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 June 30, 2017


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


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

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

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

The issuer had 22,181,003 shares of common stock, $0.01 par value per share, outstanding as of August 9, 2017.

TABLE OF CONTENTS

GSV CAPITAL CORP.

TABLE OF CONTENTS


	PAGE
PART I. FINANCIAL INFORMATION
Item 1. Condensed Consolidated Financial Statements		1
Condensed Consolidated Statements of Assets and Liabilities as of June 30, 2017 (Unaudited) and December 31, 2016		1
Condensed Consolidated Statements of Operations for the three and six months ended June 30, 2017 and 2016 (Unaudited)		2
Condensed Consolidated Statements of Changes in Net Assets for the six months ended June 30, 2017 and 2016 (Unaudited)		4
Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2017 and 2016 (Unaudited)		5
Condensed Consolidated Schedule of Investments as of June 30, 2017 (Unaudited)		6
Condensed Consolidated Schedule of Investments as of December 31, 2016		11
Notes to Condensed Consolidated Financial Statements as of June 30, 2017 (Unaudited)		17
Note 1 — Nature of Operations and Significant Accounting Policies		17
Note 2 — Related-Party Arrangements		25
Note 3 — Investments at Fair Value		28
Note 4 — Equity Offerings and Related Expenses		34
Note 5 — Net Increase/(Decrease) in Net Assets Resulting from Operations per Common Share — Basic and Diluted		35
Note 6 — Commitments and Contingencies		36
Note 7 — Financial Highlights		36
Note 8 — Income Taxes		37
Note 9 — Long-Term Liabilities		39
Note 10 — Subsequent Events		41
Note 11 — Supplemental Financial Data		42
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations		43
Forward-Looking Statements		43
Overview		44
Investments — (Portfolio Activity)		44
Results of Operations		46
Liquidity and Capital Resources		51
Critical Accounting Policies		54
Recent Developments		54
Item 3. Quantitative and Qualitative Disclosures About Market Risk		55
Item 4. Controls and Procedures		56

TABLE OF CONTENTS


	PAGE
PART II. OTHER INFORMATION
Item 1. Legal Proceedings		57
Item 1A. Risk Factors		57
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds		58
Item 3. Defaults Upon Senior Securities		58
Item 4. Mine Safety Disclosure		58
Item 5. Other Information		58
Item 6. Exhibits		58
Schedules 12-14 — Schedules of Investments in and Advances to Affiliates as of June 30, 2017 (unaudited) and December 31, 2016		59
Signatures		66

TABLE OF CONTENTS

PART I. FINANCIAL INFORMATION

Item 1. Condensed Consolidated Financial Statements

GSV CAPITAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES


	June 30, 2017			December 31, 2016
	(Unaudited)
ASSETS
Investments at fair value:
Investments in controlled securities (cost of $22,982,044 and $22,893,441, respectively)⁽¹⁾	$	19,855,423		$	19,037,566
Investments in affiliated securities (cost of $49,197,923 and $51,773,388, respectively)⁽¹⁾		39,608,382			42,444,690
Investments in non-controlled/non-affiliated securities (cost of $181,314,446 and $204,101,445, respectively)		223,304,013			200,532,890
Investments in treasury bill (cost of $99,988,000 and $29,998,750, respectively)		99,994,000			29,998,490
Total Investments (cost of $353,482,413 and $308,767,024, respectively)		382,761,818			292,013,636
Cash		2,602,570			8,332,634
Interest and dividends receivable		337,100			92,946
Prepaid expenses and other assets		72,556			213,942
Deferred financing costs		446,018			311,268
Total Assets		386,220,062			300,964,426
LIABILITIES
Due to:
GSV Asset Management⁽¹⁾		347,807			422,025
Accounts payable and accrued expenses		243,058			335,611
Accrued incentive fees⁽¹⁾		6,274,577			2,126,444
Accrued management fees⁽¹⁾		396,428			524,054
Accrued interest payable		1,061,729			1,056,563
Payable for securities purchased		89,483,890			26,498,750
Deferred tax liability		10,359,371			10,359,371
Credit facility payable		8,000,000			—
Convertible Senior Notes Payable 5.25% due September 15, 2018⁽²⁾		67,943,431			67,512,798
Total Liabilities		184,110,291			108,835,616
Commitments and contingencies (Notes 6 and 9)
Net Assets	$	202,109,771		$	192,128,810
NET ASSETS
Common stock, par value $0.01 per share (100,000,000 authorized; 22,181,003 and 22,181,003 issued and outstanding, respectively)	$	221,810		$	221,810
Paid-in capital in excess of par		221,237,636			221,237,636
Accumulated net investment loss		(12,135,169	)		(1,443,996	)
Accumulated net realized losses on investments		(26,134,541	)		(773,882	)
Accumulated net unrealized appreciation/(depreciation) of investments		18,920,035			(27,112,758	)
Net Assets	$	202,109,771		$	192,128,810
Net Asset Value Per Share	$	9.11		$	8.66

(1)

This balance is a related-party transaction. Refer to “Note 2 — Related-Party Arrangements” for more detail.

(2)

The Convertible Senior Notes have a face value of $69,000,000. Refer to “Note 9 — Long-Term Liabilities” for a reconciliation of the carrying value to the face value.

See accompanying notes to condensed consolidated financial statements.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)


	Three Months Ended June 30,						Six Months Ended June 30,
	2017			2016			2017			2016
INVESTMENT INCOME
Interest income from controlled securities⁽¹⁾	$	67,368		$	15,528		$	126,777		$	20,417
Interest income/(reversal of interest accrual) from affiliated securities⁽¹⁾⁽³⁾		96,695			(73,894	)		192,372			18,584
Interest income from non-controlled/non-affiliated securities		8,434			4,247			16,807			9,532
Dividend income from controlled securities⁽¹⁾		125,000			—			300,000			—
Other income from non-controlled/non-affiliated securities		73,096			—			73,096			—
Total Investment Income		370,593			(54,119	)		709,052			48,533
OPERATING EXPENSES
Management fees⁽¹⁾		1,359,180			1,740,223			2,813,600			3,698,223
Incentive fees/(reversal of incentive fee accrual)⁽¹⁾		2,430,825			(2,907,224	)		4,148,133			(8,025,808	)
Costs incurred under administration agreement⁽¹⁾		449,110			698,692			980,594			1,298,642
Directors’ fees		73,063			86,250			155,980			172,500
Professional fees		702,808			388,375			964,998			1,025,503
Interest expense		1,155,060			1,184,326			2,281,833			2,367,489
Tax expense		45,690			—			46,490			—
Other expenses		207,716			207,280			360,297			417,018
Total Operating Expenses		6,423,452			1,397,922			11,751,925			953,567
Management fee waiver		(169,898	)		—			(351,700	)		—
Total operating expenses, net of waiver of management fees		6,253,554			1,397,922			11,400,225			953,567
Net Investment Loss		(5,882,961	)		(1,452,041	)		(10,691,173	)		(905,034	)
Net Realized Gains/(Losses):
From affiliated securities		(675,495	)		—			(2,578,909	)		—
From non-controlled/non-affiliated securities		4,003			1,104,361			(22,781,750	)		(4,970,709	)
Net Realized Gains/(Losses) on investments		(671,492	)		1,104,361			(25,360,659	)		(4,970,709	)

See accompanying notes to condensed consolidated financial statements.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS – (continued)
(UNAUDITED)


	Three Months Ended June 30,						Six Months Ended June 30,
	2017			2016			2017			2016
Net Change in Unrealized Appreciation/(Depreciation) on investments:
From controlled securities		(963,393	)		60,073			729,254			(206,655	)
From affiliated securities		(1,687,511	)		(5,219,631	)		(260,843	)		(6,367,818	)
From non-controlled/non-affiliated securities		15,403,432			(10,774,328	)		45,564,382			(28,780,414	)
Total Change in Unrealized Appreciation/(Depreciation) on investments		12,752,528			(15,933,886	)		46,032,793			(35,354,887	)
Net Increase/(Decrease) in Net Assets Resulting from Operations	$	6,198,075		$	(16,281,566	)	$	9,980,961		$	(41,230,630	)
Net Increase/(Decrease) in Net Assets Resulting from Operations per Common Share
Basic	$	0.28		$	(0.74	)	$	0.45		$	(1.86	)
Diluted⁽²⁾	$	0.26		$	(0.74	)	$	0.44		$	(1.86	)
Weighted-Average Common Shares Outstanding
Basic		22,181,003			22,181,003			22,181,003			22,181,003
Diluted⁽²⁾		27,932,818			22,181,003			27,932,818			22,181,003

(1)

This balance is a related-party transaction. Refer to “Note 2 — Related-Party Arrangements” for more detail.

(2)

For the three and six months ended June 30, 2016, 5,710,212 potentially dilutive common shares were excluded from the weighted-average common shares outstanding for diluted net increase in net assets resulting from operations per common share because the effect of these shares would have been anti-dilutive. Refer to “Note 5 — Net Increase/(Decrease) in Net Assets Resulting from Operations per Common Share — Basic and Diluted” for further detail.

(3)

Interest income for each of the three and six months ended June 30, 2016 reflects the reversal of previously accrued interest from loans to Fullbridge, Inc.

See accompanying notes to condensed consolidated financial statements.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS
(UNAUDITED)


	Six months ended June 30, 2017			Six months ended June 30, 2016
Net Increase/(Decrease) in Net Assets Resulting from Operations
Net investment loss	$	(10,691,173	)	$	(905,034	)
Net realized losses on investments		(25,360,659	)		(4,970,709	)
Net change in unrealized appreciation/(depreciation) of investments		46,032,793			(35,354,887	)
Net Increase/(Decrease) in Net Assets Resulting from Operations		9,980,961			(41,230,630	)
Total Increase/(Decrease) in Net Assets		9,980,961			(41,230,630	)
Net assets at beginning of period		192,128,810			268,010,945
Net Assets at End of Period	$	202,109,771		$	226,780,315
Capital Share Activity
Shares issued		—			—
Shares outstanding at beginning of period		22,181,003			22,181,003
Shares Outstanding at end of period		22,181,003			22,181,003

See accompanying notes to condensed consolidated financial statements.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)


	Six months ended June 30, 2017			Six months ended June 30, 2016
Cash Flows from Operating Activities
Net increase/(decrease) in net assets resulting from operations	$	9,980,961		$	(41,230,630	)
Adjustments to reconcile net increase/(decrease) in net assets resulting from operations to net cash used in operating activities:
Net realized losses on investments		25,360,659			4,970,709
Net change in unrealized (appreciation)/depreciation of investments		(46,032,793	)		35,354,887
Amortization of discount on Convertible Senior Notes		430,633			428,535
Amortization of deferred financing costs		6,824			53,669
Amortization of fixed income security premiums and discounts		(73,873	)		(8,099	)
Paid-in-kind-interest		52,483			—
Change in restricted cash		—			(22,750	)
Purchases of investments in:
Portfolio investments		(280	)		(10,514,101	)
United States treasury bills		(160,054,378	)		(59,999,523	)
Proceeds from sales or maturity of investments in:
Portfolio investments		—			6,972,598
United States treasury bills		90,000,000			60,000,000
United States treasuries strips		—			1,834,000
Change in operating assets and liabilities:
Due from GSV Asset Management⁽¹⁾		—			219,147
Due from portfolio companies⁽¹⁾		—			3,879
Prepaid expenses and other assets		141,386			64,106
Interest and dividends receivable		(244,154	)		(40,265	)
Due to GSV Asset Management⁽¹⁾		(74,218	)		(4,514,739	)
Payable for securities purchased		62,985,140			243
Accounts payable and accrued expenses		(92,553	)		161,510
Accrued incentive fees⁽¹⁾		4,148,133			(8,025,808	)
Accrued management fees⁽¹⁾		(127,626	)		(99,951	)
Accrued interest payable		5,166			—
Net Cash Used in Operating Activities		(13,588,490	)		(14,392,583	)
Cash Flows from Financing Activities
Borrowings under credit facility		8,000,000			3,500,000
Deferred credit facility costs		(100,313	)		—
Deferred offering costs		(41,261	)		—
Net Cash Provided by Financing Activities		7,858,426			3,500,000
Total Decrease in Cash Balance		(5,730,064	)		(10,892,583	)
Cash Balance at Beginning of Period		8,332,634			13,349,877
Cash Balance at End of Period	$	2,602,570		$	2,457,294
Supplemental Information:
Interest Paid	$	1,832,654		$	1,811,250
Taxes Paid	$	46,490		$	—

(1)

This balance is a related-party transaction. Refer to “Note 2 — Related-Party Arrangements” for more detail.

See accompanying notes to condensed consolidated financial statements.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED SCHEDULE OF INVESTMENTS
(UNAUDITED)
June 30, 2017


Portfolio Investments*	Headquarters/Industry		Shares/ Principal		Cost		Fair Value		% of Net Assets
Palantir Technologies, Inc.		Palo Alto, CA
Preferred shares, Series G		Data Analysis		326,797	$	1,008,968	$	1,980,798		0.98	%
Common shares, Class A				5,773,690		16,189,935		34,995,779		17.32	%
Total						17,198,903		36,976,577		18.30	%
Spotify Technology S.A.**		Stockholm, Sweden
Common shares		On-Demand Music Streaming		9,541		13,599,572		27,033,199		13.38	%
JAMF Holdings, Inc.⁽¹⁴⁾		Minneapolis, MN
Preferred shares, Series B		Mobile Device Management		1,468,800		9,999,928		20,575,952		10.18	%
Coursera, Inc.		Mountain View, CA
Preferred shares, Series B		Online Education		2,961,399		14,519,519		18,364,441		9.09	%
Dropbox, Inc.		San Francisco, CA
Preferred shares, Series A-1		Cloud Computing Services		552,486		5,015,773		6,287,859		3.11	%
Common shares				760,000		8,641,153		8,649,582		4.28	%
Total						13,656,926		14,937,441		7.39	%
Chegg, Inc.**		Santa Clara, CA
Common shares⁽¹³⁾		Online Education Services		1,182,792		14,022,863		14,536,514		7.19	%
General Assembly Space, Inc.		New York, NY
Preferred shares, Series C		Online Education		126,552		2,999,979		6,314,946		3.12	%
Common shares				133,213		2,999,983		6,647,329		3.29	%
Total						5,999,962		12,962,275		6.41	%
Course Hero, Inc.		Redwood City, CA
Preferred shares, Series A		Online Education		2,145,509		5,000,001		10,532,304		5.21	%
Lytro, Inc.		Mountain View, CA
Preferred shares, Series D		Light Field Imaging Platform		159,160		502,081		500,001		0.25	%
Preferred shares, Series C-1				3,378,379		10,000,002		10,000,002		4.95	%
Total						10,502,083		10,500,003		5.20	%
Ozy Media, Inc.⁽¹⁾		Mountain View, CA
Convertible Promissory Note 5% Due 2/28/2018***		Digital Media Platform	$	2,000,000		2,000,000		2,000,000		0.99	%
Preferred shares, Series B				922,509		4,999,999		4,999,999		2.47	%
Preferred shares, Series A				1,090,909		3,000,200		3,000,000		1.48	%
Preferred shares, Series Seed				500,000		500,000		500,000		0.25	%
Total						10,500,199		10,499,999		5.19	%
StormWind, LLC⁽²⁾⁽⁵⁾		Scottsdale, AZ
Preferred shares, Series C		Interactive Learning		2,779,134		4,000,787		4,650,838		2.30	%
Preferred shares, Series B				3,279,629		2,019,687		4,470,403		2.21	%
Preferred shares, Series A				366,666		110,000		499,796		0.25	%
Total						6,130,474		9,621,037		4.76	%
Curious.com, Inc.⁽¹⁾		Menlo Park, CA
Preferred shares, Series B		Online Education		3,407,834		12,000,006		8,933,329		4.42	%

See accompanying notes to condensed consolidated financial statements.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued)
(UNAUDITED)
June 30, 2017


Portfolio Investments*	Headquarters/Industry		Shares/ Principal		Cost		Fair Value		% of Net Assets
NestGSV, Inc. (d/b/a GSV Labs, Inc.)⁽²⁾		Redwood City, CA
Convertible Promissory Note 8% Due 7/31/2017***		Global Innovation Platform	$	514,889	$	510,420	$	508,141		0.25	%
Unsecured Promissory Note 12% Due 11/29/2017***⁽¹¹⁾			$	526,000		467,198		467,200		0.23	%
Preferred shares, Series A-4				3,720,424		4,904,498		4,873,755		2.41	%
Preferred shares, Series A-3				1,561,625		2,005,730		1,702,171		0.84	%
Preferred shares, Series A-2				450,001		605,500		297,000		0.15	%
Preferred shares, Series A-1				1,000,000		1,021,778		490,000		0.24	%
Common shares				200,000		1,000		—		—	%
Preferred Warrants Series A-3 – Strike Price $1.33 – Expiration Date 4/4/2019				187,500		—		13,125		0.01	%
Preferred Warrants Series A-4 – Strike Price $1.33 – Expiration Date 10/6/2019				500,000		—		150,000		0.07	%
Preferred Warrants Series A-4 – Strike Price $1.33 – Expiration Date 7/18/2021				250,000		74,380		87,500		0.04	%
Preferred Warrants Series A-4 – Strike Price $1.33 – Expiration Date 11/29/2021				100,000		29,275		35,000		0.02	%
Preferred Warrant Series B – Strike Price $2.31, Expiration Date 6/30/2022⁽¹¹⁾				125,000		70,379		81,250		0.04	%
Total						9,690,158		8,705,142		4.30	%
Lyft, Inc.		San Francisco, CA
Preferred shares, Series E		On-Demand Transportation		128,563		2,503,585		3,599,764		1.78	%
Preferred shares, Series D		Services		176,266		1,792,749		4,829,688		2.39	%
Total						4,296,334		8,429,452		4.17	%
Declara, Inc.⁽¹⁾		Palo Alto, CA
Convertible Promissory Note 9% Due 12/31/2017***⁽¹²⁾		Social Cognitive Learning	$	2,120,658		2,120,658		2,827,020		1.40	%
Preferred shares, Series A				10,716,390		9,999,999		4,393,720		2.17	%
Total						12,120,657		7,220,740		3.57	%
SugarCRM, Inc.		Cupertino, CA
Preferred shares, Series E		Customer Relationship		373,134		1,500,522		2,537,800		1.26	%
Common shares		Manager		1,524,799		5,476,502		4,240,940		2.10	%
Total						6,977,024		6,778,740		3.36	%
Avenues Global Holdings, LLC⁽³⁾		New York, NY
Preferred shares, Junior Preferred Stock		Globally-focused		10,014,270		10,151,854		5,873,369		2.91	%
		Private School
Enjoy Technology, Inc.		Menlo Park, CA
Preferred shares, Series B		On-Demand Commerce		1,681,520		4,000,280		4,000,000		1.98	%
Preferred shares, Series A				879,198		1,002,440		1,297,975		0.64	%
Total						5,002,720		5,297,975		2.62	%
Snap Inc. (f/k/a Snapchat, Inc.)**		Venice, CA
Common shares, Class A⁽⁹⁾		Social Communication		130,208		2,001,135		2,313,796		1.14	%
Common shares, Class B⁽⁹⁾				130,208		2,001,135		2,313,796		1.14	%
Total						4,002,270		4,627,592		2.28	%
Parchment, Inc.		Scottsdale, AZ
Preferred shares, Series D		E-Transcript Exchange		3,200,512		4,000,982		4,544,727		2.25%

See accompanying notes to condensed consolidated financial statements.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued)
(UNAUDITED)
June 30, 2017


Portfolio Investments*	Headquarters/Industry		Shares/ Principal		Cost		Fair Value		% of Net Assets
Whittle Schools, LLC⁽¹⁾⁽⁴⁾		New York, NY
Preferred shares, Series B		Globally-focused		3,000,000	$	3,000,000	$	3,000,000		1.48	%
Common shares		Private School		229		1,577,097		1,500,000		0.74	%
Total						4,577,097		4,500,000		2.22	%
Dataminr, Inc.		New York, NY
Preferred shares, Series C		Social Media Analytics		301,369		1,100,909		1,099,997		0.54	%
Preferred shares, Series B				904,977		2,063,356		2,841,628		1.41	%
Total						3,164,265		3,941,625		1.95	%
Knewton, Inc.		New York, NY
Preferred shares, Series E		Online Education		375,985		4,999,999		3,737,291		1.85	%
CUX, Inc. (d/b/a CorpU)⁽¹⁾		Philadelphia, PA
Senior Subordinated Convertible Promissory Note 8%, Due 11/26/2018***⁽⁷⁾		Corporate Education	$	1,166,400		1,166,400		1,166,400		0.58	%
Convertible preferred shares, Series D				169,033		778,607		775,861		0.38	%
Convertible preferred shares, Series C				615,763		2,006,077		1,169,950		0.58	%
Preferred Warrants Series D – Strike Price $4.59 – Expiration Date 2/25/2018				16,903		—		4,395		—	%
Total						3,951,084		3,116,606		1.54	%
A Place for Rover Inc. (f/k/a DogVacay, Inc.)⁽¹⁰⁾		Seattle, WA
Common shares		Peer-to-Peer Pet Services		707,991		2,506,119		2,500,047		1.24	%
Aspiration Partners, Inc.		Marina Del Rey, CA
Preferred shares, Series A		Financial Services		540,270		1,001,815		2,352,615		1.16	%
SharesPost, Inc.		San Francisco, CA
Preferred shares, Series B		Online Marketplace Finance		1,771,653		2,259,716		2,249,999		1.11	%
Common warrants, $0.13 Strike Price, Expiration Date 6/15/2018				770,934		23,128		69,384		0.03	%
Total						2,282,844		2,319,383		1.14	%
DreamBox Learning, Inc.		Bellevue, WA
Preferred shares, Series A-1		Education Technology		7,159,221		1,502,362		1,503,436		0.74	%
Preferred shares, Series A				3,579,610		758,017		751,718		0.37	%
Total						2,260,379		2,255,154		1.11	%
Strategic Data Command, LLC⁽¹⁾⁽⁶⁾		Sunnyvale, CA
Common shares		Big Data Consulting		2,400,000		989,277		2,160,000		1.07	%
Maven Research, Inc.⁽¹⁾		San Francisco, CA
Preferred shares, Series C		Knowledge Networks		318,979		2,000,447		1,955,341		0.97	%
Preferred shares, Series B				49,505		217,206		195,050		0.10	%
Total						2,217,653		2,150,391		1.07	%
Clever, Inc.		San Francisco, CA
Preferred shares, Series B		Education Software		1,799,047		2,000,601		2,000,001		0.99	%
SPBRX, INC. (f/k/a GSV Sustainability Partners, Inc.)⁽²⁾		Woodside, CA
Preferred shares, Class A***		Clean Technology		14,300,000		7,151,412		1,529,244		0.76	%
Common shares				100,000		10,000		—		—	%
Total						7,161,412		1,529,244		0.76%

See accompanying notes to condensed consolidated financial statements.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued)
(UNAUDITED)
June 30, 2017


Portfolio Investments*	Headquarters/Industry		Shares/ Principal		Cost		Fair Value		% of Net Assets
EdSurge, Inc.⁽¹⁾		Burlingame, CA
Preferred shares, Series A-1		Education Media Platform		378,788	$	501,360	$	500,000		0.25	%
Preferred shares, Series A				494,365		500,801		499,309		0.25	%
Total						1,002,161		999,309		0.50	%
Fullbridge, Inc.		Cambridge, MA
Common shares		Business Education		517,917		6,150,506		—		—	%
Junior note 1.49%, Due 11/9/2021***			$	2,270,458		2,270,863		877,359		0.43	%
Total						8,421,369		877,359		0.43	%
Tynker (f/k/a Neuron Fuel, Inc.)		Mountain View, CA
Preferred shares, Series A		Computer Software		534,162		309,310		844,230		0.42	%
4C Insights (f/k/a The Echo Systems Corp.)		Chicago, IL
Common shares		Social Data Platform		436,219		1,436,406		505,747		0.25	%
Circle Media (f/k/a S3 Digital Corp. (d/b/a S3i))⁽¹⁾		New York, NY
Promissory Note 12%, Due 11/17/2017***		Sports Analytics	$	28,008		30,283		28,008		0.01	%
Preferred shares, Series A				1,864,495		1,777,576		—		—	%
Preferred warrants, $1.17 Strike Price, Expiration Date 11/18/2022				5,360		576		—		—	%
Preferred warrants, $1.17 Strike Price, Expiration Date 8/29/2021				175,815		—		—		—	%
Preferred warrants, $1.17 Strike Price, Expiration Date 6/26/2021				38,594		—		—		—	%
Preferred warrants, $1.17 Strike Price, Expiration Date 9/30/2020				160,806		—		—		—	%
Preferred warrants, $1.00 Strike Price, Expiration Date 11/21/2017				500,000		31,354		—		—	%
Total						1,839,789		28,008		0.01	%
Handle Financial, Inc. (f/k/a PayNearMe, Inc.)⁽⁸⁾		Sunnyvale, CA
Common shares		Cash Payment Network		548,034		14,000,398		—		—	%
Total Portfolio Investments						253,494,413		282,767,818		139.89	%
U.S. Treasury
U.S. Treasury Bill, 0%, due 7/6/2017***			$	100,000,000		99,988,000		99,994,000		49.48	%
TOTAL INVESTMENTS					$	353,482,413	$	382,761,818		189.37	%

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 (“IPO”). Unless otherwise noted, all investments were pledged as collateral under the Credit Facility. The Company’s and GSV Asset Management, LLC’s officers and staff, as applicable, may serve on the board of directors of the Company’s portfolio investments.

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. Of GSV Capital Corp.’s total portfolio, 12.07% of its total investments are non-qualifying assets.

***

Investment is income-producing.

(1)

See accompanying notes to condensed consolidated financial statements.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued)
(UNAUDITED)
June 30, 2017

amended. 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, as amended. A company is deemed to be a “Controlled Company” of GSV Capital Corp. if GSV Capital Corp. owns more than 25% 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 that is collateralized by Avenues Global Holdings, LLC, as well as the personal collateral of Chris Whittle, the former chairman 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 Strategic Data Command, LLC is held through its wholly owned subsidiary, GSVC SVDS Holdings, Inc.

(7)

Interest will accrue daily on the unpaid principal balance of the note. Interest began compounding annually on November 26, 2015. Accrued interest is not payable until the earlier of (a) the closing of a subsequent equity offering by CUX, Inc. (d/b/a CorpU), or (b) the maturity of the note (November 26, 2018).

(8)

On March 28, 2017, PayNearMe, Inc. changed its name to Handle Financial, Inc. As part of the company’s restructuring process, Handle Financial, Inc. initiated a 10:1 reverse stock split.

(9)

On March 1, 2017, Snap Inc. priced its IPO, selling 145,000,000 shares of Class A common stock at a price of $17.00 per share. At June 30, 2017, GSV Capital Corp. valued Snap Inc., based on its June 30, 2017 closing price on the New York Stock Exchange of $17.77. The Company’s shares of common stock of Snap Inc. (f/k/a Snapchat, Inc.), are restricted until July 31, 2017.

(10)

On March 29, 2017, A Place for Rover Inc. acquired DogVacay, Inc. and, pursuant to a plan of reorganization, the Company received common shares of A Place for Rover Inc. in exchange for the Company’s previously held Series B-1 preferred shares of DogVacay, Inc.

(11)

On May 29, 2017, the maturity date of the unsecured promissory note to NestGSV, Inc. (d/b/a GSV Labs, Inc.) was extended to November 29, 2017 in exchange for 125,000 Series B warrants. For accounting purposes, the extension of the maturity date was treated as an extinguishment of the existing note and creation of a new note. Refer to “Note 3 — Investments at Fair Value.”

(12)

On July 1, 2017, the maturity date of the convertible promissory note to Declara, Inc. was extended to December 31, 2017.

(13)

On November 12, 2013, Chegg Inc. priced its IPO. The lock-up agreement for the Company’s Chegg Inc. common shares expired on May 11, 2014.

(14)

In April 2017, JAMF Holdings Inc., initiated a 20:1 stock split.

See accompanying notes to condensed consolidated financial statements.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED SCHEDULE OF INVESTMENTS
December 31, 2016


Portfolio Investments*	Headquarters/Industry		Shares/ Principal		Cost		Fair Value		% of Net Assets
Palantir Technologies, Inc.		Palo Alto, CA
Preferred shares, Series G		Data Analysis		326,797	$	1,008,968	$	2,223,594		1.16	%
Common shares, Class A				5,773,690		16,189,935		39,285,371		20.45	%
Total						17,198,903		41,508,965		21.61	%
Spotify Technology S.A.**		Stockholm, Sweden
Common shares		On-Demand Music Streaming		9,541		13,599,572		18,931,691		9.85	%
Coursera, Inc.		Mountain View, CA
Preferred shares, Series B		Online Education		2,961,399		14,519,519		14,510,855		7.55	%
JAMF Holdings, Inc.		Minneapolis, MN
Preferred shares, Series B		Mobile Device Management		73,440		9,999,928		13,856,754		7.21	%
General Assembly Space, Inc.		New York, NY
Preferred shares, Series C		Online Education		126,552		2,999,978		6,697,132		3.49	%
Common shares				133,213		2,999,983		7,049,632		3.67	%
Total						5,999,961		13,746,764		7.16	%
Dropbox, Inc.		San Francisco, CA
Preferred shares, Series A-1		Cloud Computing Services		552,486		5,015,773		5,552,484		2.89	%
Common shares				760,000		8,641,153		7,638,000		3.98	%
Total						13,656,926		13,190,484		6.87	%
Lytro, Inc.		Mountain View, CA
Preferred shares, Series D		Light Field Imaging Platform		159,160		502,081		500,001		0.26	%
Preferred shares, Series C-1				3,378,379		10,000,002		10,408,150		5.42	%
Total						10,502,083		10,908,151		5.68	%
Ozy Media, Inc.⁽¹⁾		Mountain View, CA
Convertible Promissory Note 5% Due 2/28/2018***		Digital Media Platform	$	2,000,000		2,000,000		2,000,000		1.04	%
Preferred shares, Series B				922,509		4,999,999		4,999,999		2.60	%
Preferred shares, Series A				1,090,909		3,000,200		3,000,000		1.56	%
Preferred shares, Series Seed				500,000		500,000		610,000		0.32	%
Total						10,500,199		10,609,999		5.52	%
Course Hero, Inc.		Redwood City, CA
Preferred shares, Series A		Online Education		2,145,509		5,000,001		10,532,304		5.48	%
Curious.com Inc.⁽¹⁾		Menlo Park, CA
Preferred shares, Series B		Online Education		3,407,834		12,000,006		9,984,954		5.20	%
StormWind, LLC⁽²⁾⁽⁶⁾		Scottsdale, AZ
Preferred shares, Series C		Interactive Learning		2,779,134		4,000,787		4,650,838		2.42	%
Preferred shares, Series B				3,279,629		2,019,687		4,470,403		2.33	%
Preferred shares, Series A				366,666		110,000		499,796		0.26	%
Total						6,130,474		9,621,037		5.01	%
Chegg, Inc.**		Santa Clara, CA
Common shares		Online Education Services		1,182,792		14,022,863		8,729,005		4.54	%
Declara, Inc.⁽¹⁾		Palo Alto, CA
Convertible Promissory Note 9% Due 6/30/2017***⁽¹²⁾		Social Cognitive Learning	$	2,120,658		2,120,658		2,827,020		1.47	%
Preferred shares, Series A				10,716,390		9,999,999		4,786,654		2.49	%
Total						12,120,657		7,613,674		3.96	%

See accompanying notes to condensed consolidated financial statements.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued)
December 31, 2016


Portfolio Investments*	Headquarters/Industry		Shares/ Principal		Cost		Fair Value		% of Net Assets
Lyft, Inc.		San Francisco, CA
Preferred shares, Series E		On-Demand Transportation		128,563	$	2,503,585	$	3,249,430		1.69	%
Preferred shares, Series D		Services		176,266		1,792,749		4,203,062		2.19	%
Total						4,296,334		7,452,492		3.88	%
Avenues Global Holdings, LLC⁽⁴⁾		New York, NY
Preferred shares, Junior Preferred Stock		Globally-focused		10,014,270		10,151,854		6,128,733		3.19	%
		Private School
SugarCRM, Inc.		Cupertino, CA
Preferred shares, Series E		Customer Relationship		373,134		1,500,522		2,354,476		1.23	%
Common shares		Manager		1,524,799		5,476,502		3,762,442		1.96	%
Total						6,977,024		6,116,918		3.19	%
Dataminr, Inc.		New York, NY
Preferred shares, Series C		Social Media Analytics		301,369		1,100,909		1,377,256		0.72	%
Preferred shares, Series B				904,977		2,063,356		4,135,745		2.15	%
Total						3,164,265		5,513,001		2.87	%
Enjoy Technology, Inc.		Menlo Park, CA
Preferred shares, Series B		On-Demand Commerce		1,681,520		4,000,280		4,000,000		2.08	%
Preferred shares, Series A				879,198		1,002,440		1,443,091		0.75	%
Total						5,002,720		5,443,091		2.83	%
NestGSV, Inc. (d/b/a GSV Labs, Inc.)⁽²⁾		Redwood City, CA
Convertible Promissory Note 8% Due 7/31/2017***		Global Innovation Platform	$	500,000		457,592		427,900		0.22	%
Unsecured Promissory Note 12% Due 5/29/2017***			$	526,000		501,802		496,725		0.26	%
Preferred shares, Series A-4⁽¹⁴⁾				3,720,424		4,904,498		2,715,910		1.41	%
Preferred shares, Series A-3⁽¹⁴⁾				1,561,625		2,005,730		952,591		0.50	%
Preferred shares, Series A-2⁽¹⁴⁾				450,001		605,500		166,500		0.09	%
Preferred shares, Series A-1⁽¹⁴⁾				1,000,000		1,021,778		270,000		0.14	%
Common shares				200,000		1,000		—		0.00	%
Preferred warrants, Series A-3 – $1.33 Strike Price, Expiration Date 4/4/2019				187,500		—		5,625		—	%
Preferred warrants, Series A-4 – $1.33 Strike Price, Expiration Date 10/6/2019				500,000		—		40,000		0.02	%
Preferred warrants, Series A-4 – $1.33 Strike Price, Expiration Date 7/18/2021				250,000		74,380		22,500		0.01	%
Preferred warrants, Series A-4 – $1.33 Strike Price, Expiration Date 11/29/2021				100,000		29,275		9,000		—
Total						9,601,555		5,106,751		2.65	%
Whittle Schools, LLC⁽¹⁾⁽⁵⁾		New York, NY
Preferred shares, Series B		Globally-focused		3,000,000		3,000,000		3,000,000		1.56	%
Common shares		Private School		229		1,577,097		1,500,000		0.78	%
Total						4,577,097		4,500,000		2.34%

See accompanying notes to condensed consolidated financial statements.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued)
December 31, 2016


Portfolio Investments*	Headquarters/Industry		Shares/ Principal		Cost		Fair Value		% of Net Assets
Snap Inc. (f/k/a Snapchat, Inc.)		Venice, CA
Preferred shares, Series F⁽¹⁷⁾		Social Communication		130,208	$	2,001,135	$	2,184,565		1.14	%
Common shares, Class A⁽¹⁷⁾				130,208		2,001,135		2,184,565		1.14	%
Total						4,002,270		4,369,130		2.28	%
SPBRX, INC. (f/k/a GSV Sustainability Partners, Inc.)⁽²⁾		Woodside, CA
Preferred shares, Class A		Clean Technology	$	14,300,000		7,151,412		4,309,778		2.24	%
Common shares				100,000		10,000		—		—	%
Total						7,161,412		4,309,778		2.24	%
Parchment, Inc.		Scottsdale, AZ
Preferred shares, Series D		E-Transcript Exchange		3,200,512		4,000,982		4,000,000		2.08	%
CUX, Inc. (d/b/a CorpU)⁽¹⁾		Philadelphia, PA
Senior Subordinated Convertible Promissory Note 8%, Due 11/26/2018***⁽⁸⁾		Corporate Education	$	1,166,400		1,166,400		1,166,400		0.61	%
Convertible preferred shares, Series D				169,033		778,607		775,861		0.40	%
Convertible preferred shares, Series C				615,763		2,006,077		1,913,484		1.00	%
Preferred warrants, Series D, $4.59 Strike Price, Expiration Date 2/25/2018				16,903		—		4,395		—	%
Total						3,951,084		3,860,140		2.01	%
Knewton, Inc.		New York, NY
Preferred shares, Series E		Online Education		375,985		4,999,999		3,782,409		1.97	%
DogVacay, Inc.		Santa Monica, CA
Preferred shares, Series B-1		Peer-to-Peer Pet Services		514,562		2,506,119		2,500,771		1.30	%
SharesPost, Inc.		San Bruno, CA
Preferred shares, Series B		Online Marketplace Finance		1,771,653		2,259,716		2,249,999		1.17	%
Common warrants, $0.13 Strike Price, Expiration Date 6/15/2018				770,934		23,128		69,384		0.04	%
Total						2,282,844		2,319,383		1.21	%
DreamBox Learning, Inc.		Bellevue, WA
Preferred shares, Series A-1		Education Technology		7,159,221		1,502,362		1,503,436		0.78	%
Preferred shares, Series A				3,579,610		758,017		751,718		0.39	%
Total						2,260,379		2,255,154		1.17	%
Maven Research, Inc.⁽¹⁾		San Francisco, CA
Preferred shares, Series C		Knowledge Networks		318,979		2,000,447		1,999,998		1.04	%
Preferred shares, Series B				49,505		217,206		223,763		0.12	%
Total						2,217,653		2,223,761		1.16	%
Strategic Data Command, LLC⁽¹⁾⁽⁷⁾		Sunnyvale, CA
Common shares		Big Data Consulting		2,400,000		989,277		2,052,555		1.07	%
Clever, Inc.		San Francisco, CA
Preferred shares, Series B		Education Software		1,799,047		2,000,601		2,000,001		1.04	%
EdSurge, Inc.⁽¹⁾		Burlingame, CA
Preferred shares, Series A-1		Education Media Platform		378,788		501,360		500,000		0.26	%
Preferred shares, Series A				494,365		500,801		588,294		0.31	%
Total						1,002,161		1,088,294		0.57	%
Tynker (f/k/a Neuron Fuel, Inc.)		Mountain View, CA
Preferred shares, Series A		Computer Software		534,162		309,310		881,367		0.46%

See accompanying notes to condensed consolidated financial statements.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued)
December 31, 2016


Portfolio Investments*	Headquarters/Industry		Shares/ Principal		Cost		Fair Value		% of Net Assets
Fullbridge, Inc.		Cambridge, MA
Common shares		Business Education		517,917	$	6,150,506	$	—		—	%
Junior note 1.49%, Due 11/9/2021				2,270,458		2,270,858		877,359		0.46	%
Total						8,421,364		877,359		0.46	%
Circle Media (f/k/a S3 Digital Corp. (d/b/a S3i))⁽¹⁾		New York, NY
Promissory Note 12%, Due 11/17/2017***⁽¹⁵⁾		Sports Analytics	$	25,000		26,840		26,544		0.01	%
Preferred shares, Series A				1,864,495		1,777,576		484,769		0.26	%
Preferred warrants, $1.17 Strike Price, Expiration Date 11/18/2022				5,360		576		—		—	%
Preferred warrants, $1.17 Strike Price, Expiration Date 8/29/2021				175,815		—		—		—	%
Preferred warrants, $1.17 Strike Price, Expiration Date 6/26/2021				38,594		—		—		—	%
Preferred warrants, $1.17 Strike Price, Expiration Date 9/30/2020				160,806		—		—		—	%
Preferred warrants, $1.00 Strike Price, Expiration Date 11/21/2017				500,000		31,354		—		—	%
Total						1,836,346		511,313		0.27	%
4C Insights (f/k/a The Echo Systems Corp.)		Chicago, IL
Common shares		Social Data Platform		436,219		1,436,404		505,744		0.26	%
Aspiration Partners, Inc.		Marina Del Rey, CA
Preferred shares, Series A⁽¹¹⁾		Financial Services		540,270		1,001,815		307,954		0.16	%
Handle Financial, Inc. (f/k/a PayNearMe, Inc.)		Sunnyvale, CA
Common shares⁽¹³⁾		Cash Payment Network		5,480,348		14,000,398		164,410		0.09	%
Global Education Learning (Holdings) Ltd.⁽¹⁾**		Hong Kong
Preferred shares, Series A		Education Technology		2,126,475		675,495		—		—	%
AlwaysOn, Inc.⁽¹⁾		Woodside, CA
Preferred shares, Series A-1		Social Media		4,465,925		876,023		—		—	%
Preferred shares, Series A				1,066,626		1,027,391		—		—	%
Preferred warrants Series A, $1.00 Strike Price, Expiration Date 1/9/2017				109,375		—		—		—	%
Total						1,903,414		—		—	%
Orchestra One, Inc. (f/k/a Learnist Inc.)		San Francisco, CA
Common shares		Consumer Health Technology		57,026		4,959,614		—		—	%
Cricket Media (f/k/a ePals Inc.)⁽¹⁰⁾		Herndon, VA
Common shares		Online Education		133,333		2,448,959		—		—	%
Earlyshares.com, Inc.		Miami, FL
Convertible Promissory Note 5%, Due 2/26/2017***⁽⁹⁾⁽³⁾		Equity Crowdfunding	$	50,000		50,840		—		—	%
Preferred shares, Series A				165,715		261,598		—		—	%
Total						312,438		—		—%

See accompanying notes to condensed consolidated financial statements.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued)
December 31, 2016


Portfolio Investments*	Headquarters/Industry		Shares/ Principal		Cost		Fair Value		% of Net Assets
Beamreach Solar, Inc. (f/k/a Solexel, Inc.)		Milpitas, CA
Convertible Promissory Note 9%, Due 5/10/2017***⁽³⁾⁽¹⁶⁾		Solar Power	$	250,000	$	254,444	$	—		—	%
Preferred shares, Series D				1,613,413		2,419,751		—		—	%
Preferred shares, Series C				5,300,158		11,598,648		—		—	%
Total						14,272,843		—		—	%
AliphCom, Inc. (d/b/a Jawbone)		San Francisco, CA
Common shares		Smart Device Company		150,000		793,152		—		—	%
Total Portfolio Investments						278,768,274		262,015,146		136.38	%
U.S. Treasury
U.S. Treasury Bill, 0%, due 1/5/2017***			$	30,000,000		29,998,750		29,998,490		15.62	%
TOTAL INVESTMENTS					$	308,767,024	$	292,013,636		152.00	%

All portfolio investments are non-control/non-affiliated and non-income-producing, unless identified. Equity investments are subject to lock-up restrictions upon their IPO. Unless otherwise noted, all investments were pledged as collateral under the SVB Credit Facility, which expired in accordance with its terms on December 31, 2016. The Company’s and GSV Asset Management, LLC’s officers and staff, as applicable; may serve on the board of directors of the Company’s portfolio investments.

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. Of GSV Capital Corp.’s total portfolio, 9.47% of its total investments are non-qualifying assets.

***

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, as amended. 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)

(3)

Investment was on non-accrual status as of December 31, 2016.

(4)

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

(5)

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 that is collateralized by Avenues Global Holdings, LLC, as well as the personal collateral of Chris Whittle, the former chairman of Avenues Global Holdings, LLC.

(6)

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

(7)

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

(8)

See accompanying notes to condensed consolidated financial statements.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued)
December 31, 2016

(9)

Interest will accrue daily on the unpaid principal balance of the note. Interest began compounding annually on February 26, 2015. Accrued interest is not payable until the earlier of (a) the closing of a subsequent equity offering by Earlyshares.com, Inc., or (b) the maturity of the note (February 26, 2017).

(10)

On June 6, 2016, Cricket Media (f/k/a ePals Inc.) declared a 10:1 reverse split of its common shares.

(11)

On July 29, 2016, Aspiration Partners, Inc. declared a 30:1 split of its preferred shares.

(12)

On December 30, 2016, Declara, Inc. extended the maturity date of the note held for one year until June 30, 2017.

(13)

On December 21, 2016, Handle Financial, Inc. (f/k/a PayNearMe, Inc.) converted its Series E Preferred shares into Common Class A shares on a 1:1 basis.

(14)

On December 15, 2016, NestGSV, Inc. (d/b/a GSV Labs, Inc.) converted its Series A, B, C, and D Preferred shares into Series A-1, A-2, A-3, and A-4 preferred shares, respectively, on a 1:1 basis.

(15)

On December 31, 2016, Circle Media (f/k/a S3 Digital Corp. (d/b/a S3i)) extended the maturity date of the note held for one year until November 17, 2017.

(16)

Interest will accrue daily on the unpaid principal balance of the note. Interest began compounding annually on November 26, 2016. Accrued interest is not payable until the earlier of (a) the closing of a subsequent equity offering by Beamreach Solar, Inc. (f/k/a Solexel, Inc.), or (b) the maturity of the note (May 10, 2017).

(17)

On October 26, 2016, the Snap Inc. board of directors approved a distribution of shares of Class A common stock as a dividend to the holders of all preferred stock and common stock outstanding on October 31, 2016. One share of Class A common stock was distributed for each share of preferred stock and common stock outstanding.

See accompanying notes to condensed consolidated financial statements.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

NOTE 1 — NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES

Nature of Operations

GSV Capital Corp. (the “Company” or “GSV Capital”), formed in September 2010 as a Maryland corporation, is an externally managed, non-diversified closed-end management investment company. The Company has elected to be regulated as a business development company under the Investment Company Act of 1940, as amended (the “1940 Act”). The Company’s investment activities are managed by GSV Asset Management, LLC (“GSV Asset Management”), and GSV Capital Service Company, LLC (“GSV Capital Service Company”) provides the administrative services necessary for the Company to operate.

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

The table below displays all the Company’s subsidiaries as of June 30, 2017, which, other than GSV Capital Lending, LLC (“GCL”), are collectively referred to as the “GSVC Holdings.” The GSVC Holdings were formed to hold portfolio investments. The GSVC Holdings, including their associated portfolio investments, are consolidated with the Company for accounting purposes, but have elected to be treated as separate entities for U.S. federal income tax purposes. GCL was formed to originate portfolio loan investments within the state of California and is consolidated with the Company for accounting purposes. Refer to “— Summary of Significant Accounting Policies — Basis of Consolidation” below for further detail.

Subsidiary

Jurisdiction of
Incorporation

Formation Date

Percentage
Owned

GCL

Delaware

April 13, 2012

100

Subsidiaries below are referred to collectively, as the “GSVC Holdings”

GSVC AE Holdings, Inc. (“GAE”)

Delaware

November 28, 2012

100

GSVC AV Holdings, Inc. (“GAV”)

Delaware

November 28, 2012

100

GSVC NG Holdings, Inc. (“GNG”)

Delaware

November 28, 2012

100

GSVC SW Holdings, Inc. (“GSW”)

Delaware

November 28, 2012

100

GSVC WS Holdings, Inc. (“GWS”)

Delaware

November 28, 2012

100

GSVC SVDS Holdings, Inc. (“SVDS”)

Delaware

August 13, 2013

100

The Company’s investment objective is to maximize its portfolio’s total return, principally by seeking capital gains on its equity and equity-related investments. The Company invests principally in the equity securities of what it believes to be rapidly growing venture-capital-backed emerging companies. The Company may acquire its investments in these portfolio companies through: offerings of the prospective portfolio companies, transactions on secondary marketplaces for private companies, or negotiations with selling stockholders. The Company may also invest on an opportunistic basis in select publicly traded equity securities or certain non-U.S. companies that otherwise meet its investment criteria, subject to any applicable limitations under the 1940 Act.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

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

Summary of Significant Accounting Policies

Basis of Presentation

The interim unaudited condensed consolidated financial statements of the Company are prepared on the accrual basis of accounting in conformity with U.S. generally accepted accounting principles (“GAAP”) and pursuant to the requirements for reporting on Form 10-Q and Regulation S-X under the Securities Exchange Act of 1934, as amended (the “Exchange Act”). The Company is an investment company following the specialized accounting and reporting guidance specified in the Financial Accounting Standards Board’s (“FASB”) Accounting Standards Codification (“ASC”) Topic 946, Financial Services — Investment Companies. In the opinion of management, all adjustments, all of which were of a normal recurring nature, considered necessary for the fair presentation of condensed consolidated financial statements for the interim period have been included. The results of operations for the current interim period are not necessarily indicative of results that ultimately may be achieved for any other interim period or for the year ending December 31, 2017. The interim unaudited condensed consolidated financial statements and notes hereto should be read in conjunction with the audited condensed consolidated financial statements and notes thereto contained in the Company’s annual report on Form 10-K for the year ended December 31, 2016.

Basis of Consolidation

Under Article 6 of Regulation S-X and the American Institute of Certified Public Accountants’ (“AICPA”) Audit and Accounting Guide for Investment Companies, the Company is precluded from consolidating any entity other than another investment company, a controlled operating company that provides substantially all of its services and benefits to the Company, and certain entities established for tax purposes where the Company holds a 100% interest. Accordingly, the Company’s condensed consolidated financial statements include its accounts and the accounts of the GSVC Holdings and GCL, its wholly owned subsidiaries. All intercompany balances and transactions have been eliminated in consolidation.

Use of Estimates

The preparation of consolidated financial statements in accordance with GAAP requires the Company’s management to make a number of significant estimates. These include estimates of the 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 reporting period. It is likely that changes in these estimates will occur in the near term. The Company’s estimates are inherently subjective in nature and actual results could differ materially from such estimates.

Uncertainties and Risk Factors

The Company is subject to a number of risks and uncertainties in the nature of its operations, as well as vulnerability due to certain concentrations. Refer to “Management’s Discussion and Analysis of Financial Condition and Results of Operations — Forward-Looking Statements” and “Item 1A. Risk Factors” of this quarterly report on Form 10-Q and “Item 1A. Risk Factors” of our annual report on Form 10-K for the fiscal year ended December 31, 2016 for a detailed discussion of the risks and uncertainties inherent in the nature of the Company’s operations. Refer to “Note 3 — Investments at Fair Value” for an overview of the Company’s geographic and industry concentrations.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

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

Investments at Fair Value

The Company applies fair value accounting in accordance with GAAP and the AICPA’s Audit and Accounting Guide for Investment Companies. The Company values its assets on a quarterly basis, or more frequently if required under the 1940 Act.

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 — Valuations based on unadjusted quoted prices for identical assets or liabilities in an active market that the Company has the ability to access at the measurement date.

Level 2 — Valuations based on observable inputs other than Level 1 prices, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data at the measurement date for substantially the full term of the assets or liabilities.

Level 3 — Valuations based on unobservable inputs that reflect management’s best estimate of what market participants would use in pricing the asset or liability at the measurement date. Consideration is given to the risk inherent in the valuation technique and the risk inherent in the inputs to the model. The majority of the Company’s investments are Level 3 investments and are subject to a high degree of judgment and uncertainty in determining fair value.

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 — Investments at Fair Value” 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. Refer to “Levelling Policy” below for a detailed discussion of the levelling of the Company’s financial assets or liabilities and events that may cause a reclassification within the fair value hierarchy.

Securities for which market quotations are readily available on an exchange are valued at the most recently available closing price of such security as of the valuation date, unless there are legal or contractual restrictions on the sale or use of such security that under ASC 820-10-35 should be incorporated into the security’s fair value measurement as a characteristic of the security that would transfer to market participants who would buy the security. The Company may also obtain quotes with respect to certain of its investments from pricing services, 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 to be adequate, the Company uses the quote obtained.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

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

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, our board of directors or the valuation committee of the Company’s board of directors (the “Valuation Committee”), does not reliably 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 of GSV Asset Management 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 the Valuation Committee to conduct independent appraisals and review GSV Asset Management’s preliminary valuations and make its own independent assessment, for all investments for which there are no readily available market quotations;

The Valuation Committee discusses the valuations and recommends to the Company’s board of directors a fair value for each investment in the portfolio based on the input of GSV Asset Management and the independent third-party valuation firm; and

The Company’s board of directors then discusses the valuations recommended by the Valuation Committee and determines in good faith the fair value of each investment in the portfolio.

In making a good faith determination of the fair value of investments, the Company considers valuation methodologies consistent with industry practice. Valuation methods utilized include, but are not limited to the following: comparisons to prices from secondary market transactions; venture capital financings; public offerings; purchase or sales transactions; as well as 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 method to determine the fair value of each investment.

For investments that are not publicly traded or that do not have readily available market quotations, the Valuation Committee generally engages at least one independent valuation firm to provide an independent valuation, which the Company’s board of directors considers, among other factors, in making its fair value determinations for these investments. For the current and prior fiscal year, the Valuation Committee engaged an independent valuation firm to perform valuations of 100% of the Company’s investments for which there were no readily available market quotations.

Equity Investments

Equity investments for which market quotations are readily available in an active market are generally valued at the most recently available closing market prices and are classified as Level 1 assets. Equity investments with readily available market quotations that are subject to sales restrictions due to an initial public offering (“IPO”) by the portfolio company will be classified as Level 1. Any other equity investments with readily available market quotations that are subject to sales restrictions that would transfer to market participants who would buy the security may be valued at a discount for a lack of marketability (“DLOM”), to the most recently available closing market prices depending upon the nature of the sales restriction. These investments are generally classified as Level 2 assets. The DLOM used is generally based upon the market value of publicly traded put options with similar terms.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

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

The fair values of the Company’s equity investments for which market quotations are not readily available are determined based on various factors and are classified as Level 3 assets. To determine the fair value of a portfolio company for which market quotations are not readily available, the Company may analyze the relevant portfolio company’s most recently available historical and projected financial results, public market comparables, and other factors. The Company may also consider other events, including the transaction in which the Company acquired its securities, subsequent equity sales by the portfolio company, and mergers or acquisitions affecting the portfolio company. In addition, the Company may consider the trends of the portfolio company’s basic financial metrics from the time of its original investment until the measurement date, with material improvement of these metrics indicating a possible increase in fair value, while material deterioration of these metrics may indicate a possible reduction in fair value.

In determining the value of equity or equity-linked securities (including warrants to purchase common or preferred stock) in a portfolio company, the Company considers the rights, preferences and limitations of such securities. In cases where a portfolio company’s capital structure includes multiple classes of preferred and common stock and equity-linked securities with different rights and preferences, the Company generally uses an option pricing model to allocate value to each equity-linked security, unless it believes a liquidity event such as an acquisition or a dissolution is imminent, or the portfolio company is unlikely to continue as a going concern. When equity-linked securities expire worthless, any cost associated with these positions is recognized as a realized loss on investments in the Condensed Consolidated Statements of Operations and Condensed Consolidated Statements of Cash Flows. In the event these securities are exercised into common or preferred stock, the cost associated with these securities is reassigned to the cost basis of the new common or preferred stock. These conversions are noted as non-cash operating items on the Condensed Consolidated Statements of Cash Flows.

Debt Investments

Given the nature of the Company’s current debt investments (excluding U.S. Treasuries), principally convertible and promissory notes issued by venture-capital-backed portfolio companies, these investments are classified as Level 3 assets because there is no known or accessible market or market indexes for these investment securities to be traded or exchanged. The Company’s debt investments are valued at estimated fair value as determined by the Company’s board of directors.

Warrants

The Company’s board of directors will ascribe value to warrants based on fair value analyses that can include discounted cash flow analyses, option pricing models, comparable analyses and other techniques as deemed appropriate. These investments are classified as Level 3 assets because there is no known or accessible market or market indexes for these investment securities to be traded or exchanged. The Company’s warrants are valued at estimated fair value as determined by the Company’s board of directors.

Levelling Policy

The portfolio companies in which the Company invests may offer their shares in IPOs. The Company’s shares in such 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 1 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. In situations where there are lock-up restrictions, as well as legal or contractual restrictions on the sale or use of such security that under ASC 820-10-35 should be incorporated into the security’s fair value measurement as a characteristic of the security that would transfer to market participants who would buy the security, the Company will classify the investment as Level 2 subject to an appropriate DLOM to reflect the restrictions upon sale. The Company transfers investments between

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

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

levels based on the fair value at the beginning of the measurement period in accordance with FASB ASC 820. For investments transferred out of Level 3 due to an IPO, the Company transfers these investments based on their fair value at the IPO date.

Valuation of Other Financial Instruments

The carrying amounts of the Company’s other, non-investment financial instruments, consisting of cash, receivables, accounts payable, and accrued expenses, approximate fair value due to their short-term nature.

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

GSV Capital is a non-diversified company within the meaning of the 1940 Act. GSV Capital classifies its 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 a portfolio company. Refer to the Condensed Consolidated Schedules of Investments as of June 30, 2017 and December 31, 2016, respectively, for details regarding the nature and composition of the Company’s investment portfolio.

Cash

The Company places its cash with U.S. Bank, N.A., Bridge Bank (a subsidiary of Western Alliance Bank), and Silicon Valley Bank, and at times, cash held in these accounts may exceed the Federal Deposit Insurance Corporation insured limit. The Company believes that U.S. Bank, N.A., Western Alliance Bank, and Silicon Valley Bank are high-quality financial institutions and that the risk of loss associated with any uninsured balance is remote.

Deferred Financing Costs

The Company records origination costs related to lines of credit as deferred financing costs. These costs are deferred and amortized as part of interest expense using the straight-line method over the respective life of the line of credit. For modifications to a line of credit, any unamortized origination costs are expensed. Included within deferred financing costs are offering costs incurred relating to the Company’s shelf registration statement on Form N-2. The Company defers these offering costs until capital is raised pursuant to the shelf registration statement or the shelf registration statement has expired. For equity capital raised, the offering costs reduce paid-in capital resulting from the offering. For debt capital raised, the associated offering costs are amortized over the life of the debt instrument using the effective interest method. As of June 30, 2017, and December 31, 2016, the Company had deferred financing costs of $446,018 and $311,268, respectively, on the Condensed Consolidated Statements of Assets and Liabilities.

Revenue Recognition

The Company recognizes gains or losses on the sale of investments using the specific identification method. The Company recognizes interest income, adjusted for amortization of premium and accretion of discount, on an accrual basis. The Company recognizes dividend income on the ex-dividend date.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

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

Investment Transaction Costs and Escrow Deposits

Commissions and other costs associated with an investment transaction, including legal expenses not reimbursed by the portfolio company, are included in the cost basis of purchases and deducted from the proceeds of sales. The Company makes certain acquisitions on 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. Such transactions would be reflected on the Condensed Consolidated Statement of Assets and Liabilities as escrow deposits. At June 30, 2017 and December 31, 2016, the Company had no escrow deposits.

Unrealized Appreciation or Depreciation of 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 elected to be treated as a regulated investment company (a “RIC”) under Subchapter M of the Internal Revenue Code of 1986, as amended (the “Code”), beginning with its taxable year ended December 31, 2014, has qualified to be treated as a RIC for subsequent taxable years, and intends to continue to operate in a manner so as to qualify for the tax treatment applicable to RICs.

In order to qualify as a RIC, among other things, the Company is required to meet certain source of income and asset diversification requirements and timely distribute to its stockholders at least 90% of the sum of investment company taxable income (“ICTI”) including payment-in-kind interest income, as defined by the Code, and net tax-exempt interest income (which is the excess of its gross tax-exempt interest income over certain disallowed deductions) for each taxable year and meet certain source of income and asset diversification requirements on a quarterly basis. Depending on the level of ICTI earned in a tax year, the Company may choose to carry forward into the next tax year ICTI in excess of current year dividend distributions. Any such carryforward ICTI must be distributed on or before December 31 of the subsequent tax year to which it was carried forward.

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

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 condensed consolidated financial statements of the Company. Included in the Company’s condensed consolidated financial statements, the GSVC Holdings are taxable subsidiaries, regardless of whether the Company is a RIC. These taxable subsidiaries are not consolidated for income tax purposes and may generate income tax

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

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

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 condensed consolidated financial statements.

If it is not treated as a RIC, the Company will be taxed as a regular corporation (a “C corporation”) under subchapter C of the Code for such taxable year. If the Company has previously qualified as a RIC but is subsequently unable to qualify for treatment as a RIC, and certain amelioration provisions are not applicable, the Company would be subject to tax on all of its taxable income (including its net capital gains) at regular corporate rates. The Company would not be able to deduct distributions to stockholders, nor would it be required to make distributions. Distributions, including distributions of net long-term capital gain, would generally be taxable to its stockholders as ordinary dividend income to the extent of the Company’s current and accumulated earnings and profits. Subject to certain limitations under the Code, corporate stockholders would be eligible to claim a dividend received deduction with respect to such dividend; non-corporate stockholders would generally be able to treat such dividends as “qualified dividend income,” which is subject to reduced rates of U.S. federal income tax. Distributions in excess of the Company’s current and accumulated earnings and profits would be treated first as a return of capital to the extent of the stockholder’s tax basis, and any remaining distributions would be treated as a capital gain. In order to requalify as a RIC, in addition to the other requirements discussed above, the Company would be required to distribute all of its previously undistributed earnings attributable to the period it failed to qualify as a RIC by the end of the first year that it intends to requalify as a RIC. If the Company fails to requalify as a RIC for a period greater than two taxable years, it may be subject to regular corporate tax on any net built-in gains with respect to certain of its assets (i.e., the excess of the aggregate gains, including items of income, over aggregate losses that would have been realized with respect to such assets if the Company had been liquidated) that it elects to recognize on requalification or when recognized over the next five years. The Company was taxed a C corporation for its 2012 and 2013 taxable years. Refer to “Note 8 — Income Taxes” for further details regarding the Company’s tax status.

Per Share Information

Basic net increase/(decrease) in net assets resulting from operations per common share is computed using the weighted-average number of shares outstanding for the period presented. Diluted net increase/(decrease) in net assets resulting from operations per common share is computed by dividing net increase/(decrease) in net assets resulting from operations for the period adjusted to include the pre-tax effects of interest incurred on potentially dilutive securities, 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 in accordance with FASB ASC 260, Earnings Per Share (“ASC 260”) to determine the number of potentially dilutive shares outstanding. Refer to “Note 5 — Net Increase/(Decrease) in Net Assets Resulting from Operations per Common Share — Basic and Diluted” for further detail.

Recently Adopted Accounting Standards

On October 13, 2016, the Securities and Exchange Commission (the “SEC”) amended Regulation S-X Article 6 and Article 12 to, among other things, standardize the reporting of certain derivative investments in the financial statements of business development companies. The amendments to Regulation S-X also update the required disclosure for other investments and investments in and advances to affiliates and amend the rules regarding the general form and content of a business development company’s financial statements. The compliance date for the amendments to Regulation S-X is for reporting periods ending on or after August 1, 2017. The Company is evaluating the impact that the adoption of the amendments to Regulation S-X will have on its consolidated financial statements and disclosures.

In January 2016, the FASB issued Accounting Standards Update (“ASU”) 2016-01, “Financial Instruments — Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

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

Liabilities,” which, among other things, requires (i) that all equity investments, other than equity-method investments, in unconsolidated entities generally be measured at fair value through earnings, and (ii) an entity to present separately in other comprehensive income the portion of the total change in the fair value of a liability resulting from a change in the instrument-specific credit risk when the entity has elected to measure the liability at fair value in accordance with the fair value option for financial instruments. Additionally, ASU 2016-01 changes the disclosure requirements for financial instruments. ASU 2016-01 is effective for annual reporting periods, and the interim periods within those periods, beginning after December 15, 2017. Early adoption is permitted for certain provisions. We do not believe that ASU 2016-01 will have a material impact on our consolidated financial statements and disclosures.

NOTE 2 — RELATED-PARTY ARRANGEMENTS

Investment Advisory Agreement

The Company has entered into an investment advisory agreement with GSV Asset Management (the “Advisory Agreement”). Under the terms of the agreement, GSV Asset Management is paid a quarterly management fee and an annual incentive fee. GSV Asset Management is controlled by Michael Moe, the Company’s Chief Executive Officer and Chair of the Company’s board of directors. Mr. Moe, through his ownership interest in GSV Asset Management, is entitled to a portion of any profits earned by GSV Asset Management in performing its services under the Advisory Agreement. Mr. Moe, William Tanona, the Company’s Chief Financial Officer, Treasurer and Corporate Secretary, and Mark W. Flynn, the Company’s President, as principals of GSV Asset Management, collectively manage the business and internal affairs of GSV Asset Management. Mark Klein, a member of the Company’s board of directors, or entities with which he is affiliated, receives fees from GSV Asset Management equal to a percentage of each of the base management fee and the incentive fee paid by the Company to GSV Asset Management pursuant to a consulting agreement with GSV Asset Management.

Under the Advisory Agreement, there are no restrictions on the right of any manager, partner, officer or employee of GSV Asset Management to engage in any other business or to devote his or her time and attention in part to any other business, whether of a similar or dissimilar nature, or to receive any fees or compensation in connection therewith (including fees for serving as a director of, or providing consulting services to, one or more of the Company’s portfolio companies). GSV Asset Management has, however, adopted an internal policy whereby any fees or compensation received by a manager, partner, officer or employee of GSV Asset Management in exchange for serving as a director of, or providing consulting services to, any of the Company’s portfolio companies will be transferred to the Company, net of any personal taxes incurred, upon such receipt for the benefit of the Company and its stockholders.

Management Fees

Under the terms of the Advisory Agreement, GSV Asset Management is paid a base management fee of 2% of gross assets, which is the Company’s total assets reflected on its Condensed Consolidated Statements of Assets and Liabilities (with no deduction for liabilities) reduced by any non-portfolio investments. Effective January 1, 2017 through December 31, 2017, however, pursuant to a voluntary waiver by GSV Asset Management, the Company will pay GSV Asset Management a base management fee of 1.75%, a 0.25% reduction from the 2.0% base management fee payable under the Advisory Agreement. This waiver of a portion of the base management fee is not subject to recourse against or reimbursement by the Company. GSV Asset Management earned $1,359,180 and $2,813,600 in management fees for the three and six months ended June 30, 2017, respectively. GSV Asset Management earned $1,740,223 and $3,698,223 in management fees for the three and six months ended June 30, 2016, respectively. GSV Asset Management waived $169,898 and $351,700 in management fees for the three and six months ended June 30, 2017, respectively. GSV Asset Management did not waive management fees for the three and six months ended June 30, 2016.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

NOTE 2 — RELATED-PARTY ARRANGEMENTS – (continued)

Incentive Fees

Under the terms of the Advisory Agreement, GSV Asset Management is paid 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.

For GAAP purposes, in accordance with the AICPA’s Technical Practice Aids (“TPA”) (TIS 6910.2), the Company is required to accrue incentive fees for all periods as if the Company had fully liquidated its entire investment portfolio at the fair value stated on the Condensed Consolidated Statements of Assets and Liabilities as of June 30, 2017 and December 31, 2016. This accrual considers both the hypothetical liquidation of the Company’s portfolio described previously, as well as the Company’s actual cumulative realized gains and losses since inception, as well any previously paid incentive fees.

For the three and six months ended June 30, 2017, the Company accrued incentive fees of $2,430,825 and $4,148,133, respectively. For the three and six months ended June 30, 2016, the Company reversed previously accrued incentive fees of $2,907,224 and $8,025,808, respectively.

Due to/from GSV Asset Management

As of June 30, 2017, there were no receivables owed to the Company by GSV Asset Management. In addition, as of June 30, 2017, the Company owed GSV Asset Management $347,807 primarily for the reimbursement of overhead allocation expenses, as well as travel expenses and, to a lesser extent, for the reimbursement of other expenses.

As of December 31, 2016, there were no receivables owed to the Company by GSV Asset Management. In addition, as of December 31, 2016, the Company owed GSV Asset Management $422,025 primarily for the reimbursement of overhead allocation expenses.

Administration Agreement

The Company has 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. GSV Asset Management controls GSV Capital Service Company. The Company reimburses GSV Capital Service Company an allocable portion of overhead and other expenses in performing its obligations under the Administration Agreement, including a portion of the rent and the compensation of the Company’s President, Chief Financial Officer, Chief Compliance Officer and other staff providing administrative services. While there is no limit on the total amount of expenses the Company may be required to reimburse to GSV Capital Service Company, GSV Capital Service Company will only charge the Company for the actual expenses GSV Capital Service Company incurs on the Company’s behalf, or the Company’s allocable portion thereof, without any profit to GSV Capital Service Company. There were $449,110 and $980,594 in such costs incurred under the Administration Agreement for the three and six months ended June 30, 2017, respectively. There were $698,692 and $1,298,642 in such costs incurred under the Administration Agreement for the three and six months ended June 30, 2016, 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

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

NOTE 2 — RELATED-PARTY ARRANGEMENTS – (continued)

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.

Other Arrangements

Mark Moe, who is the brother of Michael Moe, the Company’s Chief Executive Officer and Chairman of the Company’s board of directors, serves as Vice President of Business Development, Global Expansion for NestGSV, Inc. (d/b/a GSV Labs, Inc.), one of the Company’s portfolio companies. Diane Flynn, who is the spouse of the Company’s President, Mark Flynn, served as Chief Marketing Officer of NestGSV, Inc. until her resignation in January 2017. Ron Johnson, the Chief Executive Officer of Enjoy Technology, Inc., one of the Company’s portfolio companies, is the brother-in-law of the Company’s President, Mark Flynn. As of June 30, 2017, the fair values of the Company’s investments in NestGSV, Inc. and Enjoy Technology, Inc. were $8,705,142 and $5,297,975, respectively. Another one of the Company’s portfolio companies, SPBRX, INC. (f/k/a GSV Sustainability Partners, Inc.), was previously allowed to utilize office space paid for by GSV Asset Management. SPBRX, INC. was not required to pay GSV Asset Management or the Company any consideration for rent. The Company did not consider this to be an arms-length transaction. In August 2016, SPBRX, INC. (f/k/a GSV Sustainability Partners, Inc.) moved out of the office space paid for by GSV Asset Management.

In addition, the Company’s executive officers and directors, and the principals of the Company’s investment adviser, GSV Asset Management, serve or may serve as officers and directors of entities that operate in a line of business similar to the Company’s, including new entities that may be formed in the future. Accordingly, they may have obligations to investors in those entities, the fulfillment of which might not be in the best interests of the Company or the Company’s stockholders. For example, as of August 9, 2017, GSV Asset Management also manages Coursera@GSV Fund, LP, and Coursera@GSV-EDBI Fund, LP, special purpose vehicles each comprised of an underlying investment in Coursera stock (the “Coursera Funds”). GSV Asset Management also serves as sub-adviser for certain investment series of GSV Ventures I LLC, GSV Ventures II LLC, GSV Ventures V LLC, GSV Ventures VI LLC and a pooled investment fund, GSV Ventures III LLC, each a venture capital fund (collectively, the “GSV Ventures Funds”). GSV Asset Management will likely manage one or more private funds, or series within such private funds, in the future. The Company has no ownership interests in the Coursera Funds or the GSV Ventures Funds sub-advised by GSV Asset Management.

While the investment focus of each of these entities, including the Coursera Funds and the GSV Ventures Funds, may be different from the Company’s investment objective, it is likely that new investment opportunities that meet the Company’s investment objective will come to the attention of one of these entities, or new entities that will likely be formed in the future in connection with another investment advisory client or program, and, if so, such opportunity might not be offered, or otherwise made available, to the Company. However, the Company’s executive officers, directors and investment adviser, GSV Asset Management, intend to treat the Company in a fair and equitable manner consistent with their applicable duties under law so that the Company will not be disadvantaged in relation to any other particular client. In addition, while GSV Asset Management anticipates that it will from time to time identify investment opportunities that are appropriate for both the Company and the other funds that are currently, or in the future may be, managed by GSV Asset Management, to the extent it does identify such opportunities, GSV Asset Management has established an allocation policy to ensure that the Company has priority over such other funds. The Company’s board of directors will monitor on a quarterly basis any such allocation of investment opportunities between the Company and any such other funds.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

NOTE 2 — RELATED-PARTY ARRANGEMENTS – (continued)

In the ordinary course of business, the Company may enter into transactions with portfolio companies that may be considered related-party transactions. To ensure that the Company does not engage in any prohibited transactions with any persons affiliated with the Company, the Company has implemented certain written policies and procedures whereby the Company’s executive officers screen each of the Company’s transactions for any possible affiliations between the proposed portfolio investment, the Company, companies controlled by the Company and the Company’s executive officers and directors. During the year ended December 31, 2016, the Company received other income of $212,795 from the proceeds of Michael Moe’s sale of common shares of 2U, Inc. (f/k/a 2tor, Inc.), one of the Company’s former portfolio companies, that Mr. Moe received while serving on 2U’s board of directors. These sales proceeds were remitted directly to the Company.

Investments in Controlled and Affiliated Portfolio Companies

Under the 1940 Act, the Company’s investments in controlled and affiliated portfolio companies are deemed to be related-party transactions.

NOTE 3 — INVESTMENTS AT 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 also from time to time, invest in U.S. Treasury Securities. Non-portfolio investments represent investments in U.S. Treasury Securities. At June 30, 2017, the Company had 80 positions in 38 portfolio companies. At December 31, 2016, the Company had 91 positions in 45 portfolio companies. The following table summarizes the composition of the Company’s investment portfolio by security type at cost and fair value as of June 30, 2017 and December 31, 2016:


	June 30, 2017 (Unaudited)				December 31, 2016
	Cost		Fair Value		Cost		Fair Value
Private Portfolio Companies
Common Stock	$	73,577,948	$	88,232,623	$	81,274,687	$	83,074,410
Preferred Stock		153,096,418		167,056,307		174,462,577		162,238,879
Debt Investments		8,565,822		7,874,128		8,849,434		7,821,948
Warrants		229,092		440,654		158,713		150,904
Subtotal – Private Portfolio Companies		235,469,280		263,603,712		264,745,411		253,286,141
Publicly Traded Portfolio Companies
Common Stock		18,025,133		19,164,106		14,022,863		8,729,005
Total Private and Publicly Traded Portfolio Companies		253,494,413		282,767,818		278,768,274		262,015,146
Non-Portfolio Investments
U.S. Treasury Bill		99,988,000		99,994,000		29,998,750		29,998,490
Total Investments	$	353,482,413	$	382,761,818	$	308,767,024	$	292,013,636

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

NOTE 3 — INVESTMENTS AT FAIR VALUE – (continued)

The industrial themes and geographic compositions of the Company’s portfolio at fair value as of June 30, 2017 and December 31, 2016 were as follows:


	June 30, 2017			December 31, 2016
	(Unaudited)
Industry Theme
Education Technology		36.7	%		36.8	%
Big Data/Cloud		32.7			34.3
Social/Mobile		18.8			17.6
Marketplaces		11.2			9.7
Sustainability		0.6			1.6
Total		100.0	%		100.0	%


	June 30, 2017			December 31, 2016
	(Unaudited)
Geographic Region
West		70.6	%		71.5	%
Northeast		12.4			15.8
International		9.6			7.2
Mid-west		7.4			5.5
Total		100.0	%		100.0	%

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

NOTE 3 — INVESTMENTS AT FAIR VALUE – (continued)

The table below details the composition of the Company’s industrial themes presented above:


Industry Theme	Industry
Big Data/Cloud		Big Data Consulting Cloud Computing Services Customer Relationship Manager Data Analysis Mobile Device Management Social Cognitive Learning Social Media Analytics
Education Technology		Business Education Computer Software Corporate Education Education Media Platform Education Software Education Technology E-Transcript Exchange Globally-focused Private School Interactive Learning Online Education Online Education Services
Marketplaces		Cash Payment Network Financial Services Global Innovation Platform Knowledge Networks On-Demand Commerce On-Demand Transportation Services Online Marketplace Finance Peer-to-Peer Pet Services
Social/Mobile		Digital Media Platform Light Field Imaging Platform On-Demand Music Streaming Social Communication Social Data Platform Sports Analytics
Sustainability		Clean Technology

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

NOTE 3 — INVESTMENTS AT FAIR VALUE – (continued)

The fair values of the Company’s 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 June 30, 2017 and December 31, 2016 are as follows:


	As of June 30, 2017 (Unaudited)						Total
	Quoted Prices in Active Markets for Identical Securities (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total
Assets at fair value
Private Portfolio Companies
Common Stock	$	—	$	—	$	88,232,623	$	88,232,623
Preferred Stock		—		—		167,056,307		167,056,307
Debt Investments		—		—		7,874,128		7,874,128
Warrants		—		—		440,654		440,654
Subtotal – Private Portfolio Companies		—		—		263,603,712		263,603,712
Publicly Traded Portfolio Companies
Common Stock		19,164,106		—		—		19,164,106
Total Private and Publicly Traded Portfolio Companies		19,164,106		—		263,603,712		282,767,818
Non-Portfolio Investments
U.S. Treasury Bill		99,994,000		—		—		99,994,000
Total Assets at Fair Value	$	119,158,106	$	—	$	263,603,712	$	382,761,818


	As of December 31, 2016						Total
	Quoted Prices in Active Markets for Identical Securities (Level 1)		Significant Other Observable Inputs (Level 2)		Significant Unobservable Inputs (Level 3)		Total
Assets at fair value
Private Portfolio Companies
Common Stock	$	—	$	—	$	83,074,410	$	83,074,410
Preferred Stock		—		—		162,238,879		162,238,879
Debt Investments		—		—		7,821,948		7,821,948
Warrants		—		—		150,904		150,904
Subtotal – Private Portfolio Companies		—		—		253,286,141		253,286,141
Publicly Traded Portfolio Companies
Common Stock		8,729,005		—		—		8,729,005
Total Private and Publicly Traded Portfolio Companies		8,729,005		—		253,286,141		262,015,146
Non-Portfolio Investments
U.S. Treasury Bill		29,998,490		—		—		29,998,490
Total Assets at Fair Value	$	38,727,495	$	—	$	253,286,141	$	292,013,636

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

NOTE 3 — INVESTMENTS AT FAIR VALUE – (continued)

Significant Unobservable Inputs for Level 3 Assets and Liabilities

In accordance with FASB ASC 820, the tables below provide quantitative information about the Company’s fair value measurements of its Level 3 assets as of June 30, 2017 and December 31, 2016. In addition to the techniques and inputs noted in the tables 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 tables below are not intended to be all-inclusive, but rather provide 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 tables below, such input is deemed insignificant with respect to the Company’s Level 3 fair value measurements as of June 30, 2017 and December 31, 2016. 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.

As of June 30, 2017 (Unaudited)
Asset	Fair Value	Valuation Technique / Approach	Unobservable Inputs	Range (Weighted Average)
Common stock in private companies	$88,232,623	Market approach	Precedent transactions⁽¹⁾	N/A
			Collateral value	N/A
			Revenue multiples	1.8x-4.1x (3.1x)
		Discounted Cash Flow⁽²⁾	Discount rate	12.0% (12.0%)
		Discounted Cash Flow⁽²⁾	Long-term revenue growth	0.0% (0.0%)
		PWERM	Discount rate	40.0% (40.0%)
Preferred stock in private companies	$167,056,307	Market approach	Precedent transactions⁽¹⁾	N/A
			Collateral value	N/A
			Revenue multiples	1.4x-4.8x (3.1x)
			EBIT multiples	15.0x-35.0x (20.8x)
			Discount for lack of control	15.0% (15.0%)
		Discounted Cash Flow⁽²⁾	Discount rate	12.0%-40.0 (35.9%)
		Discounted Cash Flow⁽²⁾	Long-term revenue growth	0.0%-49.4% (23.9%)
		PWERM	Discount rate	45.0% (45.0%)
Debt Investments	$7,874,128	Market approach	Liquidation Value	N/A
Warrants	$440,654	Option pricing model	Term to expiration (Years)	0.7-3.0 (2.4)
Warrants	$440,654	Option pricing model	Volatility	11.7%-54.6% (40.2%)

(1)

Precedent transactions include recent rounds of financing, recent purchases made by the Company, and tender offers.

(2)

As of December 31, 2016, the Company used a market approach to value certain common and preferred stock investments. As of June 30, 2017, the Company used a hybrid market and income approach to value certain common and preferred stock investments as the Company felt this approach better reflected the fair value of these investments.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

NOTE 3 — INVESTMENTS AT FAIR VALUE – (continued)

As of December 31, 2016
Asset	Fair Value	Valuation Techniques	Unobservable Inputs	Range (Weighted Average)
Common stock in private companies	$83,074,410	Market approach	Precedent transactions⁽¹⁾	N/A
			Revenue multiples	0.8x – 5.2x (3.3x)
			EBIT multiples	37.5x (37.5x)
Preferred stock in private companies	$157,929,101	Market approach	Precedent transactions⁽¹⁾	N/A
			Revenue multiples	0.8x – 5.3x (2.7x)
			EBIT multiples	37.5x (37.5x)
			Subscriber multiples	669.9x (669.6x)
			Discount for lack of control	15.0% (15.0%)
	$4,309,778	PWERM	Discount rate	12.0% (12.0%)
Debt Investments	$7,821,948	Market approach	Liquidation Value	N/A
Warrants	$150,904	Option pricing model	Term to expiration (Years)	1.2 – 3.0 (2.1)
Warrants	$150,904	Option pricing model	Volatility	10.4% – 49.3% (43.2%)

(1)

Precedent transactions include recent rounds of financing, recent purchases made by the Company, and tender offers.

The significant unobservable inputs used in determining the fair value of the assets and liabilities are shown above. Increases (decreases) in revenue multiples, earnings before interest and taxes (“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 (lower) fair values all else equal.

The aggregate values of Level 3 assets and liabilities changed during the six months ended June 30, 2017, as follows:


	Six months ended June 30, 2017 (Unaudited)
	Common Stock			Preferred Stock			Debt Investments			Warrants		Total
Assets:
Fair value as of December 31, 2016	$	83,074,410		$	162,238,879		$	7,821,948		$	150,904	$	253,286,141
Transfers out of Level 3		(2,184,565	)		(2,184,565	)		—			—		(4,369,130	)
Purchases, capitalized fees and interest		—			—			18,177			70,379		88,556
Sales of investments		—			—			(70,379	)		—		(70,379	)
Realized losses		(8,201,729	)		(16,858,906	)		(305,280	)		—		(25,365,915	)
Exercises, conversions and assignments⁽¹⁾		2,506,119			(2,506,119	)		—			—		—
Amortization of fixed income security premiums and discounts		—			—			73,873			—		73,873
Net change in unrealized appreciation included in earnings		13,038,388			26,367,018			335,789			219,371		39,960,566
Fair Value as of June 30, 2017	$	88,232,623		$	167,056,307		$	7,874,128		$	440,654	$	263,603,712
Net change in unrealized appreciation of Level 3 investments still held as of June 30, 2017	$	4,836,657		$	9,502,763		$	30,511		$	219,371	$	14,589,302

(1)

During the six months ended June 30, 2017, the Company’s portfolio investments had the following corporate actions which are reflected above:


Portfolio Company	Conversion from	Conversion to
A Place for Rover Inc. (f/k/a DogVacay, Inc.)	Preferred shares, Series B-1	Common shares

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

NOTE 3 — INVESTMENTS AT FAIR VALUE – (continued)

The aggregate values of Level 3 assets and liabilities changed during the year ended December 31, 2016 as follows:


	Year ended December 31, 2016
	Common Stock			Preferred Stock			Debt Investments			Warrants			Total
Assets:
Fair value as of December 31, 2015	$	102,319,140		$	216,291,092		$	4,175,859		$	469,306		$	323,255,397
Transfers into Level 3		143,733			—			—			—			143,733
Purchases of investments		3,080			9,016,702			5,201,294			103,655			14,324,731
Sales of investments		(3,509,238	)		(7,651,891	)		(574,380	)		—			(11,735,509	)
Realized gains (losses)		(7,127,146	)		4,430,221			—			(246,714	)		(2,943,639	)
Exercises, conversions and assignments⁽¹⁾		23,588,443			(23,588,443	)		—			—			—
Amortization of fixed income security premiums and discounts		—			—			44,714			—			44,714
Net change in unrealized depreciation included in earnings		(32,343,602	)		(36,258,802	)		(1,025,539	)		(175,343	)		(69,803,286	)
Fair Value as of December 31, 2016	$	83,074,410		$	162,238,879		$	7,821,948		$	150,904		$	253,286,141
Net change in unrealized depreciation of Level 3 investments still held as of December 31, 2016	$	(39,307,692	)	$	(40,126,793	)	$	(1,025,539	)	$	(195,637	)	$	(80,655,661	)

(1)

During year ended December 31, 2016, the Company’s portfolio investments had the following corporate actions which are reflected above:


Portfolio Company	Transfer from	Transfer to
4C Insights (f/k/a The Echo Systems Corp.)	Preferred shares, Series A	Common Shares
Handle Financial, Inc. (f/k/a PayNearMe, Inc.)	Preferred shares, Series E	Common Shares
Fullbridge, Inc.	Preferred shares, Series C	Common Shares
Fullbridge, Inc.	Preferred shares, Series D	Common Shares
Fullbridge, Inc.	Convertible Promissory Note 10% Due 3/2/2016	Junior Note, 1.49%, November 9, 2021
Fullbridge, Inc.	Convertible Promissory Note 10% Due 3/14/2017	Junior Note, 1.49%, November 9, 2021

The portfolio companies in which the Company invests periodically offer their shares in IPOs, which are typically subject to lock-up agreements for 180 days following the IPO. Refer to “Note 1 — Nature of Operations and Significant Accounting Policies — Summary of Significant Accounting Policies — Levelling Policy” for further detail.

NOTE 4 — EQUITY OFFERINGS AND RELATED EXPENSES

No new shares of the Company’s common stock were issued during the six months ended June 30, 2017 and 2016, respectively.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

NOTE 5 — NET INCREASE/(DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS PER COMMON SHARE — BASIC AND DILUTED

The following information sets forth the computation of basic and diluted net increase/(decrease) in net assets resulting from operations per common share for the three and six months ended June 30, 2017 and 2016. The use of the if-converted method as promulgated under ASC 260 considers all potentially dilutive securities in a company’s capital structure when calculating diluted earnings per share, regardless of whether it would be economically beneficial for a holder of such potentially dilutive security to exercise their conversion option (such as out of the money warrants.) In scenarios where diluted net increase in net assets resulting from operations per share is higher than basic net increase in net assets resulting from operations per share, ASC 260 prohibits the separate presentation of the diluted net increase in net assets resulting from operations per share figure. In scenarios where diluted net decrease in net assets resulting from operations per share is lower than basic net decrease in net assets resulting from operations per share, ASC 260 prohibits the separate presentation of the net decrease in net assets resulting from operations per share figure.


	Three months ended June 30,					Six months ended June 30,
	2017		2016			2017		2016
Earnings/(loss) per common share – basic:
Net increase/(decrease) in net assets resulting from operations	$	6,198,075	$	(16,281,566	)	$	9,980,961	$	(41,230,630	)
Weighted-average common shares – basic		22,181,003		22,181,003			22,181,003		22,181,003
Earnings/(loss) per common share – basic:	$	0.28	$	(0.74	)	$	0.45	$	(1.86	)
Earnings/(loss) per common share – diluted:
Net increase/(decrease) in net assets resulting from operations, before adjustments	$	6,198,075	$	(16,281,566	)	$	9,980,961	$	(41,230,630	)
Adjustments for interest on Convertible Senior Notes and deferred debt issuance costs		1,122,020		—			2,241,884		—
Net increase/(decrease) in net assets resulting from operations, as adjusted		7,320,095		(16,281,566	)		12,222,845		(41,230,630	)
Weighted-average common shares outstanding – basic		22,181,003		22,181,003			22,181,003		22,181,003
Adjustments for dilutive effect of Convertible Senior Notes⁽¹⁾		5,751,815		—			5,751,815		—
Weighted-average common shares outstanding – diluted		27,932,818		22,181,003			27,932,818		22,181,003
Earnings/(loss) per common share – diluted	$	0.26	$	(0.74	)	$	0.44	$	(1.86	)

(1)

For each of the three and six months ended June 30, 2016, 5,710,212 potentially dilutive common shares were excluded from the weighted-average common shares outstanding for diluted net decrease in net assets resulting from operations per common share because the effect of these shares would have been anti-dilutive.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(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 June 30, 2017 and December 31, 2016, the Company had not entered into any investment agreements that required it to make a future investment in a portfolio company.

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

NOTE 7 — FINANCIAL HIGHLIGHTS


	Three months ended June 30, 2017			Three months ended June 30, 2016
	(Unaudited)			(Unaudited)
Per Basic Share Data:
Net asset value at beginning of period	$	8.83	⁽¹⁾	$	10.96	⁽¹⁾
Net investment loss		(0.27	)⁽¹⁾		(0.07	)⁽¹⁾
Realized gain/(loss)		(0.03	)⁽¹⁾		0.05	⁽¹⁾
Change in unrealized appreciation/(depreciation)		0.57	⁽¹⁾		(0.72	)⁽¹⁾
Net asset value at end of period	$	9.11	⁽¹⁾	$	10.22	⁽¹⁾
Per share market value at end of period	$	4.34		$	5.02
Total return based on market value		(3.13	)%⁽²⁾		(10.36	)%⁽²⁾
Total return based on net asset value		3.17	%⁽²⁾		(6.75	)%⁽²⁾
Shares outstanding at end of period		22,181,003			22,181,003
Ratios/Supplemental Data:
Net assets at end of period	$	202,109,771		$	226,780,315
Average net assets	$	196,335,041		$	240,846,901
Annualized Ratios
Ratio of operating expenses to average net assets⁽³⁾		12.78	%		2.33	%
Ratio of operating expenses to average net assets⁽³⁾ (excluding effect of management fee waiver)		13.12	%		2.33	%
Ratio of net investment loss to average net assets⁽³⁾		(12.02	)%		(2.42	)%
Portfolio Turnover Ratio		0.00	%		0.61	%

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

NOTE 7 — FINANCIAL HIGHLIGHTS – (continued)


	Six months ended June 30, 2017			Six months ended June 30, 2016
	(Unaudited)			(Unaudited)
Per Basic Share Data:
Net asset value at beginning of period	$	8.66	⁽¹⁾	$	12.08	⁽¹⁾
Net investment loss		(0.48	)⁽¹⁾		(0.04	)⁽¹⁾
Realized gain/(loss)		(1.14	)⁽¹⁾		(0.22	)⁽¹⁾
Change in unrealized appreciation/(depreciation)		2.08	⁽¹⁾		(1.59	)⁽¹⁾
Net asset value at end of period	$	9.11	⁽¹⁾	$	10.22	⁽¹⁾
Per share market value at end of period	$	4.34		$	5.02
Total return based on market value		(13.72	)%⁽²⁾		(24.05	)%⁽²⁾
Total return based on net asset value		5.20	%⁽²⁾		(15.31	)%⁽²⁾
Shares outstanding at end of period		22,181,003			22,181,003
Ratio/Supplemental Data:
Net assets at end of period	$	202,109,771		$	226,780,315
Average net assets	$	193,899,415		$	262,765,462
Annualized ratios
Ratio of operating expenses to average net assets⁽³⁾		11.86	%		0.73	%
Ratio of operating expenses to average net assets⁽³⁾ (excluding effect of management fee waiver)		12.22	%		0.73	%
Ratio of net investment loss to average net assets⁽³⁾		(11.12	)%		(0.69	)%
Portfolio Turnover Ratio		0.00	%		2.12	%

(1)

The per-share figures noted are based on a weighted average of 22,181,003 basic common shares outstanding for the three and six months ended June 30, 2017 and 2016.

(2)

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.

(3)

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 are not annualized. For each of the three and six months ended June 30, 2017 and 2016, the Company did not incur any non-recurring expenses. 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.

NOTE 8 — INCOME TAXES

The Company elected to be treated as a RIC under Subchapter M of the Code beginning with its taxable year ended December 31, 2014, has qualified to be treated as a RIC for subsequent taxable years and expects to continue to operate in a manner so as to qualify for the tax treatment applicable to RICs. Accordingly, the Company must generally distribute at least 90% of its ICTI to qualify for the treatment accorded to a RIC and to maintain its RIC status. As part of maintaining RIC status, undistributed taxable income (subject to a 4% excise tax) pertaining to a given fiscal year may be distributed up to 12 months subsequent to the end of that fiscal year, provided such dividends are declared prior to the later of (1) the fifteenth day of the ninth month following the close of that fiscal year or (2) the extended due date for filing the U.S. federal income tax return for that fiscal year.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

NOTE 8 — INCOME TAXES – (continued)

As a result of the Company electing to be treated as a RIC for the taxable year ended December 31, 2014 in connection with the filing of its 2014 tax return, it may be required to pay a corporate-level U.S. federal income tax on the amount of the net built-in gains, if any, in its assets (the amount by which the net fair market value of the Company’s assets exceeds the net adjusted basis in its assets) as of the date of conversion to a RIC (i.e., the beginning of the first taxable year that the Company qualifies as a RIC, which would be January 1, 2014) to the extent that such gains are recognized by the Company during the applicable recognition period, which is the five-year period beginning on the date of conversion.

Any corporate-level built-in-gains tax is payable at the time the built-in gains are recognized (which generally will be the years in which the assets with the built-in-gains are sold in a taxable transaction). The amount of this tax will vary depending on the assets that are actually sold by the Company in this five-year period, the actual amount of net built-in gain or loss present in those assets as of the date of conversion, and the effective tax rates at such times. The payment of any such corporate-level U.S. federal income tax on built-in gains will be a Company expense that will reduce the amount available for distribution to stockholders. The built-in-gains tax is calculated by determining the RIC’s net unrealized built-in gains, if any, by which the fair market value of the assets of the RIC at the beginning of its first RIC year exceeds the aggregate adjusted basis of such assets at that time.

As of January 1, 2014, the Company had net unrealized built-in gains. It did not incur a built-in-gains tax for the 2014 tax year due to the fact that there were sufficient net capital loss carryforwards to completely offset recognized built-in gains as well as available net operating losses. The GSVC Holdings are C corporations for U.S. federal and state income tax purposes. The Company uses the asset and liability method to account for the GSVC Holdings’ income taxes. Using this method, the Company recognizes deferred tax assets and liabilities for the estimated future tax effects attributable to temporary differences between the financial reporting and tax bases of assets and liabilities. In addition, the Company recognizes deferred tax benefits associated with net operating loss carryforwards that it may use to offset future tax obligations. The Company measures deferred tax assets and liabilities using the enacted tax rates expected to apply to taxable income in the years in which it expects to recover or settle those temporary differences.

As of both June 30, 2017 and December 31, 3016, the Company recorded a deferred tax liability of approximately $10.4 million, of which approximately $10.2 million has been recorded in the event that such gains are recognized by December 31, 2018, and approximately $0.2 million relates to the difference in the book and tax basis of certain equity investments and tax net operating losses held by the GSVC Holdings.

For U.S. federal and state income tax purposes, a portion of the GSVC Holdings’ 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.

The Company and the GSVC Holdings identified their major tax jurisdictions as U.S. federal and California and may be subject to the taxing authorities’ examination for the tax years 2013 – 2016 and 2012 – 2016, respectively.

The Company and the GSVC Holdings accrue all interest and penalties related to uncertain tax positions as incurred. As of June 30, 2017, there were no interest or penalties incurred related to uncertain tax positions.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

NOTE 9 — LONG-TERM LIABILITIES

Convertible Senior Notes Payable

On September 17, 2013, the Company issued $69 million aggregate principal amount of Convertible Senior Notes, which 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”). The Convertible Senior Notes mature on September 15, 2018, unless previously repurchased or converted in accordance with their terms. The Company does not have the right to redeem the Convertible Senior Notes prior to maturity. The Convertible Senior Notes are convertible into shares of the Company’s common stock based on a conversion rate of 83.3596 shares of the Company’s common stock per $1,000 of principal amount of the Convertible Senior Notes, which is equivalent to a conversion price of approximately $12.00 per share of common stock.

The table below shows a reconciliation from the aggregate principal amount of Convertible Senior Notes to the balance shown on the Condensed Consolidated Statements of Assets and Liabilities.


	June 30, 2017			December 31, 2016
	(Unaudited)
Aggregate principal amount of Convertible Senior Notes	$	69,000,000		$	69,000,000
Unamortized embedded derivative discount		(187,767	)		(261,099	)
Direct deduction of deferred debt issuance costs		(868,802	)		(1,226,103	)
Convertible Senior Notes	$	67,943,431		$	67,512,798

As of June 30, 2017 and December 31, 2016, 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 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 the Company’s subsidiaries.

The Convertible Senior Notes contained an interest make-whole payment provision pursuant to which holders who converted their notes prior to September 15, 2016, would receive, in addition to a number of shares of the Company’s common stock calculated at the applicable conversion rate for the principal amount of notes being converted, the cash proceeds from the sale by the escrow agent of the portion of the U.S. Treasury Strips in the escrow account that were remaining with respect to any of the first six interest payments that had not been made on the notes being converted. Under FASB ASC 815-10-15-74(a), the interest make-whole payment was considered an embedded derivative and was separated from the host contract, the Convertible Senior Notes, and carried at fair value. The interest make-whole payment provision expired on September 15, 2016 rendering the embedded derivative with no value, however the original value of the embedded derivative of $700,000 continues to be amortized over the life of the Convertible Senior Notes.

Credit Facility

Western Alliance Bank Credit Facility

The Company entered into a Loan and Security Agreement, effective May 31, 2017 (the “Loan Agreement”), with Western Alliance Bank, pursuant to which Western Alliance Bank agreed to provide the Company with a $12 million senior secured revolving credit facility (the “Credit Facility”). The Credit

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

NOTE 9 — LONG-TERM LIABILITIES – (continued)

Facility, among other things, matures on the later of (i) August 15, 2018 or (ii) thirty days prior to the due date of the Convertible Senior Notes, which mature on September 15, 2018.

The Credit Facility bears interest at a per annum rate equal to the prime rate plus 3.50%. In addition, a facility fee of $60,000 was charged upon closing of the Credit Facility, and the Loan Agreement requires payment of a fee for unused amounts during the revolving period in an amount equal to 0.50% per annum of the average unused portion of the Credit Facility payable quarterly in arrears.

Under the Loan Agreement, the Company has made certain customary representations and warranties and is required to comply with various affirmative and negative covenants, reporting requirements, and other customary requirements for similar credit facilities, including, without limitation, restrictions on incurring additional indebtedness (with unsecured longer-term indebtedness limited to $70 million in the aggregate), compliance with the asset coverage requirements under the 1940 Act, a minimum net asset value requirement of at least the greater of $60 million or five times the amount of the Credit Facility, a limitation on the Company’s net asset value being reduced by more than 15% of its net asset value at December 31, 2016, and maintenance of RIC and business development company status. 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, the cessation of the Advisory Agreement, 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 of the Convertible Senior Notes and as may be pledged in connection with any future issuance by the Company of Convertible Senior Notes on substantially similar terms. As of June 30, 2017, the Company had $8,000,000 in borrowings outstanding under the Credit Facility.

Silicon Valley Bank Credit Facility

The Company entered into a Loan and Security Agreement, effective December 31, 2013 (the “SVB Loan Agreement”), with Silicon Valley Bank, pursuant to which Silicon Valley Bank agreed to provide the Company with an $18 million credit facility (the “SVB Credit Facility”). The SVB Credit Facility expired on December 31, 2016 in accordance with its terms. Under the SVB Credit Facility, the Company was permitted to borrow an amount equal to the lesser of $18 million or 20% of the Company’s then-current net asset value.

The SVB Credit Facility bore interest at a per annum rate equal to the greater of (i) the prime rate plus 4.75% or (ii) 8.0% on amounts drawn under the SVB Credit Facility based on a 360-day year. In addition, a fee of $180,000 per annum (1.0% of the $18 million revolving line of credit) was charged under the SVB Loan Agreement. Under the terms of the SVB Credit Facility, the Company was required to repay all outstanding borrowings on the SVB Credit Facility so that there is at least one 30-day period every 12 months during which the Company has no balance outstanding. The Company made certain customary representations and warranties under the SVB Loan Agreement and was required to comply with various covenants, reporting requirements, and other customary requirements for similar credit facilities. The SVB Loan Agreement included usual and customary events of default for credit facilities of a similar 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 SVB Credit Facility was 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 of the Convertible Senior Notes. Borrowing under the SVB Credit Facility was subject to the leverage restrictions

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

NOTE 9 — LONG-TERM LIABILITIES – (continued)

contained in the 1940 Act. In addition, under the SVB Loan Agreement, the Company agreed not to incur certain additional permitted indebtedness in an aggregate amount exceeding 50% of the Company’s then-applicable net asset value.

For the three and six months ended June 30, 2017, the Company had average borrowings outstanding under the Credit Facility of $351,648 and $176,796, respectively. For the three and six months ended June 30, 2016, the Company had average borrowings outstanding under the SVB Credit Facility of $153,846 and $76,923, respectively.

NOTE 10 — SUBSEQUENT EVENTS

Portfolio Activity

From June 30, 2017 through August 9, 2017, the Company did not purchase any investments.

From June 30, 2017 through August 9, 2017, the Company sold investments of $5,739,896, net of transaction costs, as shown in following table:


Sales by Portfolio Company	Transaction Date		Shares Sold		Average Net Share Price⁽¹⁾		Net Proceeds		Realized Gain/ (Loss)
Chegg, Inc.		7/20/17		200,000	$	14.01	$	2,802,995	$	431,849
Chegg, Inc.		7/25/17		100,000		14.29		1,429,447		243,874
Chegg, Inc.		7/26/17		100,000		14.98		1,498,105		312,532
Chegg, Inc.		8/3/17		600		15.58		9,349		2,236
Totals							$	5,739,896	$	990,491

(1)

The average net share price is the net share price realized after deducting all commissions and fees on the sale(s).

The Company is frequently in negotiations with various private companies with respect to investments in such companies. Investments in private companies are generally 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.

Management Transition

On August 8, 2017, the Company announced Michael Moe’s resignation as Chief Executive Officer of the Company, effective August 11, 2017, and that the Company’s board of directors had appointed Mark Klein, a member of the Company’s board of directors and a consultant to GSV Asset Management, to serve as the Company’s Chief Executive Officer, effective August 11, 2017. Mr. Moe will continue to serve the Company in his role as Chairman of the Company’s board of directors. Further information regarding the Company’s management transition can be found in the Company’s Current Report on Form 8-K, filed with the SEC on August 8, 2017.

Share Repurchase Program

On August 7, 2017, the Company's board of directors authorized a discretionary share repurchase program of shares of the Company's common stock, $0.01 par value per share, of up to $5.0 million over the next twelve months, until the earlier of (i) August 6, 2018 or (ii) the repurchase of $5.0 million in aggregate

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

NOTE 10 — SUBSEQUENT EVENTS – (continued)

amount of the Company's common stock. 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 applicable provisions of the 1940 Act and the Exchange Act.

NOTE 11 — SUPPLEMENTAL FINANCIAL DATA

Under Rule 6-03 of Regulation S-X and in accordance with GAAP, as an investment company, the Company is not permitted to consolidate any subsidiary or other entity that is not an investment company, including those in which the Company has a controlling interest. However, the Company must disclose certain financial information related to any subsidiaries or other entities that are considered to be “significant subsidiaries” under the applicable rules of Regulation S-X.

During the three and six months ended June 30, 2017 and 2016 the Company had at least one investment in a portfolio company that qualified as a “significant subsidiary” under the applicable rules of Regulation S-X. Accordingly, comparative financial information is presented below for our unconsolidated significant subsidiaries for the three and six months ended June 30, 2017 and 2016:


Income Statement Data for the Three Months Ended:	June 30, 2017			June 30, 2016
Revenue	$	5,643,716		$	4,990,136
Gross profit		4,480,824			4,001,671
Loss from operations		(805,219	)		(2,548,104	)
Total net income including net income attributable to non-controlling interest		—			—
Net loss attributable to controlling interest		(1,304,297	)		(2,788,278	)


Income Statement Data for the Six Months Ended:	June 30, 2017			June 30, 2016
Revenue	$	11,624,198		$	10,603,368
Gross profit		9,591,580			8,321,741
Loss from operations		(555,607	)		(4,628,806	)
Total net income including net income attributable to non-controlling interest		—			—
Net loss attributable to controlling interest		(1,515,219	)		(5,181,440	)

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 us, 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 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;

•

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

•

interest rate volatility could adversely affect our results, particularly because we use leverage as part of our investment strategy; and

•

the risks, uncertainties and other factors we identify in “Risk Factors” in this quarterly report on Form 10-Q and our annual report on Form 10-K, 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. Important assumptions include our ability to originate new investments, certain margins and levels of profitability and the availability of additional capital. 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 this quarterly report on Form 10-Q and our annual report on Form 10-K, in the “Risk Factors” section. 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 condensed consolidated financial statements and the related notes thereto contained elsewhere in this quarterly report on Form 10-Q.

Overview

We are an externally managed, non-diversified closed-end management investment company that has elected to be regulated 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 have also invested, on an opportunistic basis, in select publicly traded equity securities of rapidly growing companies that otherwise meet our investment criteria, and may continue to do so in the future. In addition, while we invest primarily in U.S. companies, we may invest on an opportunistic basis in certain non-U.S. companies that otherwise meet our investment criteria. In regards to the regulatory requirements for business development companies under the 1940 Act, some of these investments may not qualify as investments in “eligible portfolio companies,” and thus may not be considered “qualifying assets.” “Eligible portfolio companies” generally include U.S. companies that are not investment companies and that do not have securities listed on a national exchange. If at any time less than 70% of our gross assets are comprised of qualifying assets, including as a result of an increase in the value of any non-qualifying assets or decrease in the value of any qualifying assets, we would generally not be permitted to acquire any additional non-qualifying assets until such time as 70% of our then-current gross assets were comprised of qualifying assets. We would not be required, however, to dispose of any non-qualifying assets in such circumstances.

We acquire our investments in portfolio companies through offerings of the prospective portfolio companies, transactions on secondary marketplaces for private companies and negotiations with selling stockholders. Our investment activities are managed by GSV Asset Management. 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 that may include, among others, social mobile, cloud computing and big data, internet commerce, sustainability and education technology. GSV Asset Management’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, GSV Asset Management, 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. Typically, our preferred stock investments are non-income-producing, have different voting rights than common stock and are generally convertible into common stock at our discretion. Our investments generally do not produce current income and, therefore, we may be dependent on future capital raising to meet our operating needs if no other source of liquidity is available.

Investments — (Portfolio Activity)

The value of our investment portfolio will change over time due to changes in the fair value of our underlying investments, as well as changes in the composition of our portfolio resulting from purchases of new and follow-on investments and the sales of existing investments. The fair value, as of June 30, 2017, of all of our portfolio investments, excluding U.S. Treasury Bills and Strips, was $282,767,818. The following table summarizes the investment purchases we funded during the six months ended June 30, 2017. “Total Gross Payments” include both the actual cost of an investment as well as capitalized costs (such as legal and other fees) associated with entering into a portfolio company investment. Refer to “Note 1 — Nature of Operations and Significant Accounting Policies” to our condensed consolidated financial statements as of June 30, 2017 for further detail. During the six months ended June 30, 2017 we did not fund any investments and we capitalized fees of $280.

TABLE OF CONTENTS

The table below summarizes the portfolio investments we wrote-off during the six months ended June 30, 2017:


	Quarter Ended March 31, 2017					Quarter Ended June 30, 2017					Six Months Ended June 30, 2017
Portfolio Company	Net Proceeds		Realized Gains/ (Losses)⁽¹⁾			Net Proceeds		Realized Gains/ (Losses)⁽¹⁾			Net Proceeds		Realized Gains/ (Losses)⁽¹⁾
AliphCom, Inc. (d/b/a Jawbone)	$	—	$	(793,152	)	$	—	$	—			—		(793,152	)
AlwaysOn, Inc.		—		(1,903,414	)		—		—			—		(1,903,414	)
Beamreach Solar, Inc. (f/k/a Solexel, Inc.)		—		(14,272,840	)		—		—			—		(14,272,840	)
Cricket Media (f/k/a ePals Corporation)		—		(2,448,959	)		—		—			—		(2,448,959	)
EarlyShares.com, Inc.		—		(312,438	)		—		—			—		(312,438	)
Orchestra One, Inc. (f/k/a Learnist, Inc.)		—		(4,959,614	)		—		—			—		(4,959,614	)
Global Education Learning (Holdings) Ltd.		—		—			—		(675,495	)		—		(675,495	)
Total Sales	$	—	$	(24,690,417	)	$	—	$	(675,495	)	$	—	$	(25,365,912	)

The tables below summarize the portfolio investments we sold during the six months ended June 30, 2016:


	Quarter Ended March 31, 2016					Quarter Ended June 30, 2016				Six Months Ended June 30, 2016
Portfolio Company	Net Proceeds		Realized Gains/ (Losses)⁽¹⁾			Net Proceeds		Realized Gains/ (Losses)⁽¹⁾		Net Proceeds		Realized Gains/ (Losses)⁽¹⁾
Bloom Energy Corporation	$	2,973,437	$	(882,162	)	$	—	$	—	$	2,973,437	$	(882,162	)
Gilt Groupe Holdings, Inc.⁽²⁾		427,270		(6,167,164	)		—		—		427,270		(6,167,164	)
Lyft, Inc.		1,638,925		974,224			1,932,965		1,104,244		3,571,890		2,078,468
Total Sales	$	5,039,632	$	(6,075,102	)	$	1,932,965	$	1,104,244	$	6,972,597	$	(4,970,858	)

(1)

Realized gains/(losses) exclude any realized gains/(losses) incurred on the maturity of our treasury investments.

(2)

In January 2016, Gilt Groupe Holdings, Inc. sold for $250 million to Hudson’s Bay Co., the parent company of Saks Fifth Avenue.

TABLE OF CONTENTS

Results of Operations — For the three and six months ended June 30, 2017 and 2016

Operating results for the three months ended June 30, 2017 and 2016 are as follows:


	June 30, 2017						June 30, 2016
	Total			Per Basic Share⁽¹⁾			Total			Per Basic Share⁽¹⁾
Total Investment Income	$	370,593			0.02		$	(54,119	)	$	(0.00	)
Interest income/(reversal of interest accrual)		172,497			0.01			(54,119	)		(0.00	)
Dividend income		125,000			0.01			—			—
Other income		73,096			—			—			—
Total Operating Expenses		6,423,452			0.29			1,397,922			0.06
Management fee waiver		(169,898	)		(0.01	)		—			—
Total Operating Expenses (net of management fee waiver)		6,253,554			0.28			1,397,922			0.06
Management fees		1,359,180			0.06			1,740,223			0.08
Incentive fees/(reversal of incentive fees)		2,430,825			0.11			(2,907,224	)		(0.13	)
Costs incurred under administration agreement		449,110			0.02			698,692			0.03
Directors’ fees		73,063			—			86,250			0.00
Professional fees		702,808			0.03			388,375			0.02
Interest expense		1,155,060			0.05			1,184,326			0.05
Tax expense		45,690			—			—			—
Other expenses		207,716			0.01			207,280			0.01
Net investment loss		(5,882,961	)		(0.27	)		(1,452,041	)		(0.07	)
Net realized gain/(loss) on investments		(671,492	)		(0.03	)		1,104,361			0.05
Net change in unrealized appreciation/(depreciation) of investments		12,752,528			0.57			(15,933,886	)		(0.72	)
Net increase/(decrease) in net assets resulting from operations	$	6,198,075		$	0.28		$	(16,281,566	)		(0.74	)

(1)

The per-share figures noted are based on a weighted average of 22,181,003 basic common shares outstanding for each of the three months ended June 30, 2017 and 2016.

TABLE OF CONTENTS

Operating results for the six months ended June 30, 2017 and 2016 are as follows:


	June 30, 2017						June 30, 2016
	Total			Per Basic Share⁽¹⁾			Total			Per Basic Share⁽¹⁾
Total Investment Income	$	709,052		$	0.03		$	48,533		$	0.00
Interest income		335,956			0.02			48,533			0.00
Dividend income		300,000			0.01			—			—
Other income		73,096			0.00			—			—
Total Operating Expenses		11,751,925			0.53			953,567			0.04
Management fee waiver		(351,700	)		(0.02	)		—			—
Total Operating Expenses (net of management fee waiver)		11,400,225			0.51			953,567			0.04
Management fees		2,813,600			0.13			3,698,223			0.17
Incentive fees/(reversal of incentive fee accrual)		4,148,133			0.19			(8,025,808	)		(0.36	)
Costs incurred under administration agreement		980,594			0.04			1,298,642			0.06
Directors’ fees		155,980			0.01			172,500			0.01
Professional fees		964,998			0.04			1,025,503			0.05
Interest expense		2,281,833			0.10			2,367,489			0.11
Tax expense		46,490			—			—			—
Other expenses		360,297			0.02			417,018			0.02
Net investment loss		(10,691,173	)		(0.48	)		(905,034	)		(0.04	)
Net realized loss on investments		(25,360,659	)		(1.14	)		(4,970,709	)		(0.22	)
Net change in unrealized appreciation/(depreciation) of Investments		46,032,793			2.08			(35,354,887	)		(1.59	)
Net Increase/(Decrease) in Net Assets Resulting from Operations	$	9,980,961		$	0.45		$	(41,230,630	)	$	(1.86	)

(1)

The per-share figures are based on weighted averages of 22,181,003 shares of basic common shares outstanding for each of the six months ended June 30, 2017 and 2016.

Comparison of the three and six months ended June 30, 2017 and 2016

Investment Income

Investment income increased during the three months ended June 30, 2017, as compared to the three months ended June 30, 2016. The increase was primarily due to increased interest income and, to a lesser extent, increased dividend income. The increase in interest income resulted from our acquisition of additional interest-bearing debt investments during the three months ended June 30, 2017. As of June 30, 2017, the cost of our debt investments increased to $8,565,822 from $6,179,807 as of June 30, 2016, which allowed us to earn additional interest income on our portfolio investments. The increase in dividend income resulted from a $125,000 dividend received from our investment in SPBRX, INC. (f/k/a GSV Sustainability Partners, Inc.). Additionally, we received $73,096 in proceeds from Gilt Groupe Holdings, Inc., an investment we previously held that was sold to Hudson’s Bay Co., the parent company of Saks Fifth Avenue, in January 2016.

Investment income also increased during the six months ended June 30, 2017, as compare to the six months ended June 30, 2016. The increase was primarily due to increased interest income and increased dividend income. The increase in interest income resulted from our acquisition of additional interest-bearing debt investments during the six months ended June 30, 2017, which allowed us to earn additional interest income on our portfolio investments. The increase in dividend income resulted from $300,000 of dividends received from our investment in SPBRX, INC. (f/k/a GSV Sustainability Partners, Inc.) during the six months ended June 30, 2017. Additionally, we received $73,096 in proceeds from Gilt Groupe Holdings, Inc., as discussed above.

TABLE OF CONTENTS

Operating Expenses

Total operating expenses (net of the management fee waiver) increased to $6,253,554 for the three months ended June 30, 2017, as compared to $1,397,922 for the three months ended June 30, 2016, primarily due to a reversal of accrued incentive fees for the three months ended June 30, 2016, whereas we accrued incentive fees during the three months ended June 30, 2017. We accrued incentive fees during the three months ended June 30, 2017 as a result of the unrealized appreciation of our portfolio investments in the aggregate during the period. The increase in operating expenses during the three months ended June 30, 2017, as compared to the three months ended June 30, 2016, was also due, to a lesser extent, to an increase in professional fees period over period, which includes legal, valuation, audit and consulting fees. The increase in total operating expenses period over period was partially offset by lower management fees, resulting from lower average gross assets outstanding and GSV Asset Management’s voluntary 0.25% reduction to the base management fee payable under the Advisory Agreement, as well as a decrease in costs incurred under the Administration Agreement.

Total operating expenses (net of the management fee waiver) increased to $11,400,225 for the six months ended June 30, 2017, as compared to $953,567 for the six months ended June 30, 2016, primarily due to a reversal of accrued incentive fees for the six months ended June 30, 2016, whereas we accrued incentive fees during the six months ended June 30, 2017. We accrued incentive fees during the six months ended June 30, 2017 as a result of the unrealized appreciation of our portfolio investments in the aggregate during the period. The increase in total operating expenses caused by the accrual of incentive fees during the six months ended June 30, 2017, as discussed above, was partially offset by lower management fees period over period, resulting from lower average gross assets outstanding and GSV Asset Management’s voluntary 0.25% reduction to the base management fee payable under the Advisory Agreement, as well as a decrease in costs incurred under the Administration Agreement and a decrease in professional fees period over period, which includes legal, valuation, audit and consulting fees.

Net Investment Loss

For the three months ended June 30, 2017, we recognized a net investment loss of $5,882,961, compared to net investment loss of $1,452,041 for the three months ended June 30, 2016. The increase in net investment loss resulted primarily from the accrual of incentive fees during the three months ended June 30, 2017, as discussed above, partially offset by an increase in investment income.

For the six months ended June 30, 2017, we recognized a net investment loss of $10,691,173, compared to net investment loss of $905,034 for the six months ended June 30, 2016. The increase in net investment loss resulted primarily from the accrual of incentive fees during the six months ended June 30, 2017, as discussed above, partially offset by an increase in investment income.

Net Realized Gain/Loss on Investments

For the three months ended June 30, 2017, we recognized net realized losses of $671,492, compared to net realized gains of $1,104,361 for the three months ended June 30, 2016. The components of our net realized gains/losses on portfolio investments, excluding treasury investments, are reflected above, under “— Overview — Investments — (Portfolio Activity).”

For the six months ended June 30, 2017, we recognized net realized losses of $25,360,659, compared to net realized losses of $4,970,709 for the six months ended June 30, 2016. The components of our net realized losses on portfolio investments, excluding treasury investments, are reflected above, under “— Overview — Investments — (Portfolio Activity).”

TABLE OF CONTENTS

Net Change in Unrealized Appreciation/(Depreciation) of Investments

For the three months ended June 30, 2017, we had a net change in unrealized appreciation of $12,752,528. For the three months ended June 30, 2016, we had a net change in unrealized depreciation of $15,933,886. The following tables summarize, by portfolio company, the significant changes in unrealized appreciation/(depreciation) of our investment portfolio for each of the three months ended June 30, 2017 and 2016:


Portfolio Company	Change in Unrealized Appreciation/ (Depreciation) for the three months ended June 30, 2017
Spotify Technology S.A.	$	7,426,444
JAMF Holdings, Inc.		5,686,017
Chegg, Inc.		4,553,750
Coursera, Inc.		3,853,586
Aspiration Partners, Inc.		2,028,453
NestGSV, Inc. (d/b/a GSV Labs, Inc.)		1,684,264
Lyft Inc.		1,116,346
Snap Inc. (f/k/a Snapchat, Inc.)		(1,239,580	)
Dataminr, Inc.		(1,619,630	)
General Assembly Space, Inc.		(2,093,705	)
Palantir Technologies, Inc.		(2,097,042	)
Dropbox, Inc.		(2,124,877	)
SPBRX, INC. (f/k/a GSV Sustainability Partners, Inc.)		(2,647,657	)
Other⁽¹⁾		(1,773,841	)
Totals	$	12,752,528


Portfolio Company	Change in Unrealized Appreciation/ (Depreciation) for the three months ended June 30, 2016
Fullbridge, Inc.	$	(4,885,195	)
Beamreach Solar, Inc. (f/k/a Solexel, Inc.)		(4,935,262	)
Dataminr, Inc.		(2,634,109	)
Lyft, Inc.		(2,151,193	)
Dropbox, Inc.		(1,916,830	)
Other⁽¹⁾		588,703
Totals	$	(15,933,886	)

(1)

Other represents investments (including U.S. Treasury Bills and U.S. Treasury Strips) for which individual change in unrealized appreciation/(depreciation) was less than $1,000,000 for the three months ended June 30, 2017 and 2016.

TABLE OF CONTENTS

For the six months ended June 30, 2017, we had a net change in unrealized appreciation of $46,032,793. For the six months ended June 30, 2016, we had a net change in unrealized depreciation of $35,354,887. The following tables summarize, by portfolio company, the significant changes in unrealized appreciation/(depreciation) of our investment portfolio for each of the six months ended June 30, 2017 and 2016:


Portfolio Company	Change in Unrealized Appreciation/ (Depreciation) for the six months ended June 30, 2017
Beamreach Solar, Inc. (f/k/a Solexel, Inc.)	$	14,272,843
Spotify Technology S.A.		8,101,508
JAMF Holdings, Inc.		6,719,198
Chegg, Inc.		5,807,509
Orchestra One, Inc. (f/k/a Learnist Inc.)		4,959,614
Coursera, Inc.		3,853,586
NestGSV, Inc. (d/b/a GSV Labs, Inc.)		3,509,788
Cricket Media (f/k/a ePals Inc.)		2,448,959
Aspiration Partners, Inc.		2,044,661
AlwaysOn, Inc.		1,903,414
Dropbox, Inc.		1,746,957
Curious.com, Inc.		(1,051,625	)
Dataminr, Inc.		(1,571,376	)
SPBRX, INC. (f/k/a GSV Sustainability Partners, Inc.)		(2,780,534	)
Palantir Technologies, Inc.		(4,532,388	)
Other⁽¹⁾		600,679
Totals	$	46,032,793


Portfolio Company	Change in Unrealized Appreciation/ (Depreciation) for the six months ended June 30, 2016
Palantir Technologies, Inc.	$	(11,131,768	)
Fullbridge, Inc.		(5,655,694	)
Dataminr, Inc.		(5,241,364	)
Twitter, Inc.		(4,987,738	)
Dropbox, Inc.		(4,964,278	)
Beamreach Solar, Inc. (f/k/a Solexel, Inc.)		(4,936,231	)
Chegg, Inc.		(2,046,230	)
Lyft, Inc.		(1,775,644	)
SPBRX, INC. (f/k/a GSV Sustainability Partners, Inc.)		(1,523,289	)
SugarCRM, Inc.		(1,012,969	)
Gilt Groupe Holdings, Inc.		6,055,046
Other⁽¹⁾		1,865,272
Totals	$	(35,354,887	)

(1)

TABLE OF CONTENTS

Net Increase/Decrease in Net Assets Resulting from Operations

For the three months ended June 30, 2017 and 2016, our net increase/(decrease) in net assets resulting from operations was $6,198,075 and $(16,281,566), respectively.

For the six months ended June 30, 2017 and 2016, our net increase/(decrease) in net assets resulting from operations was $9,980,961 and $(41,230,630), respectively.

Liquidity and Capital Resources

Our liquidity and capital resources are generated primarily from the sales of our investments and advances from any credit facility from which we may borrow. For example, prior to its expiration in accordance with its terms on December 31, 2016, we also generated liquidity and capital resources from advances from the SVB Credit Facility and have entered into the Credit Facility, which matures on the later of (i) August 15, 2018 or (ii) 30 days prior to the due date of the Convertible Senior Notes, which mature on September 15, 2018. In management’s view, we have sufficient liquidity and capital resources to pay our operating expenses and conduct investment activities.

Our primary uses of cash are to make investments, pay our operating expenses and make distributions to our stockholders. For the six months ended June 30, 2017 and 2016, our operating expenses were $11,400,225 and $953,567, respectively.


Cash Reserves and Liquid Securities	As of June 30, 2017		As of December 31, 2016
Cash	$	2,602,570	$	8,332,634
Amounts available for borrowing under the Credit Facility⁽¹⁾⁽²⁾		4,000,000		—
Securities of publicly traded portfolio companies
Unrestricted securities⁽³⁾		14,536,514		8,729,005
Subject to other sales restrictions⁽⁴⁾		4,627,592		—
Total securities of publicly traded portfolio companies		19,164,106		8,729,005
Total Cash Reserves and Liquid Securities	$	25,766,676	$	17,061,639

(1)

Subject to leverage and borrowing base restrictions under the Credit Facility. Refer to “Note 9 — Long-Term Liabilities” to our condensed consolidated financial statements as of June 30, 2017 for details regarding the Credit Facility.

(2)

On July 7, 2017, we paid off the $8.0 million due under the Credit Facility. As of August 9, 2017, there is no balance outstanding under the Credit Facility.

(3)

“Unrestricted securities” represents common stock of our publicly traded companies that are not subject to any restrictions upon sale. We may incur losses if we liquidate these positions to pay operating expenses or fund new investments.

(4)

As of June 30, 2017, this balance represents our shares of common stock of Snap Inc. (f/k/a Snapchat, Inc.), which were restricted until July 31, 2017.

During the six months ended June 30, 2017, cash and cash equivalents decreased to $2,602,570 from $8,332,634 at the beginning of the period. The decrease was primarily due to an additional $7,004,110 margin deposit posted for the purchase of a U.S. Treasury Bill, as well as $1,811,250 in interest payments on the Convertible Senior Notes, $2,594,278 in management fees paid under the Advisory Agreement, $717,274 in allocation of overhead expenses paid to GSV Capital Service Company and $1,074,020 of audit and legal fees. During the six months ended June 30, 2017, we borrowed $8,000,000 under the Credit Facility, which partially offset the decrease in cash and cash equivalents.

Equity Issuances & Debt Capital Activities

There were no sales of our equity or debt securities during the six months ended June 30, 2017 or the year ended December 31, 2016.

TABLE OF CONTENTS

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⁾	$	89.5	$	89.5	$	—	$	—	$	—
Credit facility payable⁽²⁾⁽³⁾⁽⁴⁾		8.0		—		8.0		—		—
Convertible Senior Notes⁽⁵⁾		69.0		—		69.0		—		—
Total	$	166.5	$	89.5	$	77.0	$	—	$	—

(1)

“Payable for securities purchased” relates to the purchase of the U.S. Treasury Bill on margin. The payable for securities purchased was subsequently repaid on July 6, 2017, when the $100.0 million United States Treasury Bill matured and the $10.5 million margin deposit that was posted as collateral was returned.

(2)

On July 7, 2017, we paid off the $8.0 million due under the Credit Facility. As of August 9, 2017, there is no balance outstanding.

(3)

The total unused amount available under the Credit Facility as of June 30, 2017 was $4.0 million.

(4)

The weighted-average interest rate incurred under the Credit Facility was 0.02% for each of the three and six months ended June 30, 2017.

(5)

The balance shown for the Convertible Senior Notes reflects the principal balance payable to investors. Refer to “Note 9 — Long-Term Liabilities” to our condensed consolidated financial statements as of June 30, 2017 for more information.

Off-Balance Sheet Arrangements

As of June 30, 2017, 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.

Distributions

The timing and amount of our distributions, if any, will be determined by our board of directors and will be declared out of assets legally available for distribution. The following table lists the distributions, including dividends and returns of capital, if any, per share that we have declared since our formation through June 30, 2017. The table is divided by fiscal year according to record date:

Date Declared

Record Date

Payment Date

Amount per Share

Fiscal 2015:

November 4, 2015⁽¹⁾

November 16, 2015

December 31, 2015

2.76

Fiscal 2016:

August 3, 2016⁽²⁾

August 16, 2016

August 24, 2016

0.04

Total

2.80

(1)

The distribution was paid in cash or shares of our common stock at the election of stockholders, although the total amount of cash distributed to all stockholders was limited to approximately 50% of the total distribution to be paid to all stockholders. As a result of stockholder elections, the distribution consisted of approximately 2,860,903 shares of common stock issued in lieu of cash, or approximately 14.8% of our outstanding shares prior to the distribution, as well as cash of $26,358,885. The number of shares of common stock comprising the stock portion was calculated based on a price of $9.425 per share, which equaled the average of the volume weighted-average trading price per share of our common stock on December 28, 29 and 30, 2015. None of the $2.76 per share distribution represented a return of capital.

(2)

Of the total distribution of $887,240 on August 24, 2016, $820,753 represented a distribution from realized gains and $66,487 represented a return of capital.

TABLE OF CONTENTS

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 distributions on a quarterly basis or become a predictable distributor of distributions, and we expect that our distributions, if any, will be much less consistent than the distributions of other business development companies that primarily make debt investments. If there are earnings or realized capital gains to be distributed, we intend to declare and pay a distribution at least annually. The amount of realized capital gains available for distribution to stockholders will be impacted by our tax status.

Our current intention is to make any future distributions out of assets legally available in the form of additional shares of our common stock under our dividend reinvestment plan, unless a stockholder elects to receive 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. 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 a stockholder does not elect to opt out of the dividend reinvestment plan, it will be required to pay applicable federal, state and local taxes on any reinvested dividends even though such stockholder 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, GSV Asset Management. Stockholders who hold shares in the name of a broker or financial intermediary should contact the broker or financial intermediary regarding any election to receive distributions in cash.

We elected to be treated as a RIC under Subchapter M of the Code beginning with our taxable year ended December 31, 2014 and continue to qualify to be treated as a RIC. So long as we qualify and maintain our status as a RIC, we generally will not pay corporate-level U.S. federal and state income taxes on any ordinary income or capital gains that we distribute at least annually to our stockholders as dividends. Rather, any tax liability related to income earned by the RIC will represent obligations of our investors and will not be reflected in our condensed consolidated financial statements. In order to qualify as a RIC and to avoid corporate-level tax on the income we distribute to our stockholders, we are required, under Subchapter M of the Code, to distribute at least 90% of our ordinary income and short-term capital gains to our stockholders on an annual basis. See “Note 1 — Nature of Operations and Significant Accounting Policies — Summary of Significant Accounting Policies — U.S. Federal and State Income Taxes” and “Note 8 — Income Taxes” to our condensed consolidated financial statements as of June 30, 2017 for more information. The GSVC Holdings included in our condensed consolidated financial statements are taxable subsidiaries, regardless of whether we are a 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 our condensed consolidated financial statements.

Borrowings

Convertible Senior Notes Payable

On September 17, 2013, we issued $69 million aggregate principal amount of Convertible Senior Notes (including $9 million aggregate principal amount issued pursuant to the exercise of the initial purchasers’ option to purchase additional Convertible Senior Notes), which bear interest at a fixed rate of 5.25% per year, are payable semi-annually and mature on September 15, 2018, unless previously repurchased or converted in accordance with their terms. We do not have the right to redeem the Convertible Senior Notes prior to maturity. As of June 30, 2017, the Convertible Senior Notes were convertible into shares of our common stock based on a conversion rate of 83.3596 shares of our common stock per $1,000 principal amount of the Convertible Senior Notes, which is equivalent to a conversion price of approximately $12.00 per share of common stock. Refer to “Note 9 — Long-Term Liabilities” to our condensed consolidated financial statements as of June 30, 2017 for more information regarding the Convertible Senior Notes.

TABLE OF CONTENTS

Credit Facility

On May 31, 2017, we entered into the Loan Agreement with Western Alliance Bank, pursuant to which Western Alliance Bank agreed to provide us with the $12 million Credit Facility. The Credit Facility, among other things, matures on the later of (i) August 15, 2018 or (ii) thirty days prior to the due date of the Convertible Senior Notes, which mature on September 15, 2018. The Credit Facility bears interest at a per annum rate equal to the prime rate plus 3.50%. In addition, a facility fee of $60,000 was charged upon closing of the Credit Facility, and the Loan Agreement requires payment of a fee for unused amounts during the revolving period in an amount equal to 0.50% per annum of the average unused portion of the Credit Facility payable quarterly in arrears. Refer to “Note 9 — Long-Term Liabilities” to our condensed consolidated financial statements as of June 30, 2017 for more information regarding the Credit Facility.

Critical Accounting Policies

Critical accounting policies and practices are the policies that are both most important to the portrayal of our financial condition and results, and require management’s most difficult, subjective, or complex judgments, often as a result of the need to make estimates about the effects of matters that are inherently uncertain. These include estimates of the fair value of our Level 3 investments and other estimates that affect the reported amounts of assets and liabilities as of the date of the condensed consolidated financial statements and the reported amounts of certain revenues and expenses during the reporting 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 materially from such estimates. See “Note 1 — Nature of Operations and Significant Accounting Policies — Summary of Significant Accounting Policies” to our condensed consolidated financial statements as of June 30, 2017 for further detail regarding our critical accounting policies and recently issued accounting pronouncements not yet required to be adopted by us.

Recent Developments

Portfolio Activity

From June 30, 2017 through August 9, 2017, we did not purchase any investments.

From June 30, 2017 through August 9, 2017, we sold investments of $5,739,896 net of transaction costs as shown in following table:


Sales by Portfolio Company	Transaction Date		Shares Sold		Average Net Share Price⁽¹⁾		Net Proceeds		Realized Gain/ (Loss)
Chegg, Inc.		7/20/17		200,000	$	14.01	$	2,802,995	$	431,849
Chegg, Inc.		7/25/17		100,000		14.29		1,429,447		243,874
Chegg, Inc.		7/26/17		100,000		14.98		1,498,105		312,532
Chegg, Inc.		8/3/17		600		15.58		9,349		2,236
Totals							$	5,739,896	$	990,491

(1)

The average net share price is the net share price realized after deducting all commissions and fees on the sale(s).

We are frequently in negotiations with various private companies with respect to investments in such companies. Investments in private companies are generally 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 us. 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.

TABLE OF CONTENTS

Management Transition

On August 8, 2017, we announced Michael Moe’s resignation as our Chief Executive Officer, effective August 11, 2017, and that our board of directors had appointed Mark Klein, a member of our board of directors and a consultant to GSV Asset Management, to serve as our Chief Executive Officer, effective August 11, 2017. Mr. Moe will continue to serve in his role as Chairman of our board of directors. Further information regarding our management transition can be found in our Current Report on Form 8-K, filed with the SEC on August 8, 2017.

Share Repurchase Program

On August 7, 2017, our board of directors authorized a discretionary share repurchase program of shares of our common stock, $0.01 par value per share, of up to $5.0 million over the next twelve months, until the earlier of (i) August 6, 2018 or (ii) the repurchase of $5.0 million in aggregate amount of our common stock. Under the repurchase program, we may repurchase our outstanding common stock in the open market provided that we comply with the prohibitions under our insider trading policies and procedures and the applicable provisions of the 1940 Act and the Exchange Act.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

Market Risk

Our equity investments are primarily in growth companies that in many cases have short operating histories and are generally illiquid. In addition to the risk that these companies may fail to achieve their objectives, the price we may receive for these companies in private transactions may be significantly impacted by periods of disruption and instability in the capital markets. While these periods of disruption generally have little actual impact on the operating results of our equity investments, these events may significantly impact the prices that market participants will pay for our equity investments in private transactions. This may have a significant impact on the valuation of our equity investments.

Interest Rate Risk

We are subject to financial market risks, which could include, to the extent we utilize leverage with variable rate structures, 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 the 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.

As of June 30, 2017, all of our debt investments bore a fixed rate of interest. As of June 30, 2017, all of our borrowings bore a fixed rate of interest with the exception of the Credit Facility, which is indexed to the prime rate. We do not expect a significant impact on net investment income or loss due to changes in the prime rate, based on its historical stability. The table below, however, indicates the impact on our net investment income or loss should the prime rate change.

Based on our June 30, 2017 Condensed Consolidated Statement of Assets and Liabilities, the following table shows the various, incremental impact of changes in interest rates on our net income or loss related to the Credit Facility for the six months ended June 30, 2017, assuming no changes in our investment income and borrowing structure.


Basis Point Change⁽¹⁾	Interest Income		Interest Expense			Net Income/(Loss)
Up 300 Basis points	$	—	$	180,000		$	(180,000	)
Up 200 Basis points	$	—	$	120,000		$	(120,000	)
Up 100 Basis points	$	—	$	60,000		$	(60,000	)
Down 100 Basis points	$	—	$	(60,000	)	$	60,000
Down 200 Basis points	$	—	$	(120,000	)	$	120,000
Down 300 Basis points	$	—	$	(180,000	)	$	180,000

(1)

Assumes we have borrowed $12 million under the Credit Facility for the six months ended June 30, 2017. Our actual borrowings under the Credit Facility will vary based on our needs throughout the year. For the six months ended June 30, 2017, our actual average borrowings under the Credit Facility were $176,796.

TABLE OF CONTENTS

Although we believe that this measure is indicative of our sensitivity to the above-referenced interest rate changes, it does not reflect potential changes in credit quality, size and composition of the assets on our statement of assets and liabilities and other business developments that could affect net increase or decrease in net assets resulting from operations, or net income or loss.

Item 4. Controls and Procedures

As of June 30, 2017, 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 Rules 13a-15(e) and 15d-15(e) under the Exchange Act). 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 by the SEC 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 recognizes 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 is 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 Rules 13a-15(f) and 15d-15(f) under the Exchange Act) that occurred during the quarter ended June 30, 2017, 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

Although we and our subsidiaries may, from time to time, be involved in litigation arising out of our and our subsidiaries’ operations in the normal course of business or otherwise, neither we nor any of our subsidiaries are currently party to any pending material legal proceedings.

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, 2016, filed with the SEC on March 16, 2017, 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 we face. 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. Other than as described below, during the six months ended June 30, 2017, there have been no material changes to the risk factors discussed in “Item 1A. Risk Factors” of our annual report on Form 10-K for the fiscal year ended December 31, 2016:

If we default under the Credit Facility or any other future indebtedness, we may not be able to make payments on the Convertible Senior Notes.

Any default under the Credit Facility or any other future indebtedness to which we may be a party that is not waived by the required lenders or holders, and the remedies sought by the holders of such indebtedness, could make us unable to pay principal, premium, if any, and interest on the Convertible Senior Notes and substantially decrease the market value of the Convertible Senior Notes. If we are unable to generate sufficient cash flow and are otherwise unable to obtain funds necessary to meet required payments of principal, premium, if any, and interest on our indebtedness, or if we otherwise fail to comply with the various covenants, including financial and operating covenants, in the instruments governing our indebtedness, we could be in default under the terms of the agreements governing such indebtedness. In the event of such default, the holders of such indebtedness may have the ability to elect to declare all the funds borrowed thereunder due and payable, together with accrued and unpaid interest, the lenders under the Credit Facility or other debt we may incur in the future may elect to terminate their commitments, cease making further loans and institute foreclosure proceedings against our assets, and we could be forced into bankruptcy or liquidation. If our operating performance declines, we may in the future need to seek to obtain waivers from the required lenders under the Credit Facility or other debt that we may incur in the future to avoid being in default. If we breach our covenants under the Credit Facility or other debt and seek a waiver, we may not be able to obtain a waiver from the required lenders or holders. If this occurs, we may be in default under the Credit Facility or other debt, the lenders or holders could exercise their rights as described above, and we could be forced into bankruptcy or liquidation. If we are unable to repay debt, lenders having secured obligations, including the lenders under the Credit Facility, could proceed against the collateral securing the debt. Because the Credit Facility has, and any future credit facilities will likely have, customary cross-default provisions, if the indebtedness under the Convertible Senior Notes, the Credit Facility or under any future credit facility is accelerated, we may be unable to repay or finance the amounts due.

If we default under the Credit Facility or any future borrowing facility we enter into or are unable to amend, repay or refinance any such facility on commercially reasonable terms, or at all, we may suffer material adverse effects on our business, financial condition, results of operations and cash flows.

Substantially all of our assets are pledged as collateral under the Credit Facility. In the event that we default under the Credit Facility or any other future borrowing facility, our business could be adversely affected as we may be forced to sell all or a portion of our investments quickly and prematurely at what may be disadvantageous prices to us in order to meet our outstanding payment obligations and/or support working capital requirements under the Credit Facility or such future borrowing facility, any of which would have a material adverse effect on our business, financial condition, results of operations and cash flows.

TABLE OF CONTENTS

Following any such default, the agent for the lenders under the Credit Facility or such future borrowing facility could assume control of the disposition of any or all of our assets, including the selection of such assets to be disposed and the timing of such disposition, which would have a material adverse effect on our business, financial condition, results of operations and cash flows. In addition, if the lender exercises its right to sell the assets pledged under the Credit Facility, such sales may be completed at distressed sale prices, thereby diminishing or potentially eliminating the amount of cash available to us after repayment of our outstanding borrowings. Moreover, such deleveraging of our Company could significantly impair our ability to effectively operate our business in the manner in which we have historically operated. As a result, we could be forced to curtail or cease new investment activities and lower or eliminate the dividends that we have historically paid to our stockholders.

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

None.

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⁽¹⁾
3.2		Articles of Amendment⁽²⁾
3.3		Bylaws⁽¹⁾
10.1		Second Amended and Restated Administration Agreement by and between the Company and GSV Capital Service Company, LLC*
10.2		Loan and Security Agreement between GSV Capital Corp. and Western Alliance Bank, dated as of May 31, 2017⁽³⁾
11.1		Statement re Computation of per Share Earnings (Included in “Note 5 — Net Increase/(Decrease) in Net Assets Resulting from Operations per Common Share — Basic and Diluted” to our Condensed Consolidated Financial Statements contained in this report)*
31.1		Certification of Chief Executive Officer pursuant to Rule 13a-14 of the Securities Exchange Act of 1934, as amended*
31.2		Certification of Chief Financial Officer pursuant to Rule 13a-14 of the Securities Exchange Act of 1934, as amended*
32.1		Certification of Chief Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*
32.2		Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*

Filed herewith.

(1)

Previously filed 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, and incorporated by reference herein.

(2)

Previously filed in connection with Current Report on Form 8-K (File No. 814-00852) filed on June 1, 2011, and incorporated by reference herein.

(3)

Previously filed in connection with Current Report on Form 8-K (File No. 814-00852) filed on June 1, 2017, and incorporated by reference herein.

TABLE OF CONTENTS

Schedule 12-14 — Schedule of Investments in and Advances to Affiliates
as of June 30, 2017 (unaudited)


Control Investments Portfolio Company/ Type of Investment*	Amount of Interest, Fees or Dividends Credited in Income		Fair Value at December 31, 2016		Purchases, Capitalized Fees, Interest and Amortization		Sales			Realized and Unrealized Gains/(Losses)			Fair Value June 30, 2017
StormWind, LLC⁽¹⁾
Preferred shares, Series C	$	—	$	4,650,838	$	—	$	—		$	—		$	4,650,838
Preferred shares, Series B		—		4,470,403		—		—			—			4,470,403
Preferred shares, Series A		—		499,796		—		—			—			499,796
NestGSV, Inc. (d/b/a GSV Labs, Inc.)
Convertible Promissory Note 8% Due 07/31/2017***		59,263		427,900		52,829		—			27,412			508,141
Unsecured Promissory Note 12% Due 5/29/2017***⁽⁵⁾		50,146		496,725		24,195		(526,000	)		5,080			—
Unsecured Promissory Note 12% Due 11/29/2017***⁽⁵⁾		17,368		—		467,200		—			—			467,200
Preferred stock Series A-4		—		2,715,910		—		—			2,157,845			4,873,755
Preferred stock Series A-3		—		952,591		—		—			749,580			1,702,171
Preferred stock Series A-2		—		166,500		—		—			130,500			297,000
Preferred stock Series A-1		—		270,000		—		—			220,000			490,000
Common shares		—		—		—		—			—			—
Preferred Warrant Series A-3 – Strike Price $1.33, Expiration Date 4/4/2019		—		5,625		—		—			7,500			13,125
Preferred Warrant Series A-4 – Strike Price $1.33, Expiration Date 10/6/2019		—		40,000		—		—			110,000			150,000
Preferred Warrant Series A-4 – Strike Price $1.33, Expiration Date 7/18/2021		—		22,500		—		—			65,000			87,500
Preferred Warrant Series A-4 – Strike Price $1.33, Expiration Date 11/29/2021		—		9,000		—		—			26,000			35,000
Preferred Warrant Series B – Strike Price $2.31, Expiration Date 6/30/2022⁽⁵⁾		—		—		70,379		—			10,871			81,250
SPBRX, INC. (f/k/a GSV Sustainability Partners, Inc.)
Preferred shares, Class A***		300,000		4,309,778		—		—			(2,780,534	)		1,529,244
Common shares		—		—		—		—			—			—
Total Control Investments	$	426,777	$	19,037,566	$	614,603	$	(526,000	)	$	729,254		$	19,855,423

TABLE OF CONTENTS

Schedule 12-14 — Schedule of Investments in and Advances to Affiliates
as of June 30, 2017 (unaudited) – (continued)


Affiliate Investments Portfolio Company/Type of Investment*	Amount of Interest, Fees or Dividends Credited in Income		Fair Value at December 31, 2016		Purchases, Capitalized Fees, Interest and Amortization		Sales		Realized and Unrealized Gains/(Losses)			Fair Value at June 30, 2017
AlwaysOn, Inc.⁽⁷⁾
Preferred shares, Series A-1	$	—	$	—	$	—	$	—	$	—		$	—
Preferred shares, Series A		—		—		—		—		—			—
Preferred warrants Series A, $1.00 strike price, expire 1/9/2017		—		—		—		—		—			—
Whittle Schools, LLC⁽²⁾
Preferred shares, Series B		—		3,000,000		—		—		—			3,000,000
Common shares		—		1,500,000		—		—		—			1,500,000
Circle Media (f/k/a S3 Digital Corp. (d/b/a S3i))
Promissory Note, 12%, 11/17/2017***		1,865		26,544		3,164		—		(1,700	)		28,008
Preferred shares, Series A		—		484,769		—		—		(484,769	)		—
Preferred warrants, $1.17 Strike Price, Expiration Date 11/18/2022		—		—		—		—		—			—
Preferred warrants, $1.17 Strike Price, Expiration Date 8/29/2021		—		—		—		—		—			—
Preferred warrants, $1.17 Strike Price, Expiration Date 6/26/2021		—		—		—		—		—			—
Preferred warrants, $1.17 Strike Price, Expiration Date 9/30/2020		—		—		—		—		—			—
Preferred warrants, $1.00 Strike Price, Expiration Date 11/21/2017		—		—		—		—		—			—
CUX, Inc. (d/b/a CorpU)
Senior Subordinated Convertible Promissory Note 8% Due 11/26/2018***⁽³⁾		46,273		1,166,400		—		—		—			1,166,400
Convertible preferred shares, Series D		—		775,861		—		—		—			775,861
Convertible preferred shares, Series C		—		1,913,484		—		—		(743,534	)		1,169,950
Preferred warrants, Series D, Strike Price $4.59, Expiration Date 2/25/2018		—		4,395		—		—		—			4,395
Curious.com Inc.
Preferred shares, Series B		—		9,984,954		280		—		(1,051,905	)		8,933,329
Declara, Inc.
Convertible Promissory Note 9% Due 12/31/2017***⁽⁶⁾		94,645		2,827,020		—		—		—			2,827,020
Preferred shares, Series A		—		4,786,654		—		—		(392,934	)		4,393,720
EdSurge, Inc.
Preferred shares, Series A-1		—		500,000		—		—		—			500,000
Preferred shares, Series A		—		588,294		—		—		(88,985	)		499,309
Global Education Learning (Holdings) Ltd.**⁽⁸⁾
Preferred shares, Series A		—		—		—		—		—			—
Maven Research, Inc.
Preferred shares, Series C		—		1,999,998		—		—		(44,657	)		1,955,341
Preferred shares, Series B		—		223,763		—		—		(28,713	)		195,050

TABLE OF CONTENTS

Schedule 12-14 — Schedule of Investments in and Advances to Affiliates
as of June 30, 2017 (unaudited) – (continued)


Affiliate Investments Portfolio Company/Type of Investment*	Amount of Interest, Fees or Dividends Credited in Income		Fair Value at December 31, 2016		Purchases, Capitalized Fees and Interest		Sales		Realized and Unrealized Gains/(Losses)			Fair Value at June 30, 2017
Ozy Media, Inc.
Convertible Promissory Note 5%, Due 02/28/2018***	$	49,589	$	2,000,000	$	—	$	—	$	—		$	2,000,000
Preferred shares, Series B		—		4,999,999		—		—		—			4,999,999
Preferred shares, Series A		—		3,000,000		—		—		—			3,000,000
Preferred shares, Series Seed		—		610,000		—		—		(110,000	)		500,000
Strategic Data Command, LLC⁽⁴⁾
Common shares		—		2,052,555		—		—		107,445			2,160,000
Total Affiliate Investments	$	192,372	$	42,444,690	$	3,444	$	—	$	(2,839,752	)	$	39,608,382

All portfolio investments are non-control/non-affiliated and non-income-producing, unless identified. Equity investments are subject to lock-up restrictions upon their IPO. Unless otherwise noted, all investments were pledged as collateral under the Credit Facility. The Company’s and GSV Asset Management, LLC’s officers and staff, as applicable, may serve on the board of directors of the Company’s portfolio investments.

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)

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

(2)

(3)

(4)

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

(5)

(6)

On July 1, 2017, the maturity date of the convertible promissory note to Declara, Inc. was extended to December 31, 2017.

(7)

The Company wrote-off its investment in AlwaysOn, Inc. during the three months ended March 31, 2017.

(8)

The Company wrote-off its investment in Global Education Learning (Holdings) Ltd. during the three months ended June 30, 2017.

TABLE OF CONTENTS

Schedule 12-14 — Schedule of Investments in and Advances to Affiliates
as of December 31, 2016



Control Investments Portfolio Company/Type of Investment*	Amount of Interest, Fees or Dividends Credited in Income		Fair Value at December 31, 2015		Transfer from Control Investment To Non-Control/ Non-Affiliate Investment		Corporate Action			Purchases		Sales			Realized and Unrealized Gains/(Losses)			Fair Value at December 31, 2016
StormWind, LLC⁽¹⁾
Preferred shares, Series C	$	—	$	4,599,718	$	—	$	—		$	—	$	—		$	51,120		$	4,650,838
Preferred shares, Series B		—		4,633,228		—		—			—		—			(162,825	)		4,470,403
Preferred shares, Series A		—		518,000		—		—			—		—			(18,204	)		499,796
NestGSV, Inc. (d/b/a GSV Labs, Inc.)
Convertible Promissory Note 8% Due 07/31/2017***		16,889		—		—		425,620			31,972		—			(29,692	)		427,900
Convertible Promissory Note 8% Due 06/30/16***		48,248		—		—		(500,000	)		500,000		—			—			—
Promissory Note 10% Due 11/23/2016		26,000		—		—		—			500,000		(500,000	)		—			—
Unsecured Promissory Note 12% Due 05/29/2017		10,862		—		—		—			501,802		—			(5,077	)		496,725
Preferred shares, Series D		—		4,960,565		—		(4,904,498	)		—		—			(56,067	)		—
Preferred shares, Series C		—		1,733,404		—		(2,005,730	)		—		—			272,326			—
Preferred shares, Series B		—		—		—		(605,500	)		—		—			605,500			—
Preferred shares, Series A		—		—		—		(1,021,778	)		—		—			1,021,778			—
Preferred stock Series A-4		—		—		—		4,904,498			—		—			(2,188,588	)		2,715,910
Preferred stock Series A-3		—		—		—		2,005,730			—		—			(1,053,139	)		952,591
Preferred stock Series A-2		—		—		—		605,500			—		—			(439,000	)		166,500
Preferred stock Series A-1		—		—		—		1,021,778			—		—			(751,778	)		270,000
Common shares		—		—		—		—			—		—			—			—
Preferred Warrant Series A-4 – Strike Price $1.33333, Expiration Date 10/6/2019		—		—		—		—			—		—			40,000			40,000
Preferred Warrant Series A-4 – Strike Price $1.33333, Expiration Date 7/18/2021		—		—		—		74,380			—		—			(51,880	)		22,500
Preferred Warrant Series A-4 – Strike Price $1.33333, Expiration Date 11/29/2021		—		—		—		—			29,275		—			(20,275	)		9,000
Preferred Warrant Series A-3 – Strike Price $1.33333, Expiration Date 4/4/2019		—		—		—		—			—		—			5,625			5,625
Preferred warrants, Series D – $1.33 Strike Price, Expiration Date 10/6/2019		—		145,000		—		—			—		—			(145,000	)		—
Preferred warrants, Series C – $1.33 Strike Price, Expiration Date 4/4/2019		—		31,875		—		—			—		—			(31,875	)		—
Preferred warrants Series D – Strike Price $1.33, Expiration Date 7/18/2021		—		—		—		—			—		—			—			—
SPBRX, INC. (f/k/a GSV Sustainability Partners, Inc.)
Preferred shares, Class A		—		6,250,000		—		—			—		—			(1,940,222	)		4,309,778
Common shares		—		—		—		—			—		—			—			—
Total Control Investments	$	101,999	$	22,871,790	$	—	$	—		$	1,563,049	$	(500,000	)	$	(4,897,273	)	$	19,037,566

TABLE OF CONTENTS

Schedule 12-14 — Schedule of Investments in and Advances to Affiliates
as of December 31, 2016 – (continued)



Affiliate Investments Portfolio Company/Type of Investment*	Interest, Fees or Dividends Credited in Income			Fair Value at December 31, 2015		Transfer from Affiliate Investment To Non-Control/ Non-Affiliate Investment			Corporate Action		Purchases		Sales		Realized and Unrealized Gains/(Losses)			Fair Value at December 31, 2016
AlwaysOn, Inc.
Preferred shares, Series A-1	$	—		$	133,978	$	—		$	—	$	—	$	—	$	(133,978	)	$	—
Preferred shares, Series A		—			191,993		—			—		—		—		(191,993	)		—
Preferred warrants Series A, $1.00 Strike Price, Expiration Date 1/9/2017		—			—		—			—		—		—		—			—
Whittle Schools, LLC⁽²⁾
Preferred shares, Series B		—			3,000,000		—			—		—		—		—			3,000,000
Common shares		—			1,500,000		—			—		—		—		—			1,500,000
Circle Media (f/k/a S3 Digital Corp. (d/b/a S3i))
Promissory Note, 12%, 11/17/2017***		3,304			25,000		—			—		736		—		808			26,544
Preferred shares, Series A		—			1,156,175		—			—		—		—		(671,406	)		484,769
Preferred warrants, $1.17 Strike Price, Expiration Date 11/18/2022		—			429		—			—		—		—		(429	)		—
Preferred warrants, $1.17 Strike Price, Expiration Date 8/29/2021		—			14,065		—			—		—		—		(14,065	)		—
Preferred warrants, $1.17 Strike Price, Expiration Date 6/26/2021		—			3,088		—			—		—		—		(3,088	)		—
Preferred warrants, $1.17 Strike Price, Expiration Date 9/30/2020		—			12,864		—			—		—		—		(12,864	)		—
Preferred warrants, $1.00 Strike Price, Expiration Date 11/21/2017		—			55,000		—			—		—		—		(55,000	)		—
CUX, Inc. (d/b/a CorpU)
Senior Subordinated Convertible Promissory Note 8% Due 11/26/2018***⁽³⁾		87,318			1,080,000		—			—		86,400		—		—			1,166,400
Convertible preferred shares, Series D		—			775,861		—			—		—		—		—			775,861
Convertible preferred shares, Series C		—			1,959,127		—			—		—		—		(45,643	)		1,913,484
Preferred warrants, $4.59 Strike Price, Expiration Date 2/25/2018		—			10,142		—			—		—		—		(5,747	)		4,395
Curious.com Inc.
Preferred shares, Series B		—			9,996,311		—			—		2,000,003		—		(2,011,360	)		9,984,954
Declara, Inc.
Convertible Promissory Note 9% Due 6/30/2017***		120,523			2,000,000		—			—		120,658		—		706,362			2,827,020
Preferred shares, Series A		—			9,999,999		—			—		—		—		(5,213,345	)		4,786,654
EdSurge, Inc.
Preferred shares, Series A-1		—			500,000		—			—		400		—		(400	)		500,000
Preferred shares, Series A		—			524,867		—			—		—		—		63,427			588,294
Fullbridge, Inc.⁽⁶⁾
Convertible Promissory Note, 10% Due 3/2/2016		(85,829	)		1,020,859		(354,075	)		—		400		—		(667,184	)		—
Convertible Promissory Note, 10% Due 3/14/2017		—			—		(935,849	)		—		1,000,000		—		(64,151	)		—
Preferred shares, Series D		—			3,111,714		—			—		1,040		—		(3,112,754	)		—
Preferred shares, Series C		—			1,625,001		—			—		—		—		(1,625,001	)		—
Common warrants, $0.91 Strike Price, Expiration Date 3/2/2020		—			2,831		—			—		—		—		(2,831	)		—
Common warrants, $0.91 Strike Price, Expiration Date 3/22/2020		—			1,862		—			—		—		—		(1,862	)		—

TABLE OF CONTENTS

Schedule 12-14 — Schedule of Investments in and Advances to Affiliates
as of December 31, 2016 – (continued)



Affiliate Investments Portfolio Company/Type of Investment*	Interest, Fees or Dividends Credited in Income		Fair Value at December 31, 2015		Transfer from Affiliate Investment To Non-Control/ Non-Affiliate Investment			Corporate Action		Purchases		Sales		Realized and Unrealized Gains/(Losses)			Fair Value at December 31, 2016
Common warrants, $0.91 Strike Price, Expiration Date 5/16/2019	$	—	$	1,923	$	—		$	—	$	—	$	—	$	(1,923	)	$	—
Common warrants, $0.91 Strike Price, Expiration Date 4/3/2019		—		4,121		—			—		—		—		(4,121	)		—
Common warrants, $0.91 Strike Price, Expiration Date 10/10/2018		—		824		—			—		—		—		(824	)		—
Common warrants, $0.91 Strike Price, Expiration Date 12/11/2018		—		824		—			—		—		—		(824	)		—
Common warrants, $0.91 Strike Price, Expiration Date 2/18/2019		—		7,143		—			—		—		—		(7,143	)		—
Global Education Learning (Holdings) Ltd.**
Preferred shares, Series A		—		—		—			—		120		—		(120	)		—
Maven Research, Inc.
Preferred shares, Series C		—		1,999,998		—			—		—		—		—			1,999,998
Preferred shares, Series B		—		249,691		—			—		—		—		(25,928	)		223,763
Orchestra One, Inc. (f/k/a Learnist Inc.)⁽⁴⁾
Common shares		—		4,364		(4,364	)		—		—		—		—			—
Ozy Media, Inc.
Convertible Promissory Note 5%, Due 02/28/2018^***		33,700		—		—			—		2,000,000		—		—			2,000,000
Preferred shares, Series B		—		4,690,178		—			—		—		—		309,821			4,999,999
Preferred shares, Series A		—		3,907,004		—			—		—		—		(907,004	)		3,000,000
Preferred shares, Series Seed		—		1,531,812		—			—		—		—		(921,812	)		610,000
Handle Financial, Inc. (f/k/a PayNearMe, Inc.)⁽⁶⁾
Preferred shares, Series E		—		13,974,887		(13,974,887	)		—		—		—		—			—
Strategic Data Command, LLC⁽⁵⁾
Common shares		—		1,001,650		—			—		—		—		1,050,905			2,052,555
Total Affiliate Investments	$	159,016	$	66,075,585	$	(15,269,175	)	$	—	$	5,209,757	$	—	$	(13,571,477	)	$	42,444,690

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

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)

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

(2)

(3)

TABLE OF CONTENTS

Schedule 12-14 — Schedule of Investments in and Advances to Affiliates
as of December 31, 2016 – (continued)

(4)

GSV Capital Corp.’s ownership percentage in Orchestra One, Inc. (f/k/a Learnist Inc.) decreased to below 5% and, as such, Orchestra One, Inc. is no longer classified as an “affiliate investment” as of September 30, 2016. As such, the Company has reflected a “transfer out” of the “Affiliate Investment” category above as of September 30, 2016 to indicate that the investment in Orchestra One, Inc., while still held as of September 30, 2016, does not meet the criteria of an affiliate investment as defined in the Investment Company Act of 1940, as amended.

(5)

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

(6)

GSV Capital Corp.’s ownership percentage in Handle Financial, Inc. (f/k/a PayNearMe, Inc.) and Fullbridge, Inc. decreased to below 5% and, as such, Handle Financial, Inc. (f/k/a PayNearMe, Inc.) and Fullbridge, Inc. are no longer classified as “affiliate investments” as of December 31, 2016. As such, the Company has reflected a “transfer out” of the “Affiliate Investment” category above as of December 31, 2016 to indicate that the investment in Handle Financial, Inc. (f/k/a PayNearMe, Inc.) and Fullbridge, Inc., while still held as of December 31, 2016, does not meet the criteria of an affiliate investment as defined in the Investment Company Act of 1940, as amended.

TABLE OF CONTENTS

SIGNATURES

Pursuant to the requirements 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: August 9, 2017		By: /s/ Michael T. Moe Michael T. Moe Chief Executive Officer and Chairman of the Board of Directors (Principal Executive Officer)

Date: August 9, 2017		By: /s/ William Tanona William Tanona Chief Financial Officer, Treasurer and Secretary (Principal Financial and Accounting Officer)

Exhibit 10.1

SECOND AMENDED AND RESTATED

ADMINISTRATION AGREEMENT

This Second Amended and Restated Administration Agreement (this “Agreement”) is made as of April 3, 2017 by and between GSV CAPITAL CORP., a Maryland corporation (the “Company”), and GSV Capital Service Company, LLC, a Delaware limited liability company (the “Administrator”).

WITNESSETH:

WHEREAS, the Company is a closed-end management investment fund that has elected to be treated as a business development company (“BDC”) under the Investment Company Act of 1940 (the “Investment Company Act”); and

WHEREAS, on April 11, 2011, the Company and the Administrator entered into an Administration Agreement pursuant to which the Administrator agreed to provide administrative services to the Company (the “Initial Administration Agreement”); and

WHEREAS, on March 8, 2013, the Company and the Administrator entered into an Amended and Restated Administration Agreement pursuant to which the Administrator agreed to provide administrative services to the Company (the “Amended and Restated Administration Agreement”); and

WHEREAS, each of the Company and the Administrator desires to amend and restate the Amended and Restated Administration Agreement in its entirety.

NOW, THEREFORE, in consideration of the premises and the covenants hereinafter contained and for other good and valuable consideration, the receipt and adequacy of which is hereby acknowledged, the Company and the Administrator hereby agree as follows:

Duties of the Administrator

(a) Employment of Administrator. The Company hereby employs the Administrator to act as administrator of the Company, and to furnish, or arrange for others to furnish, the administrative services, personnel and facilities described below, subject to review by and the overall control of the Board of Directors of the Company (the “Board”), for the period and on the terms and conditions set forth in this Agreement. The Administrator hereby accepts such employment and agrees during such period to render, or arrange for the rendering of, such services and to assume the obligations herein set forth subject to the reimbursement of costs and expenses provided for below. The Administrator and such others shall for all purposes herein be deemed to be independent contractors and shall, unless otherwise expressly provided or authorized herein, have no authority to act for or represent the Company in any way or otherwise be deemed agents of the Company.

(b) Services. The Administrator shall perform (or oversee, or arrange for, the performance of) the administrative services necessary for the operation of the Company. Without limiting the generality of the foregoing, the Administrator shall provide the Company with office facilities, equipment, clerical, bookkeeping and record keeping services at such facilities and such other services as the Administrator, subject to review by the Board, shall from time to time determine to be necessary or useful to perform its obligations under this Agreement. The Administrator shall also, on behalf of the Company, conduct relations with custodians, depositories, transfer agents, dividend disbursing agents, other stockholder servicing agents, accountants, attorneys, underwriters, brokers and dealers, corporate fiduciaries, insurers, banks and such other persons in any such other capacity deemed to be necessary or desirable. The Administrator shall make reports to the Board of its performance of obligations hereunder and furnish advice and recommendations with respect to such other aspects of the business and affairs of the Company as it shall determine to be desirable; provided that nothing herein shall be construed to require the Administrator to, and the Administrator shall not, provide any advice or recommendation relating to the securities and other assets that the Company should purchase, retain or sell or any other investment advisory services to the Company. The Administrator shall be responsible for the financial and other records that the Company is required to maintain, and under the Investment Company Act, shall prepare, print and disseminate reports to stockholders, and reports and other materials filed with the Securities and Exchange Commission (the “SEC”). The Administrator will provide on the Company’s behalf significant managerial assistance to those portfolio companies to which the Company is required to provide such assistance. In addition, the Administrator will assist the Company in determining and publishing the Company’s net asset value, overseeing the preparation and filing of the Company’s tax returns, and generally overseeing the payment of the Company’s expenses and the performance of administrative and professional services rendered to the Company by others.

Records

The Administrator agrees to maintain and keep all books, accounts and other records of the Company that relate to activities performed by the Administrator hereunder and will maintain and keep such books, accounts and records in accordance with the Investment Company Act. In compliance with the requirements of Rule 31a-3 under the Investment Company Act, the Administrator agrees that all records which it maintains for the Company shall at all times remain the property of the Company, shall be readily accessible during normal business hours, and shall be promptly surrendered upon the termination of the Agreement or otherwise on written request. The Administrator further agrees that all records which it maintains for the Company pursuant to Rule 31a-1 under the Investment Company Act will be preserved for the periods prescribed by Rule 31a-2 under the Investment Company Act unless any such records are earlier surrendered as provided above. Records shall be surrendered in usable machine-readable form. The Administrator shall have the right to retain copies of such records subject to observance of its confidentiality obligations under this Agreement.

Confidentiality

The parties hereto agree that each shall treat confidentially the terms and conditions of this Agreement and all information provided by each party to the other regarding its business and operations. All confidential information provided by a party hereto, including nonpublic personal information (regulated pursuant to Regulation S-P and S-AM), shall be used by any other party hereto solely for the purpose of rendering services pursuant to this Agreement and, except as may be required in carrying out this Agreement, shall not be disclosed to any third party, without the prior consent of such providing party. The foregoing shall not be applicable to any information that is publicly available when provided or thereafter becomes publicly available other than through a breach of this Agreement, or that is required to be disclosed by any regulatory authority, any authority or legal counsel of the parties hereto, by judicial or administrative process or otherwise by applicable law or regulation.

Compensation; Allocation of Costs and Expenses

In full consideration of the provision of the services of the Administrator, the Company shall reimburse the Administrator for the costs and expenses incurred by the Administrator in performing its obligations and providing personnel and facilities hereunder. The amount and nature of such reimbursements shall be presented for review, on not less than a quarterly basis, to the members of the audit committee of the Board, or in lieu thereof, to a committee of the Board, all of the members of which are not “interested persons” of the Company, as such term is defined under the Investment Company Act. The Company will bear all costs and expenses that are incurred in its operation, administration and transactions and not specifically assumed by GSV Asset Management, LLC (the “Adviser”), pursuant to that certain Investment Advisory Agreement, dated as of April 11, 2011 by and between the Company and the Adviser, and the amendment and restatement thereof, dated as of March 8, 2013. Costs and expenses to be borne by the Company include, but are not limited to, those relating to: organization and offering; calculating the Company’s net asset value (including the cost and expenses of any independent valuation firm); expenses incurred by the Adviser payable to third parties, including agents, consultants or other advisors, in monitoring financial and legal affairs for the Company and in providing administrative services, monitoring the Company’s investments and performing due diligence on its prospective portfolio companies; interest payable on debt, if any, incurred to finance the Company’s investments; sales and purchases of the Company’s common stock and other securities; investment advisory and management fees; administration fees, if any, payable under this Agreement; fees payable to third parties, including agents, consultants or other advisors, relating to, or associated with, evaluating and making investments; transfer agent and custodial fees; federal and state registration fees; all costs of registration and listing the Company’s shares on any securities exchange; federal, state and local taxes; independent Directors’ fees and expenses; costs of preparing and filing reports or other documents required by the SEC; costs of any reports, proxy statements or other notices to stockholders, including printing costs; the Company’s allocable portion of the fidelity bond, directors and officers/errors and omissions liability insurance, and any other insurance premiums; direct costs and expenses of administration, including printing, mailing, long distance telephone, copying, secretarial and other staff, independent auditors and outside legal costs; and all other expenses incurred by the Company or the Administrator in connection with administering the Company’s business, including payments under this Agreement based upon the Company’s allocable portion of the Administrator’s overhead in performing its obligations under the Administration Agreement, including rent and the allocable portion of the cost of the Company’s president, chief compliance officer and chief financial officer and their respective staffs.

Limitation of Liability of the Administrator; Indemnification

The Administrator (and its officers, managers, partners, agents, employees, controlling persons, members, and any other person or entity affiliated with the Administrator, including without limitation its sole member, the Adviser to the extent that they are providing services for or otherwise acting on behalf of the Administrator, Adviser or the Company) shall not be liable to the Company for any action taken or omitted to be taken by the Administrator in connection with the performance of any of its duties or obligations under this Agreement or otherwise as administrator for the Company, and the Company shall indemnify, defend and protect the Administrator (and its officers, managers, partners, agents, employees, controlling persons, members, and any other person or entity affiliated with the Administrator, including without limitation the Adviser, each of whom shall be deemed a third party beneficiary hereof) (collectively, the “Indemnified Parties”) and hold them harmless from and against all damages, liabilities, costs and expenses (including reasonable attorneys’ fees and amounts reasonably paid in settlement) incurred by the Indemnified Parties in or by reason of any pending, threatened or completed action, suit, investigation or other proceeding (including an action or suit by or in the right of the Company or its security holders) arising out of or otherwise based upon the performance of any of the Administrator’s duties or obligations under this Agreement or otherwise as administrator for the Company. Notwithstanding the preceding sentence of this Section 5 to the contrary, nothing contained herein shall protect or be deemed to protect the Indemnified Parties against or entitle or be deemed to entitle the Indemnified Parties to indemnification in respect of, any liability to the Company or its security holders to which the Indemnified Parties would otherwise be subject by reason of willful misfeasance, bad faith or gross negligence in the performance of the Administrator’s duties or by reason of the reckless disregard of the Administrator’s duties and obligations under this Agreement (to the extent applicable, as the same shall be determined in accordance with the Investment Company Act and any interpretations or guidance by the SEC or its staff thereunder).

6. Activities of the Administrator

The services of the Administrator to the Company are not to be deemed to be exclusive, and the Administrator and each affiliate is free to render services to others. It is understood that directors, officers, employees and stockholders of the Company are or may become interested in the Administrator and its affiliates, as directors, officers, members, managers, employees, partners, stockholders or otherwise, and that the Administrator and directors, officers, members, managers, employees, partners and stockholders of the Administrator and its affiliates are or may become similarly interested in the Company as stockholders or otherwise.

7. Duration and Termination of this Agreement

(a) This Agreement shall become effective as of the first date above written. The provisions of Section 5 of this Agreement shall remain in full force and effect, and the Administrator shall remain entitled to the benefits thereof, notwithstanding any termination of this Agreement. Further, notwithstanding the termination or expiration of this Agreement as aforesaid, the Administrator shall be entitled to any amounts owed under Section 4 through the date of termination or expiration and Section 5 shall continue in force and effect and apply to the Administrator and its representatives as and to the extent applicable. This Agreement shall continue in effect for two years from the date of the Initial Administration Agreement, and thereafter shall continue automatically for successive annual periods, provided that such continuance is specifically approved at least annually by:

(i) the vote of the Board, or by the vote of a majority of the outstanding voting securities of the Company; and

(ii) the vote of a majority of the Company’s Directors who are not parties to this Agreement or “interested persons” (as such term is defined in Section 2(a)(19) of the Investment Company Act) of any such party, in accordance with the requirements of the Investment Company Act.

(b) The Agreement may be terminated at any time, without the payment of any penalty, upon not more than 60 days’ written notice, by the vote of a majority of the outstanding voting securities of the Company, or by the vote of the Board or by the Administrator.

(c) This Agreement may not be assigned by a party without the consent of the other party. The provisions of Section 5 of this Agreement shall remain in full force and effect, and the Administrator shall remain entitled to the benefits thereof, notwithstanding any termination of this Agreement.

Amendments of this Agreement

This Agreement may be amended pursuant to a written instrument by mutual consent of the parties.

Governing Law

This Agreement shall be construed in accordance with the laws of the State of New York and the applicable provisions of the Investment Company Act. To the extent the applicable laws of the State of New York, or any of the provisions herein, conflict with the provisions of the Investment Company Act, the latter shall control.

10.

Entire Agreement

This Agreement contains the entire agreement of the parties and supersedes all prior agreements, understandings and arrangements with respect to the subject matter hereof.

11.

Notices

Any notice under this Agreement shall be given in writing, addressed and delivered or mailed, postage prepaid, to the other party at its principal office.

[Remainder of Page Intentionally Left Blank]

IN WITNESS WHEREOF, the parties hereto have executed and delivered this Agreement as of the date first above written.

	GSV CAPITAL CORP.

	By:	/s/ Michael T. Moe
		Name: Michael T. Moe
		Title: Chief Executive Officer

	GSV CAPITAL SERVICE COMPANY, LLC

	By:	/s/ Michael T. Moe
		Name: Michael T. Moe
		Title: Managing Member

[Second Amended and Restated Administration Agreement]

Exhibit 31.1

Certification of Chief Executive Officer of GSV Capital Corp.
pursuant to Rule 13a-14(a) under the Exchange Act,
as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

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 15d-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 9^th day of August, 2017.

By:

/s/ Michael T. Moe

Michael T. Moe
Chief Executive Officer

Exhibit 31.2

Certification of Chief Financial Officer of GSV Capital Corp.
pursuant to Rule 13a-14(a) under the Exchange Act,
as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

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 9^th day of August, 2017.

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 the quarter ended June 30, 2017 (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: August 9, 2017

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 the quarter ended June 30, 2017 (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: August 9, 2017

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

PART I. FINANCIAL INFORMATION

Item 1. Condensed Consolidated Financial Statements

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

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

GSV CAPITAL CORP. AND SUBSIDIARIES CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS – (continued) (UNAUDITED)

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

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

GSV CAPITAL CORP. AND SUBSIDIARIES CONDENSED CONSOLIDATED SCHEDULE OF INVESTMENTS (UNAUDITED) June 30, 2017

GSV CAPITAL CORP. AND SUBSIDIARIES CONDENSED CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued) (UNAUDITED) June 30, 2017

GSV CAPITAL CORP. AND SUBSIDIARIES CONDENSED CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued) (UNAUDITED) June 30, 2017

GSV CAPITAL CORP. AND SUBSIDIARIES CONDENSED CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued) (UNAUDITED) June 30, 2017

GSV CAPITAL CORP. AND SUBSIDIARIES CONDENSED CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued) (UNAUDITED) June 30, 2017

GSV CAPITAL CORP. AND SUBSIDIARIES CONDENSED CONSOLIDATED SCHEDULE OF INVESTMENTS December 31, 2016

GSV CAPITAL CORP. AND SUBSIDIARIES CONDENSED CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued) December 31, 2016

GSV CAPITAL CORP. AND SUBSIDIARIES CONDENSED CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued) December 31, 2016

GSV CAPITAL CORP. AND SUBSIDIARIES CONDENSED CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued) December 31, 2016

GSV CAPITAL CORP. AND SUBSIDIARIES CONDENSED CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued) December 31, 2016

GSV CAPITAL CORP. AND SUBSIDIARIES CONDENSED CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued) December 31, 2016

GSV CAPITAL CORP. AND SUBSIDIARIES NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS June 30, 2017 (Unaudited)

NOTE 1 — NATURE OF OPERATIONS AND SIGNIFICANT ACCOUNTING POLICIES

Nature of Operations

GSV CAPITAL CORP. AND SUBSIDIARIES NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS June 30, 2017 (Unaudited)

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

Summary of Significant Accounting Policies

Basis of Presentation

Basis of Consolidation

Use of Estimates

Uncertainties and Risk Factors

GSV CAPITAL CORP. AND SUBSIDIARIES NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS June 30, 2017 (Unaudited)

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

Investments at Fair Value

GSV CAPITAL CORP. AND SUBSIDIARIES NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS June 30, 2017 (Unaudited)

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

Equity Investments

GSV CAPITAL CORP. AND SUBSIDIARIES NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS June 30, 2017 (Unaudited)

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

Debt Investments

Warrants

Levelling Policy

GSV CAPITAL CORP. AND SUBSIDIARIES NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS June 30, 2017 (Unaudited)

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

Valuation of Other Financial Instruments

Securities Transactions

Portfolio Company Investment Classification

Cash

Deferred Financing Costs

Revenue Recognition

GSV CAPITAL CORP. AND SUBSIDIARIES NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS June 30, 2017 (Unaudited)

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

Investment Transaction Costs and Escrow Deposits

Unrealized Appreciation or Depreciation of Investments

U.S. Federal and State Income Taxes

GSV CAPITAL CORP. AND SUBSIDIARIES NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS June 30, 2017 (Unaudited)

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

Per Share Information

Recently Adopted Accounting Standards

GSV CAPITAL CORP. AND SUBSIDIARIES NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS June 30, 2017 (Unaudited)

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

NOTE 2 — RELATED-PARTY ARRANGEMENTS

Investment Advisory Agreement

Management Fees

GSV CAPITAL CORP. AND SUBSIDIARIES NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS June 30, 2017 (Unaudited)

NOTE 2 — RELATED-PARTY ARRANGEMENTS – (continued)

Incentive Fees

Due to/from GSV Asset Management

Administration Agreement

License Agreement

GSV CAPITAL CORP. AND SUBSIDIARIES NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS June 30, 2017 (Unaudited)

NOTE 2 — RELATED-PARTY ARRANGEMENTS – (continued)

Other Arrangements

GSV CAPITAL CORP. AND SUBSIDIARIES NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS June 30, 2017 (Unaudited)

NOTE 2 — RELATED-PARTY ARRANGEMENTS – (continued)

Investments in Controlled and Affiliated Portfolio Companies

NOTE 3 — INVESTMENTS AT FAIR VALUE

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

GSV CAPITAL CORP.

TABLE OF CONTENTS

GSV CAPITAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES

GSV CAPITAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)

GSV CAPITAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS – (continued)
(UNAUDITED)

GSV CAPITAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS
(UNAUDITED)

GSV CAPITAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(UNAUDITED)

GSV CAPITAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED SCHEDULE OF INVESTMENTS
(UNAUDITED)
June 30, 2017

GSV CAPITAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued)
(UNAUDITED)
June 30, 2017

GSV CAPITAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued)
(UNAUDITED)
June 30, 2017

GSV CAPITAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued)
(UNAUDITED)
June 30, 2017

GSV CAPITAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued)
(UNAUDITED)
June 30, 2017

GSV CAPITAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED SCHEDULE OF INVESTMENTS
December 31, 2016

GSV CAPITAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued)
December 31, 2016

GSV CAPITAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued)
December 31, 2016

GSV CAPITAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued)
December 31, 2016

GSV CAPITAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued)
December 31, 2016

GSV CAPITAL CORP. AND SUBSIDIARIES

CONDENSED CONSOLIDATED SCHEDULE OF INVESTMENTS – (continued)
December 31, 2016

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)

GSV CAPITAL CORP. AND SUBSIDIARIES

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
June 30, 2017
(Unaudited)