Nakano Investments
Nakano Investments
Quarterly report · Q2 2022 · Nakano & Centerpitch
Confidential
2022-06-30
01 · Overview
Consolidated cash
$143k
-43.2% QoQ
Combined equity
$2.65M
Nakano $2.65M · CP —
Private portfolio (MTM)
$1.72M
on $1.72M invested · $0 returned
Public portfolio (MTM)
$1.55M
-$113k unrealized
2022 expenses (ann.)
$71k
$36k YTD

H1 2022 gross returns: -$240.8k (-7.5% YTD). We are down this year, year to date. I see it as a drop of 7.5% on our average capital outstanding ($3.2m). The loss is exactly evenly split between the $120k we lost on NextAlim in the beginning of the year and the approx. $120k we're down on our stock portfolio. Importantly, this doesn't incorporate the impact of changes in our expectations for returns in our private portfolio, which we probably would expect to have been positive—Smartemis is showing $3.7m in annualized revenue, and ScreenMeet has exceeded $4m in annualized revenue.

Consolidated cash, quarterly

-$220k$252k$723k$1.2m$1.7m20182019202020212022

Balances by account

WFWF: $84,308$84kMSMS: $21,621$22kIBKRIBKR: $19,780$20keTradeeTrade: $17,575$18kNewBridgeNewBridge: $20$20
Source: Nakano_Summary_CASH_EXPENSE REPORT_(2026_06_30) DRAFT.xlsx · “Running Cash Balances”
02 · Expenses
Consolidated (Nakano + Centerpitch)
2022 YTD$36,308
Annualized$71,266
2021 full year$28,031
+154.2% 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
2022 YTD$36,308
Annualized$71,266
2021 full year$28,031
+154.2% 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
2022 YTD$0
Annualized$0
2021 full year$0
2016: $0162017: $0172018: $0182019: $0192020: $0202021: $0212022: $0222023: $28,381232024: $32,40024$32k2025: $21,542252026: $15,24726$15k

2022 spend by line item (consolidated)

Office RentOffice Rent: $15,855$15,855CreditcardCreditcard: $14,340$14,340Office FurnitureOffice Furniture: $2,941$2,941Accountant FeesAccountant Fees: $1,600$1,600Bank Service FeesBank Service Fees: $382$382State/City FeesState/City Fees: $319$319Business ApplicationsBusiness Applications: $249$249Webpage EmailWebpage Email: $192$192Legal FeesLegal Fees: $164$164OtherOther: $267$267

H1 2022 expenses: $18.4k (-2.5% YoY annualized). Expenses were generally flat. The YoY decline is flattered by the expense we took in 2021 for new office furniture. Our credit card expenditure is running high on an annualized basis due to our expenses in Mexico in May, which should revert as we approach year end. Office rent is up 3% as part of our overall rent agreement with Rad.

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$2.9m201720182019202020212022
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: 6, for $605.1k (+2.9% YoY). The $605k that we invested in private deals in the first half of 2022 represents our largest amount of annual activity in private deals since ABBQ. Notably, we did our first two debt deals in this period in the form of promissory notes: $45k to take a piece of debt in the Assembly Authority investment, bringing our total exposure there up to $95k, and a $62k loan to partially fund the Drexler family property in Cedar Rapids. With the exception of the latter, the six investments only included one new obligor: Lung Therapeutics, a biotechnology company pursuing two drugs to treat lung fibrosis, into which we invested $50k. Of particular note: we increased our investment in Smartemis this year by 2.5x, to ~$634k from ~$185k. This was due to what we see as positive progression in their sign-up of vet clinics in Germany. Currently, we have $1.72m of exposure to private deals across 8 unique deals.

DealFirst fundingInvestedCash receivedRemaining valueMOICOutperformance case
Nakano Investments LLC
Smartemis
Veterinary services — France, Germany (Principal: Bill Hughson)
Mar 2022$633,683—$633,6831.00×—
ScreenMeet
Cloud-native remote support SaaS (Principal: Ben Lilienthal)
Jun 2021$574,999—$574,9991.00×—
Northfield
Residential real-estate development (Principal: Patrick Zalupski)
Aug 2020$250,000—$250,0001.00×—
BloomIntel
Restaurant marketing — Bloom Intelligence (Principal: Will Wilson)
Aug 2021$100,000—$100,0001.00×—
LindenDebt
Oct 2022$61,893—$61,8931.00×—
TAAEquity
Apr 2021$50,000—$50,0001.00×—
LungThera
Biotech — now Rein Therapeutics, RNTX (Principal: Brian Windsor)
Mar 2022$50,000—$50,0001.00×—
Nakano subtotal$1,720,576$0$1,720,5761.00×
Consolidated$1,720,576$0$1,720,5761.00×

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

SmartemisSmartemis invested: $633,683$634kSmartemis remaining value: $633,683$634kScreenMeetScreenMeet invested: $574,999$575kScreenMeet remaining value: $574,999$575kNorthfieldNorthfield invested: $250,000$250kNorthfield remaining value: $250,000$250kBloomIntelBloomIntel invested: $100,000$100kBloomIntel remaining value: $100,000$100kLindenDebtLindenDebt invested: $61,893$62kLindenDebt remaining value: $61,893$62kTAAEquityTAAEquity invested: $50,000$50kTAAEquity remaining value: $50,000$50kLungTheraLungThera invested: $50,000$50kLungThera remaining value: $50,000$50k
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)
$1.55M
-$113k vs cost
Realized G/L, 2022 YTD
-$10k
+ $48k dividends
eTrade NAV
$1.56M
broker-reported, Jun 30
IBKR NAV
$14k
broker-reported, Jun 30

NAV bridge: open positions $1.55M + eTrade cash $18k + IBKR cash $20k (margin loan) = $1.58M ≈ combined broker NAV $1.58M — brokerage NAV nets cash and margin against the securities.

Daily marks — securities value by account

$0$748k$1.5m$2.2m$3.0m202020212022
TotaleTradeIBKR

Performance vs indexes (time-weighted)

CumulativeCAGR2022 YTD
Portfolio+40.9%+11.7%-7.0%
Blended benchmark+34.4%+10.0%-20.0%
S&P 500+40.7%+11.6%-20.0%
MSCI ACWI+25.5%+7.6%-20.0%
Japan (EWJ)+4.7%+1.5%-20.3%
Europe (VGK)+10.1%+3.1%-20.9%

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
ABBV1,750$186,465$153.16$268,030+43.7%17.3%
GS
Goldman Sachs Group
600$196,135$297.02$178,212-9.1%11.5%
JNJ900$138,599$177.51$159,759+15.3%10.3%
SBLK6,000$119,131$24.99$149,940+25.9%9.7%
CVS1,500$115,393$92.66$138,990+20.4%9.0%
MO3,000$141,842$41.77$125,310-11.7%8.1%
NEE
NextEra Energy
1,500$117,981$77.46$116,190-1.5%7.5%
BABA850$195,507$113.68$96,628-50.6%6.3%
SLRC3,500$58,150$14.63$51,205-11.9%3.3%
C1,000$70,909$45.99$45,990-35.1%3.0%
LMT100$32,995$429.96$42,996+30.3%2.8%
FMC400$44,479$107.01$42,804-3.8%2.8%
NVDA200$61,278$151.59$30,318-50.5%2.0%
BX300$42,262$91.23$27,369-35.2%1.8%
CMPS2,500$79,610$10.82$27,050-66.0%1.7%
UEC
Uranium Energy
8,000$31,420$3.08$24,640-21.6%1.6%
MSFT80$26,559$256.83$20,546-22.6%1.3%
eTrade subtotal$1,658,713$1,545,977

Realized results by year

2019202020212022Total
Realized G/L$33k$169k$408k-$10k$600k
Dividends$10k$23k$59k$48k$140k

New public investments made: 0, or $0.0m (-100.0% YoY). We have yet to make a public stock or bond purchase this year. We sold $194k of investments this year, mainly selling the remainder of our gold positions. (Gold is down 5% YTD.) Our last significant spate of public activity was at the end of last year when we sold approx. $920k of stocks and then re-bought approx. $675k of mostly dividend stocks. Consequently, our public portfolio distribution has remained steady, with 85% of our holdings in dividend-paying stocks, 8% in tech, 3% in "punts" (UEC and Compass Pathways) and 3% in bond risk (Solar Capital). This mix seems unlikely to change for the remainder of 2022.

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.