000 6.8

Total Metals 17,717,564 12,178,150 9.7

Censis Technologies, Inc.

Software as a Service

First Lien Term Loan B 11.00%

Cash, 7/24/2019

$ 11,700,000 11,506,533 11,700,000 9.3

Censis Technologies, Inc. (g), (h)

Software as a Service Limited Partner Interests 999 999,000 984,364 0.8

Community Investors, Inc. (g)

Software as a Service Common Stock 1,282 1,282 4,389 0.0

Community Investors, Inc.

Software as a Service

First Lien, Last Out Term Loan

11.73% Cash, 9/30/2019

$ 12,000,000 12,000,000 12,231,553 9.8

Community Investors, Inc.

Software as a Service

First Lien Term Loan B 12.20%

Cash, 12/31/2020

$ 2,500,000 2,500,000 2,549,688 2.0

Community Investors, Inc. (g)

Software as a Service Preferred Stock 10% 63,463 149,138 217,301 0.2

Community Investors, Inc. (g)

Software as a Service Preferred Stock - A Shares 10% 135,584 135,584 464,247 0.4

Community Investors, Inc.

Software as a Service

Unsecured Note 10.00% PIK,

3/20/2020

$ 132,324 132,324 132,324 0.1

Finalsite Holdings, Inc.

Software as a Service

Second Lien Term Loan 10.25%

Cash, 11/21/2019

$ 7,500,000 7,437,277 7,500,000 6.0

Identity Automation Systems (g)

Software as a Service Common Stock Class A Units 232,616 232,616 286,118 0.2

Identity Automation Systems

Software as a Service

First Lien Term Loan 10.25%

Cash, 8/25/2019

$ 4,425,000 4,387,968 4,425,000 3.5

Mercury Network, LLC

Software as a Service

First Lien Term Loan 10.25%

Cash, 4/20/2020

$ 9,066,305 8,979,792 9,066,305 7.2

Mercury Network, LLC (g)

Software as a Service Common Stock 413,043 413,043 466,739 0.4

Total Software as a Service 48,874,557 50,028,028 39.9

Advanced Air & Heat of Florida, LLC

Utilities

First Lien Term Loan 9.75%

Cash, 1/31/2019

$ 7,650,000 7,568,084 7,650,000 6.1

Total Utilities 7,568,084 7,650,000 6.1

Sub Total Non-control/Non-affiliated investments

236,385,079 235,430,731 187.9

Control investments - 13.4% (b)

Saratoga Investment Corp. CLO 2013-1, Ltd. (a), (d), (e), (f)

Structured Finance Securities Other/Structured Finance Securities 21.11%, 10/17/2023 $ 30,000,000 14,304,200 16,754,160 13.4

Sub Total Control investments

14,304,200 16,754,160 13.4

TOTAL INVESTMENTS - 201.3% (b)

$   250,689,279 $ 252,184,891 201.3

6

Table of Contents
Principal/
Number of Shares
Cost Fair Value (c) % of
Net Assets

Cash and cash equivalents and cash and cash equivalents, reserve accounts - 10.1%

U.S. Bank Money Market (n)

$ 12,593,300 $ 12,593,300 $ 12,593,300 10.1

Total cash and cash equivalents and cash and cash equivalents, reserve accounts

$ 12,593,300 $ 12,593,300 $ 12,593,300 10.1

(a) Represents a non-qualifying investment as defined under Section 55 (a) of the Investment Company Act of 1940, as amended. Non-qualifying assets represent 7.0% of the Company's portfolio at fair value. As a BDC, the Company can only invest 30% of its portfolio in non-qualifying assets.
(b) Percentages are based on net assets of $125,258,420 as of August 31, 2015.
(c) Because there is no readily available market value for these investments, the fair value of these investments is approved in good faith by our board of directors. (see Note 3 to the consolidated financial statements).
(d) These securities are pledged as collateral under a senior secured revolving credit facility (see Note 6 to the consolidated financial statements).
(e) This investment does not have a stated interest rate that is payable thereon. As a result, the 21.11% interest rate in the table above represents the effective interest rate currently earned on the investment cost and is based on the current cash interest and other income generated by the investment.
(f) As defined in the Investment Company Act, we "Control" this portfolio company because we own more than 25% of the portfolio company's outstanding voting securities. Transactions during the period in which the issuer was both an Affiliate and a portfolio company that we Control are as follows:

Company

Purchases Redemptions Sales
(Cost)
Interest
Income
Management
Fee Income
Net Realized
Gains/(Losses)
Net Unrealized
Appreciation
Saratoga Investment Corp. CLO
2013-1, Ltd.
$ -   $ -   $ -   $ 1,269,696 $ 751,898 $ -   $ 2,449,960

(g) Non-income producing at August 31, 2015.
(h) Includes securities issued by an affiliate of the company.
(i) Non-U.S. company. The principal place of business for Polar Holding Company, Ltd. is Canada.
(j) The investment has an unfunded commitment as of August 31, 2015 (See note 7).
(k) Includes an analysis of the fair value of any unfunded loan commitments.
(l) The entire commitment was unfunded at August 31, 2015. As such, no interest is being earned on this investment.
(m) The investment was on non-accrual status as of August 31, 2015
(n) Included within cash and cash equivalents and cash and cash equivalents, reserve accounts in the Company's Consolidated Statements of Assets and Liabilities as of August 31, 2015.

7

Table of Contents

Saratoga Investment Corp.

Consolidated Schedule of Investments

February 28, 2015

Company

Industry

Investment Interest Rate / Maturity

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

Non-control/Non-affiliated investments - 182.3% (b)

National Truck Protection Co., Inc. (d), (g)

Automotive Aftermarket Common Stock 1,116 $ 1,000,000 $ 1,769,432 1.4

National Truck Protection Co., Inc. (d)

Automotive Aftermarket First Lien Term Loan 15.50% Cash, 9/13/2018 $ 7,737,848 7,737,848 7,737,848 6.3

Take 5 Oil Change, L.L.C. (d), (g)

Automotive Aftermarket Common Stock 7,128 480,535 1,472,502 1.2

Total Automotive Aftermarket 9,218,383 10,979,782 8.9

Legacy Cabinets Holdings (d), (g)

Building Products Common Stock Voting A-1 2,535 220,900 1,493,470 1.2

Legacy Cabinets Holdings (d), (g)

Building Products Common Stock Voting B-1 1,600 139,424 942,624 0.8

Polar Holding Company, Ltd. (a), (i)

Building Products First Lien Term Loan 10.00% Cash, 8/13/2016 $ 1,000,000 1,000,000 1,000,000 0.8

Total Building Products 1,360,324 3,436,094 2.8

BMC Software, Inc. (d)

Business Services First Lien Term Loan 5.00% Cash, 9/10/2020 $ 5,731,667 5,686,622 5,478,327 4.5

Dispensing Dynamics International (d)

Business Services Senior Secured Note 12.50% Cash, 1/1/2018 $ 7,000,000 6,910,112 7,350,000 6.0

Easy Ice, LLC (d)

Business Services First Lien Term Loan 9.50% Cash, 1/15/2020 $ 12,000,000 11,872,639 12,000,000 9.6

Emily Street Enterprises, L.L.C.

Business Services Senior Secured Note 10.00% Cash, 1/23/2020 $ 8,400,000 8,260,787 8,400,000 6.9
`

Emily Street Enterprises, L.L.C. (g)

Business Services Warrant Membership Interests 49,318 400,000 391,584 0.3

Help/Systems Holdings, Inc.(Help/Systems, LLC) (d)

Business Services First Lien Term Loan 5.50% Cash, 6/28/2019 $ 1,955,051 1,941,417 1,925,725 1.6

Help/Systems Holdings, Inc.(Help/Systems, LLC) (d)

Business Services Second Lien Term Loan 9.50% Cash, 6/28/2020 $ 2,000,000 1,975,767 1,965,000 1.6

Knowland Technology Holdings, L.L.C.

Business Services First Lien Term Loan 11.00% Cash, 11/29/2017 $ 5,259,171 5,205,142 5,259,171 4.3

Knowland Technology Holdings, L.L.C. (j), (k), (l)

Business Services Delayed Draw Term Loan 11.00% Cash, 11/29/2017 $ -   -   -   0.0

Vector Controls Holding Co., LLC (d)

Business Services

First Lien Term Loan, 14.00%

(12.00% Cash/2.00% PIK), 3/6/2018

$ 9,436,991 9,312,095 9,295,437 7.6

Vector Controls Holding Co., LLC (d), (g)

Business Services Warrants to Purchase Limited Liability Company Interests 101 -   62,341 0.1

Total Business Services 51,564,581 52,127,585 42.5

Targus Group International, Inc. (d)

Consumer Products

First Lien Term Loan, 12.00%

(11.00% Cash/1.00 PIK), 5/24/2016

$ 3,569,127 3,537,732 3,283,597 2.7

Targus Holdings, Inc. (d), (g)

Consumer Products Common Stock 62,413 566,765 -   0.0

Targus Holdings, Inc. (d), (g)

Consumer Products Unsecured Note 10.00% PIK, 6/14/2019 $ 2,054,158 2,054,158 -   0.0

Targus Holdings, Inc. (d), (g)

Consumer Products Unsecured Note 16.00% PIK, 10/26/2018 $ 429,797 425,227 -   0.0

Total Consumer Products 6,583,882 3,283,597 2.7

Avionte Holdings, LLC (g)

Consumer Services Common Stock 100,000 100,000 163,000 0.1

Avionte Holdings, LLC

Consumer Services First Lien Term Loan 9.75% Cash, 1/8/2019 $ 3,000,000 2,951,759 3,000,000 2.4

Avionte Holdings, LLC (j), (l)

Consumer Services Delayed Draw Term Loan A 9.75% Cash, 1/8/2019 $ -   -   -   0.0

CFF Acquisition L.L.C. (d)

Consumer Services First Lien Term Loan 7.50% Cash, 7/31/2015 $ 716,179 714,270 716,179 0.6

Expedited Travel L.L.C. (g)

Consumer Services Common Stock 1,000,000 1,000,000 1,069,157 0.9

Expedited Travel L.L.C.

Consumer Services First Lien Term Loan 10.00% Cash, 10/10/2019 $ 13,750,000 13,609,579 13,750,000 11.2

PrePaid Legal Services, Inc. (d)

Consumer Services First Lien Term Loan 6.25% Cash, 7/1/2019 $ 3,709,677 3,680,863 3,652,919 3.0

PrePaid Legal Services, Inc. (d)

Consumer Services Second Lien Term Loan 9.75% Cash, 7/1/2020 $ 5,000,000 4,937,212 4,981,000 4.1

Total Consumer Services 26,993,683 27,332,255 22.3

M/C Acquisition Corp., L.L.C. (d), (g)

Education Class A Common Stock 544,761 30,241 -   0.0

M/C Acquisition Corp., L.L.C. (d)

Education First Lien Term Loan 1.00% Cash, 3/31/2015 $ 2,362,978 1,235,695 100,951 0.1

Total Education 1,265,936 100,951 0.1

Group Dekko, Inc. (d)

Electronics

Second Lien Term Loan 11.00%

(10.00% Cash/1.00% PIK), 5/1/2016

$ 6,950,048 6,950,048 6,667,181 5.4

Total Electronics 6,950,048 6,667,181 5.4

8

Table of Contents

TB Corp. (d)

Food and Beverage First Lien Term Loan 5.76% Cash, 6/19/2018 $ 5,050,436 5,038,131 5,037,810 4.0

TB Corp. (d)

Food and Beverage Unsecured Note 13.50% (12.00% Cash/1.50% PIK), 12/20/2018 $ 2,546,121 2,512,732 2,546,121 2.1

TM Restaurant Group L.L.C.

Food and Beverage First Lien Term Loan 7.75% Cash, 7/16/2017 $ 2,791,595 2,791,595 2,763,679 2.3

Total Food and Beverage 10,342,458 10,347,610 8.4

Bristol Hospice, LLC

Healthcare Services

Senior Secured Note 11.00%

(10.00% Cash/1.00% PIK), 11/29/2018

$ 5,459,134 5,374,249 5,459,134 4.4

Bristol Hospice, LLC (j), (l)

Healthcare Services

Delayed Draw Term Loan 11.00%

(10.00% Cash/1.00% PIK), 11/29/2018

$ -   -   -   0.0

Roscoe Medical, Inc. (d), (g)

Healthcare Services Common Stock 5,000 500,000 294,500 0.2

Roscoe Medical, Inc.

Healthcare Services Second Lien Term Loan 11.25% Cash, 9/26/2019 $ 4,200,000 4,129,704 3,990,000 3.3

Smile Brands Group Inc. (d)

Healthcare Services First Lien Term Loan 7.50% Cash, 8/16/2019 $ 4,443,750 4,373,369 4,159,350 3.4

Surgical Specialties Corporation (US), Inc. (d)

Healthcare Services First Lien Term Loan 7.25% Cash, 8/22/2018 $ 2,312,500 2,295,234 2,277,813 1.9

Zest Holdings, LLC (d)

Healthcare Services First Lien Term Loan 5.25% Cash, 8/16/2020 $ 4,443,919 4,361,438 4,460,806 3.6

Total Healthcare Services 21,033,994 20,641,603 16.8

HMN Holdco, LLC

Media

First Lien Term Loan 14.00%

(12.00% Cash/2.00% PIK), 5/16/2019

$ 9,368,327 9,206,438 9,579,115 7.9

HMN Holdco, LLC

Media First Lien Term Loan 12.00% Cash, 5/16/2020 $ 1,600,000 1,569,149 1,576,000 1.3

HMN Holdco, LLC (j), (k)

Media Deferred Draw Term Loan 12.00% Cash, 5/16/2020 $ -   -   (36,000 0.0

HMN Holdco, LLC (g)

Media Class A Series 4,264 61,647 223,604 0.2

HMN Holdco, LLC (g)

Media Class A Warrant 30,320 438,353 1,247,365 1.0

HMN Holdco, LLC (g)

Media Warrants to Purchase Limited Liability Company Interests (Common) 57,872 -   2,085,128 1.7

HMN Holdco, LLC (g)

Media Warrants to Purchase Limited Liability Company Interests 8,139 -   350,464 0.3

Total Media 11,275,587 15,025,676 12.4

Elyria Foundry Company, L.L.C. (d), (g)

Metals Common Stock 35,000 9,217,563 6,762,000 5.5

Elyria Foundry Company, L.L.C. (d)

Metals Revolver 9.00% Cash, 12/31/2020 $ 8,500,000 8,500,000 8,500,000 6.8

Total Metals 17,717,563 15,262,000 12.3

Network Communications, Inc. (d), (g)

Publishing Common Stock 380,572 -   300,652 0.2

Network Communications, Inc. (d)

Publishing Unsecured Notes 8.60% PIK, 1/14/2020 $ 2,732,976 2,374,260 1,684,118 1.4

Total Publishing 2,374,260 1,984,770 1.6

Censis Technologies, Inc.

Software as a Service First Lien Term Loan B 11.00% Cash, 7/24/2019 $ 11,850,000 11,634,939 11,850,000 9.7

Censis Technologies, Inc. (g), (h)

Software as a Service Limited Partner Interests 999 999,000 981,627 0.8

Community Investors, Inc. (g)

Software as a Service Common Stock 1,282 1,282 1,769 0.0

Community Investors, Inc.

Software as a Service First Lien, Last Out Term Loan 11.78% Cash, 9/30/2019 $ 12,000,000 12,000,000 12,000,000 9.7

Community Investors, Inc.

Software as a Service First Lien Term Loan B 12.25% Cash, 12/31/2020 $ 2,500,000 2,500,000 2,500,000 2.0

Community Investors, Inc. (g)

Software as a Service Preferred Stock 10% 63,463 149,138 87,579 0.1

Community Investors, Inc.

Software as a Service Preferred Stock - A2 10% 38,641 100,853 53,325 0.0

Community Investors, Inc. (g)

Software as a Service Preferred Stock - A Shares 10% 135,584 135,584 187,106 0.2

Finalsite Holdings, Inc.

Software as a Service Second Lien Term Loan 10.25% Cash, 11/21/2019 $ 7,500,000 7,429,305 7,500,000 6.1

Identity Automation Systems (g)

Software as a Service Common Stock Class A Units 232,616 232,616 225,638 0.2

Identity Automation Systems

Software as a Service First Lien Term Loan 10.25% Cash, 8/25/2019 $ 4,475,000 4,433,897 4,475,000 3.7

Pen-Link, Ltd. (d)

Software as a Service Second Lien Term Loan 12.50% Cash, 5/26/2019 $ 10,500,000 10,326,376 10,500,000 8.6

Total Software as a Service 49,942,990 50,362,044 41.1

Advanced Air & Heat of Florida, LLC

Utilities First Lien Term Loan 10.00% Cash, 1/31/2019 $ 5,955,441 5,881,694 5,955,441 5.0

Total Utilities 5,881,694 5,955,441 5.0

Sub Total Non-control/Non-affiliated investments

222,505,383 223,506,589 182.3

9

Table of Contents

Control investments - 13.9% (b)

Saratoga Investment Corp. CLO 2013-1, Ltd. (a), (d), (e), (f)

Structured Finance Securities Other/Structured Finance Securities 14.32%, 10/17/2023 $ 30,000,000 15,953,001 17,031,146 13.9

Sub Total Control investments

15,953,001 17,031,146 13.9

TOTAL INVESTMENTS - 196.2% (b)

$ 238,458,384 $ 240,537,735 196.2

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

Cash and cash equivalents and cash and cash equivalents, reserve accounts - 16.4%

U.S. Bank Money Market (m)

$ 20,063,372 $ 20,063,372 $ 20,063,372 16.4

Total cash and cash equivalents and cash and cash equivalents, reserve accounts

$ 20,063,372 $ 20,063,372 $ 20,063,372 16.4

(a) Represents a non-qualifyng investment as defined under Section 55 (a) of the Investment Company Act of 1940, as amended. Non-qualifying assets represent 7.5% of the Company's portfolio at fair value. As a BDC, the Company can only invest 30% of its portfolio in non-qualifying assets.
(b) Percentages are based on net assets of $122,598,742, as of February 28, 2015.
(c) Because there is no readily available market value for these investments, the fair value of these investments is approved in good faith by our board of directors. (see Note 3 to the consolidated financial statements).
(d) These securities are pledged as collateral under a senior secured revolving credit facility (see Note 6 to the consolidated financial statements).
(e) This investment does not have a stated interest rate that is payable thereon. As a result, the 14.32% interest rate in the table above represents the effective interest rate currently earned on the investment cost and is based on the current cash interest and other income generated by the investment.
(f) As defined in the Investment Company Act, we "Control" this portfolio company because we own more than 25% of the portfolio company's outstanding voting securities. Transactions during the period in which the issuer was both an Affiliate and a portfolio company that we Control are as follows:

Company

Purchases Redemptions Sales
(Cost)
Interest
Income
Management
Fee Income
Net Realized
Gains/(Losses)
Net Unrealized
Appreciation

Saratoga Investment Corp. CLO 2013-1, Ltd.

$ -   $ -   $ -   $ 2,707,230 $ 1,520,205 $ -   $ 1,078,145

(g) Non-income producing at February 28, 2015.
(h) Includes securities issued by an affiliate of the company.
(i) Non-U.S. company. The principal place of business for Polar Holding Company, Ltd. is Canada.
(j) The investment has an unfunded commitment as of February 28, 2015 (See note 7).
(k) Includes an analysis of the value of any unfunded loan commitments.
(l) The entire commitment was unfunded at February 28, 2015. As such, no interest is being earned on this investment.
(m) Included within cash and cash equivalents and cash and cash equivalents, reserve accounts in the Company's Consolidated Statements of Assets and Liabilities as of February 28, 2015.

10

Table of Contents

Saratoga Investment Corp.

Consolidated Statements of Changes in Net Assets

(unaudited)

For the six months ended
August 31, 2015
For the six months ended
August 31, 2014

INCREASE FROM OPERATIONS:

Net investment income

$ 5,428,114 $ 4,156,402

Net realized gain from investments

3,783,193 441,841

Net unrealized appreciation/(depreciation) on investments

(583,739 318,809

Net increase in net assets from operations

8,627,568 4,917,052

DECREASE FROM SHAREHOLDER DISTRIBUTIONS:

Distributions declared

(8,738,812 -  

Net decrease in net assets from shareholder distributions

(8,738,812 -  

CAPITAL SHARE TRANSACTIONS:

Stock dividend distribution

3,047,190 -  

Repurchases of common stock

(38,981 -  

Offering costs

(237,287 -  

Net increase in net assets from capital share transactions

2,770,922 -  

Total increase in net assets

2,659,678 4,917,052

Net assets at beginning of period

122,598,742 113,427,929

Net assets at end of period

$ 125,258,420 $ 118,344,981

Net asset value per common share

$ 22.42 $ 22.00

Common shares outstanding at end of period

5,586,254 5,379,616

Distribution in excess of net investment income

$ (27,216,301 $ (26,967,265

See accompanying notes to consolidated financial statements.

11

Table of Contents

Saratoga Investment Corp.

Consolidated Statements of Cash Flows

(unaudited)

For the six months ended
August 31, 2015
For the six months ended
August 31, 2014

Operating activities

NET INCREASE IN NET ASSETS FROM OPERATIONS

$ 8,627,568 $ 4,917,052

ADJUSTMENTS TO RECONCILE NET INCREASE IN NET ASSETS FROM OPERATIONS TO NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES:

Paid-in-kind interest income

(828,420 (371,527

Net accretion of discount on investments

(273,250 (382,571

Amortization of deferred debt financing costs

442,921 512,481

Amortization of premium on notes

(1,040 -  

Net realized gain from investments

(3,783,193 (441,841

Net unrealized (appreciation) depreciation on investments

583,739 (318,809

Proceeds from sale and redemption of investments

34,772,774 24,387,382

Purchase of investments

(42,118,806 (53,347,634

(Increase) decrease in operating assets:

Cash and cash equivalents, reserve accounts

6,086,197 77,442

Interest receivable

(220,056 (742,554

Management fee receivable

(2,519 (16,925

Other assets

(228,717 (48,308

Receivable from unsettled trades

(100,000 -  

Increase (decrease) in operating liabilities:

Management and incentive fees payable

201,285 341,379

Accounts payable and accrued expenses

(262,229 (288,213

Interest and debt fees payable

139,806 162,938

Due to manager

(13,141 20,000

NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES

3,022,919 (25,539,708

Financing activities

Borrowings on debt

10,600,000 27,600,000

Paydowns on debt

(18,200,000 (4,700,000.00

Issuance of notes

8,945,175 -  

Debt financing cost

(350,607 (382,812

Repurchases of common stock

(38,981 -  

Payments of cash dividends

(5,362,381 -  

NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES

(4,406,794 22,517,188

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

(1,383,875 (3,022,520

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD

1,888,158 3,293,898

CASH AND CASH EQUIVALENTS, END OF PERIOD

$ 504,283 $ 271,378

Supplemental information:

Interest paid during the period

$ 3,529,114 $ 2,921,683

Supplemental non-cash information:

Paid-in-kind interest income

$ 828,420 $ 371,527

Net accretion of discount on investments

$ 273,250 $ 382,571

Amortization of deferred debt financing costs

$ 442,921 $ 512,481

Stock dividend distribution

$ 3,047,190 $ -  

See accompanying notes to consolidated financial statements.

12

Table of Contents

SARATOGA INVESTMENT CORP.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

August 31, 2015

(unaudited)

Note 1. Organization

Saratoga Investment Corp. (the "Company", "we", "our" and "us") is a non-diversified closed end management investment company incorporated in Maryland that has elected to be treated and is regulated as a business development company ("BDC") under the Investment Company Act of 1940 (the "1940 Act"). We commenced operations on March 23, 2007 as GSC Investment Corp. and completed our initial public offering ("IPO") on March 28, 2007. We have elected to be treated as a regulated investment company ("RIC") under subchapter M of the Internal Revenue Code (the "Code"). We expect to continue to qualify and to elect to be treated for tax purposes as a RIC. Our investment objective is to generate current income and, to a lesser extent, capital appreciation from our investments.

GSC Investment, LLC (the "LLC") was organized in May 2006 as a Maryland limited liability company. As of February 28, 2007, the LLC had not yet commenced its operations and investment activities.

On March 21, 2007, the Company was incorporated and concurrently therewith the LLC was merged with and into the Company, with the Company as the surviving entity, in accordance with the procedure for such merger in the LLC's limited liability company agreement and Maryland law. In connection with such merger, each outstanding limited liability company interest of the LLC was converted into a share of common stock of the Company.

On July 30, 2010, the Company changed its name from "GSC Investment Corp." to "Saratoga Investment Corp.".

We are externally managed and advised by our investment adviser, Saratoga Investment Advisors, LLC (the "Manager"), pursuant to the Management Agreement. Prior to July 30, 2010, we were managed and advised by GSCP (NJ), L.P.

On March 28, 2012, our wholly-owned subsidiary, Saratoga Investment Corp. SBIC, LP ("SBIC LP"), received a Small Business Investment Company ("SBIC") license from the Small Business Administration ("SBA").

On April 2, 2015, the SBA issued a "green light" or "go forth" letter inviting us to continue our application process to obtain a license to form and operate its second SBIC subsidiary. If approved, a second SBIC license would provide us an incremental source of long-term capital by permitting us to issue $75 million of additional SBA-guaranteed debentures in addition to the $150 million already approved under the first license. Receipt of a green light letter from the SBA does not assure an applicant that the SBA will ultimately issue an SBIC license and we have received no assurance or indication from the SBA that it will receive an SBIC license, or of the timeframe in which it would receive a license, should one be granted.

Note 2. Summary of Significant Accounting Policies

Basis of Presentation

The accompanying consolidated financial statements have been prepared on the accrual basis of accounting in conformity with U.S. generally accepted accounting principles ("U.S. GAAP") and include the accounts of the Company and its special purpose financing subsidiary, Saratoga Investment Funding, LLC (previously known as GSC Investment Funding LLC). All intercompany accounts and transactions have been eliminated in consolidation. All references made to the "Company," "we," and "us" herein include Saratoga Investment Corp. and its consolidated subsidiary, except as stated otherwise.

The Company and SBIC LP are both considered to be investment companies for financial reporting purposes and have applied the guidance in Topic 946, "Financial Services - Investment Companies". There have been no changes to the Company or SBIC LP's status as investment companies during the six months ended August 31, 2015.

13

Table of Contents

Use of Estimates in the Preparation of Financial Statements

The preparation of the accompanying consolidated 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 at the date of the financial statements, and income, gains (losses) and expenses during the period reported. Actual results could differ materially from those estimates.

Cash and Cash Equivalents

Cash and cash equivalents include short-term, liquid investments in a money market fund. Cash and cash equivalents are carried at cost which approximates fair value. Per section 12(d)(1)(A) of the 1940 Act, the Company may not invest in another registered investment company such as a money market fund, if such investment would cause the Company to exceed any of the following limitations:

we were to own more than 3.0% of the total outstanding voting stock of the money market fund;

we were to hold securities in the money market fund having an aggregate value in excess of 5.0% of the value of our total assets; or

we were to hold securities in money market funds and other registered investment companies and BDCs having an aggregate value in excess of 10.0% of the value of our total assets.

As of August 31, 2015, the Company did not exceed any of these limitations.

Cash and Cash Equivalents, Reserve Accounts

Cash and cash equivalents, reserve accounts include amounts held in designated bank accounts in the form of cash and short-term liquid investments in money market funds representing payments received on secured investments or other reserved amounts associated with our $45.0 million senior secured revolving credit facility with Madison Capital Funding LLC. The Company is required to use these amounts to pay interest expense, reduce borrowings, or pay other amounts in accordance with the terms of the senior secured revolving credit facility.

Investment Classification

The Company classifies its investments in accordance with the requirements of the 1940 Act. Under the 1940 Act, "Control Investments" are defined as investments in companies in which we own more than 25.0% of the voting securities or maintain greater than 50.0% of the board representation. Under the 1940 Act, "Affiliated Investments" are defined as those non-control investments in companies in which we own between 5.0% and 25.0% of the voting securities. Under the 1940 Act, "Non-affiliated Investments" are defined as investments that are neither Control Investments nor Affiliated Investments.

Investment Valuation

The Company accounts for its investments at fair value in accordance with the Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC") Topic 820, Fair Value Measurements and Disclosures ("ASC 820"). ASC 820 defines fair value, establishes a framework for measuring fair value, establishes a fair value hierarchy based on the quality of inputs used to measure fair value and enhances disclosure requirements for fair value measurements. ASC 820 requires the Company to assume that its investments are to be sold at the statement of assets and liabilities date in the principal market to independent market participants, or in the absence of a principal market, in the most advantageous market, which may be a hypothetical market. 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.

Investments for which market quotations are readily available are fair valued at such market quotations obtained from independent third party pricing services and market makers subject to any decision by our board of directors to approve a fair value determination to reflect significant events affecting the value of these investments. We value investments for which market quotations are not readily available at fair value as approved, in good faith, by our board of directors based on input from our Manager, the audit committee of our board of directors and a third party independent valuation firm. Determinations of fair value may involve subjective judgments and estimates. The types of factors that may be considered in determining the fair value of our investments include the nature and realizable value of any collateral, the portfolio company's ability to make payments, market yield trend analysis, the markets in which the portfolio company does business, comparison to publicly traded companies, discounted cash flow and other relevant factors.

14

Table of Contents

We undertake a multi-step valuation process each quarter when valuing investments for which market quotations are not readily available, as described below:

Each investment is initially valued by the responsible investment professionals of our Manager and preliminary valuation conclusions are documented and discussed with the senior management of our Manager; and

An independent valuation firm engaged by our board of directors reviews approximately one quarter of these preliminary valuations each quarter so that the valuation of each investment for which market quotes are not readily available is reviewed by the independent valuation firm at least annually.

In addition, all our investments are subject to the following valuation process:

The audit committee of our board of directors reviews each preliminary valuation and our Manager and independent valuation firm (if applicable) will supplement the preliminary valuation to reflect any comments provided by the audit committee; and

Our board of directors discusses the valuations and approves the fair value of each investment, in good faith, based on the input of our Manager, independent valuation firm (to the extent applicable) and the audit committee of our board of directors.

Our investment in Saratoga Investment Corp. CLO 2013-1, Ltd. ("Saratoga CLO") is carried at fair value, which is based on a discounted cash flow model that utilizes prepayment, re-investment and loss assumptions based on historical experience and projected performance, economic factors, the characteristics of the underlying cash flow, and comparable yields for equity interests in collateralized loan obligation funds similar to Saratoga CLO, when available, as determined by our Manager and recommended to our board of directors. Specifically, we use Intex cash flow models, or an appropriate substitute, to form the basis for the valuation of our investment in Saratoga CLO. The models use a set of assumptions including projected default rates, recovery rates, reinvestment rate and prepayment rates in order to arrive at estimated valuations. The assumptions are based on available market data and projections provided by third parties as well as management estimates. We use the output from the Intex models (i.e., the estimated cash flows) to perform a discounted cash flows analysis on expected future cash flows to determine a valuation for our investment in Saratoga CLO.

Because such valuations, and particularly valuations of private investments and private companies, are inherently uncertain, they may fluctuate over short periods of time and may be based on estimates. The determination of fair value may differ materially from the values that would have been used if a ready market for these investments existed. Our net asset value could be materially affected if the determinations regarding the fair value of our investments were materially higher or lower than the values that we ultimately realize upon the disposal of such investments.

Derivative Financial Instruments

We account for derivative financial instruments in accordance with ASC Topic 815, Derivatives and Hedging ("ASC 815"). ASC 815 requires recognizing all derivative instruments as either assets or liabilities on the consolidated statements of assets and liabilities at fair value. The Company values derivative contracts at the closing fair value provided by the counterparty. Changes in the values of derivative contracts are included in the consolidated statements of operations.

Investment Transactions and Income Recognition

Purchases and sales of investments and the related realized gains or losses are recorded on a trade-date basis. Interest income, adjusted for amortization of premium and accretion of discount, is recorded on an accrual basis to the extent that such amounts are expected to be collected. The Company stops accruing interest on its investments when it is determined that interest is no longer collectible. Discounts and premiums on investments purchased are accreted/amortized over the life of the respective investment using the effective yield method. The amortized cost of investments represents the original cost adjusted for the accretion of discounts and amortizations of premium on investments.

Loans are generally placed on non-accrual status when there is reasonable doubt that principal or interest will be collected. Accrued interest is generally reserved when a loan is placed on non-accrual status. Interest payments received on non-accrual loans may be recognized as a reduction in principal depending upon management's judgment regarding collectability. Non-accrual loans are restored to accrual status when past due principal and interest is paid and, in management's judgment, are likely to remain current, although we may make exceptions to this general rule if the loan has sufficient collateral value and is in the process of collection.

15

Table of Contents

Interest income on our investment in Saratoga CLO is recorded using the effective interest method in accordance with the provisions of ASC Topic 325-40,  Investments-Other, Beneficial Interests in Securitized Financial Assets , ("ASC 325-40"), based on the anticipated yield and the estimated cash flows over the projected life of the investment. Yields are revised when there are changes in actual or estimated cash flows due to changes in prepayments and/or re-investments, credit losses or asset pricing. Changes in estimated yield are recognized as an adjustment to the estimated yield over the remaining life of the investment from the date the estimated yield was changed.

Other Income

Other income includes dividends received, origination fees, structuring fees and advisory fees, and is recorded in income when earned.

Paid-in-Kind Interest

The Company holds debt investments in its portfolio that contain a payment-in-kind ("PIK") interest provision. The PIK interest, which represents contractually deferred interest added to the investment balance that is generally due at maturity, is generally recorded on the accrual basis to the extent such amounts are expected to be collected. We stop accruing PIK interest if we do not expect the issuer to be able to pay all principal and interest when due.

Deferred Debt Financing Costs

Financing costs incurred in connection with our credit facility are deferred and amortized using the straight line method over the life of their respective facilities. Financing costs incurred in connection with our SBA debentures are deferred and amortized using the effective yield method over the life of the debentures.

In April 2015, the FASB issued Accounting Standards Update ("ASU") No. 2015-03, Interest-Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs ("ASU 2015-03"). The amendments in this ASU require that debt issuance costs related to a recognized debt liability be presented on the consolidated statements of assets and liabilities as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The recognition and measurement guidance for debt issuance costs are not affected by the amendments in this ASU. The guidance is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2015, and early adoption is allowed, and is to be applied on a retrospective basis. The Company has adopted the provisions of ASU 2015-03 as of February 28, 2015, by reclassifying deferred debt financing costs from within total assets to within total liabilities as a contra-liability. The adoption of the provisions of ASU 2015-03 did not materially impact the Company's consolidated financial position or results of operations. Prior period amounts were reclassified to conform to the current period presentation.

Contingencies

In the ordinary course of its business, the Company may enter into contracts or agreements that contain indemnifications or warranties. Future events could occur that lead to the execution of these provisions against the Company. Based on its history and experience, management feels that the likelihood of such an event is remote.

In the ordinary course of business, the Company may directly or indirectly be a defendant or plaintiff in legal actions with respect to bankruptcy, insolvency or other types of proceedings. Such lawsuits may involve claims that could adversely affect the value of certain financial instruments owned by the Company.

Income Taxes

The Company has filed an election to be treated for tax purposes as a RIC under Subchapter M of the Code and, among other things, intends to make the requisite distributions to its stockholders which will relieve the Company from federal income taxes. Therefore, no provision has been recorded for federal income taxes.

In order to qualify as a RIC, among other requirements, the Company is required to timely distribute to its stockholders at least 90.0% of its investment company taxable income, as defined by the Code, for each fiscal tax year. The Company will be subject to a nondeductible U.S. federal excise tax of 4.0% on undistributed income if it does not distribute at least 98.0% of its ordinary income in any calendar year and 98.2% of its capital gain net income for each one-year period ending on October 31.

16

Table of Contents

Depending on the level of taxable income earned in a tax year, the Company may choose to carry forward taxable income in excess of current year dividend distributions into the next tax year and pay a 4.0% excise tax on such income, as required. 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 for excise tax purposes, the Company accrues excise tax, if any, on estimated excess taxable income as taxable income is earned.

In accordance with certain applicable Treasury regulations and private letter rulings issued by the Internal Revenue Service, a RIC may treat a distribution of its own stock as fulfilling its RIC distribution requirements if each stockholder may elect to receive his or her entire distribution in either cash or stock of the RIC subject to a limitation on the aggregate amount of cash to be distributed to all stockholders, which limitation must be at least 20.0% of the aggregate declared distribution. If too many stockholders elect to receive cash, each stockholder electing to receive cash will receive a pro rata amount of cash (with the balance of the distribution paid in stock). In no event will any stockholder, electing to receive cash, receive less than 20.0% of his or her entire distribution in cash. If these and certain other requirements are met, for U.S federal income tax purposes, the amount of the dividend paid in stock will be equal to the amount of cash that could have been received instead of stock.

ASC 740,  Income Taxes , ("ASC 740"), provides guidance for how uncertain tax positions should be recognized, measured, presented and disclosed in the financial statements. ASC 740 requires the evaluation of tax positions taken or expected to be taken in the course of preparing the Company's tax returns to determine whether the tax positions are "more-likely-than-not" of being sustained by the applicable tax authority. Tax positions deemed to meet a "more-likely-than-not" threshold would be recorded as a tax benefit or expense in the current period. The Company recognizes interest and penalties, if any, related to unrecognized tax benefits as income tax expense in the consolidated statements of operations. During the fiscal year ended February 28, 2015, the Company did not incur any interest or penalties. Although we file federal and state tax returns, our major tax jurisdiction is federal. The 2012, 2013 and 2014 federal tax years for the Company remain subject to examination by the IRS. As of August 31, 2015 and February 28, 2015, there were no uncertain tax positions.

Dividends

Dividends to common stockholders are recorded on the ex-dividend date. The amount to be paid out as a dividend is determined by the board of directors. Net realized capital gains, if any, are generally distributed at least annually, although we may decide to retain such capital gains for reinvestment.

We have adopted a dividend reinvestment plan ("DRIP") that provides for reinvestment of our dividend distributions on behalf of our stockholders unless a stockholder elects to receive cash. As a result, if our board of directors authorizes, and we declare, a cash dividend, then our stockholders who have not "opted out" of the DRIP by the dividend record date will have their cash dividends automatically reinvested into additional shares of our common stock, rather than receiving the cash dividends. We have the option to satisfy the share requirements of the DRIP through the issuance of new shares of common stock or through open market purchases of common stock by the DRIP plan administrator.

Capital Gains Incentive Fee

The Company records an expense accrual on the consolidated statements of operations, relating to the capital gains incentive fee payable on the consolidated statements of assets and liabilities, by the Company to its investment adviser when the net realized and unrealized gain on its investments exceed all net realized and unrealized capital losses on its investments given the fact that a capital gains incentive fee would be owed to the investment adviser if the Company were to liquidate its investment portfolio at such time. The actual incentive fee payable to the Company's investment adviser related to capital gains will be determined and payable in arrears at the end of each fiscal year and will include only realized capital gains net of realized and unrealized losses for the period.

17

Table of Contents

New Accounting Pronouncements

In August 2015, the FASB issued ASU 2015-15, Interest-Imputation of Interest (Subtopic 835-30): Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements ("ASU 2015-15"). ASU 2015-15 updates the accounting guidance included in ASU 2015-03, Interest-Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs as a result of the June 18, 2015, Emerging Issues Task Force meeting, in which the SEC stated that the SEC staff would not object to an entity deferring and presenting costs related to revolving debt arrangements as an asset. As the Company has previously adopted the provisions of ASU 2015-03 as of February 28, 2015 and reclassified all deferred debt financing costs from within total assets to within total liabilities as a contra-liability, it has chosen not to avail itself of this option and continue to include all deferred financing costs as a contra-liability within total liabilities.

In February 2015, the FASB issued ASU 2015-02, Consolidation (ASC Topic 810): Amendments to the Consolidation Analysis ("ASU 2015-02"). ASU 2015-02 significantly changes the consolidation analysis required under GAAP and ends the deferral granted to investment companies from applying the variable interest entity guidance. ASU 2015-02 is effective for interim and annual reporting periods in fiscal years that begin after December 15, 2015 and early adoption is permitted. Management is currently evaluating the impact these changes will have on the Company's consolidated financial statements and disclosures.

In August 2014, the FASB issued new accounting guidance that requires management to assess an entity's ability to continue as a going concern by incorporating and expanding upon certain principles that are currently in U.S. auditing standards. The amendments provide a definition of the term "substantial doubt" and include principles for considering the mitigating effect of management's plans. The amendments also require an evaluation every reporting period, including interim periods for a period of one year after the date that the financial statements are issued (or available to be issued), and certain disclosures when substantial doubt is alleviated or not alleviated. The amendments in this update are effective for reporting periods ending after December 15, 2016. Management is currently evaluating the impact of adopting this new accounting guidance update on the company's consolidated financial statements.

In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers (Topic 606) , which supersedes the revenue recognition requirements in Revenue Recognition (Topic 605). Under the new guidance, an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. This guidance is effective for annual and interim reporting periods beginning after December 15, 2016, and early application is not permitted. The Company is currently evaluating the impact this ASU will have on its consolidated financial statements.

Risk Management

In the ordinary course of its business, the Company manages a variety of risks, including market risk and credit risk. Market risk is the risk of potential adverse changes to the value of investments because of changes in market conditions such as interest rate movements and volatility in investment prices.

Credit risk is the risk of default or non-performance by portfolio companies, equivalent to the investment's carrying amount.

The Company is also exposed to credit risk related to maintaining all of its cash and cash equivalents, including those in reserve accounts, at a major financial institution and credit risk related to any of its derivative counterparties.

The Company has investments in lower rated and comparable quality unrated high yield bonds and bank loans. Investments in high yield investments are accompanied by a greater degree of credit risk. The risk of loss due to default by the issuer is significantly greater for holders of high yield securities, because such investments are generally unsecured and are often subordinated to other creditors of the issuer.

Note 3. Investments

As noted above, the Company values all investments in accordance with ASC 820. ASC 820 requires enhanced disclosures about assets and liabilities that are measured and reported at fair value. As defined in ASC 820, 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.

ASC 820 establishes a hierarchal disclosure framework which prioritizes and ranks the level of market price observability of inputs used in measuring investments at fair value. Market price observability is affected by a number of factors, including the type of investment and the characteristics specific to the investment. Investments with readily available active quoted prices or for which fair value can be measured from actively quoted prices generally will have a higher degree of market price observability and a lesser degree of judgment used in measuring fair value.

18

Table of Contents

Based on the observability of the inputs used in the valuation techniques, the Company is required to provide disclosures on fair value measurements according to the fair value hierarchy. The fair value hierarchy ranks the observability of the inputs used to determine fair values. Investments carried at fair value are classified and disclosed in one of the following three categories:

Level 1-Valuations based on quoted prices in active markets for identical assets or liabilities that the Company has the ability to access.

Level 2-Valuations based on inputs other than quoted prices in active markets, which are either directly or indirectly observable.

Level 3-Valuations based on inputs that are unobservable and significant to the overall fair value measurement. The inputs used in the determination of fair value may require significant management judgment or estimation. Such information may be the result of consensus pricing information or broker quotes which include a disclaimer that the broker would not be held to such a price in an actual transaction. The non-binding nature of consensus pricing and/or quotes accompanied by disclaimer would result in classification as Level 3 asset, assuming no additional corroborating evidence.

In addition to using the above inputs in investment valuations, the Company continues to employ the valuation policy approved by the board of directors that is consistent with ASC 820 and the 1940 Act (see Note 2). Consistent with our Company's valuation policy, we evaluate the source of inputs, including any markets in which our investments are trading, in determining fair value.

The following table presents fair value measurements of investments, by major class, as of August 31, 2015 (dollars in thousands), according to the fair value hierarchy:

Fair Value Measurements
Level 1 Level 2 Level 3 Total

Syndicated loans

$ -   $ -   $ 16,571 $ 16,571

First lien term loans

-   -   156,742 156,742

Second lien term loans

-   -   42,071 42,071

Unsecured notes

-   -   132 132

Structured finance securities

-   -   16,754 16,754

Equity interests

-   -   19,915 19,915

Total

$ -   $ -   $ 252,185 $ 252,185

The following table presents fair value measurements of investments, by major class, as of February 28, 2015 (dollars in thousands), according to the fair value hierarchy:

Fair Value Measurements
Level 1 Level 2 Level 3 Total

Syndicated loans

$ -   $ -   $ 18,302 $ 18,302

First lien term loans

-   -   145,207 145,207

Second lien term loans

-   -   35,603 35,603

Unsecured notes

-   -   4,230 4,230

Structured finance securities

-   -   17,031 17,031

Equity interests

-   -   20,165 20,165

Total

$ -   $ -   $ 240,538 $ 240,538

The following table provides a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the six months ended August 31, 2015 (dollars in thousands):

Syndicated
loans
First lien
term loans
Second
lien
term loans
Unsecured
notes
Structured
finance
securities
Common
stock/
equities
Total

Balance as of February 28, 2015

$ 18,302 $ 145,207 $ 35,603 $ 4,230 $ 17,031 $ 20,165 $ 240,538

Net unrealized appreciation/(depreciation) on investments

(1,400 (726 76 656 1,372 (562 (584

Purchases and other adjustments to cost

20 25,217 16,901 668 -   413 43,219

Sales and redemptions

(356 (13,050 (10,673 (5,784 (1,649 (3,260 (34,772

Net realized gain from investments

5 94 164 261 -   3,260 3,784

Transfers in/out

-   -   -   101 -   (101 -  

Balance as of August 31, 2015

$ 16,571 $ 156,742 $ 42,071 $ 132 $ 16,754 $ 19,915 $ 252,185

19

Table of Contents

Purchases and other adjustments to cost include purchases of new investments at cost, effects of refinancing/restructuring, accretion/amortization of income from discount/premium on debt securities, and PIK.

Sales and redemptions represent net proceeds received from investments sold, and principal paydowns received, during the period.

The net change in unrealized appreciation/(depreciation) for the six months ended August 31, 2015 on investments held as of August 31, 2015 is ($955,584) and is included in net unrealized appreciation (depreciation) on investments in the consolidated statements of operations.

20

Table of Contents

The following table provides a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the six months ended August 31, 2014 (dollars in thousands):

Syndicated
loans
First lien
term loans
Second
lien
term loans
Unsecured
notes
Structured
finance
securities
Common
stock/
equities
Total

Balance as of February 28, 2014

$ 32,390 $ 110,278 $ 27,804 $ 5,471 $ 19,570 $ 10,332 $ 205,845

Net unrealized appreciation/(depreciation) on investments

(256 (1,503 (263 322 520 1,499 319

Purchases and other adjustments to cost

28 40,522 11,175 116 -   2,260 54,101

Sales and redemptions

(5,383 (9,408 (9,500 -   -   (96 (24,387

Net realized gain (loss) from investments

35 735 46 -   -   (374 442

Balance as of August 31, 2014

$ 26,814 $ 140,624 $ 29,262 $ 5,909 $ 20,090 $ 13,261 $ 236,320

Purchases and other adjustments to cost include purchases of new investments at cost, effects of refinancing/restructuring, accretion/amortization of income from discount/premium on debt securities, and PIK.

Sales and redemptions represent net proceeds received from investments sold, and principal paydowns received, during the period.

The net change in unrealized appreciation/(depreciation) for the six months ended August 31, 2014 on investments held as of August 31, 2014 was $734,740 and is included in net unrealized appreciation (depreciation) on investments in the consolidated statements of operations.

The valuation techniques and significant unobservable inputs used in recurring Level 3 fair value measurements of assets as of August 31, 2015 were as follows (dollars in thousands):

Fair Value Valuation Technique Unobservable Input Range

Syndicated loans

16,571 Market Comparables Third-Party Bid 64.5% - 100.3%

First lien term loans

156,742 Market Comparables Market Yield (%) 6.1% - 15.5%
EBITDA Multiples (x) 0.1x - 3.0x
Third-Party Bid 79.3% - 100.1%

Second lien term loans

42,071 Market Comparables Market Yield (%) 8.5% - 12.8%
Third-Party Bid 100.0% - 100.1%

Unsecured notes

132 Market Comparables Market Yield (%) 10.0% - 13.2%

Structured finance securities

16,754 Discounted Cash Flow Discount Rate (%) 12.0%

Equity interests

19,915 Market Comparables EBITDA Multiples (x) 5.0x - 11.0x

The valuation techniques and significant unobservable inputs used in recurring Level 3 fair value measurements of assets as of February 28, 2015 were as follows (dollars in thousands):

Fair Value Valuation Technique Unobservable Input Range

Syndicated loans

18,302 Market Comparables Third-Party Bid 93.6% - 100.4%

First lien term loans

145,207 Market Comparables Market Yield (%) 5.8% - 17.7%
EBITDA Multiples (x) 3.0x
Third-Party Bid 79.3 - 105.0

Second lien term loans

35,603 Market Comparables Market Yield (%) 8.5% - 15.0%
Third-Party Bid 98.3% - 98.3%

Unsecured notes

4,230 Market Comparables Market Yield (%) 13.2% - 20.3%

Structured finance securities

17,031 Discounted Cash Flow Discount Rate (%) 12.0%

Equity interests

20,165 Market Comparables EBITDA Multiples (x) 5.0x - 12.1x

For investments utilizing a market comparables valuation technique, a significant increase (decrease) in the market yield, in isolation, would result in a significantly lower (higher) fair value measurement, and a significant increase (decrease) in any of the EBITDA valuation multiples, in isolation, would result in a significantly higher (lower) fair value measurement. For investments utilizing a discounted cash flow valuation technique, a significant increase (decrease) in the discount rate, in isolation, would result in a significantly lower (higher) fair value measurement.

21

Table of Contents

The composition of our investments as of August 31, 2015, at amortized cost and fair value were as follows (dollars in thousands):

Investments at
Amortized Cost
Amortized Cost
Percentage of
Total Portfolio
Investments at
Fair Value
Fair Value
Percentage of
Total Portfolio

Syndicated loans

$ 18,327 7.3 $ 16,571 6.6

First lien term loans

157,219 62.7 156,742 62.1

Second lien term loans

42,141 16.8 42,071 16.7

Unsecured notes

2,612 1.1 132 0.1

Structured finance securities

14,304 5.7 16,754 6.6

Equity interests

16,086 6.4 19,915 7.9

Total

$ 250,689 100.0 $ 252,185 100.0

The composition of our investments as of February 28, 2015, at amortized cost and fair value were as follows (dollars in thousands):

Investments at
Amortized Cost
Amortized Cost
Percentage of
Total Portfolio
Investments at
Fair Value
Fair Value
Percentage of
Total Portfolio

Syndicated loans

$ 18,658 7.8 $ 18,302 7.6

First lien term loans

144,959 60.8 145,207 60.3

Second lien term loans

35,748 15.0 35,603 14.8

Unsecured notes

7,366 3.1 4,230 1.8

Structured finance securities

15,953 6.7 17,031 7.1

Equity interests

15,774 6.6 20,165 8.4

Total

$ 238,458 100.0 $ 240,538 100.0

For loans and debt securities for which market quotations are not available, we determine their fair value based on third party indicative broker quotes, where available, or the assumptions that a hypothetical market participant would use to value the security in a current hypothetical sale using a market yield valuation methodology. In applying the market yield valuation methodology, we determine the fair value based on such factors as market participant assumptions including synthetic credit ratings, estimated remaining life, current market yield and interest rate spreads of similar securities as of the measurement date. If, in our judgment, the market yield methodology is not sufficient or appropriate, we may use additional methodologies such as an asset liquidation or expected recovery model.

For equity securities of portfolio companies and partnership interests, we determine the fair value based on the market approach with value then attributed to equity or equity like securities using the enterprise value waterfall valuation methodology. Under the enterprise value waterfall valuation methodology, we determine the enterprise fair value of the portfolio company and then waterfall the enterprise value over the portfolio company's securities in order of their preference relative to one another. To estimate the enterprise value of the portfolio company, we weigh some or all of the traditional market valuation methods and factors based on the individual circumstances of the portfolio company in order to estimate the enterprise value. The methodologies for performing investments may be based on, among other things: valuations of comparable public companies, recent sales of private and public comparable companies, discounting the forecasted cash flows of the portfolio company, third party valuations of the portfolio company, considering offers from third parties to buy the company, estimating the value to potential strategic buyers and considering the value of recent investments in the equity securities of the portfolio company. For non-performing investments, we may estimate the liquidation or collateral value of the portfolio company's assets and liabilities. We also take into account historical and anticipated financial results.

Our investment in Saratoga Investment Corp. CLO 2013-1, Ltd. ("Saratoga CLO") is carried at fair value, which is based on a discounted cash flow model that utilizes prepayment, re-investment and loss assumptions based on historical experience and projected performance, economic factors, the characteristics of the underlying cash flow, and comparable yields for equity interests in collateralized loan obligation funds similar to Saratoga CLO, when available, as determined by our Manager and recommended to our board of directors. Specifically, we use Intex cash flow models, or an appropriate substitute, to form the basis for the valuation of our

22

Table of Contents

investment in Saratoga CLO. The models use a set of assumptions including projected default rates, recovery rates, reinvestment rate and prepayment rates in order to arrive at estimated valuations. The assumptions are based on available market data and projections provided by third parties as well as management estimates. For the quarter ended November 30, 2013, in connection with the refinancing of the Saratoga CLO liabilities, we ran Intex models based on assumptions about the refinanced Saratoga CLO's structure, including capital structure, cost of liabilities and reinvestment period. We use the output from the Intex models (i.e., the estimated cash flows) to perform a discounted cash flows analysis on expected future cash flows to determine a valuation for our investment in Saratoga CLO at August 31, 2015. The significant inputs for the valuation model include:

Default rates: 2.0%

Recovery rates: 35-75%

Prepayment rate: 25.0%

Reinvestment rate / price: L+375bps / $99.75

Note 4. Investment in Saratoga Investment Corp. CLO 2013-1, Ltd. ("Saratoga CLO")

On January 22, 2008, we invested $30 million in all of the outstanding subordinated notes of GSC Investment Corp. CLO 2007, Ltd., a collateralized loan obligation fund managed by us that invests primarily in senior secured loans. Additionally, we entered into a collateral management agreement with GSC Investment Corp. CLO 2007, Ltd. pursuant to which we act as collateral manager to it. The Saratoga CLO was refinanced in October 2013 and its reinvestment period ends in October 2016. The Saratoga CLO remains 100% owned and managed by Saratoga Investment Corp. We receive a base management fee of 0.25% and a subordinated management fee of 0.25% of the Fee Basis Amount at the beginning of the Collection Period, paid quarterly to the extent of available proceeds. We are also entitled to an incentive management fee equal to 20.0% of the remaining interest proceeds and principal proceeds, if any, after the subordinated notes have realized the incentive management fee target return of 12.0%, in accordance with the Priority of Payments after making the prior distributions on the relevant payment date. For the three months ended August 31, 2015 and August 31, 2014, we accrued $0.4 million and $0.4 million in management fee income, respectively, and $0.7 million and $0.7 million in interest income, respectively, from Saratoga CLO. For the six months ended August 31, 2015 and August 31, 2014, we accrued $0.8 million and $0.8 million in management fee income, respectively, and $1.3 million and $1.3 million in interest income, respectively, from Saratoga CLO. We did not accrue any amounts related to the incentive management fee as the 12.0% hurdle rate has not yet been achieved.

At August 31, 2015, the Company determined that the fair value of its investment in the subordinated notes of Saratoga CLO was $16.8 million. The Company determines the fair value of its investment in the subordinated notes of Saratoga CLO based on the present value of the projected future cash flows of the subordinated notes over the life of Saratoga CLO. At August 31, 2015, Saratoga CLO had investments with a principal balance of $313.9 million and a weighted average spread over LIBOR of 4.3%, and had debt with a principal balance of $282.4 million with a weighted average spread over LIBOR of 1.8%. As a result, Saratoga CLO earns a "spread" between the interest income it receives on its investments and the interest expense it pays on its debt and other operating expenses, which is distributed quarterly to the Company as the holder of its subordinated notes. At August 31, 2015, the total "spread", or projected future cash flows of the subordinated notes, over the life of Saratoga CLO was $17.1 million, which had a present value of approximately $16.8 million, using an 12.0% discount rate.

Below is certain financial information from the separate financial statements of Saratoga CLO as of August 31, 2015 (unaudited) and February 28, 2015 and for the three and six months ended August 31, 2015 and August 31, 2014 (unaudited).

23

Table of Contents

Saratoga Investment Corp. CLO 2013-1, Ltd.

Statements of Assets and Liabilities

As of
August 31, 2015 February 28, 2015
(unaudited)

ASSETS

Investments

Fair Value Loans (amortized cost of $312,042,120, and $295,193,588, respectively)

$ 308,218,074 $ 294,621,817

Fair Value Other/Structured finance securities (amortized cost of $2,566,752 and $2,566,752, respectively)

159,680 617,451

Total investments at fair value (amortized cost of $314,608,872 and $297,760,340, respectively)

308,377,754 295,239,268

Cash and cash equivalents

1,583,337 5,831,797

Receivable from open trades

16,466 2,119,687

Interest receivable

1,651,267 1,290,637

Total assets

$ 311,628,824 $ 304,481,389

LIABILITIES

Interest payable

$ 660,723 $ 631,886

Payable from open trades

15,325,788 5,214,331

Accrued base management fee

87,216 85,957

Accrued subordinated management fee

87,216 85,957

Class A-1 Notes - SIC CLO 2013-1, Ltd.

170,000,000 170,000,000

Discount on Class A-1 Notes - SIC CLO 2013-1, Ltd.

(1,407,047 (1,495,802

Class A-2 Notes - SIC CLO 2013-1, Ltd.

20,000,000 20,000,000

Discount on Class A-2 Notes - SIC CLO 2013-1, Ltd.

(145,850 (155,050

Class B Notes - SIC CLO 2013-1, Ltd.

44,800,000 44,800,000

Discount on Class B Notes - SIC CLO 2013-1, Ltd.

(947,442 (1,007,205

Class C Notes - SIC CLO 2013-1, Ltd.

16,000,000 16,000,000

Discount on Class C Notes - SIC CLO 2013-1, Ltd.

(589,882 (627,091

Class D Notes - SIC CLO 2013-1, Ltd.

14,000,000 14,000,000

Discount on Class D Notes - SIC CLO 2013-1, Ltd.

(765,713 (814,013

Class E Notes - SIC CLO 2013-1, Ltd.

13,100,000 13,100,000

Discount on Class E Notes - SIC CLO 2013-1, Ltd.

(1,443,591 (1,534,650

Class F Notes - SIC CLO 2013-1, Ltd.

4,500,000 4,500,000

Discount on Class F Notes - SIC CLO 2013-1, Ltd.

(525,060 (558,180

Deferred debt financing costs, SIC CLO 2013-1, Ltd. Notes

(1,829,074 (1,941,595

Subordinated Notes

30,000,000 30,000,000

Total liabilities

$ 320,907,284 $ 310,284,545

Commitments and contingencies

NET ASSETS

Ordinary equity, par value $1.00, 250 ordinary shares authorized, 250 and 250 issued and outstanding, respectively

$ 250 $ 250

Accumulated loss

(5,803,406 (3,343,488

Net loss

(3,475,304 (2,459,918

Total net assets

(9,278,460 (5,803,156

Total liabilities and net assets

$ 311,628,824 $ 304,481,389

24

Table of Contents

Saratoga Investment Corp. CLO 2013-1, Ltd.

Statements of Operations

(unaudited)

For the three months ended
August 31
For the six months ended
August 31
2015 2014 2015 2014

INVESTMENT INCOME

Interest from investments

$ 3,638,587 $ 3,323,320 $ 7,151,174 $ 6,480,838

Interest from cash and cash equivalents

215 562 505 838

Other income

69,878 42,007 233,993 140,930

Total investment income

3,708,680 3,365,889 7,385,672 6,622,606

EXPENSES

Interest expense

3,013,007 1,997,155 5,859,643 4,124,139

Professional fees

53,177 24,142 112,399 94,360

Miscellaneous fee expense

5,763 3,263 10,688 26,396

Base management fee

186,576 187,730 375,949 383,747

Subordinated management fee

186,576 187,730 375,949 383,747

Trustee expenses

36,737 27,313 68,021 53,928

Amortization expense

239,963 239,963 479,926 479,926

Total expenses

3,721,799 2,667,296 7,282,575 5,546,243

NET INVESTMENT INCOME (LOSS)

(13,119 698,593 103,097 1,076,363

REALIZED AND UNREALIZED GAIN (LOSS) ON INVESTMENTS:

Net realized gain on investments

89,084 147,951 131,645 528,570

Net unrealized depreciation on investments

(3,624,214 (1,425,262 (3,710,046 (2,878,611

Net loss on investments

(3,535,130 (1,277,311 (3,578,401 (2,350,041

NET DECREASE IN NET ASSETS RESULTING FROM OPERATIONS

$ (3,548,249 $ (578,718 $ (3,475,304 $ (1,273,678

25

Table of Contents

Saratoga Investment Corp. CLO 2013-1 Ltd.

Schedule of Investments

August 31, 2015

(unaudited)

Issuer Name

Industry

Asset Name

Asset
Type
Current
Rate
Maturity
Date
Principal/
Number
of Shares
Cost Fair Value

Education Management II LLC

Leisure Goods/Activities/Movies A-1 Preferred Shares Equity 0.00 6,692 $ 669,214 $ 159,490

Education Management II LLC

Leisure Goods/Activities/Movies A-2 Preferred Shares Equity 0.00 18,975 1,897,538 190

24 Hour Holdings III LLC

Leisure Goods/Activities/Movies Term Loan Loan 4.75 5/28/2021 $ 495,000 490,809 475,819

Acosta Holdco Inc.

Media Term Loan B1 Loan 4.25 9/27/2021 $ 1,985,025 1,970,700 1,961,145

Aderant North America, Inc.

Services: Business Term Loan (First Lien) Loan 5.25 12/20/2018 $ 3,241,989 3,241,989 3,229,832

Aspen Dental Management, Inc.

Healthcare & Pharmaceuticals Term Loan Initial Loan 5.50 4/27/2022 $ 500,000 497,604 501,565

Advantage Sales & Marketing Inc.

Services: Business Delayed Draw Term Loan Loan 4.25 7/25/2021 $ 2,483,744 2,480,395 2,453,641

AECOM Technology Corporation

Services: Business Term Loan B Loan 3.75 10/15/2021 $ 297,251 295,930 297,251

ArgoFresh

Food Services Term Loan Loan 5.75 7/30/2021 $ 2,000,000 1,990,130 2,000,840

Aegis Toxicology Science Corporation

Healthcare & Pharmaceuticals Term B Loan Loan 5.50 2/24/2021 $ 990,000 990,000 950,400

Akorn, Inc.

Healthcare & Pharmaceuticals Term Loan B Loan 5.50 4/16/2021 $ 496,250 494,370 495,476

Albertson's LLC

Retailers (Except Food and Drugs) Term Loan B-4 Loan 5.50 8/25/2021 $ 3,385,028 3,366,914 3,383,336

Alere Inc. (fka IM US Holdings, LLC)

Healthcare & Pharmaceuticals Term Loan B Loan 4.25 6/8/2022 $ 1,000,000 997,500 999,030

Alion Science T/L B (1st Lien)

High Tech Industries Term Loan B (First Lien) Loan 5.50 8/13/2021 $ 3,000,000 2,985,000 2,973,750

Alliance HealthCare T/L B

Healthcare & Pharmaceuticals Term Loan B Loan 4.25 6/3/2019 $ 1,000,000 997,522 994,500

Alliant Holdings T/L B (1st Lien)

Banking, Finance, Insurance & Real Estate Term Loan B (First Lien) Loan 4.50 8/12/2022 $ 1,000,000 997,516 995,250

Alvogen Pharma US, Inc

Healthcare & Pharmaceuticals Term Loan Loan 6.00 4/2/2022 $ 493,750 491,400 491,281

American Beacon Advisors, Inc.

Financial Intermediaries Term Loan (First Lien) Loan 5.50 4/30/2022 $ 250,000 248,800 250,937

American Tire Distributors Inc

Automotive Term Loan B Loan 5.25 9/1/2021 $ 495,246 492,769 496,073

Aramark Corporation

Food Products LC-2 Facility Loan 3.29 7/26/2016 $ 79,187 79,175 78,494

Aramark Corporation

Food Products LC-3 Facility Loan 3.29 7/26/2016 $ 43,961 43,961 43,576

Aramark Corporation

Food Products U.S. Term F Loan Loan 3.25 2/24/2021 $ 3,166,456 3,166,456 3,151,193

ARG IH Corp

Food Services Term Loan Loan 4.75 11/15/2020 $ 483,163 481,967 483,506

Asurion, LLC (fka Asurion Corporation)

Insurance Incremental Tranche B-1 Term Loan Loan 5.00 5/24/2019 $ 2,690,059 2,671,567 2,665,848

Asurion, LLC (fka Asurion Corporation)

Insurance Term Loan B4 (First Lein) Loan 5.00 7/29/2022 $ 2,500,000 2,487,587 2,470,325

Auction.com

Banking, Finance, Insurance & Real Estate Term Loan Loan 6.00 5/13/2019 $ 2,000,000 2,007,441 1,985,000

Avantor Performance Materials Holdings, Inc.

Chemicals/Plastics Term Loan Loan 5.25 6/24/2017 $ 3,508,305 3,501,854 3,486,378

AZ Chem US Inc.

Chemicals/Plastics Term Loan Loan 4.50 6/12/2021 $ 451,370 449,391 449,677

Bass Pro Group, LLC

Retailers (Except Food and Drugs) Term Loan Loan 4.00 11/20/2019 $ 1,496,250 1,493,140 1,487,362

Belmond Interfin Ltd.

Lodging & Casinos Term Loan Loan 4.00 3/19/2021 $ 493,750 491,691 490,457

Berry Plastics Corporation

Chemicals/Plastics Term E Loan Loan 3.75 1/6/2021 $ 1,814,499 1,803,394 1,797,388

BJ's Wholesale Club, Inc.

Food/Drug Retailers New 2013 (November) Replacement Loan (First Lien) Loan 4.50 9/26/2019 $ 1,483,727 1,482,789 1,476,071

Blue Coat Systems

Technology Term Loan B Loan 4.50 5/19/2022 $ 1,000,000 997,520 991,670

BMC Software

Technology Term Loan Loan 5.00 9/10/2020 $ 1,989,899 1,930,734 1,823,245

Bombardier Recreational Products Inc.

Leisure Goods/Activities/Movies Term B Loan Loan 3.75 1/30/2019 $ 754,286 750,766 752,400

Brickman Group Holdings, Inc.

Brokers/Dealers/Investment Houses Initial Term Loan (First Lien) Loan 4.00 12/18/2020 $ 1,483,725 1,472,237 1,458,783

Brock Holdings III, Inc.

Industrial Equipment Term Loan (First Lien) Loan 6.00 3/16/2017 $ 1,927,836 1,938,137 1,876,420

Burlington Coat Factory Warehouse Corporation

Retailers (Except Food and Drugs) Term B-2 Loan Loan 4.25 8/13/2021 $ 1,861,667 1,852,738 1,858,949

BWAY Holding Company

Leisure Goods/Activities/Movies Term Loan B Loan 5.50 8/14/2020 $ 989,999 980,449 989,999

Caesars Entertainment Corp.

Lodging & Casinos Term B-7 Loan Loan 9.75 1/28/2018 $ 995,000 990,155 926,415

Camp International Holding Company

Aerospace and Defense 2013 Replacement Term Loan (First Lien) Loan 4.75 5/31/2019 $ 1,950,076 1,952,063 1,930,575

Capital Automotive L.P.

Conglomerate Tranche B-1 Term Loan Facility Loan 4.00 4/10/2019 $ 2,068,181 2,072,039 2,068,615

Catalent Pharma Solutions, Inc

Drugs Initial Term B Loan Loan 4.25 5/20/2021 $ 495,001 492,902 494,664

Cengage Learning Acquisitions, Inc.

Publishing Term Loan Loan 7.00 3/31/2020 $ 2,647,871 2,673,292 2,640,430

Charter Communications Operating, LLC

Cable and Satellite Television Term F Loan Loan 3.00 12/31/2020 $ 2,642,264 2,634,248 2,615,181

CHS/Community Health Systems, Inc.

Healthcare & Pharmaceuticals Term G Loan Loan 3.75 12/31/2019 $ 1,027,708 996,618 1,025,334

CHS/Community Health Systems, Inc.

Healthcare & Pharmaceuticals Term H Loan Loan 4.00 1/27/2021 $ 1,890,955 1,833,021 1,892,335

Cinedigm Digital Funding I, LLC

Services: Business Term Loan Loan 3.75 2/28/2018 $ 425,222 422,660 424,159

CITGO Petroleum Corporation

Oil & Gas Term Loan B Loan 4.50 7/29/2021 $ 992,500 989,354 989,086

ClubCorp Club Operations, Inc.

Lodging & Casinos Term Loan B Loan 4.25 7/24/2020 $ 500,000 499,127 500,315

Communications Sales & Leasing, Inc.

Telecommunications Term Loan B (First Lien) Loan 5.00 10/24/2022 $ 2,000,000 1,987,903 1,908,120

CommScope, Inc.

Telecommunications Term Loan B Loan 3.75 5/27/2022 $ 500,000 498,768 497,500

Consolidated Aerospace Manufacturing, LLC

Aerospace and Defense Term Loan (First Lien) Loan 4.75 8/11/2022 $ 1,500,000 1,492,500 1,491,870

Concordia Healthcare Corp

Healthcare & Pharmaceuticals Term Loan B Loan 4.75 4/21/2022 $ 250,000 248,797 250,157

CPI Acquisition Inc.

Technology Term Loan B (First Lien) Loan 4.25 11/17/2017 $ 2,000,000 1,970,000 1,970,000

CPI International Acquisition, Inc. (f/k/a Catalyst Holdings, Inc.)

Electronics/Electric Term B Loan Loan 4.25 11/17/2017 $ 3,577,219 3,577,219 3,496,731

Crosby US Acquisition Corp.

Industrial Equipment Initial Term Loan (First Lien) Loan 3.75 11/23/2020 $ 738,750 738,033 650,100

Crown Castle Operating Company

Telecommunications/Cellular Extended Incremental Tranche B-2 Term Loan Loan 3.00 1/31/2021 $ 1,425,825 1,425,825 1,419,023

CT Technologies Intermediate Hldgs, Inc

Healthcare & Pharmaceuticals Term Loan Loan 5.25 12/1/2021 $ 1,492,500 1,478,126 1,489,396

Culligan International Company

Conglomerate Dollar Loan (First Lien) Loan 6.25 12/19/2017 $ 775,633 748,723 749,228

Culligan International Company

Conglomerate Dollar Loan (Second Lien) Loan 9.50 6/19/2018 $ 783,162 739,504 760,120

Cumulus Media Holdings Inc.

Broadcast Radio and Television Term Loan Loan 4.25 12/23/2020 $ 470,093 466,377 430,431

Custom Sensors & Technologies, Inc.

Industrial Equipment Term Loan Loan 4.50 9/30/2021 $ 496,250 495,239 495,009

DAE Aviation (StandardAero)

Aerospace and Defense Term Loan Loan 5.25 7/7/2022 $ 2,000,000 1,990,128 1,991,260

DaVita HealthCare Partners Inc. (fka DaVita Inc.)

Healthcare & Pharmaceuticals Tranche B Term Loan Loan 3.50 6/24/2021 $ 495,000 492,893 493,762

DCS Business Services, Inc.

Financial Intermediaries Term B Loan Loan 7.25 3/19/2018 $ 3,181,756 3,162,868 3,221,528

Dealertrack Technologies, Inc.

Leisure Goods/Activities/Movies Term B Loan Loan 3.50 2/26/2021 $ 477,011 476,031 475,222

Dell International LLC

Technology Term Loan B2 Loan 4.00 4/29/2020 $ 2,919,623 2,905,563 2,903,711

Delos Finance SARL

Financial Intermediaries Term Loan Loan 3.50 3/6/2021 $ 500,000 497,981 499,250

Delta 2 (Lux) S.a.r.l.

Lodging & Casinos Term Loan B-3 Loan 4.75 7/30/2021 $ 1,000,000 995,545 990,560

Deluxe Entertainment Service Group, Inc.

Leisure Goods/Activities/Movies Term Loan (First Lien) Loan 6.50 2/28/2020 $ 1,882,983 1,884,466 1,806,100

Devix US, Inc.

Chemicals/Plastics Term Loan Loan 4.25 5/2/2021 $ 250,000 247,859 251,875

Devix US, Inc.

Chemicals/Plastics Term Loan (Second Lien) Loan 8.00 5/2/2022 $ 495,000 492,940 494,074

Diamond Resorts International

Lodging & Casinos Term Loan Loan 5.50 5/9/2021 $ 926,971 922,968 925,237

DJO Finance LLC

Healthcare & Pharmaceuticals Term Loan Loan 4.25 6/8/2020 $ 500,000 498,852 496,875

DPX Holdings B.V.

Healthcare & Pharmaceuticals Term Loan 2015 Incr Dollar Loan 4.25 3/11/2021 $ 2,970,000 2,962,791 2,933,796

Drew Marine Group Inc.

Chemicals/Plastics Term Loan (First Lien) Loan 4.25 11/19/2020 $ 1,472,161 1,477,551 1,459,279

DTZ U.S. Borrower LLC

Construction & Building Term Loan B Add-on Loan 4.25 11/4/2021 $ 3,000,000 2,985,000 2,973,750

Education Management LLC

Leisure Goods/Activities/Movies Term Loan A Loan 5.50 7/2/2020 $ 501,970 483,741 326,782

Education Management LLC

Leisure Goods/Activities/Movies Term Loan B Loan

8.50%
(2.00%
Cash/6.50%
PIK)


7/2/2020 $ 864,488 835,964 476,549

Emerald 2 Limited

Chemicals/Plastics Term Loan B1A Loan 5.00 5/14/2021 $ 1,000,000 990,730 988,750

Emerald Performance Materials, LLC

Chemicals/Plastics Term Loan (First Lien) Loan 4.50 8/1/2021 $ 496,250 494,087 493,560

Emerald Performance Materials, LLC

Chemicals/Plastics Term Loan (Second Lien) Loan 7.75 8/1/2022 $ 500,000 497,758 496,665

Endo International plc

Healthcare & Pharmaceuticals Term Loan B Loan 3.75 6/24/2022 $ 1,000,000 997,500 999,110

EnergySolutions, LLC

Oil & Gas Term Loan B Loan 6.75 5/29/2020 $ 937,857 922,445 940,202

Evergreen Acqco 1 LP

Retailers (Except Food and Drugs) New Term Loan Loan 5.00 7/9/2019 $ 970,069 968,106 904,288

EWT Holdings III Corp. (fka WTG Holdings III Corp.)

Industrial Equipment Term Loan (First Lien) Loan 4.75 1/15/2021 $ 1,977,443 1,972,762 1,957,669

Federal-Mogul Corporation

Automotive Tranche C Term Loan Loan 4.75 4/15/2021 $ 2,970,000 2,957,707 2,897,354

First Data Corporation

Financial Intermediaries 2017 Second New Dollar Term Loan Loan 3.70 3/23/2018 $ 2,790,451 2,738,761 2,766,035

First Data Corporation

Financial Intermediaries 2018 Dollar Term Loan Loan 4.20 3/24/2021 $ 2,111,028 2,027,838 2,103,491

Fitness International, LLC

Leisure Goods/Activities/Movies Term Loan B Loan 5.50 7/1/2020 $ 1,485,000 1,475,762 1,414,463

FMG Resources (August 2006) Pty LTD (FMG America Finance, Inc.)

Nonferrous Metals/Minerals Loan Loan 3.75 6/28/2019 $ 1,972,424 1,972,370 1,587,348

Four Seasons Holdings Inc.

Lodging & Casinos Term Loan (First Lien) Loan 3.50 6/27/2020 $ 489,433 489,433 485,763

Garda World Security Corporation

Services: Business Term B Delayed Draw Loan Loan 4.00 11/6/2020 $ 200,139 199,337 197,303

Garda World Security Corporation

Services: Business Term B Loan Loan 4.00 11/6/2020 $ 782,361 779,293 771,119

Gardner Denver, Inc.

Oil & Gas Initial Dollar Term Loan Loan 4.25 7/30/2020 $ 2,463,674 2,455,846 2,345,122

Gates Global LLC

Leisure Goods/Activities/Movies Term Loan (First Lien) Loan 4.25 7/3/2021 $ 496,250 491,288 475,710

Generac Power Systems, Inc.

Industrial Equipment Term Loan B Loan 3.50 5/29/2020 $ 693,858 683,606 679,114

General Nutrition Centers, Inc.

Retailers (Except Food and Drugs) Amended Tranche B Term Loan Loan 3.25 3/4/2019 $ 4,139,259 4,127,872 4,095,300

Global Tel*Link Corporation

Services: Business Term Loan (First Lien) Loan 5.00 5/26/2020 $ 2,740,417 2,732,599 2,680,813

Goodyear Tire & Rubber Company, The

Chemicals/Plastics Loan (Second Lien) Loan 3.75 4/30/2019 $ 3,333,333 3,300,754 3,338,867

Grosvenor Capital Management Holdings, LP

Brokers/Dealers/Investment Houses Initial Term Loan Loan 3.75 1/4/2021 $ 3,395,892 3,382,373 3,353,443

GTCR Valor Companies, Inc.

Services: Business Term Loan (First Lien) Loan 6.00 6/1/2021 $ 1,984,991 1,948,709 1,965,141

Harland Clarke Holdings Corp. (fka Clarke American Corp.)

Publishing Tranche B-4 Term Loan Loan 6.00 8/2/2019 $ 481,250 479,433 478,964

HCA Inc.

Healthcare & Pharmaceuticals Tranche B-4 Term Loan Loan 3.03 5/1/2018 $ 5,634,333 5,419,919 5,621,656

Headwaters Incorporated

Building & Development Term Loan Loan 4.50 3/24/2022 $ 250,000 248,799 250,313

Hertz Corporation, The

Automotive Tranche B-1 Term Loan Loan 4.00 3/12/2018 $ 2,925,000 2,954,144 2,909,322

Hoffmaster Group, Inc.

Containers/Glass Products Term Loan Loan 5.25 5/8/2020 $ 1,980,000 1,963,739 1,970,100

Hostess Brand, LLC

Beverage, Food & Tobacco Term Loan B (First Lien) Loan 4.50 8/3/2022 $ 1,000,000 997,522 999,360

Huntsman International LLC

Chemicals/Plastics Term Loan B (First Lien) Loan 3.24 4/19/2019 $ 3,840,541 3,812,172 3,814,156

Husky Injection Molding Systems Ltd.

Services: Business Term Loan B Loan 4.25 6/30/2021 $ 491,797 489,771 485,418

Infor (US), Inc. (fka Lawson Software Inc.)

Services: Business Tranche B-5 Term Loan Loan 3.75 6/3/2020 $ 2,199,666 2,184,116 2,131,719

Insight Global

Services: Business Term Loan Loan 6.00 10/29/2021 $ 1,989,796 1,981,881 1,986,473

Informatica Corporation

High Tech Industries Term Loan B Loan 4.50 8/5/2022 $ 500,000 498,757 496,250

J. Crew Group, Inc.

Retailers (Except Food and Drugs) Term B-1 Loan Retired 03/05/2014 Loan 4.00 3/5/2021 $ 960,344 960,344 739,465

Jazz Acquisition, Inc

Aerospace and Defense First Lien 6/14 Loan 4.50 6/19/2021 $ 495,152 494,085 488,962

J.Jill Group, Inc.

Retailers (Except Food and Drugs) Term Loan (First Lien) Loan 6.00 5/9/2022 $ 1,000,000 995,096 998,130

Kinetic Concepts, Inc.

Healthcare & Pharmaceuticals Dollar Term D-1 Loan Loan 4.50 5/4/2018 $ 2,465,100 2,444,985 2,458,937

Koosharem, LLC

Services: Business Term Loan Loan 7.50 5/15/2020 $ 2,980,025 2,955,714 2,939,050

La Quinta Holdings, Inc.

Lodging & Casinos Term Loan (First Lien) Loan 4.00 4/14/2021 $ 417,005 415,606 415,787

Level 3 Financing, Inc.

Telecommunications Term Loan B2 Loan 4.50 1/31/2022 $ 500,000 496,380 495,000

Mauser Holdings, Inc.

Containers/Glass Products Term Loan Loan 4.50 7/31/2021 $ 496,250 494,105 493,461

Michaels Stores, Inc.

Retailers (Except Food and Drugs) Term B Loan Loan 3.75 1/28/2020 $ 488,750 488,750 486,512

Michaels Stores, Inc.

Retailers (Except Food and Drugs) Term Loan B-2 Loan 4.00 1/28/2020 $ 1,485,000 1,478,808 1,484,302

Micro Holding Corp.

High Tech Industries Term Loan Loan 4.75 7/8/2021 $ 997,482 996,203 994,570

Microsemi Corporation

Electronics/Electric Incremental Term Loan Loan 3.50 2/19/2020 $ 2,122,318 2,118,346 2,106,931

Midas Intermediate Holdco II, LLC

Automotive Delayed Draw Term Loan Loan 4.50 8/18/2021 $ 25,127 25,127 25,064

Midas Intermediate Holdco II, LLC

Automotive Term Loan B Loan 4.50 8/18/2021 $ 222,998 222,026 222,441

Millenium Laboratories, LLC

Drugs Term Loan Loan 5.25 4/16/2021 $ 1,485,000 1,472,484 725,170

MPH Acquisition Holdings LLC

Healthcare & Pharmaceuticals Term Loan Loan 3.75 3/31/2021 $ 406,818 405,978 401,224

MSC Software Corp.

Services: Business Term Loan Loan 5.00 5/29/2020 $ 990,000 981,928 972,675

National Veterinary Associates, Inc

Healthcare & Pharmaceuticals Term Loan B Loan 4.75 8/14/2021 $ 992,519 989,102 990,861

National Vision, Inc.

Retailers (Except Food and Drugs) Term Loan (Second Lien) Loan 6.75 3/11/2022 $ 250,000 249,730 246,250

Newsday, LLC

Publishing Term Loan Loan 3.70 10/12/2016 $ 2,215,385 2,214,656 2,211,242

Nortek, Inc.

Electronics/Electric Term Loan B Loan 3.50 10/30/2020 $ 990,000 978,379 981,031

Novelis, Inc.

Conglomerate Term Loan B Loan 4.00 3/10/2017 $ 4,795,033 4,771,756 4,737,780

NPC International, Inc.

Food Services Term Loan (2013) Loan 4.00 12/28/2018 $ 483,750 483,750 477,703

NRG Energy, Inc.

Utilities Term Loan (2013) Loan 2.75 7/2/2018 $ 3,841,575 3,825,385 3,779,534

Numericable

Broadcast Radio and Television Term Loan B-5 Loan 4.00 7/27/2022 $ 1,000,000 997,516 994,440

NuSil Technology LLC.

Chemicals/Plastics Term Loan Loan 5.25 4/7/2017 $ 793,516 793,516 788,556

Ollie's Bargain Outlet, Inc

Retailers (Except Food and Drugs) Term Loan Loan 4.75 9/30/2019 $ 647,663 645,013 644,424

On Assignment, Inc.

Services: Business Term Loan B Loan 3.75 6/6/2022 $ 1,396,364 1,389,537 1,392,440

Onex Carestream Finance LP

Healthcare & Pharmaceuticals Term Loan (First Lien 2013) Loan 5.00 6/7/2019 $ 3,942,060 3,928,857 3,899,368

OnexYork Acquisition Co

Healthcare & Pharmaceuticals Delayed Draw Term Loan Loan 4.75 10/1/2021 $ -   -   -  

OnexYork Acquisition Co

Healthcare & Pharmaceuticals Term Loan B Loan 4.75 10/1/2021 $ 496,250 492,945 474,747

OpenLink International LLC

Services: Business Term B Loan Loan 6.25 10/28/2017 $ 2,959,832 2,958,389 2,937,633

Orbitz Worldwide, Inc.

Services: Business Term Loan (First Lien) Loan 4.50 4/15/2021 $ 1,408,613 1,406,618 1,403,331

P.F. Chang's China Bistro, Inc. (Wok Acquisition Corp.)

Food/Drug Retailers Term Borrowing Loan 4.25 6/24/2019 $ 1,440,325 1,433,940 1,415,120

P2 Upstream Acquisition Co. (P2 Upstream Canada BC ULC)

Services: Business Term Loan (First Lien) Loan 5.00 10/30/2020 $ 985,000 980,820 970,225

Par Pharmaceutical Companies, Inc.

Healthcare & Pharmaceuticals Term Loan B3 Loan 4.25 9/28/2019 $ 497,500 495,273 496,008

Penn Products Terminal, LLC

Chemicals/Plastics Term Loan B Loan 4.75 4/13/2022 $ 249,375 248,179 246,881

PetCo Animal Supplies Stores, Inc.

Retailers (Except Food and Drugs) New Loans Loan 4.00 11/24/2017 $ 1,461,735 1,461,133 1,457,715

Petsmart, Inc. (Argos Merger Sub, Inc.)

Retailers (Except Food and Drugs) Term Loan B1 Loan 4.25 3/11/2022 $ 997,500 996,966 995,006

PGX Holdings, Inc.

Financial Intermediaries Term Loan Loan 5.75 9/29/2020 $ 963,393 955,159 963,797

Pharmaceutical Product Development, Inc. (Jaguar Holdings, LLC)

Conglomerate Term Loan Loan 4.25 8/18/2022 $ 1,930,500 1,920,848 1,917,469

Phillips-Medisize Corporation

Healthcare & Pharmaceuticals Term Loan Loan 4.75 6/16/2021 $ 495,000 492,897 492,837

Physio-Control International, Inc.

Healthcare & Pharmaceuticals Term Loan B Loan 5.50 5/19/2022 $ 500,000 497,519 499,690

Pinnacle Foods Finance LLC

Food Products New Term Loan G Loan 3.00 4/29/2020 $ 2,581,332 2,577,088 2,564,553

Planet Fitness Holdings LLC

Leisure Goods/Activities/Movies Term Loan Loan 4.75 3/31/2021 $ 2,478,740 2,471,157 2,476,682

Polymer Group, Inc.

Chemicals/Plastics Initial Loan Loan 5.25 12/19/2019 $ 492,547 490,592 492,753

Post Holdings, Inc.

Consumer Goods: Non-Durable Term Loan Series A Loan 3.75 6/2/2021 $ 474,405 473,813 473,418

PrePaid Legal Services, Inc.

Services: Business Term Loan B Loan 6.50 7/1/2019 $ 750,000 746,389 750,623

Presidio, Inc.

Services: Business Term Loan Loan 5.25 2/2/2022 $ 1,911,875 1,854,519 1,913,309

Prestige Brands, Inc.

Consumer Goods: Durable Term B-3 Loan Loan 3.50 9/3/2021 $ 2,106,179 2,099,122 2,100,029

Prime Security Services (Protection One)

Services: Business Term Loan Loan 5.00 7/1/2021 $ 2,000,000 1,990,000 1,993,500

Ranpak Holdings, Inc.

Services: Business Term Loan Loan 4.25 10/1/2021 $ 992,512 990,031 988,374

Ranpak Holdings, Inc.

Services: Business Term Loan (Second Lien) Loan 8.25 9/30/2022 $ 500,000 497,780 495,625

Redtop Acquisitions Limited

Electronics/Electric Initial Dollar Term Loan (First Lien) Loan 4.50 12/3/2020 $ 492,500 489,723 492,500

Regal Cinemas Corporation

Services: Consumer Term Loan Loan 3.75 4/1/2022 $ 500,000 498,807 499,125

Research Now Group, Inc

Media Term Loan B Loan 5.50 3/18/2021 $ 498,750 496,396 493,763

Rexnord LLC/RBS Global, Inc.

Industrial Equipment Term B Loan Loan 4.00 8/21/2020 $ 1,638,461 1,639,833 1,617,571

Reynolds Group Holdings Inc.

Industrial Equipment Incremental U.S. Term Loan Loan 4.50 12/1/2018 $ 1,910,551 1,910,551 1,908,526

Riverbed Technology, Inc.

Technology Term Loan B Loan 6.00 2/25/2022 $ 997,500 992,883 996,672

Rocket Software, Inc.

Services: Business Term Loan (First Lien) Loan 5.75 2/8/2018 $ 1,911,728 1,896,864 1,907,751

Rovi Solutions Corporation / Rovi Guides, Inc.

Electronics/Electric Tranche B-3 Term Loan Loan 3.75 7/2/2021 $ 1,485,000 1,478,687 1,425,600

Royal Adhesives and Sealants

Chemicals/Plastics Term Loan (First Lien) Loan 4.50 6/20/2022 $ 500,000 499,212 497,500

Royal Adhesives and Sealants

Chemicals/Plastics Term Loan (Second Lien) Loan 8.50 6/19/2023 $ 500,000 498,786 498,125

RPI Finance Trust

Financial Intermediaries Term B-4 Term Loan Loan 3.50 11/9/2020 $ 5,181,229 5,181,229 5,174,753

SBP Holdings LP

Industrial Equipment Term Loan (First Lien) Loan 5.00 3/27/2021 $ 987,500 983,356 888,750

Scientific Games International, Inc.

Electronics/Electric Term Loan B2 Loan 6.00 10/1/2021 $ 995,000 986,197 982,095

Seadrill Operating LP

Oil & Gas Term Loan B Loan 4.00 2/21/2021 $ 992,443 918,775 677,700

Sensus USA Inc. (fka Sensus Metering Systems)

Utilities Term Loan (First Lien) Loan 4.50 5/9/2017 $ 1,907,486 1,904,034 1,893,180

ServiceMaster Company, The

Conglomerate Tranche B Term Loan Loan 4.25 7/1/2021 $ 1,985,000 1,967,980 1,973,666

Shearers Foods LLC

Food Services Term Loan (First Lien) Loan 4.50 6/30/2021 $ 992,500 990,354 980,094

Sitel Worldwide

Telecommunications Term Loan Loan 6.50 8/20/2021 $ 2,000,000 1,980,000 1,972,500

Sonneborn, LLC

Chemicals/Plastics Term Loan (First Lien) Loan 4.75 12/10/2020 $ 223,875 223,371 223,035

Sonneborn, LLC

Chemicals/Plastics Initial US Term Loan Loan 4.75 12/10/2020 $ 1,268,625 1,265,771 1,263,868

Sophia, L.P.

Electronics/Electric Term B Loan Loan 4.00 7/19/2018 $ 881,292 874,128 879,362

SourceHOV LLC

Services: Business Term Loan B (First Lien) Loan 7.75 10/31/2019 $ 1,975,000 1,923,118 1,791,088

SRAM, LLC

Industrial Equipment Term Loan (First Lien) Loan 4.00 4/10/2020 $ 2,926,531 2,917,911 2,824,102

Staples, Inc.

Retailers (Except Food and Drugs) Term Loan B Loan 3.50 4/23/2021 $ 1,000,000 995,000 994,880

Steak ‘n Shake Operations, Inc.

Food Services Term Loan Loan 4.75 3/19/2021 $ 987,500 979,351 980,094

SunGard Data Systems Inc. (Solar Capital Corp.)

Conglomerate Tranche C Term Loan Loan 3.94 2/28/2017 $ 285,352 283,663 284,853

SunGard Data Systems Inc. (Solar Capital Corp.)

Conglomerate Tranche E Term Loan Loan 4.00 3/9/2020 $ 3,707,953 3,626,408 3,701,019

SuperMedia Inc. (fka Idearc Inc.)

Publishing Loan Loan 11.60 12/30/2016 $ 227,622 223,203 125,192

Survey Sampling International

Services: Business Term Loan B Loan 6.00 12/16/2020 $ 997,500 996,472 988,772

Sybil Finance BV

High Tech Industries Term Loan Loan 4.25 3/20/2020 $ 1,304,762 1,304,254 1,302,048

Syniverse Holdings, Inc.

Telecommunications Initial Term Loan Loan 4.00 4/23/2019 $ 479,913 476,516 441,520

TGI Friday's Inc

Food Services Term Loan B Loan 5.25 7/15/2020 $ 1,761,386 1,756,852 1,761,386

Townsquare Media, Inc.

Media Term Loan B Loan 4.25 4/1/2022 $ 997,500 992,734 994,388

TPF II Power LLC and TPF II Covert Midco LLC

Utilities Term Loan B Loan 5.50 10/2/2021 $ 494,309 491,260 495,031

TransUnion LLC

Financial Intermediaries Term Loan B-2 Loan 3.75 4/9/2021 $ 493,750 493,421 489,583

TransDigm, Inc.

Aerospace and Defense Tranche C Term Loan Loan 3.75 2/28/2020 $ 4,299,342 4,306,710 4,248,309

TransDigm, Inc.

Aerospace and Defense Tranche E Term Loan Loan 3.50 5/13/2022 $ 1,995,240 1,988,093 1,971,138

TransFirst Holdings, Inc.

Financial Intermediaries Term Loan B1 Loan 4.75 11/12/2021 $ 497,500 496,248 496,629

Travel Leaders Group, LLC

Hotel, Gaming and Leisure Term Loan B Loan 7.00 12/7/2020 $ 986,667 981,895 989,133

Tricorbraun, Inc. (fka Kranson Industries, Inc.)

Containers/Glass Products Term Loan Loan 4.00 5/3/2018 $ 1,836,625 1,830,664 1,818,259

Truven Health Analytics Inc. (fka Thomson Reuters (Healthcare) Inc.)

Healthcare & Pharmaceuticals New Tranche B Term Loan Loan 4.50 6/6/2019 $ 485,084 478,215 480,840

Twin River Management Group, Inc.

Lodging & Casinos Term Loan B Loan 5.25 7/10/2020 $ 953,692 955,770 951,307

U.S. Security Associates Holdings, Inc.

Services: Business Delayed Draw Loan Loan 6.25 7/28/2017 $ 157,703 156,986 157,242

U.S. Security Associates Holdings, Inc.

Services: Business Term B Loan Loan 6.25 7/28/2017 $ 926,236 922,371 923,532

Univar Inc.

Chemicals/Plastics Term B Loan Loan 4.25 6/30/2017 $ 3,000,000 2,985,142 2,975,640

Univision Communications Inc.

Telecommunications Replacement First-Lien Term Loan Loan 4.00 3/1/2020 $ 2,932,001 2,917,914 2,907,255

Valeant Pharmaceuticals International, Inc.

Drugs Series D2 Term Loan B Loan 3.50 2/13/2019 $ 2,545,588 2,538,348 2,536,730

Verint Systems Inc.

Services: Business Term Loan Loan 3.50 9/6/2019 $ 1,014,058 1,010,865 1,011,016

Vertafore, Inc.

Services: Business Term Loan (2013) Loan 4.25 10/3/2019 $ 2,484,603 2,484,603 2,478,392

Vouvray US Finance

Industrial Equipment Term Loan Loan 5.00 6/28/2021 $ 495,000 492,880 493,970

Washington Inventory Service

Services: Business U.S. Term Loan (First Lien) Loan 5.75 12/20/2018 $ 1,778,497 1,793,925 1,742,927

Waste Industries

Environmental Term Loan B Loan 4.25 2/27/2020 $ 249,375 248,810 249,480

West Corporation

Telecommunications Term B-10 Loan Loan 3.25 6/30/2018 $ 2,571,560 2,600,887 2,543,916

ZEP Inc.

Chemicals/Plastics Term Loan B Loan 5.75 6/27/2022 $ 3,000,000 2,985,190 3,030,000

$ 314,608,872 $ 308,377,754

Principal/
Number
of Shares
Cost Fair Value

Cash and cash equivalents

U.S. Bank Money Market (a)

$ 1,583,337 $ 1,583,337 $ 1,583,337

Total cash and cash equivalents

$ 1,583,337 $ 1,583,337 $ 1,583,337

(a) Included within cash and cash equivalents in Saratoga CLO's Statements of Assets and Liabilities as of August 31, 2015.

26

Table of Contents

Saratoga Investment Corp. CLO 2013-1 Ltd.

Schedule of Investments

February 28, 2015

Issuer Name

Industry

Asset Name

Asset
Type
Current
Rate

Maturity
Date

Principal/
Number
of Shares
Cost Fair Value

Education Management II LLC

Leisure Goods/Activities/Movies A-1 Preferred Shares Equity 0.00 6,692 $ 669,214 $ 437,188

Education Management II LLC

Leisure Goods/Activities/Movies A-2 Preferred Shares Equity 0.00 18,975 1,897,538 180,263

24 Hour Holdings III LLC

Leisure Goods/Activities/Movies Term Loan Loan 4.75 5/28/2021 $ 497,500 493,004 492,276

Acosta Holdco Inc.

Media Term Loan B Loan 5.00 9/27/2021 $ 1,995,000 1,981,328 2,004,416

Aderant North America, Inc.

Services: Business Term Loan (First Lien) Loan 5.25 12/20/2018 $ 3,260,898 3,260,898 3,240,517

Advantage Sales & Marketing Inc.

Services: Business Delayed Draw Term Loan Loan 4.25 7/25/2021 $ 1,995,000 1,993,940 1,984,287

AECOM Technology Corporation

Services: Business Term Loan B Loan 3.75 10/15/2021 $ 319,903 318,380 321,304

Aegis Toxicology Science Corporation

Healthcare & Pharmaceuticals Term B Loan Loan 5.50 2/24/2021 $ 995,000 995,000 997,488

Akorn, Inc.

Healthcare & Pharmaceuticals Term Loan B Loan 4.50 4/16/2021 $ 498,750 496,691 500,411

Albertson's LLC

Retailers (Except Food and Drugs) Term Loan B-4 Loan 5.50 8/25/2021 $ 3,410,000 3,389,632 3,437,723

Alere Inc. (fka IM US Holdings, LLC)

Healthcare & Pharmaceuticals Incremental B-1 Term Loan Loan 4.25 6/30/2017 $ 1,529,610 1,529,610 1,529,610

American Tire Distributors Inc

Automotive Term Loan Loan 5.75 6/1/2018 $ 496,487 496,486 497,108

Aramark Corporation

Food Products LC-2 Facility Loan 3.74 7/26/2016 $ 79,187 79,178 78,395

Aramark Corporation

Food Products LC-3 Facility Loan 3.74 7/26/2016 $ 43,961 43,961 43,521

Aramark Corporation

Food Products U.S. Term F Loan Loan 3.25 2/24/2021 $ 3,182,489 3,182,489 3,168,581

ARG IH Corp

Food Services Term Loan Loan 4.75 11/15/2020 $ 495,000 494,038 495,312

Asurion, LLC (fka Asurion Corporation)

Insurance Incremental Tranche B-1 Term Loan Loan 5.00 5/24/2019 $ 5,412,086 5,370,590 5,424,642

Auction.Com, LLC

Services: Business Term Loan A-4 Loan 4.40 2/28/2017 $ 914,567 914,567 905,422

Avantor Performance Materials Holdings, Inc.

Chemicals/Plastics Term Loan Loan 5.25 6/24/2017 $ 4,319,115 4,309,242 4,297,520

Avast Software

Electronics/Electric Term Loan Loan 4.75 3/20/2020 $ 1,925,000 1,923,275 1,937,031

AZ Chem US Inc.

Chemicals/Plastics Term Loan Loan 5.25 6/12/2021 $ 467,123 464,958 466,614

Bass Pro Group, LLC

Retailers (Except Food and Drugs) New Term Loan Loan 3.75 11/20/2019 $ 493,623 493,111 492,236

Bayonne Energy Center

Oil & Gas Term Loan B Loan 5.00 8/19/2021 $ 969,671 965,093 964,416

Belmond Hotels

Lodging & Casinos Term Loan Loan 4.00 3/19/2021 $ 496,250 494,055 495,009

Berry Plastics Corporation

Chemicals/Plastics Term E Loan Loan 3.75 1/6/2021 $ 1,814,499 1,802,403 1,812,648

Big Heart Pet Brands (fka Del Monte Corporation)

Food/Drug Retailers Initial Term Loan Loan 3.50 3/9/2020 $ 2,977,500 2,996,769 2,971,307

Biomet, Inc.

Healthcare & Pharmaceuticals Dollar Term B-2 Loan Loan 3.65 7/25/2017 $ 1,840,718 1,840,718 1,838,601

BJ's Wholesale Club, Inc.

Food/Drug Retailers New 2013 (November) Replacement Loan (First Lien) Loan 4.50 9/26/2019 $ 1,489,975 1,488,922 1,483,374

Bombardier Recreational Products Inc.

Leisure Goods/Activities/Movies Term B Loan Loan 4.00 1/30/2019 $ 754,286 750,287 747,120

Brickman Group Holdings, Inc.

Brokers/Dealers/Investment Houses Initial Term Loan (First Lien) Loan 4.00 12/18/2020 $ 1,491,237 1,478,800 1,478,935

Brock Holdings III, Inc.

Industrial Equipment Term Loan (First Lien) Loan 6.00 3/16/2017 $ 1,938,503 1,952,391 1,904,580

Burlington Coat Factory Warehouse Corporation

Retailers (Except Food and Drugs) Term B-2 Loan Loan 4.25 8/13/2021 $ 1,945,000 1,935,814 1,942,219

BWAY

Leisure Goods/Activities/Movies Term Loan B Loan 5.50 8/14/2020 $ 995,000 985,881 998,423

Caesars Entertainment Corp.

Lodging & Casinos Term B-7 Loan Loan 9.75 1/28/2018 $ 995,000 989,028 917,141

Camp International Holding Company

Aerospace and Defense 2013 Replacement Term Loan (First Lien) Loan 4.75 5/31/2019 $ 1,960,046 1,965,495 1,969,846

Capital Automotive L.P.

Conglomerate Tranche B-1 Term Loan Facility Loan 4.00 4/10/2019 $ 2,079,313 2,083,783 2,084,511

Catalent Pharma Solutions, Inc

Drugs Initial Term B Loan Loan 4.25 5/20/2021 $ 497,500 495,170 498,401

Celanese US Holdings LLC

Chemicals/Plastics Dollar Term C-2 Commitment Loan 2.49 10/31/2018 $ 2,154,560 2,180,598 2,157,533

Cengage Learning

Publishing Term Loan Loan 7.00 3/31/2020 $ 2,731,869 2,761,735 2,733,235

Charter Communications Operating, LLC

Cable and Satellite Television Term F Loan Loan 3.00 12/31/2020 $ 2,655,745 2,646,932 2,646,344

CHS/Community Health Systems, Inc.

Healthcare & Pharmaceuticals 2017 Term E Loan Loan 3.49 1/25/2017 $ 1,097,818 1,074,945 1,097,193

CHS/Community Health Systems, Inc.

Healthcare & Pharmaceuticals 2021 Term D Loan Loan 4.25 1/27/2021 $ 2,926,052 2,844,886 2,935,210

Cinedigm Digital Funding I, LLC

Services: Business Term Loan Loan 3.75 2/28/2018 $ 562,001 557,872 561,298

CITGO Petroleum

Oil & Gas Term Loan B Loan 4.50 7/29/2021 $ 997,500 994,095 979,106

ClubCorp Club Operations, Inc.

Lodging & Casinos Term Loan B Loan 4.50 7/24/2020 $ 500,000 496,250 500,315

CPI International Acquisition, Inc. (f/k/a Catalyst Holdings, Inc.)

Electronics/Electric Term B Loan Loan 4.25 11/17/2017 $ 3,595,331 3,595,331 3,570,631

Crosby US Acquisition Corp.

Industrial Equipment Initial Term Loan (First Lien) Loan 3.75 11/23/2020 $ 742,500 741,718 681,244

Crown Castle Operating Company

Telecommunications/Cellular Extended Incremental Tranche B-2 Term Loan Loan 3.00 1/31/2021 $ 2,435,594 2,433,546 2,430,723

CT Technologies Intermediate Hldgs, Inc

Healthcare & Pharmaceuticals Term Loan (First Lien) Loan 6.00 12/1/2021 $ 1,500,000 1,485,423 1,505,625

Culligan International Company

Conglomerate Dollar Loan (First Lien) Loan 6.25 12/19/2017 $ 779,642 736,275 765,998

Culligan International Company

Conglomerate Dollar Loan (Second Lien) Loan 9.50 6/19/2018 $ 783,162 739,367 727,033

Cumulus Media Holdings Inc.

Broadcast Radio and Television Term Loan Loan 4.25 12/23/2020 $ 470,093 466,100 466,863

Custom Sensors

Industrial Equipment Term Loan Loan 4.50 9/30/2021 $ 498,750 497,651 498,750

DaVita HealthCare Partners Inc. (fka DaVita Inc.)

Healthcare & Pharmaceuticals Tranche B Term Loan Loan 3.50 6/24/2021 $ 497,500 495,228 498,062

DCS Business Services, Inc.

Financial Intermediaries Term B Loan Loan 7.25 3/19/2018 $ 3,460,027 3,436,485 3,413,835

Dealertrack Technologies, Inc.

Leisure Goods/Activities/Movies Term B Loan Loan 3.25 2/26/2021 $ 477,011 475,991 474,230

Dell International LLC

Retailers (Except Food and Drugs) Term B Loan Loan 4.50 4/29/2020 $ 2,969,962 2,957,576 2,980,684

Delos Finance SARL

Financial Intermediaries Term Loan Loan 3.50 3/6/2021 $ 500,000 497,835 499,790

Delta 2 (Lux) S.a.r.l.

Lodging & Casinos Term Loan B-3 Loan 4.75 7/30/2021 $ 1,000,000 995,314 995,630

Deluxe Entertainment Service Group, Inc.

Leisure Goods/Activities/Movies Term Loan (First Lien) Loan 6.50 2/28/2020 $ 1,882,983 1,884,624 1,835,908

Devix US, Inc.

Chemicals/Plastics Term Loan Loan 4.25 5/2/2021 $ 250,000 247,710 250,938

Devix US, Inc.

Chemicals/Plastics Term Loan (Second Lien) Loan 8.00 5/2/2022 $ 497,500 495,324 497,500

Diamond Resorts International

Lodging & Casinos Term Loan Loan 5.50 5/9/2021 $ 995,000 990,370 999,975

Dollar Tree

Retail Term Loan B (3950MM) Loan 4.25 3/9/2022 $ 1,000,000 995,000 1,007,500

DPX Holdings B.V.

Healthcare & Pharmaceuticals Term Loan Loan 4.25 3/11/2021 $ 2,985,000 2,978,605 2,962,075

Drew Marine Group Inc.

Chemicals/Plastics Term Loan (First Lien) Loan 4.50 11/19/2020 $ 1,489,975 1,495,721 1,473,213

Education Management LLC

Leisure Goods/Activities/Movies Term Loan A Loan 5.50 7/2/2020 $ 501,970 482,120 457,295

Education Management LLC

Leisure Goods/Activities/Movies Term Loan B Loan

8.50%
(2.00%
Cash/6.50%
PIK)


7/2/2020 $ 836,617 805,283 672,882

EIG Investors Corp.

Services: Business Term Loan Loan 5.00 11/8/2019 $ 987,500 983,552 989,969

Emerald Performance Materials, LLC

Chemicals/Plastics Term Loan (First Lien) Loan 4.50 8/1/2021 $ 498,750 496,403 496,102

Emerald Performance Materials, LLC

Chemicals/Plastics Term Loan (Second Lien) Loan 7.75 8/1/2022 $ 500,000 497,553 484,845

EnergySolutions, LLC

Oil & Gas Term Loan B Loan 6.75 5/29/2020 $ 937,857 921,126 942,546

Enviromental Resources Management

Services: Business Term Loan Loan 5.00 5/14/2021 $ 1,000,000 990,000 985,000

Evergreen Acqco 1 LP

Retailers (Except Food and Drugs) New Term Loan Loan 5.00 7/9/2019 $ 975,056 972,887 955,555

EWT Holdings III Corp. (fka WTG Holdings III Corp.)

Industrial Equipment Term Loan (First Lien) Loan 4.75 1/15/2021 $ 1,987,481 1,982,274 1,972,575

Federal-Mogul Corporation

Automotive Tranche C Term Loan Loan 4.75 4/15/2021 $ 2,985,000 2,971,883 2,975,687

First Data Corporation

Financial Intermediaries 2017 Second New Dollar Term Loan Loan 3.74 3/23/2018 $ 2,790,451 2,729,399 2,785,568

First Data Corporation

Financial Intermediaries 2018 Dollar Term Loan Loan 4.24 3/24/2021 $ 2,111,028 2,021,476 2,115,777

Fitness International, LLC

Leisure Goods/Activities/Movies Term Loan B Loan 5.50 7/1/2020 $ 1,492,500 1,482,322 1,421,606

FMG Resources (August 2006) Pty LTD (FMG America Finance, Inc.)

Nonferrous Metals/Minerals Loan Loan 3.75 6/28/2019 $ 1,982,462 1,982,212 1,835,423

Four Seasons Holdings Inc.

Lodging & Casinos Term Loan (First Lien) Loan 3.50 6/27/2020 $ 493,750 493,750 491,281

Garda World Security Corporation

Services: Business Term B Delayed Draw Loan Loan 4.00 11/6/2020 $ 201,157 200,308 199,146

Garda World Security Corporation

Services: Business Term B Loan Loan 4.00 11/6/2020 $ 786,343 783,060 778,479

Gardner Denver, Inc.

Oil & Gas Initial Dollar Term Loan Loan 4.25 7/30/2020 $ 2,476,212 2,467,608 2,377,164

Gates Global LLC

Leisure Goods/Activities/Movies Term Loan (First Lien) Loan 4.25 7/3/2021 $ 498,750 493,763 494,885

Generac Power Systems, Inc.

Industrial Equipment Term Loan B Loan 3.25 5/29/2020 $ 802,956 789,932 797,182

General Nutrition Centers, Inc.

Retailers (Except Food and Drugs) Amended Tranche B Term Loan Loan 3.25 3/4/2019 $ 4,724,136 4,709,712 4,649,353

Global Tel*Link Corporation

Services: Business Term Loan (First Lien) Loan 5.00 5/26/2020 $ 2,755,515 2,747,025 2,719,914

Goodyear Tire & Rubber Company, The

Chemicals/Plastics Loan (Second Lien) Loan 4.75 4/30/2019 $ 3,333,333 3,296,753 3,347,933

Grosvenor Capital Management Holdings, LP

Brokers/Dealers/Investment Houses Initial Term Loan Loan 3.75 1/4/2021 $ 3,395,892 3,381,240 3,353,443

GTCR Valor Companies, Inc.

Services: Business Term Loan (First Lien) Loan 6.00 6/1/2021 $ 1,995,000 1,981,582 1,965,075

Harland Clarke Holdings Corp. (fka Clarke American Corp.)

Publishing Tranche B-4 Term Loan Loan 6.00 8/2/2019 $ 487,500 485,460 488,963

HCA Inc.

Healthcare & Pharmaceuticals Tranche B-4 Term Loan Loan 2.99 5/1/2018 $ 5,663,006 5,409,534 5,658,872

Hertz Corporation, The

Automotive Tranche B-1 Term Loan Loan 4.00 3/12/2018 $ 2,940,000 2,975,234 2,927,152

Hoffmaster Group, Inc.

Containers/Glass Products Term Loan Loan 5.25 5/8/2020 $ 1,990,000 1,972,040 1,999,950

Huntsman International LLC

Chemicals/Plastics Extended Term B Loan Loan 2.69 4/19/2017 $ 3,880,270 3,866,113 3,872,199

Husky Injection

Services: Business Term Loan B Loan 4.25 6/30/2021 $ 498,099 495,886 495,818

Ikaria, Inc.

Healthcare & Pharmaceuticals Initial Term Loan (First Lien) Loan 5.00 2/12/2021 $ 435,702 433,809 434,251

Infor (US), Inc. (fka Lawson Software Inc.)

Services: Business Tranche B-5 Term Loan Loan 3.75 6/3/2020 $ 2,211,036 2,194,068 2,190,650

Insight Global

Services: Business Term Loan Loan 6.00 10/29/2021 $ 2,000,000 1,990,539 1,993,760

J. Crew Group, Inc.

Retailers (Except Food and Drugs) Term B-1 Loan Retired 03/05/2014 Loan 4.00 3/5/2021 $ 965,206 965,206 906,493

Jazz Acquisition, Inc

Aerospace and Defense First Lien 6/14 Loan 4.50 6/19/2021 $ 497,576 496,332 492,913

Kinetic Concepts, Inc.

Healthcare & Pharmaceuticals Dollar Term D-1 Loan Loan 4.00 5/4/2018 $ 2,477,613 2,453,687 2,477,167

Koosharem, LLC

Services: Business Term Loan Loan 7.50 5/15/2020 $ 2,995,000 2,968,450 2,961,306

La Quinta Holdings, Inc.

Lodging & Casinos Term Loan (First Lien) Loan 4.00 4/14/2021 $ 451,283 449,626 450,719

Level 3 Financing, Inc.

Telecommunications Term Loan B Loan 4.50 1/31/2022 $ 500,000 496,541 502,085

Mauser Holdings, Inc.

Containers/Glass Products Term Loan Loan 4.50 7/31/2021 $ 498,750 496,409 491,269

Michaels Stores, Inc.

Retailers (Except Food and Drugs) Term B Loan Loan 3.75 1/28/2020 $ 491,250 491,250 488,258

Michaels Stores, Inc.

Retailers (Except Food and Drugs) Term Loan B-2 Loan 4.00 1/28/2020 $ 1,492,500 1,485,638 1,488,769

Microsemi Corporation

Electronics/Electric Incremental Term Loan Loan 3.50 2/19/2020 $ 2,393,981 2,389,500 2,381,509

Microsemi Corporation

Electronics/Electric Term Loan Loan 3.75 2/19/2020 $ 172,170 172,170 171,309

Midas Intermediate Holdco II, LLC

Automotive Delayed Draw Term Loan Loan 4.75 8/18/2021 $ 25,253 25,253 25,364

Midas Intermediate Holdco II, LLC

Automotive Term Loan B Loan 4.75 8/18/2021 $ 224,122 223,063 225,103

Millenium Laboratories, LLC

Drugs Term Loan Loan 5.25 4/16/2021 $ 1,492,500 1,479,041 1,489,396

Mitel US Holdings, Inc.

Telecommunications Term Loan Loan 5.25 1/31/2020 $ 196,558 195,710 196,411

MPH Acquisition Holdings LLC

Healthcare & Pharmaceuticals Term Loan Loan 3.75 3/31/2021 $ 445,455 444,453 442,033

MSC Software Corp.

Services: Business Term Loan Loan 5.00 5/29/2020 $ 995,000 986,186 996,244

National CineMedia, LLC

Leisure Goods/Activities/Movies Term Loan (2013) Loan 2.95 11/26/2019 $ 1,086,207 1,058,933 1,067,198

National Veterinary Associates, Inc

Healthcare & Pharmaceuticals Term Loan B Loan 4.75 8/14/2021 $ 997,500 992,907 996,253

National Vision, Inc.

Retailers (Except Food and Drugs) Term Loan (Second Lien) Loan 6.75 3/11/2022 $ 250,000 249,730 240,418

Newsday, LLC

Publishing Term Loan Loan 3.69 10/12/2016 $ 2,215,385 2,214,305 2,201,538

Nortek, Inc.

Electronics/Electric Term B Loan Loan 3.75 10/30/2020 $ 995,000 992,803 986,921

Novelis, Inc.

Conglomerate Initial Term Loan Loan 3.75 3/10/2017 $ 4,807,530 4,817,740 4,799,502

NPC International, Inc.

Food Services Term Loan (2013) Loan 4.00 12/28/2018 $ 486,250 486,250 480,780

NRG Energy, Inc.

Utilities Term Loan (2013) Loan 2.75 7/2/2018 $ 3,861,225 3,842,164 3,850,761

NuSil Technology LLC.

Chemicals/Plastics Term Loan Loan 5.25 4/7/2017 $ 797,986 797,986 791,004

Ollie's Bargain Outlet, Inc

Retailers (Except Food and Drugs) Term Loan Loan 4.75 9/30/2019 $ 977,052 972,882 962,396

On Assignment, Inc.

Services: Business Initial Term B Loan Loan 3.50 5/15/2020 $ 1,311,364 1,303,451 1,301,528

Onex Carestream Finance LP

Healthcare & Pharmaceuticals Term Loan (First Lien 2013) Loan 5.00 6/7/2019 $ 4,074,401 4,059,378 4,078,842

OnexYork Acquisition Co

Healthcare & Pharmaceuticals Delayed Draw Term Loan Loan 4.75 10/1/2021 $ -   -   -  

OnexYork Acquisition Co

Healthcare & Pharmaceuticals Term Loan B Loan 4.75 10/1/2021 $ 498,750 495,208 496,466

OpenLink International LLC

Services: Business Term B Loan Loan 6.25 10/28/2017 $ 970,000 970,000 957,875

Orbitz Worldwide, Inc.

Services: Business Term Loan (First Lien) Loan 4.50 4/15/2021 $ 1,494,994 1,492,711 1,494,755

P.F. Chang's China Bistro, Inc. (Wok Acquisition Corp.)

Food/Drug Retailers Term Borrowing Loan 4.25 6/24/2019 $ 1,447,901 1,440,712 1,406,274

P2 Upstream Acquisition Co. (P2 Upstream Canada BC ULC)

Services: Business Term Loan (First Lien) Loan 5.00 10/30/2020 $ 990,000 985,444 947,925

Par Pharmaceutical

Healthcare & Pharmaceuticals Term Loan B3 Loan 4.25 9/28/2019 $ 500,000 497,502 499,065

PetCo Animal Supplies Stores, Inc.

Retailers (Except Food and Drugs) New Loans Loan 4.00 11/24/2017 $ 1,469,388 1,468,520 1,467,066

PetSmart

Retail Term Loan B Loan 5.00 3/11/2022 $ 1,000,000 995,000 1,007,050

PGX Holdings, Inc.

Financial Intermediaries Term Loan Loan 6.25 9/29/2020 $ 993,750 984,482 993,750

Pharmaceutical Product Development, Inc. (Jaguar Holdings, LLC)

Conglomerate 2013 Term Loan Loan 4.00 12/5/2018 $ 1,940,400 1,918,409 1,935,898

Phillips-Medisize Corporation

Healthcare & Pharmaceuticals Term Loan Loan 4.75 6/16/2021 $ 497,500 495,245 495,948

Pinnacle Foods Finance LLC

Food Products New Term Loan G Loan 3.00 4/29/2020 $ 2,581,332 2,576,466 2,565,560

Planet Fitness Holdings LLC

Leisure Goods/Activities/Movies Term Loan Loan 4.75 3/31/2021 $ 1,488,750 1,482,052 1,488,750

Polymer Group, Inc.

Chemicals/Plastics Initial Loan Loan 5.25 12/19/2019 $ 495,000 492,860 495,619

Presidio

Services: Business Term Loan B Loan 6.25 2/2/2022 $ 2,000,000 1,940,655 1,973,760

Prestige Brands, Inc.

Drugs Term B-1 Loan Loan 4.13 1/31/2019 $ 344,697 341,112 344,697

Prestige Brands, Inc.

Leisure Goods/Activities/Movies Term Loan Loan 4.50 9/3/2021 $ 1,861,111 1,858,280 1,860,534

QoL Meds, LLC

Healthcare & Pharmaceuticals Term Loan B Loan 5.50 7/15/2020 $ 1,995,000 1,985,909 1,990,013

Quintiles Transnational Corp.

Conglomerate Term B-3 Loan Loan 3.75 6/8/2018 $ 3,627,678 3,600,425 3,628,802

Ranpak Holdings, Inc.

Services: Business Term Loan Loan 4.75 10/1/2021 $ 997,500 995,145 996,882

Ranpak Holdings, Inc.

Services: Business Term Loan (Second Lien) Loan 8.25 9/30/2022 $ 500,000 497,672 496,250

Redtop Acquisitions Limited

Electronics/Electric Initial Dollar Term Loan (First Lien) Loan 4.50 12/3/2020 $ 495,000 491,974 494,381

Rexnord LLC/RBS Global, Inc.

Industrial Equipment Term B Loan Loan 4.00 8/21/2020 $ 1,646,799 1,648,172 1,642,172

Reynolds Group Holdings Inc.

Industrial Equipment Incremental U.S. Term Loan Loan 4.00 12/1/2018 $ 1,960,200 1,960,200 1,965,767

Riverbed Technology

Technology Term Loan B Loan 6.00 2/25/2022 $ 1,000,000 995,000 1,007,500

Rocket Software, Inc.

Services: Business Term Loan (First Lien) Loan 5.75 2/8/2018 $ 1,916,674 1,898,764 1,906,285

Rovi Solutions Corporation / Rovi Guides, Inc.

Electronics/Electric Tranche B-3 Term Loan Loan 3.75 7/2/2021 $ 1,492,500 1,485,607 1,479,441

RPI Finance Trust

Drugs Term B-2 Term Loan Loan 3.25 5/9/2018 $ 5,207,431 5,188,396 5,219,147

SBP Holdings LP

Industrial Equipment Term Loan (First Lien) Loan 5.00 3/27/2021 $ 992,500 988,065 863,475

Scientific Games International, Inc.

Electronics/Electric Term Loan B2 Loan 6.00 10/1/2021 $ 1,000,000 990,433 998,040

Scitor Corporation

Services: Business Term Loan Loan 5.00 2/15/2017 $ 463,977 462,387 461,077

Seadrill

Oil & Gas Term Loan B Loan 4.00 2/21/2021 $ 997,481 917,590 806,294

Sensata Technologies B.V./Sensata Technology Finance Company, LLC

Industrial Equipment Term Loan Loan 3.25 5/13/2019 $ 1,509,445 1,509,445 1,511,603

Sensus USA Inc. (fka Sensus Metering Systems)

Utilities Term Loan (First Lien) Loan 4.50 5/9/2017 $ 1,925,067 1,920,548 1,925,067

ServiceMaster Company, The

Conglomerate Tranche B Term Loan Loan 4.25 7/1/2021 $ 1,995,000 1,976,650 1,994,641

Shearers Foods LLC

Food Services Term Loan (First Lien) Loan 4.50 6/30/2021 $ 997,500 995,166 996,253

Sonneborn, LLC

Chemicals/Plastics Term Loan (First Lien) Loan 5.50 12/10/2020 $ 225,000 224,471 225,000

Sonneborn, LLC

Chemicals/Plastics Initial US Term Loan Loan 5.50 12/10/2020 $ 1,275,000 1,272,004 1,275,000

Sophia, L.P.

Electronics/Electric Term B Loan Loan 4.00 7/19/2018 $ 886,138 877,732 884,756

SourceHOV LLC

Services: Business Term Loan B (First Lien) Loan 7.75 10/31/2019 $ 2,000,000 1,942,284 1,915,000

Southwire Company, LLC (f.k.a Southwire Company)

Building and Development Initial Term Loan Loan 3.25 2/10/2021 $ 496,250 495,181 485,084

SRAM, LLC

Industrial Equipment Term Loan (First Lien) Loan 4.00 4/10/2020 $ 2,967,681 2,957,888 2,952,842

Steak 'n Shake Operations, Inc.

Food Services Term Loan Loan 4.75 3/19/2021 $ 992,500 983,723 975,131

STHI Holding

Healthcare & Pharmaceuticals Term Loan Loan 4.50 8/6/2021 $ 997,500 997,500 994,388

SunGard Data Systems Inc. (Solar Capital Corp.)

Conglomerate Tranche C Term Loan Loan 3.90 2/28/2017 $ 285,352 283,117 285,084

SunGard Data Systems Inc. (Solar Capital Corp.)

Conglomerate Tranche E Term Loan Loan 4.00 3/9/2020 $ 3,707,953 3,618,899 3,706,804

SuperMedia Inc. (fka Idearc Inc.)

Publishing Loan Loan 11.60 12/30/2016 $ 238,660 232,462 203,756

Syniverse Holdings, Inc.

Telecommunications Initial Term Loan Loan 4.00 4/23/2019 $ 479,913 476,105 473,314

TGI Friday's

Food Services Term Loan B Loan 5.25 7/15/2020 $ 267,977 266,768 267,642

TGI Friday's

Food Services Term Loan (Second Lien) Loan 9.25 7/15/2021 $ 2,000,000 2,016,250 2,000,000

TPF II Power LLC and TPF II Covert Midco LLC

Utilities Term Loan B Loan 5.50 10/2/2021 $ 500,000 496,689 504,790

TransDigm, Inc.

Aerospace and Defense Tranche C Term Loan Loan 3.75 2/28/2020 $ 4,847,054 4,856,484 4,824,661

TransFirst

Financial Intermediaries Term Loan Loan 5.50 11/12/2021 $ 500,000 495,182 502,815

TransUnion

Financial Intermediaries Term Loan Loan 4.00 4/9/2021 $ 496,250 495,138 493,977

Tricorbraun, Inc. (fka Kranson Industries, Inc.)

Containers/Glass Products Term Loan Loan 4.00 5/3/2018 $ 1,850,000 1,843,008 1,822,250

Truven Health Analytics Inc. (fka Thomson Reuters (Healthcare) Inc.)

Healthcare & Pharmaceuticals New Tranche B Term Loan Loan 4.50 6/6/2019 $ 487,566 479,874 481,471

Twin River Management Group, Inc.

Lodging & Casinos Term Loan B Loan 5.25 7/10/2020 $ 974,167 976,455 975,998

U.S. Security Associates Holdings, Inc.

Services: Business Delayed Draw Loan Loan 6.25 7/28/2017 $ 158,518 157,610 156,734

U.S. Security Associates Holdings, Inc.

Services: Business Term B Loan Loan 6.25 7/28/2017 $ 931,046 926,144 920,572

United Surgical Partners International, Inc.

Healthcare & Pharmaceuticals New Tranche B Term Loan Loan 4.75 4/3/2019 $ 2,431,749 2,408,580 2,431,749

Univar Inc.

Chemicals/Plastics Term B Loan Loan 5.00 6/30/2017 $ 3,844,964 3,844,749 3,813,935

Univision Communications Inc.

Telecommunications Replacement First-Lien Term Loan Loan 4.00 3/1/2020 $ 2,947,446 2,931,982 2,940,549

Valeant Pharmaceuticals International, Inc.

Drugs Series D2 Term Loan B Loan 3.50 2/13/2019 $ 2,545,588 2,537,415 2,539,683

Verint Systems Inc.

Services: Business Term Loan Loan 3.50 9/6/2019 $ 1,264,058 1,259,623 1,259,634

Vertafore, Inc.

Services: Business Term Loan (2013) Loan 4.25 10/3/2019 $ 2,881,003 2,881,003 2,878,294

Vouvray US Finance

Industrial Equipment Term Loan Loan 5.00 6/28/2021 $ 497,500 495,243 499,366

Washington Inventory Service

Services: Business U.S. Term Loan (First Lien) Loan 5.75 12/20/2018 $ 1,832,876 1,851,978 1,796,218

Waste Industries

Environmental Term Loan B Loan 4.25 2/27/2020 $ 250,000 249,375 250,520

Wendy's International, Inc

Food Services Term B Loan Loan 3.25 5/15/2019 $ 673,630 668,099 670,545

West Corporation

Telecommunications Term B-10 Loan Loan 3.25 6/30/2018 $ 2,571,560 2,605,923 2,562,998

$ 297,760,340 $ 295,239,268

Principal/
Number
of Shares
Cost Fair Value

Cash and cash equivalents

U.S. Bank Money Market (a)

$ 5,831,797 $ 5,831,797 $ 5,831,797

Total cash and cash equivalents

$ 5,831,797 $ 5,831,797 $ 5,831,797

(a) Included within cash and cash equivalents in Saratoga CLO's Statements of Assets and Liabilities as of February 28, 2015.

27

Table of Contents

Note 5. Agreements and-Related Party Transactions

On July 30, 2010, the Company entered into the Management Agreement with our Manager. The initial term of the Management Agreement is two years, with automatic, one-year renewals at the end of each year subject to certain approvals by our board of directors and/or our stockholders. On July 8, 2015, our board of directors approved the renewal of the Management Agreement for an additional one-year term. Pursuant to the Management Agreement, our Manager implements our business strategy on a day-to-day basis and performs certain services for us, subject to oversight by our board of directors. Our Manager is responsible for, among other duties, determining investment criteria, sourcing, analyzing and executing investments transactions, asset sales, financings and performing asset management duties. Under the Management Agreement, we have agreed to pay our Manager a management fee for investment advisory and management services consisting of a base management fee and an incentive fee.

The base management fee of 1.75% is calculated based on the average value of our gross assets (other than cash or cash equivalents, but including assets purchased with borrowed funds) at the end of the two most recently completed fiscal quarters, and appropriately adjusted for any share issuances or repurchases during the applicable fiscal quarter.

The incentive fee consists of the following two parts:

The first, payable quarterly in arrears, equals 20.0% of our pre-incentive fee net investment income, expressed as a rate of return on the value of our net assets at the end of the immediately preceding quarter, that exceeds a 1.875% quarterly (7.5% annualized) hurdle rate measured as of the end of each fiscal quarter, subject to a "catch-up" provision. Under this provision, in any fiscal quarter, our Manager receives no incentive fee unless our pre-incentive fee net investment income exceeds the hurdle rate of 1.875%. Our Manager will receive 100.0% of pre-incentive fee net investment income, if any, that exceeds the hurdle rate but is less than or equal to 2.344% in any fiscal quarter (9.376% annualized); and 20.0% of the amount of the our pre-incentive fee net investment income, if any, that exceeds 2.344% in any fiscal quarter (9.376% annualized).

The second part of the incentive fee is determined and payable in arrears as of the end of each fiscal year (or upon termination of the Management Agreement) and equals 20.0% of our "incentive fee capital gains," which equals our realized capital gains on a cumulative basis from May 31, 2010 through the end of the year, if any, computed net of all realized capital losses and unrealized capital depreciation on a cumulative basis, less the aggregate amount of any previously paid capital gain incentive fee. Importantly, the capital gains portion of the incentive fee is based on realized gains and realized and unrealized losses from May 31, 2010. Therefore, realized and unrealized losses incurred prior to such time will not be taken into account when calculating the capital gains portion of the incentive fee, and our Manager will be entitled to 20.0% of incentive fee capital gains that arise after May 31, 2010. In addition, for the purpose of the "incentive fee capital gains" calculations, the cost basis for computing realized gains and losses on investments held by us as of May 31, 2010 will equal the fair value of such investments as of such date.

For the three months ended August 31, 2015 and August 31, 2014, we incurred $1.2 million and $1.0 million in base management fees, respectively. For the three months ended August 31, 2015 and August 31, 2014, we incurred $0.7 million and $0.6 million in incentive fees related to pre-incentive fee net investment income, respectively. For the three months ended August 31, 2015, we reduced the incentive fees related to capital gains by $0.8 million. For the three months ended August 31, 2014, we incurred $0.2 million in incentive fees related to capital gains. For the six months ended August 31, 2015 and August 31, 2014, we incurred $2.3 million and $2.0 million in base management fees, respectively. For the six months ended August 31, 2015 and August 31, 2014, we incurred $1.4 million and $0.8 million in incentive fees related to pre-incentive fee net investment income, respectively. For the six months ended August 31, 2015 and August 31, 2014, we accrued of $0.3 million and $0.3 million in incentive fees related to capital gains, respectively. The accrual is calculated using both realized and unrealized capital gains for the period. The actual incentive fee related to capital gains will be determined and payable in arrears at the end of the fiscal year and will include only realized capital gains for the period. As of August 31, 2015, the base management fees accrual was $1.2 million and the incentive fees accrual was $4.9 million and is included in base management and incentive fees payable in the accompanying consolidated statements of assets and liabilities. As of February 28, 2015, the base management fees accrual was $1.0 million and the incentive fees accrual was $4.8 million and is included in base management and incentive fees payable in the accompanying consolidated statements of assets and liabilities.

On July 30, 2010, the Company entered into a separate administration agreement (the "Administration Agreement") with our Manager, pursuant to which our Manager, as our administrator, has agreed to furnish us with the facilities and administrative services necessary to conduct our day-to-day operations and provide managerial assistance on our behalf to those portfolio companies to which we are required to provide such assistance. The initial term of the Administration Agreement was two years, with automatic, one-year renewals at the end of each year subject to certain approvals by our board of directors and/or our stockholders. The amount of expenses payable or reimbursable thereunder by the Company was capped at $1.0 million for the initial two year term of the administration agreement and subsequent renewals. On July 8, 2015, our board of directors approved the renewal of the Administration Agreement for an additional one-year term and determined to increase the cap on the payment or reimbursement of expenses by the Company thereunder, which had not been increased since the inception of the agreement, to $1.3 million. In addition, our board of directors intends to review the new cap in the next three to six months to determine whether it should be further adjusted in light of differences between our projected and actual expenses and other similar factors.

28

Table of Contents

For the three months ended August 31, 2015 and August 31, 2014, we recognized $0.3 million and $0.3 million in administrator expenses for the periods, respectively, pertaining to bookkeeping, record keeping and other administrative services provided to us in addition to our allocable portion of rent and other overhead related expenses. For the six months ended August 31, 2015 and August 31, 2014, we recognized $0.5 million and $0.5 million in administrator expenses for the periods, respectively, pertaining to bookkeeping, record keeping and other administrative services provided to us in addition to our allocable portion of rent and other overhead related expenses. As of August 31, 2015 and February 28, 2015, $0.4 million and $0.4 million, respectively, of administrator expenses were accrued and included in due to manager in the accompanying consolidated statements of assets and liabilities. For the six months ended August 31, 2015 and August 31, 2014, the Company neither bought nor sold any investments from the Saratoga CLO.

Note 6. Borrowings

Credit Facility

As a BDC, we are only allowed to employ leverage to the extent that our asset coverage, as defined in the 1940 Act, equals at least 200.0% after giving effect to such leverage. The amount of leverage that we employ at any time depends on our assessment of the market and other factors at the time of any proposed borrowing.

On April 11, 2007, we entered into a $100.0 million revolving securitized credit facility (the "Revolving Facility"). On May 1, 2007, we entered into a $25.7 million term securitized credit facility (the "Term Facility" and, together with the Revolving Facility, the "Facilities"), which was fully drawn at closing. In December 2007, we consolidated the Facilities by using a draw under the Revolving Facility to repay the Term Facility. In response to the market wide decline in financial asset prices, which negatively affected the value of our portfolio, we terminated the revolving period of the Revolving Facility effective January 14, 2009 and commenced a two-year amortization period during which all principal proceeds from the collateral was used to repay outstanding borrowings. A significant percentage of our total assets had been pledged under the Revolving Facility to secure our obligations thereunder. Under the Revolving Facility, funds were borrowed from or through certain lenders and interest was payable monthly at the greater of the commercial paper rate and our lender's prime rate plus 4.00% plus a default rate of 2.00% or, if the commercial paper market was unavailable, the greater of the prevailing LIBOR rates and our lender's prime rate plus 6.00% plus a default rate of 3.00%.

In March 2009, we amended the Revolving Facility to increase the portion of the portfolio that could be invested in "CCC" rated investments in return for an increased interest rate and expedited amortization. As a result of these transactions, we expected to have additional cushion under our borrowing base under the Revolving Facility that would allow us to better manage our capital in times of declining asset prices and market dislocation.

On July 30, 2009, we exceeded the permissible borrowing limit under the Revolving Facility for 30 consecutive days, resulting in an event of default under the Revolving Facility. As a result of this event of default, our lender had the right to accelerate repayment of the outstanding indebtedness under the Revolving Facility and to foreclose and liquidate the collateral pledged thereunder. Acceleration of the outstanding indebtedness and/or liquidation of the collateral could have had a material adverse effect on our liquidity, financial condition and operations.

On July 30, 2010, we used the net proceeds from (i) the stock purchase transaction and (ii) a portion of the funds available to us under the $45.0 million senior secured revolving credit facility (the "Credit Facility") with Madison Capital Funding LLC, in each case, to pay the full amount of principal and accrued interest, including default interest, outstanding under the Revolving Facility. As a result, the Revolving Facility was terminated in connection therewith. Substantially all of our total assets, other than those held by SBIC LP, have been pledged under the Credit Facility to secure our obligations thereunder.

On February 24, 2012, we amended our senior secured revolving credit facility with Madison Capital Funding LLC to, among other things:

expand the borrowing capacity under the Credit Facility from $40.0 million to $45.0 million;

extend the period during which we may make and repay borrowings under the credit facility from July 30, 2013 to February 24, 2015 (the "Revolving Period"). The Revolving Period may upon the occurrence of an event of default, by action of the lenders or automatically. All borrowings and other amounts payable under the credit facility are due and payable five years after the end of the Revolving Period; and

29

Table of Contents
remove the condition that we may not acquire additional loan assets without the prior written consent of Madison Capital Funding LLC.

On September 17, 2014, we entered into a second amendment to the Credit Facility with Madison Capital Funding LLC to, among other things:

extend the commitment termination date from February 24, 2015 to September 17, 2017;

extend the maturity date of the Credit Facility from February 24, 2020 to September 17, 2022 (unless terminated sooner upon certain events);

reduce the applicable margin rate on base rate borrowings from 4.50% to 3.75%, and on LIBOR borrowings from 5.50% to 4.75%; and

reduce the floor on base rate borrowings from 3.00% to 2.25%; and on LIBOR borrowings from 2.00% to 1.25%.

As of August 31, 2015 and February 28, 2015, there was $2.0 million and $9.6 million outstanding under the Credit Facility, respectively, and the Company was in compliance with all of the limitations and requirements of the Credit Facility. Financing costs of $2.7 million related to the Credit Facility have been capitalized and are being amortized over the term of the facility. For the three months ended August 31, 2015 and August 31, 2014, we recorded $0.2 million and $0.2 million of interest expense, respectively. For the six months ended August 31, 2015 and August 31, 2014, we recorded $0.4 million and $0.4 million of interest expense, respectively. For the three months ended August 31, 2015 and August 31, 2014, we recorded $0.02 million and $0.1 million of amortization of deferred financing costs related to the Credit Facility. For the six months ended August 31, 2015 and August 31, 2014, we recorded $0.04 million and $0.2 million of amortization of deferred financing costs related to the Credit Facility. The interest rates during the three and six months ended August 31, 2015 on the outstanding borrowings under the Credit Facility were 6.00% and 6.00%, respectively. The interest rates during the three and six months ended August 31, 2014 on the outstanding borrowings under the Credit Facility were 7.50% and 7.50%, respectively. During the three and six months ended August 31, 2015, the average dollar amount of outstanding borrowings under the Credit Facility was $6.8 million and $8.2 million, respectively. During the three and six months ended August 31, 2014, the average dollar amount of outstanding borrowings under the Credit Facility was $5.5 million and $4.6 million, respectively.

The Credit Facility contains limitations as to how borrowed funds may be used, such as restrictions on industry concentrations, asset size, weighted average life, currency denomination and collateral interests. The Credit Facility also includes certain requirements relating to portfolio performance, the violation of which could result in the limit of further advances and, in some cases, result in an event of default, allowing the lenders to accelerate repayment of amounts owed thereunder. The Credit Facility has an eight year term, consisting of a three year period (the "Revolving Period"), under which the Company may make and repay borrowings, and a final maturity five years from the end of the Revolving Period. Availability on the Credit Facility will be subject to a borrowing base calculation, based on, among other things, applicable advance rates (which vary from 50.0% to 75.0% of par or fair value depending on the type of loan asset) and the value of certain "eligible" loan assets included as part of the Borrowing Base. Funds may be borrowed at the greater of the prevailing LIBOR rate and 2.00%, plus an applicable margin of 5.50%. At the Company's option, funds may be borrowed based on an alternative base rate, which in no event will be less than 3.00%, and the applicable margin over such alternative base rate is 4.50%. In addition, the Company will pay the lenders a commitment fee of 0.75% per year on the unused amount of the Credit Facility for the duration of the Revolving Period.

Our borrowing base under the Credit Facility was $34.8 million subject to the Credit Facility cap of $45.0 million at August 31, 2015. For purposes of determining the borrowing base, most assets are assigned the values set forth in our most recent Annual Report on Form 10-K or Quarterly Report on Form 10-Q filed with the SEC. Accordingly, the August 31, 2015 borrowing base relies upon the valuations set forth in the Quarterly Report on Form 10-Q for the period ended May 31, 2015. The valuations presented in this Quarterly Report on Form 10-Q will not be incorporated into the borrowing base until after this Quarterly Report on Form 10-Q is filed with the SEC.

SBA Debentures

SBIC LP is able to borrow funds from the SBA against regulatory capital (which approximates equity capital) that is paid in and is subject to customary regulatory requirements including but not limited to an examination by the SBA. As of August 31, 2015, we have funded SBIC LP with $59.3 million of equity capital, and have $79.0 million of SBA-guaranteed debentures outstanding. SBA debentures are non-recourse to us, have a 10-year maturity, and may be prepaid at any time without penalty. The interest rate of SBA debentures is fixed at the time of issuance, often referred to as pooling, at a market-driven spread over 10-year U.S. Treasury Notes. SBA current regulations limit the amount that SBIC LP may borrow to a maximum of $150.0 million, which is up to twice its potential regulatory capital.

30

Table of Contents

SBICs are designed to stimulate the flow of private equity capital to eligible small businesses. Under SBA regulations, SBICs may make loans to eligible small businesses and invest in the equity securities of small businesses. Under present SBA regulations, eligible small businesses include businesses that have a tangible net worth not exceeding $19.5 million and have average annual fully taxed net income not exceeding $6.5 million for the two most recent fiscal years. In addition, an SBIC must devote 25.0% of its investment activity to ‘‘smaller'' concerns as defined by the SBA. A smaller concern is one that has a tangible net worth not exceeding $6.0 million and has average annual fully taxed net income not exceeding $2.0 million for the two most recent fiscal years. SBA regulations also provide alternative size standard criteria to determine eligibility, which depend on the industry in which the business is engaged and are based on such factors as the number of employees and gross sales. According to SBA regulations, SBICs may make long-term loans to small businesses, invest in the equity securities of such businesses and provide them with consulting and advisory services.

SBIC LP is subject to regulation and oversight by the SBA, including requirements with respect to maintaining certain minimum financial ratios and other covenants. Receipt of an SBIC license does not assure that SBIC LP will receive SBA guaranteed debenture funding, which is dependent upon SBIC LP continuing to be in compliance with SBA regulations and policies. The SBA, as a creditor, will have a superior claim to SBIC LP's assets over our stockholders and debtholders in the event we liquidate SBIC LP or the SBA exercises its remedies under the SBA-guaranteed debentures issued by SBIC LP upon an event of default.

The Company received exemptive relief from the Securities and Exchange Commission to permit it to exclude the debt of SBIC LP guaranteed by the SBA from the definition of senior securities in the 200.0% asset coverage test under the 1940 Act. This allows the Company increased flexibility under the 200.0% asset coverage test by permitting it to borrow up to $150.0 million more than it would otherwise be able to absent the receipt of this exemptive relief.

As of August 31, 2015 and February 28, 2015, there was $79.0 million and $79.0 million outstanding of SBA debentures, respectively. The carrying amount of the amount outstanding of SBA debentures approximates its fair value. Financing costs of $3.0 million related to the SBA debentures have been capitalized and are being amortized over the term of the commitment and drawdown.

For the three months ended August 31, 2015 and August 31, 2014, we recorded $0.6 million and $0.4 million of interest expense related to the SBA debentures, respectively. For the three months ended August 31, 2015 and August 31, 2014, we recorded $0.1 million and $0.1 million of amortization of deferred financing costs related to the SBA debentures, respectively. The weighted average interest rate during the three months ended August 31, 2015 and August 31, 2014 on the outstanding borrowings of the SBA debentures was 3.25% and 2.80%, respectively.

For the six months ended August 31, 2015 and August 31, 2014, we recorded $1.2 million and $0.8 million of interest expense related to the SBA debentures, respectively. For the six months ended August 31, 2015 and August 31, 2014, we recorded $0.2 million and $0.1 million of amortization of deferred financing costs related to the SBA debentures, respectively. The weighted average interest rate during the six months ended August 31, 2015 and August 31, 2014 on the outstanding borrowings of the SBA debentures was 3.25% and 2.92%, respectively. During the three and six months ended August 31, 2015, the average dollar amount of SBA debentures outstanding was $79.0 million and $79.0 million, respectively. During the three and six months ended August 31, 2014, the average dollar amount of SBA debentures outstanding was $64.0 million and $58.2 million, respectively.

On April 2, 2015, the SBA issued a "green light" or "go forth" letter inviting us to continue our application process to obtain a license to form and operate its second SBIC subsidiary. If approved, a second SBIC license would provide us an incremental source of long-term capital by permitting us to issue $75 million of additional SBA-guaranteed debentures in addition to the $150 million already approved under the first license. Receipt of a green light letter from the SBA does not assure an applicant that the SBA will ultimately issue an SBIC license and we have received no assurance or indication from the SBA that it will receive an SBIC license, or of the timeframe in which it would receive a license, should one be granted.

Notes

On May 10, 2013, the Company issued $42.0 million in aggregate principal amount of 7.50% fixed-rate notes due 2020 (the "Notes"). The Notes will mature on May 31, 2020, and may be redeemed in whole or in part at any time or from time to time at the Company's option on or after May 31, 2016. Interest will be payable quarterly beginning August 15, 2013.

On May 17, 2013, the Company closed an additional $6.3 million in aggregate principal amount of the Notes, pursuant to the full exercise of the underwriters' option to purchase additional Notes. On May 29, 2015, the Company entered into a Debt Distribution Agreement with Landenburg Thalmann & Co. through which the Company may offer for sale, from time to time, up to $20.0 million in aggregate principal amount of the Notes through an At-the-Market ("ATM") offering. As of August 31, 2015, the Company sold 357,807 bonds with a principal of $8,945,175 at an average price of $25.36 for aggregate net proceeds of $8,890,953 (net of transaction costs).

31

Table of Contents

As of August 31, 2015, the carrying amount and fair value of the Notes was $57.2 million and $57.5 million, respectively. The fair value of the Notes, which are publicly traded, is based upon closing market quotes as of the measurement date and would be classified as a level 1 liability within the fair value hierarchy. As of August 31, 2015, $2.6 million of financing costs related to the Notes (including underwriting commissions and net of issuance premiums) have been capitalized and are being amortized over the term of the Notes. For the three and six months ended August 31, 2015, we recorded $1.1 million and $2.0 million, respectively, of interest expense and $0.1 million and $0.2 million, respectively, of amortization of deferred financing costs related to the Notes. For the three and six months ended August 31, 2014, we recorded $0.9 million and $1.8 million, respectively, of interest expense and $0.1 million and $0.2 million, respectively, of amortization of deferred financing costs related to the Notes. During the three and six months ended August 31, 2015, the average dollar amount of Notes outstanding was $54.4 million and $51.3 million, respectively. During the three and six months ended August 31, 2014, the average dollar amount of Notes outstanding was $48.3 million and $48.3 million, respectively.

Note 7. Commitments and Contingencies

Contractual obligations

The following table shows our payment obligations for repayment of debt and other contractual obligations at August 31, 2015:

Payment Due by Period
Total Less Than
1 Year
1 -3
Years
3 -5
Years
More Than
5 Years
($ in thousands)

Long-Term Debt Obligations

$ 138,245 $ -   $   -   $ 57,245 $ 81,000

Off-balance sheet arrangements

The Company's off-balance sheet arrangements consisted of $11.6 million and $11.2 million of unfunded commitments to provide debt financing to its portfolio companies or to fund limited partnership interests as of August 31, 2015 and February 28, 2015, respectively. Such commitments are generally up to the Company's discretion to approve, or the satisfaction of certain financial and nonfinancial covenants and involve, to varying degrees, elements of credit risk in excess of the amount recognized in the Company's Consolidated Statement of Assets and Liabilities and are not reflected in the Company's Consolidated Statements of Assets and Liabilities.

A summary of the composition of the unfunded commitments as of August 31, 2015 and February 28, 2015 are shown in the table below (dollars in thousands):

As of
August 31, 2015 February 28, 2015

Bristol Hospice, LLC

$ 7,500 $ 7,500

HMN Holdco, LLC

2,400 2,400

Avionte Holdings, LLC

1,000 1,000

Advanced Air & Heat of Florida, LLC

400 -  

Knowland Technology Holdings, L.L.C

300 300

Total

$ 11,600 $ 11,200

Note 8. Directors Fees

The independent directors receive an annual fee of $40,000. They also receive $2,500 plus reimbursement of reasonable out-of-pocket expenses incurred in connection with attending each board meeting and receive $1,000 plus reimbursement of reasonable out-of-pocket expenses incurred in connection with attending each committee meeting. In addition, the chairman of the Audit Committee receives an annual fee of $5,000 and the chairman of each other committee receives an annual fee of $2,000 for their additional services in these capacities. In addition, we have purchased directors' and officers' liability insurance on behalf of our directors and

32

Table of Contents

officers. Independent directors have the option to receive their directors' fees in the form of our common stock issued at a price per share equal to the greater of net asset value or the market price at the time of payment. No compensation is paid to directors who are "interested persons" of the Company (as such term is defined in the 1940 Act). For the three months ended August 31, 2015 and August 31, 2014, we accrued $0.05 million and $0.05 million for directors' fees expense, respectively. For the six months ended August 31, 2015 and August 31, 2014, we accrued $0.1 million and $0.1 million for directors' fees expense, respectively. As of August 31, 2015 and February 28, 2015, $0.03 million and $0.03 million in directors' fees expense were unpaid and included in accounts payable and accrued expenses in the consolidated statements of assets and liabilities. As of August 31, 2015, we had not issued any common stock to our directors as compensation for their services.

Note 9. Stockholders' Equity

On May 16, 2006, GSC Group, Inc. capitalized the LLC, by contributing $1,000 in exchange for 67 shares, constituting all of the issued and outstanding shares of the LLC.

On March 20, 2007, the Company issued 95,995.5 and 8,136.2 shares of common stock, priced at $150.00 per share, to GSC Group and certain individual employees of GSC Group, respectively, in exchange for the general partnership interest and a limited partnership interest in GSC Partners CDO III GP, LP, collectively valued at $15.6 million. At this time, the 6.7 shares owned by GSC Group in the LLC were exchanged for 6.7 shares of the Company.

On March 28, 2007, the Company completed its IPO of 725,000 shares of common stock, priced at $150.00 per share, before underwriting discounts and commissions. Total proceeds received from the IPO, net of $7.1 million in underwriter's discount and commissions, and $1.0 million in offering costs, were $100.7 million.

On November 13, 2009, we declared a dividend of $18.25 per share payable on December 31, 2009. Shareholders had the option to receive payment of the dividend in cash, shares of common stock, or a combination of cash and shares of common stock, provided that the aggregate cash payable to all shareholders was limited to $2.1 million or $2.50 per share. Based on shareholder elections, the dividend consisted of $2.1 million in cash and 864,872.5 of newly issued shares of common stock.

On July 30, 2010, our Manager and its affiliates purchased 986,842 shares of common stock at $15.20 per share. Total proceeds received from this sale were $15.0 million.

On August 12, 2010, we effected a one-for-ten reverse stock split of our outstanding common stock. As a result of the reverse stock split, every ten shares of our common stock were converted into one share of our common stock. Any fractional shares received as a result of the reverse stock split were redeemed for cash. The total cash payment in lieu of shares was $230. Immediately after the reverse stock split, we had 2,680,842 shares of our common stock outstanding.

On November 12, 2010, we declared a dividend of $4.40 per share payable on December 29, 2010. Shareholders had the option to receive payment of the dividend in cash, shares of common stock, or a combination of cash and shares of common stock, provided that the aggregate cash payable to all shareholders was limited to approximately $1.2 million or $0.44 per share. Based on shareholder elections, the dividend consisted of approximately $1.2 million in cash and 596,235 shares of common stock.

On November 15, 2011, we declared a dividend of $3.00 per share payable on December 30, 2011. Shareholders had the option to receive payment of the dividend in cash, shares of common stock, or a combination of cash and shares of common stock, provided that the aggregate cash payable to all shareholders was limited to approximately $2.0 million or $0.60 per share. Based on shareholder elections, the dividend consisted of approximately $2.0 million in cash and 599,584 shares of common stock.

On November 9, 2012, the Company declared a dividend of $4.25 per share payable on December 31, 2012. Shareholders had the option to receive payment of the dividend in cash, shares of common stock, or a combination of cash and shares of common stock, provided that the aggregate cash payable to all shareholders was limited to approximately $3.3 million or $0.85 per share. Based on shareholder elections, the dividend consisted of approximately $3.3 million in cash and 853,455 shares of common stock.

On October 30, 2013, the Company declared a dividend of $2.65 per share payable on December 27, 2013. Shareholders had the option to receive payment of the dividend in cash, shares of common stock, or a combination of cash and shares of common stock, provided that the aggregate cash payable to all shareholders was limited to approximately $2.5 million or $0.53 per share. Based on shareholder elections, the dividend consisted of approximately $2.5 million in cash and 649,500 shares of common stock.

On September 24, 2014, the Company declared a dividend of $0.18 per share payable on November 28, 2014. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock pursuant to the Company's DRIP. Based on shareholder elections, the dividend consisted of approximately $0.6 million in cash and 22,283 newly issued shares of common stock.

33

Table of Contents

On September 24, 2014, the Company declared a dividend of $0.22 per share payable on February 27, 2015. Shareholders have the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant our DRIP. Based on shareholder elections, the dividend consisted of approximately $0.8 million in cash and 26,858 newly issued shares of common stock.

On September 24, 2014, the Company announced the approval of an open market share repurchase plan that allows it to repurchase up to 200,000 shares of its common stock at prices below its NAV as reported in its then most recently published financial statements. As of August 31, 2015, the Company purchased 2,500 shares of common stock for approximately $0.04 million pursuant to this repurchase plan. On October 7, 2015 this open market share repurchase plan was extended for another year, increasing the number of shares the Company is allowed to repurchase at prices below its NAV, as reported in its then most recently published financial statements, to 400,000.

On April 9, 2015, the Company declared a dividend of $0.27 per share payable on May 29, 2015. Shareholders have the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant our DRIP. Based on shareholder elections, the dividend consisted of approximately $0.9 million in cash and 33,766 newly issued shares of common stock.

On May 14, 2015, the Company declared a special dividend of $1.00 per share payable on June 5, 2015. Shareholders have the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant our DRIP. Based on shareholder elections, the dividend consisted of approximately $3.4 million in cash and 126,230 newly issued shares of common stock.

On July 8, 2015 the Company declared a dividend of $0.33 per share payable on August 31, 2015. Shareholders have the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.1 million in cash and 47,861 newly issued shares of common stock.

Note 10. Earnings Per Share

In accordance with the provisions of FASB ASC 260, "Earnings per Share" ("ASC 260"), basic earnings per share is computed by dividing earnings available to common shareholders by the weighted average number of shares outstanding during the period. Other potentially dilutive common shares, and the related impact to earnings, are considered when calculating earnings per share on a diluted basis.

The following information sets forth the computation of the weighted average basic and diluted net decrease in net assets per share from operations for the three and six months ended August 31, 2015 and August 31, 2014 (dollars in thousands except share and per share amounts):

For the three months ended For the six months ended

Basic and diluted

August 31,
2015
August 31,
2014
August 31,
2015
August 31,
2014

Net increase in net assets from operations

$ 1,243 $ 3,157 $ 8,628 $ 4,917

Weighted average common shares outstanding

5,583,795 5,379,616 5,492,491 5,379,616

Earnings per common share-basic and diluted

$ 0.22 $ 0.59 $ 1.57 $ 0.91

Note 11. Dividend

On July 8, 2015 the Company declared a dividend of $0.33 per share payable on August 31, 2015. Shareholders have the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.1 million in cash and 47,861 newly issued shares of common stock.

On May 14, 2015, the Company declared a special dividend of $1.00 per share payable on June 5, 2015. Shareholders have the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant our DRIP. Based on shareholder elections, the dividend consisted of approximately $3.4 million in cash and 126,230 newly issued shares of common stock.

On April 9, 2015, the Company declared a dividend of $0.27 per share payable on May 29, 2015. Shareholders have the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant our DRIP. Based on shareholder elections, the dividend consisted of approximately $0.9 million in cash and 33,766 newly issued shares of common stock.

34

Table of Contents

The following tables summarize dividends declared during the six months ended August 31, 2015 (dollars in thousands except per share amounts):

Date Declared

Record Date Payment Date Amount
Per Share*
Total
Amount

July 8, 2015

August 3, 2015 August 31, 2015 $ 0.33 $ 1,844

May 14, 2015

May 26, 2015 June 5, 2015 $ 1.00 $ 5,429

April 9, 2015

May 4, 2015 May 29, 2015 $ 0.27 $ 1,466

Total dividends declared

$ 1.60 $ 8,739

* Amount per share is calculated based on the number of shares outstanding at the date of declaration.

The Company did not declare any dividend payments during the quarter ended August 31, 2014.

Note 12. Financial Highlights

The following is a schedule of financial highlights for the six months ended August 31, 2015 and August 31, 2014:

For the six months ended
August 31, 2015 August 31, 2014

Per share data:

Net asset value at beginning of period

$ 22.70 $ 21.08

Net investment income (1)

0.99 0.77

Net realized and unrealized gains and losses on investments

0.58 0.14

Net increase in net assets from operations

1.57 0.91

Distributions declared from net investment income

(1.60 -  

Total distributions to stockholders

(1.60 -  

Dilution (4)

(0.25 0.01

Net asset value at end of period

$ 22.42 $ 22.00

Net assets at end of period

$ 125,258,420 $ 118,344,981

Shares outstanding at end of period

5,586,254 5,379,616

Per share market value at end of period

$ 16.32 $ 16.06

Total return based on market value (2)

13.63 1.32

Total return based on net asset value (3)

8.38 3.00

Ratio/Supplemental data:

Ratio of net investment income to average net assets

8.75 7.22

Ratio of operating expenses to average net assets

6.49 6.46

Ratio of incentive management fees to average net assets (6)

1.43 1.01

Ratio of credit facility related expenses to average net assets

6.63 6.25

Ratio of total expenses to average net assets

14.54 13.72

Portfolio turnover rate (5)

13.96 11.35

As described in Note 2 to the consolidated financial statements and notes thereto included in our Form 10-K for the year ended February 28, 2015, we identified errors that impacted the six months ended August 31, 2014. The corrections for the errors, which we have concluded are immaterial to all prior period consolidated financial statements, are reflected in the consolidated financial statements included in this Form 10-Q.

(1) Net investment income per share is calculated using the weighted average shares outstanding during the period.

35

Table of Contents
(2) Total investment return is calculated assuming a purchase of common shares at the current market value on the first day and a sale at the current market value on the last day of the periods reported. Dividends and distributions, if any, are assumed for purposes of this calculation to be reinvested at prices obtained under the Company's dividend reinvestment plan. Total investment return does not reflect brokerage commissions. Total investment returns covering less than a full period are not annualized.
(3) Total investment return is calculated assuming a purchase of common shares at the current net asset value on the first day and a sale at the current net asset value on the last day of the periods reported. Dividends and distributions, if any, are assumed for purposes of this calculation to be reinvested at prices obtained under the Company's dividend reinvestment plan. Total investment return does not reflect brokerage commissions.
(4) Represents the dilutive effect of issuing common stock below net asset value per share during the period, pursuant to the Company's dividend reinvestment plan, in connection with the satisfaction of the Company's annual RIC distribution requirement. See Note 11, Dividend.
(5) Portfolio turnover rate is calculated using the lesser of year-to-date sales or year-to-date purchases over the average of the invested assets at fair value.
(6) Ratios are not annualized.

Note 13. Subsequent Events

On October 7, 2015 the Company declared a dividend of $0.36 per share payable for the fiscal quarter ended August 31, 2015 to all stockholders of record at the close of business on November 2, 2015, with a payment date on November 30, 2015. Shareholders will have the option to receive payment of the dividend in cash, or receive shares of common stock pursuant to the Company's dividend reinvestment plan.

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

The following discussion should be read in conjunction with our consolidated financial statements and related notes and other financial information appearing elsewhere in this Quarterly Report on Form 10-Q. In addition to historical information, the following discussion and other parts of this Quarterly Report contain forward-looking information that involves risks and uncertainties. Our actual results could differ materially from those anticipated by such forward-looking information due to the factors discussed under Part I, Item 1A in our Annual Report on Form 10-K for the fiscal year ended February 28, 2015.

The forward-looking statements are based on our beliefs, assumptions and expectations of our future performance, taking into account all information currently available to us. These beliefs, assumptions and expectations can change as a result of many possible events or factors, not all of which are known to us or are within our control. If a change occurs, our business, financial condition, liquidity and results of operations may vary materially from those expressed in our forward-looking statements.

The forward-looking statements contained in this Quarterly Report on Form 10-Q involve risks and uncertainties, including statements as to:

our future operating results;

our business prospects and the prospects of our portfolio companies;

the impact of investments that we expect to make;

our contractual arrangements and relationships with third parties;

the dependence of our future success on the general economy and its impact on the industries in which we invest;

the ability of our portfolio companies to achieve their objectives;

our expected financings and investments;

our regulatory structure and tax treatment, including our ability to operate as a business development company ("BDC"), or to operate our small business investment company ("SBIC") subsidiary, and to continue to qualify to be taxed as a regulated investment company ("RIC");

the adequacy of our cash resources and working capital;

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

the ability of our investment adviser to locate suitable investments for us and to monitor and effectively administer our investments.

36

Table of Contents

You should not place undue reliance on these forward-looking statements. The forward-looking statements made in this Quarterly Report on Form 10-Q 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 Quarterly Report on Form 10-Q.

OVERVIEW

We are a Maryland corporation that has elected to be treated as a BDC under the Investment Company Act of 1940 (the "1940 Act"). Our investment objective is to generate current income and, to a lesser extent, capital appreciation from our investments. We invest primarily in leveraged loans and mezzanine debt issued by private U.S. middle market companies, which we define as companies having EBITDA of between $5 million and $50 million, both through direct lending and through participation in loan syndicates. We may also invest up to 30.0% of the portfolio in opportunistic investments in order to seek to enhance returns to stockholders. Such investments may include investments in distressed debt, which may include securities of companies in bankruptcy, foreign debt, private equity, securities of public companies that are not thinly traded and structured finance vehicles such as collateralized loan obligation funds. We have elected and qualified to be treated as a RIC under Subchapter M of the Internal Revenue Code of 1986, as amended (the "Code").

Corporate History and Recent Developments

We commenced operations, at the time known as GSC Investment Corp., on March 23, 2007 and completed an initial public offering of shares of common stock on March 28, 2007. Prior to July 30, 2010, we were externally managed and advised by GSCP (NJ), L.P., an entity affiliated with GSC Group, Inc. In connection with the consummation of a recapitalization transaction on July 30, 2010, as described below we engaged Saratoga Investment Advisors ("SIA") to replace GSCP (NJ), L.P. as our investment adviser and changed our name to Saratoga Investment Corp.

As a result of the event of default under a revolving securitized credit facility with Deutsche Bank we previously had in place, in December 2008 we engaged the investment banking firm of Stifel, Nicolaus & Company to evaluate strategic transaction opportunities and consider alternatives for us. On April 14, 2010, GSC Investment Corp. entered into a stock purchase agreement with Saratoga Investment Advisors and certain of its affiliates and an assignment, assumption and novation agreement with Saratoga Investment Advisors, pursuant to which GSC Investment Corp. assumed certain rights and obligations of Saratoga Investment Advisors under a debt commitment letter Saratoga Investment Advisors received from Madison Capital Funding LLC, which indicated Madison Capital Funding's willingness to provide GSC Investment Corp. with a $40.0 million senior secured revolving credit facility, subject to the satisfaction of certain terms and conditions. In addition, GSC Investment Corp. and GSCP (NJ), L.P. entered into a termination and release agreement, to be effective as of the closing of the transaction contemplated by the stock purchase agreement, pursuant to which GSCP (NJ), L.P., among other things, agreed to waive any and all accrued and unpaid deferred incentive management fees up to and as of the closing of the transaction contemplated by the stock purchase agreement but continued to be entitled to receive the base management fees earned through the date of the closing of the transaction contemplated by the stock purchase agreement.

On July 30, 2010, the transactions contemplated by the stock purchase agreement with Saratoga Investment Advisors and certain of its affiliates were completed, the private sale of 986,842 shares of our common stock for $15.0 million in aggregate purchase price to Saratoga Investment Advisors and certain of its affiliates closed, the Company entered into the Credit Facility, and the Company began doing business as Saratoga Investment Corp.

We used the net proceeds from the private sale transaction and a portion of the funds available to us under the Credit Facility to pay the full amount of principal and accrued interest, including default interest, outstanding under our revolving securitized credit facility with Deutsche Bank. The revolving securitized credit facility with Deutsche Bank was terminated in connection with our payment of all amounts outstanding thereunder on July 30, 2010.

On August 12, 2010, we effected a one-for-ten reverse stock split of our outstanding common stock. As a result of the reverse stock split, every ten shares of our common stock were converted into one share of our common stock. Any fractional shares received as a result of the reverse stock split were redeemed for cash. The total cash payment in lieu of shares was $230. Immediately after the reverse stock split, we had 2,680,842 shares of our common stock outstanding.

In January 2011, we registered for public resale the 982,842 shares of our common stock issued to Saratoga Investment Advisors and certain of its affiliates.

On March 28, 2012, our wholly-owned subsidiary, Saratoga Investment Corp. SBIC, LP ("SBIC LP"), received a SBIC license from the Small Business Administration ("SBA").

37

Table of Contents

In May 2013, we issued $48.3 million in aggregate principal amount of our 7.50% unsecured notes due 2020 for net proceeds of $46.1 million after deducting underwriting commissions of $1.9 million and offering costs of $0.3 million. The proceeds included the underwriters' full exercise of their overallotment option. Interest on these notes is paid quarterly in arrears on February 15, May 15, August 15 and November 15, at a rate of 7.50% per year, beginning August 15, 2013. The notes mature on May 31, 2020 and may be redeemed in whole or in part at any time or from time to time at our option on or after May 31, 2016. The notes are listed on the NYSE under the trading symbol "SAQ" with a par value of $25.00 per share.

On April 2, 2015, the SBA issued a "green light" or "go forth" letter inviting us to continue our application process to obtain a license to form and operate its second SBIC subsidiary. If approved, a second SBIC license would provide us an incremental source of long-term capital by permitting us to issue $75 million of additional SBA-guaranteed debentures in addition to the $150 million already approved under the first license. Receipt of a green light letter from the SBA does not assure an applicant that the SBA will ultimately issue an SBIC license and we have received no assurance or indication from the SBA that it will receive an SBIC license, or of the timeframe in which it would receive a license, should one be granted.

On May 29, 2015, we entered into a Debt Distribution Agreement with Landenburg Thalmann & Co. through which we may offer for sale, from time to time, up to $20.0 million in aggregate principal amount of the Notes through an At-the-Market ("ATM") offering. As of August 31, 2015, the Company sold 357,807 bonds with a principal of $8,945,175 at an average price of $25.36 for aggregate net proceeds of $8,890,953 (net of transaction costs).

Critical Accounting Policies

Basis of Presentation

The preparation of financial statements in accordance with U.S. generally accepted accounting principles ("U.S. GAAP") requires management to make certain estimates and assumptions affecting amounts reported in the Company's consolidated financial statements. We have identified investment valuation, revenue recognition and the recognition of capital gains incentive fee expense as our most critical accounting estimates. We continuously evaluate our estimates, including those related to the matters described below. These estimates are based on the information that is currently available to us and on various other assumptions that we believe to be reasonable under the circumstances. Actual results could differ materially from those estimates under different assumptions or conditions. A discussion of our critical accounting policies follows.

Investment Valuation

The Company accounts for its investments at fair value in accordance with the Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC") Topic 820, Fair Value Measurements and Disclosures ("ASC 820"). ASC 820 defines fair value, establishes a framework for measuring fair value, establishes a fair value hierarchy based on the quality of inputs used to measure fair value and enhances disclosure requirements for fair value measurements. ASC 820 requires the Company to assume that its investments are to be sold at the statement of assets and liabilities date in the principal market to independent market participants, or in the absence of a principal market, in the most advantageous market, which may be a hypothetical market. 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.

Investments for which market quotations are readily available are fair valued at such market quotations obtained from independent third party pricing services and market makers subject to any decision by our board of directors to approve a fair value determination to reflect significant events affecting the value of these investments. We value investments for which market quotations are not readily available at fair value as approved, in good faith, by our board of directors based on input from Saratoga Investment Advisers, the audit committee of our board of directors and a third party independent valuation firm. Determinations of fair value may involve subjective judgments and estimates. The types of factors that may be considered in determining the fair value of our investments include the nature and realizable value of any collateral, the portfolio company's ability to make payments, market yield trend analysis, the markets in which the portfolio company does business, comparison to publicly traded companies, discounted cash flow and other relevant factors.

We undertake a multi-step valuation process each quarter when valuing investments for which market quotations are not readily available, as described below:

Each investment is initially valued by the responsible investment professionals of Saratoga Investment Advisors and preliminary valuation conclusions are documented and discussed with our senior management; and

An independent valuation firm engaged by our board of directors reviews approximately one quarter of these preliminary valuations each quarter so that the valuation of each investment for which market quotes are not readily available is reviewed by the independent valuation firm at least annually.

38

Table of Contents

In addition, all our investments are subject to the following valuation process:

The audit committee of our board of directors reviews each preliminary valuation and Saratoga Investment Advisors and independent valuation firm (if applicable) will supplement the preliminary valuation to reflect any comments provided by the audit committee; and

Our board of directors discusses the valuations and approves the fair value of each investment, in good faith, based on the input of Saratoga Investment Advisors, independent valuation firm (to the extent applicable) and the audit committee of our board of directors.

Our investment in Saratoga Investment Corp. CLO 2013-1, Ltd. ("Saratoga CLO") is carried at fair value, which is based on a discounted cash flow model that utilizes prepayment, re-investment and loss assumptions based on historical experience and projected performance, economic factors, the characteristics of the underlying cash flow, and comparable yields for equity interests in collateralized loan obligation funds similar to Saratoga CLO, when available, as determined by SIA and recommended to our board of directors. Specifically, we use Intex cash flow models, or an appropriate substitute, to form the basis for the valuation of our investment in Saratoga CLO. The models use a set of assumptions including projected default rates, recovery rates, reinvestment rate and prepayment rates in order to arrive at estimated valuations. The assumptions are based on available market data and projections provided by third parties as well as management estimates. We use the output from the Intex models (i.e., the estimated cash flows) to perform a discounted cash flows analysis on expected future cash flows to determine a valuation for our investment in Saratoga CLO.

Revenue Recognition

Income Recognition

Interest income, adjusted for amortization of premium and accretion of discount, is recorded on an accrual basis to the extent that such amounts are expected to be collected. The Company stops accruing interest on its investments when it is determined that interest is no longer collectible. Discounts and premiums on investments purchased are accreted/amortized over the life of the respective investment using the effective yield method. The amortized cost of investments represents the original cost adjusted for the accretion of discounts and amortizations of premium on investments.

Loans are generally placed on non-accrual status when there is reasonable doubt that principal or interest will be collected. Accrued interest is generally reserved when a loan is placed on non-accrual status. Interest payments received on non-accrual loans may be recognized as a reduction in principal depending upon management's judgment regarding collectability. Non-accrual loans are restored to accrual status when past due principal and interest is paid and, in management's judgment, are likely to remain current, although we may make exceptions to this general rule if the loan has sufficient collateral value and is in the process of collection.

Interest income on our investment in Saratoga CLO is recorded using the effective interest method in accordance with the provisions of ASC Topic 325-40,  Investments-Other, Beneficial Interests in Securitized Financial Assets , based on the anticipated yield and the estimated cash flows over the projected life of the investment. Yields are revised when there are changes in actual or estimated cash flows due to changes in prepayments and/or re-investments, credit losses or asset pricing. Changes in estimated yield are recognized as an adjustment to the estimated yield over the remaining life of the investment from the date the estimated yield was changed.

Paid-in-Kind Interest

The Company holds debt investments in its portfolio that contain a payment-in-kind ("PIK") interest provision. The PIK interest, which represents contractually deferred interest added to the investment balance that is generally due at maturity, is generally recorded on the accrual basis to the extent such amounts are expected to be collected. We stop accruing PIK interest if we do not expect the issuer to be able to pay all principal and interest when due.

Capital Gains Incentive Fee

The Company records an expense accrual relating to the capital gains incentive fee payable by the Company to its investment adviser when the unrealized gains on its investments exceed all realized capital losses on its investments given the fact that a capital gains incentive fee would be owed to the investment adviser if the Company were to liquidate its investment portfolio at such time. The actual incentive fee payable to the Company's investment adviser related to capital gains will be determined and payable in arrears at the end of each fiscal year and will include only realized capital gains for the period.

39

Table of Contents

Revenues

We generate revenue in the form of interest income and capital gains on the debt investments that we hold and capital gains, if any, on equity interests that we may acquire. We expect our debt investments, whether in the form of leveraged loans or mezzanine debt, to have terms of up to ten years, and to bear interest at either a fixed or floating rate. Interest on debt will be payable generally either quarterly or semi-annually. In some cases, our debt investments may provide for a portion of the interest to be PIK. To the extent interest is paid-in-kind, it will be payable through the increase of the principal amount of the obligation by the amount of interest due on the then-outstanding aggregate principal amount of such obligation. The principal amount of the debt and any accrued but unpaid interest will generally become due at the maturity date. In addition, we may generate revenue in the form of commitment, origination, structuring or diligence fees, fees for providing managerial assistance or investment management services and possibly consulting fees. Any such fees will be generated in connection with our investments and recognized as earned. We may also invest in preferred equity securities that pay dividends on a current basis.

On January 22, 2008, we entered into a collateral management agreement with Saratoga CLO, pursuant to which we act as its collateral manager. The Saratoga CLO was refinanced in October 2013 and its reinvestment period ends in October 2016. The Saratoga CLO remains 100% owned and managed by Saratoga Investment Corp. We receive a senior collateral management fee of 0.25% and a subordinate collateral management fee of 0.25% of the outstanding principal amount of Saratoga CLO's assets, paid quarterly to the extent of available proceeds. We are also entitled to an incentive management fee equal to 20.0% of excess cash flow to the extent the Saratoga CLO subordinated notes receive an internal rate of return equal to or greater than 12.0%.

We recognize interest income on our investment in the subordinated notes of Saratoga CLO using the effective interest method, based on the anticipated yield and the estimated cash flows over the projected life of the investment. Yields are revised when there are changes in actual or estimated cash flows due to changes in prepayments and/or re-investments, credit losses or asset pricing. Changes in estimated yield are recognized as an adjustment to the estimated yield over the remaining life of the investment from the date the estimated yield was changed.

Expenses

Our primary operating expenses include the payment of investment advisory and management fees, professional fees, directors and officers insurance, fees paid to independent directors and administrator expenses, including our allocable portion of our administrator's overhead. Our investment advisory and management fees compensate our investment adviser for its work in identifying, evaluating, negotiating, closing and monitoring our investments. We bear all other costs and expenses of our operations and transactions, including those relating to:

organization;

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

expenses incurred by our investment adviser payable to third parties, including agents, consultants or other advisers, in monitoring our financial and legal affairs and in monitoring our investments and performing due diligence on our prospective portfolio companies;

interest payable on debt, if any, incurred to finance our investments;

offerings of our common stock and other securities;

investment advisory and management fees;

fees payable to third parties, including agents, consultants or other advisers, relating to, or associated with, evaluating and making investments;

transfer agent and custodial fees;

federal and state registration fees;

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

federal, state and local taxes;

independent directors' fees and expenses;

costs of preparing and filing reports or other documents required by governmental bodies (including the SEC and the SBA);

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

our fidelity bond, directors and officers errors and omissions liability insurance, and any other insurance premiums;

40

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

administration fees and all other expenses incurred by us or, if applicable, the administrator in connection with administering our business (including payments under the administration agreement based upon our allocable portion of the administrator's overhead in performing its obligations under an administration agreement, including rent and the allocable portion of the cost of our officers and their respective staffs (including travel expenses)).

Pursuant to the investment advisory and management agreement that we had with GSCP (NJ), L.P., our former investment adviser and administrator, we had agreed to pay GSCP (NJ), L.P. as investment adviser a quarterly base management fee of 1.75% of the average value of our total assets (other than cash or cash equivalents but including assets purchased with borrowed funds) at the end of the two most recently completed fiscal quarters, and appropriately adjusted for any share issuances or repurchases during the applicable fiscal quarter, and an incentive fee.

The incentive fee had two parts:

A fee, payable quarterly in arrears, equal to 20.0% of our pre-incentive fee net investment income, expressed as a rate of return on the value of the net assets at the end of the immediately preceding quarter, that exceeded a 1.875% quarterly (7.5% annualized) hurdle rate measured as of the end of each fiscal quarter. Under this provision, in any fiscal quarter, our investment adviser received no incentive fee unless our pre-incentive fee net investment income exceeded the hurdle rate of 1.875%. Amounts received as a return of capital were not included in calculating this portion of the incentive fee. Since the hurdle rate was based on net assets, a return of less than the hurdle rate on total assets could still have resulted in an incentive fee.

A fee, payable at the end of each fiscal year, equal to 20.0% of our net realized capital gains, if any, computed net of all realized capital losses and unrealized capital depreciation, in each case on a cumulative basis, less the aggregate amount of capital gains incentive fees paid to the investment adviser through such date.

We deferred cash payment of any incentive fee otherwise earned by our former investment adviser if, during the then most recent four full fiscal quarters ending on or prior to the date such payment was to be made, the sum of (a) our aggregate distributions to our stockholders and (b) our change in net assets (defined as total assets less liabilities) (before taking into account any incentive fees payable during that period) was less than 7.5% of our net assets at the beginning of such period. These calculations were appropriately pro-rated for the first three fiscal quarters of operation and adjusted for any share issuances or repurchases during the applicable period. Such incentive fee would become payable on the next date on which such test had been satisfied for the most recent four full fiscal quarters or upon certain terminations of the investment advisory and management agreement. We commenced deferring cash payment of incentive fees during the quarterly period ended August 31, 2007, and continued to defer such payments through the quarterly period ended May 31, 2010. As of July 30, 2010, the date on which GSCP (NJ), L.P. ceased to be our investment adviser and administrator, we owed GSCP (NJ), L.P. $2.9 million in fees for services previously provided to us; of which $0.3 million has been paid by us. GSCP (NJ), L.P. agreed to waive payment by us of the remaining $2.6 million in connection with the consummation of the stock purchase transaction with Saratoga Investment Advisors and certain of its affiliates described elsewhere in this Quarterly Report.

The terms of the investment advisory and management agreement with Saratoga Investment Advisors, our current investment adviser, are substantially similar to the terms of the investment advisory and management agreement we had entered into with GSCP (NJ), L.P., our former investment adviser, except for the following material distinctions in the fee terms:

The capital gains portion of the incentive fee was reset with respect to gains and losses from May 31, 2010, and therefore losses and gains incurred prior to such time will not be taken into account when calculating the capital gains fee payable to Saratoga Investment Advisors and, as a result, Saratoga Investment Advisors will be entitled to 20.0% of net gains that arise after May 31, 2010. In addition, the cost basis for computing realized gains and losses on investments held by us as of May 31, 2010 equal the fair value of such investment as of such date. Under the investment advisory and management agreement with our former investment adviser, GSCP (NJ), L.P., the capital gains fee was calculated from March 21, 2007, and the gains were substantially outweighed by losses.

Under the "catch up" provision, 100.0% of our pre-incentive fee net investment income with respect to that portion of such pre-incentive fee net investment income that exceeds 1.875% (7.5% annualized) but is less than or equal to 2.344% in any fiscal quarter is payable to Saratoga Investment Advisors. This will enable Saratoga Investment Advisors to receive 20.0% of all net investment income as such amount approaches 2.344% in any quarter, and Saratoga Investment Advisors will receive 20.0% of any additional net investment income. Under the investment advisory and management agreement with our former investment adviser, GSCP (NJ), L.P. only received 20.0% of the excess net investment income over 1.875%.

41

Table of Contents
We will no longer have deferral rights regarding incentive fees in the event that the distributions to stockholders and change in net assets is less than 7.5% for the preceding four fiscal quarters.

To the extent that any of our leveraged loans are denominated in a currency other than U.S. dollars, we may enter into currency hedging contracts to reduce our exposure to fluctuations in currency exchange rates. We may also enter into interest rate hedging agreements. Such hedging activities, which will be subject to compliance with applicable legal requirements, may include the use of interest rate caps, futures, options and forward contracts. Costs incurred in entering into or settling such contracts will be borne by us.

New Accounting Pronouncements

In August 2015, the FASB issued ASU 2015-15, Interest-Imputation of Interest (Subtopic 835-30): Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line-of-Credit Arrangements ("ASU 2015-15"). ASU 2015-15 updates the accounting guidance included in ASU 2015-03, Interest-Imputation of Interest (Subtopic 835-30): Simplifying the Presentation of Debt Issuance Costs as a result of the June 18, 2015, Emerging Issues Task Force meeting, in which the SEC stated that the SEC staff would not object to an entity deferring and presenting costs related to revolving debt arrangements as an asset. As the Company has previously adopted the provisions of ASU 2015-03 as of February 28, 2015 and reclassified all deferred debt financing costs from within total assets to within total liabilities as a contra-liability, it has chosen not to avail itself of this option and continue to include all deferred financing costs as a contra-liability within total liabilities.

In February 2015, the FASB issued ASU 2015-02, Consolidation (ASC Topic 810): Amendments to the Consolidation Analysis ("ASU 2015-02"). ASU 2015-02 significantly changes the consolidation analysis required under GAAP and ends the deferral granted to investment companies from applying the variable interest entity guidance. ASU 2015-02 is effective for interim and annual reporting periods in fiscal years that begin after December 15, 2015 and early adoption is permitted. Management is currently evaluating the impact these changes will have on the Company's consolidated financial statements and disclosures.

In August 2014, the FASB issued new accounting guidance that requires management to assess an entity's ability to continue as a going concern by incorporating and expanding upon certain principles that are currently in U.S. auditing standards. The amendments provide a definition of the term "substantial doubt" and include principles for considering the mitigating effect of management's plans. The amendments also require an evaluation every reporting period, including interim periods for a period of one year after the date that the financial statements are issued (or available to be issued), and certain disclosures when substantial doubt is alleviated or not alleviated. The amendments in this update are effective for reporting periods ending after December 15, 2016. Management is currently evaluating the impact of adopting this new accounting guidance update on the company's consolidated financial statements.

In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers (Topic 606) , which supersedes the revenue recognition requirements in Revenue Recognition (Topic 605). Under the new guidance, an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. This guidance is effective for annual and interim reporting periods beginning after December 15, 2016, and early application is not permitted. The Company is currently evaluating the impact this ASU will have on its consolidated financial statements.

Portfolio and investment activity

Corporate Debt Portfolio Overview

At August 31,
2015
At February 28,
2015
($ in millions) ($ in millions)

Number of investments(1)

59 63

Number of portfolio companies(1)

32 34

Average investment size(1)

$ 4.0 $ 3.5

Weighted average maturity(1)

3.4yrs 3.7yrs

Number of industries(1)

13 14

Average investment per portfolio company(1)

$ 7.4 $ 6.6

Non-performing or delinquent investments(1)

$ 0.0 $ 0.0

Fixed rate debt (% of interest bearing portfolio)(2)

$ 94.7(44.0) $ 82.5(40.6)

Weighted average current coupon(2)

11.7 12.0

Floating rate debt (% of interest bearing portfolio)(2)

$ 120.8(56.0) $ 120.8(59.4)

Weighted average current spread over LIBOR(2)

8.9 8.7

42

Table of Contents

(1) Excludes our investment in the subordinated notes of Saratoga CLO and limited partnership interests.
(2) Excludes our investment in the subordinated notes of Saratoga CLO, investments in common stocks and limited partnership interests.

During the three months ended August 31, 2015, we made $18.9 million investments in new or existing portfolio companies and had $27.4 million in aggregate amount of exits and repayments resulting in net investments of $(8.5) million for the period. During the three months ended August 31, 2014, we made $31.8 million investments in new or existing portfolio companies and had $15.7 million in aggregate amount of exits and repayments resulting in net investments of $16.1 million for the period.

During the six months ended August 31, 2015, we made $42.1 million investments in new or existing portfolio companies and had $34.8 million in aggregate amount of exits and repayments resulting in net investments of $7.3 million for the period. During the six months ended August 31, 2014, we made $53.3 million investments in new or existing portfolio companies and had $24.4 million in aggregate amount of exits and repayments resulting in net investments of $28.9 million for the period.

Our portfolio composition at August 31, 2015 and February 28, 2015 at fair value was as follows:

Portfolio composition

At August 31, 2015 At February 28, 2015
Percentage
of Total
Portfolio
Weighted
Average
Current
Yield
Percentage
of Total
Portfolio
Weighted
Average
Current
Yield

Syndicated loans

6.6 7.0 7.6 6.2

First lien term loans

62.1 11.1 60.3 11.0

Second lien term loans

16.7 10.4 14.8 11.2

Unsecured notes

0.1 10.0 1.8 13.7

Saratoga CLO subordinated notes

6.6 37.8 7.1 25.2

Equity interests

7.9 N/A 8.4 N/A

Total

100.0 12.6 100.0 11.8

Our investment in the subordinated notes of Saratoga CLO represents a first loss position in a portfolio that, at August 31, 2015 and February 28, 2015, was composed of $313.9 million and $296.9 million, respectively, in aggregate principal amount of predominantly senior secured first lien term loans. This investment is subject to unique risks. (See "Risk Factors-Our investment in Saratoga CLO 2013-1 LTD. constitutes a leveraged investment in a portfolio of predominantly senior secured first lien term loans and is subject to additional risks and volatility"). We do not consolidate the Saratoga CLO portfolio in our financial statements. Accordingly, the metrics below do not include the underlying Saratoga CLO portfolio investments. However, at August 31, 2015, $305.1 million or 98.9% of the Saratoga CLO portfolio investments in terms of market value had a CMR (as defined below) color rating of green or yellow and one Saratoga CLO portfolio investment was in default with a fair value of $0.9 million. At February 28, 2015, $291.6 million or 98.8% of the Saratoga CLO portfolio investments in terms of market value had a CMR (as defined below) color rating of green or yellow and two Saratoga CLO portfolio investments were in default with a fair value of $2.7 million.

Saratoga Investment Advisors normally grades all of our investments using a credit and monitoring rating system ("CMR"). The CMR consists of a single component: a color rating. The color rating is based on several criteria, including financial and operating strength, probability of default, and restructuring risk. The color ratings are characterized as follows: (Green)-strong credit; (Yellow)-satisfactory credit; (Red)-payment default risk, in payment default and/or significant restructuring activity.

43

Table of Contents

The CMR distribution of our investments at August 31, 2015 and February 28, 2015 was as follows:

Portfolio CMR distribution

At August 31, 2015 At February 28, 2015

Color Score

Investments
at
Fair Value
Percentage
of Total
Portfolio
Investments
at
Fair Value
Percentage
of Total
Portfolio
($ in thousands)

Green

$ 209,958 83.3 $ 191,606 79.7

Yellow

5,500 2.2 11,635 4.8

Red

58 0.0 101 0.0

N/A(1)

36,669 14.5 37,196 15.5

Total

$ 252,185 100.0 $ 240,538 100.0

(1) Comprised of our investment in the subordinated notes of Saratoga CLO and equity interests.

44

Table of Contents

The CMR distribution of Saratoga CLO investments at August 31, 2015 and February 28, 2015 was as follows:

Portfolio CMR distribution

At August 31, 2015 At February 28, 2015

Color Score

Investments
at
Fair Value
Percentage
of Total
Portfolio
Investments
at
Fair Value
Percentage
of Total
Portfolio
($ in thousands)

Green

$ 284,142 92.1 $ 278,769 94.4

Yellow

21,005 6.8 12,875 4.4

Red

3,071 1.0 2,978 1.0

N/A(1)

160 0.1 617 0.2

Total

$ 308,378 100.0 $ 295,239 100.0

(1) Comprised of Saratoga CLO's equity interests.

Portfolio composition by industry grouping at fair value

The following table shows our portfolio composition by industry grouping at fair value at August 31, 2015 and February 28, 2015:

At August 31, 2015 At February 28, 2015
Investments
at
Fair Value
Percentage
of Total
Portfolio
Investments
at
Fair Value
Percentage
of Total
Portfolio
($ in thousands)

Business Services

$ 57,085 22.7 $ 52,128 21.7

Software as a Service

50,028 19.8 50,362 20.9

Consumer Services

39,868 15.8 27,332 11.4

Healthcare Services

19,188 7.6 20,641 8.6

Structured Finance (1)

16,754 6.6 17,031 7.1

Media

15,328 6.1 15,026 6.2

Metals

12,178 4.8 15,262 6.3

Automotive Aftermarket

10,878 4.3 10,980 4.6

Food and Beverage

9,718 3.9 10,348 4.3

Utilities

7,650 3.0 5,955 2.5

Electronics

6,744 2.7 6,667 2.8

Building Products

4,149 1.7 3,436 1.4

Consumer Products

2,559 1.0 3,284 1.4

Education

58 0.0 101 0.0

Publishing

-   -   1,985 0.8

Total

$ 252,185 100.0 $ 240,538 100.0

(1) Comprised of our investment in the subordinated notes of Saratoga CLO.

45

Table of Contents

The following table shows Saratoga CLO's portfolio composition by industry grouping at fair value at August 31, 2015 and February 28, 2015:

At August 31, 2015 At February 28, 2015
Investments
at
Fair Value
Percentage
of Total
Portfolio
Investments
at
Fair Value
Percentage
of Total
Portfolio
($ in thousands)

Services: Business

$ 44,381 14.3 $ 42,751 14.5

Healthcare & Pharmaceuticals

29,830 9.6 35,341 11.9

Chemicals/Plastics

27,088 8.7 25,758 8.7

Retailers (Except Food and Drugs)

19,776 6.4 22,026 7.4

Conglomerate

16,193 5.3 19,928 6.7

Financial Intermediaries

15,966 5.2 10,806 3.7

Industrial Equipment

13,391 4.3 15,290 5.2

Aerospace and Defense

12,122 3.9 7,287 2.5

Telecommunications

10,766 3.5 6,675 2.3

Electronics/Electric

10,364 3.4 12,904 4.4

Leisure Goods/Activities/Movies

9,829 3.2 12,629 4.3

Technology

8,685 2.8 1,008 0.3

Food Services

6,684 2.2 5,886 2.0

Automotive

6,550 2.1 6,650 2.2

Utilities

6,168 2.0 6,281 2.1

Food Products

5,838 1.9 5,856 2.0

High Tech Industries

5,767 1.9 -   -  

Lodging and Casinos

5,686 1.8 5,826 2.0

Publishing

5,456 1.8 5,627 1.9

Insurance

5,136 1.7 5,425 1.8

Oil & Gas

4,952 1.6 6,070 2.1

Brokers/Dealers/Investment Houses

4,812 1.6 4,832 1.6

Containers/Glass Products

4,282 1.4 4,313 1.5

Drugs

3,757 1.2 10,091 3.4

Media

3,449 1.1 2,004 0.7

Banking, Finance, Insurance & Real Estate

2,980 1.0 -   -  

Construction & Building

2,974 1.0 -   -  

Food/Drug Retailers

2,891 0.9 5,861 2.0

Cable and Satellite Television

2,615 0.8 2,646 0.9

Consumer Goods: Durable

2,100 0.7 -   -  

Nonferrous Metals/Minerals

1,587 0.5 1,835 0.6

Broadcast Radio and Television

1,425 0.5 467 0.2

Telecommunications/Cellular

1,419 0.5 2,431 0.8

Beverage, Food & Tobacco

999 0.3 -   -  

Hotels, Gaming, and Leisure

989 0.3 -   -  

Services: Consumer

499 0.2 -   -  

Consumer Goods: Non-Durable

473 0.2 -   -  

Building and Development

250 0.1 485 0.2

Environmental

249 0.1 250 0.1

Total

$ 308,378 100.0 $ 295,239 100.0

46

Table of Contents

Portfolio composition by geographic location at fair value

The following table shows our portfolio composition by geographic location at fair value at August 31, 2015 and February 28, 2015. The geographic composition is determined by the location of the corporate headquarters of the portfolio company.

At August 31, 2015 At February 28, 2015
Investments
at
Fair Value
Percentage
of Total
Portfolio
Investments
at
Fair Value
Percentage
of Total
Portfolio
($ in thousands)

Southeast

$ 104,232 41.3 $ 92,069 38.3

Midwest

53,620 21.3 55,767 23.2

West

42,653 16.9 40,259 16.7

Northeast

33,926 13.5 34,412 14.3

Other(1)

16,754 6.6 17,031 7.1

International

1,000 0.4 1,000 0.4

Total

$ 252,185 100.0 $ 240,538 100.0

(1) Comprised of our investment in the subordinated notes of Saratoga CLO.

Results of operations

Operating results for the three and six months ended August 31, 2015 and August 31, 2014 are as follows:

For the three months ended
August 31,
2015
August 31,
2014
($ in thousands)

Total investment income

$ 7,758 $ 6,475

Total expenses, net

4,101 4,382

Net investment income

3,657 2,093

Net realized gains

3,710 360

Net unrealized appreciation/(depreciation) on investments

(6,124 704

Net increase in net assets resulting from operations

$ 1,243 $ 3,157

For the six months ended
August 31,
2015
August 31,
2014
($ in thousands)

Total investment income

$ 15,319 $ 12,619

Total expenses, net

9,891 8,463

Net investment income

5,428 4,156

Net realized gains

3,784 442

Net unrealized appreciation/(depreciation) on investments

(584 319

Net increase in net assets resulting from operations

$ 8,628 $ 4,917

47

Table of Contents

Investment income

The composition of our investment income for the three and six months ended August 31, 2015 and August 31, 2014 are as follows:

For the three months ended
August 31,
2015
August 31,
2014
($ in thousands)

Interest from investments

$ 6,819 $ 6,037

Management fees from Saratoga CLO

373 375

Interest from cash and cash equivalents and other income

566 63

Total

$ 7,758 $ 6,475

For the six months ended
August 31,
2015
August 31,
2014
($ in thousands)

Interest from investments

$ 13,750 $ 11,639

Management fees from Saratoga CLO

752 767

Interest from cash and cash equivalents and other income

817 213

Total

$ 15,319 $ 12,619

For the three months ended August 31, 2015, total investment income increased $1.3 million, or 19.8% compared to the three months ended August 31, 2014. Interest income from investments increased $0.8 million, or 13.0%, to $6.8 million for the three months ended August 31, 2015 from $6.0 million for the three months ended August 31, 2014. This increased interest income reflects an increase of 6.7% in total investments to $252.2 million at August 31, 2015 from $236.3 million at August 31, 2014, despite the weighted average current coupon reducing from 13.0% to 11.7%.

For the six months ended August 31, 2015, total investment income increased $2.7 million, or 21.4% compared to the six months ended August 31, 2014. Interest income from investments increased $2.1 million, or 18.1%, to $13.8 million for the six months ended August 31, 2015 from $11.6 million for the six months ended August 31, 2014. This increased interest income reflects an increase of 6.7% in total investments to $252.2 million at August 31, 2015 from $236.3 million at August 31, 2014, despite the weighted average current coupon reducing from 13.0% to 11.7%.

For the three and six months ended August 31, 2015 and August 31, 2014, total PIK income was $0.3 million and $1.0 million, and $0.3 million and $0.6 million, respectively.

The Saratoga CLO was refinanced in October 2013. As a result, proceeds from principal payments in the loan portfolio of Saratoga CLO must now be used to paydown its outstanding notes. The management fee income and investment income that we receive from Saratoga CLO has remained relatively unchanged at $0.4 million and $0.8 million, respectively, for the three and six months ended August 31, 2015 and 2014.

48

Table of Contents

Operating expenses

The composition of our operating expenses for the three and six months ended August 31, 2015 and August 31, 2014 are as follows:

Operating Expenses

For the three months ended
August 31,
2015
August 31,
2014
($ in thousands)

Interest and debt financing expenses

$ 2,148 $ 1,809

Base management fees

1,151 1,037

Professional fees

350 276

Incentive management fees

(41 769

Administrator expenses

275 250

Insurance

87 84

Directors fees and expenses

51 56

General & administrative

203 101

Excise tax expense (credit)

(123 -  

Total expenses

$ 4,101 $ 4,382

For the six months ended
August 31,
2015
August 31,
2014
($ in thousands)

Interest and debt financing expenses

$ 4,112 $ 3,597

Base management fees

2,275 2,006

Professional fees

683 711

Incentive management fees

1,756 1,147

Administrator expenses

525 500

Insurance

175 169

Directors fees and expenses

102 109

General & administrative

386 224

Excise tax expense (credit)

(123 -  

Total expenses

$ 9,891 $ 8,463

For the three months ended August 31, 2015, total operating expenses decreased $0.3 million, or 6.4% compared to the three months ended August 31, 2014. For the six months ended August 31, 2015, total operating expenses increased $1.4 million, or 16.9% compared to the six months ended August 31, 2014.

For the three and six months ended August 31, 2015 and August 31, 2014, the increase in interest and debt financing expenses is primarily attributable to an increase in outstanding debt as compared to the prior years, with increased levels of the SBA debentures and notes outstanding offset by decreased levels of the Credit Facility outstanding. The Credit Facility decreased from $8.9 million at August 31, 2014 to $2.0 million at August 31, 2015, while our SBA debentures increased from $64.0 million to $79.0 million and the notes increased from $48.3 million to $57.2 million for these same periods. For the three months ended August 31, 2015, the weighted average interest rate on our outstanding indebtedness was 5.03% compared to 4.94% for the three months ended August 31, 2014. For the six months ended August 31, 2015, the weighted average interest rate on our outstanding indebtedness was 4.98% compared to 5.10% for the six months ended August 31, 2014. This decrease for the six months ended August 31, 2015 was primarily driven by an increase in SBA debentures that carry a lower interest rate but now make up a higher proportion of our overall debt, increasing from 52.8% of overall debt as of August 31, 2014 to 57.1% as of August 31, 2015. The increase for the three months ended August 31, 2015 was primarily driven by the increase in outstanding notes that have a higher interest rate than other debt.

For the three months ended August 31, 2015, base management fees increased $0.1 million, or 11.0% compared to the three months ended August 31, 2014. For the six months ended August 31, 2015, base management fees increased $0.3 million, or 13.4%

49

Table of Contents

compared to the six months ended August 31, 2014. The increase in base management fees results from the increase in the average value of our total assets, less cash and cash equivalents, from $233.1 million as of August 31, 2014 to $261.0 million as of August 31, 2015.

For the three and six months ended August 31, 2015, professional fees increased $0.1 million, or 26.7%, and decreased $0.03 million, or 4.0%, respectively, compared to the three and six months ended August 31, 2014.

For the three months ended August 31, 2015, incentive management fees decreased $0.8 million, or 105.4% compared to the three months ended August 31, 2014. The decrease in incentive management fees is primarily attributable to a reversal of the second part of the incentive fees due to the net unrealized depreciation on investments for the three months ended August 31, 2015 of $6.1 million, partially offset by net realized gains on investments of $3.7 million.

For the six months ended August 31, 2015, incentive management fees increased $0.6 million, or 53.1% compared to the six months ended August 31, 2014. These increased fees reflect two factors, being (i) an increase in accrued incentive fees this year, as higher total assets has led to increased net investment income above the hurdle rate pursuant to the investment advisory and management agreement, and (ii) increased second part of the incentive fees of $0.3 million related primarily to the redemption of one of our investments in which we held both debt and equity, resulting in a net realized gain of $3.8 million for the six months ended August 31, 2015.

As discussed above, the increase in interest and debt financing expenses for three and six months ended August 31, 2015 as compared to the three months ended August 31, 2014 is primarily attributable to an increase in the amount of outstanding debt and deferred financing costs. For the three and six months ended August 31, 2015 and August 31, 2014, the weighted average interest rate on the outstanding borrowings under the Credit Facility was 6.00% and 7.50%, respectively. For three months ended August 31, 2015 and August 31, 2014, the weighted average interest rate on the outstanding borrowings of the SBA debentures was 3.25% and 2.80%, respectively. For six months ended August 31, 2015 and August 31, 2014, the weighted average interest rate on the outstanding borrowings of the SBA debentures was 3.25% and 2.92%, respectively.

Net realized gains/(losses) on sales of investments

For the three months ended August 31, 2015, the Company had $27.4 million of sales, repayments, exits or restructurings resulting in $3.7 million of net realized gains. For the six months ended August 31, 2015, the Company had $34.8 million of sales, repayments, exits or restructurings resulting in $3.8 million of net realized gains. The most significant realized gains and losses during the six months ended August 31, 2015 were as follows:

Six Months ended August 31, 2015

Issuer

Asset Type

Gross
Proceeds
Cost Net
Realized
Gain/
(Loss)
($ in thousands)

Network Communications, Inc.

Common Stock 3,206 -   3,206

Network Communications, Inc.

Unsecured Notes 914 686 228

The $3.2 million and $0.2 million of realized gain on our investments in Network Communications, Inc. is due to the sale of the company to a third party and reflects the realization value pursuant to that transaction.

For the three months ended August 31, 2014, the Company had $15.7 million of sales, repayments, exits or restructurings resulting in $0.4 million of net realized gains. For the six months ended August 31, 2014, the Company had $24.4 million of sales, repayments, exits or restructurings resulting in $0.4 million of net realized gains. There were no significant realized gains and losses during the six months ended August 31, 2014.

50

Table of Contents

Net unrealized appreciation/(depreciation) on investments

For the three months ended August 31, 2015, our investments had net unrealized depreciation of $6.1 million versus net unrealized appreciation of $0.7 million for the three months ended August 31, 2014. For the six months ended August 31, 2015, our investments had net unrealized depreciation of $0.6 million versus net unrealized appreciation of $0.3 million for the six months ended August 31, 2014. The most significant cumulative changes in unrealized appreciation and depreciation for the six months ended August 31, 2015, were the following:

Six Months ended August 31, 2015

Issuer

Asset Type

Cost Fair
Value
Total
Unrealized
Appreciation/
(Depreciation)
YTD Change
in Unrealized
Appreciation/
(Depreciation)
($ in thousands)

Saratoga CLO

Other/Structured Finance Securities 14,304 16,754 2,450 1,372

Elyria Foundry Company, LLC

Common Stock 9,218 3,678 (5,540 (3,084

Smile Brands Group, Inc.

First Lien Term Loan 4,358 2,941 (1,417 (1,203

The $1.4 million unrealized appreciation in our investment in the Saratoga CLO was primarily due to a decline in the discount rate based on prevailing market conditions.

The $3.1 million unrealized depreciation in our investment in Elyria Foundry Company, LLC was primarily due to a decline in oil and gas end markets since year-end, negatively impacting the Company's performance.

The $1.2 million unrealized depreciation in our investment in Smile Brands Group, Inc. was primarily due to declining profitability driven by increased spending.

The most significant cumulative changes in unrealized appreciation and depreciation for the six months ended August 31, 2014, were the following:

Six Months ended August 31, 2014

Issuer

Asset Type

Cost Fair
Value
Total
Unrealized
Appreciation/
(Depreciation)
YTD Change
in Unrealized
Appreciation/
(Depreciation)
($ in thousands)

Elyria Foundry Company, LLC

Senior Secured Note $ 8,860 $ 5,785 $ (3,075 $ (859

Saratoga CLO

Other/ Structured Finance Securities 16,556 20,090 3,534 520

USS Parent Holding Corp.

Voting Common Stock 3,026 5,567 2,541 539

The $0.9 million of unrealized depreciation in our investment in Elyria Foundry Company, LLC was due to a decline in the company's performance as a result of volume declines from key energy customers.

The $0.5 million of unrealized appreciation in our investment in the Saratoga CLO subordinated notes was due to a decrease in the discount rate from the previous year end.

The $0.5 million of unrealized appreciation in our investment in the common stock of USS Parent Holding Corp. was due to the sale of the company to a private equity firm.

Changes in net assets resulting from operations

For the three months ended August 31, 2015 and August 31, 2014, we recorded a net increase in net assets resulting from operations of $1.2 million and $3.2 million, respectively. Based on 5,583,795 weighted average common shares outstanding as of

51

Table of Contents

August 31, 2015, our per share net increase in net assets resulting from operations was $0.22 for the three months ended August 31, 2015. Based on 5,379,616 weighted average common shares outstanding as of August 31, 2014, our per share net increase in net assets resulting from operations was $0.59 for the three months ended August 31, 2014.

For the six months ended August 31, 2015 and August 31, 2014, we recorded a net increase in net assets resulting from operations of $8.6 million and $4.9 million, respectively. Based on 5,492,491 weighted average common shares outstanding as of August 31, 2015, our per share net increase in net assets resulting from operations was $1.57 for the six months ended August 31, 2015. Based on 5,379,616 weighted average common shares outstanding as of August 31, 2014, our per share net increase in net assets resulting from operations was $0.91 for the six months ended August 31, 2014.

FINANCIAL CONDITION, LIQUIDITY AND CAPITAL RESOURCES

We intend to continue to generate cash primarily from cash flows from operations, including interest earned from our investments in debt in middle market companies, interest earned from the temporary investment of cash in U.S. government securities and other high-quality debt investments that mature in one year or less, future borrowings and future offerings of securities.

Although we expect to fund the growth of our investment portfolio through the net proceeds from SBA debenture drawdowns and future equity offerings, including our dividend reinvestment plan, and issuances of senior securities or future borrowings, to the extent permitted by the 1940 Act, we cannot assure you that our plans to raise capital will be successful. In this regard, because our common stock has historically traded at a price below our current net asset value per share and we are limited in our ability to sell our common stock at a price below net asset value per share, we have been and may continue to be limited in our ability to raise equity capital.

In addition, we intend to distribute to our stockholders substantially all of our taxable income in order to satisfy the distribution requirement applicable to RICs under Subchapter M of the Code. In satisfying this distribution requirement, we have in the past relied on IRS issued private letter rulings concluding that a RIC may treat a distribution of its own stock as fulfilling its RIC distribution requirements if each stockholder may elect to receive his or her entire distribution in either cash or stock of the RIC subject to a limitation on the aggregate amount of cash to be distributed to all stockholders, which limitation must be at least 20% of the aggregate declared distribution. We may rely on these IRS private letter rulings in future periods to satisfy our RIC distribution requirement.

Also, as a BDC, we generally are required to meet a coverage ratio of total assets, less liabilities and indebtedness not represented by senior securities, to total senior securities, which include all of our borrowings and any outstanding preferred stock, of at least 200%. This requirement limits the amount that we may borrow. Our asset coverage ratio, as defined in the 1940 Act, was 311.4% as of August 31, 2015 and 311.7% as of February 28, 2015. To fund growth in our investment portfolio in the future, we anticipate needing to raise additional capital from various sources, including the equity markets and other debt-related markets, which may or may not be available on favorable terms, if at all.

Consequently, we may not have the funds or the ability to fund new investments, to make additional investments in our portfolio companies, to fund our unfunded commitments to portfolio companies or to repay borrowings. Also, the illiquidity of our portfolio investments may make it difficult for us to sell these investments when desired and, if we are required to sell these investments, we may realize significantly less than their recorded value.

Madison revolving credit facility

Below is a summary of the terms of the senior secured revolving credit facility we entered into with Madison Capital Funding (the "Credit Facility") on June 30, 2010.

Availability. The Company can draw up to the lesser of (i) $40.0 million (the "Facility Amount") and (ii) the product of the applicable advance rate (which varies from 50.0% to 75.0% depending on the type of loan asset) and the value, determined in accordance with the Credit Facility (the "Adjusted Borrowing Value"), of certain "eligible" loan assets pledged as security for the loan (the "Borrowing Base"), in each case less (a) the amount of any undrawn funding commitments the Company has under any loan asset and which are not covered by amounts in the Unfunded Exposure Account referred to below (the "Unfunded Exposure Amount") and (b) outstanding borrowings. Each loan asset held by the Company as of the date on which the Credit Facility was closed was valued as of that date and each loan asset that the Company acquires after such date will be valued at the lowest of its fair value, its face value (excluding accrued interest) and the purchase price paid for such loan asset. Adjustments to the value of a loan asset will be made to reflect, among other things, changes in its fair value, a default by the obligor on the loan asset, insolvency of the obligor, acceleration of the loan asset, and certain modifications to the terms of the loan asset.

52

Table of Contents

The Credit Facility contains limitations on the type of loan assets that are "eligible" to be included in the Borrowing Base and as to the concentration level of certain categories of loan assets in the Borrowing Base such as restrictions on geographic and industry concentrations, asset size and quality, payment frequency, status and terms, average life, and collateral interests. In addition, if an asset is to remain an "eligible" loan asset, the Company may not make changes to the payment, amortization, collateral and certain other terms of the loan assets without the consent of the administrative agent that will either result in subordination of the loan asset or be materially adverse to the lenders.

Collateral. The Credit Facility is secured by substantially all of the assets of the Company (other than assets held by our SBIC subsidiary) and includes the subordinated notes ("CLO Notes") issued by Saratoga CLO and the Company's rights under the CLO Management Agreement (as defined below).

Interest Rate and Fees. Under the Credit Facility, funds are borrowed from or through certain lenders at the greater of the prevailing LIBOR rate and 2.00%, plus an applicable margin of 5.50%. At the Company's option, funds may be borrowed based on an alternative base rate, which in no event will be less than 3.00%, and the applicable margin over such alternative base rate is 4.50%. In addition, the Company pays the lenders a commitment fee of 0.75% per year on the unused amount of the Credit Facility for the duration of the Revolving Period (defined below). Accrued interest and commitment fees are payable monthly. The Company was also obligated to pay certain other fees to the lenders in connection with the closing of the Credit Facility.

Revolving Period and Maturity Date. The Company may make and repay borrowings under the Credit Facility for a period of three years following the closing of the Credit Facility (the "Revolving Period"). The Revolving Period may be terminated at an earlier time by the Company or, upon the occurrence of an event of default, by action of the lenders or automatically. All borrowings and other amounts payable under the Credit Facility are due and payable in full five years after the end of the Revolving Period.

Collateral Tests. It is a condition precedent to any borrowing under the Credit Facility that the principal amount outstanding under the Credit Facility, after giving effect to the proposed borrowings, not exceed the lesser of the Borrowing Base or the Facility Amount (the "Borrowing Base Test"). In addition to satisfying the Borrowing Base Test, the following tests must also be satisfied (together with Borrowing Base Test, the "Collateral Tests"):

Interest Coverage Ratio. The ratio (expressed as a percentage) of interest collections with respect to pledged loan assets, less certain fees and expenses relating to the Credit Facility, to accrued interest and commitment fees and any breakage costs payable to the lenders under the Credit Facility for the last 6 payment periods must equal at least 175.0%.

Overcollateralization Ratio. The ratio (expressed as a percentage) of the aggregate Adjusted Borrowing Value of "eligible" pledged loan assets plus the fair value of certain ineligible pledged loan assets and the CLO Notes (in each case, subject to certain adjustments) to outstanding borrowings under the Credit Facility plus the Unfunded Exposure Amount must equal at least 200.0%.

Weighted Average FMV Test. The aggregate adjusted or weighted value of "eligible" pledged loan assets as a percentage of the aggregate outstanding principal balance of "eligible" pledged loan assets must be equal to or greater than 72.0% and 80.0% during the one-year periods prior to the first and second anniversary of the closing date, respectively, and 85.0% at all times thereafter.

The Credit Facility also requires payment of outstanding borrowings or replacement of pledged loan assets upon the Company's breach of its representation and warranty that pledged loan assets included in the Borrowing Base are "eligible" loan assets. Such payments or replacements must equal the lower of the amount by which the Borrowing Base is overstated as a result of such breach or any deficiency under the Collateral Tests at the time of repayment or replacement. Compliance with the Collateral Tests is also a condition to the discretionary sale of pledged loan assets by the Company.

Priority of Payments. During the Revolving Period, the priority of payments provisions of the Credit Facility require, after payment of specified fees and expenses and any necessary funding of the Unfunded Exposure Account, that collections of principal from the loan assets and, to the extent that these are insufficient, collections of interest from the loan assets, be applied on each payment date to payment of outstanding borrowings if the Borrowing Base Test, the Overcollateralization Ratio and the Interest Coverage Ratio would not otherwise be met. Similarly, following termination of the Revolving Period, collections of interest are required to be applied, after payment of certain fees and expenses, to cure any deficiencies in the Borrowing Base Test, the Interest Coverage Ratio and the Overcollateralization Ratio as of the relevant payment date.

Reserve Account. The Credit Facility requires the Company to set aside an amount equal to the sum of accrued interest, commitment fees and administrative agent fees due and payable on the next succeeding three payment dates (or corresponding to three payment periods). If for any monthly period during which fees and other payments accrue, the aggregate Adjusted Borrowing Value of "eligible" pledged loan assets which do not pay cash interest at least quarterly exceeds 15.0% of the aggregate Adjusted Borrowing Value of "eligible" pledged loan assets, the Company is required to set aside such interest and fees due and payable on the next succeeding six payment dates. Amounts in the reserve account can be applied solely to the payment of administrative agent fees, commitment fees, accrued and unpaid interest and any breakage costs payable to the lenders.

53

Table of Contents

Unfunded Exposure Account. With respect to revolver or delayed draw loan assets, the Company is required to set aside in a designated account (the "Unfunded Exposure Account") 100.0% of its outstanding and undrawn funding commitments with respect to such loan assets. The Unfunded Exposure Account is funded at the time the Company acquires a revolver or delayed draw loan asset and requests a related borrowing under the Credit Facility. The Unfunded Exposure Account is funded through a combination of proceeds of the requested borrowing and other Company funds, and if for any reason such amounts are insufficient, through application of the priority of payment provisions described above.

Operating Expenses. The priority of payments provision of the Credit Facility provides for the payment of certain operating expenses of the Company out of collections on principal and interest during the Revolving Period and out of collections on interest following the termination of the Revolving Period in accordance with the priority established in such provision. The operating expenses payable pursuant to the priority of payment provisions is limited to $350,000 for each monthly payment date or $2.5 million for the immediately preceding period of twelve consecutive monthly payment dates. This ceiling can be increased by the lesser of 5.0% or the percentage increase in the fair market value of all the Company's assets only on the first monthly payment date to occur after each one-year anniversary following the closing of the Credit Facility. Upon the occurrence of a Manager Event (described below), the consent of the administrative agent is required in order to pay operating expenses through the priority of payments provision.

Events of Default. The Credit Facility contains certain negative covenants, customary representations and warranties and affirmative covenants and events of default. The Credit Facility does not contain grace periods for breach by the Company of certain covenants, including, without limitation, preservation of existence, negative pledge, change of name or jurisdiction and separate legal entity status of the Company covenants and certain other customary covenants. Other events of default under the Credit Facility include, among other things, the following:

an Interest Coverage Ratio of less than 150.0%;

an Overcollateralization Ratio of less than 175.0%;

the filing of certain ERISA or tax liens;

the occurrence of certain "Manager Events" such as:

failure by Saratoga Investment Advisors and its affiliates to maintain collectively, directly or indirectly, a cash equity investment in the Company in an amount equal to at least $5,000,000 at any time prior to the third anniversary of the closing date;

failure of the Management Agreement between Saratoga Investment Advisors and the Company to be in full force and effect;

indictment or conviction of Saratoga Investment Advisors or any "key person" for a felony offense, or any fraud, embezzlement or misappropriation of funds by Saratoga Investment Advisors or any "key person" and, in the case of "key persons," without a reputable, experienced individual reasonably satisfactory to Madison Capital Funding appointed to replace such key person within 30 days;

resignation, termination, disability or death of a "key person" or failure of any "key person" to provide active participation in Saratoga Investment Advisors' daily activities, all without a reputable, experienced individual reasonably satisfactory to Madison Capital Funding appointed within 30 days; or

occurrence of any event constituting "cause" under the Collateral Management Agreement between the Company and Saratoga CLO (the "CLO Management Agreement"), delivery of a notice under Section 12(c) of the CLO Management Agreement with respect to the removal of the Company as collateral manager or the Company ceases to act as collateral manager under the CLO Management Agreement.

Conditions to Acquisitions and Pledges of Loan Assets. The Credit Facility imposes certain additional conditions to the acquisition and pledge of additional loan assets. Among other things, the Company may not acquire additional loan assets without the prior written consent of the administrative agent until such time that the administrative agent indicates in writing its satisfaction with Saratoga Investment Advisors' policies, personnel and processes relating to the loan assets.

Fees and Expenses. The Company paid certain fees and reimbursed Madison Capital Funding for the aggregate amount of all documented, out-of-pocket costs and expenses, including the reasonable fees and expenses of lawyers, incurred by Madison Capital Funding in connection with the Credit Facility and the carrying out of any and all acts contemplated thereunder up to and as of the date of closing of the stock purchase transaction with Saratoga Investment Advisors and certain of its affiliates. These amounts totaled $2.0 million.

54

Table of Contents

On February 24, 2012, we amended our senior secured revolving credit facility with Madison Capital Funding LLC to, among other things:

expand the borrowing capacity under the Credit Facility from $40.0 million to $45.0 million;

extend the Revolving Period from July 30, 2013 to February 24, 2015; and

remove the condition that we may not acquire additional loan assets without the prior written consent of the administrative agent.

On September 17, 2014, we entered into a second amendment to the Credit Facility with Madison Capital Funding LLC to, among other things:

extend the commitment termination date from February 24, 2015 to September 17, 2017;

extend the maturity date of the Credit Facility from February 24, 2020 to September 17, 2022 (unless terminated sooner upon certain events);

reduce the applicable margin rate on base rate borrowings from 4.50% to 3.75%, and on LIBOR borrowings from 5.50% to 4.75%; and

reduce the floor on base rate borrowings from 3.00% to 2.25%; and on LIBOR borrowings from 2.00% to 1.25%.

As of August 31, 2015, we had $2.0 million outstanding under the Credit Facility and $79.0 million SBA-guaranteed debentures outstanding (which are discussed below). As of February 28, 2015, we had $9.6 million outstanding under the Credit Facility and $79.0 million SBA-guaranteed debentures outstanding. Our borrowing base under the Credit Facility at August 31, 2015 and February 28, 2015 was $34.8 million and $36.3 million, respectively.

Our asset coverage ratio, as defined in the 1940 Act, was 311.4% as of August 31, 2015 and 311.7% as of February 28, 2015.

SBA-guaranteed debentures

In addition, we, through a wholly-owned subsidiary, sought and obtained a license from the SBA to operate an SBIC. In this regard, on March 28, 2012, our wholly-owned subsidiary, Saratoga Investment Corp. SBIC, LP, received a license from the SBA to operate as an SBIC under Section 301(c) of the Small Business Investment Act of 1958. SBICs are designated to stimulate the flow of private equity capital to eligible small businesses. Under SBA regulations, SBICs may make loans to eligible small businesses and invest in the equity securities of small businesses.

The SBIC license allows our SBIC subsidiary to obtain leverage by issuing SBA-guaranteed debentures. SBA-guaranteed debentures are non-recourse, interest only debentures with interest payable semi-annually and have a ten year maturity. The principal amount of SBA-guaranteed debentures is not required to be paid prior to maturity but may be prepaid at any time without penalty. The interest rate of SBA-guaranteed debentures is fixed on a semi-annual basis at a market-driven spread over U.S. Treasury Notes with 10-year maturities.

SBA regulations currently limit the amount that our SBIC subsidiary may borrow to a maximum of $150 million when it has at least $75 million in regulatory capital, receives a capital commitment from the SBA and has been through an examination by the SBA subsequent to licensing. As of August 31, 2015, our SBIC subsidiary had $59.3 million in regulatory capital and $79.0 million SBA-guaranteed debentures outstanding.

We received exemptive relief from the Securities and Exchange Commission to permit us to exclude the debt of our SBIC subsidiary guaranteed by the SBA from the definition of senior securities in the 200% asset coverage test under the 1940 Act. This allows us increased flexibility under the 200% asset coverage test by permitting us to borrow up to $150 million more than we would otherwise be able to absent the receipt of this exemptive relief.

On April 2, 2015, the SBA issued a "green light" or "go forth" letter inviting us to continue our application process to obtain a license to form and operate its second SBIC subsidiary. If approved, a second SBIC license would provide us an incremental source of long-term capital by permitting us to issue $75 million of additional SBA-guaranteed debentures in addition to the $150 million already approved under the first license. Receipt of a green light letter from the SBA does not assure an applicant that the SBA will ultimately issue an SBIC license and we have received no assurance or indication from the SBA that it will receive an SBIC license, or of the timeframe in which it would receive a license, should one be granted.

55

Table of Contents

Unsecured notes

In May 2013, we issued $48.3 million in aggregate principal amount of our 7.50% unsecured notes due 2020 for net proceeds of $46.1 million after deducting underwriting commissions of $1.9 million and offering costs of $0.3 million. The proceeds included the underwriters' full exercise of their overallotment option. Interest on these notes is paid quarterly in arrears on February 15, May 15, August 15 and November 15, at a rate of 7.50% per year, beginning August 15, 2013. The notes mature on May 31, 2020 and may be redeemed in whole or in part at any time or from time to time at our option on or after May 31, 2016. In connection with the issuance of the notes, we agreed to the following covenants for the period of time during which the notes are outstanding:

we will not violate (whether or not we are subject to) Section 18(a)(1)(A) as modified by Section 61(a)(1) of the 1940 Act or any successor provisions, but giving effect to any exemptive relief granted to us by the SEC. Currently, these provisions generally prohibit us from making additional borrowings, including through the issuance of additional debt or the sale of additional debt securities, unless our asset coverage, as defined in the 1940 Act, equals at least 200% after such borrowings.

we will not violate (regardless of whether we are subject to) Section 18(a)(1)(B) as modified by Section 61(a)(1) of the 1940 Act or any successor provisions, but giving effect to (i) any exemptive relief granted to us by the SEC and (ii) no-action relief granted by the SEC to another BDC (or to the Company if it determines to seek such similar no-action or other relief) permitting the BDC to declare any cash dividend or distribution notwithstanding the prohibition contained in Section 18(a)(1)(B) as modified by Section 61(a)(1) of the 1940 Act in order to maintain the BDC's status as a regulated investment company under Subchapter M of the Internal Revenue Code of 1986. Currently these provisions generally prohibit us from declaring any cash dividend or distribution upon any class of our capital stock, or purchasing any such capital stock if our asset coverage, as defined in the 1940 Act, is below 200% at the time of the declaration of the dividend or distribution or the purchase and after deducting the amount of such dividend, distribution or purchase.

The Notes are listed on the NYSE under the trading symbol "SAQ" with a par value of $25.00 per share.

On May 29, 2015, we entered into a Debt Distribution Agreement with Landenburg Thalmann & Co. through which we may offer for sale, from time to time, up to $20.0 million in aggregate principal amount of the Notes through an ATM offering. As of August 31, 2015, the Company sold 357,807 bonds with a principal of $8,945,175 at an average price of $25.36 for aggregate net proceeds of $8,890,953 (net of transaction costs).

56

Table of Contents

At August 31, 2015 and February 28, 2015, the fair value of investments, cash and cash equivalents and cash and cash equivalents, reserve accounts were as follows:

At August 31, 2015 At February 28, 2015
Fair Value Percent
of
Total
Fair Value Percent
of
Total
($ in thousands)

Cash and cash equivalents

$ 504 0.2 $ 1,888 0.7

Cash and cash equivalents, reserve accounts

12,089 4.6 18,175 7.0

Syndicated loans

16,571 6.2 18,302 7.0

First lien term loans

156,742 59.2 145,207 55.7

Second lien term loans

42,071 15.9 35,603 13.7

Unsecured notes

132 0.1 4,230 1.7

Structured finance securities

16,754 6.3 17,031 6.5

Equity interest

19,915 7.5 20,165 7.7

Total

$ 264,778 100.0 $ 260,601 100.0

On September 24, 2014, the Company announced the approval of an open market share repurchase plan that allows it to repurchase up to 200,000 shares of its common stock at prices below its NAV as reported in its then most recently published financial statements. As of August 31, 2015, the Company purchased 2,500 shares of common stock for approximately $0.04 million pursuant to this repurchase plan. On October 7, 2015 this open market share repurchase plan was extended for another year increasing the number of shares the Company is allowed to repurchase at prices below its NAV, as reported in its then most recently published financial statements, to 400,000.

On July 8, 2015 the Company declared a dividend of $0.33 per share payable on August 31, 2015. Shareholders will have the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant our DRIP. Based on shareholder elections, the dividend consisted of approximately $1.1 million in cash and 47,861 newly issued shares of common stock.

On May 14, 2015, the Company declared a special dividend of $1.00 per share payable on June 5, 2015. Shareholders have the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant our DRIP. Based on shareholder elections, the dividend consisted of approximately $3.4 million in cash and 126,230 newly issued shares of common stock.

On April 9, 2015, the Company declared a dividend of $0.27 per share payable on May 29, 2015. Shareholders have the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant our DRIP. Based on shareholder elections, the dividend consisted of approximately $0.9 million in cash and 33,766 newly issued shares of common stock.

On September 24, 2014, the Company declared a dividend of $0.22 per share payable on February 27, 2015. Shareholders have the option to receive payment of the dividend in cash, or receive shares of common stock, pursuant our DRIP. Based on shareholder elections, the dividend consisted of approximately $0.8 million in cash and 26,858 newly issued shares of common stock, or 0.5% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $14.97 per share, which equaled the volume weighted average trading price per share of the common stock on February 13, 17, 18, 19, 20, 23, 24, 25, 26 and 27, 2015.

Also on September 24, 2014, the Company declared a dividend of $0.18 per share payable on November 28, 2014. Shareholders had the option to receive payment of the dividend in cash, or receive shares of common stock pursuant to our DRIP. Based on shareholder elections, the dividend consisted of approximately $0.6 million in cash and 22,283 newly issued shares of common stock, or 0.4% of our outstanding common stock prior to the dividend payment. The number of shares of common stock comprising the stock portion was calculated based on a price of $14.37 per share, which equaled the volume weighted average trading price per share of the common stock on November 14, 17, 18, 19, 20, 21, 24, 25, 26 and 28, 2014.

On October 30, 2013, our board of directors declared a dividend of $2.65 per share payable on December 27, 2013, to common stockholders of record on November 13, 2013. Shareholders had the option to receive payment of the dividend in cash, shares of common stock, or a combination of cash and shares of common stock, provided that the aggregate cash payable to all shareholders was limited to approximately $2.5 million or $0.53 per share. This dividend was declared in reliance on certain private letter rulings issued by the IRS concluding that a RIC may treat a distribution of its own stock as fulfilling its RIC distribution requirements if each stockholder may elect to receive his or her entire distribution in either cash or stock of the RIC subject to a limitation on the aggregate amount of cash to be distributed to all stockholders, which limitation must be at least 20.0% of the aggregate declared distribution.

57

Table of Contents

Based on shareholder elections, the dividend consisted of approximately $2.5 million in cash and 649,500 shares of common stock, or 13.7% of our outstanding common stock prior to the dividend payment. The amount of cash elected to be received was greater than the cash limit of 20.0% of the aggregate dividend amount, thus resulting in the payment of a combination of cash and stock to shareholders who elected to receive cash. The number of shares of common stock comprising the stock portion was calculated based on a price of $15.439 per share, which equaled the volume weighted average trading price per share of the common stock on December 11, 13, and 16, 2013.

On November 9, 2012, our board of directors declared a dividend of $4.25 per share payable on December 31, 2012, to common stockholders of record on November 20, 2012. Shareholders had the option to receive payment of the dividend in cash, shares of common stock, or a combination of cash and shares of common stock, provided that the aggregate cash payable to all shareholders was limited to approximately $3.3 million or $0.85 per share.

Based on shareholder elections, the dividend consisted of $3.3 million in cash and 853,455 shares of common stock, or 22.0% of our outstanding common stock prior to the dividend payment. The amount of cash elected to be received was greater than the cash limit of 20.0% of the aggregate dividend amount, thus resulting in the payment of a combination of cash and stock to shareholders who elected to receive cash. The number of shares of common stock comprising the stock portion was calculated based on a price of $15.444 per share, which equaled the volume weighted average trading price per share of the common stock on December 14, 17 and 19, 2012.

On November 15, 2011, our board of directors declared a dividend of $3.00 per share payable on December 30, 2011, to common stockholders of record on November 25, 2011. Shareholders had the option to receive payment of the dividend in cash, shares of common stock, or a combination of cash and shares of common stock, provided that the aggregate cash payable to all shareholders was limited to $2.0 million or $0.60 per share.

Based on shareholder elections, the dividend consisted of $2.0 million in cash and 599,584 shares of common stock, or 18.0% of our outstanding common stock prior to the dividend payment. The amount of cash elected to be received was greater than the cash limit of 20.0% of the aggregate dividend amount, thus resulting in the payment of a combination of cash and stock to shareholders who elected to receive cash. The number of shares of common stock comprising the stock portion was calculated based on a price of $13.117067 per share, which equaled the volume weighted average trading price per share of the common stock on December 20, 21 and 22, 2011.

On November 12, 2010, our board of directors declared a dividend of $4.40 per share to shareholders payable in cash or shares of our common stock, in accordance with the provisions of the IRS Revenue Procedure 2010-12, which allows a publicly-traded regulated investment company to satisfy its distribution requirements with a distribution paid partly in common stock provided that at least 10.0% of the distribution is payable in cash. The dividend was paid on December 29, 2010 to common shareholders of record on November 19, 2010.

Based on shareholder elections, the dividend consisted of $1.2 million in cash and 596,235 shares of common stock, or 22.0% of our outstanding common stock prior to the dividend payment. The amount of cash elected to be received was greater than the cash limit of 10.0% of the aggregate dividend amount, thus resulting in the payment of a combination of cash and stock to shareholders who elected to receive cash. The number of shares of common stock comprising the stock portion was calculated based on a price of $17.8049 per share, which equaled the volume weighted average trading price per share of the common stock on December 20, 21 and 22, 2010.

On November 13, 2009, our board of directors declared a dividend of $18.25 per share payable on December 31, 2009, to common stockholders of record on November 25, 2009. Shareholders had the option to receive payment of the dividend in cash, shares of common stock, or a combination of cash and shares of common stock, provided that the aggregate cash payable to all shareholders was limited to $2.1 million or $0.25 per share.

Based on shareholder elections, the dividend consisted of $2.1 million in cash and 8,648,725 shares of common stock, or 104.0% of our outstanding common stock prior to the dividend payment. The amount of cash elected to be received was greater than the cash limit of 13.7% of the aggregate dividend amount, thus resulting in the payment of a combination of cash and stock to shareholders who elected to receive cash. The number of shares of common stock comprising the stock portion was calculated based on a price of $1.5099 per share, which equaled the volume weighted average trading price per share of the common stock on December 24 and 28, 2009.

We cannot provide any assurance that these measures will provide sufficient sources of liquidity to support our operations and growth.

58

Table of Contents

Contractual obligations

The following table shows our payment obligations for repayment of debt and other contractual obligations at August 31, 2015:

Payment Due by Period
Total Less Than
1 Year
1 -3
Years
3 -5
Years
More Than
5 Years
($ in thousands)

Long-Term Debt Obligations

$ 138,245 $   -   $   -   $ 57,245 $ 81,000

Off-balance sheet arrangements

The Company's off-balance sheet arrangements consisted of $11.6 million and $11.2 million of unfunded commitments to provide debt financing to its portfolio companies or to fund limited partnership interests as of August 31, 2015 and February 28, 2015, respectively. Such commitments are generally up to the Company's discretion to approve, or the satisfaction of certain financial and nonfinancial covenants and involve, to varying degrees, elements of credit risk in excess of the amount recognized in the Company's Consolidated Statement of Assets and Liabilities and are not reflected in the Company's Consolidated Statements of Assets and Liabilities.

A summary of the composition of the unfunded commitments as of August 31, 2015 and February 28, 2015 is shown in the table below (dollars in thousands):

As of
August 31,
2015
February 28,
2015

Bristol Hospice, LLC

$ 7,500 $ 7,500

HMN Holdco, LLC

2,400 2,400

Avionte Holdings, LLC

1,000 1,000

Advanced Air & Heat of Florida, LLC

400 -  

Knowland Technology Holdings, L.L.C

300 300

Total

$ 11,600 $ 11,200

Item 3. Quantitative and Qualitative Disclosures about Market Risk

Our market risks have not changed materially from the risks reported in our Form 10-K for the year ended February 28, 2015.

Item 4. Controls and Procedures

(a) 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 our chief financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934). Based on that evaluation, our chief executive officer and our chief financial officer have concluded that our current disclosure controls and procedures are effective in facilitating timely decisions regarding required disclosure of any material information relating to us that is required to be disclosed by us in the reports we file or submit under the Securities Exchange Act of 1934.

(b) There have been no changes in our internal control over financial reporting that occurred during the quarter ended August 31, 2015 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

59

Table of Contents

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

On August 31, 2012, a complaint was filed in the United States Bankruptcy Court for the Southern District of New York by GSC Acquisition Holdings, LLC against us to recover, among other things, approximately $2.6 million for the benefit of the estates and the general unsecured creditors of GSC Group, Inc. and its affiliates, including the Company's former investment adviser, GSCP (NJ), L.P. The complaint alleges that the former investment adviser made a constructively fraudulent transfer of $2.6 million in deferred incentive fees by waiving them in connection with the termination of the Management Agreement with us, and that the termination of the Management Agreement was itself a fraudulent transfer. These transfers, the complaint alleges, were made without receipt of reasonably equivalent value and while the former investment adviser was insolvent. The complaint has not yet been served, and the plaintiff's motion for authority to prosecute the case on behalf of the estates was taken under advisement by the court on October 1, 2012. We opposed that motion. We believe that the claims in this lawsuit are without merit and, if the plaintiff is authorized to proceed, intend to vigorously defend against this action.

Except as discussed above, neither we nor our wholly-owned subsidiaries, Saratoga Investment Funding LLC and Saratoga Investment Corp. SBIC LP, are currently subject to any material legal proceedings.

Item 1A. Risk Factors

In addition to other information set forth in this report, you should carefully consider the "Risk Factors" discussed in our annual report on Form 10-K filed with the SEC on May 20, 2015 which could materially affect our business, financial condition and/or operating results. Additional risks or uncertainties not currently known to us or that we currently deem to be immaterial also may materially affect our business, financial condition and/or operating results. There have been no material changes from the risk factors set forth in our Annual Report on Form 10-K for the year ended February 28, 2015.

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

Not applicable.

Item 3. Defaults upon Senior Securities

Not applicable.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

Not applicable.

60

Table of Contents

Item 6. Exhibits

Listed below are the exhibits which are filed as part of this report (according to the number assigned to them in Item 601 of Regulation S-K):

Exhibit
Number

Description of Document

31.1* Certification of Chief Executive Officer Pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934
31.2* Certification of Chief Financial Officer Pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934
32.1* Certification of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350)
32.2* Certification of Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350)

* Submitted herewith.

61

Table of Contents

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.

SARATOGA INVESTMENT CORP.

Date: October 13, 2015

By:

/s/ CHRISTIAN L. OBERBECK

Christian L. Oberbeck
Chief Executive Officer
By:

/s/ HENRI J. STEENKAMP

Henri J. Steenkamp
Chief Financial Officer and Chief Compliance Officer

62