Nakano Investments
Nakano Investments
Quarterly report · Q1 2021 · Nakano & Centerpitch
Confidential
2021-03-31
01 · Overview
Consolidated cash
$159k
-6.1% QoQ
Combined equity
$2.65M
Nakano $2.65M · CP —
Private portfolio (MTM)
$693k
on $1.16M invested · $643k returned
Public portfolio (MTM)
$2.57M
-$202k unrealized
2021 expenses (ann.)
$106k
$28k YTD

Q1 2021 gross returns: 6.1%, or $189.2k (+13.0% YoY, annualized). I'm changing how I'm looking at this, slightly. I've tried to simplify the calculation by just comparing our returned cash net (on private deals) + the excess value (on eTrade, including realized and unrealized gains) to our average capital used. Basically, our profit should be the excess gains we've received minus our expenses. Not only does this give a more accurate picture of profits, but it also gives a better sense of how much money we have out there at risk in any given period. Our exposure has gradually increased over time, as we reinvest gains, or at least park them in eTrade. In total, we've gained 42.2% on the average amount of exposure we have in any period. This should be compared to the 49.6% (13.9% annualized) we've gained against the total capital of Nakano, ex-expenses.

Interestingly, we've returned approx. 67.0% ($684.8k/$1,022.5k) on average capital on private deals vs. 61.8% ($630.5k/$1,019.4k) on public sector investments. This should come as no surprise since 1) there has been a huge run-up in the stock market, and 2) most of our private investments have not paid out yet.

Consolidated cash, quarterly

-$220k$252k$723k$1.2m$1.7m2018201920202021

Balances by account

eTradeeTrade: $89,353$89kWFWF: $70,072$70k
Source: Nakano_Summary_CASH_EXPENSE REPORT_(2026_06_30) DRAFT.xlsx · “Running Cash Balances”
02 · Expenses
Consolidated (Nakano + Centerpitch)
2021 YTD$28,031
Annualized$106,044
2020 full year$23,494
+351.4% YoY (annualized)
2016: $0162017: $5,373172018: $12,647182019: $28,856192020: $23,494202021: $28,031212022: $36,308222023: $50,29523$50k2024: $39,759242025: $26,173252026: $17,25426$17k
Nakano
2021 YTD$28,031
Annualized$106,044
2020 full year$23,494
+351.4% YoY (annualized)
2016: $0162017: $5,373172018: $12,647182019: $28,856192020: $23,494202021: $28,031212022: $36,30822$36k2023: $21,914232024: $7,359242025: $4,631252026: $2,00626$2k
Centerpitch
2021 YTD$0
Annualized$0
2020 full year$0
2016: $0162017: $0172018: $0182019: $0192020: $0202021: $0212022: $0222023: $28,381232024: $32,40024$32k2025: $21,542252026: $15,24726$15k

2021 spend by line item (consolidated)

Office RentOffice Rent: $15,391$15,391CreditcardCreditcard: $6,120$6,120Office FurnitureOffice Furniture: $4,329$4,329Accountant FeesAccountant Fees: $2,500$2,500ErrorError: $1,316$1,316Webpage EmailWebpage Email: $354$354Business ApplicationsBusiness Applications: $249$249Bank Service FeesBank Service Fees: $175$175Video Meeting ServicesVideo Meeting Services: $167$167OtherOther: $62$62

Q1 2021 expenses: $4.1k (-30.9% YoY annualized). This is mostly meaningless at this stage, since there are seasonal items which will boost this run-rate later in the year (accountant's fees, various subscriptions, city taxes, etc.). Our rent is slightly up, incidentally, to $1,278 per month from $1,250. This is just the normal inflation that is baked into our contract.

Source: Nakano_Summary_CASH_EXPENSE REPORT_(2026_06_30) DRAFT.xlsx · Expenses_Summary / Expenses_Nakano / Expenses_Centerpitch · full tables in the appendix · annualization holds Accountant Fees, State/City Fees, Client Entertainment, and Internal Events at actuals
03 · Equity balances
Nakano Investments LLC
Total equity$2,654,236
Design target (D/W)80 / 20
Drexler $2,124,236 (80.0%)Wiesner $530,000 (20.0%)
$0$717k$1.4m$2.1m$2.9m20172018201920202021
Centerpitch Investments LLC

no data

Source: Nakano_Summary_CASH_EXPENSE REPORT_(2026_06_30) DRAFT.xlsx · Nakano_Equity / Centerpitch_Equity
04 · Private portfolio

Private deals done: None. We've committed to a $50k investment in The Assembly Authority, which is a purchase of a white-glove equipment installation company sponsored by Blue Jay Capital, but funding was delayed until April. It will be accounted for in Q2.

DealFirst fundingInvestedCash receivedRemaining valueMOICOutperformance case
Nakano Investments LLC
ValFund
Jun 2017$470,656$642,987$01.00×—
Northfield
Residential real-estate development (Principal: Patrick Zalupski)
Aug 2020$250,000—$250,0001.00×—
ScreenMeet
Cloud-native remote support SaaS (Principal: Ben Lilienthal)
Jun 2021$199,999—$199,9991.00×—
Smartemis
Veterinary services — France, Germany (Principal: Bill Hughson)
Mar 2022$185,490—$185,4901.00×—
NextAlim
May 2021$57,561—$57,5611.00×—
Nakano subtotal$1,163,706$642,987$693,0501.00×
Consolidated$1,163,706$642,987$693,0501.00×

Invested (light) vs total value — paler segment is cash already returned

ValFundValFund invested: $470,656$471kValFund cash returned: $642,987$643kNorthfieldNorthfield invested: $250,000$250kNorthfield remaining value: $250,000$250kScreenMeetScreenMeet invested: $199,999$200kScreenMeet remaining value: $199,999$200kSmartemisSmartemis invested: $185,490$185kSmartemis remaining value: $185,490$185kNextAlimNextAlim invested: $57,561$58kNextAlim remaining value: $57,561$58k
Source: Nakano_Portfolio_Data.xlsx · Deal_Registry / Deal_Transactions / Deal_Valuations · marks are total deal value (report-sourced); Remaining value = mark − cash received, which is what counts toward portfolio value (received cash already sits in the cash accounts) · MOIC = total value / invested · deals, marks, and cash received are as of the report date · open deals with no dated mark yet are carried at cost
05 · Public portfolio

All public securities are held at Nakano Investments (eTrade and Interactive Brokers). Centerpitch holds no public positions.

Open positions (MTM)
$2.57M
-$202k vs cost
Realized G/L, 2021 YTD
$172k
+ $10k dividends
eTrade NAV
$3.05M
broker-reported, Mar 31

Daily marks — securities value by account

$0$723k$1.4m$2.2m$2.9m20202021
TotaleTradeIBKR

Performance vs indexes (time-weighted)

CumulativeCAGR2021 YTD
Portfolio+18.4%+9.5%+11.2%
Blended benchmark+38.8%+19.3%+6.4%
S&P 500+45.3%+22.3%+6.4%
MSCI ACWI+38.6%+19.3%+4.9%
Japan (EWJ)+31.7%+16.0%+1.4%
Europe (VGK)+25.0%+12.8%+5.0%

Time-weighted: daily returns of the securities book chained with buys/sells neutralized as external flows; dividends and option premiums count as return. Base 100 on 2019-05-24. The blended benchmark applies the portfolio's own daily bucket weights to matching index returns (US equities→SPY, Japan equities→EWJ, Europe equities→VGK, China equities→MCHI, US bonds/bills→BIL, Crypto→ETH-USD; dividend-adjusted USD ETFs). Current mix: US equities 100%. T-bill discounts recognize at purchase; delisted names (ALRN, LUMO) excluded.

Open positions

TickerQtyCost basisLast price (local)MTM (USD)GainWeight
eTrade
BABA2,100$541,389$226.73$476,133-12.1%18.5%
ABBV4,000$381,928$108.22$432,880+13.3%16.8%
SCHO7,115$366,548$51.31$365,071-0.4%14.2%
JNJ1,400$208,747$164.35$230,090+10.2%9.0%
GLD1,300$211,826$159.96$207,948-1.8%8.1%
CVS1,750$110,292$75.23$131,652+19.4%5.1%
NEE
NextEra Energy
1,500$117,981$75.61$113,415-3.9%4.4%
FMC800$87,812$110.61$88,488+0.8%3.4%
GS
Goldman Sachs Group
250$68,594$327.00$81,750+19.2%3.2%
SLRC4,500$75,154$17.76$79,920+6.3%3.1%
SPSB2,500$78,108$31.31$78,275+0.2%3.0%
BAC2,000$51,388$38.69$77,380+50.6%3.0%
MO1,000$46,921$51.16$51,160+9.0%2.0%
IAU1,000$16,235$32.52$32,520+100.3%1.3%
SEDG100$23,773$287.44$28,744+20.9%1.1%
IVOL1,000$28,675$28.58$28,580-0.3%1.1%
IGSB500$27,491$54.68$27,340-0.5%1.1%
GOOG
Alphabet (Class C)
205$311,685$103.43$21,203-93.2%0.8%
AAAU1,000$16,948$16.95$16,948+0.0%0.7%
eTrade subtotal$2,771,494$2,569,498

Realized results by year

201920202021Total
Realized G/L$33k$169k$172k$374k
Dividends$10k$23k$10k$43k
Source: Nakano_Portfolio_Data.xlsx · Public_Trades / Prices / Account_NAV · daily marks: nakano_reporting daily_marks engine (month-ends tie IBKR PortfolioAnalyst within ±1.1%)
06 · Appendix — expense detail
Consolidated
Line item20162017201820192020202120222023202420252026Total
Office Rent4,17014,77815,06515,39115,85516,63814,64116,0617,327119,925
Office Furniture4,3292,9413,40010,670
Office Supplies0
Office-Related Expenses4,17014,77815,06519,72118,79520,03814,64116,0617,327130,595
Webpage Email3934805781803541925227282,3451,5257,295
Subscriptions13,0978191,5894395,945
Video Meeting Services1581671481541611731841,145
Business Applications2492494413831201,442
Other Business Services2252402149625
Operational Expenses3935015783387706434,2142,0904,6292,29716,452
Client Entertainment8,0448,9702,0152,48821,517
Internal Events4,5063,1058608,471
Business Travel1,1575,4386,595
Client Expenses13,70717,5142,0153,34836,584
Legal Fees2,3768391,4591642785,115
Accountant Fees2,8901,8002,5002,5001,6002,5002,5002,5003,85022,640
State/City Fees751693192782821,122
Bank Service Fees295110175382611512341101,866
Wire Fees2252402901006065425501,455
Foreign Currency Charges20323702244
Advisory and Fees2255,5813,2244,3382,7372,5293,1143,3883,0124,29432,443
Other Expenses2,8811,400991,580
Error7061,1391,316681643844
Miscellaneous2,1752611,316780643736
Creditcard4,7552,3958,1024,0156,12014,3408,4412,1271,0991251,382
Total Expenses5,37312,64728,85623,49428,03136,30850,29539,75926,17317,254268,191
Nakano
Line item20162017201820192020202120222023202420252026Total
Office Rent4,17014,77815,06515,39115,8556,37471,633
Office Furniture4,3292,9413,40010,670
Office Supplies0
Office-Related Expenses4,17014,77815,06519,72118,7959,77482,303
Webpage Email3934805781803541925226782,3451,5257,246
Subscriptions1402393873541,723
Video Meeting Services1581671481541611731841,145
Business Applications2492493362781201,232
Other Business Services225274
Operational Expenses3935015783387706431,4141,5103,5111,76311,419
Client Entertainment3,3233,323
Internal Events2,5254222,946
Business Travel3,3223,322
Client Expenses7993,7432,944
Legal Fees2,3768391,4591641394,976
Accountant Fees2,8901,8002,5002,5001,6002,50013,790
State/City Fees75169319144706
Bank Service Fees2951101753825801802341101,706
Wire Fees2252402901006065980
Foreign Currency Charges203210228
Advisory and Fees2255,5813,2244,3382,7372,5293,0832023425522,187
Other Expenses2,8811,4001,481
Error7061,1391,3162131,096
Miscellaneous2,1752611,316213384
Creditcard4,7552,3958,1024,0156,12014,3408,4412,1271,0991251,382
Total Expenses5,37312,64728,85623,49428,03136,30821,9147,3594,6312,006170,620
Centerpitch
Line item20162017201820192020202120222023202420252026Total
Office Rent10,26414,64116,0617,32748,292
Office Furniture0
Office Supplies0
Office-Related Expenses10,26414,64116,0617,32748,292
Webpage Email5050
Subscriptions2,6954267163854,222
Video Meeting Services0
Business Applications105105210
Other Business Services402149551
Operational Expenses2,8005801,1185345,032
Client Entertainment11,3688,9702,0152,48824,841
Internal Events1,9822,6848605,525
Business Travel1,1572,1173,274
Client Expenses14,50613,7712,0153,34833,640
Legal Fees139139
Accountant Fees2,5002,5003,8508,850
State/City Fees278139416
Bank Service Fees31129160
Wire Fees42550475
Foreign Currency Charges216216
Advisory and Fees313,4082,7784,03910,256
Other Expenses9999
Error681429252
Miscellaneous780429351
Creditcard0
Total Expenses28,38132,40021,54215,24797,571
Sources: Nakano_Summary_CASH_EXPENSE REPORT_(2026_06_30) DRAFT.xlsx · Nakano_Portfolio_Data.xlsx · unmarked private deals carried at zero.