XML 96 R32.htm IDEA: XBRL DOCUMENT v3.24.3
INVESTMENTS (Tables)
12 Months Ended
Sep. 30, 2024
Investments, Debt and Equity Securities [Abstract]  
Schedule of Fair Value, Assets Measured on Recurring Basis
As of September 30, 2024 and 2023, our investments, by security type, at fair value were categorized as follows within the ASC 820 fair value hierarchy:
Fair Value Measurements
Fair ValueQuoted Prices
in Active
Markets for
Identical Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
As of September 30, 2024:
Secured first lien debt
$554,937 $— $— $554,937 
Secured second lien debt
113,716 — — 113,716 
Unsecured debt
32 —  32 
Preferred equity
31,346 —  31,346 
Common equity/equivalents
96,191 
(A)
— — 96,191 
Total Investments as of September 30, 2024:$796,222 $ $ $796,222 
Fair ValueFair Value Measurements
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
Significant
Other
Observable
Inputs
(Level 2)
Significant
Unobservable
Inputs
(Level 3)
As of September 30, 2023:
Secured first lien debt
$510,701 $— $— $510,701 
Secured second lien debt
127,854  — 127,854 
Unsecured debt
24  — 24 
Preferred equity
26,855 — — 26,855 
Common equity/equivalents
39,150 
(A)
— 22 
(B)
39,128 
Total Investments as of September 30, 2023:$704,584 $ $22 $704,562 
(A)Excludes our investment in Leeds with a fair value of $38 thousand and $0.2 million as of September 30, 2024 and 2023, respectively. Leeds was valued using NAV as a practical expedient.
(B)Fair value was determined based on the closing market price of shares of Funko, Inc. (our units in Funko can be converted into common shares of Funko, Inc.) at the reporting date less a discount for lack of marketability as our investment was subject to certain restrictions.
The following table presents our portfolio investments, valued using Level 3 inputs within the ASC 820 fair value hierarchy and carried at fair value as of September 30, 2024 and 2023 by caption on our accompanying Consolidated Statements of Assets and Liabilities, and by security type:
Total Recurring Fair Value
Measurements Reported in
Consolidated Statements of Assets
and Liabilities
Using Significant
Unobservable Inputs (Level 3)
September 30,
2024
September 30,
2023
Non-Control/Non-Affiliate Investments
Secured first lien debt$540,661 $491,686 
Secured second lien debt105,169 120,429 
Unsecured debt32 24 
Preferred equity27,247 21,733 
Common equity/equivalents77,757 
(A)
29,419 
(B)
Total Non-Control/Non-Affiliate Investments$750,866 $663,291 
Affiliate Investments
Secured first lien debt$380 $2,895 
Preferred equity4,099 5,122 
Common equity/equivalents2,959 2,404 
Total Affiliate Investments $7,438 $10,421 
Control Investments
Secured first lien debt$13,896 $16,120 
Secured second lien debt8,547 7,425 
Preferred equity — 
Common equity/equivalents15,475 7,305 
Total Control Investments $37,918 $30,850 
Total Investments at Fair Value Using Level 3 Inputs$796,222 $704,562 
(A)Excludes our investment in Leeds with fair value of $38 thousand as of September 30, 2024. Leeds was valued using NAV as a practical expedient.
(B)Excludes our investments in Leeds and Funko with fair values of $0.2 million and $22 thousand, respectively, as of September 30, 2023. Leeds was valued using NAV as a practical expedient, and Funko was valued using Level 2 inputs.
Schedule of Fair Value Measurement Inputs and Valuation Techniques The table below is not intended to be all-inclusive, but rather provides information on the significant Level 3 inputs as they relate to our fair value measurements. The weighted average calculations in the table below are based on the principal balances for all debt related calculations and on the cost basis for all equity related calculations for the particular input.
Quantitative Information about Level 3 Fair Value Measurements
Range / Weighted Average as of
September 30,
2024
September 30,
2023
Valuation
Techniques/
Methodologies
Unobservable
Input
September 30,
2024
September 30,
2023
Secured first lien debt$464,090 $461,638 Yield AnalysisDiscount Rate
10.8%–17.3% / 12.6%
11.8%–29.9% / 14.8%
90,847 49,063 TEVEBITDA multiple
4.1x–13.9x / 10.0x
4.7x–6.8x / 6.7x
EBITDA
$3,020–$16,211 / $10,309
$995–$14,002 / $13,624
Revenue multiple
0.2x–4.6x / 2.1x
0.3x–0.8x / 0.6x
Revenue
$6,336–$21,118 / $13,981
$14,934–$16,283 / $15,361
Secured second lien debt101,928 110,820 Yield AnalysisDiscount Rate
12.2%–16.0% / 14.1%
12.5%—15.6% / 14.5%
3,241 9,609 Market QuoteIBP
88.0%–88.0% / 88.0%
67.8%–94.0% / 82.2%
8,547 7,425 TEVEBITDA multiple
5.4x–5.4x / 5.4x
5.6x–5.6x / 5.6x
EBITDA
$3,343–$3,343 / $3,343
$3,690–$3,690 / $3,690
Unsecured debt32 24 TEVRevenue multiple
1.0x–1.0x / 1.0x
1.0x–1.0x / 1.0x
Revenue
$7,834–$7,834 / $7,834
$5,044–$5,044 / $5,044
Preferred and common equity / equivalents(A)
127,537 65,983 TEVEBITDA multiple
4.1x–13.9x / 8.0x
4.7x–13.0x / 6.9x
EBITDA
$1,182–$144,458 / $10,847
$995–$112,841 / $10,570
Revenue multiple
0.2x–4.6x / 2.0x
0.3x–3.0x / 1.2x
Revenue
$4,672–$21,118 / $12,587
$4,213–$16,283 / $14,959
Total Level 3 Investments, at Fair Value$796,222 $704,562 
(A)Fair value as of September 30, 2024 excludes our investment in Leeds with fair value of $38 thousand. Fair value as of September 30, 2023 excludes our investments in Leeds and Funko with fair values of $0.2 million and $22 thousand, respectively. Leeds was valued using NAV as a practical expedient as of both September 30, 2024 and 2023, and Funko was valued using Level 2 inputs as of September 30, 2023.
Schedule of Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation
The following tables provide the changes in fair value, broken out by security type, during the years ended September 30, 2024 and 2023 for all investments for which we determine fair value using unobservable (Level 3) inputs.
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
Year Ended September 30, 2024Secured First
Lien Debt
Secured
Second
Lien Debt
Unsecured
Debt
Preferred
Equity
Common
Equity/
Equivalents
Total
Fair Value as of September 30, 2023$510,701 $127,854 $24 $26,855 $39,128 $704,562 
Total gains (losses):
Net realized gain (loss)(A)
(50)— — 332 1,724 2,006 
Net unrealized appreciation (depreciation)(B)
(7,071)2,445 (5,039)52,781 43,124 
Reversal of prior period net depreciation (appreciation) on realization(B)
(53)(22)— 130 (283)(228)
New investments, repayments and settlements:(C)
Issuances/originations131,462 36,978 — 10,150 4,585 183,175 
Settlements/repayments(80,102)(53,539)— — — (133,641)
Net proceeds from sales50 — — (1,082)(1,744)(2,776)
Transfers — — — — — — 
Fair Value as of September 30, 2024$554,937 $113,716 $32 $31,346 $96,191 $796,222 
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
Year Ended September 30, 2023Secured First
Lien Debt
Secured
Second Lien
Debt
Unsecured
Debt
Preferred
Equity
Common
Equity/
Equivalents
Total
Fair Value as of September 30, 2022$463,858 $115,928 $55 $27,046 $36,273 $643,160 
Total gains (losses):
Net realized gain (loss)(A)
(107)— (95)(279)8,695 8,214 
Net unrealized appreciation (depreciation)(B)
(7,577)617 (31)(1,829)10,563 1,743 
Reversal of prior period net depreciation (appreciation) on realization(B)
850 95 526 (9,257)(7,780)
New investments, repayments and settlements:(C)
Issuances/originations154,762 15,421 — 2,045 4,532 176,760 
Settlements/repayments(101,085)(4,118)— —  (105,203)
Net proceeds from sales— — — (654)(11,678)(12,332)
Transfers— — —  — — 
Fair Value as of September 30, 2023$510,701 $127,854 $24 $26,855 $39,128 $704,562 
(A)Included in net realized gain (loss) on investments on our accompanying Consolidated Statements of Operations for the corresponding period.
(B)Included in net unrealized appreciation (depreciation) on investments on our accompanying Consolidated Statements of Operations for the corresponding period.
(C)Includes increases in the cost basis of investments resulting from new portfolio investments, accretion of discounts, PIK, and other non-cash disbursements to portfolio companies, as well as decreases in the cost basis of investments resulting from principal repayments or sales, the amortization of premiums and acquisition costs and other cost-basis adjustments.
Schedule of Investment Holdings
The following table outlines our investments by security type as of September 30, 2024 and 2023:
September 30, 2024September 30, 2023
CostFair ValueCostFair Value
Secured first lien debt$580,736 75.3 %$554,937 69.7 %$529,376 73.3 %$510,701 72.5 %
Secured second lien debt113,691 14.8 113,716 14.3 130,252 18.1 127,854 18.1 
Unsecured debt198 0.0 32 0.0 198 0.0 24 0.0 
Total debt investments 694,625 90.1 668,685 84.0 659,826 91.4 638,579 90.6 
Preferred equity45,017 5.8 31,346 3.9 35,617 4.9 26,855 3.8 
Common equity/equivalents 31,369 4.1 96,229 12.1 26,826 3.7 39,381 5.6 
Total equity investments 76,386 9.9 127,575 16.0 62,443 8.6 66,236 9.4 
Total Investments $771,011 100.0 %$796,260 100.0 %$722,269 100.0 %$704,815 100.0 %
Our investments at fair value consisted of the following industry classifications as of September 30, 2024 and 2023:
Industry ClassificationSeptember 30, 2024September 30, 2023
Fair ValuePercentage of
Total
Investments
Fair ValuePercentage of
Total
Investments
Diversified/Conglomerate Service$179,032 22.5 %$135,060 19.2 %
Diversified/Conglomerate Manufacturing160,264 20.1 158,061 22.4 
Aerospace and Defense153,096 19.2 97,836 13.9 
Healthcare, Education, and Childcare101,707 12.8 146,438 20.8 
Beverage, Food, and Tobacco88,327 11.1 78,788 11.2 
Automobile28,286 3.6 27,571 3.9 
Machinery21,816 2.7 6,411 0.9 
Oil and Gas20,554 2.6 27,830 3.9 
Cargo Transportation20,200 2.5 — — 
Personal and Non-Durable Consumer Products13,586 1.7 14,576 2.1 
Other, < 2.0%9,392 1.2 12,244 1.7 
Total Investments$796,260 100.0 %$704,815 100.0 %
Our investments at fair value were included in the following U.S. geographic regions as of September 30, 2024 and 2023:
LocationSeptember 30, 2024September 30, 2023
Fair ValuePercentage of
Total
Investments
Fair ValuePercentage of
Total
Investments
South$314,010 39.4 %$273,181 38.8 %
West249,082 31.3 224,235 31.8 
Midwest192,897 24.2 145,122 20.6 
Northeast40,271 5.1 62,277 8.8 
Total Investments$796,260 100.0 %$704,815 100.0 %
Schedule of Investments Classified by Contractual Maturity Date
The following table summarizes the contractual principal repayment and maturity of our investment portfolio by fiscal year, assuming no voluntary prepayments, as of September 30, 2024:
Year Ending September 30,Amount
2025(A)
$16,322 
2026160,366 
2027227,287 
2028193,374 
202978,697 
Thereafter20,000 
Total contractual repayments$696,046 
Adjustments to cost basis of debt investments(1,421)
Investments in equity securities76,386 
Investments held as of September 30, 2024 at cost:$771,011 
(A)Includes debt investments with contractual principal amounts totaling $0.2 million for which the maturity date has passed as of September 30, 2024.