##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549





FORM 10-Q





(Mark One)

|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

FOR THE QUARTERLY PERIOD ENDED SEPTEMBER 30, 2009



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------

COMMISSION FILE NUMBER: 0-50398





TICC CAPITAL
CORP.

(Exact name of registrant as specified in its charter)







|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|MARYLAND                                                       |  | 20-0188736                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)

8 SOUND SHORE DRIVE, SUITE 255 GREENWICH, CONNECTICUT 06830

(Address of principal executive office)

(203) 983-5275

(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   ̈

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   ̈    No   ̈

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



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

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

Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date. The
number of shares of the issuers Common Stock, $0.01 par value, outstanding as of November 9, 2009 was 26,747,561.









---

##### Table of Contents

TICC CAPITAL CORP.

TABLE OF CONTENTS



|                              |  |                                                                                                                       |  |   
|----------------------------- |  | --------------------------------------------------------------------------------------------------------------------- |  | --
|PART I. FINANCIAL INFORMATION |  | 2                                                                                                                    
|                              |  |                                                                                                                      
|Item 1.                       |  | Financial Statements (Unaudited)                                                                                      |  | 2 
|                              |  |                                                                                                                      
|                              |  | Statements of Assets and Liabilities as of September 30, 2009 and December 31,
2008                                   |  | 2 
|                              |  |                                                                                                                      
|                              |  | Schedule of Investments as of September 30, 2009                                                                      |  | 3 
|                              |  |                                                                                                                      
|                              |  | Schedule of Investments as of December 31, 2008                                                                       |  | 5 
|                              |  |                                                                                                                      
|                              |  | Statements of Operations for the three and nine months ended September 30, 2009 and
2008                              |  | 7 
|                              |  |                                                                                                                      
|                              |  | Statements of Changes in Net Assets for the nine months ended September 30, 2009 and the year ended December 31, 2008 |  | 8 
|                              |  |                                                                                                                      
|                              |  | Statements of Cash Flows for the nine months ended September 30, 2009 and 2008                                        |  | 9 
|                              |  |                                                                                                                      
|                              |  | Notes to Financial Statements                                                                                         |  | 10
|                              |  |                                                                                                                      
|Item 2.                       |  | Managements Discussion and Analysis of Financial Condition and Results of
Operations                                 |  | 19
|                              |  |                                                                                                                      
|                              |  | Forward-Looking Statements                                                                                            |  | 19
|                              |  |                                                                                                                      
|                              |  | Overview                                                                                                              |  | 19
|                              |  |                                                                                                                      
|                              |  | Critical Accounting Policies                                                                                          |  | 23
|                              |  |                                                                                                                      
|                              |  | Portfolio Composition and Investment Activity                                                                         |  | 27
|                              |  |                                                                                                                      
|                              |  | Results of Operations                                                                                                 |  | 31
|                              |  |                                                                                                                      
|                              |  | Liquidity and Capital Resources                                                                                       |  | 38
|                              |  |                                                                                                                      
|                              |  | Recent Developments                                                                                                   |  | 41
|                              |  |                                                                                                                      
|Item 3.                       |  | Quantitative and Qualitative Disclosures About Market Risk                                                            |  | 41
|                              |  |                                                                                                                      
|Item 4.                       |  | Controls and Procedures                                                                                               |  | 41
|                              | 
|PART II. OTHER INFORMATION    |  | 41                                                                                                                   
|                              |  |                                                                                                                      
|Item 1.                       |  | Legal Proceedings                                                                                                     |  | 41
|                              |  |                                                                                                                      
|Item 1A.                      |  | Risk Factors                                                                                                          |  | 41
|                              |  |                                                                                                                      
|Item 2                        |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                           |  | 51
|                              |  |                                                                                                                      
|Item 3.                       |  | Defaults Upon Senior Securities                                                                                       |  | 51
|                              |  |                                                                                                                      
|Item 4.                       |  | Submission of Matters to a Vote of Security Holders                                                                   |  | 51
|                              |  |                                                                                                                      
|Item 5.                       |  | Other Information                                                                                                     |  | 51
|                              |  |                                                                                                                      
|Item 6.                       |  | Exhibits                                                                                                              |  | 52
|                              | 
|SIGNATURES                    |  | 53                                                                                                                   



1





---

##### Table of Contents

PART IFINANCIAL INFORMATION



|ITEM 1. | FINANCIAL STATEMENTS (UNAUDITED)
|------- | --------------------------------

TICC CAPITAL CORP.

STATEMENTS OF ASSETS AND LIABILITIES

(unaudited)

|                                                                                                                                 |  |                    |             |   |                   |   |             |  
|-------------------------------------------------------------------------------------------------------------------------------- |  | ------------------ | ----------- | - | ----------------- | - | ----------- | -
|                                                                                                                                 |  | September 30, 2009 |             |   | December 31, 2008 |  
|ASSETS                                                                                                                           |  |                    |             |   |                   |   |             |  
|Investments, at fair value (cost: $252,487,964 @ 9/30/09; $282,299,228 @ 12/31/08)                                               |  |                    |             |   |                   |   |             |  
|Non-affiliated/non-control investments (cost: $232,520,612 @ 9/30/09; $261,923,603 @ 12/31/08)                                   |  | $                  | 166,326,417 |   |                   | $ | 168,094,127 |  
|Control investments (cost: $19,967,352 @ 9/30/09; $20,375,625 @ 12/31/08)                                                        |  |                    | 20,575,000  |   |                   |   | 21,500,000  |  
|                                                                                                                                 |  |                    |             |   |                   |   |             |  
|Total investments at fair value                                                                                                  |  |                    | 186,901,417 |   |                   |   | 189,594,127 |  
|                                                                                                                                 |  |                    |             |   |                   |   |             |  
|Cash and cash equivalents                                                                                                        |  |                    | 29,373,427  |   |                   |   | 14,069,251  |  
|Interest receivable                                                                                                              |  |                    | 916,162     |   |                   |   | 1,151,703   |  
|Prepaid expenses and other assets                                                                                                |  |                    | 139,914     |   |                   |   | 147,806     |  
|                                                                                                                                 |  |                    |             |   |                   |   |             |  
|Total assets                                                                                                                     |  | $                  | 217,330,920 |   |                   | $ | 204,962,887 |  
|                                                                                                                                 |  |                    |             |   |                   |   |             |  
|LIABILITIES                                                                                                                      |  |                    |             |   |                   |   |             |  
|Investment advisory fee payable to affiliate                                                                                     |  | $                  | 1,077,424   |   |                   | $ | 1,287,451   |  
|Accrued expenses                                                                                                                 |  |                    | 448,847     |   |                   |   | 308,686     |  
|                                                                                                                                 |  |                    |             |   |                   |   |             |  
|Total liabilities                                                                                                                |  |                    | 1,526,271   |   |                   |   | 1,596,137   |  
|                                                                                                                                 |  |                    |             |   |                   |   |             |  
|NET ASSETS                                                                                                                       |  |                    |             |   |                   |   |             |  
|Common stock, $0.01 par value, 100,000,000 shares authorized, and 26,747,561 and 26,483,546 issued and outstanding, respectively |  |                    | 267,475     |   |                   |   | 264,835     |  
|Capital in excess of par value                                                                                                   |  |                    | 319,779,312 |   |                   |   | 318,662,914 |  
|Net unrealized depreciation on investments                                                                                       |  |                    | (65,586,547 | ) |                   |   | (92,705,101 | )
|Accumulated net realized losses on investments                                                                                   |  |                    | (35,676,773 | ) |                   |   | (21,899,323 | )
|Distributions in excess of investment income                                                                                     |  |                    | (2,978,818  | ) |                   |   | (956,575    | )
|                                                                                                                                 |  |                    |             |   |                   |   |             |  
|Total net assets                                                                                                                 |  |                    | 215,804,649 |   |                   |   | 203,366,750 |  
|                                                                                                                                 |  |                    |             |   |                   |   |             |  
|Total liabilities and net assets                                                                                                 |  | $                  | 217,330,920 |   |                   | $ | 204,962,887 |  
|                                                                                                                                 |  |                    |             |   |                   |   |             |  
|Net asset value per common share                                                                                                 |  | $                  | 8.07        |   |                   | $ | 7.68        |  

SEE ACCOMPANYING NOTES.



2





---

##### Table of Contents

TICC CAPITAL CORP.

SCHEDULE OF INVESTMENTS

SEPTEMBER 30, 2009

(unaudited)



|                                       |  |                                      |  |                                                |  |                 |            |      |   |              |  |   |           
|-------------------------------------- |  | ------------------------------------ |  | ---------------------------------------------- |  | --------------- | ---------- | ---- | - | ------------ |  | - | ----------
|COMPANY(1)                             |  | INDUSTRY                             |  | INVESTMENT                                     |  | PRINCIPALAMOUNT |            | COST |   | FAIRVALUE(2)
|Questia Media, Inc.                    |  | digital media                        |  | senior secured notes(3)                        |  | $               | 14,358,128 |      | $ | 14,358,128   |  | $ | 10,768,597
|                                       |  |                                      |  | (11.00%, due Jan. 29, 2010)                    |  |                 |            |      |   |              |  |   |           
|                                       |  |                                      |  |                                                | 
|TrueYou.com Inc.                       |  | medical services                     |  | preferred stock series E(7)                    |  |                 |            |      |   | 1,297,115    |  |   | 0         
|                                       |  |                                      |  |                                                | 
|Segovia, Inc.                          |  | satellite communications             |  | warrants to purchase common stock(7)           |  |                 |            |      |   | 600,000      |  |   | 6,000,000 
|                                       |  |                                      |  |                                                | 
|WHITTMANHART, Inc.                     |  | IT consulting                        |  | senior secured notes(4)                        |  |                 | 3,500,000  |      |   | 3,500,000    |  |   | 3,500,000 
|                                       |  |                                      |  | (13.58%, due March 23, 2010)                   |  |                 |            |      |   |              |  |   |           
|                                       |  |                                      |  | warrants to purchase common stock(7)           |  |                 |            |      |   | 0            |  |   | 0         
|                                       |  |                                      |  |                                                | 
|NetQuote, Inc.                         |  | web-based services                   |  | senior secured notes(4)                        |  |                 | 21,750,000 |      |   | 21,750,000   |  |   | 21,260,625
|                                       |  |                                      |  | (9.50%, due May 1, 2011)                       |  |                 |            |      |   |              |  |   |           
|                                       |  |                                      |  |                                                | 
|GenuTec Business Solutions, Inc.       |  | interactive voice messaging services |  | senior secured notes(4)(5)(7)                  |  |                 | 3,476,000  |      |   | 2,855,988    |  |   | 2,000,000 
|                                       |  |                                      |  | (0.0%, due October 30, 2014)                   |  |                 |            |      |   |              |  |   |           
|                                       |  |                                      |  | convertible preferred stock(7)                 |  |                 |            |      |   | 1,500,000    |  |   | 0         
|                                       |  |                                      |  |                                                | 
|Group 329, LLC                         |  | digital imaging                      |  | senior secured term A notes(4)(5)(7)(10)       |  |                 | 5,467,804  |      |   | 5,405,172    |  |   | 0         
|(d/b/a The CAPS Group)               |  |                                      |  | (11.89%, due February 28, 2012)                |  |                 |            |      |   |              |  |   |           
|                                       |  |                                      |  | warrants to purchase common stock(7)           |  |                 |            |      |   | 110,000      |  |   | 0         
|                                       |  |                                      |  | senior secured term B notes(4)(5)(7)(10)       |  |                 | 17,485,000 |      |   | 17,247,083   |  |   | 0         
|                                       |  |                                      |  | (12.39%, due February 28, 2013)                |  |                 |            |      |   |              |  |   |           
|                                       |  |                                      |  | warrants to purchase common stock(7)           |  |                 |            |      |   | 90,000       |  |   | 0         
|                                       |  |                                      |  |                                                | 
|American Integration Technologies, LLC |  | semiconductor capital                |  | senior secured notes(4)(6)(7)(10)              |  |                 | 20,950,000 |      |   | 20,950,000   |  |   | 4,190,000 
|                                       |  | equipment                            |  | (10.75%, due October 31, 2010)                 |  |                 |            |      |   |              |  |   |           
|                                       |  |                                      |  |                                                | 
|Power Tools, Inc.                      |  | software                             |  | senior secured notes(4)(5)(6)                  |  |                 | 10,062,500 |      |   | 9,924,904    |  |   | 6,565,781 
|                                       |  |                                      |  | (12.00%, due May 16, 2014)                     |  |                 |            |      |   |              |  |   |           
|                                       |  |                                      |  | warrants to purchase common stock(7)           |  |                 |            |      |   | 350,000      |  |   | 0         
|                                       |  |                                      |  |                                                | 
|Algorithmic Implementations, Inc.      |  | software                             |  | senior secured notes(4)(5)(6)                  |  |                 | 17,575,000 |      |   | 16,967,352   |  |   | 17,575,000
|(d/b/a Ai Squared)                   |  |                                      |  | (9.84%, due September 11, 2010)                |  |                 |            |      |   |              |  |   |           
|                                       |  |                                      |  | common stock                                   |  |                 |            |      |   | 3,000,000    |  |   | 3,000,000 
|                                       |  |                                      |  |                                                | 
|Fusionstorm, Inc.                      |  | IT value-added reseller              |  | senior subordinated unsecured notes(4)(5)(6)   |  |                 | 11,000,000 |      |   | 10,770,456   |  |   | 10,340,000
|                                       |  |                                      |  | (14.46%, due October 2, 2011)                  |  |                 |            |      |   |              |  |   |           
|                                       |  |                                      |  | warrants to purchase common stock(7)           |  |                 |            |      |   | 725,000      |  |   | 400,000   
|                                       |  |                                      |  |                                                | 
|Punch Software LLC                     |  | software                             |  | senior secured notes(4)(7)                     |  |                 | 2,100,000  |      |   | 1,557,134    |  |   | 1,625,400 
|                                       |  |                                      |  | (0.00%, due October 30, 2012)                  |  |                 |            |      |   |              |  |   |           
|                                       |  |                                      |  |                                                | 
|SCS Holdings II, Inc.                  |  | IT value-added reseller              |  | second lien senior secured notes(4)            |  |                 | 14,500,000 |      |   | 14,511,312   |  |   | 11,890,000
|                                       |  |                                      |  | (6.28%, due May 30, 2013)                      |  |                 |            |      |   |              |  |   |           
|                                       |  |                                      |  |                                                | 
|AKQA, Inc.                             |  | advertising                          |  | senior secured notes(4)(6)                     |  |                 | 9,508,385  |      |   | 9,508,385    |  |   | 8,747,714 
|                                       |  |                                      |  | (4.79%, due March 20, 2013)                    |  |                 |            |      |   |              |  |   |           
|                                       |  |                                      |  |                                                | 
|Box Services, LLC                      |  | digital imaging                      |  | senior secured notes(4)(6)                     |  |                 | 12,030,471 |      |   | 12,030,471   |  |   | 5,413,712 
|                                       |  |                                      |  | (7.74%, due April 30, 2012)                    |  |                 |            |      |   |              |  |   |           
|                                       |  |                                      |  |                                                | 
|Hyland Software, Inc.                  |  | enterprise software                  |  | second lien senior secured notes(4)(5)         |  |                 | 11,000,000 |      |   | 10,932,855   |  |   | 9,674,500 
|                                       |  |                                      |  | (6.89%, due July 31, 2014)                     |  |                 |            |      |   |              |  |   |           
|                                       |  |                                      |  |                                                | 
|WAICCS Las Vegas, LLC                  |  | real estate development              |  | second lien senior secured notes(4)(7)(10)(11) |  |                 | 15,000,000 |      |   | 15,000,000   |  |   | 2,085,000 
|                                       |  |                                      |  | (9.31%, due July 31, 2009)                     |  |                 |            |      |   |              |  |   |           

(Continued on next page)

SEE ACCOMPANYING NOTES.



3





---

##### Table of Contents

TICC CAPITAL CORP.

SCHEDULE OF INVESTMENTS

SEPTEMBER 30, 2009

(unaudited)



|                                  |  |                             |  |                                               |  |            |  |      |             |              |   |            
|--------------------------------- |  | --------------------------- |  | --------------------------------------------- |  | ---------- |  | ---- | ----------- | ------------ | - | -----------
|COMPANY(1)                        |  | INDUSTRY                    |  | INVESTMENT                                    |  | AMOUNT     |  | COST |             | FAIRVALUE(2)
|Integra Telecomm, Inc.            |  | telecommunications software |  | second lien senior secured notes(4)(5)(7)(10) |  | 3,000,000  |  |      | 2,916,173   |              |   | 1,710,000  
|                                  |  |                             |  | (9.97%, due February 28, 2014)                |  |            |  |      |             |              |   |            
|                                  |  |                             |  |                                               | 
|GXS Worldwide Inc.                |  | software                    |  | first lien senior secured notes(4)(5)(6)      |  | 9,750,122  |  |      | 9,511,908   |              |   | 9,664,808  
|                                  |  |                             |  | (9.25%, due March 31, 2013)                   |  |            |  |      |             |              |   |            
|                                  |  |                             |  |                                               | 
|Palm, Inc.                        |  | consumer electronics        |  | first lien senior secured notes(4)(5)(6)      |  | 14,612,723 |  |      | 13,584,409  |              |   | 13,078,387 
|                                  |  |                             |  | (3.79%, due April 24, 2014)                   |  |            |  |      |             |              |   |            
|                                  |  |                             |  |                                               | 
|Krispy Kreme Doughnut Corporation |  | retail food products        |  | first lien senior secured notes(4)(5)         |  | 5,990,266  |  |      | 5,355,489   |              |   | 5,750,655  
|                                  |  |                             |  | (10.75% , due February 16, 2014)              |  |            |  |      |             |              |   |            
|                                  |  |                             |  |                                               | 
|Stratus Technologies, Inc.        |  | computer hardware           |  | first lien senior secured notes(4)(5)(6)      |  | 4,746,000  |  |      | 3,625,047   |              |   | 4,366,320  
|                                  |  |                             |  | (4.04%, March 29, 2011)                       |  |            |  |      |             |              |   |            
|                                  |  |                             |  |                                               | 
|Cavtel Holdings, LLC              |  | telecommunication services  |  | first lien senior secured notes(3)(4)(5)(6)   |  | 6,422,659  |  |      | 4,042,540   |              |   | 6,361,644  
|                                  |  |                             |  | (10.50%, due December 31, 2012)               |  |            |  |      |             |              |   |            
|                                  |  |                             |  |                                               | 
|First Data Corporation            |  | business services           |  | first lien senior secured notes(4)(5)(6)      |  | 4,974,619  |  |      | 3,680,444   |              |   | 4,284,392  
|                                  |  |                             |  | (3.04%, due September 24, 2014)               |  |            |  |      |             |              |   |            
|                                  |  |                             |  |                                               | 
|Drew Marine Partners, L.P.        |  | shipping & transportation   |  | first lien senior secured notes(4)(5)         |  | 5,000,000  |  |      | 4,852,385   |              |   | 4,925,000  
|                                  |  |                             |  | (9.50%, due August 31, 2014)                  |  |            |  |      |             |              |   |            
|                                  |  |                             |  |                                               | 
|X-Rite Incorporated               |  | software                    |  | first lien senior secured notes(4)(5)(6)      |  | 3,819,378  |  |      | 3,276,800   |              |   | 3,557,751  
|                                  |  |                             |  | (8.0%, due October 24, 2012)                  |  |            |  |      |             |              |   |            
|                                  |  |                             |  |                                               | 
|Workflow Management, Inc.         |  | printing & document         |  | first lien senior secured notes(4)(5)(6)      |  | 6,931,137  |  |      | 5,338,193   |              |   | 6,529,131  
|                                  |  | management                  |  | (9.5%, due November 30, 2011)                 |  |            |  |      |             |              |   |            
|                                  |  |                             |  |                                               | 
|Attachmate Corporation            |  | enterprise software         |  | second lien senior secured notes(4)(5)        |  | 2,000,000  |  |      | 1,363,221   |              |   | 1,637,000  
|                                  |  |                             |  | (7.03%, due October 13, 2013)                 |  |            |  |      |             |              |   |            
|                                  |  |                             |  |                                               |  |            |  |      |             |              |   |            
|Total Investments                 |  |                             |  |                                               |  |            |  | $    | 252,487,964 |              | $ | 186,901,417
|                                  |  |                             |  |                                               |  |            |  |      |             |              |   |            



|(1) | Other than Algorithmic Implementation, Inc. (d/b/a Ai Squared), which we may be deemed to control, we do not control and are not an affiliate of
any of our portfolio companies, each as defined in the Investment Company Act of 1940 (the 1940 Act). In general, under the 1940 Act, we would be presumed to control a portfolio company if we owned 25% or more of its voting
securities and would be an affiliate of a portfolio company if we owned 5% or more of its voting securities.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Fair value is determined in good faith by the Board of Directors of the Company.
|--- | --------------------------------------------------------------------------------

|(3) | Investment includes payment-in-kind interest.
|--- | ---------------------------------------------

|(4) | Notes bear interest at variable rates.
|--- | --------------------------------------

|(5) | Cost value reflects accretion of original issue discount or market discount.
|--- | ----------------------------------------------------------------------------

|(6) | Cost value reflects repayment of principal.
|--- | -------------------------------------------

|(7) | Non-income producing at the relevant period end.
|--- | ------------------------------------------------

|(8) | As a percentage of net assets at September 30, 2009, investments at fair value are categorized as follows: senior secured notes (77.5%), senior subordinated
unsecured notes (4.8%), common stock (1.4%), and warrants to purchase equity securities (3.0%).
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(9) | Aggregate gross unrealized appreciation for federal income tax purposes is $12,213,918; aggregate gross unrealized depreciation for federal income tax purposes is
$77,693,135. Net unrealized depreciation is $65,479,217 based upon a tax cost basis of $252,380,634.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(10) | Debt investment on non-accrual status at the relevant period end.
|---- | -----------------------------------------------------------------

|(11) | During the quarter ended June 30, 2009, the maturity date on our investment in WAICCS Las Vegas, LLC was set to July 31, 2009 as a result of the failure of
the companys equity sponsor to pre-fund interest reserves as required to extend the maturity beyond July 31, 2009. During July 2009, this investment was placed on non-accrual status and, as of September 30, 2009, the maturity date
has not been revised as the interest reserves have not yet been pre-funded.
|---- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

SEE ACCOMPANYING NOTES.



4





---

##### Table of Contents

TICC CAPITAL CORP.

SCHEDULE OF INVESTMENTS

DECEMBER 31, 2008

(unaudited)



|                                                                |  |                                      |                                 |                                                          |  |                 |            |      |           |              |  |           |           
|--------------------------------------------------------------- |  | ------------------------------------ | ------------------------------- | -------------------------------------------------------- |  | --------------- | ---------- | ---- | --------- | ------------ |  | --------- | ----------
|Company(1)                                                      |  | Industry                             |                                 | Investment                                               |  | PrincipalAmount |            | Cost |           | FairValue(2)
|Questia Media, Inc.                                             |  | digital media                        |                                 | senior secured notes(3)                                  |  | $               | 14,358,128 |      | $         | 14,358,128   |  | $         | 7,896,970 
|                                                                |  |                                      |                                 | (11.00%, due Jan. 28, 2009)                              |  |                 |            |      |           |              |  |           |           
|                                                                |  |                                      |                                 |                                                          | 
|TrueYou.com Inc.                                                |  | medical services                     |                                 | preferred stock series E(7)                              |  |                 |            |      |           | 1,297,115    |  |           | 0         
|                                                                |  |                                      |                                 |                                                          | 
|Avue Technologies Corp.                                         |  | software                             |                                 | warrants to purchase common units(7)                     |  |                 |            |      |           | 13,000       |  |           | 25,000    
|                                                                |  |                                      |                                 |                                                          | 
|Segovia, Inc.                                                   |  | satellite communications             |                                 | senior secured notes(4)(5)(6)                            |  |                 | 21,000,000 |      |           | 20,942,204   |  |           | 20,475,000
|                                                                |  |                                      | (9.32%, due Feb. 8, 2010)       |                                                          |  |                 |            |      |           |              |  |          
|                                                                |  |                                      |                                 | warrants to purchase common stock(7)                     |  |                 |            |      |           | 600,000      |  |           | 2,700,000 
|                                                                |  |                                      |                                 |                                                          | 
|WHITTMANHART, Inc.                                              |  | IT consulting                        |                                 | senior secured notes(4)                                  |  |                 | 5,125,000  |      |           | 5,125,000    |  |           | 4,715,000 
|                                                                |  |                                      |                                 | (11.58%, due March 23, 2010)                             |  |                 |            |      |           |              |  |           |           
|                                                                |  |                                      |                                 | warrants to purchase common stock(7)                     |  |                 |            |      |           | 0            |  |           | 0         
|                                                                |  |                                      |                                 |                                                          | 
|Falcon Communications, Inc.                                     |  | satellite communications             |                                 | senior unsecured notes(4)(7)(10)                         |  |                 | 10,500,000 |      |           | 10,500,000   |  |           | 1,000,000 
|                                                                |  |                                      | (10.96%, due March 31, 2011)    |                                                          |  |                 |            |      |           |              |  |          
|                                                                |  |                                      |                                 |                                                          | 
|Arise Virtual Solutions, Inc. (f/k/a Willow CSN Incorporated) |  | virtual workforce services           |                                 | senior secured notes(4)(5)                               |  |                 | 10,500,000 |      |           | 10,440,452   |  |           | 10,132,500
|                                                                |  | (10.25%, due June 30, 2010)          |                                 |                                                          |  |                 |            |      |           |              | 
|                                                                |  |                                      | warrants to purchase            |                                                          |  |                 |            |      |           |              |  |          
|                                                                |  |                                      |                                 | convertible preferred stock(7)                           |  |                 |            |      |           | 200,000      |  |           | 115,000   
|                                                                |  |                                      |                                 |                                                          | 
|NetQuote, Inc.                                                  |  | web-based services                   |                                 | senior secured notes(4)                                  |  |                 | 24,000,000 |      |           | 24,000,000   |  |           | 21,780,000
|                                                                |  |                                      | (9.50%, due May 1, 2011)        |                                                          |  |                 |            |      |           |              |  |          
|                                                                |  |                                      |                                 |                                                          | 
|GenuTec Business Solutions, Inc.                                |  | interactive voice messaging services |                                 | senior secured notes(4)(5)                               |  |                 | 3,480,000  |      |           | 2,703,391    |  |           | 2,000,000 
|                                                                |  | (0.0%, due October 30, 2014)         |                                 |                                                          |  |                 |            |      |           |              | 
|                                                                |  |                                      | convertible preferred stock(7)  |                                                          |  |                 |            |      | 1,500,000 |              |  | 0        
|                                                                |  |                                      |                                 |                                                          | 
|Group 329, LLC (d/b/a The CAPS Group)                         |  | digital imaging                      |                                 | senior secured term A notes(4)(5)(10)                    |  |                 | 5,467,804  |      |           | 5,400,407    |  |           | 1,366,951 
|                                                                |  |                                      |                                 | (11.89%, due February 28, 2012)                          |  |                 |            |      |           |              |  |           |           
|                                                                |  |                                      |                                 | warrants to purchase common stock(7)                     |  |                 |            |      |           | 110,000      |  |           | 0         
|                                                                |  |                                      |                                 | senior secured term B notes(4)(5)(10)                    |  |                 | 17,485,000 |      |           | 17,236,514   |  |           | 0         
|                                                                |  |                                      |                                 | (12.39%, due February 28, 2013)                          |  |                 |            |      |           |              |  |           |           
|                                                                |  |                                      |                                 | warrants to purchase common stock(7)                     |  |                 |            |      |           | 90,000       |  |           | 0         
|                                                                |  |                                      |                                 |                                                          | 
|American Integration Technologies, LLC.                         |  | semiconductor capital equipment      |                                 | senior secured notes(4)(6)(10.75%, due October 31, 2010) |  |                 | 20,950,000 |      |           | 20,950,000   |  |           | 6,285,000 
|                                                                |  |                                      |                                 |                                                          | 
|Power Tools, Inc.                                               |  | software                             |                                 | senior secured notes(4)(5)(6)                            |  |                 | 10,250,000 |      |           | 10,080,911   |  |           | 5,304,375 
|                                                                |  |                                      |                                 | (12.00%, due May 16, 2014)                               |  |                 |            |      |           |              |  |           |           
|                                                                |  |                                      |                                 | warrants to purchase common stock(7)                     |  |                 |            |      |           | 350,000      |  |           | 0         
|                                                                |  |                                      |                                 |                                                          | 
|Algorithmic Implementations, Inc. (d/b/a Ai Squared)          |  | software                             |                                 | senior secured notes(4)(5)(6)                            |  |                 | 18,500,000 |      |           | 17,375,625   |  |           | 18,500,000
|                                                                |  |                                      | (9.84%, due September 11, 2010) |                                                          |  |                 |            |      |           |              |  |          
|                                                                |  |                                      | common stock                    |                                                          |  |                 |            |      | 3,000,000 |              |  | 3,000,000
|                                                                |  |                                      |                                 |                                                          | 
|Fusionstorm, Inc.                                               |  | IT value-added reseller              |                                 | senior subordinated unsecured notes(4)(5)(6)             |  |                 | 12,375,000 |      |           | 12,034,357   |  |           | 10,395,000
|                                                                |  |                                      | (14.46%, due October 2, 2011)   |                                                          |  |                 |            |      |           |              |  |          
|                                                                |  |                                      |                                 | warrants to purchase common stock(7)                     |  |                 |            |      |           | 725,000      |  |           | 400,000   

(Continued on next page)

SEE ACCOMPANYING NOTES.



5





---

##### Table of Contents

TICC CAPITAL CORP.

SCHEDULE OF INVESTMENTS

DECEMBER 31, 2008

(unaudited)



|                       |  |                             |  |                                                                      |  |                 |  |      |             |              |   |            
|---------------------- |  | --------------------------- |  | -------------------------------------------------------------------- |  | --------------- |  | ---- | ----------- | ------------ | - | -----------
|Company(1)             |  | Industry                    |  | Investment                                                           |  | PrincipalAmount |  | Cost |             | FairValue(2)
|Punch Software, LLC    |  | software                    |  | senior secured notes(4)(5)                                           |  | 6,900,000       |  |      | 6,809,180   |              |   | 3,967,500  
|                       |  |                             |  | (10.42%, due October 30, 2011)                                       |  |                 |  |      |             |              |   |            
|                       |  |                             |  | warrants to purchase Class A-1 units(7)                              |  |                 |  |      | 200,000     |              |   | 0          
|                       |  |                             |  |                                                                      | 
|SCS Holdings II, Inc.  |  | IT value-added reseller     |  | second lien senior secured notes(4)(7.46%, due May 30, 2013)         |  | 14,500,000      |  |      | 14,513,622  |              |   | 10,875,000 
|                       |  |                             |  |                                                                      | 
|AKQA, Inc.             |  | advertising                 |  | senior secured notes(4)(6)                                           |  | 14,613,133      |  |      | 14,613,133  |              |   | 10,959,850 
|                       |  |                             |  | (6.00%, due March 20, 2013)                                          |  |                 |  |      |             |              |   |            
|                       |  |                             |  |                                                                      | 
|Box Services, LLC      |  | digital imaging             |  | senior secured notes(4)(6)                                           |  | 12,427,833      |  |      | 12,427,833  |              |   | 10,532,588 
|                       |  |                             |  | (7.13%, due April 30, 2012)                                          |  |                 |  |      |             |              |   |            
|                       |  |                             |  |                                                                      | 
|Hyland Software, Inc.  |  | enterprise software         |  | second lien senior secured notes(4)(5)                               |  | 11,000,000      |  |      | 10,922,605  |              |   | 7,700,000  
|                       |  |                             |  | (9.31%, due July 31, 2014)                                           |  |                 |  |      |             |              |   |            
|                       |  |                             |  |                                                                      | 
|WAICCS Las Vegas, LLC  |  | real estate                 |  | second lien senior secured notes(4)                                  |  | 15,000,000      |  |      | 15,000,000  |              |   | 9,000,000  
|                       |  | development                 |  | (10.44%, due August 1, 2009)                                         |  |                 |  |      |             |              |   |            
|                       |  |                             |  |                                                                      | 
|Integra Telecomm, Inc. |  | telecommunications software |  | second lien senior secured notes(4)(5)(9.97%, due February 28, 2014) |  | 3,000,000       |  |      | 2,903,122   |              |   | 1,545,000  
|                       |  |                             |  |                                                                      | 
|GXS Worldwide Inc.     |  | software                    |  | first lien senior secured notes(4)(5)(6)                             |  | 7,852,765       |  |      | 7,752,446   |              |   | 6,085,893  
|                       |  |                             |  | (8.06%, due March 31, 2013)                                          |  |                 |  |      |             |              |   |            
|                       |  |                             |  |                                                                      | 
|Palm, Inc.             |  | consumer electronics        |  | first lien senior secured notes(4)(5)(6)(3.97%, due April 24, 2014)  |  | 19,750,000      |  |      | 18,125,183  |              |   | 12,837,500 
|                       |  |                             |  |                                                                      |  |                 |  |      |             |              |   |            
|Total Investments      |  |                             |  |                                                                      |  |                 |  | $    | 282,299,228 |              | $ | 189,594,127
|                       |  |                             |  |                                                                      |  |                 |  |      |             |              |   |            



|(1) | Other than Algorithmic Implementation, Inc. (d/b/a Ai Squared), which we may be deemed to control, we do not control and are not an
affiliate of any of our portfolio companies, each as defined in the Investment Company Act of 1940 (the 1940 Act). In general, under the 1940 Act, we would be presumed to control a portfolio company if we owned
25% or more of its voting securities and would be an affiliate of a portfolio company if we owned 5% or more of its voting securities.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Fair value is determined in good faith by the Board of Directors of the Company.
|--- | --------------------------------------------------------------------------------

|(3) | Investment includes payment-in-kind interest.
|--- | ---------------------------------------------

|(4) | Notes bear interest at variable rates.
|--- | --------------------------------------

|(5) | Cost value reflects accretion of original issue discount or market discount.
|--- | ----------------------------------------------------------------------------

|(6) | Cost value reflects repayment of principal.
|--- | -------------------------------------------

|(7) | Non-income producing at the relevant period end.
|--- | ------------------------------------------------

|(8) | As a percentage of net assets at December 31, 2008, investments at fair value are categorized as follows: senior secured notes (84.6%), senior
unsecured notes (0.5%), senior subordinated unsecured notes (5.1%), preferred stock (0.0%), common stock (1.5%), and warrants to purchase equity securities (1.6%).
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(9) | Aggregate gross unrealized appreciation for federal income tax purposes is $3,343,705; aggregate gross unrealized depreciation for federal income tax
purposes is $95,941,476. Net unrealized depreciation is $92,597,771 based upon a tax cost basis of $282,191,897.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(10) | Debt investment on non-accrual status at the relevant period end.
|---- | -----------------------------------------------------------------

SEE ACCOMPANYING NOTES.



6





---

##### Table of Contents

TICC CAPITAL CORP.

STATEMENTS OF OPERATIONS

(unaudited)



|                                                                                  |  |                                     |             |   |                                     |   |             |                                    |  |   |                                    |   |  |   |             |  
|--------------------------------------------------------------------------------- |  | ----------------------------------- | ----------- | - | ----------------------------------- | - | ----------- | ---------------------------------- |  | - | ---------------------------------- | - |  | - | ----------- | -
|                                                                                  |  | Three MonthsEndedSeptember 30, 2009 |             |   | Three MonthsEndedSeptember 30, 2008 |   |             | Nine MonthsEndedSeptember 30, 2009 |  |   | Nine MonthsEndedSeptember 30, 2008 |  
|INVESTMENT INCOME                                                                 |  |                                     |             |   |                                     |   |             |                                    |  |   |                                    |   |  |   |             |  
|From non-affiliated/non-control investments:                                      |  |                                     |             |   |                                     |   |             |                                    |  |   |                                    |   |  |   |             |  
|Interest income - debt investments                                                |  | $                                   | 4,272,498   |   |                                     | $ | 7,804,799   |                                    |  | $ | 12,991,256                         |   |  | $ | 27,187,747  |  
|Interest income - cash and cash equivalents                                       |  |                                     | 0           |   |                                     |   | 55,281      |                                    |  |   | 0                                  |   |  |   | 179,964     |  
|Other income                                                                      |  |                                     | 72,330      |   |                                     |   | 78,875      |                                    |  |   | 134,359                            |   |  |   | 610,300     |  
|                                                                                  |  |                                     |             |   |                                     |   |             |                                    |  |   |                                    |   |  |   |             |  
|Total investment income from non-affiliated/non-control investments               |  |                                     | 4,344,828   |   |                                     |   | 7,938,955   |                                    |  |   | 13,125,615                         |   |  |   | 27,978,011  |  
|                                                                                  |  |                                     |             |   |                                     |   |             |                                    |  |   |                                    |   |  |   |             |  
|From control investments:                                                         |  |                                     |             |   |                                     |   |             |                                    |  |   |                                    |   |  |   |             |  
|Interest income - debt investments                                                |  |                                     | 604,114     |   |                                     |   | 733,728     |                                    |  |   | 1,866,834                          |   |  |   | 2,248,915   |  
|Other income                                                                      |  |                                     | 0           |   |                                     |   | 125,000     |                                    |  |   | 0                                  |   |  |   | 125,000     |  
|                                                                                  |  |                                     |             |   |                                     |   |             |                                    |  |   |                                    |   |  |   |             |  
|Total investment income from control investments                                  |  |                                     | 604,114     |   |                                     |   | 858,728     |                                    |  |   | 1,866,834                          |   |  |   | 2,373,915   |  
|                                                                                  |  |                                     |             |   |                                     |   |             |                                    |  |   |                                    |   |  |   |             |  
|Total investment income                                                           |  |                                     | 4,948,942   |   |                                     |   | 8,797,683   |                                    |  |   | 14,992,449                         |   |  |   | 30,351,926  |  
|                                                                                  |  |                                     |             |   |                                     |   |             |                                    |  |   |                                    |   |  |   |             |  
|EXPENSES                                                                          |  |                                     |             |   |                                     |   |             |                                    |  |   |                                    |   |  |   |             |  
|Compensation expense                                                              |  |                                     | 225,953     |   |                                     |   | 222,000     |                                    |  |   | 677,858                            |   |  |   | 666,000     |  
|Investment advisory fees                                                          |  |                                     | 1,077,425   |   |                                     |   | 1,608,659   |                                    |  |   | 3,002,460                          |   |  |   | 5,692,785   |  
|Professional fees                                                                 |  |                                     | 322,966     |   |                                     |   | 399,961     |                                    |  |   | 893,183                            |   |  |   | 1,125,577   |  
|Interest expense                                                                  |  |                                     | 0           |   |                                     |   | 700,455     |                                    |  |   | 0                                  |   |  |   | 4,512,086   |  
|General and administrative                                                        |  |                                     | 144,535     |   |                                     |   | 160,987     |                                    |  |   | 479,855                            |   |  |   | 607,027     |  
|                                                                                  |  |                                     |             |   |                                     |   |             |                                    |  |   |                                    |   |  |   |             |  
|Total expenses                                                                    |  |                                     | 1,770,879   |   |                                     |   | 3,092,062   |                                    |  |   | 5,053,356                          |   |  |   | 12,603,475  |  
|                                                                                  |  |                                     |             |   |                                     |   |             |                                    |  |   |                                    |   |  |   |             |  
|Net investment income                                                             |  |                                     | 3,178,063   |   |                                     |   | 5,705,621   |                                    |  |   | 9,939,093                          |   |  |   | 17,748,451  |  
|                                                                                  |  |                                     |             |   |                                     |   |             |                                    |  |   |                                    |   |  |   |             |  
|Net change in unrealized appreciation or depreciation on investments              |  |                                     | 22,308,201  |   |                                     |   | 806,271     |                                    |  |   | 27,118,554                         |   |  |   | (22,548,456 | )
|                                                                                  |  |                                     |             |   |                                     |   |             |                                    |  |   |                                    |   |  |   |             |  
|Net realized losses on investments                                                |  |                                     | (10,462,294 | ) |                                     |   | (10,654,597 | )                                  |  |   | (13,777,450                        | ) |  |   | (9,755,472  | )
|                                                                                  |  |                                     |             |   |                                     |   |             |                                    |  |   |                                    |   |  |   |             |  
|Net increase (decrease) in net assets resulting from operations                   |  | $                                   | 15,023,970  |   |                                     | $ | (4,142,705  | )                                  |  | $ | 23,280,197                         |   |  | $ | (14,555,477 | )
|                                                                                  |  |                                     |             |   |                                     |   |             |                                    |  |   |                                    |   |  |   |             |  
|                                                                                  |  |                                     |             |  
|Net increase in net assets resulting from net investment income per common share: |  |                                     |             |   |                                     |   |             |                                    |  |   |                                    |   |  |   |             |  
|Basic and diluted(1)                                                              |  | $                                   | 0.12        |   |                                     | $ | 0.22        |                                    |  | $ | 0.37                               |   |  | $ | 0.75        |  
|Net increase (decrease) in net assets resulting from operations per common share: |  |                                     |             |   |                                     |   |             |                                    |  |   |                                    |   |  |   |             |  
|Basic and diluted(1)                                                              |  | $                                   | 0.56        |   |                                     | $ | (0.16       | )                                  |  | $ | 0.88                               |   |  | $ | (0.62       | )
|Weighted average shares of common stock outstanding:                              |  |                                     |             |   |                                     |   |             |                                    |  |   |                                    |   |  |   |             |  
|Basic and diluted(1)                                                              |  |                                     | 26,674,521  |   |                                     |   | 26,191,008  |                                    |  |   | 26,582,410                         |   |  |   | 23,648,413  |  



|(1) | In accordance with ASC 260-10, the weighted-average shares of common stock outstanding used in computing basic and diluted earnings per share for the
nine months ended September 30, 2008 was increased retroactively by a factor of 1.021 to recognize the bonus element associated with rights to acquire shares of common stock that were issued to shareholders on May 23, 2008. See Note 4 
Earnings Per Share for additional information about the rights offering and the calculation of the associated bonus element.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

SEE ACCOMPANYING NOTES.



7





---

##### Table of Contents

TICC CAPITAL CORP.

STATEMENTS OF CHANGES IN NET ASSETS

(unaudited)



|                                                                                                                        |  |                                     |             |   |                             |   |             |  
|----------------------------------------------------------------------------------------------------------------------- |  | ----------------------------------- | ----------- | - | --------------------------- | - | ----------- | -
|                                                                                                                        |  | Nine Months EndedSeptember 30, 2009 |             |   | Year EndedDecember 31, 2008 |  
|Increase (decrease) in net assets from operations:                                                                      |  |                                     |             |   |                             |   |             |  
|Net investment income                                                                                                   |  | $                                   | 9,939,093   |   |                             | $ | 22,191,163  |  
|Net realized losses on investments                                                                                      |  |                                     | (13,777,450 | ) |                             |   | (8,509,814  | )
|Net change in unrealized appreciation (depreciation) on investments                                                     |  |                                     | 27,118,554  |   |                             |   | (66,947,503 | )
|                                                                                                                        |  |                                     |             |   |                             |   |             |  
|Net increase (decrease) in net assets resulting from operations                                                         |  |                                     | 23,280,197  |   |                             |   | (53,266,154 | )
|                                                                                                                        |  |                                     |             |   |                             |   |             |  
|Dividends from net investment income                                                                                    |  |                                     | (11,961,336 | ) |                             |   | (22,870,147 | )
|Tax return of capital distributions                                                                                     |  |                                     |            |   |                             |   | (1,898,860  | )
|                                                                                                                        |  |                                     |             |   |                             |   |             |  
|Distributions to shareholders                                                                                           |  |                                     | (11,961,336 | ) |                             |   | (24,769,007 | )
|                                                                                                                        |  |                                     |             |   |                             |   |             |  
|Capital share transactions:                                                                                             |  |                                     |             |   |                             |   |             |  
|Issuance of common stock (net of offering costs of $1,629,542)                                                          |  |                                     |            |   |                             |   | 20,934,434  |  
|Reinvestment of dividends                                                                                               |  |                                     | 1,119,038   |   |                             |   | 3,097,974   |  
|                                                                                                                        |  |                                     |             |   |                             |   |             |  
|Net increase in net assets from capital share transactions                                                              |  |                                     | 1,119,038   |   |                             |   | 24,032,408  |  
|                                                                                                                        |  |                                     |             |   |                             |   |             |  
|Total increase (decrease) in net assets                                                                                 |  |                                     | 12,437,899  |   |                             |   | (54,002,753 | )
|Net assets at beginning of period                                                                                       |  |                                     | 203,366,750 |   |                             |   | 257,369,503 |  
|                                                                                                                        |  |                                     |             |   |                             |   |             |  
|Net assets at end of period (including over distributed net investment income of $2,978,818 and $956,575,
respectively) |  | $                                   | 215,804,649 |   |                             | $ | 203,366,750 |  
|                                                                                                                        |  |                                     |             |   |                             |   |             |  
|Capital share activity:                                                                                                 |  |                                     |             |   |                             |   |             |  
|Shares sold                                                                                                             |  |                                     | 0           |   |                             |   | 4,339,226   |  
|Shares issued from reinvestment of dividends                                                                            |  |                                     | 264,015     |   |                             |   | 580,603     |  
|                                                                                                                        |  |                                     |             |   |                             |   |             |  
|Net increase in capital share activity                                                                                  |  |                                     | 264,015     |   |                             |   | 4,919,829   |  
|                                                                                                                        |  |                                     |             |   |                             |   |             |  



|(1) | Management
monitors available taxable earnings, including net investment income and realized capital gains, to determine if a tax return of capital may occur for the year. To the extent the Companys taxable earnings fall below the total amount of the
Companys distributions for that fiscal year, a portion of those distributions may be deemed a tax return of capital to the Companys stockholders. The tax character of distributions will be determined at the end of the fiscal year.
However, if the character of such distributions were determined as of September 30, 2009, no portion of the distributions for 2009 would have been characterized as a tax return of capital to the Companys stockholders; this tax return of
capital may differ from the return of capital calculated with reference to net investment income for financial reporting purposes.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

SEE ACCOMPANYING NOTES.



8





---

##### Table of Contents

TICC CAPITAL CORP.

STATEMENTS OF CASH FLOWS

(unaudited)



|                                                                                                                                       |  |                                    |             |   |                                    |   |              |  
|-------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------------------------- | ----------- | - | ---------------------------------- | - | ------------ | -
|                                                                                                                                       |  | Nine MonthsEndedSeptember 30, 2009 |             |   | Nine MonthsEndedSeptember 30, 2008 |  
|CASH FLOWS FROM OPERATING ACTIVITIES                                                                                                   |  |                                    |             |   |                                    |   |              |  
|Net increase (decrease) in net assets resulting from operations                                                                        |  | $                                  | 23,280,197  |   |                                    | $ | (14,555,477  | )
|Adjustments to reconcile net increase (decrease) in net assets resulting from operations to net cash provided by operating
activities: |  |                                    |             |   |                                    |   |              |  
|Purchases of investments                                                                                                               |  |                                    | (34,426,089 | ) |                                    |   | (18,290,000  | )
|Repayments of principal and reductions to investment cost value                                                                        |  |                                    | 44,097,249  |   |                                    |   | 59,226,289   |  
|Proceeds from the sale of investments                                                                                                  |  |                                    | 8,010,037   |   |                                    |   | 47,249,196   |  
|Increase in investments due to PIK                                                                                                     |  |                                    | (80,252     | ) |                                    |   | (235,000     | )
|Net realized losses on investments                                                                                                     |  |                                    | 13,777,450  |   |                                    |   | 9,755,472    |  
|Net change in unrealized appreciation or depreciation on investments                                                                   |  |                                    | (27,118,554 | ) |                                    |   | 22,548,456   |  
|Decrease in interest receivable                                                                                                        |  |                                    | 235,541     |   |                                    |   | 1,401,201    |  
|Increase in prepaid expenses and other assets                                                                                          |  |                                    | 7,892       |   |                                    |   | 36,494       |  
|Amortization of discounts                                                                                                              |  |                                    | (1,567,131  | ) |                                    |   | (1,451,370   | )
|Decrease in investment advisory fee payable                                                                                            |  |                                    | (210,027    | ) |                                    |   | (514,510     | )
|Decrease in accrued interest payable                                                                                                   |  |                                    | 0           |   |                                    |   | (301,214     | )
|Increase in accrued expenses                                                                                                           |  |                                    | 140,161     |   |                                    |   | 1,702,491    |  
|                                                                                                                                       |  |                                    |             |   |                                    |   |              |  
|Net cash provided by operating activities                                                                                              |  |                                    | 26,146,474  |   |                                    |   | 106,572,028  |  
|                                                                                                                                       |  |                                    |             |   |                                    |   |              |  
|CASH FLOWS FROM FINANCING ACTIVITIES                                                                                                   |  |                                    |             |   |                                    |   |              |  
|Proceeds from the issuance of common stock                                                                                             |  |                                    |            |   |                                    |   | 22,563,976   |  
|Offering expenses from the issuance of common stock                                                                                    |  |                                    |            |   |                                    |   | (1,629,542   | )
|Amounts borrowed under revolving credit facility                                                                                       |  |                                    |            |   |                                    |   | 10,500,000   |  
|Amounts paid back under revolving credit facility                                                                                      |  |                                    |            |   |                                    |   | (117,000,000 | )
|Distributions paid (net of stock issued under dividend reinvestment plan of $1,119,038 and $2,386,410,
respectively)                   |  |                                    | (10,842,298 | ) |                                    |   | (17,123,338  | )
|                                                                                                                                       |  |                                    |             |   |                                    |   |              |  
|Net cash used by financing activities                                                                                                  |  |                                    | (10,842,298 | ) |                                    |   | (102,688,904 | )
|                                                                                                                                       |  |                                    |             |   |                                    |   |              |  
|                                                                                                                                       |  |                                   
|Net increase in cash and cash equivalents                                                                                              |  |                                    | 15,304,176  |   |                                    |   | 3,883,124    |  
|                                                                                                                                       |  |                                   
|Cash and cash equivalents, beginning of year                                                                                           |  |                                    | 14,069,251  |   |                                    |   | 7,944,608    |  
|                                                                                                                                       |  |                                    |             |   |                                    |   |              |  
|Cash and cash equivalents, end of period                                                                                               |  | $                                  | 29,373,427  |   |                                    | $ | 11,827,732   |  
|                                                                                                                                       |  |                                    |             |   |                                    |   |              |  
|NON-CASH FINANCING ACTIVITIES                                                                                                          |  |                                    |             |   |                                    |   |              |  
|Value of Shares issued in connection with dividend reinvestment plan                                                                   |  | $                                  | 1,119,038   |   |                                    | $ | 2,386,410    |  
|                                                                                                                                       |  |                                   
|SUPPLEMENTAL DISCLOSURES                                                                                                               |  |                                    |             |   |                                    |   |              |  
|Portfolio investment sold on September 9, 2008 and not yet settled                                                                     |  | $                                  |            |   |                                    | $ | 1,260,000    |  
|Cash paid for interest                                                                                                                 |  | $                                  |            |   |                                    | $ | 4,154,442    |  

SEE ACCOMPANYING NOTES.



9





---

##### Table of Contents

TICC CAPITAL CORP.

NOTES TO FINANCIAL STATEMENTS

SEPTEMBER 30, 2009

NOTE 1. UNAUDITED INTERIM FINANCIAL STATEMENTS

Interim financial statements of TICC Capital Corp. (TICC or Company) are prepared in accordance with generally
accepted accounting principles (GAAP) for interim financial information and pursuant to the requirements for reporting on Form 10-Q and Article 10 of Regulation S-X. Accordingly, certain disclosures accompanying annual financial
statements prepared in accordance with GAAP are omitted. In the opinion of management, all adjustments, consisting solely of normal recurring accruals, necessary for the fair presentation of financial statements for the interim periods have been
included. The current periods results of operations are not necessarily indicative of results that may be achieved for the year. The interim financial statements and notes thereto should be read in conjunction with the financial statements and
notes thereto included in the Companys Form 10-K for the year ended December 31, 2008, as filed with the Securities and Exchange Commission (SEC).

In June 2009, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards No. 168, The FASB Accounting Standards Codification and the
Hierarchy of Generally Accepted Accounting Principles  a replacement of FASB Statement No. 162 (SFAS 168). The FASB Accounting Standards Codification (ASC) organizes nongovernmental U.S. GAAP using a
topic-based model consisting of 90 individual topics. Each topic contains at least one subtopic. Subtopics contain sections, which include the actual accounting guidance. Any new authoritative U.S. GAAP will be issued under a new FASB document
called an Accounting Standards Update (ASU). Once the new guidance becomes effective it will be referred to under the relevant ASC. ASC is effective for financial statements that cover interim and annual periods ending after
September 15, 2009. Due to the Companys adoption of SFAS 168 for the three month period ended September 30, 2009, hereinafter, the Company references its relevant accounting guidance based on the standards as organized under ASC.

Certain amounts have been reclassified in the 2008 financial statements to conform to the 2009 presentation.

NOTE 2. ORGANIZATION

TICC
was incorporated under the General Corporation Laws of the State of Maryland on July 21, 2003 as a closed-end management investment company. The Company has elected to be treated as a business development company under the Investment Company
Act of 1940, as amended (the 1940 Act). In addition, the Company has elected to be treated for tax purposes as a regulated investment company, or RIC, under the Internal Revenue Code of 1986, as amended (the Code). The
Companys investment objective is to maximize its total return, principally by investing in the debt and equity securities of technology-related companies.

TICCs investment activities are managed by TICC Management, LLC (TICC Management), a registered investment adviser under the Investment Advisers Act of 1940, as amended. BDC Partners,
LLC (BDC Partners) is the managing member of TICC Management and serves as the administrator of TICC.

NOTE 3. INVESTMENT
VALUATION

The most significant estimate inherent in the preparation of the Companys financial statements is the
valuation of investments and the related amounts of unrealized appreciation and depreciation of investments recorded.

There
is no single method for determining fair value in good faith. As a result, determining fair value requires that judgment be applied to the specific facts and circumstances of each portfolio investment while employing a consistently applied valuation
process for the types of investments we make. The Company is required to specifically fair value each individual investment on a quarterly basis.

The Companys process for determining the fair value of a bilateral investment begins with determining the enterprise value of the portfolio company. Enterprise value means the entire value of the
company to a potential buyer, including the sum of the values of debt and equity securities used to capitalize the enterprise at a point in time. The fair value of the Companys investment is based on the enterprise value at which the portfolio
company could be sold in an orderly disposition over a reasonable period of time between willing parties other than in a forced or liquidation sale. The liquidity event whereby the Company exits a private investment is generally the sale, the
recapitalization or, in some cases, the initial public offering of the portfolio company.



10





---

##### Table of Contents

There is no one methodology to determine enterprise value and, in fact, for any one
portfolio company, enterprise value is best expressed as a range of fair values, from which the Company derives a single estimate of enterprise value. To determine the enterprise value of a portfolio company, the Company analyzes its historical and
projected financial results, as well as the nature and value of any collateral. The Company also uses industry valuation benchmarks and public market comparables. The Company also considers other events, including private mergers and acquisitions, a
purchase transaction, public offering or subsequent debt or equity sale or restructuring, and includes these events in the enterprise valuation process. The Company generally requires portfolio companies to provide annual audited and quarterly
unaudited financial statements, as well as annual projections for the upcoming fiscal year. Enterprise value represents a significant element in the fair value determination process. Typically, the Companys debt investments are valued on the
basis of a fair value determination arrived at through an analysis of the borrowers financial and operating condition or other factors, as well as consideration of the entitys enterprise value. The types of factors that we may take into
account in valuing our investments include: market trading and transaction comparables, applicable market yields and multiples, security covenants, call protection provisions, the nature and realizable value of any collateral, the portfolio
companys ability to make payments and its earnings and discounted cash flows, among other factors. The fair value of equity interests in portfolio companies is determined based on various factors, including the enterprise value remaining for
equity holders after the repayment of the portfolio companys debt and other preference capital, and other pertinent factors such as recent offers to purchase a portfolio company, recent transactions involving the purchase or sale of the
portfolio companys equity securities, or other liquidity events. The determined equity values are generally discounted when we have a minority position, restrictions on resale, specific concerns about the receptivity of the capital markets to
a specific company at a certain time, or other factors.

The Company will record unrealized depreciation on bilateral
investments when it believes that an investment has become impaired, including where collection of a loan or realization of an equity security is doubtful. The Company will record unrealized appreciation if it believes that the underlying portfolio
company has appreciated in value and the Companys equity security has also appreciated in value. Changes in fair value are recorded in the statement of operations as net change in unrealized appreciation or depreciation.

The Company adopted ASC 820-10, Fair Value Measurements and Disclosure, which establishes a three-level valuation hierarchy for
disclosure of fair value measurements, on January 1, 2008. ASC 820-10 clarified the definition of fair value and requires companies to expand their disclosure about the use of fair value to measure assets and liabilities in interim and annual
periods subsequent to initial recognition. ASC 820-10 defines fair value 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. ASC 820-10
also establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value. These tiers include: Level 1, defined as observable inputs such as quoted prices in active markets; Level 2, which includes inputs such as
quoted prices for similar securities in active markets and quoted prices for identical securities in markets that are not active; and Level 3, defined as unobservable inputs for which little or no market data exists, therefore requiring an entity to
develop its own assumptions. The Company has determined that due to the general illiquidity of the market for the investment portfolio, whereby little or no market data exists, substantially all of its investments are based upon Level 3
inputs. Only approximately $4.3 million of the Companys investments are based upon Level 2 inputs as of September 30, 2009.

Given the continued economic downturn, the market for syndicated loans has become increasingly illiquid with limited or no transactions for many of those securities which we hold. On April 9, 2009,
the FASB issued ASC 820-10-35, Determining Fair Value When the Volume and Level of Activity for the Asset or Liability Have Significantly Decreased and Identifying Transactions That Are Not Orderly, which provides guidance on factors
that should be considered in determining when a previously active market becomes inactive and whether a transaction is orderly. In accordance with ASC 820-10, the Companys valuation procedures specifically provide for the review of indicative
quotes supplied by the large agent banks that make a market for each security. However, the marketplace for which the Company obtains indicative bid quotes for purposes of determining the fair value of the Companys syndicated loan investments
has generally shown these attributes of illiquidity. Due to the market illiquidity and the lack of transactions during 2008 and through the nine months ended September 30, 2009, the Company determined that the current agent bank non-binding
indicative bids for the substantial majority of its syndicated investments were unreliable and alternative valuation procedures would need to be performed until liquidity returns to the marketplace. As such, the Company has engaged third-



11





---

##### Table of Contents

party valuation firms to provide assistance in valuing certain of its syndicated investments. In addition, TICC Management prepares an analysis of each syndicated loan, including a financial
summary, covenant compliance review, recent trading activity in the security, if known, and other business developments related to the portfolio company. All available information, including non-binding indicative bids which may not be considered
reliable, is presented to the Valuation Committee to consider in its determination of fair value. In some instances, there may be limited trading activity in a security even though the market for the security is considered not active. In such cases
the Valuation Committee will consider the number of trades, the size and timing of each trade, and other circumstances around such trades, to the extent such information is available, in its determination of fair value. The Valuation Committee will
evaluate the impact of such additional information, and factor it into its consideration of the fair value that is indicated by the analysis provided by third-party valuation firms. The Company has considered the factors described in ASC 820-10-35
and has determined that it is properly valuing the securities in its portfolio.

In addition, FASB issued ASC 825-10,
Interim Disclosures About Fair Value of Financial Instruments, which requires additional disclosures related to inputs and valuation techniques for interim and annual periods. The Company adopted the provisions of ASC 820-10-35 and ASC
825-10 as of the quarter ended March 31, 2009.

The Companys Board of Directors determines the value of the
Companys investment portfolio each quarter. In connection with that determination, members of TICC Managements portfolio management team prepare portfolio company valuations using the most recent portfolio company financial statements
and forecasts. Since March 2004, the Company has engaged third-party valuation firms to provide assistance in valuing its bilateral investments and, more recently, for the Companys syndicated loans, although the Board of Directors ultimately
determines the appropriate valuation of each such investment.

Under the valuation procedures approved by the Board of
Directors, upon the recommendation of the Valuation Committee, a third-party valuation firm will prepare valuations for each of the Companys bilateral investments for which market quotations are not readily available that, when combined with
all other investments in the same portfolio company, (i) have a book value as of the previous quarter of greater than or equal to 2.5% of the Companys total assets as of the previous quarter, and (ii) have a book value as of the
current quarter of greater than or equal to 2.5% of the Companys total assets as of the previous quarter, after taking into account any repayment of principal during the current quarter. In addition, the frequency of those third-party
valuations of the Companys portfolio securities is based upon the grade assigned to each such security under the Companys credit grading system as follows: Grade 1, at least annually; Grade 2, at least semi-annually; Grades 3, 4, and 5,
at least quarterly. TICC Management also retains the authority to seek, on the Companys behalf, additional third party valuations with respect to both the Companys bilateral portfolio securities and the Companys syndicated loan
investments. The Board of Directors retains ultimate authority as to the third-party review cycle as well as the appropriate valuation of each investment.

The Companys assets measured at fair value on a recurring basis subject to the disclosure requirements of ASC 820-10 at September 30, 2009, were as follows:



|                           |  |       |       |                                                             |   |                                            |  |                                        |     |  |   |      
|-------------------------- |  | ----- | ----- | ----------------------------------------------------------- | - | ------------------------------------------ |  | -------------------------------------- | --- |  | - | -----
|                           |  |       |       | Fair Value Measurements at Reporting Date Using            
|($ in millions)            |  | Total |       | Quoted Prices inActive Markets forIdentical Assets(Level 1) |   | SignificantOther ObservableInputs(Level 2) |  | SignificantUnobservableInputs(Level 3)
|Cash equivalents           |  | $     | 29.4  |                                                             | $ | 29.4                                       |  | $                                      | 0.0 |  | $ | 0.0  
|Investments, at fair value |  |       | 186.9 |                                                             |   | 0.0                                        |  |                                        | 4.3 |  |   | 182.6
|                           |  |       |       |                                                             |   |                                            |  |                                        |     |  |   |      
|Total                      |  | $     | 216.3 |                                                             | $ | 29.4                                       |  | $                                      | 4.3 |  | $ | 182.6
|                           |  |       |       |                                                             |   |                                            |  |                                        |     |  |   |      

A reconciliation of the fair value of investments for the three month period ended
September 30, 2009, utilizing significant unobservable inputs, is as follows:



|                                                                                                                                                                                                               |  |                      |       |   |                  |   |      |       |  |   |       |  
|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------------- | ----- | - | ---------------- | - | ---- | ----- |  | - | ----- | -
|($ in millions)                                                                                                                                                                                                |  | BilateralInvestments |       |   | OtherInvestments |   |      | Total | 
|Beginning balance                                                                                                                                                                                              |  | $                    | 109.6 |   |                  | $ | 67.6 |       |  | $ | 177.2 |  
|Total gains (realized/unrealized) included in earnings                                                                                                                                                         |  |                      | 4.1   |   |                  |   | 7.8  |       |  |   | 11.9  |  
|Purchases, sales and repayments, issuances and settlements(1)                                                                                                                                                  |  |                      | (16.9 | ) |                  |   | 14.7 |       |  |   | (2.2  | )
|Transfers in and/or out of Level 3                                                                                                                                                                             |  |                      | 0.0   |   |                  |   | (4.3 | )     |  |   | (4.3  | )
|                                                                                                                                                                                                               |  |                      |       |   |                  |   |      |       |  |   |       |  
|Ending balance                                                                                                                                                                                                 |  | $                    | 96.8  |   |                  | $ | 85.8 |       |  | $ | 182.6 |  
|                                                                                                                                                                                                               |  |                      |       |   |                  |   |      |       |  |   |       |  
|The amount of total appreciation or depreciation for the period included in earnings attributable to the change in unrealized
appreciation or depreciation relating to assets still held at the reporting date |  | $                    | 4.7   |   |                  | $ | 7.0  |       |  | $ | 11.7  |  
|                                                                                                                                                                                                               |  |                      |       |   |                  |   |      |       |  |   |       |  



|(1) | Includes amortization of discounts of approximately $0.7 million.
|--- | -----------------------------------------------------------------



12





---

##### Table of Contents

A reconciliation of the fair value of investments for the nine month period ended
September 30, 2009, utilizing significant unobservable inputs, is as follows:



|                                                                                                                                                                                     |  |                      |       |   |                  |   |      |       |  |   |       |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | -------------------- | ----- | - | ---------------- | - | ---- | ----- |  | - | ----- | -
|($ in millions)                                                                                                                                                                      |  | BilateralInvestments |       |   | OtherInvestments |   |      | Total | 
|Beginning balance                                                                                                                                                                    |  | $                    | 130.6 |   |                  | $ | 59.0 |       |  | $ | 189.6 |  
|Total gains or losses (realized/unrealized) included in earnings                                                                                                                     |  |                      | 3.5   |   |                  |   | 9.9  |       |  |   | 13.4  |  
|Purchases, issuances and settlements(1)                                                                                                                                              |  |                      | (37.3 | ) |                  |   | 21.2 |       |  |   | (16.1 | )
|Transfers in and/or out of Level 3                                                                                                                                                   |  |                      | 0.0   |   |                  |   | (4.3 | )     |  |   | (4.3  | )
|                                                                                                                                                                                     |  |                      |       |   |                  |   |      |       |  |   |       |  
|Ending balance                                                                                                                                                                       |  | $                    | 96.8  |   |                  | $ | 85.8 |       |  | $ | 182.6 |  
|                                                                                                                                                                                     |  |                      |       |   |                  |   |      |       |  |   |       |  
|The amount of total gains or losses for the period included in earnings attributable to the change in unrealized gains or losses
relating to assets still held at the reporting date |  | $                    | 3.2   |   |                  | $ | 10.5 |       |  | $ | 13.7  |  
|                                                                                                                                                                                     |  |                      |       |   |                  |   |      |       |  |   |       |  



|(1) | Includes amortization of discounts of approximately $1.6 million.
|--- | -----------------------------------------------------------------

The Companys assets measured at fair value on a recurring basis subject to the disclosure requirements of ASC 820-10 at
December 31, 2008, were as follows:



|                           |  |       |       |                                                             |   |                                            |  |                                        |     |  |   |      
|-------------------------- |  | ----- | ----- | ----------------------------------------------------------- | - | ------------------------------------------ |  | -------------------------------------- | --- |  | - | -----
|                           |  |       |       | Fair Value Measurements at Reporting Date Using            
|($ in millions)            |  | Total |       | Quoted Prices inActive Markets forIdentical
Assets(Level 1) |   | SignificantOther ObservableInputs(Level 2) |  | SignificantUnobservableInputs(Level 3)
|Investments, at fair value |  | $     | 189.6 |                                                             | $ | 0.0                                        |  | $                                      | 0.0 |  | $ | 189.6
|                           |  |       |       |                                                             |   |                                            |  |                                        |     |  |   |      

A reconciliation of the fair value of investments for the three month period ended
September 30, 2008, utilizing significant unobservable inputs, is as follows:



|                                                                                                                                                                                     |  |                      |       |   |                  |   |       |       |  |   |       |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | -------------------- | ----- | - | ---------------- | - | ----- | ----- |  | - | ----- | -
|($ in millions)                                                                                                                                                                      |  | BilateralInvestments |       |   | OtherInvestments |   |       | Total | 
|Beginning balance                                                                                                                                                                    |  | $                    | 222.2 |   |                  | $ | 89.9  |       |  | $ | 312.1 |  
|Total gains or losses (realized/unrealized) included in earnings                                                                                                                     |  |                      | (2.8  | ) |                  |   | (7.0  | )     |  |   | (9.8  | )
|Purchases, issuances and settlements(1)                                                                                                                                              |  |                      | (20.9 | ) |                  |   | (16.1 | )     |  |   | (37.0 | )
|Transfers in and/or out of Level 3                                                                                                                                                   |  |                      | 0.0   |   |                  |   | 0.0   |       |  |   | 0.0   |  
|                                                                                                                                                                                     |  |                      |       |   |                  |   |       |       |  |   |       |  
|Ending balance                                                                                                                                                                       |  | $                    | 198.5 |   |                  | $ | 66.8  |       |  | $ | 265.3 |  
|                                                                                                                                                                                     |  |                      |       |   |                  |   |       |       |  |   |       |  
|The amount of total gains or losses for the period included in earnings attributable to the change in unrealized gains or losses
relating to assets still held at the reporting date |  | $                    | (5.2  | ) |                  | $ | (6.1  | )     |  | $ | (11.3 | )
|                                                                                                                                                                                     |  |                      |       |   |                  |   |       |       |  |   |       |  



|(1) | Includes amortization of discounts of approximately $0.4 million.
|--- | -----------------------------------------------------------------

A reconciliation of the fair value of investments for the nine month period ended September 30, 2008, utilizing significant
unobservable inputs, is as follows:



|                                                                                                                                                                                     |  |                      |       |   |                  |   |       |       |  |   |       |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | -------------------- | ----- | - | ---------------- | - | ----- | ----- |  | - | ----- | -
|($ in millions)                                                                                                                                                                      |  | BilateralInvestments |       |   | OtherInvestments |   |       | Total | 
|Beginning balance                                                                                                                                                                    |  | $                    | 257.7 |   |                  | $ | 127.7 |       |  | $ | 385.4 |  
|Total losses (realized/unrealized) included in earnings                                                                                                                              |  |                      | (14.3 | ) |                  |   | (18.0 | )     |  |   | (32.3 | )
|Purchases, issuances and settlements(1)                                                                                                                                              |  |                      | (44.9 | ) |                  |   | (42.9 | )     |  |   | (87.8 | )
|Transfers in and/or out of Level 3                                                                                                                                                   |  |                      | 0.0   |   |                  |   | 0.0   |       |  |   | 0.0   |  
|                                                                                                                                                                                     |  |                      |       |   |                  |   |       |       |  |   |       |  
|Ending balance                                                                                                                                                                       |  | $                    | 198.5 |   |                  | $ | 66.8  |       |  | $ | 265.3 |  
|                                                                                                                                                                                     |  |                      |       |   |                  |   |       |       |  |   |       |  
|The amount of total gains or losses for the period included in earnings attributable to the change in unrealized gains or losses
relating to assets still held at the reporting date |  | $                    | (17.3 | ) |                  | $ | (15.3 | )     |  | $ | (32.6 | )
|                                                                                                                                                                                     |  |                      |       |   |                  |   |       |       |  |   |       |  



|(1) | Includes amortization of discounts of approximately $1.4 million.
|--- | -----------------------------------------------------------------



13





---

##### Table of Contents

The following table shows the fair value of our portfolio of investments by asset class as
of September 30, 2009 and December 31, 2008:



|                                    |  |                          |       |                              |                   |   |                          |   |                              |  |       |  
|----------------------------------- |  | ------------------------ | ----- | ---------------------------- | ----------------- | - | ------------------------ | - | ---------------------------- |  | ----- | -
|                                    |  | September 30, 2009       |       |                              | December 31, 2008 |  
|                                    |  | Investments atFair Value |       | Percentage ofTotal Portfolio |                   |   | Investments atFair Value |   | Percentage ofTotal Portfolio | 
|                                    |  | (dollars inmillions)     |       |                              |                   |   | (dollars inmillions)     |   |                              | 
|Senior Secured Notes                |  | $                        | 167.2 |                              | 89.5              | % |                          | $ | 172.0                        |  | 90.7  | %
|Senior Unsecured Notes              |  |                          | 0.0   |                              | 0.0               | % |                          |   | 1.0                          |  | 0.5   | %
|Senior Subordinated Unsecured Notes |  |                          | 10.3  |                              | 5.5               | % |                          |   | 10.4                         |  | 5.5   | %
|Common Stock                        |  |                          | 3.0   |                              | 1.6               | % |                          |   | 3.0                          |  | 1.6   | %
|Warrants                            |  |                          | 6.4   |                              | 3.4               | % |                          |   | 3.2                          |  | 1.7   | %
|                                    |  |                          |       |                              |                   |   |                          |   |                              |  |       |  
|Total                               |  | $                        | 186.9 |                              | 100.0             | % |                          | $ | 189.6                        |  | 100.0 | %
|                                    |  |                          |       |                              |                   |   |                          |   |                              |  |       |  

NOTE 4. NET INCREASE (DECREASE) IN NET ASSETS RESULTING FROM OPERATIONS

The following table sets forth the computation of basic and diluted net increase (decrease) in net assets resulting from operations per share
for the three and nine months September 30, 2009 and 2008, respectively:



|                                                                                                                 |  |                                      |            |                                      |   |            |                                     |  |                                     |            |  |   |             |  
|---------------------------------------------------------------------------------------------------------------- |  | ------------------------------------ | ---------- | ------------------------------------ | - | ---------- | ----------------------------------- |  | ----------------------------------- | ---------- |  | - | ----------- | -
|                                                                                                                 |  | Three Months EndedSeptember 30, 2009 |            | Three Months EndedSeptember 30, 2008 |   |            | Nine Months EndedSeptember 30, 2009 |  | Nine Months EndedSeptember 30, 2008 |           
|                                                                                                                 |  | (Unaudited)                          |            | (Unaudited)                          |   |            | (Unaudited)                         |  | (Unaudited)                         |           
|Numerator for basic and diluted income per sharenet increase (decrease) in net assets resulting from
operations |  | $                                    | 15,023,970 |                                      | $ | (4,142,705 | )                                   |  | $                                   | 23,280,197 |  | $ | (14,555,477 | )
|Denominator for basic and diluted income per shareweighted average shares(1)                                    |  |                                      | 26,674,521 |                                      |   | 26,191,008 |                                     |  |                                     | 26,582,410 |  |   | 23,648,413  |  
|Basic and diluted net increase (decrease) in net assets resulting from operations per common share(1)            |  | $                                    | 0.56       |                                      | $ | (0.16      | )                                   |  | $                                   | 0.88       |  | $ | (0.62       | )



|(1) | TICC issued transferable rights to stockholders of record on May 23, 2008. The rights entitled rights holders to subscribe for an aggregate of
4,339,226 of the Companys common stock. Record date stockholders received one right for every outstanding share of common stock owned on the record date. The rights entitled the holders to purchase one new share of common stock for every five
rights held. The subscription price equaled 88% of the volume-weighted average of the sales price of TICCs common stock on the Nasdaq Global Select Market on the five trading days that ended on the expiration date, which was June 13,
2008. On June 18, 2008 all 4,339,226 shares of common stock were issued. Accordingly, as required by ASC 260-10 the number of weighted average shares of common stock outstanding for basic and diluted earnings per share have been increased
retroactively by a factor of 1.021 for the nine months ended September 30, 2008. This factor represents the impact of the bonus element of the rights offering on the Companys common stock, based upon the closing price of the stock
immediately prior to the rights trading separately from the stock on May 20, 2008 ($6.76 per share), and the expected proceeds from the rights offering (assuming an exercise price of 88% of the closing price).
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

NOTE 5. RELATED PARTY TRANSACTIONS

The Company has entered into an investment advisory agreement with TICC Management. TICC Management is controlled by BDC Partners, its managing member. In addition to BDC Partners, TICC Management is owned by Royce & Associates,
LLC (Royce & Associates) as the non-managing member. BDC Partners, as the managing member of TICC Management, manages the business and internal affairs of TICC Management. In addition, BDC Partners provides TICC with office
facilities and administrative services pursuant to an administration agreement (the Administration Agreement). Jonathan H. Cohen, the Companys Chief Executive Officer, as well as a Director, is the managing member of BDC Partners.
Saul B. Rosenthal, the Companys President and Chief Operating Officer, is also the President and Chief Operating Officer of TICC Management and a member of BDC Partners.



14





---

##### Table of Contents

Messrs. Cohen and Rosenthal have an equal equity interest in BDC Partners. Charles M. Royce, the Companys non-executive Chairman of the Board of Directors, is President and Chief
Investment Officer of Royce & Associates. Royce & Associates, as the non-managing member of TICC Management, does not take part in the management or participate in the operations of TICC Management; however, Royce &
Associates has agreed to make Mr. Royce or certain other portfolio managers available to TICC Management to provide certain consulting services without compensation. Royce & Associates is a wholly owned subsidiary of Legg Mason, Inc.
BDC Partners is also the managing member of Oxford Gate Capital Management, LLC, which in turn serves as the managing member of Oxford Gate Capital, LLC, a private fund in which Messrs. Cohen and Rosenthal, along with certain investment and
administrative personnel of TICC Management, are invested.

The Company has also entered into the Administration Agreement
with BDC Partners under which BDC Partners provides administrative services for TICC. The Company pays BDC Partners an allocable portion of overhead and other expenses incurred by BDC Partners in performing its obligations under the Administration
Agreement, including a portion of the rent and the compensation of the chief financial officer, chief compliance officer, controller and other administrative support personnel, which creates conflicts of interest that the Board of Directors must
monitor.

For the quarters ended September 30, 2009 and 2008, TICC incurred investment advisory fees of approximately
$1.1 million and $1.6 million, respectively; for the nine months ended September 30, 2009 and 2008, TICC incurred investment advisory fees of approximately $3.0 million and $5.7 million, respectively, of which $1.1 million and $1.6 million
remained payable to TICC Management at the end of each respective nine month period. Pursuant to the terms of its Administration Agreement with BDC Partners, for the quarters ended September 30, 2009 and 2008, TICC incurred approximately
$226,000 and $222,000, respectively, in compensation expenses for employees allocated to the administrative activities of TICC; for the nine months ended September 30, 2009 and 2008, TICC incurred approximately $678,000 and $666,000,
respectively, in such expenses, of which $300,000 and $326,000 remained payable at the end of each respective nine month period. TICC also incurred approximately $19,700 and $19,000 for reimbursement of facility costs for the three months ended
September 30, 2009 and 2008, respectively; for the nine months ended September 30, 2009 and 2008, TICC incurred approximately $59,400 and $57,400, respectively, in such expenses, of which amounts $0 and $6,400 remained payable at the end
of each respective nine month period.

NOTE 6. DIVIDENDS

The Company intends to continue to operate so as to qualify to be taxed as a RIC under the Code and, as such, the Company would not be subject to federal income tax on the portion of its taxable income
and gains distributed to stockholders. To qualify as a RIC, the Company is required, among other requirements, to distribute at least 90% of its annual investment company taxable income, as defined by the Code. The amount to be paid out as a
dividend is determined by the Board of Directors each quarter and is based upon the annual earnings estimated by the management of the Company. To the extent that the Companys earnings fall below the amount of dividends declared, however, a
portion of the total amount of the Companys dividends for the fiscal year may be deemed a return of capital for tax purposes to the Companys stockholders.

On September 30, 2009, the Company paid a dividend of $0.15 per share. For tax purposes, the Company expects that dividends for the fiscal year ended December 31, 2009 will be funded primarily
from net investment income. However, for the three months ended September 30, 2009, for financial reporting purposes, the Company had net investment income of approximately $0.12 per share, compared to distributions to stockholders of $0.15 per
share during the period; for the nine months ended September 30, 2009, the Company had net investment income of approximately $0.37 per share, compared to aggregate distributions to stockholders of approximately $0.45 per share during the
period. Management monitors available taxable earnings, including net investment income and realized capital gains, to determine if a tax return of capital may occur for the year. To the extent the Companys taxable earnings fall below the
total amount of the Companys distributions for that fiscal year, a portion of those distributions may be deemed a tax return of capital to the Companys stockholders. The tax character of distributions will be determined at the end of the
fiscal year. However, if the character of such distributions were determined as of September 30, 2009, no portion of the Companys distributions would have been characterized as a tax return of capital to the Companys stockholders;
this calculation of tax return of capital may differ from the return of capital calculated with reference to net investment income for financial reporting purposes.

The Company has a dividend reinvestment plan under which all distributions are paid to stockholders in the form of additional shares, unless a stockholder elects to receive cash.

NOTE 7. NET ASSET VALUE PER SHARE

The Companys net asset value per share at September 30, 2009 was $8.07, and at December 31, 2008 was $7.68. In determining the Companys net asset value per share, the Board of Directors determined in good faith the
fair value of the Companys portfolio investments for which reliable market quotations are not readily available.



15





---

##### Table of Contents

NOTE 8. PAYMENT-IN-KIND INTEREST

The Company may have investments in its portfolio which contain a payment-in-kind, or PIK, provision. The PIK interest is added to the cost
basis of the investment and recorded as income. To maintain the Companys status as a RIC (as discussed in Note 6 above), this non-cash source of income must be paid out to stockholders in the form of dividends, even though the Company has not
yet collected the cash. Amounts necessary to pay these dividends may come from available cash or the liquidation of certain investments. For the three months ended September 30, 2009, the Company received approximately $69,100 in PIK interest
and for the nine months ended September 30, 2009, the Company recorded PIK interest of approximately $80,300. For the three months ended September 30, 2008, the Company did not record PIK interest. For the nine months ended
September 30, 2008, the Company recorded PIK interest of $235,000.



16





---

##### Table of Contents

In addition, the Company recorded original issue discount (OID) income of
approximately $713,700 and $1.6 million for the three and nine months ended September 30, 2009, respectively, representing the amortization of the discounted cost attributed to certain debt securities purchased by the Company in connection with
the concurrent purchase of warrants or stock. The Company had OID income of approximately $447,300 and $1.5 million for the three and nine months ended September 30, 2008, respectively.

NOTE 9. OTHER INCOME

Other
income includes primarily closing fees, or origination fees, associated with investments in portfolio companies. Such fees are normally paid at closing of the Companys investments, are fully earned and non-refundable, and are generally
non-recurring.

The 1940 Act requires that a business development company make available managerial assistance to its
portfolio companies. The Company may receive fee income for managerial assistance it renders to portfolio companies in connection with its investments. For the three and nine months ended September 30, 2009 and 2008, respectively, the Company
received no fee income for managerial assistance.

NOTE 10. FINANCIAL HIGHLIGHTS

Financial highlights for the three and nine months ending September 30, 2009 and 2008, respectively, are as follows:

|                                                                        |  |                                                 |            |   |                                                 |   |            |                                                |  |   |                                                |   |  |   |            |   
|----------------------------------------------------------------------- |  | ----------------------------------------------- | ---------- | - | ----------------------------------------------- | - | ---------- | ---------------------------------------------- |  | - | ---------------------------------------------- | - |  | - | ---------- | --
|                                                                        |  | Three Months EndedSeptember 30, 2009(unaudited) |            |   | Three Months EndedSeptember 30, 2008(unaudited) |   |            | Nine Months EndedSeptember 30, 2009(unaudited) |  |   | Nine Months EndedSeptember 30, 2008(unaudited) |  
|Per Share Data                                                          |  |                                                 |            |   |                                                 |   |            |                                                |  |   |                                                |   |  |   |            |   
|Net asset value at beginning of period                                  |  | $                                               | 7.66       |   |                                                 | $ | 9.75       |                                                |  | $ | 7.68                                           |   |  | $ | 11.94      |   
|                                                                        |  |                                                 |            |   |                                                 |   |            |                                                |  |   |                                                |   |  |   |            |   
|Net investment income(1)                                                |  |                                                 | 0.12       |   |                                                 |   | 0.22       |                                                |  |   | 0.37                                           |   |  |   | 0.75       |   
|Net realized and unrealized capital gains (losses)(2)                   |  |                                                 | 0.45       |   |                                                 |   | (0.37      | )                                              |  |   | 0.50                                           |   |  |   | (1.35      | ) 
|                                                                        |  |                                                 |            |   |                                                 |   |            |                                                |  |   |                                                |   |  |   |            |   
|Total from investment operations                                        |  |                                                 | 0.57       |   |                                                 |   | (0.15      | )                                              |  |   | 0.87                                           |   |  |   | (0.60      | ) 
|                                                                        |  |                                                 |            |   |                                                 |   |            |                                                |  |   |                                                |   |  |   |            |   
|Total distributions(3)                                                  |  |                                                 | (0.15      | ) |                                                 |   | (0.20      | )                                              |  |   | (0.45                                          | ) |  |   | (0.86      | ) 
|                                                                        |  |                                                 |            |   |                                                 |   |            |                                                |  |   |                                                |   |  |   |            |   
|Effect of shares issued, net of offering expenses                       |  |                                                 | (0.01      | ) |                                                 |   | (0.02      | )                                              |  |   | (0.03                                          | ) |  |   | (1.10      | ) 
|                                                                        |  |                                                 |            |   |                                                 |   |            |                                                |  |   |                                                |   |  |   |            |   
|Net asset value at end of period                                        |  | $                                               | 8.07       |   |                                                 | $ | 9.38       |                                                |  | $ | 8.07                                           |   |  | $ | 9.38       |   
|                                                                        |  |                                                 |            |   |                                                 |   |            |                                                |  |   |                                                |   |  |   |            |   
|Per share market value at beginning of period                           |  | $                                               | 4.41       |   |                                                 | $ | 5.46       |                                                |  | $ | 3.80                                           |   |  | $ | 9.23       |   
|Per share market value at end of period                                 |  | $                                               | 5.04       |   |                                                 | $ | 5.14       |                                                |  | $ | 5.04                                           |   |  | $ | 5.14       |   
|Total return(4)                                                         |  |                                                 | 17.69      | % |                                                 |   | (2.20      | )%                                             |  |   | 44.47                                          | % |  |   | (36.04     | )%
|Shares outstanding at end of period                                     |  |                                                 | 26,747,561 |   |                                                 |   | 26,296,293 |                                                |  |   | 26,747,561                                     |   |  |   | 26,296,293 |   
|                                                                        |  |                                                 |            |  
|Ratios/Supplemental Data                                                |  |                                                 |            |   |                                                 |   |            |                                                |  |   |                                                |   |  |   |            |   
|Net assets at end of period (000s)                                     |  | $                                               | 215,805    |   |                                                 | $ | 246,625    |                                                |  | $ | 215,805                                        |   |  | $ | 246,625    |   
|Average net assets (000s)                                              |  | $                                               | 205,091    |   |                                                 | $ | 257,905    |                                                |  | $ | 202,688                                        |   |  | $ | 252,625    |   
|Ratio of expenses to average net assets(5)                              |  |                                                 | 3.45       | % |                                                 |   | 4.80       | %                                              |  |   | 3.32                                           | % |  |   | 6.65       | % 
|Ratio of expenses, excluding interest expense, to average net assets(5) |  |                                                 | 3.45       | % |                                                 |   | 3.97       | %                                              |  |   | 3.32                                           | % |  |   | 4.62       | % 
|Ratio of net investment income to average net assets(5)                 |  |                                                 | 6.20       | % |                                                 |   | 8.85       | %                                              |  |   | 6.54                                           | % |  |   | 9.37       | % 



|(1) | Represents per share net investment income for the period, based upon average shares outstanding.
|--- | -------------------------------------------------------------------------------------------------

|(2) | Net realized and unrealized capital gains (losses) include rounding adjustment to reconcile change in net asset value per share.
|--- | --------------------------------------------------------------------------------------------------------------------------------

|(3) | Management monitors available taxable earnings, including net investment income and realized capital gains, to determine if a tax return of capital may
occur for the year. To the extent the Companys taxable earnings fall below the total amount of the Companys distributions for that fiscal year, a portion of those distributions may be deemed a tax return of capital to the Companys
stockholders. The tax character of distributions will be determined at the end of the fiscal year. However, if the character of such distributions were determined as of September 30, 2009, distributions for 2009 would not have been
characterized as a tax return of capital to the Companys stockholders; this tax return of capital may differ from the return of capital calculated with reference to net investment income for financial reporting purposes.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) | Total return equals the increase or decrease of ending market value over beginning market value, plus distributions, divided by the beginning market
value, assuming dividend reinvestment prices obtained under the Companys dividend reinvestment plan. Total return is not annualized.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(5) | Annualized. Effective December 30, 2008, the Company had fully repaid all amounts under the revolving credit facility and reduced the commitment
amount thereunder to zero, effectively terminating the facility.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



17





---

##### Table of Contents

NOTE 11. CASH AND CASH EQUIVALENTS

At September 30, 2009 and December 31, 2008, respectively, cash and cash equivalents consisted of:



|                                      |  |                    |            |                   |   |           
|------------------------------------- |  | ------------------ | ---------- | ----------------- | - | ----------
|                                      |  | September 30, 2009 |            | December 31, 2008
|Eurodollar Time Deposit (due 10/1/09) |  | $                  | 29,373,427 |                   | $ | 0         
|                                      |  |                    |            |                   |   |           
|Total Cash Equivalents                |  |                    | 29,373,427 |                   |   | 0         
|Cash                                  |  |                    | 0          |                   |   | 14,069,251
|                                      |  |                    |            |                   |   |           
|Cash and Cash Equivalents             |  | $                  | 29,373,427 |                   | $ | 14,069,251
|                                      |  |                    |            |                   |   |           

As of December 31, 2008 and throughout most of the nine months ending
September 30, 2009, the Company elected to maintain most of its available cash in a non-interest bearing demand deposit in order to obtain the benefit of the Federal Deposit Insurance Corporations unlimited guarantee on such deposits.

NOTE 12. COMMITMENTS

As of September 30, 2009, the Company had not issued any commitment to purchase additional debt investments and/or warrants from any portfolio companies.

NOTE 13. REVOLVING CREDIT AGREEMENT

During the nine months ending
September 30, 2009, the Company did not have a revolving credit facility agreement. However, during 2008, the Company had a credit facility (the Credit Facility) with the Royal Bank of Canada (RBC), as an agent and a
lender, and Branch Banking and Trust Company (BB&T) as an additional lender. The Company amended the Credit Facility during the year ended December 31, 2008, whereby, the total commitment of $150 million (which was a reduction
from $180 million as a result of the removal of Commerzbank AG as a lender) was reduced periodically and effective December 30, 2008, the Company had fully repaid all amounts under the Credit Facility and reduced the commitment amount
thereunder to zero, effectively terminating the Credit Facility.

NOTE 14. SUBSEQUENT EVENTS

As of November 9, 2009, the following subsequent event has occurred that requires disclosure under ASC 855-10:

On October 29, 2009, the Board of Directors declared a distribution of $0.15 per share for the fourth quarter, payable on
December 31, 2009 to shareholders of record as of December 10, 2009.



18





---

##### Table of Contents

|ITEM 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

FORWARD-LOOKING STATEMENTS

The information contained in this section should be read in conjunction with our financial statements and related notes and schedules thereto appearing elsewhere in this Quarterly Report on Form 10-Q, as well as the sections entitled
Selected Financial Data and Managements Discussion and Analysis of Financial Condition and Results of Operations and the financial statements and related notes and schedules thereto included in our Annual Report on Form
10-K for the year ended December 31, 2008.

This Quarterly Report on Form 10-Q, including the Managements
Discussion and Analysis of Financial Condition and Results of Operations, 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 our industry, our beliefs, and our assumptions. Words such as anticipates, expects, intends, plans, believes, seeks, and
estimates and variations of these words and similar expressions are intended to identify forward-looking statements. 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 customers ability to repay our loans and increase our non-performing assets,
| | - |  | -------------------------------------------------------------------------------------------------------------------



| |  |  | an economic downturn could disproportionately impact the technology-related industry in which we concentrate causing us to suffer losses in our
portfolio and experience diminished demand for capital in this industry sector,
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | a contraction of available credit and/or an inability to access the equity markets could impair our lending and investment activities,
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------



| |  |  | interest rate volatility could adversely affect our results, and
| | - |  | ----------------------------------------------------------------



| |  |  | the risks, uncertainties and other factors we identify in Risk Factors and elsewhere in this Quarterly Report on Form 10-Q and in our
filings with the SEC.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------

Although we believe that the assumptions on which these forward-looking statements
are based are reasonable, any of those assumptions could prove to be inaccurate, and as a result, the forward-looking statements based on those assumptions also could be inaccurate. Important assumptions include our ability to originate new loans
and 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 annual report should not be
regarded as a representation by us that our plans and objectives will be achieved. These risks and uncertainties include those described or identified in Risk Factors and elsewhere in this Quarterly Report on Form 10-Q. You should not
place undue reliance on these forward-looking statements, which apply only as of the date of this Quarterly Report on Form 10-Q.

Except as otherwise specified, references to TICC, the Company, we, us and our refer to TICC Capital Corp.

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

OVERVIEW

Our investment objective is to maximize our portfolios total return, principally by investing in the debt and/or equity
securities of technology-related companies. Our primary focus is to seek current income by investing in non-public debt securities. We also seek to provide our stockholders with long-term capital growth through appreciation in the value of warrants
or other equity instruments that we may receive when we make debt or equity investments in technology-related companies. We may also invest in publicly traded debt and/or equity securities. We operate as a closed-end, non-diversified management
investment company and have elected to be treated as a business development company under the Investment Company Act of 1940, as amended (the 1940 Act). We have elected to be treated for tax purposes as a regulated investment company, or
RIC, under the Internal Revenue Code of 1986, as amended (the Code), beginning with our 2003 taxable year.

Our
investment activities are managed by TICC Management, LLC (TICC Management), a registered investment adviser under the Investment Advisers Act of 1940, as amended. TICC Management is owned by BDC Partners LLC (BDC Partners),
its managing member, and Royce & Associates, LLC (Royce & Associates), its non-managing member. Jonathan H. Cohen, our Chief Executive Officer, and Saul B. Rosenthal, our President and Chief Operating Officer, are the
members of BDC Partners, and Charles M. Royce, our non-executive chairman, is the President of Royce & Associates. Under an investment advisory agreement (the Investment Advisory Agreement), we have agreed to pay TICC Management
an annual base fee calculated on gross assets, and an incentive fee based upon our performance. Under an administration agreement (the Administration Agreement), we have agreed to pay or reimburse BDC Partners, as administrator, for
certain expenses incurred in operating TICC. Our executive officers and directors, and the executive officers of TICC Management and BDC Partners, serve or may serve as officers and directors of entities that operate in a line of business similar to
our own. Accordingly, they may have obligations to investors in those entities, the fulfillment of which might not be in the best interests of us or our stockholders. For more information, see Risk FactorsRisks Relating to our Business
and StructureThere are significant potential conflicts of interest, which could impact our investment returns.



19





---

##### Table of Contents

We currently concentrate our investments in companies having annual revenues of less than
$200 million and/or an equity capitalization of less than $300 million. Historically, our investments have typically ranged from $5 million to $30 million each, although this investment size may vary proportionately as the size of our capital base
changes and market conditions warrant, and accrue interest at fixed or variable rates. We focus on companies that create products or provide services requiring technology and on companies that compete in industries characterized by such products or
services, including companies in the following businesses: Internet, IT services, media, telecommunications, semiconductors, hardware, software and technology-enabled services.

On December 3, 2007, we changed our name from Technology Investment Capital Corp. to TICC Capital Corp. While we continue to maintain
our primary focus on the technology sector, we expect to actively seek new investment opportunities outside this sector that otherwise meet our investment criteria.

While the structure of our investments will vary, we invest primarily in the debt of technology-related companies. We seek to invest in entities that, as a general matter, have been operating for at least
one year prior to the date of our investment and that will, at the time of our investment, have employees and revenues, and are cash flow positive. Many of these companies will have financial backing provided by private equity or venture capital
funds or other financial or strategic sponsors at the time we make an investment.

We expect that our investments will
generally range between $5 million and $30 million each, although this investment size may vary proportionately as the size of our capital base changes and market conditions warrant, and accrue interest at fixed or variable rates. As of
September 30, 2009, our debt investments had stated interest rates of between 3.04% and 14.46% (excluding GenuTec Business Solutions, Inc., which carried a zero interest rate through November 1, 2009 and Punch Software, LLC, which carries
a zero interest rate through October 30, 2012) and maturity dates of between 4 and 61 months. During the quarter ended June 30, 2009, the maturity date on our investment in WAICCS Las Vegas, LLC was set to July 31, 2009 as a result of
the failure of the companys equity sponsor to pre-fund interest reserves as required to extend the maturity beyond July 31, 2009. During July 2009, the investment was placed on non-accrual status and the maturity date has not been revised
as the interest reserves have not yet been pre-funded. In addition, our total portfolio had a weighted average yield on debt investments of approximately 8.42%, including GenuTec Business Solutions, Inc. and Punch Software, LLC, and all other
investments on non-accrual status.

Our loans may carry a provision for deferral of some or all of the interest payments and
amendment fees, which will be added to the principal amount of the loan. This form of deferred income is referred to as payment-in-kind, or PIK, interest or other income and, when earned, is recorded as interest or other
income and an increase in the principal amount of the loan. There was approximately $69,100 of income attributable to PIK during the quarter ended September 30, 2009.

We have historically and may continue to borrow funds to make investments. As a result, we may be exposed to the risks of leverage, which
may be considered a speculative investment technique. Borrowings, also known as leverage, magnify the potential for gain and loss on amounts invested and therefore increase the risks associated with investing in our securities. In addition, the
costs associated with our borrowings, including any increase in the management fee payable to TICC Management, will be borne by our common stockholders.

In addition, as a business development company under the 1940 Act, we are required to make available significant managerial assistance, for which we may receive fees, to our portfolio companies. These
fees generally would be non-recurring, however in some instances they may have a recurring component. We have received no fee income for managerial assistance to date.

Prior to making an investment, we typically enter into a non-binding term sheet with the potential portfolio company. These term sheets are generally subject to a number of conditions, including but not
limited to the satisfactory completion of our due diligence investigations of the companys business and legal documentation for the loan.

To the extent possible, our loans will be collateralized by a security interest in the borrowers assets or guaranteed by a principal to the transaction. Interest payments, if not deferred, are
normally payable quarterly with most debt investments having scheduled principal payments on a monthly or quarterly basis. When we receive a warrant to purchase stock in a portfolio company, the warrant will typically have a nominal strike price,
and will entitle us to purchase a modest percentage of the borrowers stock.

During the quarter ended September 30,
2009, we received a total of $23.2 million of proceeds from principal repayments on debt investments and we recognized approximately $4.2 million from the sale of portfolio investments.

During the quarter ended September 30, 2009, we recorded net realized losses of approximately $10.5 million due largely to losses
associated with the repayment of our debt investment in Falcon Communications, Inc. of approximately $9.5 million, a cost adjustment related to the restructuring of our debt investment in Punch Software, LLC of approximately $0.6 million and the
partial sale of our debt investment in Palm Inc. of approximately $0.4 million.



20





---

##### Table of Contents

Based upon the fair value determinations made in good faith by the Board of Directors,
during the quarter ended September 30, 2009, we had net unrealized gains of approximately $22.3 million, comprised of $14.3 million in unrealized appreciation, $2.8 million in unrealized depreciation and approximately $10.8 million relating to
the reversal of prior period net unrealized depreciation as certain investments were realized. The most significant changes in net unrealized appreciation and depreciation during the three months ended September 30, 2009 were as follows (in
millions):



|                                       |  |                                      |      |  
|-------------------------------------- |  | ------------------------------------ | ---- | -
|Portfolio Company                      |  | Unrealizedappreciation(depreciation) |     
|Falcon Communications, Inc.            |  | $                                    | 9.5  |  
|Questia Media, Inc.                    |  |                                      | 2.2  |  
|Palm, Inc.                             |  |                                      | 1.9  |  
|Segovia, Inc.                          |  |                                      | 1.7  |  
|Workflow Management, Inc.              |  |                                      | 1.2  |  
|American Integration Technologies, LLC |  |                                      | 1.0  |  
|Cavtel Holdings, LLC                   |  |                                      | 1.0  |  
|Hyland Software, Inc.                  |  |                                      | 0.9  |  
|Power Tools, Inc.                      |  |                                      | 0.7  |  
|AKQA, Inc.                             |  |                                      | 0.7  |  
|GXS Worldwide Inc.                     |  |                                      | 0.6  |  
|Fusionstorm, Inc.                      |  |                                      | 0.6  |  
|Punch Software LLC                     |  |                                      | 0.6  |  
|First Data Corporation                 |  |                                      | 0.5  |  
|Stratus Technologies, Inc.             |  |                                      | 0.4  |  
|Netquote, Inc.                         |  |                                      | 0.4  |  
|Box Services, LLC                      |  |                                      | (2.5 | )
|Net all other                          |  |                                      | 0.9  |  
|                                       |  |                                      |      |  
|Total                                  |  | $                                    | 22.3 |  
|                                       |  |                                      |      |  

For the quarter ended September 30, 2008, we had net realized capital losses on
investments of approximately $10.6 million. During this period, we realized a capital loss of approximately $8.3 million associated with the write-off of our debt and equity investment in Pulvermedia, Inc. as well as the realized loss of
approximately $1.8 million due to the sale of a portion of the principal balance of our debt investment in AKQA, Inc. Additionally, we had realized losses associated with the sale of several investments for approximately $0.5 million.



21





---

##### Table of Contents

During the quarter ended September 30, 2008, we had net unrealized gains of
approximately $806,000 comprised of $4.0 million in unrealized appreciation, $15.3 million in unrealized depreciation and approximately $12.1 million relating to the reversal of prior period net unrealized depreciation as certain investments were
realized. The most significant changes in net unrealized appreciation and depreciation during the three months ended September 30, 2008 were as follows (in millions):



|                                        |  |                                      |      |  
|--------------------------------------- |  | ------------------------------------ | ---- | -
|Portfolio Company                       |  | Unrealizedappreciation(depreciation) |     
|Pulvermedia, Inc.                       |  | $                                    | 8.9  |  
|Whittmanhart, Inc.                      |  |                                      | 3.4  |  
|The Endurance International Group, Inc. |  |                                      | 1.7  |  
|3001, Inc.                              |  |                                      | 0.5  |  
|AKQA, Inc.                              |  |                                      | (0.5 | )
|Box Services, LLC                       |  |                                      | (0.5 | )
|Power Tools, Inc.                       |  |                                      | (0.5 | )
|SCS Holdings II, Inc.                   |  |                                      | (0.7 | )
|NetQuote, Inc.                          |  |                                      | (1.0 | )
|Questia Media, Inc.                     |  |                                      | (1.0 | )
|Palm, Inc.                              |  |                                      | (1.1 | )
|WAICCS Las Vegas, LLC                   |  |                                      | (2.2 | )
|The CAPS Group                          |  |                                      | (5.0 | )
|Net all other                           |  |                                      | (1.2 | )
|                                        |  |                                      |      |  
|Total                                   |  | $                                    | 0.8  |  
|                                        |  |                                      |      |  

Current Market and Economic Conditions

Since mid-2007, global credit and other financial markets have suffered substantial stress, volatility, illiquidity and disruption. These
developments caused a series of failures among a large number of financial institutions, which participated in the origination or underwriting of structured products or that invested in them. The debt and equity capital markets in the United States
have been severely impacted by significant write-offs in the financial services sector relating to structured products and the re-pricing of credit risk in the syndicated loan market, among other things.

These events, along with the deterioration of the housing market, have significantly diminished overall confidence in the debt and equity
markets and constrained the availability of debt and equity capital for the market as a whole, and the financial services sector in particular. Further, these and other events have also led to rising unemployment, deteriorating consumer confidence
and a general reduction in spending by both consumers and businesses, all of which we believe reflects an ongoing recession.

The federal government responded to this financial crisis in unprecedented ways in an effort to infuse liquidity back into the capital markets, including injecting capital into distressed institutions, curtailing the ability of investors to
short certain securities, purchasing certain illiquid assets and lowering interest rates to record lows. Nevertheless, we believe that the U.S. economy will continue to remain in a period of recession or slow growth through 2010. As a result of the
continuing credit crisis, the spread between the yields realized on risk-free and higher risk securities has increased, resulting in illiquidity in parts of the capital markets. Notwithstanding recent gains across both the equity and debt markets,
we believe these conditions may continue for a prolonged period of time or worsen in the future. A prolonged period of market illiquidity may have an adverse effect on our business, financial condition, and results of operations. Unfavorable
economic conditions could also increase our funding costs, limit our access to the capital markets or materially impair the availability of credit to us on commercially reasonable terms. These events could limit our investment originations, limit
our ability to grow and negatively impact our operating results.



22





---

##### Table of Contents

CRITICAL ACCOUNTING POLICIES

The preparation of financial statements and related disclosures in conformity with generally accepted accounting principles in the United
States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements, and income and expenses during the
periods reported. Actual results could materially differ from those estimates. We have identified our investment valuation policy as our only critical accounting policy.

Our financial statements have been prepared in conformity with U.S. Generally Accepted Accounting Principles (GAAP). In June 2009, the Financial Accounting Standards Board (FASB)
issued Statement of Financial Accounting Standards No. 168, The FASB Accounting Standards Codification and the Hierarchy of Generally Accepted Accounting Principles  a replacement of FASB Statement No. 162 (SFAS
168). The FASB Accounting Standards Codification (ASC) organizes nongovernmental U.S. GAAP using a topic-based model consisting of 90 individual topics. Each topic contains at least one subtopic. Subtopics contain sections, which
include the actual accounting guidance. Any new authoritative U.S. GAAP will be issued under a new FASB document called an Accounting Standards Update (ASU). Once the new guidance becomes effective it will be referred to under the
relevant ASC. ASC is effective for financial statements that cover interim and annual periods ending after September 15, 2009. Due to our adoption of SFAS 168 for the three month period ended September 30, 2009, hereinafter, we reference
our relevant accounting guidance based on the standards as organized under ASC.

INVESTMENT VALUATION

The most significant estimate inherent in the preparation of our financial statements is the valuation of investments and the related amounts
of unrealized appreciation and depreciation of investments recorded.

There is no single method for determining fair value in
good faith. As a result, determining fair value requires that judgment be applied to the specific facts and circumstances of each portfolio investment while employing a consistently applied valuation process for the types of investments we make. We
are required to specifically fair value each individual investment on a quarterly basis.

Our process for determining the fair
value of a bilateral investment begins with determining the enterprise value of the portfolio company. Enterprise value means the entire value of the company to a potential buyer, including the sum of the values of debt and equity securities used to
capitalize the enterprise at a point in time. The fair value of our investment is based on the enterprise value at which the portfolio company could be sold in an orderly disposition over a reasonable period of time between willing parties other
than in a forced or liquidation sale. The liquidity event whereby we exit a private investment is generally the sale, the recapitalization or, in some cases, the initial public offering of the portfolio company.

There is no one methodology to determine enterprise value and, in fact, for any one portfolio company, enterprise value is best expressed as
a range of fair values, from which we derive a single estimate of enterprise value. To determine the enterprise value of a portfolio company, we analyze the historical and projected financial results, as well as the nature and value of any
collateral. We also use industry valuation benchmarks and public market comparables. We also consider other events, including private mergers and acquisitions, a purchase transaction, public offering or subsequent debt or equity sale or
restructuring, and include these events in the enterprise valuation process. We generally require portfolio companies to provide annual audited and quarterly unaudited financial statements, as well as annual projections for the upcoming fiscal year.

Enterprise value represents a significant element in the fair value determination process. Typically, our debt investments
are valued on the basis of a fair value determination arrived at through an analysis of the borrowers financial and operating condition or other factors, as well as consideration of the entitys enterprise value. The types of factors that
we may take into account in valuing our investments include: market trading and transaction comparables, applicable market yields and multiples, security covenants, call protection provisions, the nature and realizable value of any collateral, the
portfolio companys ability to make payments and its earnings and discounted cash flows, among other factors. The fair value of equity interests in portfolio companies is determined based on various factors, including the enterprise value
remaining for equity holders after the repayment of the portfolio companys debt and other preference capital, and other pertinent factors such as recent offers to purchase a portfolio company, recent transactions involving the purchase or sale
of the portfolio companys equity securities, or other liquidity events. The determined equity values are generally discounted when we have a minority position, restrictions on resale, specific concerns about the receptivity of the capital
markets to a specific company at a certain time, or other factors.



23





---

##### Table of Contents

We will record unrealized depreciation on bilateral investments when we believe that an
investment has become impaired, including where collection of a loan or realization of an equity security is doubtful. We will record unrealized appreciation if we believe that the underlying portfolio company has appreciated in value and our equity
security has also appreciated in value. Changes in fair value are recorded in the statement of operations as net change in unrealized appreciation or depreciation.

We adopted ASC 820-10, Fair Value Measurements and Disclosure, which establishes a three-level valuation hierarchy for disclosure of fair value measurements, on January 1, 2008. ASC 820-10
clarified the definition of fair value and requires companies to expand their disclosure about the use of fair value to measure assets and liabilities in interim and annual periods subsequent to initial recognition. ASC 820-10 defines fair value 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. ASC 820-10 also establishes a three-tier fair value hierarchy, which prioritizes the
inputs used in measuring fair value. These tiers include: Level 1, defined as observable inputs such as quoted prices in active markets; Level 2, which includes inputs such as quoted prices for similar securities in active markets and quoted prices
for identical securities in markets that are not active; and Level 3, defined as unobservable inputs for which little or no market data exists, therefore requiring an entity to develop its own assumptions. We have determined that due to the general
illiquidity of the market for our investment portfolio, whereby little or no market data exists, substantially all of our investments are based upon Level 3 inputs. Only approximately $4.3 million of our investments are based upon
Level 2 inputs as of September 30, 2009.

Given the continued economic downturn, the market for syndicated
loans has become increasingly illiquid with limited or no transactions for many of those securities which we hold. On April 9, 2009, the FASB issued additional guidelines under ASC 820-10, Determining Fair Value When the Volume and Level
of Activity for the Asset or Liability Have Significantly Decreased and Identifying Transactions That Are Not Orderly, which provides guidance on factors that should be considered in determining when a previously active market becomes inactive
and whether a transaction is orderly. In accordance with ASC 820-10, our valuation procedures specifically provide for the review of indicative quotes supplied by the large agent banks that make a market for each security. However, the marketplace
for which we obtain indicative bid quotes for purposes of determining the fair value of our syndicated loan investments have shown these attributes of illiquidity. Due to the market illiquidity and the lack of transactions during 2008 and through
the nine months ended September 30, 2009, we determined that the current agent bank non-binding indicative bids for the substantial majority of our syndicated investments were unreliable and alternative valuation procedures would need to be
performed until liquidity returns to the marketplace. As such, we have engaged third-party valuation firms to provide assistance in valuing certain of our syndicated investments. In addition, TICC Management prepares an analysis of each syndicated
loan, including a financial summary, covenant compliance review, recent trading activity in the security, if known, and other business developments related to the portfolio company. All available information, including non-binding indicative bids
which may not be considered reliable, is presented to the Valuation Committee to consider in its determination of fair value. In some instances, there may be limited trading activity in a security even though the market for the security is
considered not active. In such cases the Valuation Committee will consider the number of trades, the size and timing of each trade, and other circumstances around such trades, to the extent such information is available, in its determination of fair
value. The Valuation Committee will evaluate the impact of such additional information, and factor it into its consideration of the fair value that is indicated by the analysis provided by third-party valuation firms. We have considered the factors
described in ASC 820-10 and have determined that we are properly valuing the securities in our portfolio.

In addition, FASB
issued ASC 825, Interim Disclosures About Fair Value of Financial Instruments, which requires additional disclosures related to inputs and valuation techniques for interim and annual periods. We adopted the provisions of ASC 820-10 and
ASC 825 as of the quarter ended March 31, 2009.

Our Board of Directors determines the value of our investment portfolio
each quarter. In connection with that determination, members of TICC Managements portfolio management team prepare portfolio company valuations using the most recent portfolio company financial statements and forecasts. Since March 2004, we
have engaged third-party valuation firms to provide assistance in valuing our bilateral investments and, more recently, for our syndicated loans, although the Board of Directors ultimately determines the appropriate valuation of each such
investment.

Under the valuation procedures approved by the Board of Directors, upon the recommendation of the Valuation
Committee, a third-party valuation firm will prepare valuations for each of our bilateral investments for which market quotations are not readily available that, when combined with all other investments in the same portfolio company, (i) have a
book value as of the previous quarter of greater than or equal to 2.5% of our total assets as of the previous quarter, and (ii) have a book value as of the current quarter of greater than or equal to 2.5% of our total assets as of the previous
quarter, after taking into account any repayment of principal during the current quarter. In addition, the frequency of those third-party valuations of our portfolio securities is based upon the grade assigned to each such security under our credit
grading system as follows: Grade 1, at least annually; Grade 2, at least semi-annually; Grades 3, 4, and 5, at least quarterly. TICC Management also retains the authority to seek, on our behalf, additional third party valuations with respect to both
our bilateral portfolio securities and our syndicated loan investments. The Board of Directors retains ultimate authority as to the third-party review cycle as well as the appropriate valuation of each investment.



24





---

##### Table of Contents

Our assets measured at fair value on a recurring basis subject to the disclosure
requirements of ASC 820-10 at September 30, 2009, were as follows:



|                           |  |       |       |                                                             |   |                                            |  |                                        |     |  |   |      
|-------------------------- |  | ----- | ----- | ----------------------------------------------------------- | - | ------------------------------------------ |  | -------------------------------------- | --- |  | - | -----
|                           |  |       |       | Fair Value Measurements at Reporting Date Using            
|($ in millions)            |  | Total |       | Quoted Prices inActive Markets forIdentical Assets(Level 1) |   | SignificantOther ObservableInputs(Level 2) |  | SignificantUnobservableInputs(Level 3)
|Cash equivalents           |  | $     | 29.4  |                                                             | $ | 29.4                                       |  | $                                      | 0.0 |  | $ | 0.0  
|Investments, at fair value |  |       | 186.9 |                                                             |   | 0.0                                        |  |                                        | 4.3 |  |   | 182.6
|                           |  |       |       |                                                             |   |                                            |  |                                        |     |  |   |      
|Total                      |  | $     | 216.3 |                                                             | $ | 29.4                                       |  | $                                      | 4.3 |  | $ | 182.6
|                           |  |       |       |                                                             |   |                                            |  |                                        |     |  |   |      

A reconciliation of the fair value of investments for the three month period ended
September 30, 2009, utilizing significant unobservable inputs, is as follows:



|                                                                                                                                                                                     |  |                      |       |   |                  |   |      |       |  |   |       |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | -------------------- | ----- | - | ---------------- | - | ---- | ----- |  | - | ----- | -
|($ in millions)                                                                                                                                                                      |  | BilateralInvestments |       |   | OtherInvestments |   |      | Total | 
|Beginning balance                                                                                                                                                                    |  | $                    | 109.6 |   |                  | $ | 67.6 |       |  | $ | 177.2 |  
|Total gains or losses (realized/unrealized) included in earnings                                                                                                                     |  |                      | 4.1   |   |                  |   | 7.8  |       |  |   | 11.9  |  
|Purchases, issuances and settlements(1)                                                                                                                                              |  |                      | (16.9 | ) |                  |   | 14.7 |       |  |   | (2.2  | )
|Transfers in and/or out of Level 3                                                                                                                                                   |  |                      | 0.0   |   |                  |   | (4.3 | )     |  |   | (4.3  | )
|                                                                                                                                                                                     |  |                      |       |   |                  |   |      |       |  |   |       |  
|Ending balance                                                                                                                                                                       |  | $                    | 96.8  |   |                  | $ | 85.8 |       |  | $ | 182.6 |  
|                                                                                                                                                                                     |  |                      |       |   |                  |   |      |       |  |   |       |  
|The amount of total gains or losses for the period included in earnings attributable to the change in unrealized gains or losses
relating to assets still held at the reporting date |  | $                    | 4.7   |   |                  | $ | 7.0  |       |  | $ | 11.7  |  
|                                                                                                                                                                                     |  |                      |       |   |                  |   |      |       |  |   |       |  



|(1) | Includes
amortization of discounts of approximately $0.7 million.
|--- | -----------------------------------------------------------------

A reconciliation of the fair value of investments
for the nine month period ended September 30, 2009, utilizing significant unobservable inputs, is as follows:



|                                                                                                                                                                                     |  |                      |       |   |                  |   |      |       |  |   |       |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | -------------------- | ----- | - | ---------------- | - | ---- | ----- |  | - | ----- | -
|($ in millions)                                                                                                                                                                      |  | BilateralInvestments |       |   | OtherInvestments |   |      | Total | 
|Beginning balance                                                                                                                                                                    |  | $                    | 130.6 |   |                  | $ | 59.0 |       |  | $ | 189.6 |  
|Total gains or losses (realized/unrealized) included in earnings                                                                                                                     |  |                      | 3.5   |   |                  |   | 9.9  |       |  |   | 13.4  |  
|Purchases, issuances and settlements(1)                                                                                                                                              |  |                      | (37.3 | ) |                  |   | 21.2 |       |  |   | (16.1 | )
|Transfers in and/or out of Level 3                                                                                                                                                   |  |                      | 0.0   |   |                  |   | (4.3 | )     |  |   | (4.3  | )
|                                                                                                                                                                                     |  |                      |       |   |                  |   |      |       |  |   |       |  
|Ending balance                                                                                                                                                                       |  | $                    | 96.8  |   |                  | $ | 85.8 |       |  | $ | 182.6 |  
|                                                                                                                                                                                     |  |                      |       |   |                  |   |      |       |  |   |       |  
|The amount of total gains or losses for the period included in earnings attributable to the change in unrealized gains or losses
relating to assets still held at the reporting date |  | $                    | 3.2   |   |                  | $ | 10.5 |       |  | $ | 13.7  |  
|                                                                                                                                                                                     |  |                      |       |   |                  |   |      |       |  |   |       |  



|(1) | Includes amortization of discounts of approximately $1.6 million.
|--- | -----------------------------------------------------------------

Our assets measured at fair value on a recurring basis subject to the disclosure requirements of ASC 820-10 at December 31, 2008, were
as follows:



|                           |  |       |       |                                                             |   |                                            |  |                                        |     |  |   |      
|-------------------------- |  | ----- | ----- | ----------------------------------------------------------- | - | ------------------------------------------ |  | -------------------------------------- | --- |  | - | -----
|                           |  |       |       | Fair Value Measurements at Reporting Date Using            
|($ in millions)            |  | Total |       | Quoted Prices inActive Markets forIdentical
Assets(Level 1) |   | SignificantOther ObservableInputs(Level 2) |  | SignificantUnobservableInputs(Level 3)
|Investments, at fair value |  | $     | 189.6 |                                                             | $ | 0.0                                        |  | $                                      | 0.0 |  | $ | 189.6
|                           |  |       |       |                                                             |   |                                            |  |                                        |     |  |   |      



25





---

##### Table of Contents

A reconciliation of the fair value of investments for the three month period ended
September 30, 2008, utilizing significant unobservable inputs, is as follows:



|                                                                                                                                                                                     |  |                      |       |   |                  |   |       |       |  |   |       |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | -------------------- | ----- | - | ---------------- | - | ----- | ----- |  | - | ----- | -
|($ in millions)                                                                                                                                                                      |  | BilateralInvestments |       |   | OtherInvestments |   |       | Total | 
|Beginning balance                                                                                                                                                                    |  | $                    | 222.2 |   |                  | $ | 89.9  |       |  | $ | 312.1 |  
|Total gains or losses (realized/unrealized) included in earnings                                                                                                                     |  |                      | (2.8  | ) |                  |   | (7.0  | )     |  |   | (9.8  | )
|Purchases, issuances and settlements(1)                                                                                                                                              |  |                      | (20.9 | ) |                  |   | (16.1 | )     |  |   | (37.0 | )
|Transfers in and/or out of Level 3                                                                                                                                                   |  |                      | 0.0   |   |                  |   | 0.0   |       |  |   | 0.0   |  
|                                                                                                                                                                                     |  |                      |       |   |                  |   |       |       |  |   |       |  
|Ending balance                                                                                                                                                                       |  | $                    | 198.5 |   |                  | $ | 66.8  |       |  | $ | 265.3 |  
|                                                                                                                                                                                     |  |                      |       |   |                  |   |       |       |  |   |       |  
|The amount of total gains or losses for the period included in earnings attributable to the change in unrealized gains or losses
relating to assets still held at the reporting date |  | $                    | (5.2  | ) |                  | $ | (6.1  | )     |  | $ | (11.3 | )
|                                                                                                                                                                                     |  |                      |       |   |                  |   |       |       |  |   |       |  



|(1) | Includes amortization of discounts of approximately $0.4 million.
|--- | -----------------------------------------------------------------

A reconciliation of the fair value of investments for the nine month period ended September 30, 2008, utilizing significant
unobservable inputs, is as follows:



|                                                                                                                                                                                     |  |                      |       |   |                  |   |       |       |  |   |       |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | -------------------- | ----- | - | ---------------- | - | ----- | ----- |  | - | ----- | -
|($ in millions)                                                                                                                                                                      |  | BilateralInvestments |       |   | OtherInvestments |   |       | Total | 
|Beginning balance                                                                                                                                                                    |  | $                    | 257.7 |   |                  | $ | 127.7 |       |  | $ | 385.4 |  
|Total losses (realized/unrealized) included in earnings                                                                                                                              |  |                      | (14.3 | ) |                  |   | (18.0 | )     |  |   | (32.3 | )
|Purchases, issuances and settlements(1)                                                                                                                                              |  |                      | (44.9 | ) |                  |   | (42.9 | )     |  |   | (87.8 | )
|Transfers in and/or out of Level 3                                                                                                                                                   |  |                      | 0.0   |   |                  |   | 0.0   |       |  |   | 0.0   |  
|                                                                                                                                                                                     |  |                      |       |   |                  |   |       |       |  |   |       |  
|Ending balance                                                                                                                                                                       |  | $                    | 198.5 |   |                  | $ | 66.8  |       |  | $ | 265.3 |  
|                                                                                                                                                                                     |  |                      |       |   |                  |   |       |       |  |   |       |  
|The amount of total gains or losses for the period included in earnings attributable to the change in unrealized gains or losses
relating to assets still held at the reporting date |  | $                    | (17.3 | ) |                  | $ | (15.3 | )     |  | $ | (32.6 | )
|                                                                                                                                                                                     |  |                      |       |   |                  |   |       |       |  |   |       |  



|(1) | Includes amortization of discounts of approximately $1.4 million.
|--- | -----------------------------------------------------------------

The following table shows the fair value of our portfolio of investments by asset class as of September 30, 2009 and December 31,
2008:



|                                    |  |                          |       |                              |                   |   |                          |   |                              |  |       |  
|----------------------------------- |  | ------------------------ | ----- | ---------------------------- | ----------------- | - | ------------------------ | - | ---------------------------- |  | ----- | -
|                                    |  | September 30, 2009       |       |                              | December 31, 2008 |  
|                                    |  | Investments atFair Value |       | Percentage ofTotal Portfolio |                   |   | Investments atFair Value |   | Percentage ofTotal Portfolio | 
|                                    |  | (dollars inmillions)     |       |                              |                   |   | (dollars inmillions)     |   |                              | 
|Senior Secured Notes                |  | $                        | 167.2 |                              | 89.5              | % |                          | $ | 172.0                        |  | 90.7  | %
|Senior Unsecured Notes              |  |                          | 0.0   |                              | 0.0               | % |                          |   | 1.0                          |  | 0.5   | %
|Senior Subordinated Unsecured Notes |  |                          | 10.3  |                              | 5.5               | % |                          |   | 10.4                         |  | 5.5   | %
|Common Stock                        |  |                          | 3.0   |                              | 1.6               | % |                          |   | 3.0                          |  | 1.6   | %
|Warrants                            |  |                          | 6.4   |                              | 3.4               | % |                          |   | 3.2                          |  | 1.7   | %
|                                    |  |                          |       |                              |                   |   |                          |   |                              |  |       |  
|Total                               |  | $                        | 186.9 |                              | 100.0             | % |                          | $ | 189.6                        |  | 100.0 | %
|                                    |  |                          |       |                              |                   |   |                          |   |                              |  |       |  



26





---

##### Table of Contents

PORTFOLIO COMPOSITION AND INVESTMENT ACTIVITY

The total fair value of our investment portfolio was approximately $186.9 million and $189.6 million as of September 30, 2009 and
December 31, 2008, respectively. The decrease in investments during the nine month period was due primarily to debt repayments and sales of securities totaling approximately $53.6 million, and respective net realized losses of approximately
$13.8 million. This decrease was partially offset by new portfolio investments of approximately $35.9 million and net unrealized appreciation of approximately $27.1 million.

In certain instances, we receive payments based on scheduled amortization of the outstanding balances and sales of portfolio investments. In
addition, we receive repayments of some of our debt investments prior to their scheduled maturity date. The frequency or volume of these repayments may fluctuate significantly from period to period. For the quarter ended September 30, 2009, we
received proceeds of approximately $23.2 million resulting primarily from repayments and recurring amortization payments on outstanding balances on our debt investments, whereas, for the year ended December 31, 2008, we had repayments and
amortization payments of approximately $90.5 million. The repayments on our debt investments during the quarter ended September 30, 2009, largely consisted of repayment of our original investment in senior secured notes issued by Segovia, Inc.
of approximately $19.5 million as well our receipt of proceeds of approximately $1.0 million as repayment of our original investment in senior secured notes issued by Falcon Communications, Inc. Also, during the quarter ended September 30,
2009, we recognized proceeds of approximately $4.2 million from the partial sale of our investment in AKQA, Inc. For the year ended December 31, 2008, we recognized proceeds of approximately $50.2 million from the sales of securities.

As of September 30, 2009, we had investments in debt securities of, or loans to, 27 portfolio companies, with a fair
value of approximately $177.5 million, and equity investments in 8 portfolio companies, with a fair value of approximately $9.4 million. As of December 31, 2008, we had investments in debt securities of, or loans to, 21 portfolio companies,
with a fair value of approximately $183.4 million, and equity investments in 11 portfolio companies, with a fair value of approximately $6.2 million.

A reconciliation of the investment portfolio for the nine months ended September 30, 2009 and the year ended December 31, 2008:



|                                           |  |                       |       |   |                      |   |       |  
|------------------------------------------ |  | --------------------- | ----- | - | -------------------- | - | ----- | -
|                                           |  | September 30, 2009    |       |   | December 31, 2008    |  
|                                           |  | (dollars in millions) |       |   | (dollars inmillions) |  
|Beginning Investment Portfolio             |  | $                     | 189.6 |   |                      | $ | 385.4 |  
|Portfolio Investments Acquired             |  |                       | 35.9  |   |                      |   | 18.3  |  
|Debt Repayments                            |  |                       | (45.6 | ) |                      |   | (90.5 | )
|Sales of Securities                        |  |                       | (8.0  | ) |                      |   | (50.2 | )
|Payment in Kind                            |  |                       | 0.1   |   |                      |   | 0.2   |  
|Original Issue Discount                    |  |                       | 1.6   |   |                      |   | 1.8   |  
|Net Unrealized Appreciation (Depreciation) |  |                       | 27.1  |   |                      |   | (66.9 | )
|Net Realized (Losses) Gains                |  |                       | (13.8 | ) |                      |   | (8.5  | )
|                                           |  |                       |       |   |                      |   |       |  
|Ending Investment Portfolio                |  | $                     | 186.9 |   |                      | $ | 189.6 |  
|                                           |  |                       |       |   |                      |   |       |  



27





---

##### Table of Contents

The following table indicates the quarterly portfolio investment activity for each quarter
in the period ended September 30, 2009 and the year ended December 31, 2008:



|                   |  |                      |      |                      |   |                      |  |   |     
|------------------ |  | -------------------- | ---- | -------------------- | - | -------------------- |  | - | ----
|                   |  | NewInvestments       |      | DebtRepayments       |   | Sales ofSecurities  
|                   |  | (dollars inmillions) |      | (dollars inmillions) |   | (dollars inmillions)
|Quarter ended      |  |                      |      |                      |   |                      |  |   |     
|September 30, 2009 |  | $                    | 24.5 |                      | $ | 23.2                 |  | $ | 4.2 
|June 30, 2009      |  |                      | 11.4 |                      |   | 18.9                 |  |   | 3.8 
|March 31, 2009     |  |                      | 0.0  |                      |   | 3.5                  |  |   | 0.0 
|                   |  |                      |      |                      |   |                      |  |   |     
|Total              |  | $                    | 35.9 |                      | $ | 45.6                 |  | $ | 8.0 
|                   |  |                      |      |                      |   |                      |  |   |     
|                   |  |                      |     
|December 31, 2008  |  | $                    | 0.0  |                      | $ | 31.3                 |  | $ | 1.7 
|September 30, 2008 |  |                      | 0.0  |                      |   | 21.3                 |  |   | 16.1
|June 30, 2008      |  |                      | 1.0  |                      |   | 20.4                 |  |   | 30.5
|March 31, 2008     |  |                      | 17.3 |                      |   | 17.5                 |  |   | 1.9 
|                   |  |                      |      |                      |   |                      |  |   |     
|Total              |  | $                    | 18.3 |                      | $ | 90.5                 |  | $ | 50.2
|                   |  |                      |      |                      |   |                      |  |   |     

The following table shows the fair value of our portfolio of investments by asset
class as of September 30, 2009 and December 31, 2008:



|                                    |  |                          |       |                              |                   |   |                          |   |                              |  |       |  
|----------------------------------- |  | ------------------------ | ----- | ---------------------------- | ----------------- | - | ------------------------ | - | ---------------------------- |  | ----- | -
|                                    |  | September 30, 2009       |       |                              | December 31, 2008 |  
|                                    |  | Investments atFair Value |       | Percentage ofTotal Portfolio |                   |   | Investments atFair Value |   | Percentage ofTotal Portfolio | 
|                                    |  | (dollars inmillions)     |       |                              |                   |   | (dollars inmillions)     |   |                              | 
|Senior Secured Notes                |  | $                        | 167.2 |                              | 89.5              | % |                          | $ | 172.0                        |  | 90.7  | %
|Senior Unsecured Notes              |  |                          | 0.0   |                              | 0.0               | % |                          |   | 1.0                          |  | 0.5   | %
|Senior Subordinated Unsecured Notes |  |                          | 10.3  |                              | 5.5               | % |                          |   | 10.4                         |  | 5.5   | %
|Common Stock                        |  |                          | 3.0   |                              | 1.6               | % |                          |   | 3.0                          |  | 1.6   | %
|Warrants                            |  |                          | 6.4   |                              | 3.4               | % |                          |   | 3.2                          |  | 1.7   | %
|                                    |  |                          |       |                              |                   |   |                          |   |                              |  |       |  
|Total                               |  | $                        | 186.9 |                              | 100.0             | % |                          | $ | 189.6                        |  | 100.0 | %
|                                    |  |                          |       |                              |                   |   |                          |   |                              |  |       |  



28





---

##### Table of Contents

The following table shows our portfolio of investments by industry at fair value, as of
September 30, 2009 and December 31, 2008:



|                                    |  |                          |       |                         |                   |   |                          |   |                         |  |       |  
|----------------------------------- |  | ------------------------ | ----- | ----------------------- | ----------------- | - | ------------------------ | - | ----------------------- |  | ----- | -
|                                    |  | September 30, 2009       |       |                         | December 31, 2008 |  
|                                    |  | Investments atFair Value |       | Percentage ofFair Value |                   |   | Investments atFair Value |   | Percentage ofFair Value | 
|                                    |  | (dollars inmillions)     |       |                         |                   |   | (dollars inmillions)     |   |                         | 
|Software                            |  | $                        | 42.0  |                         | 22.5              | % |                          | $ | 36.9                    |  | 19.5  | %
|IT value-added reseller             |  |                          | 22.6  |                         | 12.1              | % |                          |   | 21.7                    |  | 11.4  | %
|Web-based services                  |  |                          | 21.3  |                         | 11.4              | % |                          |   | 21.8                    |  | 11.5  | %
|Consumer electronics                |  |                          | 13.1  |                         | 7.0               | % |                          |   | 12.8                    |  | 6.7   | %
|Enterprise software                 |  |                          | 11.3  |                         | 6.0               | % |                          |   | 7.7                     |  | 4.1   | %
|Digital media                       |  |                          | 10.8  |                         | 5.8               | % |                          |   | 7.9                     |  | 4.2   | %
|Advertising                         |  |                          | 8.7   |                         | 4.7               | % |                          |   | 11.0                    |  | 5.8   | %
|Telecommunications services         |  |                          | 8.1   |                         | 4.3               | % |                          |   | 1.5                     |  | 0.8   | %
|Printing and document management    |  |                          | 6.5   |                         | 3.5               | % |                          |   | 0.0                     |  | 0.0   | %
|Satellite communications            |  |                          | 6.0   |                         | 3.2               | % |                          |   | 24.2                    |  | 12.8  | %
|Retail food                         |  |                          | 5.7   |                         | 3.0               | % |                          |   | 0.0                     |  | 0.0   | %
|Digital imaging                     |  |                          | 5.4   |                         | 2.9               | % |                          |   | 11.9                    |  | 6.3   | %
|Shipping and transportation         |  |                          | 4.9   |                         | 2.6               | % |                          |   | 0.0                     |  | 0.0   | %
|Computer hardware                   |  |                          | 4.4   |                         | 2.4               | % |                          |   | 0.0                     |  | 0.0   | %
|Business services                   |  |                          | 4.3   |                         | 2.3               | % |                          |   | 0.0                     |  | 0.0   | %
|Semiconductor capital equipment     |  |                          | 4.2   |                         | 2.2               | % |                          |   | 6.3                     |  | 3.3   | %
|IT consulting                       |  |                          | 3.5   |                         | 1.9               | % |                          |   | 4.7                     |  | 2.5   | %
|Real estate                         |  |                          | 2.1   |                         | 1.1               | % |                          |   | 9.0                     |  | 4.7   | %
|Interactive voice messaging service |  |                          | 2.0   |                         | 1.1               | % |                          |   | 2.0                     |  | 1.0   | %
|Virtual workforce services          |  |                          | 0.0   |                         | 0.0               | % |                          |   | 10.2                    |  | 5.4   | %
|                                    |  |                          |       |                         |                   |   |                          |   |                         |  |       |  
|                                    |  | $                        | 186.9 |                         | 100.0             | % |                          | $ | 189.6                   |  | 100.0 | %
|                                    |  |                          |       |                         |                   |   |                          |   |                         |  |       |  

Since our inception in 2003, our portfolio has consisted primarily of senior loans to
companies operating in the technology-related sector. We may also invest in publicly traded debt and/or equity securities or take controlling interests in portfolio companies in certain limited circumstances. On December 3, 2007, we changed our
name from Technology Investment Capital Corp. to TICC Capital Corp. While we continue to maintain our primary focus on the technology sector, we expect to actively seek new investment opportunities outside this sector that otherwise meet our
investment criteria.

Since mid-2007, global credit and other financial markets have suffered substantial stress, volatility,
illiquidity and disruption. These events have significantly diminished overall confidence in the debt and equity markets and caused increasing economic uncertainty. However, we believe that we may begin to see opportunities to generate higher
returns on individual investments than we have historically, given the changes in the credit environment during 2008 and 2009. At the same time, we recognize that it may be difficult to raise capital in the near future in light of our stock price
and the current state of the debt and equity markets. We are also sensitive to the negative implications of maintaining a larger, fully-drawn credit facility given the uncertainty currently existing in the credit markets. In view of these
developments, since the end of the first quarter of 2008, and in the absence of having received a written offer for extension of our previously existing credit facility from our prior lenders thereunder, we took steps to reduce our level of
borrowings under our revolving credit facility and, effective December 30, 2008, we had fully repaid all outstanding obligations under the credit facility and the facility was terminated. As a result, on a risk-adjusted basis, we believe that,
until leverage can be obtained at appropriate pricing and on terms with a longer maturity that more closely matches the maturity of our investments, we are better served by remaining fully unlevered. However, as a result of de-levering our
portfolio, our net investment income is now and will continue to be less than it might otherwise be on a more fully levered portfolio.



29





---

##### Table of Contents

PORTFOLIO GRADING

We have adopted a credit grading system to monitor the quality of our debt investment portfolio. As of September 30, 2009 and December 31, 2008, our portfolio had a weighted average grade of 2.6
and 2.3, respectively, based upon the fair value of the debt investments in the portfolio. Equity securities are not graded.

At September 30, 2009 and December 31, 2008, our debt investment portfolio was graded as follows:



|      |  |                                                                                                                               |  |                       |       |                              |       |   |                        |   |                              |  |       |  
|----- |  | ----------------------------------------------------------------------------------------------------------------------------- |  | --------------------- | ----- | ---------------------------- | ----- | - | ---------------------- | - | ---------------------------- |  | ----- | -
|      |  |                                                                                                                               |  | September 30, 2009    |      
|Grade |  | Summary Description                                                                                                           |  | Principal Value       |       | Percentage ofTotal Portfolio |       |   | Portfolio atFair Value |   | Percentage ofTotal Portfolio | 
|      |  |                                                                                                                               |  | (dollars in millions) |       |                              |       |   | (dollars in millions)  |   |                              | 
|1     |  | Company is ahead of expectations and/or outperforming financial covenant requirements and such trend is expected to continue. |  | $                     | 27.7  |                              | 10.8  | % |                        | $ | 27.0                         |  | 15.2  | %
|2     |  | Full repayment of principal and interest is expected                                                                          |  |                       | 52.3  |                              | 20.4  | % |                        |   | 47.6                         |  | 26.8  | %
|3     |  | Closer monitoring is required. Full repayment of principal and interest is expected                                           |  |                       | 99.6  |                              | 38.7  | % |                        |   | 87.5                         |  | 49.3  | %
|4     |  | A reduction of interest income has occurred or is expected to occur. No loss of principal is expected                         |  |                       | 3.0   |                              | 1.2   | % |                        |   | 1.7                          |  | 1.0   | %
|5     |  | A loss of some portion of principal is expected                                                                               |  |                       | 74.4  |                              | 28.9  | % |                        |   | 13.7                         |  | 7.7   | %
|      |  |                                                                                                                               |  |                       |       |                              |       |   |                        |   |                              |  |       |  
|      |  |                                                                                                                               |  | $                     | 257.0 |                              | 100.0 | % |                        | $ | 177.5                        |  | 100.0 | %
|      |  |                                                                                                                               |  |                       |       |                              |       |   |                        |   |                              |  |       |  



|      |  |                                                                                                                               |  |                       |       |                              |       |   |                        |   |                              |  |       |  
|----- |  | ----------------------------------------------------------------------------------------------------------------------------- |  | --------------------- | ----- | ---------------------------- | ----- | - | ---------------------- | - | ---------------------------- |  | ----- | -
|      |  |                                                                                                                               |  | December 31, 2008     |      
|Grade |  | Summary Description                                                                                                           |  | Principal Value       |       | Percentage ofTotal Portfolio |       |   | Portfolio atFair Value |   | Percentage ofTotal Portfolio | 
|      |  |                                                                                                                               |  | (dollars in millions) |       |                              |       |   | (dollars inmillions)   |   |                              | 
|1     |  | Company is ahead of expectations and/or outperforming financial covenant requirements and such trend is expected to continue. |  | $                     | 55.5  |                              | 19.9  | % |                        | $ | 52.4                         |  | 28.6  | %
|2     |  | Full repayment of principal and interest is expected                                                                          |  |                       | 54.9  |                              | 19.7  | % |                        |   | 47.6                         |  | 25.9  | %
|3     |  | Closer monitoring is required. Full repayment of principal and interest is expected                                           |  |                       | 103.8 |                              | 37.2  | % |                        |   | 68.8                         |  | 37.5  | %
|4     |  | A reduction of interest income has occurred or is expected to occur. No loss of principal is expected                         |  |                       |      |                              | 0.0   | % |                        |   |                             |  | 0.0   | %
|5     |  | A loss of some portion of principal is expected                                                                               |  |                       | 64.8  |                              | 23.2  | % |                        |   | 14.6                         |  | 8.0   | %
|      |  |                                                                                                                               |  |                       |       |                              |       |   |                        |   |                              |  |       |  
|      |  |                                                                                                                               |  | $                     | 279.0 |                              | 100.0 | % |                        | $ | 183.4                        |  | 100.0 | %
|      |  |                                                                                                                               |  |                       |       |                              |       |   |                        |   |                              |  |       |  

We expect that a portion of our investments will be in the grades 3, 4 or 5
categories from time to time, and, as such, we will be required to work with troubled portfolio companies to improve their business and protect our investment. The number and amount of investments included in grades 3, 4 or 5 may fluctuate from
period to period.

As of the quarter ended September 30, 2009, we downgraded our investment held in senior secured notes
issued by Box Services, LLC from a grade 3 to a grade 5 as a result of continued deterioration of Box Services, LLCs financial profile during the quarter. Our investment in Box Services, LLC remains on accrual status because it has remitted
its interest payment due to us as of October 30, 2009.

Further discussion regarding the other investments which
experienced significant unrealized depreciation is presented in Results of Operations.



30





---

##### Table of Contents

RESULTS OF OPERATIONS

Set forth below is a comparison of our results of operations for the three months ended September 30, 2009 to the three months ended
September 30, 2008.

Investment Income

Investment income for the three months ended September 30, 2009 was approximately $4.9 million compared to approximately $8.8 million for the three months ended September 30, 2008. This decrease
resulted from lower interest income due to the decrease of the size of our debt investment portfolio over the past year, as well as a lower return. The principal value on our debt investment portfolio decreased from $310.1 million to $257.0 million.
The total principal value of income-producing investments for the three months ended September 30, 2009 and 2008 was approximately $189.5 million and $296.1 million, respectively.

For the quarter ended September 30, 2009, investment income consisted of approximately $4.1 million in cash interest from portfolio
investments, approximately $714,000 in amortization of original issue discount and approximately $69,000 in PIK interest from one investment.

For the quarter ended September 30, 2008, investment income consisted of approximately $8.1 million in cash interest from portfolio investments, approximately $448,000 in amortization of original
issue discount and approximately $55,000 in cash interest from cash and cash equivalents.

As of September 30, 2009, our
debt investments had stated interest rates of between 3.04% and 14.46% (excluding GenuTec Business Solutions, Inc., which carried a zero interest rate through November 1, 2009 and Punch Software, LLC, which carries a zero interest rate through
October 30, 2012) and maturity dates of between 4 and 61 months. During the quarter ended June 30, 2009, the maturity date on our investment in WAICCS Las Vegas, LLC was set to July 31, 2009 as a result of the failure of the
companys equity sponsor to pre-fund interest reserves as required to extend the maturity beyond July 31, 2009. During July 2009, this investment was placed on non-accrual status and the maturity date has not been revised as the interest
reserves have not yet been pre-funded. In addition, our total portfolio had a weighted average yield on debt investments of approximately 8.42%, including GenuTec Business Solutions, Inc. and Punch Software, LLC, and all investments on non-accrual
status.

As of September 30, 2008, our debt investments had stated interest rates of between 7.02% and 15.48% (excluding
GenuTec Business Solutions, Inc.) and maturity dates of between 4 and 73 months. In addition, as of September 30, 2008, our total portfolio had a weighted average yield of approximately 10.4%.

For the quarter ended September 30, 2009, other income of approximately $72,000 was recorded, consisting primarily of amendment fees
earned in connection with existing portfolio investments, compared to other income of approximately $204,000 for the same period in 2008, which also consisted primarily of non-recurring amendment fees earned in connection with existing portfolio
investments, as well as PIK income associated with an amendment fee on our investment in Group 329, LLC, senior secured term B notes.

Operating Expenses

Operating expenses for the quarter ended September 30, 2009 were approximately $1.8
million. This amount consisted of investment advisory fees, professional fees, compensation expense, and general and administrative expenses. Expenses decreased approximately $1.3 million from the quarter ended September 30, 2008, attributable
primarily to a decrease of approximately $0.7 million in interest expense as well as lower investment advisory fees of approximately $0.5 million. Operating expenses for the quarter ended September 30, 2008 were approximately $3.1 million.

The investment advisory fee for the third quarter of 2009 was approximately $1.1 million, representing only the base fee for
the period. The investment advisory fee in the comparable period in 2008 was approximately $1.6 million, which included incentive fees of approximately $51,000. The decrease of approximately $0.5 million is due to a decrease in average gross assets
and a decrease in pre-incentive fee net investment income. At each of September 30, 2009 and December 31, 2008, respectively, approximately $1.1 million and $1.3 million of investment advisory fees remained payable to TICC Management.

Interest expense was not incurred during the quarter ended September 30, 2009. During the same quarter in the prior
year, however, interest expense was approximately $0.7 million as a result of the average level of borrowings outstanding under our credit facility during that period. At September 30, 2009 and December 31, 2008, respectively, there was no
outstanding accrued interest expense.

Professional fees, consisting of legal, valuation, audit and consulting fees, were
approximately $323,000 for the quarter ended September 30, 2009, compared to approximately $400,000 for the quarter ended September 30, 2008. This was the result of decreases of $34,000 in fees for valuation services, audit fees of
approximately $40,000 as well as legal costs of approximately $30,000, partially offset by increased consulting costs of approximately $25,000 incurred during the quarter ended September 30, 2009.

Compensation expenses were approximately $226,000 for the quarter ended September 30, 2009, compared to approximately $222,000 for the
quarter ended September 30, 2008, reflecting the allocation of compensation expenses for the services of our chief



31





---

##### Table of Contents

financial officer, our chief compliance officer and our controller, and other administrative support personnel. At September 30, 2009 and December 31, 2008, respectively, approximately
$300,000 and $0 of compensation expenses remained payable.

General and administrative expenses, consisting primarily of
directors fees, insurance, transfer agent and custodian fees, office supplies, facilities costs and other expenses, were approximately $145,000 for the three months ended September 30, 2009 compared to approximately $161,000 for the same
period in 2008. This decrease was due primarily to lower listing fees as a result of the shares issued in the May 23, 2008 rights offering. Office supplies, facilities costs and other expenses are allocated to us under the terms of the
Administration Agreement.

Realized and Unrealized Gains/Losses on Investments

For the quarter ended September 30, 2009, we recorded net realized losses of approximately $10.5 million due largely to losses
associated with the repayment of our debt investment in Falcon Communications, Inc. of approximately $9.5 million, a cost adjustment related to the restructuring of our debt investment in Punch Software, LLC of approximately $0.6 million and the
partial sale of our debt investment in Palm Inc. of approximately $0.4 million. For the three months ended September 30, 2008, we recorded net realized losses of approximately $10.7 million.

Based upon the fair value determinations made in good faith by the Board of Directors, during the quarter ended September 30, 2009, we
had net unrealized gains of approximately $22.3 million comprised of $14.3 million in unrealized appreciation, $2.8 million in unrealized depreciation and approximately $10.8 million relating to the reversal of prior period net unrealized
depreciation as certain investments were realized. The most significant changes in net unrealized appreciation and depreciation during the three months ended September 30, 2009 were as follows (in millions):



|                                       |  |                                      |      |  
|-------------------------------------- |  | ------------------------------------ | ---- | -
|Portfolio Company                      |  | Unrealizedappreciation(depreciation) |     
|Falcon Communications, Inc.            |  | $                                    | 9.5  |  
|Questia Media, Inc.                    |  |                                      | 2.2  |  
|Palm, Inc.                             |  |                                      | 1.9  |  
|Segovia, Inc.                          |  |                                      | 1.7  |  
|Workflow Management, Inc.              |  |                                      | 1.2  |  
|American Integration Technologies, LLC |  |                                      | 1.0  |  
|Cavtel Holdings, LLC                   |  |                                      | 1.0  |  
|Hyland Software, Inc.                  |  |                                      | 0.9  |  
|Power Tools, Inc.                      |  |                                      | 0.7  |  
|AKQA, Inc.                             |  |                                      | 0.7  |  
|GXS Worldwide Inc.                     |  |                                      | 0.6  |  
|Fusionstorm, Inc.                      |  |                                      | 0.6  |  
|Punch Software LLC                     |  |                                      | 0.6  |  
|First Data Corporation                 |  |                                      | 0.5  |  
|Stratus Technologies, Inc.             |  |                                      | 0.4  |  
|Netquote, Inc.                         |  |                                      | 0.4  |  
|Box Services, LLC                      |  |                                      | (2.5 | )
|Net all other                          |  |                                      | 0.9  |  
|                                       |  |                                      |      |  
|Total                                  |  | $                                    | 22.3 |  
|                                       |  |                                      |      |  



32





---

##### Table of Contents

During the quarter ended September 30, 2008, we had net unrealized gains of
approximately $806,000 comprised of $4.0 million in unrealized appreciation, $15.3 million in unrealized depreciation and approximately $12.1 million relating to the reversal of prior period net unrealized depreciation as certain investments were
realized. The most significant changes in net unrealized appreciation and depreciation during the three months ended September 30, 2008 were as follows (in millions):



|                                        |  |                                      |      |  
|--------------------------------------- |  | ------------------------------------ | ---- | -
|Portfolio Company                       |  | Unrealizedappreciation(depreciation) |     
|Pulvermedia, Inc.                       |  | $                                    | 8.9  |  
|Whittmanhart, Inc.                      |  |                                      | 3.4  |  
|The Endurance International Group, Inc. |  |                                      | 1.7  |  
|3001, Inc.                              |  |                                      | 0.5  |  
|AKQA, Inc.                              |  |                                      | (0.5 | )
|Box Services, LLC                       |  |                                      | (0.5 | )
|Power Tools, Inc.                       |  |                                      | (0.5 | )
|SCS Holdings II, Inc.                   |  |                                      | (0.7 | )
|NetQuote, Inc.                          |  |                                      | (1.0 | )
|Questia Media, Inc.                     |  |                                      | (1.0 | )
|Palm, Inc.                              |  |                                      | (1.1 | )
|WAICCS Las Vegas, LLC                   |  |                                      | (2.2 | )
|The CAPS Group                          |  |                                      | (5.0 | )
|Net all other                           |  |                                      | (1.2 | )
|                                        |  |                                      |      |  
|Total                                   |  | $                                    | 0.8  |  
|                                        |  |                                      |      |  

Please see Portfolio Grading above for more information.

Net Increase in Net Assets Resulting from Net Investment Income

Net investment income for the quarter ended September 30, 2009 and 2008 was $3.2 million and $5.7 million, respectively. The decrease in
net investment income was largely a result of lower interest income due to the size of our debt investment portfolio over the past year, as well as lower returns on our debt investment portfolio.

Based on a weighted-average of 26,674,521 shares outstanding (basic and diluted), the net increase in net assets resulting from net
investment income per common share for the quarter ended September 30, 2009 was approximately $0.12 for basic and diluted, compared to approximately $0.22 per share for the same period in 2008.

Net Increase (Decrease) in Net Assets Resulting from Operations

We had a net increase in net assets resulting from operations of approximately $15.0 million for the quarter ended September 30, 2009, compared to a net decrease of approximately $4.1 million for the
comparable period in 2008. This increase was attributable directly to greater net unrealized appreciation on investments, partially offset by lower net investment income.

Based on a weighted-average of 26,674,521 shares outstanding (basic and diluted), the net increase in net assets resulting from operations per common share for the quarter ended September 30, 2009
was approximately $0.56 for basic and diluted, compared to a net decrease in net assets resulting from operations of approximately $0.16 per share for the same period in 2008.

Please see Portfolio Grading above for more information.

Set forth below is a comparison of our results of operations for the nine months ended September 30, 2009 to the nine months ended September 30, 2008.

Investment Income

Investment income for the nine months ended September 30, 2009 was approximately $15.0 million compared to approximately $30.4 million for the nine months ended September 30, 2008. This decrease resulted primarily from a lower
return on our debt investment portfolio as well as the decrease of the size of our debt investment portfolio over the past year, as our debt investment



33





---

##### Table of Contents

portfolio decreased in principal value from $310.1 million to $257.0 million. The total principal value of income producing investments for the nine months ended September 30, 2009 and 2008
was approximately $189.5 million and $296.1 million, respectively.

For the nine months ended September 30, 2009 interest
income consisted of approximately $13.2 million in cash interest from portfolio investments, approximately $1.6 million in amortization of original issue discount and approximately $80,300 in PIK interest income from one investment.

For the nine months ended September 30, 2008, interest income consisted of approximately $28.0 million in cash interest from portfolio
investments, approximately $1.4 million in amortization of original issue discount and approximately $180,000 in cash interest from cash and cash equivalents.

As of September 30, 2009, our debt investments had stated interest rates of between 3.04% and 14.46% (excluding GenuTec Business Solutions, Inc., which carried a zero interest rate through
November 1, 2009 and Punch Software, LLC, which carries a zero interest rate through October 30, 2012) and maturity dates of between 4 and 61 months. During the quarter ended June 30, 2009, the maturity date on our investment in
WAICCS Las Vegas, LLC was set to July 31, 2009 as a result of the failure of the companys equity sponsor to pre-fund interest reserves as required to extend the maturity beyond July 31, 2009. During July 2009, this investment was
placed on non-accrual status and the maturity date has not been revised as the interest reserves have not yet been pre-funded. In addition, our total portfolio had a weighted average yield on debt investments of approximately 8.42%, including
GenuTec Business Solutions, Inc. and Punch Software, LLC, and all investments on non-accrual status.

As of September 30,
2008, our debt investments had stated interest rates of between 7.02% and 15.48% (excluding GenuTec Business Solutions, Inc.) and maturity dates of between 4 and 73 months. In addition, as of September 30, 2008, our total portfolio had a
weighted average yield of approximately 10.4%, including GenuTec Business Solutions, Inc. and all investments on non-accrual status.

For the nine months ended September 30, 2009, other income of approximately $134,000 was recorded, consisting primarily of non-recurring amendment fees earned in conjunction with existing portfolio investments, compared to other income
of approximately $735,000 for the same period in 2008, which also consisted primarily of non-recurring amendment fees earned in connection with existing portfolio investments, as well as PIK income associated with an amendment fee on our investment
in Group 329, LLC, senior secured term B notes.

Operating Expenses

Operating expenses for the nine months ended September 30, 2009 were approximately $5.1 million compared to approximately $12.6 million
for the nine months ended September 30, 2008. This amount consisted of investment advisory fees, professional fees, compensation expense, and general and administrative expenses. The decrease of approximately $7.5 million from the same period
in 2008 was attributable to a decrease of approximately $4.5 million in interest expense, lower investment advisory fees of approximately $2.7 million and a decrease of approximately $360,000 in professional fees and general and administrative
expenses.

The investment advisory fee for the nine months ended September 30, 2009 was approximately $3.0 million,
representing the base fee for the period as provided for in the Investment Advisory Agreement as well as income incentive fees earned of approximately $47,000. The investment advisory fee in the comparable period in 2008 was approximately $5.7
million which consisted of the base fee for the period as well as incentive fees of approximately $464,000. The decrease of approximately $2.7 million is due to a decrease in average gross assets and the decrease in pre-incentive fee net investment
income. At each of September 30, 2009 and December 31, 2008, respectively, approximately $1.1 million and $1.3 million of investment advisory fees remained payable to TICC Management.

Interest expense was not incurred during the nine months ended September 30, 2009. During the same period in the prior year, however,
interest expense was approximately $4.5 million as a result of the average level of borrowings outstanding under our credit facility during that period. At September 30, 2009 and December 31, 2008, respectively, there was no outstanding
accrued interest expense.

Professional fees, consisting of legal, valuation, audit and consulting fees, were approximately
$893,200 for the nine months ended September 30, 2009, compared to approximately $1.1 million for the comparable period in 2008. This was primarily the result of decreases in fees for valuation services of approximately $176,000 as well as
legal costs of approximately $48,000 incurred during the nine months ended September 30, 2009.

Compensation expenses
were approximately $678,000 for the nine months ended September 30, 2009, compared to approximately $666,000 for the comparable period in 2008, reflecting the allocation of compensation expenses for the services of our



34





---

##### Table of Contents

chief financial officer, our chief compliance officer and our controller, and other administrative support personnel. At September 30, 2009 and December 31, 2008, respectively,
approximately $300,000 and $0 of compensation expenses remained payable.

General and administrative expenses, consisting
primarily of directors fees, insurance, transfer agent and custodian fees, office supplies, facilities costs and other expenses, were approximately $480,000 for the nine months ended September 30, 2009 compared to approximately $607,000
for the same period in 2008. This decrease was due primarily to lower printing costs and decreased miscellaneous expenses as a result of proxy solicitation and rights offering costs incurred during 2008. Office supplies, facilities costs and other
expenses are allocated to us under the terms of the Administration Agreement.



35





---

##### Table of Contents

Realized and Unrealized Gains/Losses on Investments

For the nine months ended September 30, 2009, we had a net realized loss on investments of approximately $13.8 million, which is
primarily comprised of the loss associated with the realization of our debt investment in Falcon Communications, Inc. of approximately $9.5 million, the partial sale of our debt investment in AKQA, Inc. of approximately $1.4 million, as well as
approximately $2.5 million resulting from the repayment of notes held in, and sale of warrants issued by, Punch Software, LLC. New notes were subsequently issued by Punch Software, LLC with an amended interest rate and maturity date. For the nine
months ended September 30, 2008, we recorded net realized losses of approximately $9.8 million.

Based upon the fair
value determinations made in good faith by the Board of Directors, during the nine months ended September 30, 2009, we had net unrealized gains of approximately $27.1 million comprised of $31.8 million in unrealized appreciation, $18.4 million
in unrealized depreciation and approximately $13.7 million relating to the reversal of prior period net unrealized depreciation as certain investments were realized. The most significant changes in net unrealized appreciation and depreciation during
the nine months ended September 30, 2009 were as follows (in millions):



|                                       |  |                                      |      |  
|-------------------------------------- |  | ------------------------------------ | ---- | -
|Portfolio Company                      |  | Unrealizedappreciation(depreciation) |     
|Falcon Communications, Inc.            |  | $                                    | 9.5  |  
|Palm, Inc.                             |  |                                      | 4.8  |  
|Segovia, Inc.                          |  |                                      | 3.8  |  
|Punch Software LLC                     |  |                                      | 3.1  |  
|AKQA, Inc.                             |  |                                      | 2.9  |  
|Questia Media, Inc.                    |  |                                      | 2.9  |  
|Cavtel Holdings, LLC                   |  |                                      | 2.3  |  
|Hyland Software, Inc.                  |  |                                      | 2.0  |  
|GXS Worldwide Inc.                     |  |                                      | 1.8  |  
|Netquote, Inc.                         |  |                                      | 1.7  |  
|Power Tools, Inc.                      |  |                                      | 1.4  |  
|Fusionstorm, Inc.                      |  |                                      | 1.2  |  
|Workflow Management, Inc.              |  |                                      | 1.2  |  
|SCS Holdings II, Inc.                  |  |                                      | 1.0  |  
|Stratus Technologies, Inc.             |  |                                      | 0.7  |  
|First Data Corporation                 |  |                                      | 0.6  |  
|Algorithmic Implementations, Inc.      |  |                                      | (0.5 | )
|The CAPS Group                         |  |                                      | (1.4 | )
|American Integration Technologies, LLC |  |                                      | (2.1 | )
|Box Services, LLC                      |  |                                      | (4.7 | )
|WAICCS Las Vegas, LLC                  |  |                                      | (6.9 | )
|Net all other                          |  |                                      | 1.8  |  
|                                       |  |                                      |      |  
|Total                                  |  | $                                    | 27.1 |  
|                                       |  |                                      |      |  



36





---

##### Table of Contents

During the nine months ended September 30, 2008, we had net unrealized losses of
approximately $22.5 million comprised of $11.7 million in unrealized appreciation, $47.0 million in unrealized depreciation and approximately $12.8 million relating to the reversal of prior period unrealized depreciation as certain investments were
realized. The most significant changes in net unrealized appreciation and depreciation during the three months ended September 30, 2008 were as follows (in millions):



|                                        |  |                                      |       |  
|--------------------------------------- |  | ------------------------------------ | ----- | -
|Portfolio Company                       |  | Unrealizedappreciation(depreciation) |      
|Pulvermedia, LLC                        |  | $                                    | 10.6  |  
|Algorithmic Implementations, Inc.       |  |                                      | 1.5   |  
|The Endurance International Group, Inc. |  |                                      | 1.7   |  
|Power Tools, Inc.                       |  |                                      | (0.5  | )
|GenuTec Business Soluitions, Inc.       |  |                                      | (0.6  | )
|Punch Software, LLC                     |  |                                      | (0.7  | )
|Integra Telecomm, Inc.                  |  |                                      | (0.8  | )
|Fusionstorm, Inc.                       |  |                                      | (0.8  | )
|Aviel Services, Inc.                    |  |                                      | (0.9  | )
|Hyland Software, Inc.                   |  |                                      | (0.9  | )
|Questia Media, Inc.                     |  |                                      | (1.0  | )
|Netquote, Inc.                          |  |                                      | (1.0  | )
|Box Services, LLC                       |  |                                      | (1.3  | )
|SCS Holdings II, Inc.                   |  |                                      | (1.4  | )
|American Integration Technologies, LLC  |  |                                      | (2.1  | )
|AKQA, Inc.                              |  |                                      | (2.9  | )
|WAICCS Las Vegas, LLC                   |  |                                      | (3.4  | )
|Palm, Inc.                              |  |                                      | (5.2  | )
|The CAPS Group                          |  |                                      | (12.2 | )
|Net all other                           |  |                                      | (0.6  | )
|                                        |  |                                      |       |  
|Total                                   |  | $                                    | (22.5 | )
|                                        |  |                                      |       |  

Please see Portfolio Grading above for more information.

Net Increase in Net Assets Resulting from Net Investment Income

Net investment income for the nine months ended September 30, 2009 and 2008 was $9.9 million and $17.7 million, respectively. The
decrease in net investment income was largely a result of lower interest income due to the size of our debt investment portfolio over the past year, as well as lower returns on our debt investment portfolio.

Based on a weighted-average of 26,582,410 shares outstanding (basic and diluted), the net increase in net assets resulting from net
investment income per common share for the nine months ended September 30, 2009 was approximately $0.37 for basic and diluted, compared to approximately $0.75 per share for the same period in 2008.

Net Increase (Decrease) in Net Assets Resulting from Operations

We had a net increase in net assets resulting from operations of approximately $23.3 million for the nine months ended September 30, 2009, compared to a net decrease of approximately $14.6 million
for the comparable period in 2008. This net increase in net assets was attributable directly to greater net unrealized appreciation on investments, partially offset by lower investment income.

Based on a weighted-average of 26,582,410 shares outstanding (basic and diluted), the net increase in net assets resulting from operations
per common share for the nine months ended September 30, 2009 was approximately $0.88 for basic and diluted, compared to a net decrease in net assets of approximately $0.62 per share for the same period in 2008.

Please see Portfolio Grading above for more information.



37





---

##### Table of Contents

LIQUIDITY AND CAPITAL RESOURCES

During the nine months ended September 30, 2009, cash and cash equivalents increased from approximately $14.1 million at the beginning
of the period to approximately $29.4 million at the end of the period. Net cash provided by operating activities for the period, consisting primarily of the items described in Results of Operations, was approximately $26.1 million,
largely reflecting principal repayments of approximately $44.1 million, and net investment income. During the period, net cash used in financing activities was approximately $10.8 million, reflecting the distribution of dividends.

Share Repurchase Program

On July 30, 2009, the Board of Directors authorized a share repurchase program which provides for the purchase of up to $10 million worth of shares to be implemented at the discretion of our management team. Under the repurchase
program, we may, but are not obligated to, repurchase our outstanding common stock in the open market from time to time. The timing and number of shares to be repurchased in the open market will depend on a number of factors, including market
conditions and alternative investment opportunities. In addition, any repurchases will be conducted in accordance with the Investment Company Act of 1940, as amended.

Contractual Obligations

Effective December 30, 2008, we had
fully repaid all amounts outstanding under our then outstanding revolving credit facility and reduced the commitment thereunder to zero, effectively terminating the facility.

In addition, we have certain obligations with respect to the investment advisory and administration services we receive. See
Overview. We incurred approximately $3.0 million for investment advisory services and $480,000 for administrative services for the nine months ended September 30, 2009.

Off-Balance Sheet Arrangements

We currently have no off-balance sheet arrangements, including any risk management of commodity pricing or other hedging practices.

Borrowings

For the nine months ended September 30, 2009, we
did not have a revolving credit facility agreement. However, during 2008, we had a credit facility (the Credit Facility) with the Royal Bank of Canada (RBC) as an agent and a lender, and Branch Banking and Trust Company
(BB&T) as an additional lender. We amended the Credit Facility during the year ended December 31, 2008, whereby the total commitment of $150 million (which was a reduction from $180 million as a result of the removal of
Commerzbank AG as a lender) was reduced periodically and, effective December 30, 2008, we had fully repaid all amounts under the Credit Facility and reduced the commitment amount thereunder to zero, effectively terminating the Credit Facility.

As a business development company, we generally have an ongoing need to raise additional capital for investment purposes. As
a result, we expect, from time to time, to access the debt and equity markets when we believe it is necessary and appropriate to do so. In the future, if we are unable to obtain leverage or raise equity capital on terms that are acceptable to us,
our ability to grow our portfolio will be substantially impacted.

Distributions

In order to qualify as a regulated investment company 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.



38





---

##### Table of Contents

The following table reflects the cash distributions, including dividends and returns of
capital, if any, per share that we have declared on our common stock to date:



|                     |  |                    |  |                    |  |        |      |    
|-------------------- |  | ------------------ |  | ------------------ |  | ------ | ---- | ---
|Date Declared        |  | Record Date        |  | Payment Date       |  | Amount |     
|Fiscal 2009          |  |                    |  |                    |  |        |      |    
|October 29, 2009     |  | December 10, 2009  |  | December 31, 2009  |  | $      | 0.15 |    
|July 30, 2009        |  | September 10, 2009 |  | September 30, 2009 |  |        | 0.15 |    
|May 5, 2009          |  | September 10, 2009 |  | September 30, 2009 |  |        | 0.15 |    
|March 5, 2009        |  | March 17, 2009     |  | March 31, 2009     |  |        | 0.15 |    
|                     |  |                    |  |                    |  |        |      |    
|Total (2009)         |  |                    |  |                    |  |        | 0.60 | (1)
|                     |  |                    |  |                    |  |        |      |    
|Fiscal 2008          |  |                    |  |                    |  |        |      |    
|October 30, 2008     |  | December 10, 2008  |  | December 31, 2008  |  |        | 0.20 |    
|July 31, 2008        |  | September 10, 2008 |  | September 30, 2008 |  |        | 0.20 |    
|May 1, 2008          |  | September 16, 2008 |  | September 30, 2008 |  |        | 0.30 |    
|March 11, 2008       |  | March 21, 2008     |  | March 31, 2008     |  |        | 0.36 |    
|                     |  |                    |  |                    |  |        |      |    
|Total (2008)         |  |                    |  |                    |  |        | 1.06 | (2)
|                     |  |                    |  |                    |  |        |      |    
|Fiscal 2007          |  |                    |  |                    |  |        |      |    
|October 25, 2007     |  | December 10, 2007  |  | December 31, 2007  |  |        | 0.36 |    
|July 26, 2007        |  | September 7, 2007  |  | September 28, 2007 |  |        | 0.36 |    
|April 30, 2007       |  | September 8, 2007  |  | September 29, 2007 |  |        | 0.36 |    
|February 27, 2007    |  | March 9, 2007      |  | March 30, 2007     |  |        | 0.36 |    
|                     |  |                    |  |                    |  |        |      |    
|Total (2007)         |  |                    |  |                    |  |        | 1.44 | (3)
|                     |  |                    |  |                    |  |        |      |    
|Fiscal 2006          |  |                    |  |                    |  |        |      |    
|December 20, 2006    |  | December 29, 2006  |  | January 17, 2007   |  |        | 0.12 |    
|October 26, 2006     |  | December 8, 2006   |  | December 29, 2006  |  |        | 0.34 |    
|July 26, 2006        |  | September 8, 2006  |  | September 29, 2006 |  |        | 0.32 |    
|April 26, 2006       |  | September 9, 2006  |  | September 30, 2006 |  |        | 0.30 |    
|February 9, 2006     |  | March 10, 2006     |  | March 31, 2006     |  |        | 0.30 |    
|                     |  |                    |  |                    |  |        |      |    
|Total (2006)         |  |                    |  |                    |  |        | 1.38 |    
|                     |  |                    |  |                    |  |        |      |    
|Fiscal 2005          |  |                    |  |                    |  |        |      |    
|December 7, 2005     |  | December 30, 2005  |  | January 18, 2006   |  |        | 0.12 |    
|October 27, 2005     |  | December 9, 2005   |  | December 30, 2005  |  |        | 0.30 |    
|July 27, 2005        |  | September 10, 2005 |  | September 30, 2005 |  |        | 0.25 |    
|April 27, 2005       |  | September 10, 2005 |  | September 30, 2005 |  |        | 0.20 |    
|February 9, 2005     |  | March 10, 2005     |  | March 31, 2005     |  |        | 0.14 |    
|                     |  |                    |  |                    |  |        |      |    
|Total (2005)         |  |                    |  |                    |  |        | 1.01 |    
|                     |  |                    |  |                    |  |        |      |    
|Fiscal 2004          |  |                    |  |                    |  |        |      |    
|October 27, 2004     |  | December 10, 2004  |  | December 31, 2004  |  |        | 0.11 |    
|July 28, 2004        |  | September 10, 2004 |  | September 30, 2004 |  |        | 0.11 |    
|May 5, 2004          |  | September 10, 2004 |  | September 30, 2004 |  |        | 0.11 |    
|February 2, 2004     |  | March 15, 2004     |  | April 5, 2004      |  |        | 0.10 |    
|                     |  |                    |  |                    |  |        |      |    
|Total (2004)         |  |                    |  |                    |  |        | 0.43 | (4)
|                     |  |                    |  |                    |  |        |      |    
|Total Distributions: |  |                    |  |                    |  | $      | 5.92 | (5)
|                     |  |                    |  |                    |  |        |      |    



|(1) | Through September 30, 2009, we paid a dividend of $0.45 per share. For tax purposes, we expect that dividends for the fiscal year ended
December 31, 2009 will be funded primarily from undistributed net investment income. However, for the nine months ended September 30, 2009, for financial reporting purposes, we had net investment income of approximately $0.37 per share,
compared to aggregate distributions to stockholders of $0.45 per share during the period. Management monitors available taxable earnings, including net investment income and realized capital gains, to determine if a tax return of capital may occur
for the year. To the extent our taxable earnings fall below the total amount of our distributions for that fiscal year, a portion of those distributions may be deemed a tax return of capital to our stockholders. The tax character of distributions
will be determined at the end of the fiscal year. However, if the character of such distributions were determined as of September 30, 2009, there would have been no tax return of capital to our stockholders; this tax return of capital may
differ from the return of capital calculated with reference to net investment income for financial reporting purposes.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | Includes a return of capital of approximately $0.08 per share for tax purposes.
|--- | -------------------------------------------------------------------------------

|(3) | Includes a return of capital of approximately $0.02 per share for tax purposes.
|--- | -------------------------------------------------------------------------------

|(4) | Includes a return of capital of approximately $0.10 per share for tax purposes.
|--- | -------------------------------------------------------------------------------



39





---

##### Table of Contents

|(5) | We did not declare a dividend for the period ended December 31, 2003.
|--- | ---------------------------------------------------------------------

Related Parties

We
have a number of business relationships with affiliated or related parties, including the following:



| |  |  | We have entered into the Investment Advisory Agreement with TICC Management. TICC Management is controlled by BDC Partners, its managing member. In
addition to BDC Partners, TICC Management is owned by Royce & Associates as the non-managing member. BDC Partners, as the managing member of TICC Management, manages the business and internal affairs of TICC Management. In addition, BDC
Partners provides us with office facilities and administrative services pursuant to the Administration Agreement.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Messrs. Cohen and Rosenthal currently serve as Chief Executive Officer and President, respectively, for T2 Advisers, LLC, an investment adviser to
Greenwich Loan Income Fund Limited (f/k/a T2 Income Fund Limited) (GLIF), a Guernsey fund, established and operated for the purpose of investing in bilateral transactions and syndicated loans across a variety of industries globally. BDC
Partners is the managing member, and Royce & Associates is a non-managing member, of T2 Advisers, LLC. In addition, Mr. Conroy serves as the Chief Financial Officer of GLIF and the Chief Financial Officer, Chief Compliance Officer and
Treasurer of T2 Advisers, LLC.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | BDC Partners is also the managing member of Oxford Gate Capital Management, LLC, which in turn serves as the managing member of Oxford Gate Capital,
LLC, a private fund in which Messrs. Cohen, Rosenthal and Conroy, along with certain investment and administrative personnel of TICC Management, are invested.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Both we and GLIF have adopted a policy with respect to the allocation of investment opportunities in view of these potential conflicts of
interest. Bilateral investment opportunities are those negotiated directly between us or GLIF and a prospective portfolio company. Our general policy is to allocate bilateral U.S.-based opportunities to us and bilateral non-U.S. opportunities to
GLIF; provided, that in instances involving bilateral investment opportunities where there is significant question as to a prospective portfolio companys primary base of operation (by virtue, for instance, of it conducting business in many
countries, including the United States, with no clear principal center of operation or legal domicile), and where that question leads to doubt with regard to an investment in that company representing a qualified asset for the purpose of
compliance with the 70% test for qualifying assets for BDCs under Section 55(a) of the 1940 Act, that bilateral investment opportunity will be allocated to GLIF.

Either we or GLIF may also purchase syndicated loans (i.e., those transactions in which an agent bank syndicates loans to four or more
investors) of issuers in which the other fund holds no position, or has held a position (and has made no further investment) for a period greater than 30 calendar days and the purchases are not made directly from the other fund or the issuer of the
acquired syndicated loans. In instances where both we and GLIF desire to either purchase or sell the same position at the same time, such purchases or sales will generally be allocated on a pro rata basis between us and GLIF based on order size as
determined by each funds investment adviser in good faith.

In the ordinary course of business, we may enter into
transactions with portfolio companies that may be considered related party transactions. In order to ensure that we do not engage in any prohibited transactions with any persons affiliated with us, we have implemented certain policies and procedures
whereby our executive officers screen each of our transactions for any possible affiliations between the proposed portfolio investment, us, companies controlled by us and our employees and directors. We will not enter into any agreements unless and
until we are satisfied that doing so will not raise concerns under the 1940 Act or, if such concerns exist, we have taken appropriate actions to seek board review and approval or exemptive relief for such transaction. Our Board of Directors reviews
these procedures on an annual basis.

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



40





---

##### Table of Contents

RECENT DEVELOPMENTS

On October 29, 2009, the Board of Directors declared a distribution of $0.15 per share for the fourth quarter, payable on
December 31, 2009 to shareholders of record as of December 10, 2009.



|ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|------- | ----------------------------------------------------------

We are subject to financial market risks, including changes in interest rates. As of September 30, 2009, one debt investment in our portfolio was at a fixed rate, and the remaining twenty-six debt
investments were at variable rates, representing approximately $14.4 million and $242.6 million in principal debt, respectively. At September 30, 2009, $178.2 million of our variable rate investments were income producing. The variable rates
are based upon LIBOR, and generally reset each year. We expect that future debt investments will generally be made at variable rates.

To illustrate the potential impact of a change in the underlying interest rate on our net increase in net assets resulting from operations, we have assumed a 1% increase in the underlying rate, and no other change in our portfolio as of
September 30, 2009. We have also assumed no outstanding borrowings. Under this analysis, net investment income would increase approximately $1.8 million annually. Although management believes that this analysis is indicative of our existing
interest rate sensitivity, it does not adjust for changes in the credit quality, size and composition of our portfolio, and other business developments, including borrowing under a credit facility, that could affect the net increase in net assets
resulting from operations. Accordingly, no assurances can be given that actual results would not differ materially from the results under this hypothetical analysis.

We may in the future hedge against interest rate fluctuations by using standard hedging instruments such as futures, options and forward contracts. While hedging activities may insulate us against adverse
changes in interest rates, they may also limit our ability to participate in the benefits of lower interest rates with respect to the investments in our portfolio with fixed interest rates.



|ITEM 4. | CONTROLS AND PROCEDURES.
|------- | ------------------------

As of September 30, 2009, we, including our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) under the
Securities Exchange Act of 1934). Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective in timely alerting management, including the Chief Executive
Officer and Chief Financial Officer, of material information about us required to be included in periodic SEC filings.

There
have been no changes in our internal control over financial reporting (as defined in Rule 13a-15(f) under the Securities Exchange Act of 1934) that occurred during the quarter ended September 30, 2009 that have materially affected, or are
reasonably likely to materially affect, our internal control over financial reporting.

PART IIOTHER INFORMATION



|ITEM 1. | LEGAL PROCEEDINGS.
|------- | ------------------

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



|ITEM 1A. | RISK FACTORS
|-------- | ------------

An
investment in our securities involves certain risks relating to our structure and investment objectives. The risks set forth below are not the only risks we face, and we face other risks which we have not yet identified, which we do not currently
deem material or which are not yet predictable. If any of the following risks occur, our business, financial condition and results of operations could be materially adversely affected. In such case, our net asset value and the trading price of our
common stock could decline, and you may lose all or part of your investment.

RISKS RELATING TO OUR BUSINESS AND STRUCTURE

Any failure on our part to maintain our status as a business development company would reduce our operating flexibility.

If we do not remain a business development company, we might be regulated as a closed-end investment company under the
1940 Act, which would subject us to substantially more regulatory restrictions under the 1940 Act and correspondingly decrease our operating flexibility.



41





---

##### Table of Contents

We are dependent upon TICC Managements key management personnel for our future success,
particularly Jonathan H. Cohen and Saul B. Rosenthal.

We depend on the diligence, skill and network of business contacts
of the senior management of TICC Management. The senior management, together with other investment professionals, will evaluate, negotiate, structure, close, monitor and service our investments. Our future success will depend to a significant extent
on the continued service and coordination of the senior management team, particularly Jonathan H. Cohen, the Chief Executive Officer of TICC Management, and Saul B. Rosenthal, the President and Chief Operating Officer of TICC Management. Neither
Mr. Cohen nor Mr. Rosenthal will devote all of their business time to our operations, and both will have other demands on their time as a result of their other activities. Neither Mr. Cohen nor Mr. Rosenthal is subject to an
employment contract. The departure of either of these individuals could have a material adverse effect on our ability to achieve our investment objective.

Our financial condition and results of operations will depend on our ability to manage our existing portfolio and future growth effectively.

Our ability to achieve our investment objective will depend on our ability to manage our existing portfolio and to grow, which will depend,
in turn, on our investment advisers ability to identify, analyze, invest in and finance companies that meet our investment criteria, and our ability to raise and retain debt and equity capital. Accomplishing this result on a cost-effective
basis is largely a function of our investment advisers structuring of the investment process, its ability to provide competent, attentive and efficient services to us and our access to financing on acceptable terms.

We and TICC Management, through its managing member, BDC Partners, will need to continue to hire, train, supervise and manage new employees.
Failure to manage our future growth effectively could have a material adverse effect on our business, financial condition and results of operations.

We operate in a highly competitive market for investment opportunities.

A large number of entities compete
with us to make the types of investments that we make in technology-related companies. We compete with a large number of private equity and venture capital funds, other equity and non-equity based investment funds, including other business
development companies, investment banks and other sources of financing, including traditional financial services companies such as commercial banks and specialty finance companies. Many of our competitors are substantially larger than us and have
considerably greater financial, technical and marketing resources than we do. For example, some competitors may have a lower cost of funds and access to funding sources that are not available to us. In addition, some of our competitors may have
higher risk tolerances or different risk assessments, which could allow them to consider a wider variety of investments and establish more relationships than us. Furthermore, many of our competitors are not subject to the regulatory restrictions
that the 1940 Act imposes on us as a business development company. There can be no assurance that the competitive pressures we face will not have a material adverse effect on our business, financial condition and results of operations. Also, as a
result of this competition, we may not be able to take advantage of attractive investment opportunities from time to time, and we can offer no assurance that we will be able to identify and make investments that are consistent with our investment
objective.

Our business model depends upon the development and maintenance of strong referral relationships with private equity and
venture capital funds and investment banking firms.

If we fail to maintain our relationships with key firms, or if we
fail to establish strong referral relationships with other firms or other sources of investment opportunities, we will not be able to grow our portfolio of loans and achieve our investment objective. In addition, persons with whom we have informal
relationships are not obligated to provide us with investment opportunities, and therefore there is no assurance that such relationships will lead to the origination of debt or other investments.

We may not realize gains from our equity investments.

When we invest in debt securities, we generally expect to acquire warrants or other equity securities as well. However, the equity interests we receive may not appreciate in value and, in fact, may
decline in value. Accordingly, we may not be able to realize gains from our equity interests, and any gains that we do realize on the disposition of any equity interests may not be sufficient to offset any other losses we experience.

Because our investments are generally not in publicly traded securities, there is uncertainty regarding the fair value of our investments, which could
adversely affect the determination of our net asset value.

Our portfolio investments are generally not in publicly traded
securities. As a result, the fair value of these securities is not readily determinable. We value these securities at fair value as determined in good faith by our Board of Directors based upon the recommendation of the Boards Valuation
Committee. In connection with that determination, members of TICC Managements portfolio management team prepare portfolio company valuations using the most recent portfolio company financial statements and



42





---

##### Table of Contents

forecasts. We utilize the services of a third party valuation firm which prepares valuations for each of our bilateral portfolio securities that, when combined with all other investments in the
same portfolio company (i) have a book value as of the previous quarter of greater than or equal to 2.5% of our total assets as of the previous quarter, and (ii) have a book value as of the current quarter of greater than or equal to 2.5%
of our total assets as of the previous quarter, after taking into account any repayment of principal during the current quarter. In addition, the frequency of the third party valuations of our bilateral portfolio securities is based upon the grade
assigned to each such security under our credit grading system as follows: Grade 1, at least annually; Grade 2, at least semi-annually; Grades 3, 4, and 5, at least quarterly. TICC Management also retains the authority to seek, on our behalf,
additional third party valuations with respect to both our bilateral portfolio securities and our syndicated loan investments. The Board of Directors retains ultimate authority as to the third-party review cycle as well as the appropriate valuation
of each investment. The types of factors that the Valuation Committee takes into account in providing its fair value recommendation to the Board of Directors includes, as relevant, the nature and value of any collateral, the portfolio companys
ability to make payments and its earnings, the markets in which the portfolio company does business, comparison to valuations of publicly traded companies, comparisons to recent sales of comparable companies, the discounted value of the cash flows
of the portfolio company and other relevant factors. Because such valuations are inherently uncertain and may be based on estimates, our determinations of fair value may differ materially from the values that would be assessed if a readily available
market for these securities existed.

The lack of liquidity in our investments may adversely affect our business.

As stated above, our investments are generally not in publicly traded securities. Substantially all of these securities are subject to legal
and other restrictions on resale or will otherwise be less liquid than publicly traded securities. The illiquidity of our investments may make it difficult for us to sell such investments if the need arises. Also, if we are required to liquidate all
or a portion of our portfolio quickly, we may realize significantly less than the value at which we have previously recorded our investments.

In addition, because we generally invest in debt securities with a term of up to seven years and generally intend to hold such investments until maturity of the debt, we do not expect realization events,
if any, to occur in the near-term. We expect that our holdings of equity securities may require several years to appreciate in value, and we can offer no assurance that such appreciation will occur.

We may experience fluctuations in our quarterly results.

We may experience fluctuations in our quarterly operating results due to a number of factors, including the rate at which we make new investments, the interest rates payable on the debt securities we
acquire, the default rate on such securities, the level of our expenses, variations in and the timing of the recognition of realized and unrealized gains or losses, the degree to which we encounter competition in our markets and general economic
conditions. As a result of these factors, results for any period should not be relied upon as being indicative of performance in future periods.

We are currently in a period of capital markets disruption and recession and we do not expect these conditions to improve in the near future.

The U.S. capital markets have been experiencing extreme volatility and disruption for more than 21 months and the U.S. economy has entered into a period of recession. Disruptions in the capital markets
have increased the spread between the yields realized on risk-free and higher risk securities, resulting in illiquidity in parts of the capital markets. We believe these conditions may continue for a prolonged period of time or worsen in the future.
A prolonged period of market illiquidity may have an adverse effect on our business, financial condition and results of operations. Unfavorable economic conditions could also increase our funding costs, limit our access to the capital markets or
result in a decision by lenders not to extend credit to us. These events could limit our investment originations, limit our ability to grow and negatively impact our operating results.

The current economic recession could impair our portfolio companies and harm our operating results.

Many of the companies in which we have made or will make investments may be susceptible to the current recession, which may affect the ability of a company to repay our loans or engage in a liquidity
event such as a sale, recapitalization, or initial public offering. Therefore, our nonperforming assets are likely to increase and the value of our portfolio is likely to decrease during this period. Adverse economic conditions also may decrease the
value of any collateral securing some of our loans and the value of our equity investments. The current economic recession could lead to financial losses in our portfolio and a decrease in our revenues, net income, and the value of our assets.
During 2008 and through the first nine months of 2009, we experienced significant losses on our portfolio investments, which was in part attributable to worsening economic conditions in the industries in which those portfolio companies operate.

A portfolio companys failure to satisfy financial or operating covenants imposed by us or other lenders could lead to
defaults and, potentially, termination of the portfolio companys loans and foreclosure on its secured assets, which could trigger cross-defaults under other agreements and jeopardize the portfolio companys ability to meet its obligations
under the debt securities that we hold. We may incur expenses to the extent necessary to seek recovery upon default or to negotiate new terms with a defaulting portfolio



43





---

##### Table of Contents

company. In addition, if a portfolio company goes bankrupt, even though we may have structured our investment as senior debt or secured debt, depending on the facts and circumstances, including
the extent to which we actually provided significant managerial assistance, if any, to that portfolio company, a bankruptcy court might re-characterize our debt holding and subordinate all or a portion of our claim to that of other
creditors. These events could harm our financial condition and operating results.

Price declines and illiquidity in the corporate debt
markets have adversely affected, and may continue to adversely affect, the fair value of our portfolio investments, reducing our net asset value through increased net unrealized depreciation.

As a business development company, we are required to carry our investments at market value or, if no market value is ascertainable, at fair
value as determined in good faith by or under the direction of our board of directors. Decreases in the market values or fair values of our investments are recorded as unrealized depreciation. The continuing unprecedented declines in prices and
liquidity in the corporate debt markets have resulted in significant net unrealized depreciation in our portfolio, reducing our net asset value. Depending on market conditions, we could continue to incur substantial losses in future periods, which
could have a material adverse impact on our business, financial condition and results of operations.

Even in the event the value of your
investment declines, the management fee and, in certain circumstances, the incentive fee will still be payable.

The
management fee is calculated as 2.0% of the value of our gross assets at a specific time. Accordingly, the management fee will be payable regardless of whether the value of our gross assets and/or your investment have decreased. Moreover, a portion
of the incentive fee is payable if our net investment income for a calendar quarter exceeds a designated hurdle rate. This portion of the incentive fee is payable without regard to any capital gain, capital loss or unrealized depreciation that may
occur during the quarter. Accordingly, this portion of our advisers incentive fee may also be payable notwithstanding a decline in net asset value that quarter. In addition, in the event we recognize deferred loan interest income in excess of
our available capital as a result of our receipt of payment-in-kind, or PIK interest, we may be required to liquidate assets in order to pay a portion of the incentive fee. TICC Management, however, is not required to reimburse us for
the portion of any incentive fees attributable to deferred loan interest income in the event of a subsequent default.

We may borrow money,
which magnifies the potential for gain or loss on amounts invested and may increase the risk of investing in us.

Borrowings, also known as leverage, magnify the potential for gain or loss on amounts invested and, therefore, increase the risks associated with investing in our securities. We may borrow from and issue senior debt securities to banks,
insurance companies, and other lenders. Lenders of these senior securities have fixed dollar claims on our assets that are superior to the claims of our common shareholders. If the value of our assets increases, then leveraging would cause the net
asset value attributable to our common stock to increase more sharply than it would have had we not leveraged. Conversely, if the value of our assets decreases, leveraging would cause net asset value to decline more sharply than it otherwise would
have had we not leveraged. Similarly, any increase in our income in excess of interest payable on the borrowed funds would cause our net income to increase more than it would without the leverage, while any decrease in our income would cause net
income to decline more sharply than it would have had we not borrowed. Such a decline could negatively affect our ability to make common stock dividend payments. Leverage is generally considered a speculative investment technique. Our ability to
service any debt that we incur will depend largely on our financial performance and will be subject to prevailing economic conditions and competitive pressures. Moreover, as the management fee payable to TICC Management will be payable on our gross
assets, including those assets acquired through the use of leverage, TICC Management may have a financial incentive to incur leverage which may not be consistent with our stockholders interests. In addition, our common stockholders will bear
the burden of any increase in our expenses as a result of leverage, including any increase in the management fee payable to TICC Management.

Our portfolio is currently, and may continue to be, unlevered, which may reduce our net investment income.

Since mid-2007, global credit and other financial markets have suffered substantial stress, volatility, illiquidity and disruption. These events have significantly diminished overall confidence in the debt and equity markets and caused
increasing economic uncertainty. A further deterioration in the credit markets or a prolonged period of illiquidity without improvement could materially impair the availability of credit on commercially reasonable terms.



44





---

##### Table of Contents

In view of tightened credit markets, since the end of the first quarter of 2008, and in the
absence of having received a written offer for extension of our credit facility from our existing lenders, we took steps to reduce our borrowings under our credit facility and, effective December 30, 2008, we had fully repaid any amounts
borrowed and terminated our credit facility. On a risk-adjusted basis, we believe that, until leverage can be obtained at appropriate pricing and terms with a longer maturity that more closely matches the maturity of our investments, we are better
served by having an unlevered portfolio. However, as a result of de-levering our portfolio, our net investment income is now and will continue to be less than it might otherwise be on a more fully levered portfolio.

An extended continuation of the disruption in the capital markets and the credit markets could negatively affect our business.

As a business development company, we seek to maintain our ability to raise additional capital for investment purposes. Without sufficient
access to the capital markets or credit markets, we may not be able to pursue new business opportunities. Ongoing disruptive conditions in the financial industry and the impact of new legislation in response to those conditions could restrict our
business operations and could adversely impact our results of operations and financial condition.

Our ability to grow our
business could be impaired by an inability to access the capital markets or to enter into new credit facilities. Reflecting concern about the stability of the financial markets, many lenders and institutional investors have reduced or ceased
providing funding to borrowers. This market turmoil and tightening of credit have led to increased market volatility and widespread reduction of business activity generally. If we are unable to raise additional equity capital or consummate new
credit facilities on terms that are acceptable to us, we may not be able to initiate significant originations.

These
situations may arise due to circumstances that we may be unable to control, such as access to the credit markets, a severe decline in the value of the U.S. dollar, a further economic downturn or an operational problem that affects third parties or
us, and could materially damage our business. Moreover, we are unable to predict when economic and market conditions may become more favorable. Even if such conditions improve broadly and significantly over the long term, adverse conditions in
particular sectors of the financial markets could adversely impact our business.

Regulations governing our operation as a business
development company affect our ability to, and the way in which we raise additional capital, which may expose us to risks, including the typical risks associated with leverage.

Our ability to grow our business requires a substantial amount of capital, which we may acquire from the following sources:

Senior Securities and Other Indebtedness

We may issue debt securities or preferred stock and/or borrow money from banks or other financial institutions, which we refer to collectively as senior securities, up to the maximum amount
permitted by the 1940 Act. Under the provisions of the 1940 Act, we are permitted, as a business development company, to issue senior securities in amounts such that our asset coverage ratio, as defined in the 1940 Act, equals at least 200% of gross
assets less all liabilities and indebtedness not represented by senior securities, after each issuance of senior securities. This requirement of sustaining a 200% asset coverage ratio limits the amount that we may borrow. Because we will continue to
need capital to grow our loan and investment portfolio, this limitation may prevent us from incurring debt. Further additional debt financing may not be available on favorable terms, if at all, or may be restricted by the terms of our debt
facilities. If we are unable to incur additional debt, we may be required to raise additional equity at a time when it may be disadvantageous to do so.

As a result of the issuance of senior securities, including preferred stock and debt securities, we are exposed to typical risks associated with leverage, including an increased risk of loss and an
increase in expenses, which are ultimately borne by our common stockholders. Because we incur leverage to make investments, a decrease in the value of our investments would have a greater negative impact on the value of our common stock. When we
issue debt securities or preferred stock, it is likely that such securities will be governed by an indenture or other instrument containing covenants restricting our operating flexibility. In addition, such securities may be rated by rating
agencies, and in obtaining a rating for such securities, we may be required to abide by operating and investment guidelines that could further restrict our operating flexibility.

Our ability to pay dividends or issue additional senior securities would be restricted if our asset coverage ratio was not at least 200%. If
the value of our assets declines, we may be unable to satisfy this test. If that happens, we may be required to sell a portion of our investments and, depending on the nature of our leverage, repay a portion of our indebtedness at a time when such
sales may be disadvantageous. Furthermore, any amounts that we use to service our indebtedness would not be available for distributions to our common stockholders.



45





---

##### Table of Contents

Common Stock

We are not generally able to issue and sell our common stock at a price below net asset value per share. We may, however, sell our common stock, or warrants, options or rights to acquire our common stock,
at a price below the then-current net asset value of our common stock if our Board of Directors determines that such sale is in our and our stockholders best interests, and our stockholders approve such sale. In certain limited circumstances,
pursuant to an SEC staff interpretation, we may also issue shares at a price below net asset value in connection with a transferable rights offering so long as: (1) the offer does not discriminate among shareholders; (2) we use our best
efforts to ensure an adequate trading market exists for the rights; and (3) the ratio of the offering does not exceed one new share for each three rights held. If we raise additional funds by issuing more common stock or senior securities
convertible into, or exchangeable for, our common stock, the percentage ownership of our stockholders at that time would decrease and they may experience dilution. Moreover, we can offer no assurance that we will be able to issue and sell additional
equity securities in the future, on favorable terms or at all.

Our Board of Directors is authorized to reclassify any unissued shares of
stock into one or more classes of preferred stock, which could convey special rights and privileges to its owners.

Our
charter permits our Board of Directors to reclassify any authorized but unissued shares of stock into one or more classes of preferred stock. We are currently authorized to issue up to 100,000,000 shares of common stock, of which 26,747,561 shares
are issued and outstanding as of September 30, 2009. In the event our Board of Directors opts to reclassify a portion of our unissued shares of common stock into a class of preferred stock, those preferred shares would have a preference over
our common stock with respect to dividends and liquidation. The cost of any such reclassification would be borne by our existing common stockholders. The class voting rights of any preferred shares we may issue could make it more difficult for us to
take some actions that may, in the future, be proposed by the Board of Directors and/or the holders of our common stock, such as a merger, exchange of securities, liquidation, or alteration of the rights of a class of our securities, if these
actions were perceived by the holders of preferred shares as not in their best interests. The issuance of preferred shares convertible into shares of common stock might also reduce the net income and net asset value per share of our common stock
upon conversion. These effects, among others, could have an adverse effect on your investment in our common stock.

A change in interest
rates may adversely affect our profitability.

To the extent we employ leverage in the future, a portion of our income
will depend upon the difference between the rate at which we borrow funds and the interest rate on the debt securities in which we invest. As of September 30, 2009, we did not have any borrowings outstanding and we did not have a credit
facility established.

Currently, only one of our debt investments is at a fixed rate, while the others are at variable rates.
Although we have not done so in the past, we may in the future choose to hedge against interest rate fluctuations by using standard hedging instruments such as futures, options and forward contracts, subject to applicable legal requirements. These
activities may limit our ability to participate in the benefits of lower interest rates with respect to the hedged portfolio. Adverse developments resulting from changes in interest rates or hedging transactions could have a material adverse effect
on our business, financial condition and results of operations. Also, we have limited experience in entering into hedging transactions, and we will initially have to purchase or develop such expertise if we choose to employ hedging strategies in the
future.

We will be subject to corporate-level income tax if we are unable to qualify as a RIC.

To remain entitled to the tax benefits accorded to RICs under the Code, we must meet certain income source, asset diversification and annual
distribution requirements. In order to qualify as a RIC, we must derive each taxable year at least 90% of our gross income from dividends, interest, payments with respect to certain securities loans, gains from the sale of stock or other securities,
or other income derived with respect to our business of investing in such stock or securities. The annual distribution requirement for a RIC is satisfied if we distribute at least 90% of our ordinary income and realized net short-term capital gains
in excess of realized net long-term capital losses, if any, to our stockholders on an annual basis. Because we may use debt financing in the future, we may be subject to certain asset coverage ratio requirements under the 1940 Act and financial
covenants under loan and credit agreements that could, under certain circumstances, restrict us from making distributions necessary to satisfy the annual distribution requirement. If we are unable to obtain cash from other sources, we may fail to
qualify for special tax treatment as a RIC and, thus, may be subject to corporate-level income tax on all of our income. To qualify as a RIC, we must also meet certain asset diversification requirements at the end of each calendar quarter. Failure
to meet these tests may result in our having to dispose of certain investments quickly in order to prevent the loss of RIC status. Because most of our investments will be in private companies, any such dispositions could be made at disadvantageous
prices and may result in substantial losses. If we fail to qualify as a RIC for any reason and remain or become subject to corporate income tax, the resulting corporate taxes could substantially reduce our net assets, the amount of income available
for distribution and the amount of our distributions. Such a failure would have a material adverse effect on us and our stockholders.



46





---

##### Table of Contents

We may have difficulty paying our required distributions if we recognize income before or without
receiving cash representing such income.

For federal income tax purposes, we will include in income certain amounts that
we have not yet received in cash, such as original issue discount, which may arise if we receive warrants in connection with the making of a loan or possibly in other circumstances, or contracted PIK interest, which represents contractual interest
added to the loan balance and due at the end of the loan term. We also may be required to include in income certain other amounts that we will not receive in cash.

Because in certain cases we may recognize income before or without receiving cash representing such income, we may have difficulty satisfying the annual distribution requirement applicable to RICs.
Accordingly, we may have to sell some of our investments at times we would not consider advantageous, raise additional debt or equity capital or reduce new investments to meet these distribution requirements. If we are not able to obtain cash from
other sources, we may fail to qualify for RIC tax treatment and thus be subject to corporate-level income tax.

There are significant
potential conflicts of interest, which could impact our investment returns.

In the course of our investing activities, we
pay management and incentive fees to TICC Management, and reimburse BDC Partners for certain expenses it incurs. As a result, investors in our common stock invest on a gross basis and receive distributions on a net basis
after expenses, resulting in, among other things, a lower rate of return than one might achieve through direct investments. As a result of this arrangement, there may be times when the management team of TICC Management has interests that differ
from those of our stockholders, giving rise to a conflict.

TICC Management receives a quarterly incentive fee based, in part,
on our Pre-Incentive Fee Net Investment Income, if any, for the immediately preceding calendar quarter. This incentive fee is subject to a quarterly hurdle rate before providing an incentive fee return to TICC Management. To the extent
we or TICC Management are able to exert influence over our portfolio companies, the quarterly pre-incentive fee may provide TICC Management with an incentive to induce our portfolio companies to accelerate or defer interest or other obligations owed
to us from one calendar quarter to another.

In addition, our executive officers and directors, and the executive officers of
TICC Management, and its managing member, BDC Partners, serve or may serve as officers and directors of entities that operate in a line of business similar to our own. Accordingly, they may have obligations to investors in those entities, the
fulfillment of which might not be in the best interests of us or our stockholders. Charles M. Royce, the non-executive Chairman of our Board of Directors, is the President and Chief Investment Officer of Royce & Associates, the
non-managing member of our investment adviser. BDC Partners is also the managing member of Oxford Gate Capital Management, LLC, which in turn serves as the managing member of Oxford Gate Capital, LLC, a private fund in which Messrs. Cohen, Rosenthal
and Conroy, along with certain investment and administrative personnel of TICC Management, are invested.

Messrs. Cohen and
Rosenthal also currently serve as Chief Executive Officer and President, respectively, for T2 Advisers, LLC, an investment adviser to Greenwich Loan Income Fund Limited (f/k/a T2 Income Fund Limited) (GLIF), a Guernsey fund, established
and operated for the purpose of investing in bilateral transactions and syndicated loans across a variety of industries globally. BDC Partners is the managing member, and Royce & Associates is a non-managing member, of T2 Advisers, LLC. In
addition, Patrick F. Conroy, the Chief Financial Officer, Chief Compliance Officer and Corporate Secretary of TICC Management, BDC Partners and TICC, serves as the Chief Financial Officer of GLIF and as the Chief Financial Officer, Chief
Compliance Officer and Treasurer of T2 Advisers, LLC. Because of these possible conflicts of interest, these individuals may direct potential business and investment opportunities to other entities rather than to us or such individuals may
undertake or otherwise engage in activities or conduct on behalf of such other entities that is not in, or which may be adverse to, our best interests.

Both we and GLIF have adopted a policy with respect to the allocation of investment opportunities in view of these potential conflicts of interest. Bilateral investment opportunities are those negotiated
directly between us or GLIF and a prospective portfolio company. Our general policy is to allocate bilateral U.S.-based opportunities to us and bilateral non-U.S. opportunities to GLIF; provided, that in instances involving bilateral investment
opportunities where there is significant question as to a prospective portfolio companys primary base of operation (by virtue, for instance, of it conducting business in many countries, including the United States, with no clear principal
center of operation or legal domicile), and where that question leads to doubt with regard to an investment in that company representing a qualified asset for the purpose of compliance with the 70% test for qualifying assets
for BDCs under Section 55(a) of the 1940 Act, that bilateral investment opportunity will be allocated to GLIF.

Either we
or GLIF may also purchase syndicated loans (i.e., those transactions in which an agent bank syndicates loans to four or more investors) of issuers in which the other fund holds no position, or has held a position (and has made no further investment)
for a period greater than 30 calendar days and the purchases are not made directly from the other fund or the issuer of the acquired syndicated loans. In instances where both we and GLIF desire to either purchase or sell the same position at the
same time, such purchases or sales will generally be allocated on a pro rata basis between us and GLIF based on order size as determined by each funds investment adviser in good faith.



47





---

##### Table of Contents

In the ordinary course of business, we may enter into transactions with portfolio companies
that may be considered related party transactions. In order to ensure that we do not engage in any prohibited transactions with any persons affiliated with us, we have implemented certain policies and procedures whereby our executive officers screen
each of our transactions for any possible affiliations between the proposed portfolio investment, us, companies controlled by us and our employees and directors. We will not enter into any agreements unless and until we are satisfied that doing so
will not raise concerns under the 1940 Act or, if such concerns exist, we have taken appropriate actions to seek board review and approval or exemptive relief for such transaction. Our Board of Directors reviews these procedures on an annual basis.

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

Changes in laws or regulations governing our operations
may adversely affect our business.

We and our portfolio companies are subject to regulation by laws at the local, state
and federal levels. These laws and regulations, as well as their interpretation, may be changed from time to time. Any change in these laws or regulations could have a material adverse effect on our business.

If we do not invest a sufficient portion of our assets in qualifying assets, we could fail to qualify as a business development company or be precluded
from investing according to our current business strategy.

As a business development company, we may not acquire any
assets other than qualifying assets unless, at the time of and after giving effect to such acquisition, at least 70% of our total assets are qualifying assets. See BusinessRegulation as a Business Development Company.

We believe that most of our portfolio investments will constitute qualifying assets. However, we may be precluded from
investing in what we believe are attractive investments if such investments are not qualifying assets for purposes of the 1940 Act. If we do not invest a sufficient portion of our assets in qualifying assets, we could lose our status as a business
development company, which would have a material adverse effect on our business, financial condition and results of operations. Similarly, these rules could prevent us from making follow-on investments in existing portfolio companies (which could
result in the dilution of our position) or could require us to dispose of investments at inappropriate times in order to comply with the 1940 Act. If we need to dispose of such investments quickly, it would be difficult to dispose of such
investments on favorable terms. For example, we may have difficulty in finding a buyer and, even if we do find a buyer, we may have to sell the investments at a substantial loss.

Provisions of the Maryland General Corporation Law and of our charter and bylaws could deter takeover attempts and have an adverse impact on the price of our common stock.

Our charter and bylaws, as well as certain statutory and regulatory requirements, contain certain provisions that may have the effect of
discouraging a third party from making an acquisition proposal for us. These anti-takeover provisions may inhibit a change of control in circumstances that could give the holders of our common stock the opportunity to realize a premium over the
market price for our common stock.

RISKS RELATED TO OUR INVESTMENTS

Our portfolio may be concentrated in a limited number of portfolio companies, which will subject us to a risk of significant loss if any of these companies defaults on its obligations under any of its
debt securities that we hold or if the sectors in which we invest experience a market downturn.

A consequence of our
limited number of investments is that the aggregate returns we realize may be significantly adversely affected if a small number of investments perform poorly or if we need to write down the value of any one investment. Beyond our income tax asset
diversification requirements, we do not have fixed guidelines for diversification, and our investments could be concentrated in relatively few issuers. On December 3, 2007, we changed our name from Technology Investment Capital Corp. to TICC
Capital Corp. While we continue to maintain our primary focus on the technology sector, we expect to actively seek new investment opportunities outside this sector that otherwise meet our investment criteria. As a result, a market downturn,
including a downturn in the technology-related sector, could materially adversely affect us.



48





---

##### Table of Contents

The sectors in which we invest are subject to many risks, including volatility, intense competition,
decreasing life cycles and periodic downturns.

We invest in companies which may have relatively short operating
histories. The revenues, income (or losses) and valuations of these companies can and often do fluctuate suddenly and dramatically. Also, the technology-related sector, in particular, is generally characterized by abrupt business cycles and intense
competition. The cyclical economic downturn has resulted in substantial decreases in the market capitalization of many companies. While such valuations have recovered to some extent, we can offer no assurance that such decreases in market
capitalizations will not recur, or that any future decreases in valuations will be insubstantial or temporary in nature. Therefore, our portfolio companies may face considerably more risk of loss than companies in other industry sectors.

In addition, because of rapid technological change, the average selling prices of products and some services provided by the
technology-related sector have historically decreased over their productive lives. As a result, the average selling prices of products and services offered by some of our portfolio companies may decrease over time, which could adversely affect their
operating results and their ability to meet their obligations under their debt securities, as well as the value of any equity securities, that we may hold. This could, in turn, materially adversely affect our business, financial condition and
results of operations.

Our investments in the companies that we are targeting may be extremely risky and we could lose all or part of our
investments.

Although a prospective portfolio companys assets are one component of our analysis when determining
whether to provide debt capital, we generally do not base an investment decision primarily on the liquidation value of a companys balance sheet assets. Instead, given the nature of the companies that we invest in, we also review the
companys historical and projected cash flows, equity capital and soft assets, including intellectual property (patented and non-patented), databases, business relationships (both contractual and non-contractual) and the like.
Accordingly, considerably higher levels of overall risk will likely be associated with our portfolio compared with that of a traditional asset-based lender whose security consists primarily of receivables, inventories, equipment and other tangible
assets. Interest rates payable by our portfolio companies may not compensate for these additional risks.

Specifically,
investment in the companies that we are targeting involves a number of significant risks, including:



| |  |  | these companies may have limited financial resources and may be unable to meet their obligations under their debt securities that we hold, which may be
accompanied by a deterioration in the value of any collateral and a reduction in the likelihood of us realizing any value from the liquidation of such collateral;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | they typically have limited operating histories, narrower product lines and smaller market shares than larger businesses, which tend to render them
more vulnerable to competitors actions and market conditions, as well as general economic downturns;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | because they tend to be privately owned, there is generally little publicly available information about these businesses; therefore, although TICC
Managements agents will perform due diligence investigations on these portfolio companies, their operations and their prospects, we may not learn all of the material information we need to know regarding these businesses;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | they are more likely to depend on the management talents and efforts of a small group of persons; therefore, the death, disability, resignation or
termination of one or more of these persons could have a material adverse impact on our portfolio company and, in turn, on us;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | they generally have less predictable operating results, may from time to time be parties to litigation, may be engaged in rapidly changing businesses
with products subject to a substantial risk of obsolescence, and may require substantial additional capital to support their operations, finance expansion or maintain their competitive position; and
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | these companies may be more susceptible to the current economic recession than other better capitalized companies that operate in less capital
intensive industries.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------

A portfolio companys failure to satisfy financial or operating covenants
imposed by us or other lenders could lead to defaults and, potentially, termination of its loans and foreclosure on its assets, which could trigger cross-defaults under other agreements and jeopardize our portfolio companys ability to meet its
obligations under the debt securities that we hold. We may incur expenses to the extent necessary to seek recovery upon default or to negotiate new terms with a defaulting portfolio company. In addition, if a portfolio company goes bankrupt, even
though we may have structured our interest as senior debt, depending on the facts and circumstances, including the extent to which we actually provided significant managerial assistance to that portfolio company, a bankruptcy court might
recharacterize our debt holding and subordinate all or a portion of our claim to that of other creditors.

Our failure to make follow-on
investments in our portfolio companies could impair the value of our portfolio.

Following an initial investment in a
portfolio company, we may make additional investments in that portfolio company as follow-on investments, in order to: (i) increase or maintain in whole or in part our equity ownership percentage; (ii) exercise warrants,
options or convertible securities that were acquired in the original or subsequent financing; or (iii) attempt to preserve or enhance the value of our investment.



49





---

##### Table of Contents

We may elect not to make follow-on investments or otherwise lack sufficient funds to make
those investments. We have the discretion to make any follow-on investments, subject to the availability of capital resources. The failure to make follow-on investments may, in some circumstances, jeopardize the continued viability of a portfolio
company and our initial investment, or may result in a missed opportunity for us to increase our participation in a successful operation. Even if we have sufficient capital to make a desired follow-on investment, we may elect not to make a follow-on
investment because we may not want to increase our concentration of risk, because we prefer other opportunities, or because we are inhibited by compliance with business development company requirements or the desire to maintain our tax status.

Our incentive fee may induce TICC Management to make speculative investments.

The incentive fee payable by us to TICC Management may create an incentive for TICC Management to make investments on our behalf that are
risky or more speculative than would be the case in the absence of such compensation arrangement. The way in which the incentive fee payable to TICC Management is determined, which is calculated as a percentage of the return on invested capital, may
encourage TICC Management to use leverage to increase the return on our investments. Under certain circumstances, the use of leverage may increase the likelihood of default, which would disfavor holders of our common stock. Similarly, because TICC
Management will receive the incentive fee based, in part, upon the capital gains realized on our investments, the investment adviser may invest more than would otherwise be appropriate in companies whose securities are likely to yield capital gains,
as compared to income producing securities. Such a practice could result in our investing in more speculative securities than would otherwise be the case, which could result in higher investment losses, particularly during the current economic
downturn.

Our portfolio companies may incur debt that ranks equally with, or senior to, our investments in such companies.

We intend to invest primarily in senior debt securities, but may also invest in subordinated debt securities, issued by our portfolio
companies. In some cases portfolio companies will be permitted to have other debt that ranks equally with, or senior to, the debt securities in which we invest. By their terms, such debt instruments may provide that the holders thereof are entitled
to receive payment of interest or principal on or before the dates on which we are entitled to receive payments in respect of the debt securities in which we invest. Also, in the event of insolvency, liquidation, dissolution, reorganization or
bankruptcy of a portfolio company, holders of debt instruments ranking senior to our investment in that portfolio company would typically be entitled to receive payment in full before we receive any distribution in respect of our investment. After
repaying such senior creditors, such portfolio company may not have any remaining assets to use for repaying its obligations to us. In the case of debt ranking equally with debt securities in which we invest, we would have to share on an equal basis
any distributions with other creditors holding such debt in the event of an insolvency, liquidation, dissolution, reorganization or bankruptcy of the relevant portfolio company. In addition, we will not be in a position to control any portfolio
company by investing in its debt securities. As a result, we are subject to the risk that a portfolio company in which we invest may make business decisions with which we disagree and the management of such companies, as representatives of the
holders of their common equity, may take risks or otherwise act in ways that do not best serve our interests as debt investors.

Because we
generally do not hold controlling equity interests in our portfolio companies, we may not be in a position to exercise control over our portfolio companies or to prevent decisions by the managements of our portfolio companies that could decrease the
value of our investments.

Although we have taken and may in the future take controlling equity positions in our portfolio
companies from time to time, we generally do not do so. As a result, we are subject to the risk that a portfolio company may make business decisions with which we disagree, and the stockholders and management of a portfolio company may take risks or
otherwise act in ways that are adverse to our interests. Due to the lack of liquidity for the debt and equity investments that we typically hold in our portfolio companies, we may not be able to dispose of our investments in the event we disagree
with the actions of a portfolio company, and may therefore suffer a decrease in the value of our investments.

RISKS RELATED TO AN
INVESTMENT IN OUR COMMON STOCK

Our common stock price may be volatile.

The trading price of our common stock may fluctuate substantially depending on many factors, some of which are beyond our control and may not
be directly related to our operating performance. These factors include, but are not limited to, the following:



| |  |  | price and volume fluctuations in the overall stock market from time to time;
| | - |  | ----------------------------------------------------------------------------



| |  |  | significant volatility in the market price and trading volume of securities of regulated investment companies, business development companies or other
financial services companies;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | changes in regulatory policies or tax guidelines with respect to regulated investment companies or business development companies;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------



50





---

##### Table of Contents

| |  |  | actual or anticipated changes in our earnings or fluctuations in our operating results or changes in the expectations of securities analysts;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | general economic conditions and trends;
| | - |  | ---------------------------------------



| |  |  | loss of a major funding source; or
| | - |  | ----------------------------------



| |  |  | departures of key personnel.
| | - |  | ----------------------------

In the past, following periods of volatility in the market price of a companys securities, securities class action litigation has often been brought against that company. Due to the potential
volatility of our stock price, we may therefore be the target of securities litigation in the future. Securities litigation could result in substantial costs and divert managements attention and resources from our business.

Our shares currently trade at a substantial discount from net asset value and may continue to do so over the long term.

Shares of closed-end investment companies have frequently traded at a market price that is less than the net asset value that is
attributable to those shares. In part as a result of the current economic environment and increasing pressure within the financial sector of which we are a part, our common stock consistently traded below our net asset value per share throughout
2008, and has remained below our net asset value per share through the first nine months of 2009. We cannot assure you when or if this trend will change. The possibility that our shares of common stock will continue to trade at a substantial
discount from net asset value over the long term is separate and distinct from the risk that our net asset value will decrease. We cannot predict whether shares of our common stock will trade above, at or below our net asset value. If our common
stock trades below its net asset value, we will generally not be able to issue additional shares of our common stock at its market price without first obtaining the approval for such issuance from our stockholders and our independent directors. If
additional funds are not available to us, we could be forced to curtail or cease our new lending and investment activities, and our net asset value could decrease and our level of distributions could be impacted.

There is a risk that you may not receive dividends or that our dividends may decline or that our dividends may not grow over time.

We cannot assure you that we will achieve investment results or maintain a tax status that will allow or require any specified level of cash
distributions or year-to-year increases in cash distributions. In addition, as a result of de-levering our portfolio, our net investment income is now and will continue to be less than it might otherwise be on a more fully levered portfolio.



|ITEM 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.
|------- | ------------------------------------------------------------

While we did not engage in unregistered sales of equity securities during the nine months ended September 30, 2009, we issued a total of 264,015 shares of common stock under our dividend reinvestment
plan. This issuance was not subject to the registration requirements of the Securities Act of 1933. The aggregate valuation price for the shares of common stock issued under the dividend reinvestment plan was approximately $1.1 million.



|ITEM 3. | DEFAULTS UPON SENIOR SECURITIES.
|------- | --------------------------------

Not applicable.



|ITEM 4. | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.
|------- | ----------------------------------------------------

Not applicable.



|ITEM 5. | OTHER INFORMATION.
|------- | ------------------

Not
applicable.



51





---

##### Table of Contents

|ITEM 6. | EXHIBITS.
|------- | ---------

(a) 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 Incorporation (Incorporated by reference to the Registrants Registration Statement on Form N-2 (File No. 333-109055), filed on September 23,
2003).                                                                                                 
|      | 
|3.2   |  | Articles of Amendment (Incorporated by reference to Current Report on Form 8-K (File No. 814-00638) filed December 3, 2007).                                                                                                                                     
|      | 
|3.3   |  | Amended and Restated Bylaws (Incorporated by reference to Pre-Effective Amendment No. 2 to the Registrants Registration Statement on Form N-2 (File No. 333-109055), filed on
November 19, 2003).                                                               
|      | 
|4.1   |  | Form of Share Certificate (Incorporated by reference to the Registrants Registration Statement on Form N-2 (File No. 333-109055), filed on September 23,
2003).                                                                                                 
|      | 
|10.1  |  | Form of Amended and Restated Investment Advisory Agreement between Registrant and Technology Investment Management, LLC (Incorporated by reference to Appendix B to the
Registrants Proxy Materials on Schedule 14A (File No. 000-50398) filed on May 18, 2004).
|      | 
|10.2  |  | Custodian Agreement between Registrant and State Street Bank and Trust Company (Incorporated by reference to Pre-Effective Amendment No. 2 to the Registrants Registration
Statement on Form N-2 (File No. 333-109055), filed on November 19, 2003).            
|      | 
|10.3  |  | Administration Agreement between Registrant and BDC Partners, LLC (Incorporated by reference to Pre-Effective Amendment No. 2 to the Registrants Registration Statement on Form
N-2 (File No. 333-109055), filed on November 19, 2003).                         
|      | 
|10.4  |  | Dividend Reinvestment Plan (Incorporated by reference to Pre-Effective Amendment No. 1 to the Registrants Registration Statement on Form N-2 (File No. 333-109055), filed on
November 6, 2003).                                                                 
|      | 
|11    |  | Computation of Per Share Earnings (included in the notes to the audited 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
|- | --------------



52





---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report
to be signed on its behalf by the undersigned, thereunto duly authorized.



|                       |  |     |  |                                                       
|---------------------- |  | --- |  | ------------------------------------------------------
|                       |  |     |  | TICC CAPITAL CORP.                                    
|                       |  |    
|Date: November 9, 2009 |  | By: |  | /S/ JONATHAN H.
COHEN                                 
|                       |  |     |  | Jonathan H. Cohen                                     
|                       |  |     |  | Chief Executive Officer                               
|                       |  |    
|Date: November 9, 2009 |  | By: |  | /S/ PATRICK F.
CONROY                                 
|                       |  |     |  | Patrick F. Conroy                                     
|                       |  |     |  | Chief Financial Officer (Principal Accounting Officer)



53