XML 80 R66.htm IDEA: XBRL DOCUMENT v3.25.2
Fair Value of Financial Instruments - Significant Unobservable Inputs of Level 3 Assets (Details) - Level 3
$ in Thousands
Jun. 30, 2025
USD ($)
Dec. 31, 2024
USD ($)
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Fair Value $ 478,090 $ 518,698
Common stock | Unadjusted Price/MHz-PoP | Market Approach    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Fair Value $ 126,472 $ 157,828
Common stock | Discount Rate | NAV Approach    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean) 0.1000 0.1000
Common stock | Multiple of EBITDA    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean) 7.72 12.75
Common stock | Implied Enterprise Value from Transaction Price ($mm) | Recent Transaction    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean) 1,151 1,149
Common stock | Offer Price per Share | Recent Transaction    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean)   4.27
Convertible notes | Discount Rate | Discounted Cash Flow    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Fair Value $ 14,081 $ 20,846
LLC interest | Discount Rate | Discounted Cash Flow    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Fair Value $ 51,473 $ 36,777
LLC interest | Capitalization Rates | Discounted Cash Flow    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean) 0.0525 0.0513
LP interest | Capitalization Rates | Direct Capitalization Approach    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Fair Value $ 167,398 $ 189,659
LP interest | Discount to NAV | Market Approach    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean) (0.0750) (0.075)
LP interest | Offer Price per Share | Recent Transaction    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean) 14.01 16.41
Series A Preferred Shares | Offer Price per Share | Discounted Cash Flow    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Fair Value $ 72,719  
Series A Preferred Shares | Offer Price per Share | Recent Transaction    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean) 1,000 1,000
Fair Value   $ 69,895
Senior loan | Discount Rate | Discounted Cash Flow    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Fair Value $ 45,947 $ 43,693
Minimum | Common stock | Recent Transaction    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean)   25.31
Minimum | Common stock | Unadjusted Price/MHz-PoP | Market Approach    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean) 0.10 0.10
Minimum | Common stock | Discount Rate | Discounted Cash Flow    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean) 0.0700 0.0700
Minimum | Common stock | Market Rent (per sqft) | Discounted Cash Flow    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean) 13.00 13.00
Minimum | Common stock | Multiple of EBITDA | Multiples analysis    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean) 3.00 3.00
Minimum | Common stock | Discount to NAV | Recent Transaction    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean)   (0.3000)
Minimum | Convertible notes | Discount Rate | Discounted Cash Flow    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean) 0.0608 0.0608
Minimum | LLC interest | Discount Rate | Discounted Cash Flow    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean) 0.0700 0.0700
Minimum | LLC interest | Market Rent (per sqft) | Discounted Cash Flow    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean) 13.00 13.00
Minimum | LP interest | Capitalization Rates | Direct Capitalization Approach    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean) 0.0525 0.0525
Minimum | Senior loan | Discount Rate | Discounted Cash Flow    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean) 0.1325 0.1330
Maximum | Common stock | Recent Transaction    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean)   28.00
Maximum | Common stock | Unadjusted Price/MHz-PoP | Market Approach    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean) 0.90 0.90
Maximum | Common stock | Discount Rate | Discounted Cash Flow    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean) 0.1400 0.1450
Maximum | Common stock | Market Rent (per sqft) | Discounted Cash Flow    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean) 42.50 42.50
Maximum | Common stock | Multiple of EBITDA | Multiples analysis    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean) 4.25 4.25
Maximum | Common stock | Discount to NAV | Recent Transaction    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean)   (0.2000)
Maximum | Convertible notes | Discount Rate | Discounted Cash Flow    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean) 0.0808 (0.0808)
Maximum | LLC interest | Discount Rate | Discounted Cash Flow    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean) 0.2600 0.2600
Maximum | LLC interest | Market Rent (per sqft) | Discounted Cash Flow    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean) 42.50 42.50
Maximum | LP interest | Capitalization Rates | Direct Capitalization Approach    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean) 0.0550 0.0550
Maximum | Senior loan | Discount Rate | Discounted Cash Flow    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean) 0.1500 0.2600
Weighted Average | Common stock | Recent Transaction    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean)   (26.66)
Weighted Average | Common stock | Unadjusted Price/MHz-PoP | Market Approach    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean) (0.48) (0.48)
Weighted Average | Common stock | Discount Rate | Discounted Cash Flow    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean) (0.0950) (0.0963)
Weighted Average | Common stock | Market Rent (per sqft) | Discounted Cash Flow    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean) (27.75) (27.75)
Weighted Average | Common stock | Multiple of EBITDA | Multiples analysis    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean) (0.0363) (0.0363)
Weighted Average | Common stock | Discount to NAV | Recent Transaction    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean)   (0.2500)
Weighted Average | Convertible notes | Discount Rate | Discounted Cash Flow    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean) (0.0708) (0.0708)
Weighted Average | LLC interest | Discount Rate | Discounted Cash Flow    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean) (0.125) (0.125)
Weighted Average | LLC interest | Market Rent (per sqft) | Discounted Cash Flow    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean) (27.75) (27.75)
Weighted Average | LP interest | Capitalization Rates | Direct Capitalization Approach    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean) (0.05375) (0.0538)
Weighted Average | Senior loan | Discount Rate | Discounted Cash Flow    
Derivative Instruments and Hedging Activities Disclosures [Line Items]    
Input Value(s) (Arithmetic Mean) (0.1413) (0.1965)