View:

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

FORM 10-Q


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

FOR THE QUARTERLY PERIOD ENDED September 30, 2014


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

COMMISSION FILE NUMBER: 814-00852

GSV Capital Corp.

(Exact name of registrant as specified in its charter)


Maryland		27-4443543
(State of incorporation)		(I.R.S. Employer Identification No.)


2925 Woodside Road Woodside, CA		94062
(Address of principal executive offices)		(Zip Code)

(650) 235-4769

(Registrant’s telephone number, including area code)

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 o

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 (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes o No o

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 definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.


Large accelerated filer o		Accelerated filer x
Non-accelerated filer o (do not check if a smaller reporting company)		Smaller reporting company o

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

The number of shares of the issuer’s Common Stock, $0.01 par value, outstanding as of November 10, 2014 was 19,320,100.

TABLE OF CONTENTS

GSV CAPITAL CORP.

TABLE OF CONTENTS


	PAGE
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements		1
Consolidated Statements of Assets and Liabilities as of September 30, 2014 (unaudited) and December 31, 2013		1
Consolidated Statements of Operations (unaudited) for the three and nine months ended September 30, 2014, and September 30, 2013		2
Consolidated Statements of Changes in Net Assets (unaudited) for the nine months ended September 30, 2014, and September 30, 2013		3
Consolidated Statements of Cash Flows (unaudited) for the nine months ended September 30, 2014, and September 30, 2013		4
Consolidated Schedule of Investments as of September 30, 2014 (unaudited)		5
Consolidated Schedule of Investments as of December 31, 2013		12
Notes to the Consolidated Financial Statements as of September 30, 2014 (unaudited)		18
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations		39
Item 3. Quantitative and Qualitative Disclosures About Market Risk		53
Item 4. Controls and Procedures		54
PART II. OTHER INFORMATION
Item 1. Legal Proceedings		55
Item 1A. Risk Factors		55
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds		55
Item 3. Defaults Upon Senior Securities		55
Item 4. Mine Safety Disclosure		55
Item 5. Other Information		55
Item 6. Exhibits		55
Signatures		57

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES


	September 30, 2014			December 31, 2013
ASSETS		(Unaudited)
Investments at fair value:
Investments in controlled securities (cost of $13,153,112 and $0, respectively)	$	14,333,474		$	—
Investments in affiliated securities (cost of $73,333,331 and $64,912,527, respectively)		61,962,467			62,740,162
Investments in non-controlled/non-affiliated securities (cost of $194,419,794 and $214,796,591, respectively)		289,950,095			292,643,491
Investments owned and pledged (cost of $7,277,896 and $10,845,236, respectively)		7,293,864			10,865,200
Investments in United States Treasury Bill (cost of $100,001,483 and $0, respectively)		99,999,944			—
Total Investments (cost of $388,185,616 and $290,554,354, respectively)		473,539,844			366,248,853
Cash		6,517,389			7,219,203
Restricted cash		48,889			22,264
Due from GSV Capital Service Company, LLC⁽¹⁾		18,834			3,039
Due from Portfolio companies		107,874			153,178
Interest receivable		12,584			7,304
Prepaid expenses		242,194			49,739
Coupon interest receivable		896			11,141
Dividend receivable		—			13,233
Deferred credit facility fees		141,586			288,249
Deferred debt issuance costs		2,841,316			3,378,121
Deferred offering costs		—			184,710
Other assets		333,820			368,524
Total Assets		483,805,226			377,947,558
LIABILITIES
Due to GSV Asset Management⁽¹⁾		48,898			563,978
Accounts payable		101,747			382,165
Accrued incentive fees		16,022,137			10,523,552
Accrued interest payable		235,255			1,056,563
Accrued expenses		155			—
Payable for securities purchased		94,001,484			—
Net deferred tax liability		11,809,330			8,320,561
Line of Credit		—			—
Convertible senior notes embedded derivative liability		12,000			799,000
Convertible senior notes payable 5.25% due September 15, 2018		68,429,665			68,335,295
Total Liabilities		190,660,671			89,981,114
Commitments and contingencies (Note 6)
Net Assets	$	293,144,555		$	287,966,444
NET ASSETS
Common stock, par value $0.01 per share (100,000,000 authorized; 19,320,100 issued and outstanding)	$	193,201		$	193,201
Paid-in capital in excess of par		275,837,514			275,837,514
Accumulated net investment loss		(30,287,651	)		(19,192,401	)
Accumulated net realized loss on investments		(3,102,606	)		(13,660,306	)
Accumulated net unrealized appreciation on investments		50,504,097			44,788,436
Net Assets	$	293,144,555		$	287,966,444
Net Asset Value Per Share	$	15.17		$	14.91

(1)

This balance is a related party transaction. Refer to Note 2 for more detail.

See notes to the Consolidated Financial Statements.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)


	Three Months Ended September 30,						Nine Months Ended September 30,
	2014			2013			2014			2013
INVESTMENT INCOME
Interest income from controlled securities	$	4,083		$	—		$	9,816		$	—
Interest income from affiliated securities		9,294			—			112,747			—
Interest income from non-controlled/non-affiliated securities		8,594			2,256			36,369			2,256
Dividend income from affiliated securities		—			388			—			13,008
Dividend income from non-controlled/non-affiliated securities		—			—			887			7,638
Total Investment Income		21,971			2,644			159,819			22,902
OPERATING EXPENSES
Investment management fees		1,949,705			1,298,858			5,639,564			3,828,835
Accrued incentive fees		3,684,300			—			5,498,585			—
Costs incurred under administration agreement		718,896			678,283			2,557,129			2,276,152
Directors’ fees		65,000			65,000			195,000			195,250
Professional fees		442,683			198,932			1,301,777			656,796
Interest and credit facility expense		1,442,063			191,188			4,155,759			191,188
Insurance expense		61,800			62,732			181,839			179,807
Investor relations expense		35,816			54,760			194,112			171,265
Other expenses		18,306			45,680			58,898			71,034
Loss (Gain) on fair value adjustment for embedded derivative		(147,000	)		421,000			(787,000	)		421,000
Total Operating Expenses		8,271,569			3,016,433			18,995,663			7,991,327
Benefit for taxes on net investment loss		3,368,311			—			7,740,594			—
Net Investment Loss		(4,881,287	)		(3,013,789	)		(11,095,250	)		(7,968,425	)
Net Realized Gain (Loss) on Investments		17,160,816			(162,569	)		17,842,995			(9,837,093	)
Provision for taxes on Net Realized Capital Gains		(7,006,762	)		—			(7,285,295	)		—
Net Change in Unrealized Appreciation on Investments		1,260,683			8,892,104			9,659,729			19,545,712
Provision for taxes on Unrealized Appreciation of Investments		(514,737	)		—			(3,944,068	)		—
Net Increase in Net Assets Resulting from Operations	$	6,018,713		$	5,715,746		$	5,178,111		$	1,740,194
Net Increase in Net Assets Resulting from Operations per Common Share
Basic	$	0.31		$	0.29		$	0.27		$	0.09
Diluted	$	0.30		$	0.29		$	0.27		$	0.09
Weighted Average Common Shares Outstanding
Basic		19,320,100			19,320,100			19,320,100			19,320,100
Diluted		23,564,228			19,320,100			19,320,100			19,320,100

See notes to the Consolidated Financial Statements.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS
(Unaudited)


	Nine months ended September 30, 2014			Nine months ended September 30, 2013
Increase in Net Assets Resulting From Operations
Net Investment Loss	$	(11,095,250	)	$	(7,968,425	)
Net Realized Gain (Loss) on Investments		17,842,995			(9,837,093	)
Provision for taxes on Net Realized Capital Gains		(7,285,295	)		—
Net Change in Unrealized Appreciation on Investments		9,659,729			19,545,712
Provision for taxes on Unrealized Appreciation of Investments		(3,944,068	)		—
Net Increase in Net Assets Resulting From Operations		5,178,111			1,740,194
Total Increase in Net Assets		5,178,111			1,740,194
Net Assets at Beginning of Period		287,966,444			252,582,801
Net Assets at End of Period	$	293,144,555		$	254,322,995
Capital Share Activity
Shares Issued		—			—
Shares Outstanding at Beginning of Period		19,320,100			19,320,100
Shares Outstanding at End of Period		19,320,100			19,320,100

See notes to the Consolidated Financial Statements.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)


	Nine months ended September 30, 2014			Nine months ended September 30, 2013
Cash Flows from Operating Activities
Net increase in net assets resulting from operations	$	5,178,111		$	1,740,194
Adjustments to reconcile net increase in net assets resulting from operations to net cash used in operating activities:
Net realized (gain) loss on investments		(17,842,995	)		9,837,093
Net change in unrealized appreciation on investments		(9,659,729	)		(19,545,712	)
(Gain) loss on fair value adjustment for embedded derivative		(787,000	)		421,000
Net deferred tax liability		3,488,769			—
Amortization of deferred credit facility fees		146,663			—
Amortization of deferred debt issuance costs		631,175			28,371
Amortization of fixed income security premiums and discounts		(41,426	)		—
Write-off of deferred offering costs		277,977			—
Purchases of investments in:
Portfolio investments		(45,852,034	)		(24,736,663	)
Money market funds		—			(28,000,000	)
United States treasury bill		(260,002,734	)		(10,845,236	)
Proceeds from sales or redemption of investments in:
Portfolio investments		62,502,968			6,858,921
Money market funds		—			16,000,000
United States treasury strips		3,603,708			—
United States treasury bill		160,001,251			—
Change in operating assets and liabilities:
Due from GSV Capital Service Company, LLC⁽¹⁾		(15,795	)		(9,344	)
Due from portfolio companies		45,304			106,818
Interest receivable		(5,280	)		(2,256	)
Prepaid expenses		(192,455	)		(294,371	)
Coupon interest receivable		10,245			—
Dividend receivable		13,233			(11,464	)
Other assets		34,704			23,538
Due to GSV Asset Management⁽¹⁾		(515,080	)		(17,391	)
Payable for securities purchased		94,001,484			—
Accounts payable		(280,418	)		64,508
Accrued offering costs		—			253,100
Accrued credit facility fees		—			3,078
Accrued incentive fees		5,498,585			—
Accrued interest payable		(821,308	)		191,188
Accrued expenses		155			(255,725	)
Net Cash Used in Operating Activities		(581,922	)		(48,190,353	)
Cash Flows from Financing Activities
Borrowings under credit facility		18,000,000			—
Repayments under credit facility		(18,000,000	)		—
Deferred credit facility fees		—			(58,998	)
Deferred debt issuance costs		—			(3,237,833	)
Deferred offering costs		(93,267	)		(365,873	)
Change in restricted cash		(26,625	)		(22,264	)
Gross proceeds from convertible senior notes issued		—			69,000,000
Net Cash Provided by (Used In) Financing Activities		(119,892	)		65,315,032
Total Increase (Decrease) in Cash Balance		(701,814	)		17,124,679
Cash Balance at Beginning of Period		7,219,203			11,318,525
Cash Balance at End of Period	$	6,517,389		$	28,443,204
Non-Cash Operating Items
Transactions in Investments in Portfolio Companies
Convertible notes converted to preferred shares	$	3,064,135		$	—
Term loan converted to preferred shares	$	503,851		$	—
Preferred shares converted to common shares	$	1,273,125		$	1,999,997
Common shares converted to preferred shares	$	2,006,077		$	12,481,883
Common membership interest converted to preferred shares	$	500,000		$	—
Non-Cash Financing Items
Fair value of make-whole derivative resulting from issuance of convertible debt	$	—		$	700,000

(1)

This balance is a related party transaction. Refer to Note 2 Related Party Arrangements.

See notes to the Consolidated Financial Statements.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF INVESTMENTS
September 30, 2014
(Unaudited)


Portfolio Investments*	Headquarters/Industry		Shares/ Principal		Cost		Fair Value		% of Net Assets
Twitter, Inc.**
Common shares		San Francisco, CA Social Communication		1,600,600	$	27,551,563	$	82,558,948		28.16	%
Palantir Technologies, Inc.
Common shares, Class A		Palo Alto, CA Cyber Security		6,825,690		19,186,552		37,541,295		12.81	%
Preferred shares, Series G				326,797		1,008,968		2,003,266		0.68	%
Total						20,195,520		39,544,561		13.49	%
Dropbox, Inc.
Common shares		San Francisco, CA Online Storage		760,000		8,641,153		15,304,500		5.22	%
Preferred shares, Series A-1				552,486		5,015,333		11,125,687		3.80	%
Total						13,656,486		26,430,187		9.02	%
2U, Inc. (f/k/a 2tor, Inc.)⁽⁹⁾**
Common shares		Landover, MD Online Education		1,319,233		10,032,117		18,508,839		6.31	%
Coursera, Inc.
Preferred shares, Series B		Mountain View, CA Online Education		2,961,399		14,519,443		14,513,002		4.95	%
Solexel, Inc.
Preferred shares, Series C		Milpitas, CA Solar Power		5,300,158		11,598,649		11,580,845		3.95	%
Preferred shares, Series D				1,613,413		2,419,151		2,419,151		0.83	%
Total						14,017,800		13,999,996		4.78	%
SugarCRM, Inc.
Common shares		Cupertino, CA Customer Relationship		1,899,799		6,799,392		10,024,532		3.42	%
Preferred shares, Series E		Manager		373,134		1,500,522		2,099,875		0.72	%
Total						8,299,914		12,124,407		4.14	%
Avenues Global Holdings, LLC⁽³⁾
Preferred shares, Junior Preferred Stock		New York, NY Globally-focused Private School		10,014,270		10,151,854		11,239,445		3.83	%
Declara, Inc.⁽¹⁾
Preferred shares, Series A		Palo Alto, CA Social Cognitive Learning		5,358,195		9,999,999		10,138,355		3.46	%
PayNearMe, Inc.⁽¹⁾
Preferred shares, Series E		Sunnyvale, CA Cash Payment Network		3,914,535		10,000,401		10,000,000		3.41	%
JAMF Holdings, Inc.

Preferred shares, Series B		Minneapolis, MN Mobile Device Management		73,440		9,999,928		9,999,906		3.41	%
Curious.com Inc.⁽¹⁾
Preferred shares, Series B		Menlo Park, CA Online Education		2,839,861		10,000,003		9,997,234		3.41	%

See notes to the Consolidated Financial Statements.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF INVESTMENTS – (Continued)
September 30, 2014
(Unaudited)


Portfolio Investments*	Headquarters/Industry		Shares/ Principal		Cost		Fair Value		% of Net Assets
StormWind, LLC⁽²⁾⁽⁵⁾
Preferred shares, Series B		Scottsdale, AZ Interactive Learning		3,279,629	$	2,019,687	$	4,102,129		1.40	%
Preferred shares, Series C				2,779,134		4,000,787		3,966,353		1.35	%
Preferred shares, Series A				366,666		110,000		269,001		0.09	%
Preferred Unit Warrants $1.76 Strike Price, Expiration Date 1/6/15				568,753		—		28,438		0.01	%
Total						6,130,474		8,365,921		2.85	%
Chegg, Inc.**
Common shares		Santa Clara, CA Textbook Rental		1,182,792		14,022,863		7,380,622		2.52	%
General Assembly Space, Inc.
Common shares		New York, NY Online Education		133,213		2,999,983		3,118,666		1.06	%
Preferred shares, Series C				126,552		2,999,978		2,999,970		1.02	%
Total						5,999,961		6,118,636		2.08	%
Spotify Technology S.A.**
Common shares		Stockholm, Sweden Music Streaming Service		3,658		3,598,472		5,399,857		1.84	%
Lyft, Inc.
Preferred shares, Series D		San Francisco, CA Peer to Peer Ridesharing		493,490		5,003,631		5,044,702		1.72	%
Knewton, Inc.
Preferred shares, Series E		New York, NY Online Education		375,985		4,999,999		5,000,450		1.71	%
Course Hero Inc.
Preferred shares, Series A		Redwood City, CA Online Education		2,145,509		5,000,001		5,000,001		1.71	%
Fullbridge, Inc.⁽¹⁾
Preferred shares, Series C		Cambridge, MA Business Education		1,728,724		3,193,444		1,625,001		0.55	%
Preferred shares, Series D				1,655,167		2,956,022		3,111,714		1.06	%
Common warrants, $0.91 Strike Price, Expiration Date 3/22/2020				186,170		67,021		33,394		0.01	%
Common warrants, $0.91 Strike Price, Expiration Date 12/11/2018				82,418		9,799		—		—	%
Common warrants, $0.91 Strike Price, Expiration Date 12/11/2018				412,088		50,970		—		—	%
Common warrants, $0.91 Strike Price, Expiration Date 5/16/2019				192,308		23,244		—		—	%
Common warrants, $0.91 Strike Price, Expiration Date 3/22/2020				714,286		85,779		—		—	%
Common warrants, $0.91 Strike Price, Expiration Date 10/09/2018				82,418		9,901		—		—	%
Total						6,396,180		4,770,109		1.62	%

See notes to the Consolidated Financial Statements.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF INVESTMENTS – (Continued)
September 30, 2014
(Unaudited)


Portfolio Investments*	Headquarters/Industry		Shares/ Principal		Cost		Fair Value		% of Net Assets
Whittle Schools, LLC⁽¹⁾⁽⁴⁾
Preferred shares, Series B		New York, NY Globally-focused Private School		3,000,000	$	3,000,000	$	3,000,000		1.02	%
Common shares				229		1,577,097		1,500,000		0.51	%
Total						4,577,097		4,500,000		1.53	%
Global Education Learning (Holdings) Ltd.⁽¹⁾**
Preferred shares, Series A		Hong Kong Education Technology		2,126,475		4,335,671		4,333,331		1.48	%
Gilt Groupe, Inc.
Common shares		New York, NY e-Commerce Flash Sales		248,600		6,594,433		4,329,440		1.48	%
Dataminr, Inc.
Preferred shares, Series B		New York, NY Social Media Analytics		904,977		2,063,356		3,055,202		1.04	%
Preferred shares, Series C				301,369		1,100,912		1,160,330		0.40	%
Total						3,164,268		4,215,532		1.44	%
TrueCar, Inc.⁽¹⁰⁾**
Common shares		Santa Monica, CA Online Marketplace		251,572		2,015,023		4,064,146		1.39	%
Learnist Inc. (f/k/a Grockit, Inc.)⁽¹⁾
Preferred shares, Series D		San Francisco, CA Online Learning Platform		2,728,252		2,005,945		2,319,014		0.79	%
Preferred shares, Series E				1,731,501		1,503,670		1,696,871		0.58	%
Total						3,509,615		4,015,885		1.37	%
Parchment, Inc.
Preferred shares, Series D		Scottsdale, AZ E-Transcript Exchange		3,200,512		4,000,982		3,991,808		1.36	%
NestGSV, Inc.⁽²⁾
Preferred shares, Series C		Redwood City, CA Incubator		1,561,625		2,005,730		2,070,867		0.71	%
Preferred shares, Series A				1,000,000		1,021,778		806,000		0.27	%
Preferred shares, Series B				450,000		605,500		443,700		0.15	%
Preferred warrants, Series C – $1.33 Strike Price, Expiration Date 4/9/2019				187,500		—		52,500		0.02	%
Common shares				200,000		1,000		1,000		0.00	%
Convertible Promissory Note			$	500,000		500,000		504,083		0.17	%
Total						4,134,008		3,878,150		1.32	%
Ozy Media, Inc.⁽¹⁾
Preferred shares, Series A		Mountain View, CA Daily News and Information Site		1,090,909		3,000,200		3,000,000		1.02	%
Preferred shares, Series Seed				500,000		500,000		865,000		0.30	%
Total						3,500,200		3,865,000		1.32	%
Bloom Energy Corporation
Common shares		Sunnyvale, CA Fuel Cell Energy		201,589		3,855,601		3,097,422		1.06	%

See notes to the Consolidated Financial Statements.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF INVESTMENTS – (Continued)
September 30, 2014
(Unaudited)


Portfolio Investments*	Headquarters/Industry		Shares/ Principal		Cost		Fair Value		% of Net Assets
CUX, Inc. (d/b/a CorpU)⁽¹⁾
Convertible preferred shares, Series C		San Francisco, CA Corporate Education		615,763	$	2,006,077	$	2,298,847		0.78	%
Convertible preferred shares, Series D				169,033		778,607		718,022		0.25	%
Preferred warrants, $4.59 Strike Price, Expiration Date 02/25/2018				16,903		—		11,832		0.00	%
Total						2,784,684		3,028,701		1.03	%
DreamBox Learning, Inc.
Preferred shares, Series A-1		Bellevue, WA Education Technology		7,159,221		1,502,362		1,615,910		0.55	%
Preferred shares, Series A				3,579,610		758,017		807,955		0.28	%
Total						2,260,379		2,423,865		0.83	%
SharesPost, Inc.⁽⁶⁾⁽¹¹⁾
Preferred shares, Series B		San Bruno, CA Online Marketplace Finance		1,771,653		2,259,717		2,243,268		0.77	%
Common warrants, $0.13 Strike Price, Expiration Date 6/15/2018				770,934		23,128		161,896		0.06	%
Total						2,282,845		2,405,164		0.83	%
Maven Research, Inc.⁽¹⁾
Preferred shares, Series C		San Francisco, CA Knowledge Networks		318,979		2,000,447		1,999,998		0.68	%
Preferred shares, Series B				49,505		217,206		248,119		0.08	%
Total						2,217,653		2,248,117		0.76	%
Circle Media (f.k.a. S3 Digital Corp. (d/b/a S3i)⁽¹⁾
Preferred shares, Series A		New York, NY Sports Analytics		1,462,269		1,495,899		1,705,006		0.58	%
Term Loan, 12%, 09/30/15***			$	272,500		283,901		280,000		0.10	%
Preferred warrants, $1.17 Strike Price, Expiration Date 08/29/2021				175,815		—		175,000		0.06	%
Preferred warrants, $1.17 Strike Price, Expiration Date 09/30/2020				160,806		—		67,539		0.02	%
Preferred warrants, $1.16 Strike Price, Expiration Date 6/26/2021				38,594		—		13,508		0.00	%
Preferred warrants, $1.00 Strike Price, Expiration Date 11/21/2017				500,000		31,354		—		0.00	%
Total						1,811,154		2,241,053		0.76	%
AliphCom, Inc. (d/b/a Jawbone)
Common shares		San Francisco, CA Smart Device Company		150,000		793,152		1,387,500		0.47	%
AlwaysOn, Inc.⁽²⁾
Preferred shares, Series A-1		Woodside, CA Social Media		4,465,925		876,023		870,279		0.30	%
Preferred shares, Series A				1,066,626		1,027,391		207,854		0.07	%
Preferred warrants Series A-1, $0.19 strike price, expire 12/31/2014				1,313,508		—		26,270		0.01	%
Preferred warrants Series A, $1.00 strike price, expire 1/9/2017				109,375		—		—		—	%
Total						1,903,414		1,104,403		0.38	%

See notes to the Consolidated Financial Statements.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF INVESTMENTS – (Continued)
September 30, 2014
(Unaudited)


Portfolio Investments*	Headquarters/Industry		Shares/ Principal		Cost		Fair Value		% of Net Assets
Strategic Data Command, LLC⁽¹⁾⁽⁷⁾
Common shares		Sunnyvale, CA Software Development		800,000	$	1,001,650	$	1,000,000		0.34	%
GSV Sustainability Partners⁽²⁾
Preferred shares, Class A		Woodside, CA Clean Technology		1,950,000		975,216		975,000		0.34	%
Common shares				100,000		10,000		10,000		0.00	%
Total						985,216		985,000		0.34	%
The rSmart Group, Inc.⁽¹⁾
Preferred shares, Series B		Scottsdale, AZ Higher Education Learning Platform		1,201,923		1,267,240		516,526		0.18	%
EdSurge, Inc.⁽¹⁾
Preferred shares, Series A		Burlingame, CA Education Media Platform		494,365		500,801		505,020		0.17	%
Cricket Media (fka ePals Inc.)**⁽¹⁾⁽⁸⁾
Common shares		Herndon, VA Online Education		1,333,333		2,448,276		433,847		0.15	%
Totus Solutions, Inc.⁽¹⁾
Preferred shares, Series B		Carrollton, TX LED Lighting		11,111,110		1,000,000		292,070		0.10	%
Convertible Promissory Note 6%, Expiration Date, 4/01/2016			$	76,110		76,110		77,219		0.03	%
Preferred shares, Series A				8,692,652		2,183,822		—		—	%
Common Shares				11,307,348		2,840,591		—		—	%
Total						6,100,523		369,289		0.13	%
New Zoom, Inc
Preferred shares, Series A		San Francisco, CA Retail Machines		1,250,000		260,476		293,491		0.10	%
Neuron Fuel, Inc.
Preferred shares, Series AAI		San Jose, CA Computer Software		250,000		262,530		250,981		0.09	%
Earlyshares.com
Preferred shares, Series A		Miami, FL Equity Crowd Funding		165,715		260,878		249,998		0.09	%
4C Insights (f.k.a The Echo Systems Corp.)
Preferred shares, Series A		Chicago, IL Social Data Platform		512,365		1,436,404		217,865		0.07	%
Odesk Corporation
Common Shares		Redwood City, CA Online Workplace Platform		30,000		183,269		159,324		0.05	%
Dailybreak, Inc.⁽¹⁾
Preferred shares, Series A-1		Boston, MA Social Advertising		1,878,129		2,430,950		—		—	%
Preferred shares, Series A-2				347,666		451,236		—		—	%
Total						2,882,186		—		—	%
Total Portfolio Investments						280,906,237		366,246,036		124.94	%

See notes to the Consolidated Financial Statements.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF INVESTMENTS – (Continued)
September 30, 2014
(Unaudited)


Portfolio Investments*	Headquarters/Industry	Shares/ Principal		Cost		Fair Value		% of Net Assets
U.S. Treasury
U.S. Treasury Bill, 0%, due 7/3/2014		$	100,000,000	$	100,001,483	$	99,999,944		34.12	%
U.S. Treasury Strips⁽¹¹⁾
United States Treasury Strip Coupon, 0.00% due 08/15/2016		$	1,851,000		1,825,247		1,830,972		0.62	%
United States Treasury Strip Coupon, 0.00% due 02/15/2016		$	1,834,000		1,820,471		1,826,187		0.62	%
United States Treasury Strip Coupon, 0.00% due 08/15/2015		$	1,823,000		1,817,608		1,821,032		0.62	%
United States Treasury Strip Coupon, 0.00% due 02/15/2015		$	1,816,000		1,814,570		1,815,673		0.62	%
Total					7,277,896		7,293,864		2.48	%
Total Investments				$	388,185,616	$	473,539,844		161.54	%

All portfolio investments are non-control/non-affiliated and non-income producing, unless identified. Equity investments are subject to lock-up restrictions upon their initial public offering.

Indicates assets that GSV Capital Corp. believes do not represent “qualifying assets” under Section 55(a) of the Investment Company Act of 1940, as amended.

***

Investment is income producing.

(1)

Denotes an Affiliate Investment. “Affiliate Investments” are investments in those companies that are “Affiliated Companies” of GSV Capital Corp., as defined in the Investment Company Act of 1940. A company is deemed to be an “Affiliate” of GSV Capital Corp. if GSV Capital Corp. owns 5% or more of the voting securities of such company.

(2)

Denotes a Control Investment. “Control Investments” are investments in those companies that are “Controlled Companies” of GSV Capital Corp., as defined in the Investment Company Act of 1940. A company is deemed to be a “Controlled Company” of GSV Capital Corp. if GSV Capital Corp. owns 25% or more of the voting securities of such company.

(3)

GSV Capital Corp.’s investment in Avenues Global Holdings, LLC is held through its wholly-owned subsidiary GSVC AV Holdings, Inc.

(4)

GSV Capital Corp.’s investment in Whittle Schools, LLC is held through its wholly-owned subsidiary GSVC WS Holdings, Inc. Whittle Schools, LLC is an investment whose economics are derived from the value of Avenues Global Holdings LLC.

(5)

GSV Capital Corp.’s investment in StormWind, LLC is held through its wholly-owned subsidiary GSVC SW Holdings, Inc.

(6)

GSV Capital Corp.’s investment in SharesPost, Inc. is held through its wholly-owned subsidiary SPNPM Holdings, LLC.

(7)

GSV Capital Corp.’s investment in Strategic Data Command, LLC is held through its wholly-owned subsidiary GSVC SVDS Holdings, Inc.

(8)

On October 22, 2013, Cricket Media (fka ePals Inc.), priced its initial public offering, selling 40,267,333 shares at a price of CAD $0.075 per share. GSV Capital Corp.’s shares in Cricket Media (fka ePals Inc.), are subject to a lock-up agreement which expired on February 23, 2014. At September 30, 2014, GSV Capital Corp. valued Cricket Media (fka ePals Inc.), based on its September 30, 2014 closing price less 17.5%. GSV Capital Corp.’s Chief Executive Officer, Michael Moe is a Board member of Cricket Media (fka ePals Inc.), which subjects GSV Capital Corp. to insider trading restrictions under Canadian securities law. As such, the Company has applied a 17.5% discount to reflect the aforementioned trading restrictions.

See notes to the Consolidated Financial Statements.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF INVESTMENTS – (Continued)
September 30, 2014
(Unaudited)

(9)

On March 28, 2014, 2U, Inc. (f/k/a 2tor, Inc.) priced its initial public offering, selling 9,175,000 shares at a price of $13 per share. GSV Capital Corp.’s shares in 2U, Inc. (f/k/a 2tor, Inc.) are subject to a lock-up agreement which expired on September 24, 2014. At September 30, 2014, GSV Capital Corp. valued 2U, Inc. (f/k/a 2tor, Inc.), based on its September 30, 2014 closing price less 10.0%. Michael Moe is a Board member of 2U, Inc. (f/k/a 2tor, Inc.), which subjects GSV Capital Corp. to insider trading restrictions under U.S. securities law. As such, the Company has applied a 10.0% discount to reflect the aforementioned trading restrictions.

(10)

On May 15, 2014, TrueCar, Inc. priced its initial public offering, selling 7,775,000 shares at a price of $14 per share. GSV Capital Corp.’s shares in TrueCar, Inc. are subject to a lock-up agreement which expires on November 11, 2014. At September 30, 2014, GSV Capital Corp. valued TrueCar, Inc., based on its September 30, 2014 closing price, adjusted for a discount due to lack of marketability of 10.0%.

(11)

Refer to Note 9 — Long Term Liabilities. In accordance with the terms of the Company’s Convertible Senior Notes payable, the Company deposited $10,867,500 in an escrow account with the Trustee. These funds were used to purchase U.S. Treasury Strips (“Government Securities”) with an original cost of $10,845,236. As of September 30, 2014, 2 of the government securities purchased had matured and the proceeds were used by the trustee in accordance with the terms of the escrow agreement. At September 30, 2014, the remaining government securities are shown on the Consolidated Schedule of Investments and have an amortized cost of $7,277,896.

See notes to the Consolidated Financial Statements.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF INVESTMENTS
December 31, 2013


Portfolio Investments*	Headquarters/Industry		Shares/ Principal		Cost		Fair Value		% of Net Assets
Twitter, Inc.⁽¹¹⁾**
Common shares		San Francisco, CA Social Communication		1,900,600	$	32,991,111	$	102,822,460		35.71	%
Palantir Technologies, Inc.

Common shares, Class A		Palo Alto, CA Cyber Security		7,145,690		20,051,479		32,119,877		11.15	%
Preferred shares, Series G				326,797		1,008,968		1,718,953		0.60	%
Total						21,060,447		33,838,830		11.75	%
Dropbox, Inc.
Common share		San Francisco, CA Online Storage		760,000		8,641,153		9,181,012		3.19	%
Preferred shares, Series A-1				552,486		5,015,333		6,674,185		2.32	%
Total						13,656,486		15,855,197		5.51	%
Coursera, Inc.
Preferred shares, Series B		Mountain View, CA Online Education		2,961,399		14,519,443		14,519,443		5.04	%
Control4 Corporation⁽⁸⁾**
Common shares		Salt Lake City, UT Home Automation		782,789		7,010,762		13,300,129		4.62	%
2U, Inc. (f/k/a 2tor, Inc.)
Common shares		Landover, MD Online Education		1,151,802		8,758,193		9,875,206		3.43	%
Preferred shares, Series A				167,431		1,273,125		1,435,503		0.50	%
Total						10,031,318		11,310,709		3.93	%
Solexel, Inc.
Preferred shares, Series C		Milpitas, CA Solar Power		5,034,324		11,017,561		11,286,628		3.92	%
Avenues Global Holdings, LLC⁽²⁾
Preferred shares, Junior Preferred Stock		New York, NY Globally Focused Private School		10,014,270		10,150,484		10,014,270		3.48	%
Curious.com Inc.⁽¹⁾
Preferred shares, Series B		Menlo Park, CA Online Education		2,839,861		10,000,003		10,000,003		3.47	%
PayNearMe, Inc.⁽¹⁾
Preferred shares, Series E		Sunnyvale, CA Cash Payment Network		3,914,535		10,000,001		10,000,000		3.47	%
Facebook, Inc.**
Common Shares, Class A		Menlo Park, CA Social Networking		175,000		5,236,147		9,563,750		3.32	%
SugarCRM, Inc.
Common shares		Cupertino, CA Customer Relationship Manager		1,899,799		6,799,272		7,219,236		2.51	%
Preferred shares, Series E				373,134		1,500,522		2,160,437		0.75	%
Total						8,299,794		9,379,673		3.26	%

See notes to the Consolidated Financial Statements.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF INVESTMENTS – (Continued)
December 31, 2013


Portfolio Investments*	Headquarters/Industry		Shares/ Principal		Cost		Fair Value		% of Net Assets
Chegg, Inc.⁽¹²⁾**
Common shares		Santa Clara, CA Textbook Rental		1,182,792	$	14,022,863	$	8,551,589		2.97	%
ZocDoc Inc.
Preferred shares, Series A		New York, NY Online Medical Scheduling		200,000		3,563,178		3,926,702		1.36	%
Common Stock				111,866		1,734,878		2,196,322		0.76	%
Total						5,298,056		6,123,024		2.12	%
Knewton, Inc.
Preferred shares, Series E		New York, NY Education Technology Company		375,985		4,999,999		4,999,999		1.74	%
JAMF Holdings, Inc.
Preferred shares, Series B		Minneapolis, MN Mobile Device Management		36,720		4,999,964		4,999,964		1.74	%
Whittle Schools, LLC⁽¹⁾⁽³⁾
Preferred shares, Series B		New York, NY Globally-focused Private School		3,000,000		3,000,000		3,000,000		1.04	%
Common shares				229		1,531,734		1,500,000		0.52	%
Total						4,531,734		4,500,000		1.56	%
Spotify Technology S.A.**
Common shares		Stockholm, Sweden Music Streaming Service		3,658		3,598,472		4,443,409		1.54	%
Global Education Learning (Holdings) Ltd.⁽¹⁾**
Preferred shares, Series A		Hong Kong Education Technology		2,126,475		4,335,671		4,338,009		1.51	%
StormWind, LLC⁽¹⁾⁽⁵⁾
Preferred shares, Series B		Scottsdale, AZ Interactive Learning Platform		3,279,629		2,019,687		4,205,142		1.46	%
Violin Memory, Inc.⁽⁹⁾**
Common Shares		Mountain View, CA Memory Flash		1,247,498		14,819,618		4,204,068		1.46	%
Dataminr, Inc.
Preferred shares, Series B		New York, NY Social Media Analytics		904,977		2,063,356		2,934,840		1.02	%
Preferred shares, Series C				301,369		1,100,909		1,099,997		0.38	%
Total						3,164,265		4,034,837		1.40	%
Gilt Groupe, Inc.
Common shares		New York, NY e-Commerce Flash Sales		248,600		6,594,433		4,024,389		1.40	%
Parchment, Inc.
Preferred shares, Series D		Scottsdale, AZ E-Transcript Exchange		3,200,512		4,000,862		4,000,640		1.39	%

See notes to the Consolidated Financial Statements.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF INVESTMENTS – (Continued)
December 31, 2013


Portfolio Investments*	Headquarters/Industry		Shares/ Principal		Cost		Fair Value		% of Net Assets
Ozy Media, Inc.⁽¹⁾
Preferred shares, Series A		Mountain View, CA Daily News and Information Site		1,090,909	$	3,000,000	$	3,000,000		1.04	%
Preferred shares, Series Seed				500,000		500,000		865,000		0.30	%
Total						3,500,000		3,865,000		1.34	%
Totus Solutions, Inc.⁽¹⁾
Common shares		Carrollton, TX LED Lighting		11,307,348		2,840,391		576,675		0.20	%
Preferred shares, Series A				8,692,652		2,183,582		2,173,163		0.75	%
Preferred shares, Series B				11.111,110		1,000,000		1,001,001		0.35	%
Total						6,023,973		3,750,839		1.30	%
Fullbridge, Inc.⁽¹⁾
Preferred shares, Series C		Cambridge, MA Business Education		1,728,724		3,193,444		3,114,120		1.08	%
Term Loan, 10%, 3/31/14***			$	250,000		262,612		250,000		0.09	%
Term Loan, 10%, 3/31/14***			$	250,000		241,239		250,000		0.09	%
Common warrants, $0.91 strike price, expire 3/22/2020				186,170		67,021		126,362		0.04	%
Common warrants, $0.91 strike price, expire 10/09/2018				82,418		9,901		—		—	%
Common warrants, $0.91 strike price, expire 12/10/2018				82,418		9,799		—		—	%
Total						3,784,016		3,740,482		1.30	%
Bloom Energy Corporation
Common shares		Sunnyvale, CA Fuel Cell Energy		201,589		3,855,601		3,731,264		1.30	%
Learnist Inc. (f/k/a Grockit, Inc.)⁽¹⁾⁽¹¹⁾
Preferred shares, Series D		San Francisco, CA Online Learning Platform		2,728,252		2,005,945		2,073,472		0.72	%
Preferred shares, Series E				1,731,501		1,503,670		1,499,999		0.52	%
Total						3,509,615		3,573,471		1.24	%
CUX, Inc. (d/b/a CorpU)⁽¹⁾
Common Stock		San Francisco, CA Corporate Education		615,763		2,006,077		2,229,678		0.77	%
Convertible preferred shares, Series D				169,033		778,607		697,041		0.24	%
Preferred warrants, $4.59 strike price, expire 02/25/2018				16,903		—		—		—	%
Total						2,784,684		2,926,719		1.01	%
SharesPost, Inc.⁽⁶⁾
Preferred shares, Series B		San Bruno, CA Online Marketplace Finance		1,771,653		2,259,716		2,232,283		0.78	%
Common warrants, $0.13 strike price, expire 6/15/2018				770,934		23,128		115,640		0.04	%
Total						2,282,844		2,347,923		0.82	%
TrueCar, Inc.
Common shares		Santa Monica, CA Online Marketplace		377,358		2,014,863		2,299,997		0.80	%

See notes to the Consolidated Financial Statements.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF INVESTMENTS – (Continued)
December 31, 2013


Portfolio Investments*	Headquarters/Industry		Shares/ Principal		Cost		Fair Value		% of Net Assets
DreamBox Learning, Inc.
Preferred shares, Series A-1		Bellevue, WA Education Technology		7,159,221	$	1,502,362	$	1,503,436		0.52	%
Preferred shares, Series A				3,579,610		758,017		751,718		0.26	%
Total						2,260,379		2,255,154		0.78	%
Maven Research, Inc.⁽¹⁾
Preferred shares, Series C		San Francisco, CA Knowledge Networks		318,979		2,000,447		1,999,998		0.69	%
Preferred shares, Series B				49,505		217,206		249,505		0.09	%
Total						2,217,653		2,249,503		0.78	%
Silver Spring Networks, Inc.**
Common shares		Redwood City, CA Smart Grid		102,028		5,145,271		2,142,588		0.74	%
NestGSV, Inc.⁽¹⁾
Preferred shares, Series A		Redwood City, CA Incubator		1,000,000		1,021,778		1,188,137		0.41	%
Preferred shares, Series B				450,000		605,500		594,068		0.21	%
Total						1,627,278		1,782,205		0.62	%
ePals Inc.**⁽¹⁾⁽¹⁰⁾
Common shares		Herndon, VA Online Education		33,333,333		2,444,759		1,666,667		0.58	%
Common warrants, 0.075 CAD strike price, expire 4/30/2014				11,111,111		—		33,333		0.01	%
Total						2,444,759		1,700,000		0.59	%
Circle Media (f.k.a. S3 Digital Corp. (d/b/a S3i)⁽¹⁾
Preferred shares, Class A1		New York, NY Sports Analytics		1,033,452		989,058		1,168,847		0.41	%
Preferred warrants, $1.00 strike price, expire 11/21/2017				500,000		31,354		150,000		0.05	%
Term Loan, 12%, 09/30/15***			$	250,000		261,030		250,000		0.09	%
Preferred warrants, $1.166 strike price, expire 09/30/2020				160,806		—		64,322		0.02	%
Total						1,281,442		1,633,169		0.57	%
Dailybreak, Inc.⁽¹⁾
Preferred shares, Series A-1		Boston, MA Social Advertising		1,878,129		2,430,950		1,211,393		0.42	%
Strategic Data Command, LLC⁽¹⁾⁽⁷⁾
Common shares		Sunnyvale, CA Software Development		800,000		1,001,650		1,046,830		0.36	%
The rSmart Group, Inc.⁽¹⁾
Preferred shares, Series B		Scottsdale, AZ Higher Education Learning Platform		1,201,923		1,267,240		857,302		0.30	%
SinoLending Ltd.**
Preferred shares, Class A		Shanghai, China Chinese P2P Lending		6,414,368		503,235		577,293		0.20	%
Preferred shares, Class B				2,333,108		250,491		247,163		0.09	%
Total						753,726		824,456		0.29	%

See notes to the Consolidated Financial Statements.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF INVESTMENTS – (Continued)
December 31, 2013


Portfolio Investments*	Headquarters/Industry		Shares/ Principal		Cost		Fair Value		% of Net Assets
AlwaysOn, Inc.⁽¹⁾
Preferred shares, Series A-1		Woodside, CA Social Media		3,152,417	$	624,783	$	600,000		0.21	%
Preferred shares, Series A				1,066,626		1,027,391		203,011		0.07	%
Total						1,652,174		803,011		0.28	%
AliphCom, Inc. (d/b/a Jawbone)
Common Stock		San Francisco, CA Smart Device Company		150,000		793,152		782,189		0.27	%
NestGSV Silicon Valley, LLC⁽¹⁾⁽⁴⁾
Common membership interest		Redwood City, CA Incubator	$	500,000		500,000		557,084		0.19	%
New Zoom, Inc
Preferred shares, Series A		San Francisco, CA Retail Machines		1,250,000		260,476		308,660		0.11	%
Neuron Fuel, Inc.
Preferred shares, Series AAI		San Jose, CA Computer Software		250,000		262,530		264,941		0.09	%
4C Insights (f.k.a The Echo Systems Corp.)
Preferred shares, Series A		Chicago, IL Social Data Platform		512,365		1,436,404		229,234		0.08	%
Preferred warrants, $0.20 strike price, expire 11/14/2016				68,359		75,988		—		—	%
Total						1,512,392		229,234		0.08	%
Odesk Corporation
Common Shares		Redwood City, CA Online Workplace Platform		30,000		183,269		184,077		0.06	%
Total Portfolio Investments						279,709,118		355,383,653		123.41	%
United States Treasury Strip 02/15/2014			$	1,791,000	$	1,790,785	$	1,790,839		0.62	%
United States Treasury Strip 02/15/2015			$	1,816,000		1,810,625		1,811,987		0.63	%
United States Treasury Strip 02/15/2016			$	1,834,000		1,810,323		1,816,540		0.63	%
United States Treasury Strip 08/15/2014			$	1,813,000		1,811,187		1,812,094		0.63	%
United States Treasury Strip 08/15/2015			$	1,823,000		1,811,205		1,813,411		0.63	%
United States Treasury Strip 08/15/2016			$	1,851,000		1,811,111		1,820,329		0.63	%
Total						10,845,236		10,865,200		3.77	%
Total Investments					$	290,554,354	$	366,248,853		127.18	%

All portfolio investments are non-control/non-affiliated and non-income producing, unless identified. Equity investments are subject to lock-up restrictions upon their initial public offering.

Indicates assets that GSV Capital Corp. believes do not represent “qualifying assets” under Section 55(a) of the Investment Company Act of 1940, as amended.

***

Investment is income producing.

(1)

(2)

GSV Capital Corp.’s investment in Avenues Global Holdings, LLC is held through its wholly-owned subsidiary GSVC AV Holdings, Inc.

See notes to the Consolidated Financial Statements.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF INVESTMENTS – (Continued)
December 31, 2013

(3)

GSV Capital Corp.’s investment in Whittle Schools, LLC is held through its wholly-owned subsidiary GSVC WS Holdings, Inc. Whittle Schools, LLC is a derivative investment with economics linked to Avenues Global Holdings LLC.

(4)

GSV Capital Corp.’s investment in NestGSV Silicon Valley, LLC is held through its wholly-owned subsidiary GSVC NG Holdings, Inc.

(5)

GSV Capital Corp.’s investment in StormWind, LLC is held through its wholly-owned subsidiary GSVC SW Holdings, Inc.

(6)

GSV Capital Corp.’s investment in SharesPost, Inc. is held through its wholly-owned subsidiary SPNPM Holdings, LLC.

(7)

GSV Capital Corp.’s investment in Strategic Data Command, LLC is held through its wholly-owned subsidiary GSVC SVDS Holdings, Inc.

(8)

On August 2, 2013, Control4 Corporation priced its initial public offering, selling 4,000,000 shares at a price of $16 per share. GSV Capital Corp.’s shares in Control4 are subject to a lock-up agreement which expired on January 29, 2014. At December 31, 2013, GSV Capital Corp. valued Control4 Corporation based on its December 31, 2013 closing price, adjusted for a discount due to lack of marketability of 4%.

(9)

On September 27, 2013, Violin Memory Inc. priced its initial public offering, selling 18,000,000 shares at a price of $9 per share. GSV Capital Corp.’s shares in Violin Memory Inc. are subject to a lock-up agreement which expired on March 26, 2014. At December 31, 2013, GSV Capital Corp. valued Violin Memory Inc., based on its December 31, 2013 closing price, adjusted for a discount due to lack of marketability of 15%.

(10)

On October 22, 2013, ePals, Inc. priced its initial public offering, selling 40,267,333 shares at a price of CAD $0.075 per share. GSV Capital Corp.’s shares in ePals, Inc. are subject to a lock-up agreement which expired on February 23, 2014. At December 31, 2013, GSV Capital Corp. valued ePals, Inc., based on its December 31, 2013 closing price, adjusted for a discount due to lack of marketability of 8%.

(11)

On November 6, 2013, Twitter, Inc. priced its initial public offering, selling 70,000,000 shares at a price of $26 per share. GSV Capital Corp.’s shares in Twitter, Inc. are subject to a lock-up agreement which expired on May 5, 2014. At December 31, 2013, GSV Capital Corp. valued Twitter, Inc., based on its December 31, 2013 closing price, adjusted for a discount due to lack of marketability of 15%.

(12)

On November 12, 2013, Chegg, Inc. priced its initial public offering, selling 14,400,000 shares at a price of $12.50 per share. GSV Capital Corp.’s shares in Chegg, Inc. are subject to a lock-up agreement which expired on May 11, 2014. At December 31, 2013, GSV Capital Corp. valued Chegg, Inc., based on its December 31, 2013 closing price, adjusted for a discount due to lack of marketability of 15%.

(13)

Refer to Note 9 — Long Term Liabilities. In accordance with the terms of its Convertible Senior Notes payable, the Company deposited $10,867,500 in an escrow account with the trustee. These funds were used to purchase $10,845,236 of government securities. The cost of the US Treasury Strips approximates their fair value at December 31, 2013.

See notes to the Consolidated Financial Statements.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

NOTE 1 — NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES

Nature of Operations

GSV Capital Corp. (the “Company”, “we”, “our” or “GSV Capital”) was formed in September 2010 as a Maryland corporation structured as an externally managed, non-diversified closed-end management investment company. The Company has elected to be treated as a business development company under the Investment Company Act of 1940, as amended (the “1940 Act”). The Company is managed by GSV Asset Management, LLC (“GSV Asset Management”).

The Company’s date of inception is January 6, 2011, which is the date it commenced its development stage activities. The Company’s shares are currently listed on the NASDAQ Capital Market under the symbol “GSVC”. The Company began its investment operations during the second quarter.

On April 13, 2012, the Company formed a wholly-owned subsidiary, GSV Capital Lending, LLC (“GCL”), a Delaware limited liability company, which was formed to originate portfolio loan investments within the state of California.

On November 28, 2012, the Company formed the following wholly-owned subsidiaries: GSVC AE Holdings, Inc. (“GAE”), GSVC AV Holdings, Inc. (“GAV”), GSVC NG Holdings, Inc. (“GNG”), GSVC SW Holdings, Inc. (“GSW”) and GSVC WS Holdings, Inc. (“GWS”). On July 12, 2013, the Company formed a wholly-owned subsidiary, SPNPM Holdings LLC (“SPNPM”). On August 13, 2013, the Company formed a wholly-owned subsidiary, GSVC SVDS Holdings, Inc. (“SVDS”). Collectively, these entities are known as the “GSVC Holdings”, all Delaware corporations, formed to hold portfolio investments.

The Company’s investment objective is to maximize our portfolio’s total return, principally by seeking capital gains on our equity investments. The Company invests principally in the equity securities of venture capital-backed and rapidly growing emerging companies. The Company may also invest on an opportunistic basis in select publicly-traded equity securities of rapidly growing companies that otherwise meet its investment criteria.

Summary of Significant Accounting Policies

Basis of Presentation

The interim consolidated financial statements of the Company are prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and pursuant to the requirements for reporting on Form 10-Q and Regulation S-X. In the opinion of management, all adjustments, all of which were of a normal recurring nature, considered necessary for the fair presentation of financial statements for the interim period have been included. The results of operations for the current period are not necessarily indicative of results that ultimately may be achieved for any other interim period or for the year ending December 31, 2014. The interim unaudited consolidated financial statements and notes hereto should be read in conjunction with the audited financial statements and notes thereto contained in the Company’s Annual Report on Form 10-K for the year ended December 31, 2013.

Basis of Consolidation

Under Article 6 of Regulation S-X and the American Institute of Certified Public Accountants’ Audit and Accounting Guide for Investment Companies, we are precluded from consolidating any entity other than another investment company, a controlled operating company which provides substantially all of its services and benefits to us and certain entities established for tax purposes where we hold a 100% interest. Accordingly, our financial statements include our accounts and the accounts of the GSVC Holdings and GCL, our wholly-owned subsidiaries. All intercompany balances and transactions have been eliminated in consolidation. We began consolidating the GSVC Holdings during the quarter ended September 30, 2012.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

NOTE 1 — NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES – (continued)

Use of Estimates

The preparation of consolidated financial statements requires the Company to make a number of significant estimates. These include estimates of fair value of certain assets and liabilities and other estimates that affect the reported amounts of certain assets and liabilities as of the date of the consolidated financial statements and the reported amounts of certain revenues and expenses during the reported period. It is likely that changes in these estimates will occur in the near term. Our estimates are inherently subjective in nature and actual results could differ from our estimates and the differences could be material.

Investments

The Company applies fair value accounting in accordance with GAAP. The Company generally values its assets on a quarterly basis, or more frequently if required under the 1940 Act. Securities for which market quotations are readily available on an exchange are valued at the closing price of such security on the valuation date; however, if they are subject to restrictions upon sale (such as to lock-up restrictions), they are discounted accordingly. The Company may also obtain quotes with respect to certain of its investments from pricing services or brokers or dealers in order to value assets. When doing so, the Company determines whether the quote obtained is sufficient according to GAAP to determine the fair value of the security. If determined adequate, the Company uses the quote obtained.

Securities for which reliable market quotations are not readily available or for which the pricing source does not provide a valuation or methodology or provides a valuation or methodology that, in the judgment of GSV Asset Management, the Board or the Valuation Committee of the Board (the “Valuation Committee”), does not represent fair value, shall each be valued as follows:

The quarterly valuation process begins with each portfolio company or investment being initially valued by the investment professionals responsible for the portfolio investment;

Preliminary valuation conclusions are then documented and discussed with GSV Asset Management senior management;

An independent third-party valuation firm is engaged by, or on behalf of, the Valuation Committee to conduct independent appraisals and review management’s preliminary valuations and make their own independent assessment, for all material investments;

The Valuation Committee discusses valuations and recommends the fair value of each investment in the portfolio in good faith based on the input of GSV Asset Management and the independent third-party valuation firm; and,

The Board then discusses the valuations and determines in good faith the fair value of each investment in the portfolio based upon input of GSV Asset Management, estimates from the independent valuation firm and the recommendations of the Valuation Committee.

In making our good faith determination of the fair value of investments, we consider valuation methodologies consistent with industry practice. Valuation methods, among other measures and as applicable, may include comparisons to prices from secondary market transactions and recent venture capital financings, analysis of financial ratios and valuation metrics of the portfolio companies that issued such private equity securities to peer companies that are public, analysis of the portfolio companies’ most recent financial statements and forecasts, and the markets in which the portfolio company does business, and other relevant factors. The Company assigns a weighting based upon the relevance of each factor to determine the fair value of each investment.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

NOTE 1 — NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES – (continued)

When an external event such as a purchase transaction, public offering or subsequent equity sale occurs, the Company will consider the pricing indicated by the external event to corroborate the private equity valuation. Due to the inherent uncertainty of determining the fair value of investments that do not have a readily available market value, the fair value of the investments may differ significantly from the values that would have been used had a readily available market value existed for such investments, and the differences could be material.

Fair value is defined as 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. GAAP establishes a framework for measuring fair value that includes a hierarchy used to classify the inputs used in measuring fair value. The hierarchy prioritizes the inputs to valuation techniques used to measure fair value into three levels. The level in the fair value hierarchy within which the fair value measurement falls is determined based on the lowest level input that is significant to the fair value measurement. The levels of the fair value hierarchy are as follows:

Level 1. Financial assets and liabilities whose values are based on unadjusted quoted prices for identical assets or liabilities in an active market that the Company has the ability to access (examples include active exchange-traded equity securities, exchange-traded derivatives, and most U.S. Government and agency securities).

Level 2. Financial assets and liabilities whose values are based on quoted prices in markets that are not active or model inputs that are observable either directly or indirectly for substantially the full term of the asset or liability. Level 2 inputs include the following:

Quoted prices for similar assets or liabilities in active markets;

Quoted prices for identical or similar assets or liabilities in non-active markets (examples include corporate and municipal bonds, which trade infrequently);

Pricing models whose inputs are observable for substantially the full term of the asset or liability (examples include most over-the-counter derivatives, including foreign exchange forward contracts); and,

Pricing models whose inputs are derived principally from or corroborated by observable market data through correlation or other means for substantially the full term of the asset or liability.

Level 3. Financial assets and liabilities whose values are based on prices or valuation techniques that require inputs that are both unobservable and significant to the overall fair value measurement. These inputs reflect management’s own assumptions about the assumptions a market participant would use in pricing the asset or liability (examples include certain of our private equity investments).

When the inputs used to measure fair value fall within different levels of the hierarchy, the level within which the fair value measurement is categorized is based on the lowest level input that is significant to the fair value measurement in its entirety. For example, a Level 3 fair value measurement may include inputs that are observable (Levels 1 and 2) and unobservable (Level 3). Therefore gains and losses for such assets and liabilities categorized within the Level 3 table set forth in Note 3 may include changes in fair value that are attributable to both observable inputs (Levels 1 and 2) and unobservable inputs (Level 3).

A review of fair value hierarchy classifications is conducted on a quarterly basis. Changes in the observability of valuation inputs may result in a reclassification for certain financial assets or liabilities. Reclassifications impacting Level 3 of the fair value hierarchy are reported as transfers in/out of the Level 3 category as of the beginning of the quarter in which the reclassifications occur.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

NOTE 1 — NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES – (continued)

An asset’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement.

Securities that are publicly traded are generally valued at the close price on the valuation date; however, if they remain subject to lock-up restrictions they are discounted accordingly. Securities that are not publicly traded or for which there are no readily available market quotations are valued at fair value as determined in good faith by our board of directors.

Valuation of Other Financial Instruments

The carrying amounts of our other, non-investment, financial instruments, consisting of cash, receivables, accounts payable, and accrued expenses, approximate fair value due to their short-term nature. The embedded derivative liability is carried at fair value.

Securities Transactions

Securities transactions are accounted for on the date the transaction for the purchase or sale of the securities is entered into by the Company (i.e., trade date). Securities transactions outside conventional channels, such as private transactions, are recorded as of the date the Company obtains the right to demand the securities purchased or to collect the proceeds from a sale, and incurs an obligation to pay for securities purchased or to deliver securities sold, respectively.

Portfolio Company Investment Classification

We are a non-diversified company within the meaning of the 1940 Act. We classify our investments by level of control. As defined in the 1940 Act, control investments are those where there is the power to exercise a controlling influence over the management or policies of a company. Control is generally deemed to exist when a company or individual directly or indirectly owns beneficially more than 25% of the voting securities of an investee company. Affiliated investments and affiliated companies are defined by a lesser degree of influence and are deemed to exist when a company or individual directly or indirectly owns, controls or holds the power to vote 5% or more of the outstanding voting securities of another person. Refer to the Consolidated Schedules of Investments as of September 30, 2014 and December 31, 2013, respectively, for details regarding the nature and composition of the Company’s portfolio.

Cash

The Company places its cash with U.S. Bank, N.A. First Republic Bank, N.A., and Silicon Valley Bank, and at times, cash held in these accounts may exceed the Federal Deposit Insurance Corporation insured limit. The Company may invest a portion of its cash in money market funds, within limitations of the 1940 Act.

Restricted Cash

Restricted Cash consists of excess funds remaining in escrow from the purchase of the government securities that will be used to make the scheduled interest payments on the Convertible Senior Notes. See Note 9 for further detail. Restricted cash also includes a $25,000 deposit for the Company’s fidelity bond. As of September 30, 2014, and December 31, 2013, respectively, the Company had Restricted Cash of $48,889 and $22,264 which is included on the Consolidated Statements of Assets and Liabilities.

Revenue Recognition

The Company’s revenue recognition policies are as follows:

Sales: Gains or losses on the sale of investments are determined using the specific identification method.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

NOTE 1 — NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES – (continued)

Interest: Interest income, adjusted for amortization of premium and accretion of discount, is recorded on an accrual basis.

Dividends: Dividend income is recognized on the ex-dividend date.

Investment Transaction Costs and Escrow Deposits

Commissions and other costs associated with an investment transaction, including legal expenses not reimbursed by the issuer, are included in the cost basis of purchases and deducted from the proceeds of sales. The Company makes certain acquisitions on the secondary markets which may involve making deposits to escrow accounts until certain conditions are met including the underlying private company’s right of first refusal. If the underlying private company does not exercise or assign its right of first refusal and all other conditions are met, then the funds in the escrow account are delivered to the seller and the account is closed. These transactions are reflected on the Statement of Assets and Liabilities as Escrow deposits. At September 30, 2014, and December 31, 2013, the Company had no Escrow deposits.

Unrealized Appreciation or Depreciation on Investments

Unrealized appreciation or depreciation is calculated as the difference between the fair value of the investment and the cost basis of such investment.

U.S. Federal and State Income Taxes

The Company was taxed as a regular corporation (a “C corporation”) under subchapter C of the Internal Revenue Code of 1986, as amended, for its 2012 taxable year. The Company uses the asset and liability method of accounting for income taxes. Deferred tax assets and liabilities are recorded for tax loss carryforwards and temporary differences between the tax basis of assets and liabilities and their reported amounts in the consolidated financial statements, using statutory tax rates in effect for the year in which the temporary differences are expected to reverse. Certain tax attributes may be subject to limitations on timing and usage. A valuation allowance is provided against deferred tax assets when it is more likely than not that some portion or all of the deferred tax assets will not be realized.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

NOTE 1 — NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES – (continued)

obligations of the Company’s investors and will not be reflected in the consolidated financial statements of the Company. Included in the Company’s consolidated financial statements, the GSVC Holdings are taxable subsidiaries of the RIC. These taxable subsidiaries are not consolidated for income tax purposes and may generate income tax expenses as a result of their ownership of the portfolio companies. Such income tax expenses and deferred taxes, if any, will be reflected in the Company’s consolidated financial statements. At the present time, the Company cannot assure you that it will be eligible to elect to be taxed as a RIC for its 2013 taxable year. If it is not treated as a RIC for 2013, the Company will be taxed as a C corporation under the Code for the 2013 taxable year. Until such time as it qualifies and elects to be taxed as a RIC, GSV will provide for income taxes, if any, as a C Corp. The Company intends to elect to be taxed as a RIC for its 2014 taxable year, if management determines that it is in the Company’s best interests to do so.

The Company evaluates tax positions taken or expected to be taken in the course of preparing its consolidated financial statements to determine whether the tax positions are “more-likely-than-not” of being sustained by the applicable tax authority. The Company recognizes the tax benefits of uncertain tax positions only where the position has met the “more-likely-than-not” threshold. The Company classifies penalties and interest associated with income taxes, if any, as income tax expense. Conclusions regarding tax positions are subject to review and may be adjusted at a later date based on factors including, but not limited to, ongoing analyses of tax laws, regulations and interpretations thereof.

Deferred Credit Facility Fees

On December 31, 2013, the Company entered into a Loan and Security Agreement (the “Loan Agreement”) with Silicon Valley Bank, pursuant to which Silicon Valley Bank agreed to provide the Company with a new $18 million credit facility (the “Credit Facility”). The Company incurred $288,249 of legal costs and other fees in connection with opening the Credit Facility. As of September 30, 2014, of the total costs of $288,249 incurred, $141,586 remains to be amortized and is included within deferred credit facility fees on the Consolidated Statements of Assets and Liabilities.

Per Share Information

Basic earnings (loss) per common share, is computed using the weighted average number of shares outstanding for the period presented. Diluted earnings per share is computed by dividing net income (loss) for the period by the weighted average number of common shares outstanding plus any potentially dilutive shares outstanding during the period. The Company used the if-converted method to determine the number of potentially dilutive shares outstanding. Refer to footnote 5 for further detail.

Capital Accounts

Certain capital accounts including undistributed net investment income or loss, accumulated net realized gain or loss, net unrealized appreciation or depreciation, and paid-in capital in excess of par, are adjusted, at least annually, for permanent differences between book and tax. In addition, the character of income and gains to be distributed is determined in accordance with income tax regulations that may differ from GAAP. GAAP requires that certain components of net assets relating to permanent differences are to be reclassified between financial statement reporting and tax reporting. These reclassifications have no effect on the net assets or net asset value per share and are intended to enable the Company’s stockholders to determine the amount of accumulated and undistributed earnings they potentially could receive in the future and on which they could be taxed.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

NOTE 2 — RELATED PARTY ARRANGEMENTS

Investment Advisory Agreement

The Company entered into an investment advisory agreement with GSV Asset Management (the “Advisory Agreement”) in connection with its initial public offering. Pursuant to the Advisory Agreement, GSV Asset Management will be paid a base annual fee of 2% of gross assets, and an annual incentive fee equal to the lesser of (i) 20% of the Company’s realized capital gains during each calendar year, if any, calculated on an investment-by-investment basis, subject to a non-compounded preferred return, or “hurdle,” and a “catch-up” feature, and (ii) 20% of the Company’s realized capital gains, if any, on a cumulative basis from inception through the end of each calendar year, computed net of all realized capital losses and unrealized capital depreciation on a cumulative basis, less the aggregate amount of any previously paid incentive fees. GSV Asset Management earned $1,949,705 and $5,639,564 in base management fees and $0 in incentive fees for the three and nine months ended September 30, 2014, respectively. GSV Asset Management earned $1,298,858 and $3,828,835 in base management fees and $0 in incentive fees for the three and nine months ended September 30, 2013, respectively. For the three and nine months ended September 30, 2014, respectively, we accrued incentive fees of $3,684,300, and $5,498,585, in accordance with the AICPA’s TPA (TIS 6910.2) which considers the hypothetical liquidation value of our investment portfolio as of the measurement date.

As of September 30, 2014, we were owed $18,834 from GSV Capital Service Company, LLC, for the prepayment of overhead expenses as well as California Franchise Board fees. In addition as of September 30, 2014, we owed GSV Asset Management $48,898, which relates to the reimbursement of expenses paid for by GSV Asset Management that were the responsibility of the Company.

As of December 31, 2013, we were owed $3,039 from GSV Capital Service Company, LLC for reimbursement of expenses paid for by us that were the responsibility of GSV Asset Management. In addition as of December 31, 2013, we owed GSV Asset Management $563,978, which relates to the reimbursement of expenses paid for by GSV Asset Management that were the responsibility of the Company.

Administration Agreement

The Company entered into an administration agreement with GSV Capital Service Company (the “Administration Agreement”) to provide administrative services, including furnishing the Company with office facilities, equipment, clerical, bookkeeping, record keeping services and other administrative services, in connection with its initial public offering and ongoing operations. The Company reimburses GSV Capital Service Company an allocable portion of overhead and other expenses in performing its obligations under the Administration Agreement. There were $718,896 and $2,557,129 in such costs incurred under the Administration Agreement for the three and nine months ended September 30, 2014, respectively. There were $678,283 and $2,276,152 in such costs incurred under the Administration Agreement for the three and nine months ended September 30, 2013, respectively.

License Agreement

The Company entered into a license agreement with GSV Asset Management pursuant to which GSV Asset Management has agreed to grant the Company a non-exclusive, royalty-free license to use the name “GSV.” Under this agreement, the Company has the right to use the GSV name for so long as the Advisory Agreement with GSV Asset Management is in effect. Other than with respect to this limited license, the Company has no legal right to the “GSV” name.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

NOTE 3 — PORTFOLIO INVESTMENTS AND FAIR VALUE

The Company’s investments in portfolio companies consist primarily of equity securities (such as common stock, preferred stock and warrants to purchase common and preferred stock) and to a lesser extent, debt securities, issued by private and publicly traded companies. The Company may from time to time, invest in U.S. Treasury Securities. Non-portfolio investments represent investments in U.S. Treasury Securities. The following table summarizes the composition of the Company’s investment portfolio by security type at cost and fair value as of September 30, 2014 and December 31, 2013.


	September 30, 2014 (Unaudited)				December 31, 2013
	Cost		Fair Value		Cost		Fair Value
Private Portfolio Companies:
Common Stock	$	58,082,345	$	82,754,840	$	70,404,617	$	81,410,161
Preferred Stock		165,592,843		169,113,115		126,151,898		129,925,500
Common Membership Interest		—		—		500,000		557,084
Term Loans		860,011		861,302		764,881		750,000
Warrants		301,196		570,377		217,191		489,657
Subtotal – Private Portfolio Companies		224,836,395		253,299,634		198,038,587		213,132,402
Publicly Traded Portfolio Companies:
Common Stock		56,069,842		112,946,402		81,670,531		142,251,251
Total Private and Publicly Traded Portfolio Companies:		280,906,237		366,246,036		279,709,118		355,383,653
Non-Portfolio Investments		107,279,379		107,293,808		10,845,236		10,865,200
Total Investments	$	388,185,616	$	473,539,844	$	290,554,354	$	366,248,853

The fair values of our investments disaggregated into the three levels of the fair value hierarchy based upon the lowest level of significant input used in the valuation as of September 30, 2014 and December 31, 2013 are as follows:


	As of September 30, 2014 (Unaudited)
	Quoted Prices in Active Markets for Identical Securities (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total
Assets:
Private Portfolio Companies:
Common Stock	$	—	$	—	$	82,754,840	$	82,754,840
Preferred Stock		—		—		169,113,115		169,113,115
Term Loans		—		—		861,302		861,302
Warrants		—		—		570,377		570,377
Subtotal – Private Portfolio Companies		—		—		253,299,634		253,299,634

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

NOTE 3 — PORTFOLIO INVESTMENTS AND FAIR VALUE – (continued)


	As of September 30, 2014 (Unaudited)
	Quoted Prices in Active Markets for Identical Securities (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total
Publicly Traded Portfolio Companies:
Common Stock		89,939,570		23,006,832		—		112,946,402
Total Private and Publicly Traded Portfolio Companies:		89,939,570		23,006,832		253,299,634		366,246,036
U.S. Treasury Bill		99,999,944		—		—		99,999,944
U.S. Treasury Strips		7,293,864		—		—		7,293,864
Total Assets at Fair Value	$	197,233,378	$	23,006,832	$	253,299,634	$	473,539,844
Liabilities:
Embedded Derivative		—		—		12,000		12,000
Total Liabilities at Fair Value	$	—	$	—	$	12,000	$	12,000


	As of December 31, 2013
	Quoted Prices in Active Markets for Identical Securities (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total
Assets:
Private Portfolio Companies:
Common Stock	$	—	$	—	$	81,410,161	$	81,410,161
Preferred Stock		—		—		129,925,500		129,925,500
Common Membership Interest		—		—		557,084		557,084
Term Loans		—		—		750,000		750,000
Warrants		—		—		489,657		489,657
Subtotal – Private Portfolio Companies		—		—		213,132,402		213,132,402
Publicly Traded Portfolio Companies:
Common Stock		11,706,338		130,544,913		—		142,251,251
Total Private and Publicly Traded Portfolio Companies:		11,706,338		130,544,913		213,132,402		355,383,653
U.S. Treasury Strip		10,865,200		—		—		10,865,200
Total Assets at Fair Value	$	22,571,538	$	130,544,913	$	213,132,402	$	366,248,853
Liabilities:
Embedded Derivative		—		—		799,000		799,000
Total Liabilities at Fair Value	$	—	$	—	$	799,000	$	799,000

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

NOTE 3 — PORTFOLIO INVESTMENTS AND FAIR VALUE – (continued)

Significant Unobservable Inputs for Level 3 Portfolio Company Securities

In accordance with ASC 820, the table set forth below provides quantitative information about the Company’s fair value measurements of its Level 3 assets and liabilities as of September 30, 2014. In addition to the techniques and inputs noted in the table below, according to the Company’s valuation policy, the Company may also use other valuation techniques and methodologies when determining the Company’s fair value measurements. The below table is not intended to be all-inclusive, but rather provides information on the significant Level 3 inputs as they relate to the Company’s fair value measurements. To the extent an unobservable input is not reflected in the table below, such input is deemed insignificant or is not applicable with respect to the Company’s Level 3 fair value measurements as of September 30, 2014. Significant changes in the inputs in isolation would result in a significant change in the fair value measurement, depending on the input and the materiality of the investment.

Asset (Liability)

Fair Value

Valuation Techniques

Unobservable inputs

Range (Average)

Common stock in private companies

82,754,840

Market approach

Precedent transactions

N/A

Income approach

Revenue multiples

1.4x – 5.0x(2.9x)

EBIT multiples

11.40x – 18.00x(8.9x)

Discount rate

30% – 40%(35%)

Preferred stock in private companies

169,113,115

Market approach

Precedent transactions

N/A

Income approach

Revenue multiples

1.0x – 6.0x(3.8x)

EBIT multiples

9.5x – 35.0x(23.7x)

Discount rate

35% – 45%(39%)

Term Loans

861,302

Market approach

Precedent transactions

N/A

Warrants

570,377

Option pricing model

Term to expiration

0.25 – 3.00(2.11)

Stock price

0.13 – 4.59(1.36)

Volatility

30% – 50%(41%)

Embedded Derivative

(12,000

)

Binomial Lattice Model

Strike Price

16.26

Volatility

50%

Annual risk rate

12.5%

The significant unobservable inputs used in determining the fair value of the assets and liabilities are shown above. Increases (decreases) in revenue multiples, EBIT multiples, time to expiration, and stock price/strike price would result in higher (lower) fair values all else equal. Decreases (increases) in discount rates, volatility, and annual risk rates, would result in higher fair values all else equal.

The Company applied the binomial lattice model to value the embedded derivative using a “with-and-without method,” where the value of the convertible senior notes including the embedded derivative, is defined as the “with”, and the value of the convertible senior notes excluding the embedded derivative, is defined as the “without”. This method estimates the value of the embedded derivative by looking at the difference in the values between the convertible senior notes with the embedded derivative and the value of the convertible senior notes without the embedded derivative. The lattice model requires the following inputs: (i) strike price; (ii) estimated stock volatility; and (iii) annual risk rate.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

NOTE 3 — PORTFOLIO INVESTMENTS AND FAIR VALUE – (continued)

The aggregate values of Level 3 portfolio investments and embedded derivative changed during the nine months ended September 30, 2014 and the year ended December 31, 2013 as follows:


	Nine months ended September 30, 2014 (Unaudited)
	Common Stock			Preferred Stock			Common Membership Interest			Term Loan			Warrants			Embedded Derivative			Total
Assets:
Fair value as of December 31, 2013	$	81,410,161		$	129,925,500		$	557,084		$	750,000		$	489,657		$	—		$	213,132,402
Purchases of investments		1,788,941			40,317,993			—			3,664,225			159,993			—			45,931,152
Sales of investments		(4,556,650	)		(9,286,230	)		—			—			(75,988	)		—			(13,918,868	)
Realized Gain (Loss) included in earnings		1,951,444			4,969,326			—			—			—			—			6,920,770
Exercises, conversions and assignments – In⁽¹⁾		1,273,125			6,074,063			—			—			—			—			7,347,188
Exercises, conversions and assignments – Out⁽¹⁾		(2,006,077	)		(1,273,125	)		(500,000	)		(3,567,986	)		—			—			(7,347,188	)
Change in unrealized appreciation (depreciation) included in earnings		20,817,652			(1,614,412	)		(57,084	)		15,063			(3,285	)		—			19,157,934
Transfers Out of Level 3		(17,923,756	)		—			—			—			—			—			(17,923,756	)
Fair Value as of September 30, 2014	$	82,754,840		$	169,113,115		$	—		$	861,302		$	570,377		$	—		$	253,299,634
Change in unrealized appreciation (depreciation) on Level 3 investments still held as of September 30, 2014	$	15,754,143		$	343,302		$	—		$	11,212		$	39,370		$	—		$	16,148,027
Liabilities:
Fair Value of December 31, 2013	$	—		$	—		$	—		$	—		$	—		$	799,000		$	799,000
Gain on fair value adjustment for embedded derivative		—			—			—			—			—			(787,000	)		(787,000	)
Fair Value as of September 30, 2014	$	—		$	—		$	—		$	—		$	—		$	12,000		$	12,000

(1)

During the nine months ended September 30, 2014, the Company’s portfolio investments had the following corporate actions which are reflected above:


Portfolio Company	Transfer from	Transfer to
2U, Inc. (f/k/a 2tor, Inc.)	Preferred shares, Series A	Common Stock
Fullbridge, Inc.	Term loan, 10%, 3/31/15	Preferred shares, Series D
CUX, Inc. (d/b/a CorpU)	Common Stock	Convertible preferred shares, Series C
NestGSV Silicon Valley, LLC	Common Membership Interest	Preferred shares, Series C

NestGSV, Inc.	Convertible Promissory Note, 12%, 6/30/14	Preferred shares, Series C
NestGSV, Inc.	Convertible Promissory Note, 12%, 6/30/14	Preferred shares, Series C
Fullbridge, Inc.	Convertible Promissory Note, 10%, 2/16/15	Preferred shares, Series D

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

NOTE 3 — PORTFOLIO INVESTMENTS AND FAIR VALUE – (continued)


	Year ended December 31, 2013
	Common Stock			Preferred Stock			Common Membership Interest		Term Loans			Warrants			Embedded Derivative		Total
Assets:
Fair value as of December 31, 2012	$	112,855,675		$	100,853,882		$	500,000	$	—		$	223,062		$	—	$	214,432,619
Purchases of investments		8,248,157			59,273,379			—		1,242,325			19,700			—		68,783,561
Exercises, conversions and assignments – In⁽¹⁾		26,442,820			(26,509,841	)		—		—			67,021			—		—
Sales and settlements		—			10,091,058			—		(459,799	)		—			—		9,631,259
Realized loss included in earnings		(953,811	)		(27,463,851	)		—		(15,488	)							(28,433,150	)
Exercises, conversions and assignments – Out⁽¹⁾		(2,000,000	)		2,000,000			—		—			—			—		—
Change in unrealized appreciation (depreciation) included in earnings		62,256,476			19,839,371			57,084		(17,038	)		179,874			—		82,315,767
Transfers Out of Level 3		(125,439,156	)		(8,158,498	)		—		—			—			—		(133,597,654	)
Fair Value as of December 31, 2013	$	81,410,161		$	129,925,500		$	557,084	$	750,000		$	489,657		$	—	$	213,132,402
Change in unrealized appreciation (depreciation) on Level 3 investments still held as of December 31, 2013	$	(75,011,491	)	$	(2,524,084	)	$	57,084	$	(3,371	)	$	(179,874	)	$	—	$	(77,661,736	)
Liabilities:
Fair Value of December 31, 2012	$	—		$	—		$	—	$	—		$	—		$	—	$	—
Embedded derivative from issuance of convertible senior notes		—			—			—		—			—			700,000		700,000
Loss on fair value adjustment for embedded derivative		—			—			—		—			—			99,000		99,000
Fair Value as of December 31, 2013	$	—		$	—		$	—	$	—		$	—		$	799,000	$	799,000

(1)

During the year ended December 31, 2013, the Company’s portfolio investments had the following corporate actions which are reflected above:


Portfolio Company	Transfer from	Transfer to
CUX, Inc. (d/b/a CorpU)	Convertible preferred shares, Series D	Common Shares
Chegg, Inc.,	Preferred shares, Series F	Common Shares
Twitter, Inc.	Preferred shares, Series A	Common Shares
Violin Memory, Inc.	Preferred shares, Series B	Common Shares
Violin Memory, Inc.	Preferred shares, Series D	Common Shares
Totus Solutions Inc.	Preferred shares, Series A	Common Shares
Totus Solutions Inc.	Preferred shares, Series B	Common Shares

The portfolio companies in which the Company invests periodically offer their shares in initial public offerings, (“IPO’s”). The Company’s shares in the portfolio companies are typically subject to lock-up agreements for 180 days following the IPO. Upon the IPO date, the Company transfers its investment from level 3 to level 2 due to the presence of an active market, limited by the lock-up agreement. The Company prices the investment at the closing price on a public exchange as of the measurement date subject to a discount for a lack of marketability, (“DLOM”). The DLOM for each portfolio company investment is based upon the market value of publicly traded put options with similar terms as the lock-up. Once the lock-up

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

NOTE 3 — PORTFOLIO INVESTMENTS AND FAIR VALUE – (continued)

expires, the Company typically transfers the investment from level 2 to level 1 and prices the investment based on the closing price on a public exchange as of the measurement date. In situations where the lock-up has expired, but other factors (such as trading restrictions) restrict the sale of the investment, the Company will continue to classify the investment as level 2 and apply a DLOM appropriate to reflect the restrictions upon sale. Refer to note 1 “Summary of Significant Accounting Policies” for further detail.

During the nine months ended September 30, 2014, the following transfers between levels occurred as a result of the IPO’s of several portfolio companies, as well as the expiration of lock-up agreements described in the table below.


Portfolio Company	Corporate Action	IPO/Lock-up Expiration Date	Transfer from	September 30, 2014 Valuation Method
2U, Inc. (f/k/a 2tor, Inc.)	Lock-up Expiration	9/24/2014	Level 2 to Level 1	Exchange Traded Price, 10.0% DLOM
Twitter, Inc.	Lock-up Expiration	5/5/2014	Level 2 to Level 1	Exchange Traded Price, 0% DLOM
Chegg, Inc.	Lock-up Expiration	5/11/2014	Level 2 to Level 1	Exchange Traded Price, 0% DLOM
TrueCar, Inc.	IPO	5/15/2014	Level 3 to Level 2	Exchange Traded Price, 10.0% DLOM
Control4 Corporation	Lock-up Expiration	1/29/2014	Level 2 to Level 1	Exchange Traded Price, 0% DLOM
Violin Memory, Inc.	Lock-up Expiration	3/26/2014	Level 2 to Level 1	Exchange Traded Price, 0% DLOM
2U, Inc. (f/k/a 2tor, Inc.)	IPO	3/28/2014	Level 3 to Level 2	Exchange Traded Price, 17.5% DLOM

During the year ended December 31, 2013, the following transfers between levels occurred as a result of the IPO’s of several portfolio companies, as well as the expiration of lock-up agreements described in the table below.


Portfolio Company	Corporate Action	IPO/Lock-up Expiration Date	Transfer from	December 31, 2013 Valuation Method
Silver Spring Networks, Inc.	IPO	3/12/2013	Level 3 to Level 2	Exchange Traded Price, 7% DLOM
Silver Spring Networks, Inc.	Lock-up Expiration	9/8/2013	Level 2 to Level 1	Exchange Traded Price, 0% DLOM
Control4 Corporation	IPO	8/2/2013	Level 3 to Level 2	Exchange Traded Price, 4% DLOM
Violin Memory, Inc.	IPO	9/27/2013	Level 3 to Level 2	Exchange Traded Price, 15% DLOM
Twitter, Inc.	IPO	11/6/2013	Level 3 to Level 2	Exchange Traded Price, 15% DLOM
Chegg, Inc.	IPO	12/12/2013	Level 3 to Level 2	Exchange Traded Price, 15% DLOM

During the year ended December 31, 2013, the Company wrote-off its investments in Top Hat 430, Inc., Serious Energy, Inc., AltEgo, LLC, and Starfish Holdings, Inc. and recorded realized losses.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

NOTE 4 — EQUITY OFFERINGS AND RELATED EXPENSES

The table below details the equity offerings and related expenses incurred by the Company since inception. The proceeds raised, the related underwriting fees, the offering expenses and the prices at which these shares were issued are as follows:


Issuances of Common Stock	Number of Shares		Gross Proceeds Raised		Underwriting Fees		Offering Expenses			Offering Price
February 28, 2011		100	$	1,500	$	—	$	—		$	15.00
April 28, 2011		3,335,000		50,025,000		3,501,750		527,166	⁽¹⁾		15.00
September 27, 2011		2,185,000		30,917,750		1,267,300		531,122	⁽²⁾		14.15
February 10, 2012		6,900,000		103,500,000		7,245,000		326,077			15.00
May 11, 2012		6,900,000		112,125,000		6,727,500		412,620	⁽³⁾		16.25

(1)

Includes $3,585 of offering expenses that were accrued as of September 30, 2011.

(2)

Amount was reduced by $18,878 after actual expenses for the offering were determined as of December 31, 2011.

(3)

Includes $960 of offering expenses that were accrued as of September 30, 2012.

NOTE 5 — NET INCREASE IN NET ASSETS PER COMMON SHARE — BASIC AND DILUTED

The following information sets forth the computation of basic and diluted net increase in net assets resulting from operations per common share for the three and nine months ended September 30, 2014 and September 30, 2013.


	Three months ended September 30,				Nine months ended September 30,
	2014		2013		2014		2013
Earnings per common share – basic:
Net increase in net assets resulting from operations	$	6,018,713	$	5,715,746	$	5,178,111	$	1,740,194
Weighted average common shares outstanding – basic		19,320,100		19,320,100		19,320,100		19,320,100
Earnings per common share – basic	$	0.31	$	0.29	$	0.27	$	0.09
Earnings per common share – diluted:
Net increase in net assets resulting from operations, before adjustments		6,018,713	$	5,715,746		5,178,111		1,740,194
Adjustments for interest on convertible senior notes and deferred debt issuance costs		1,138,887		—		—		—
Net increase in net assets resulting from operations, as adjusted		7,157,600		5,715,746		5,178,111		1,740,194
Weighted average common shares outstanding – basic		19,320,100		19,320,100		19,320,100		19,320,100
Adjustments for dilutive effect of convertible notes		4,244,128		—		—		—
Weighted average common shares outstanding – diluted		23,564,228		19,320,100		19,320,100		19,320,100
Earnings per common share – diluted	$	0.30	$	0.29	$	0.27		0.09

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

NOTE 6 — COMMITMENTS AND CONTINGENCIES

In the normal course of business, the Company may enter into investment agreements under which it commits to make an investment in a portfolio company at some future date or over a specified period of time. At September 30, 2014, the Company had not entered into any investment agreements which required it to make a future investment in a portfolio company.

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

NOTE 7 — FINANCIAL HIGHLIGHTS


	Three months ended September 30, 2014 (Unaudited)			Three months ended September 30, 2013 (Unaudited)
Per Share Data:
Net asset value at beginning of period	$	14.86		$	12.87
Net investment loss		(0.25	)⁽¹⁾		(0.16	)⁽¹⁾
Net realized gain (loss)		0.89	⁽¹⁾		(0.01	)⁽¹⁾
Provision for taxes on Net Realized Capital Gains		(0.36	)⁽¹⁾		—	⁽¹⁾
Net change in Unrealized Appreciation of Investments		0.06	⁽¹⁾		0.46	⁽¹⁾
Provision for taxes on Unrealized Appreciation of Investments		(0.03	)⁽¹⁾		—	⁽¹⁾
Net asset value at end of period	$	15.17		$	13.16
Per share market value at end of period	$	10.01		$	14.82
Total return based on market value		(5.30	)%⁽⁶⁾		88.55	%⁽⁶⁾
Total return based on net asset value		2.09	%⁽⁶⁾		2.25	%⁽⁶⁾
Shares outstanding at end of period		19,320,100			19,320,100
Ratio/Supplemental Data:
Net assets at end of period	$	293,144,555		$	254,322,995
Average net assets	$	293,430,624		$	249,457,996
Annualized ratio of gross operating expenses to average net assets⁽⁸⁾		11.18	%		4.85	%
Annualized ratio of net operating expenses to average net assets⁽⁸⁾		11.18	%		4.85	%
Annualized ratio of net investment income to average net assets⁽⁸⁾		(6.60	)%		(4.85	)%

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

NOTE 7 — FINANCIAL HIGHLIGHTS – (continued)


	Nine months ended September 30, 2014 (Unaudited)			Nine months ended September 30, 2013 (Unaudited)
Per Share Data:
Net asset value at beginning of period	$	14.91		$	13.07
Net investment loss		(0.57	)⁽¹⁾		(0.41	)⁽¹⁾
Net realized gain (loss)		0.92	⁽¹⁾		(0.51	)⁽¹⁾
Provision for taxes on Net Realized Capital Gains		(0.38	)⁽¹⁾		—	⁽¹⁾
Net change in Unrealized Appreciation of Investments		0.49	⁽¹⁾		1.01	⁽¹⁾
Provision for taxes on Unrealized Appreciation of Investments		(0.20	)⁽¹⁾		—	⁽¹⁾
Net asset value at end of period	$	15.17		$	13.16
Per share market value at end of period	$	10.01		$	14.82
Total return based on market value		(17.20	)%⁽⁶⁾		75.80	%⁽⁶⁾
Total return based on net asset value		1.74	%⁽⁶⁾		0.69	%⁽⁶⁾
Shares outstanding at end of period		19,320,100			19,320,100
Ratio/Supplemental Data:
Net assets at end of period	$	293,144,555		$	254,322,995
Average net assets	$	285,484,323		$	248,962,372
Annualized ratio of gross operating expenses to average net assets⁽⁸⁾		8.90	%		4.29	%
Annualized ratio of net operating expenses to average net assets⁽⁸⁾		8.90	%		4.29	%
Annualized ratio of net investment income to average net assets⁽⁸⁾		(5.20	)%		(4.28	)%


	Year ended December 31, 2013			Year ended December 31, 2012			For the period from January 6, 2011 (date of inception) to December 31, 2011
Per Share Data:
Net asset value at beginning of year/period	$	13.07		$	12.95		$	—
Issuance of common shares		—			1.91	⁽³⁾		14.67	⁽⁴⁾
Underwriters’ discount		—			(0.72	)⁽²⁾		(0.86	)⁽²⁾
Offering costs		—			(0.04	)⁽²⁾		(0.19	)⁽²⁾
Net investment loss		(0.46	)⁽¹⁾		(0.51	)⁽¹⁾		(0.37	)⁽²⁾
Net realized loss		(1.12	)⁽¹⁾		(0.09	)⁽¹⁾		—
Benefit for taxes on Net Realized Capital Losses		0.49			—			—
Net Change in Unrealized Appreciation (Depreciation) of Investments		4.53	⁽¹⁾		(0.43	)⁽⁵⁾		(0.30	)⁽²⁾
Provision for taxes on Unrealized Appreciation of Investments		(1.60	)		—			—
Net asset value at end of period		14.91		$	13.07		$	12.95
Per share market value at end of year/period	$	12.09		$	8.43		$	13.95

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

NOTE 7 — FINANCIAL HIGHLIGHTS – (continued)


	Year ended December 31, 2013			Year ended December 31, 2012			For the period from January 6, 2011 (date of inception) to December 31, 2011
Total return based on market value		43.42	%⁽⁶⁾		(39.57	)%⁽⁶⁾		(7.00	)%⁽⁷⁾
Total return based on net asset value		14.08	%⁽⁶⁾		0.93	%⁽⁶⁾		(13.67	)%⁽⁷⁾
Shares outstanding at end of period		19,320,100			19,320,100			5,520,100
Ratio/Supplemental Data:
Net assets at end of year/period	$	287,966,444		$	252,582,801		$	71,503,248
Average net assets	$	250,121,052		$	208,050,344		$	44,532,523
Annualized ratio of gross operating expenses to average net assets⁽⁸⁾		8.83	%		4.10	%		5.01	%
Annualized ratio of net operating expenses to average net assets⁽⁸⁾		8.83	%		4.10	%		5.01	%
Annualized ratio of net investment loss to average net assets⁽⁸⁾		(3.04	)%		(3.98	)%		(4.64	)%

(1)

Based on weighted average number of shares outstanding for the year/period.

(2)

Based on shares outstanding at end of period.

(3)

Issuance of common shares for the year ended December 31, 2012 is based on the change in net asset value from the secondary offerings on February 10, 2012 and May 11, 2012.

(4)

Issuance of common shares for the period from January 6, 2011 (date of inception) to December 31, 2011 is based on the weighted average offering price for the shares issued during the period.

(5)

Includes the impact of the different share amounts as a result of calculating certain per share data based on the weighted average basic shares outstanding during the period and certain per share data based on the shares outstanding as of a period end or transaction date.

(6)

Total return based on market value is based on the change in market price per share between the opening and ending market values per share in the period. Total return based on net asset value is based upon the change in net asset value per share between the opening and ending net asset values per share and the issuance of common shares in the period. The percentage returns noted above are based on the increase in our net asset value attributable to issuances of our common stock at a premium to our net asset value per share, rather than investment returns. Such issuances of our common stock at a premium to net asset value per share are not typical, and may not occur in the future. The total returns are not annualized.

(7)

Total return based on market value is based on the change in market price per share assuming an investment at the initial public offering price of $15.00 per share. Total return based on net asset value is based upon the change in net asset value per share between the opening and ending net asset values per share and the issuance of common shares in the period. The total returns are not annualized.

(8)

Financial Highlights for periods of less than one year are annualized and the ratios of operating expenses to average net assets and net investment loss to average net assets are adjusted accordingly. Non-recurring expenses were not annualized. For the year-end December 31, 2013, December 31, 2012, and for the period from January 6, 2011 (date of inception) to December 31, 2011, the Company incurred $0, $0, and $198,831 of organizational expenses, respectively, which were deemed to be non-recurring. For the period from January 6, 2011 (date of inception) to December 31, 2011, average net assets were calculated starting from the issuance of 100 shares on February 28, 2011. Because the ratios are calculated for the Company’s common stock taken as a whole, an individual investor’s ratios may vary from these ratios.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

NOTE 8 — INCOME TAX

The Company and its wholly-owned subsidiaries account for income taxes as C Corporations that are subject to federal and state corporate income taxes. These subsidiaries hold certain pass-through companies in connection with the Company’s proposed qualification as a RIC.

For the three and nine months ended September 30, 2014, neither the Company nor its subsidiaries recorded a current income tax expense or benefit since they had net operating losses and capital loss carryforwards from prior years and a net operating loss for these periods. For the three and nine months ended September 30, 2013, the Company did not recognize a current income tax expense or benefit for the same reasons.

The Company and its wholly-owned subsidiaries recorded deferred income tax benefits and expenses for the three and nine months ended September 30, 2014, which consisted primarily of temporary differences related to certain expenses, net operating losses, capital losses and temporary differences arising from differences between the tax basis and financial reporting basis in underlying investments. For the three and nine months ended September 30, 2014, the Company recorded net deferred income tax provisions of $4,153,188 and $3,488,769, respectively. The Company recorded no deferred income tax expense or benefit for the three and nine months ended September 30, 2013 since it provided a full valuation allowance for deferred tax assets, which consisted primarily of net operating losses and temporary differences based on realized losses and unrealized depreciation of investments for financial statement purposes.

For federal and state purposes, a portion of the Company’s net operating loss carryforwards and basis differences may be subject to limitations on annual utilization in case of a change in ownership, as defined by federal and state law. The amount of such limitations, if any, has not been determined. Accordingly, the amount of such tax attributes available to offset future profits may be significantly less than the actual amounts of the tax attributes.

In September 2014 the Company filed its 2013 tax return as a regulated investment company “RIC” and is seeking to be granted RIC status for the 2013 taxable year, however, it will not be eligible to elect to be treated as a RIC for the 2013 taxable year unless it is certified by the SEC as “principally engaged in the furnishing of capital to other corporations which are principally engaged in the development or exploitation of inventions, technological improvements, new processes, or products not previously generally available” for the 2013 taxable year (such certification, an “SEC Certification”). Although it filed an application with the SEC for an SEC Certification for the 2013 taxable year, there can be no assurance that it will receive an SEC Certification. In the event that the Company does not receive such SEC Certification or is otherwise unable to meet all of the qualifications to be treated as a RIC for 2013, it will be taxed as a C Corporation for the 2013 taxable year. Should it not qualify as a RIC for 2013, it intends to elect to be treated as a RIC for the 2014 taxable year, if management determines that it is in its best interests to do so. If it opts not to do so or is unable to qualify, it will continue to be taxed as a C corporation under the Code for the 2014 taxable year.

The Company believes that its status as a RIC remains uncertain. For purposes of its financial statements, it has not recognized any tax benefits as a RIC and continued to provide tax liabilities as though it were a C Corporation through the reporting period including liabilities associated with the uncertain tax position, which arose from taxable temporary differences. As a result of the 2013 tax return filing as a RIC during the three months ended September 30, 2014, the Company increased its gross unrecognized tax benefits from zero to $10,447,042, of which $9,729,761, if recognized, would affect its effective tax rate by reducing its net deferred tax liability. The Company cannot determine the likelihood that the total amount of unrecognized tax benefits will change significantly within the next 12 months, however such change, if it occurs, will be directly linked to the final determination of its RIC status for 2013.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

NOTE 8 — INCOME TAX – (continued)

The Company identified its major tax jurisdictions as U.S. federal and California and may be subject to the taxing authorities examination for the tax years 2011 – 2014 and 2010 – 2014, respectively.

The Company accrues all interest and penalties related to uncertain tax positions as incurred. As of September 30, 2014, there were no interest or penalties incurred related to uncertain tax positions.

NOTE 9 — LONG TERM LIABILITIES

Convertible senior notes payable

On September 17, 2013, the Company issued $69,000,000 aggregate principal amount of the Convertible Senior Notes (the “Convertible Senior Notes”) (including $9,000,000 aggregate principal amount issued pursuant to the exercise of the initial purchasers’ option to purchase additional Convertible Senior Notes). The Convertible Senior Notes bear interest at a fixed rate of 5.25% per year, payable semi-annually in arrears on March 15 and September 15 of each year, commencing on March 15, 2014. The Convertible Senior Notes are convertible into shares of our common stock based on an initial conversion rate of 61.5091 shares of the Company’s common stock per $1,000 principal amount of Convertible Senior Notes, which is equivalent to an initial conversion price of approximately $16.26 per share of common stock. The Convertible Senior Notes mature on September 15, 2018, unless previously purchased or converted in accordance with their terms. The Company does not have the right to redeem the Convertible Senior Notes prior to maturity.

The terms of the offering require the Company to place a portion of the proceeds of the offering in an escrow account (the “Interest Escrow”) with U.S. Bank National Association (the “Trustee”) under the indenture pursuant to which the notes are issued. Funds in the escrow account will be invested in government securities and will be used to make the first six scheduled interest payments on the notes, unless the Company elects to make the interest payments from the Company’s available funds. The interest payments on the Convertible Senior Notes will be secured by a pledge of the Company’s interest in the escrow account. In accordance with the Interest Escrow, the Company deposited $10,867,500 in an escrow account with the Trustee. These funds were used to purchase U.S. Treasury Strips (“Government Securities”) with an original cost of $10,845,236. As of September 30, 2014, 2 of the government securities purchased had matured and the proceeds were used by the trustee in accordance with the terms of the escrow agreement. At September 30, 2014, the remaining government securities are shown on the Consolidated Schedule of Investments and have an amortized cost of $7,277,896. The excess funds of $23,889 held in escrow will be used to secure the payment of the notes and is included on the Consolidated Statements of Assets and Liabilities as “Restricted Cash”. Proceeds from the issuance of the Convertible Senior Notes were offset by offering costs of approximately $3,585,929 that are being amortized over the term of the notes in accordance with ASC 470 Debt. As of September 30, 2014, of the total offering costs of $3,585,929 incurred, $2,841,316 remains to be amortized and is included within deferred debt issuance costs on the Consolidated Statements of Assets and Liabilities.

As of September 30, 2014, the principal amount of the Convertible Senior Notes exceeded the value of the underlying shares multiplied by the per share closing price of the Company’s common stock.

The Convertible Senior Notes are the Company’s senior, unsecured obligations and rank senior in right of payment to any future indebtedness that is expressly subordinated in right of payment to the Convertible Senior Notes, equal in right of payment to any future unsecured indebtedness that is not so subordinated to the Convertible Senior Notes, junior (other than to the extent of the interest escrow) to any future secured indebtedness to the extent of the value of the assets securing such indebtedness, and structurally junior to all future indebtedness (including trade payables) incurred by our subsidiaries.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

NOTE 9 — LONG TERM LIABILITIES – (continued)

Embedded Derivative

The Convertible Senior Notes contain an interest make-whole payment provision pursuant to which holders who convert their notes prior to September 15, 2016 will receive, in addition to a number of shares of our common stock calculated at the applicable conversion rate for principal amount of notes being converted, the cash proceeds from sale by the escrow agent of the portion of the government securities in the escrow account that are remaining with respect to any of the first six interest payments that have not been made on the notes being converted. Under ASC 815-10-15-74(a), the interest make-whole payment is considered an embedded derivative and is separated from the host contract, the Convertible Senior Notes, and carried at fair value.

The Company used a binomial lattice model to estimate the fair value of the embedded derivative in the Convertible Senior Notes. A binomial lattice model generates potential outcomes at various points in time, starting from the date of valuation until the expiration date of the embedded derivative. The estimated fair value of the embedded derivative as of September 30, 2014 is $12,000 as shown on the Consolidated Statement of Assets and Liabilities. The $787,000 decrease in the estimated fair value of the embedded derivative between December 31, 2013 and September 30, 2014 represents a gain from change in the fair value of embedded derivative as shown on the Consolidated Statement of Operations and Consolidated Statement of Cash Flows.

Credit Facility

The Company entered into the Loan Agreement, effective December 31, 2013, with Silicon Valley Bank to provide the Company with a new $18 million Credit Facility. Under the Credit Facility, the Company is permitted to borrow an amount equal to the lesser of $18 million or 20% of our then-current net asset value.

The Credit Facility, among other things, matures on December 31, 2016, and bears interest at a per annum rate equal to the greater of (i) the prime rate plus 4.75% and (ii) 8.0%. In addition, a fee of $180,000 per annum (1.0% of the $18 million revolving line of credit) is charged under the Loan Agreement. Under the terms of the Credit Facility, the Company must repay all outstanding borrowings so that there is at least a 30-day period every twelve months during which the Company has no balance outstanding. Under the terms of the Credit Facility, we must repay all outstanding borrowings so that there is at least a 30-day period every twelve months during which we have no balance outstanding. Under the Loan Agreement, the Company has made certain customary representations and warranties and is required to comply with various covenants, reporting requirements, and other customary requirements for similar credit facilities. The Loan Agreement includes usual and customary events of default for credit facilities of this nature, including, without limitation, nonpayment, misrepresentation of representations and warranties in a material respect, breach of covenant, cross-default to certain other indebtedness, bankruptcy, change of control, and the occurrence of a material adverse effect.

The Credit Facility is secured by all of the Company’s property and assets, except for the Company’s assets pledged to secure certain obligations in connection with the Company’s issuance, in September 2013, of the Convertible Senior Notes and, as provided for in the Loan Agreement, as may be pledged in connection with any future issuance by the Company of convertible senior notes on substantially similar terms.

Borrowing under the Credit Facility is subject to the leverage restrictions contained in the Investment Company Act of 1940, as amended. In addition, under the Loan Agreement, and as provided for therein, we have agreed not to incur certain additional permitted indebtedness in an aggregate amount exceeding 50% of our then-applicable net asset value.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

NOTE 10 — SUBSEQUENT EVENTS

The Company has evaluated subsequent events through the date of issuance of the consolidated financial statements included herein (November 10, 2014). There have been no subsequent events that occurred during such period that would require disclosure in this Form 10-Q or would be required to be recognized in the consolidated financial statements as of and for the nine months ended September 30, 2014, except as disclosed below.

Investments

From September 30, 2014 through November 10, 2014, the Company did not sell any investments. A binding purchase agreement for Course Hero Inc. was signed on September 19, 2014 with a closing date of November 4, 2014. On November 4, 2014 the Company funded the investment of $5,000,001. From September 30, 2014 through November 10, 2014, the Company closed on investments of $14,724,998 plus transaction costs as shown in following table:

Portfolio Company

Industry

Transaction
Date

Gross
Payments

OzyMedia, Inc.

Daily News and Information Site

3-Oct-14

4,999,999

NestGSV, Inc.

Incubator

6-Oct-14

899,999

GSV Sustainability Partners

Clean Technology

13-Oct-14

3,875,000

Enjoy Technology, Inc.

Mobile Social

23-Oct-14

1,000,000

DogVacay, Inc.

Marketplaces

3-Nov-14

2,500,000

Learnist Inc. (f/k/a Grockit, Inc.)

Online Learning Platform

7-Nov-14

1,450,000

Total Gross Payments

14,724,998

Line of Credit

As of November 10, 2014, our balance on the credit facility was $7.0 million.

Escrow Deposits

The Company is presently in the final stages of negotiations with respect to a handful of private company investments that it anticipates entering into within the next 30 to 60 days, subject to satisfaction of applicable closing conditions. In the case of secondary market transactions, such closing conditions may include approval of the issuer, waiver or failure to exercise rights of first refusal by the issuer and/or its stockholders and termination rights by the seller or the Company. Equity investments made through the secondary market may involve making deposits in escrow accounts until the applicable closing conditions are satisfied, at which time the escrow accounts will close and such equity investments will be effectuated. From September 30, 2014 through November 10, 2014, the Company has not made any such escrow deposits.

TABLE OF CONTENTS

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

Forward-Looking Statements

This quarterly report on Form 10-Q contains forward-looking statements that involve substantial risks and uncertainties. These forward-looking statements are not historical facts, but rather are based on current expectations, estimates and projections about GSV Capital, our current and prospective portfolio investments, our industry, our beliefs, and our assumptions. Words such as “anticipates,” “expects,” “intends,” “plans,” “will,” “may,” “continue,” “believes,” “seeks,” “estimates,” “would,” “could,” “should,” “targets,” “projects,” and variations of these words and similar expressions are intended to identify 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;

•

the adequacy of our cash resources and working capital; and

•

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

These statements are not guarantees of future performance and are subject to risks, uncertainties, and other factors, some of which are beyond our control and difficult to predict and could cause actual results to differ materially from those expressed or forecasted in the forward-looking statements, including without limitation:

•

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

•

an economic downturn could disproportionately impact the market sectors in which a significant portion of our portfolio is concentrated, causing us to suffer losses in our portfolio,

•

an inability to access the equity markets could impair our investment activities,

•

interest rate volatility could adversely affect our results, particularly if we opt to use leverage as part of our investment strategy, and

•

the risks, uncertainties and other factors we identify in “Risk Factors” and elsewhere in this quarterly report on Form 10-Q and in our filings with the SEC.

Although we believe that the assumptions on which these forward-looking statements are based are reasonable, any of those assumptions could prove to be inaccurate, and as a result, the forward-looking statements based on those assumptions also could be inaccurate. In light of these and other uncertainties, the inclusion of a projection or forward-looking statement in this quarterly report on Form 10-Q should not be regarded as a representation by us that our plans and objectives will be achieved. These risks and uncertainties include those described or identified in “Risk Factors” and elsewhere in this quarterly report on Form 10-Q. You should not place undue reliance on these forward-looking statements, which apply only as of the date of this quarterly report on Form 10-Q.

TABLE OF CONTENTS

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

Overview

We are an externally managed, non-diversified closed-end management investment company that has elected to be treated as a business development company under the 1940 Act. Our investment objective is to maximize our portfolio’s total return, principally by seeking capital gains on our equity and equity-related investments. We invest principally in the equity securities of what we believe to be rapidly growing venture capital-backed emerging companies. We acquire our investments through direct investments with prospective portfolio companies, secondary marketplaces for private companies and negotiations with selling stockholders. We may also invest on an opportunistic basis in select publicly-traded equity securities or certain non-U.S. companies that otherwise meet our investment criteria. Our investment activities are managed by GSV Asset Management, and GSV Capital Service Company provides the administrative services necessary for us to operate.

Our investment philosophy is premised on a disciplined approach of identifying high-growth emerging companies across several key industry themes which may include, among others, social mobile, cloud computing and big data, internet commerce, sustainability and education technology. Our investment adviser’s investment decisions are based on a disciplined analysis of available information regarding each potential portfolio company’s business operations, focusing on the company’s growth potential, the quality of recurring revenues and cash flow and cost structures, as well as an understanding of key market fundamentals. Many of the companies that our investment adviser evaluates have financial backing from top tier venture capital funds or other financial or strategic sponsors.

We seek to deploy capital primarily in the form of non-controlling equity and equity-related investments, including common stock, warrants, preferred stock and similar forms of senior equity, which may or may not be convertible into a portfolio company’s common equity, and convertible debt securities with a significant equity component.

Results of Operations

Comparison of the three months ended September 30, 2014 and September 30, 2013


	September 30, 2014 (Unaudited)						September 30, 2013 (Unaudited)
	Total			Per Basic Share⁽¹⁾			Total		Per Basic Share⁽¹⁾
Total Investment Income	$	21,971			0.00		$	2,644		0.00
Interest income		21,971			0.00			2,256		0.00
Dividend income		—			—			388		0.00
Total Operating Expenses		8,271,569			0.43			3,016,433		0.16
Investment management fees		1,949,705			0.10			1,298,858		0.07
Accrued incentive fees		3,684,300			0.19			—		—
Costs incurred under our administration agreement		718,896			0.04			678,283		0.04
Directors’ fees		65,000			0.00			65,000		0.00
Professional fees		442,683			0.02			198,932		0.01
Interest Expense		1,442,063			0.07			191,188		0.01
Insurance Expense		61,800			0.00			62,732		0.00
Investor Relations Expense		35,816			0.00			54,760		0.00
Other expenses		18,306			0.00			45,680		0.00
Loss (Gain) on fair value adjustment for embedded derivative		(147,000	)		(0.01	)		421,000		0.02
Benefit for taxes on net investment loss		3,368,311			0.17			—		—

TABLE OF CONTENTS


	September 30, 2014 (Unaudited)						September 30, 2013 (Unaudited)
	Total			Per Basic Share⁽¹⁾			Total			Per Basic Share⁽¹⁾
Net Investment Loss		(4,881,287	)		(0.25	)		(3,013,789	)		(0.16	)
Realized Gain (Loss) on Investments		17,160,816			0.89			(162,569	)		(0.01	)
Benefit for taxes on Net Realized Capital Losses		(7,006,762	)		(0.36	)		—			—
Change in Unrealized Appreciation on Investments		1,260,683			0.07			8,892,104			0.46
Provision for taxes on Unrealized Appreciation of Investments		(514,737	)		(0.03	)		—			—
Net Increase in Net Assets Resulting From Operations		6,018,713			0.31			5,715,746			0.29

(1)

The basic per share figures noted above are based on a weighted-average of 19,320,100 and 19,320,100 shares outstanding for the three months ended September 30, 2014 and September 30, 2013, respectively.

Investment Income

Investment income increased from $2,644 for the three months ended September 30, 2013 to $21,971, for the three months ended September 30, 2014. The increase was primarily due to the addition of several new term loans during the quarter ended September 30, 2014.

Operating Expenses

Total operating expenses increased from $3,016,433 for the three months ended September 30, 2013 to $8,271,569, for the three months ended September 30, 2014. The increase was primarily due to increases in interest expense, incentive fees, and investment management fees. The increases in interest expense resulted from the Convertible Senior Notes and the Credit Facility. These borrowings have enabled us to increase our portfolio and continue to invest in emerging companies. Refer to “Overview” for a further discussion of our investment philosophy. The incentive fees result from the significant appreciation in our portfolio for the three months ended September 30, 2014 relative to the three months ended September 30, 2013. The increased management fees are a result of the growth of our investment portfolio for the three months ended September 30, 2014 relative to the three months ended September 30, 2013.

Net Realized Gains (Losses) on Investments

For the three months ended September 30, 2013, net realized losses on investments were $162,569 and resulted from sale of our investment in Facebook Inc. For the three months ended September 30, 2014, net realized gains on investments were $17,160,816. The realized gains resulted primarily from the sales Twitter, Inc., DianRong (fka SinoLending Ltd.), and ZocDoc Inc.

TABLE OF CONTENTS

Net Change in Unrealized Appreciation of Investments

Net change in unrealized appreciation of investments decreased from $8,892,104 for the three months ended September 30, 2013 to $1,260,683, for the three months ended September 30, 2014. The following table summarizes the significant changes in unrealized appreciation (depreciation) of the Company’s investment portfolio for the three months ended September 30, 2014 by Portfolio Company.



	Change in Unrealized Appreciation (Depreciation)			September 30, 2014 (Unaudited)							June 30, 2014 (Unaudited)
Portfolio Company	Change in Unrealized Appreciation (Depreciation)			Cost		Fair Value		Unrealized Appreciation (Depreciation)			Cost		Fair Value		Unrealized Appreciation (Depreciation)
Bloom Energy Corporation	$	(1,372,632	)	$	3,855,601	$	3,097,422	$	(758,179	)	$	3,855,601	$	4,470,054	$	614,453
Dailybreak, Inc.		(1,486,152	)		2,882,186		—		(2,882,186	)		2,882,186		1,486,152		(1,396,034	)
Dropbox, Inc.		(1,726,810	)		13,656,486		26,430,187		12,773,701			13,656,486		28,156,997		14,500,511
Fullbridge, Inc.		(1,165,476	)		6,396,180		4,770,109		(1,626,071	)		6,396,180		5,935,585		(460,595	)
SugarCRM, Inc.		1,026,679			8,299,914		12,124,407		3,824,493			8,299,914		11,097,728		2,797,814
Twitter, Inc.		10,130,914			27,551,563		82,558,948		55,007,385			32,991,111		77,867,582		44,876,471
Other⁽¹⁾		(4,145,840	)		325,543,686		344,558,771		19,015,085			303,965,401		327,126,326		23,160,925
Totals	$	1,260,683		$	388,185,616	$	473,539,844	$	85,354,228		$	372,046,879	$	456,140,424	$	84,093,545

(1)

Other represents all investments (including U.S. Treasury Bills and U.S. Treasury Strips) whose individual change in unrealized appreciation (depreciation) was less than $1,000,000 for the three months ended September 30, 2014.

Net Increase in Net Assets

Net increase in net assets resulting from operations was $6,018,713, and $5,715,746, respectively, for the three months ended September 30, 2014 and September 30, 2013. The increase in net assets was the result of the increases in realized gains and the benefit for taxes on net investment loss. These items were offset by: an increase in gross operating expenses, a decrease in change in unrealized appreciation on investments, the benefit for taxes on net realized capital gains, and the benefit for taxes on unrealized appreciation of investments.

Comparison of the nine months ended September 30, 2014 and September 30, 2013


	September 30, 2014 (Unaudited)						September 30, 2013 (Unaudited)
	Total			Per Basic Share⁽¹⁾			Total			Per Basic Share⁽¹⁾
Total Investment Income	$	159,819			0.01		$	22,902			0.00
Interest income		158,932			0.01			2,256			0.00
Dividend income		887			0.00			20,646			0.00
Total Operating Expenses		18,995,663			0.98			7,991,327			0.41
Investment management fees		5,639,564			0.29			3,828,835			0.20
Accrued incentive fees		5,498,585			0.28			—			—
Costs incurred under our administration agreement		2,557,129			0.13			2,276,152			0.12
Directors’ fees		195,000			0.01			195,250			0.01
Professional fees		1,301,777			0.07			656,796			0.03
Interest Expense		4,155,759			0.22			191,188			0.01
Insurance Expense		181,839			0.01			179,807			0.01
Investor Relations Expense		194,112			0.01			171,265			0.01
Other expenses		58,898			0.00			71,034			—
Loss (Gain) on fair value adjustment for embedded derivative		(787,000	)		(0.04	)		421,000			0.02
Benefit for taxes on net investment loss		7,740,594			0.40			—			—
Net Investment Loss		(11,095,250	)		(0.57	)		(7,968,425	)		(0.41	)
Realized Gain (Loss) on Investments		17,842,995			0.92			(9,837,093	)		(0.51)

TABLE OF CONTENTS


	September 30, 2014 (Unaudited)						September 30, 2013 (Unaudited)
	Total			Per Basic Share⁽¹⁾			Total		Per Basic Share⁽¹⁾
Provision for taxes on Net Realized Capital Gains		(7,285,295	)		(0.38	)		—		—
Change in Unrealized Appreciation on Investments		9,659,729			0.50			19,545,712		1.01
Provision for taxes on Unrealized Appreciation of investments		(3,944,068	)		(0.20	)		—		—
Net Increase in Net Assets Resulting From Operations		5,178,111			0.27			1,740,194		0.09

(1)

The basic per share figures noted above are based on a weighted-average of 19,320,100 and 19,320,100 shares outstanding for the nine months ended September 30, 2014 and September 30, 2013, respectively.

Investment Income

Investment income increased from $22,902 for the nine months ended September 30, 2013 to $159,819, for the nine months ended September 30, 2014. The increase was primarily due to the addition of several new term loans during the nine months ended September 30, 2014.

Operating Expenses

Total operating expenses increased from $7,991,327 for the nine months ended September 30, 2013 to $18,995,663, for the nine months ended September 30, 2014. The increase was primarily due to increases in interest expense, incentive fees, and investment management fees. The increases in interest expense resulted from the Convertible Senior Notes and the Credit Facility. These borrowings have enabled us to increase our portfolio and continue to invest in emerging companies. Refer to “Overview” for a further discussion of our investment philosophy. The incentive fees result from the appreciation in our portfolio for the nine months ended September 30, 2014 relative to the nine months ended September 30, 2013. The increased management fees are a result of the growth in our total assets, which primarily results from the growth of our investment portfolio for the nine months ended September 30, 2014 relative to the nine months ended September 30, 2013.

Net Realized Gains and (Losses) on Investments

For the nine months ended September 30, 2013, net realized losses on investments were $9,837,093 and resulted from sales of investments in Groupon Inc., and Zynga, Inc., as well as the write-off of our investments in Top Hat 430, Inc., Serious Energy, Inc., and AltEgo, LLC. For the nine months ended September 30, 2014, net realized gains on investments were $17,842,995. The realized gains resulted primarily from the sales Twitter, Inc., Control4 Corporation, Facebook, Inc. DianRong (fka SinoLending Ltd.), and ZocDoc Inc. The gains were offset by losses resulting from the sales of Violin Memory, Inc. and Silver Springs Networks, Inc.

TABLE OF CONTENTS

Net Change in Unrealized Appreciation of Investments

Net change in unrealized appreciation of investments decreased from $19,545,712 for the nine months ended September 30, 2013 to $9,659,729, for the nine months ended September 30, 2014. The following table summarizes the significant changes in unrealized appreciation (depreciation) of the Company’s investment portfolio for the nine months ended September 30, 2014 by Portfolio Company.



	Change in Unrealized Appreciation (Depreciation)			September 30, 2014 (Unaudited)							December 31, 2013
Portfolio Company	Change in Unrealized Appreciation (Depreciation)			Cost		Fair Value		Unrealized Appreciation (Depreciation)			Cost		Fair Value		Unrealized Appreciation (Depreciation)
2U, Inc. (f/k/a 2tor, Inc.)	$	7,197,331		$	10,032,117	$	18,508,839	$	8,476,722		$	10,031,318	$	11,310,709	$	1,279,391
Avenues Global Holdings, LLC		1,223,805			10,151,854		11,239,445		1,087,591			10,150,484		10,014,270		(136,214	)
Chegg, Inc.		(1,170,967	)		14,022,863		7,380,622		(6,642,241	)		14,022,863		8,551,589		(5,471,274	)
Control4 Corporation⁽²⁾		(6,289,367	)		—		—		—			7,010,762		13,300,129		6,289,367
Cricket Media (fka ePals Inc.)		(1,269,670	)		2,448,276		433,847		(2,014,429	)		2,444,759		1,700,000		(744,759	)
Dailybreak, Inc.		(1,662,629	)		2,882,186		—		(2,882,186	)		2,430,950		1,211,393		(1,219,557	)
Dropbox, Inc.		10,574,990			13,656,486		26,430,187		12,773,701			13,656,486		15,855,197		2,198,711
Facebook, Inc.⁽²⁾		(4,327,603	)		—		—		—			5,236,147		9,563,750		4,327,603
Fullbridge, Inc.		(1,582,537	)		6,396,180		4,770,109		(1,626,071	)		3,784,016		3,740,482		(43,534	)
Palantir Technologies, Inc.		6,570,658			20,195,520		39,544,561		19,349,041			21,060,447		33,838,830		12,778,383
Silver Spring Networks, Inc.⁽²⁾		3,002,683			—		—		—			5,145,271		2,142,588		(3,002,683	)
SugarCRM, Inc.		2,744,614			8,299,914		12,124,407		3,824,493			8,299,794		9,379,673		1,079,879
Totus Solutions, Inc,		(3,458,100	)		6,100,523		369,289		(5,731,234	)		6,023,973		3,750,839		(2,273,134	)
TrueCar, Inc.		1,763,989			2,015,023		4,064,146		2,049,123			2,014,863		2,299,997		285,134
Twitter, Inc.		(14,823,964	)		27,551,563		82,558,948		55,007,385			32,991,111		102,822,460		69,831,349
Violin Memory, Inc.⁽²⁾		10,615,550			—		—		—			14,819,618		4,204,068		(10,615,550	)
Other⁽¹⁾		550,946			264,433,111		266,115,444		1,682,333			131,431,492		132,562,879		1,131,387
Totals	$	9,659,729		$	388,185,616	$	473,539,844	$	85,354,228		$	290,554,354	$	366,248,853	$	75,694,499

(1)

(2)

Change in unrealized gains and losses for these positions includes the reversal of previously unrealized gains and losses on these positions that were realized when the position was sold.

Net Increase in Net Assets

Net increase in net assets resulting from operations was $5,178,111, and $1,740,194, respectively, for the nine months ended September 30, 2014 and September 30, 2013. The increase in net assets was the result of the increases in realized gains and the benefit for taxes on net investment loss. These items were offset by: an increase in gross operating expenses, a decrease in change in unrealized appreciation on investments, the benefit for taxes on net realized capital gains, and the benefit for taxes on unrealized appreciation of investments.

Investments

The value of our investment portfolio will change over time due to changes in the fair value of our underlying investments, as well as changes in the composition of our portfolio resulting from purchases and sales of new and follow-on investments. The fair value, as of September 30, 2014, of all of our portfolio investments, excluding U.S. Treasury Bills and Strips, was $366,246,036. The table below summarizes the investments we funded during the nine months ended September 30, 2014. A binding purchase agreement for Course Hero Inc. was signed on September 19, 2014 with a closing date of November 4, 2014.

TABLE OF CONTENTS


Portfolio Company (Industry)	Q1 Purchases		Q2 Purchases		Q3 Purchases		Total Purchases
AlwaysOn, Inc. (Social Media)	$	232,104	$	—	$	—	$	232,104
Circle Media (f.k.a. S3 Digital Corp. (d/b/a S3i) (Sports Analytics)		—		90,000		410,001		500,001
Dailybreak, Inc. (Social Advertising		430,000		—		—		430,000
Declara, Inc. (Social Cognitive Learning)		—		9,973,479		—		9,973,479
Earlyshares.com (Equity Crowd Funding)		—		224,999		24,999		249,998
EdSurge, Inc. (Education Media Platform)		482,146		—		—		482,146
Fullbridge, Inc. (Business Education)		1,280,000		899,041		—		2,179,041
General Assembly Space, Inc. (Online Education)		5,991,641		—		—		5,991,641
GSV Sustainability Partners (Clean Technology)		—		596,550		350,000		946,550
JAMF Holdings, Inc. (Mobile Device Management)		4,996,044		—		—		4,996,044
Lyft, Inc. (Peer to Peer Ridesharing		4,999,991		—		—		4,999,991
NestGSV, Inc. (Incubator)		297,000		1,145,249		501,000		1,943,249
Solexel, Inc. (Solar Power)		—		—		2,999,999		2,999,999
StormWind, LLC (Interactive Learning)		3,092,255		—		999,997		4,092,252
Totus Solutions, Inc.		—		75,000		—		75,000
Total Gross Payments	$	21,801,181	$	13,004,318	$	5,285,996	$	40,091,495

The table below summarizes the investments we disposed of during the nine months ended September 30, 2014.


Portfolio Company	Quarter		Shares Sold		Average Share Price		Net Proceeds		Realized Gain/Loss)
Control4 Corporation		Quarter 1		203,700	$	22.78	$	4,640,039		2,886,302
		Quarter 2		579,089		18.52		10,722,817		5,465,113
Total Control4 Corporation				782,789		19.63		15,362,856		8,351,415
DianRong (fka SinoLending Ltd.)		Quarter 3		8,747,476		0.49		4,286,230		3,531,144
Facebook, Inc.		Quarter 1		150,000		63.08		9,461,526		5,828,043
Palantir Technologies		Quarter 3		320,000		5.50		1,759,900		889,672
Silver Spring Networks, Inc.		Quarter 2		102,028		15.14		1,544,984		(3,600,272	)
Twitter Inc.		Quarter 3		300,000		52.27		15,681,483		10,241,936
Violin Memory, Inc.		Quarter 2		1,247,498		3.97		4,955,220		(9,864,958	)
ZocDoc Inc.		Quarter 3		311,866		25.00		7,796,650		2,498,594
Total Net Proceeds							$	60,848,849		17,875,574

Liquidity and Capital Resources

At September 30, 2014, we had portfolio company investments with costs totaling $280,906,237; U.S. Treasury Strips of $7,277,896, unrestricted cash of $6,517,389, and restricted cash of $48,889. The Company’s portfolio investments are pledged first to secure the payment of both principal and interest on the 2013 Convertible Senior Notes, thereafter the portfolio investments are pledged as collateral to secure any borrowings under the Credit Facility.

On September 17, 2013, we issued $69,000,000 aggregate principal amount of the Convertible Senior Notes (the “Convertible Notes”) (including $9,000,000 aggregate principal amount issued pursuant to the exercise of the initial purchasers’ option to purchase additional Convertible Notes). The Convertible Notes bear interest at a fixed rate of 5.25% per year, payable semi-annually in arrears on March 15 and September 15 of each year, commencing on March 15, 2014. The Convertible Notes are convertible into shares of our common stock based on an initial conversion rate of 61.5091 shares of our common stock per $1,000 principal amount of Convertible Notes, which is equivalent to an initial conversion price of approximately $16.26 per share of common stock. The Convertible Notes mature on September 15, 2018,

TABLE OF CONTENTS

unless previously purchased or converted in accordance with their terms. We do not have the right to redeem the Convertible Notes prior to maturity.

We entered into a Loan and Security Agreement (the “Loan Agreement”), effective December 31, 2013, with Silicon Valley Bank to provide us with a new $18 million credit facility (the “Credit Facility”). Under the Credit Facility, we are permitted to borrow an amount equal to the lesser of $18 million or 20% of our then-current net asset value.

As of September 30, 2014, we had no borrowings outstanding under the Credit Facility.

A binding purchase agreement for Course Hero Inc. was signed on September 19, 2014 with a closing date of November 4, 2014. On November 4, 2014 we funded the investment in Course Hero Inc.

Our primary use of cash is to make investments and to pay our operating expenses. We used substantially all of the proceeds of the offerings to invest in portfolio companies as of September 30, 2014, except for amounts retained for purposes of funding our ongoing expenses. For the nine months ended September 30, 2014, cash used in operating activities, consisting primarily of investment activity, was approximately $0.6 million.

Our current policy is to maintain cash reserves and liquid securities in an amount sufficient to pay our operating expenses, including investment management fees and costs incurred under the administration agreement, for approximately two years. For a description of the investment advisory and administration services we receive, see “Related Party Transactions and Certain Relationships”. We incurred $3,684,300 and $5,498,585 in accrued incentive fees, $1,949,705 and $5,639,564 in investment management fees and $718,896 and $2,557,129 in costs incurred under the administration agreement for three and nine months ended September 30, 2014, respectively. We incurred approximately $1,298,858 and $3,828,835 in investment management fees and $678,283 and $2,276,152 in costs incurred under the administration agreement for the three and nine months ended September 30, 2013, respectively.

As of September 30, 2014, the fair value of our level 1 portfolio investments, which are not subject to lock-up, was $89,939,570.

As of September 30, 2014, the fair value of our portfolio investments was $366.2 million. Fair value adjustments may include subsequent financing rounds, discounts due to lack of marketability, senior management changes or any other developments that factor into our valuations. The fair value of our investments can be expected to fluctuate in future periods due to changes in our investments and changes in the fair value of the investments. The Company’s portfolio investments are pledged first to secure the payment of both principal and interest on the 2013 Convertible Senior Notes, thereafter the portfolio investments are pledged as collateral to secure any borrowings under the Credit Facility.

Contractual Obligations


	Payments Due By Period (dollars in millions)
	Total		Less than 1 year		1 – 3 years		3 – 5 years		More than 5 years
Payable for securities purchased⁽¹⁾	$	94.0	$	94.0	$	—	$	—	$	—
Convertible Senior Notes		69.0		—		—		69.0		—
Credit Facility⁽²⁾⁽³⁾		—		—		—		—		—
Total		163.0		94.0		—		69.0		—

(1)

Payable for securities purchased relates to the purchase of the United States Treasury Bill on margin and the purchase of Course Hero Inc. The United States Treasury Bill payable was subsequently repaid on October 2, 2014 when the United States Treasury Bill matured and the $11.0 million margin deposit which was posted as collateral was returned. A binding purchase agreement for Course Hero Inc. was signed on September 19, 2014 with a closing date of November 4, 2014.

TABLE OF CONTENTS

(2)

Total unused amount of the credit facility at September 30, 2014 was $18,000,000.

(3)

The weighted average interest rate incurred under the credit facility was 8.00% for the nine months ended September 30, 2014.

Off-Balance Sheet Arrangements

As of September 30, 2014, we had no off-balance sheet arrangements, including any risk management of commodity pricing or other hedging practices. However, we may employ hedging and other risk management techniques in the future.

Distribution Policy

The timing and amount of our dividends, if any, will be determined by our board of directors. Any dividends to our stockholders will be declared out of assets legally available for distribution. We intend to focus on making capital gains-based investments from which we will derive primarily capital gains. As a consequence, we do not anticipate that we will pay dividends on a quarterly basis or become a predictable distributor of dividends, and we expect that our dividends, if any, will be much less consistent than the dividends of other business development companies that primarily make debt investments. However, if there are earnings or realized capital gains to be distributed, we intend to declare and pay a dividend at least annually.

In September 2014 we filed our 2013 tax return as a regulated investment company “RIC” and are seeking to be granted RIC status for our 2013 taxable year, however, we will not be eligible to elect to be treated as a RIC for the 2013 taxable year unless we are certified by the SEC as “principally engaged in the furnishing of capital to other corporations which are principally engaged in the development or exploitation of inventions, technological improvements, new processes, or products not previously generally available” for the 2013 taxable year (such certification, an “SEC Certification”). Although we filed an application with the SEC for an SEC Certification for the 2013 taxable year, there can be no assurance that we will receive an SEC Certification. In the event that we do not receive such SEC Certification or we are otherwise unable to meet all of the qualifications to be treated as a RIC for 2013, we will be taxed as a C Corporation for the 2013 taxable year. Should we not qualify as a RIC for 2013, we intend to elect to be treated as a RIC for our 2014 taxable year, if management determines that it is in our best interests to do so. If we opt not to do so or are unable to qualify, we will continue to be taxed as a C corporation under the Code for our 2014 taxable year. Refer to note 8 for further detail. To obtain and maintain RIC tax treatment, we must, among other things, distribute at least 90% of our ordinary income and realized net short-term capital gains in excess of realized net long-term capital losses, if any, for each taxable year. See “U.S. Federal Income Tax Considerations.” There is no assurance that we will achieve results that will permit the payment of any cash distributions and, to the extent that we issue senior securities, we will be prohibited from making distributions if doing so causes us to fail to maintain the asset coverage ratios stipulated by the 1940 Act or if distributions are limited by the terms of any of our borrowings.

Our current intention is to make any distributions out of assets legally available therefrom in additional shares of our common stock under our dividend reinvestment plan, unless you elect to receive your dividends and/or long-term capital gains distributions in cash. Under the dividend reinvestment plan, if a stockholder owns shares of common stock registered in its own name, the stockholder will have all cash distributions (net of any withholding) automatically reinvested in additional shares of common stock unless the stockholder opts out of our dividend reinvestment plan by delivering a written notice to our dividend paying agent prior to the record date of the next dividend or distribution. See “Dividend Reinvestment Plan.” Any distributions reinvested under the plan will nevertheless remain taxable to the U.S. stockholder, although no cash distribution has been made. As a result, if you do not elect to opt out of the dividend reinvestment plan, you will be required to pay applicable federal, state and local taxes on any reinvested dividends even though you will not receive a corresponding cash distribution. In addition, reinvested dividends have the effect of increasing our gross assets, which may correspondingly increase the management fee payable to our investment adviser. If you hold shares in the name of a broker or financial intermediary, you should contact the broker or financial intermediary regarding your election to receive distributions in cash.

TABLE OF CONTENTS

Borrowings

Convertible senior notes payable

On September 17, 2013, the Company issued $69,000,000 aggregate principal amount of the Convertible Senior Notes (including $9,000,000 aggregate principal amount issued pursuant to the exercise of the initial purchasers’ option to purchase additional Convertible Senior Notes). The Convertible Senior Notes bear interest at a fixed rate of 5.25% per year, payable semi-annually in arrears on March 15 and September 15 of each year, commencing on March 15, 2014. The Convertible Senior Notes are convertible into shares of our common stock based on an initial conversion rate of 61.5091 shares of our common stock per $1,000 principal amount of Convertible Senior Notes, which is equivalent to an initial conversion price of approximately $16.26 per share of common stock. The Convertible Senior Notes mature on September 15, 2018, unless previously purchased or converted in accordance with their terms. The Company does not have the right to redeem the Convertible Senior Notes prior to maturity.

The terms of the offering require the Company to place a portion of the offering proceeds in an escrow account (the “Interest Escrow”) with U.S. Bank National Association, (the “trustee”) under the indenture pursuant to which the notes are issued. Funds in the escrow account will be invested in government securities and will be used to make the first six scheduled interest payments on the notes, unless the Company elects to make the interest payments from the Company’s available funds. The interest payments on the Convertible Senior Notes will be secured by a pledge of the Company’s interest in the escrow account. In accordance with the Interest Escrow, the Company deposited $10,867,500 in an escrow account with the Trustee. These funds were used to purchase U.S. Treasury Strips (“Government Securities”) with an original cost of $10,845,236. As of September 30, 2014, 2 of the government securities purchased had matured and the proceeds were used by the trustee in accordance with the terms of the escrow agreement. At September 30, 2014, the remaining government securities are shown on the Consolidated Schedule of Investments and have an amortized cost of $7,277,896. The excess funds of $23,889 held in escrow will be used to secure the payment of the notes and is included on the Consolidated Statements of Assets and Liabilities as “Restricted Cash”. Proceeds from the issuance of the Convertible Senior Notes were offset by offering costs of approximately $3,585,929 that are being amortized over the term of the notes in accordance with ASC 470 Debt. As of September 30, 2014, of the total offering costs of $3,585,929 incurred, $2,841,316 remains to be amortized and is included within deferred debt issuance costs on the Consolidated Statements of Assets and Liabilities.

As of September 30, 2014, the principal amount of the Convertible Senior Notes exceeded the value of the underlying shares multiplied by the per share closing price of the Company’s common stock.

Credit Facility

TABLE OF CONTENTS

The Credit Facility, among other things, matures on December 31, 2016, and bears interest at a per annum rate equal to the greater of (i) the prime rate plus 4.75% and (ii) 8.0%. In addition, a fee of $180,000 per annum (1.0% of the $18 million revolving line of credit) is charged under the Loan Agreement. Under the terms of the Credit Facility, we must repay all outstanding borrowings so that there is at least a 30-day period every twelve months during which we have no balance outstanding. Under the Loan Agreement, we have made certain customary representations and warranties and we are required to comply with various covenants, reporting requirements, and other customary requirements for similar credit facilities. The Loan Agreement includes usual and customary events of default for credit facilities of this nature, including, without limitation, nonpayment, misrepresentation of representations and warranties in a material respect, breach of covenant, cross-default to certain other indebtedness, bankruptcy, change of control, and the occurrence of a material adverse effect.

The Credit Facility is secured by all of our property and assets, except for our assets pledged to secure certain obligations in connection with our issuance, in September 2013, of the Convertible Senior Notes and, as provided for in the Loan Agreement, as may be pledged in connection with any future issuance by us of convertible senior notes on substantially similar terms.

Share Repurchase Program

GSV Capital’s Board of Directors has authorized a share repurchase program of GSVC stock of up to $10 million over the next 12 months. Under the repurchase program, the Company may repurchase its outstanding common stock in the open market provided that the Company complies with the prohibitions under its Insider Trading policies and procedures and the guidelines specified in Rule 10b-18 of the Securities Exchange Act of 1934.

Related Party Transactions

We entered into an investment advisory agreement with GSV Asset Management (the “Advisory Agreement”) in connection with our initial public offering. Pursuant to the Advisory Agreement, GSV Asset Management will be paid a base annual fee of 2.00% of gross assets, and an annual incentive fee equal to the lesser of (i) 20% of GSV Capital’s realized capital gains during each calendar year, if any, calculated on an investment-by-investment basis, subject to a non-compounded preferred return, or “hurdle,” and a “catch-up” feature, and (ii) 20% of GSV Capital’s realized capital gains, if any, on a cumulative basis from inception through the end of each calendar year, computed net of all realized capital losses and unrealized capital depreciation on a cumulative basis, less the aggregate amount of any previously paid incentive fees.

GSV Asset Management earned $1,949,705 and $5,639,564 in base management fees and $0 in incentive fees for the three and nine months ended September 30, 2014, respectively. For the three and nine months ended September 30, 2014, respectively, we accrued incentive fees of $3,684,300, and $5,498,585, in accordance with the AICPA’s TPA (TIS 6910.2) which considers the hypothetical liquidation value of our investment portfolio as of the measurement date.

GSV Asset Management earned $1,298,858 and $3,828,835 in base management fees and $0 in incentive fees for the three and nine months ended September 30, 2013, respectively. For the three and nine months ended September 30, 2013, respectively, we accrued incentive fees of $0, and $0, in accordance with the AICPA’s TPA (TIS 6910.2) which considers the hypothetical liquidation value of our investment portfolio as of the measurement date.

As of December 31, 2013, we were owed $3,039 from GSV Capital Service Company, LLC for reimbursement of expenses paid for by us that were the responsibility of GSV Asset Management. In addition

TABLE OF CONTENTS

as of December 31, 2013, we owed GSV Asset Management $563,978, which relates to the reimbursement of expenses paid for by GSV Asset Management that were the responsibility of the Company.

We entered into an Administration Agreement with GSV Capital Service Company (the “Administration Agreement”) to provide administrative services, including furnishing us with office facilities, equipment, clerical, bookkeeping services and other administrative services, in connection with our initial public offering. We reimburse GSV Capital Service Company an allocable portion of overhead and other expenses in performing its obligations under the Administration Agreement. There were $718,896 and $2,557,129 in such costs incurred under the Administration Agreement for the three and nine months ended September 30, 2014, respectively. There were $678,283 and $2,276,152 in such costs incurred under the Administration Agreement for the three and nine months ended September 30, 2013, respectively.

We also adopted a Code of Ethics which applies to, among others, our senior officers, including our Chief Executive Officer and Chief Financial Officer, as well as all of our officers, directors and employees. Our Code of Ethics requires that all employees and directors avoid any conflict, or the appearance of a conflict, between an individual’s personal interests and our interests. Pursuant to our Code of Ethics, each employee and director must disclose any conflicts of interest, or actions or relationships that might give rise to a conflict, to our Chief Compliance Officer. Our board of directors is charged with approving any waivers under our Code of Ethics. As required by the NASDAQ corporate governance listing standards, the Audit Committee of our board of directors is also required to review and approve any transactions with related parties (as such term is defined in Item 404 of Regulation S-K).

Critical Accounting Policies

Basis of Presentation

The financial statements included herein are expressed in United States dollars and have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”).

In accordance with Regulation S-X under the Securities Act of 1933 and Securities Exchange Act of 1934, the Company does not consolidate portfolio company investments.

Valuation of Investments at Fair Value

We carry our investments at fair value, as determined in good faith by our board of directors, in accordance with GAAP. Fair value is the price that one would receive upon selling an investment or pay to transfer a liability in an orderly transaction between market participants at the measurement date in the principal or most advantageous market for the investment or liability. GAAP emphasizes that valuation techniques should maximize the use of observable market inputs and minimize the use of unobservable inputs. Observable inputs are based on market data obtained from sources independent of the entity and should not be limited to information that is only available to the entity making the fair value determination, or to a small group of users. Observable market inputs should be readily available to participants in that market. In addition, observable market inputs should include a level of transparency that is reliable and verifiable.

GAAP fair value measurement guidance classifies the inputs used to measure these fair values into the following hierarchy:

Level 1. Financial assets and liabilities whose values are based on unadjusted quoted prices for identical assets or liabilities in an active market that we have the ability to access.

Quoted prices for similar assets or liabilities in active markets;

Quoted prices for identical or similar assets or liabilities in non-active markets;

TABLE OF CONTENTS

Pricing models whose inputs are observable for substantially the full term of the asset or liability; and

Pricing models whose inputs are derived principally from or corroborated by observable market data through correlation or other means for substantially the full term of the asset or liability.

An asset’s categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement.

In connection with that determination, portfolio company valuations are prepared using the most currently available data. As appropriate, we obtain updates on each portfolio company’s financial performance, including information such as economic and industry trends, new product development, and other operational issues.

In making our good faith determination of the fair value of investments, we consider valuation methodologies consistent with industry practice, including but not limited to (i) publicly available information regarding the valuation of the securities based on recent sales in comparable transactions of private companies, (ii) when management believes there are comparable companies that are publicly traded, a review of these publicly traded companies and applicable market multiples of their equity securities and, (iii) an income approach that estimates value based on the expectation of future cash flows that an asset or business will generate.

We engage independent valuation firms to perform valuations of our investments that are not publicly traded or for which there are no readily available market quotations. We also engage independent valuation firms to perform valuations of any securities that trade on private secondary markets, but are not otherwise publicly traded, where there is a lack of appreciable trading or a wide disparity in recently reported trades. We consider the independent valuations provided by the valuation firms, among other factors, in making our fair value determinations.

U.S. Federal and State Income Taxes

The Company was taxed as a regular corporation (a “C corporation”) under subchapter C of the Internal Revenue Code of 1986, as amended, for its 2012 taxable year. The Company uses the liability method of accounting for income taxes. Deferred tax assets and liabilities are recorded for tax loss carryforwards and temporary differences between the tax basis of assets and liabilities and their reported amounts in the consolidated financial statements, using statutory tax rates in effect for the year in which the temporary differences are expected to reverse. Certain tax attributes may be subject to limitations on timing and usage. A valuation allowance is provided against deferred tax assets when it is more likely than not that some portion or all of the deferred tax assets will not be realized.

TABLE OF CONTENTS

2013 taxable year. Should we not qualify as a RIC for 2013, we intend to elect to be treated as a RIC for our 2014 taxable year, if management determines that it is in our best interests to do so. If we opt not to do so or are unable to qualify, we will continue to be taxed as a C corporation under the Code for our 2014 taxable year. Refer to note 8 for further detail.

In order to qualify as a RIC, among other things, the Company is required to distribute to its stockholders on a timely basis at least 90% of investment company taxable income, as defined by the Code, for each year, and meet certain asset diversification requirements on a quarterly basis. So long as the Company qualifies and maintains its status as a RIC, it generally will not pay corporate-level U.S. federal and state income taxes on any ordinary income or capital gains that it distributes at least annually to its stockholders as dividends. Rather, any tax liability related to income earned by the RIC will represent obligations of the Company’s investors and will not be reflected in the consolidated financial statements of the Company. Included in the Company’s consolidated financial statements, the GSVC Holdings are taxable subsidiaries of the RIC. These taxable subsidiaries are not consolidated for income tax purposes and may generate income tax expenses as a result of their ownership of the portfolio companies. Such income tax expenses and deferred taxes, if any, will be reflected in the Company’s consolidated financial statements. At the present time, the Company cannot assure you that it will be eligible to elect to be taxed as a RIC for its 2013 taxable year. If it is not treated as a RIC for 2013, the Company will be taxed as a C corporation under the Code for the 2013 taxable year. Until such time as it qualifies and elects to be taxed as a RIC, GSV will provide for income taxes, if any, as a C Corp. The Company intends to elect to be taxed as a RIC for its 2014 taxable year, if management determines that it is in the Company’s best interests to do so.

Recently Adopted Accounting Standards

In June 2013, the Financial Accounting Standards Board issued Accounting Standards Update (“ASU”) 2013-08, Financial Services — Investment Companies (Topic 946): Amendments to the Scope, Measurement, and Disclosure Requirements (“ASU 2013-08”). ASU 2013-08 amends the criteria that define an investment company, clarifies the measurement guidance and requires certain additional disclosures. Public companies are required to apply ASU 2013-08 prospectively for interim and annual reporting periods beginning after December 15, 2013.

The Company does not believe that the adoption of any recently issued accounting standards will have a material impact on its current financial position and results of operations.

TABLE OF CONTENTS

Recent Developments

Investments

Portfolio Company

Industry

Transaction Date

Gross Payments

OzyMedia, Inc.

Daily News and Information Site

3-Oct-14

4,999,999

NestGSV, Inc.

Incubator

6-Oct-14

899,999

GSV Sustainability Partners

Clean Technology

13-Oct-14

3,875,000

Enjoy Technology, Inc.

Mobile Social

23-Oct-14

1,000,000

DogVacay, Inc.

Marketplaces

3-Nov-14

2,500,000

Learnist Inc. (f/k/a Grockit, Inc.)

Online Learning Platform

7-Nov-14

1,450,000

Total Gross Payments

14,724,998

Line of Credit

As of November 10, 2014, our balance on the credit facility was $7.0 million.

Escrow Deposits

Item 3. Quantitative and Qualitative Disclosures about Market Risk

We are subject to financial market risks, which could include; to the extent we utilize leverage, changes in interest rates. As we invest primarily in equity rather than debt instruments, we would not expect fluctuations in interest rates to directly impact our return on our portfolio investments, although any significant change in market interest rates could potentially have an indirect effect on the business, financial condition and results of operations of the portfolio companies in which we invest.

TABLE OF CONTENTS

Item 4. Controls and Procedures

As of September 30, 2014, we, including our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Securities Exchange Act of 1934). Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective and provided reasonable assurance that information required to be disclosed in our periodic SEC filings is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. However, in evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated can provide only reasonable assurance of achieving the desired control objectives, and management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of such possible controls and procedures.

There have been no changes in our internal control over financial reporting (as defined in Rule 13a-15(f) under the Securities Exchange Act of 1934) that occurred during the quarter ended September 30, 2014 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

TABLE OF CONTENTS

PART II: OTHER INFORMATION

Item 1. Legal Proceedings

None of us, our investment adviser or administrator, is currently subject to any material legal proceedings, nor, to our knowledge, is any material legal proceeding threatened against us, or against our investment adviser or administrator. From time to time, we, our investment adviser or administrator, may be a party to certain legal proceedings in the ordinary course of business, including proceedings relating to the enforcement of our rights under contracts with our portfolio companies. While the outcome of these legal proceedings cannot be predicted with certainty, we do not expect that these proceedings will have a material effect upon our business, financial condition or results of operations.

Item 1A. Risk Factors

In addition to the other information set forth in this report, you should carefully consider the factors discussed in Item 1A. Risk Factors in our Annual Report on Form 10-K for the fiscal year ended December 31, 2013, which could materially affect our business, financial condition and/or operating results. The risks described in our Annual Report on Form 10-K are not the only risks facing our company. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially and adversely affect our business, financial condition and/or operating results. There have been no material changes during the three months ended September 30, 2014 to the risk factors discussed in Item 1A. Risk Factors in our Annual Report on Form 10-K for the year ended December 31, 2013.

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

Not applicable.

Item 3. Defaults Upon Senior Securities

None.

Item 4. Mine Safety Disclosure

Not applicable.

Item 5. Other Information

Not applicable.

Item 6. Exhibits

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


3.1		Articles of Amendment and Restatement*
3.2		Articles of Amendment**
3.3		Bylaws*
4.1		Form of Common Stock Certificate***
10.1		Dividend Reinvestment Plan*
10.2		Amended and Restated Investment Advisory Agreement by and between Registrant and GSV Asset Management, LLC****
10.3		Amended and Restated Administration Agreement by and between Registrant and GSV Capital Service Company, LLC****
10.4		Form of Indemnification Agreement by and between Registrant and each of its directors*
10.5		Form of Custody Agreement by and between Registrant and U.S. Bank National Association***** 55 TABLE OF CONTENTS
10.6		Form of Trademark License Agreement by and between Registrant and GSV Asset Management, LLC**
31.1		Certification of Chief Executive Officer pursuant to Rule 13a-14 of the Securities Exchange Act of 1934, as amended
31.2		Certification of Chief Financial Officer pursuant to Rule 13a-14 of the Securities Exchange Act of 1934, as amended
32.1		Certification of Chief Executive Officer pursuant to Section 906 of The Sarbanes-Oxley Act of 2002
32.2		Certification of Chief Financial Officer pursuant to Section 906 of The Sarbanes-Oxley Act of 2002

Previously filed in connection with Pre-Effective Amendment No. 2 to the Registrant’s Registration Statement on Form N-2 (File No. 333-171578), filed on March 30, 2011.

Previously filed in connection with the Registrant’s Current Report on Form 8-K (File No. 814-00852), filed on June 1, 2011.

***

Previously filed in connection with Pre-Effective Amendment No. 3 to the Registrant’s Registration Statement on Form N-2 (File No. 333-175655) filed on September 20, 2011.

****

Previously filed in connection with Annual Report for the fiscal year ended December 31, 2012 on Form 10-K (File No. 814-00852), filed on March 14, 2013.

*****

Previously filed in connection with Pre-Effective Amendment No. 3 to the Registrant’s Registration Statement on Form N-2 (File No. 333-171578), filed on April 15, 2011.

TABLE OF CONTENTS

PART IV

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.


		GSV CAPITAL CORP.
Date: November 10, 2014		By: /s/ Michael T. Moe Michael T. Moe Chief Executive Officer, President and Chairman of the Board of Directors (Principal Executive Officer)
Date: November 10, 2014		By: /s/ William Tanona William Tanona Chief Financial Officer, Treasurer and Secretary (Principal Financial and Accounting Officer)

Exhibit 31.1

Certification of Chief Executive Officer

I, Michael T. Moe, certify that:

I have reviewed this quarterly report on Form 10-Q of GSV Capital Corp.;

Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15(d)-15(f)) for the registrant and have:

(a)

designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

(b)

designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

(c)

evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(d)

disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

(a)

all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

(b)

any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Dated this 10^th day of November 2014.

By:

/s/ Michael T. Moe

Michael T. Moe
Chief Executive Officer

Exhibit 31.2

Certification of Chief Financial Officer

I, William Tanona, certify that:

I have reviewed this quarterly report on Form 10-Q of GSV Capital Corp.;

(a)

(b)

(c)

(d)

(a)

(b)

any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Dated this 10^th day of November 2014.

By:

/s/ William Tanona

William Tanona
Chief Financial Officer

Exhibit 32.1

Certification of Chief Executive Officer
Pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350)

In connection with the Quarterly Report on Form 10-Q for period ended September 30, 2014 (the “Report”) of GSV Capital Corp. (the “Registrant”), as filed with the Securities and Exchange Commission on the date hereof, I, Michael T. Moe, the Chief Executive Officer of the Registrant, hereby certify, to the best of my knowledge, that:

(1)

The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

(2)

The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Registrant.

/s/ Michael T. Moe

Name: Michael T. Moe
Date: November 10, 2014

Exhibit 32.2

Certification of Chief Financial Officer
Pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350)

In connection with the Quarterly Report on Form 10-Q for period ended September 30, 2014 (the “Report”) of GSV Capital Corp. (the “Registrant”), as filed with the Securities and Exchange Commission on the date hereof, I, William Tanona, the Chief Financial Officer of the Registrant, hereby certify, to the best of my knowledge, that:

(1)

The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and

(2)

The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Registrant.

/s/ William Tanona

Name: William Tanona
Date: November 10, 2014

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

FORM 10-Q

COMMISSION FILE NUMBER: 814-00852

GSV Capital Corp.

(650) 235-4769

GSV CAPITAL CORP. TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES

GSV CAPITAL CORP. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF OPERATIONS (Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS (Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES CONSOLIDATED SCHEDULE OF INVESTMENTS September 30, 2014 (Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES CONSOLIDATED SCHEDULE OF INVESTMENTS – (Continued) September 30, 2014 (Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES CONSOLIDATED SCHEDULE OF INVESTMENTS – (Continued) September 30, 2014 (Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES CONSOLIDATED SCHEDULE OF INVESTMENTS – (Continued) September 30, 2014 (Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES CONSOLIDATED SCHEDULE OF INVESTMENTS – (Continued) September 30, 2014 (Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES CONSOLIDATED SCHEDULE OF INVESTMENTS – (Continued) September 30, 2014 (Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES CONSOLIDATED SCHEDULE OF INVESTMENTS – (Continued) September 30, 2014 (Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES CONSOLIDATED SCHEDULE OF INVESTMENTS December 31, 2013

GSV CAPITAL CORP. AND SUBSIDIARIES CONSOLIDATED SCHEDULE OF INVESTMENTS – (Continued) December 31, 2013

GSV CAPITAL CORP. AND SUBSIDIARIES CONSOLIDATED SCHEDULE OF INVESTMENTS – (Continued) December 31, 2013

GSV CAPITAL CORP. AND SUBSIDIARIES CONSOLIDATED SCHEDULE OF INVESTMENTS – (Continued) December 31, 2013

GSV CAPITAL CORP. AND SUBSIDIARIES CONSOLIDATED SCHEDULE OF INVESTMENTS – (Continued) December 31, 2013

GSV CAPITAL CORP. AND SUBSIDIARIES CONSOLIDATED SCHEDULE OF INVESTMENTS – (Continued) December 31, 2013

GSV CAPITAL CORP. AND SUBSIDIARIES NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS September 30, 2014(Unaudited)

NOTE 1 — NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES

Nature of Operations

Summary of Significant Accounting Policies

Basis of Presentation

Basis of Consolidation

GSV CAPITAL CORP. AND SUBSIDIARIES NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS September 30, 2014(Unaudited)

NOTE 1 — NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES – (continued)

Use of Estimates

Investments

GSV CAPITAL CORP. AND SUBSIDIARIES NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS September 30, 2014(Unaudited)

NOTE 1 — NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES – (continued)

GSV CAPITAL CORP. AND SUBSIDIARIES NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS September 30, 2014(Unaudited)

NOTE 1 — NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES – (continued)

Valuation of Other Financial Instruments

Securities Transactions

Portfolio Company Investment Classification

Cash

Restricted Cash

Revenue Recognition

GSV CAPITAL CORP. AND SUBSIDIARIES NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS September 30, 2014(Unaudited)

NOTE 1 — NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES – (continued)

Investment Transaction Costs and Escrow Deposits

Unrealized Appreciation or Depreciation on Investments

U.S. Federal and State Income Taxes

GSV CAPITAL CORP. AND SUBSIDIARIES NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS September 30, 2014(Unaudited)

NOTE 1 — NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES – (continued)

Deferred Credit Facility Fees

Per Share Information

Capital Accounts

GSV CAPITAL CORP. AND SUBSIDIARIES NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS September 30, 2014(Unaudited)

NOTE 2 — RELATED PARTY ARRANGEMENTS

Investment Advisory Agreement

Administration Agreement

License Agreement

GSV CAPITAL CORP. AND SUBSIDIARIES NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS September 30, 2014(Unaudited)

NOTE 3 — PORTFOLIO INVESTMENTS AND FAIR VALUE

GSV CAPITAL CORP. AND SUBSIDIARIES NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS September 30, 2014(Unaudited)

NOTE 3 — PORTFOLIO INVESTMENTS AND FAIR VALUE – (continued)

GSV CAPITAL CORP. AND SUBSIDIARIES NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS September 30, 2014(Unaudited)

NOTE 3 — PORTFOLIO INVESTMENTS AND FAIR VALUE – (continued)

Significant Unobservable Inputs for Level 3 Portfolio Company Securities

GSV CAPITAL CORP. AND SUBSIDIARIES NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS September 30, 2014(Unaudited)

NOTE 3 — PORTFOLIO INVESTMENTS AND FAIR VALUE – (continued)

GSV CAPITAL CORP. AND SUBSIDIARIES NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS September 30, 2014(Unaudited)

NOTE 3 — PORTFOLIO INVESTMENTS AND FAIR VALUE – (continued)

GSV CAPITAL CORP. AND SUBSIDIARIES NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS September 30, 2014(Unaudited)

NOTE 3 — PORTFOLIO INVESTMENTS AND FAIR VALUE – (continued)

GSV CAPITAL CORP. AND SUBSIDIARIES NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS September 30, 2014(Unaudited)

NOTE 4 — EQUITY OFFERINGS AND RELATED EXPENSES

NOTE 5 — NET INCREASE IN NET ASSETS PER COMMON SHARE — BASIC AND DILUTED

GSV CAPITAL CORP. AND SUBSIDIARIES NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS September 30, 2014(Unaudited)

NOTE 6 — COMMITMENTS AND CONTINGENCIES

NOTE 7 — FINANCIAL HIGHLIGHTS

GSV CAPITAL CORP. AND SUBSIDIARIES NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS September 30, 2014(Unaudited)

NOTE 7 — FINANCIAL HIGHLIGHTS – (continued)

GSV CAPITAL CORP. AND SUBSIDIARIES NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS September 30, 2014(Unaudited)

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

GSV CAPITAL CORP.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES

GSV CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF INVESTMENTS
September 30, 2014
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF INVESTMENTS – (Continued)
September 30, 2014
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF INVESTMENTS – (Continued)
September 30, 2014
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF INVESTMENTS – (Continued)
September 30, 2014
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF INVESTMENTS – (Continued)
September 30, 2014
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF INVESTMENTS – (Continued)
September 30, 2014
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF INVESTMENTS – (Continued)
September 30, 2014
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF INVESTMENTS
December 31, 2013

GSV CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF INVESTMENTS – (Continued)
December 31, 2013

GSV CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF INVESTMENTS – (Continued)
December 31, 2013

GSV CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF INVESTMENTS – (Continued)
December 31, 2013

GSV CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF INVESTMENTS – (Continued)
December 31, 2013

GSV CAPITAL CORP. AND SUBSIDIARIES

CONSOLIDATED SCHEDULE OF INVESTMENTS – (Continued)
December 31, 2013

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2014
(Unaudited)

Certification of Chief Executive Officer
Pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350)

Certification of Chief Financial Officer
Pursuant to
Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350)