XML 46 R33.htm IDEA: XBRL DOCUMENT v3.25.3
Fair Value Measurements (Tables)
12 Months Ended
Sep. 30, 2025
Fair Value Measurements [Abstract]  
Schedule of Fair Value Measurements of Investments

The following table presents the fair value measurements of our investments, by major class according to the fair value hierarchy, as of September 30, 2025 (dollars in thousands):

 

   Fair Value Hierarchy as of September 30, 2025 
Investments:  Level 1   Level 2   Level 3   Total 
Senior Secured First Lien Term Loans  $-   $27,586   $88,981   $116,567 
Senior Secured Notes   -    10,460    6,997    17,457 
Equity/Warrants   37,812    -    128,209    166,021 
Total  $37,812   $38,046   $224,187   $300,045 
Investments measured at net asset value(1)                  2,227 
Total Investments, at fair value                 $302,272 

 

(1)Certain investments that are measured at fair value using NAV have not been categorized in the fair value hierarchy. The fair value amounts presented in the table are intended to permit reconciliation of the fair value hierarchy to the amount presented in the Consolidated Statements of Assets and Liabilities.

 

The following table presents the fair value measurements of our investments, by major class according to the fair value hierarchy, as of September 30, 2024 (dollars in thousands):

 

   Fair Value Hierarchy as of September 30, 2024 
Investments:  Level 1   Level 2   Level 3   Total 
Senior Secured First Lien Term Loans  $-   $45,003   $68,987   $113,990 
Senior Secured Notes   -    11,054    7,422    18,476 
Equity/Warrants   30,044    -    63,881    93,925 
Total  $30,044   $56,057   $140,290   $226,391 
Investments measured at net asset value(1)                  1,525 
Total Investments, at fair value                 $227,916 
Schedule of Investments that Use Level 3 Inputs

The following table provides a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the year ended September 30, 2025 (dollars in thousands):

 

   Senior
Secured
First Lien
Term Loans
   Senior
Secured
Notes
   Equities/
Warrants
   Total 
Balance as of September 30, 2024  $68,987   $7,422   $63,881   $140,290 
Purchases and other adjustments to cost   68,553    -    84,494    153,047 
Sales (including repayments or maturities)   (36,901)   (425)   (15,764)   (53,090)
Net realized gains/(losses) from investments   (11,601)   -    (1,771)   (13,372)
Net unrealized gains/(losses)   7,826    -    (2,519)   5,307 
Transfer in/(out)   (7,883)   -    (112)   (7,995)
Balance as of September 30, 2025  $88,981   $6,997   $128,209   $224,187 

The following table provides a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the year ended September 30, 2024 (dollars in thousands):

 

   Senior
Secured
First Lien
Term Loans
   Senior
Secured
Notes
   Equities/
Warrants
   Total 
Balance as of September 30, 2023  $82,499   $-   $82,817   $165,316 
Purchases and other adjustments to cost   31,590    34,000    50,146    115,736 
Sales (including repayments or maturities)   (32,879)   (26,578)   (63,578)   (123,035)
Net realized gains/(losses) from investments   (8,728)   -    15,331    6,603 
Net unrealized gains/(losses)   19,634    -    (20,835)   (1,201)
Transfer in/(out)   (23,129)   -    -    (23,129)
Balance as of September 30, 2024  $68,987   $7,422   $63,881   $140,290 
Schedule of Quantitative Information About Level 3 Fair Value Measurements of Our Investments

The following table presents the quantitative information about Level 3 fair value measurements of our investments, as of September 30, 2025 (dollars in thousands):

 

   Fair Value   Valuation
Methodology
  Unobservable
Input
  Range
(Weighted Average)
  Impact to
Valuation From
An Increase In
Input
Senior Secured First Lien Term Loans  $74,485   Income Approach  Market Yield  3.3% - 14.5% (10.0%)  Decrease
Senior Secured First Lien Term Loans   13,428   Market Approach  EBITDA Multiple  1.8x - 2.8x (2.3x)  Increase
Senior Secured First Lien Term Loans   997   Market Approach  Market Spread  4.8% - 5.5% (5.1%)  Increase
Senior Secured First Lien Term Loans   71   Recent Purchase  Purchase Price  N/A  N/A
Senior Secured Notes   6,997   Cost Approach  Collateral Value  N/A  N/A
Equity/Warrants   78,255   Market Approach  EBITDA Multiple  1.3x - 13.0x (11.0x)  Increase
Equity/Warrants   37,181   Cost Approach  Replacement Cost  N/A  N/A
Equity/Warrants   3,948   Market Approach  Market Quote  N/A  N/A
Equity/Warrants   6,000   Market Approach  Revenue Multiple  2.5x-3.0x (2.8x)  Increase
Equity/Warrants   2,725   Income Approach  Market Yield  28.3%-28.8% (28.5%)  Decrease
Equity/Warrants   100   Cost Approach  Collateral Value  N/A  N/A
Total  $224,187             

The following table presents the quantitative information about Level 3 fair value measurements of our investments, as of September 30, 2024 (dollars in thousands):

 

   Fair Value   Valuation Methodology  Unobservable Input  Range
(Weighted Average)
  Impact to
Valuation From
An Increase In
Input
Senior Secured First Lien Term Loans  $65,236   Income Approach  Market Yield  3.5% - 42.5% (15.3%)  Decrease
Senior Secured First Lien Term Loans   2,399   Market Approach  EBITDA Multiple  1.8x - 2.3x (2.0x)  Increase
Senior Secured First Lien Term Loans   1,002   Market Approach  Market Spread  4.5% - 5.0% (4.75%)  Decrease
Senior Secured First Lien Term Loans   350   Cost Approach  Collateral Value  N/A  N/A
Senior Secured Notes   7,422   Recent Purchase  Purchase Price  N/A  N/A
Equity/Warrants   36,683   Cost Approach  Collateral Value  N/A  N/A
Equity/Warrants   27,014   Market Approach  EBITDA Multiple  4.3x - 10.3x (8.4x)  Increase
Equity/Warrants   101   Recent Purchase  Purchase Price  N/A  N/A
Equity/Warrants   83   Income Approach  DLOM (Discount for lack of Marketability)  27.0% - 31.0% (29.0%)  Decrease
Total  $140,290