XML 37 R26.htm IDEA: XBRL DOCUMENT v3.22.2.2
Investments and Fair Value (Tables)
9 Months Ended
Sep. 30, 2022
Investments, All Other Investments [Abstract]  
Investment Holdings, Schedule of Investments
The following tables show the composition of the investment portfolio, at amortized cost and fair value at September 30, 2022 and December 31, 2021, respectively (with corresponding percentage of total portfolio investments):
September 30, 2022
Investments at
Amortized Cost
Percentage of
Amortized Cost
Investments at
Fair Value
Percentage of
Fair Value
Loans$75,818,192 65.4 %$76,311,192 67.5 %
Loans through participation interest (Note 4)
40,089,419 34.6 %36,738,949 32.5 %
Marketable securities— — %— — %
Total$115,907,611 100.0 %$113,050,141 100.0 %
December 31, 2021
Investments at
Amortized Cost
Percentage of
Amortized Cost
Investments at
Fair Value
Percentage of
Fair Value
Loans$60,352,932 54.9 %$61,281,259 55.4 %
Loans through participation interest (Note 4)
48,780,897 44.4 %48,349,374 43.8 %
Marketable securities789,335 0.7 %879,272 0.8 %
Total$109,923,164 100.0 %$110,509,905 100.0 %
Fair Value Disclosures [Abstract]  
Fair value measurements of marketable securities, by major class
The following tables present fair value measurements of investments, by major class, as of September 30, 2022 and December 31, 2021, according to the fair value hierarchy:
September 30, 2022
 Fair Value Measurements
 Level 1Level 2Level 3Total
Investments:    
Loans$— $— $76,311,192 $76,311,192 
Loans through participation interest— — 36,738,949 36,738,949 
Marketable securities— — — — 
Total Investments$— $— $113,050,141 $113,050,141 
Obligations under participation agreements$— $— $6,114,979 $6,114,979 
December 31, 2021
 Fair Value Measurements
 Level 1Level 2Level 3Total
Investments:    
Loans$— $— $61,281,259 $61,281,259 
Loans through participation interest— — 48,349,374 48,349,374 
Marketable securities879,272 — — 879,272 
Total Investments$879,272 $— $109,630,633 $110,509,905 
Obligations under participation agreements$— $— $4,883,877 $4,883,877 
Assets Measured on Recurring Basis, Unobservable Input Reconciliation Changes in the Company’s Level 3 investments for the nine months ended September 30, 2022 and 2021 were as follows:
Nine Months Ended September 30, 2022
 
 Loans
Loans
Through
Participation
Total Loan
Investments
Obligations under
Participation Agreements
Balance as of January 1, 2022$61,281,259 $48,349,374 $109,630,633 $4,883,877 
Purchases of investments29,872,400 18,204,715 48,077,115 — 
Repayments of investments(15,000,000)(27,082,531)(42,082,531)— 
Net change in unrealized (depreciation) appreciation on
  investments
(435,327)(2,918,956)(3,354,283)— 
Amortization and accretion of investment-related fees, net592,860 186,347 779,207 47,955 
Proceeds from obligations under participation agreements— — — 1,225,275 
Net change in unrealized depreciation on obligations under
   participation agreements
— — — (42,128)
Balance as of September 30, 2022$76,311,192 $36,738,949 $113,050,141 $6,114,979 
Net change in unrealized appreciation or depreciation for
   the period relating to those Level 3 assets that were still
   held by the Company at the end of the period:
    
Net change in unrealized appreciation or depreciation on
   loan investments and obligations under participation
   agreements
$(232,375)$(2,918,947)$(3,151,322)$(42,128)
Nine Months Ended September 30, 2021
 
 Loans
Loans
Through
Participation
Total Loan
Investments
Obligations under
Participation Agreements
Balance as of January 1, 2021$20,209,473 $45,963,805 $66,173,278 $4,293,971 
Purchases of investments65,985,000 27,384,684 93,369,684 — 
Repayments of investments(52,520,000)(18,871,678)(71,391,678)— 
Net change in unrealized (depreciation) appreciation on
    investments
267,447 (29,714)237,733 — 
PIK interest income, net— 94,524 94,524 — 
Amortization and accretion of investment-related fees, net535,981 314,070 850,051 219,171 
Realized loss on loan repayment— (168,106)(168,106)— 
Proceeds from obligations under participation agreements— — — 21,223,404 
Repayment of obligations under participation agreements— — — (25,728,138)
Net change in unrealized depreciation on obligations under
   participation agreements
— — — (8,408)
Balance as of September 30, 2021$34,477,901 $54,687,585 $89,165,486 $— 
Net change in unrealized appreciation or depreciation for
   the period relating to those Level 3 assets that were still
   held by the Company at the end of the period:
    
Net change in unrealized depreciation or appreciation on loan investments and obligations under participation agreements$325,200 $(18,660)$306,540 $— 
Fair Value Measurement Inputs and Valuation Techniques
The following table summarizes the significant unobservable inputs used by the Company to value the Level 3 investments as of September 30, 2022 and December 31, 2021. The table is not intended to be all-inclusive, but instead identifies the significant unobservable inputs relevant to the determination of fair values.
September 30, 2022
  Primary
Valuation
Technique
Unobservable InputRangeWeighted
Asset CategoryFair ValueMinimumMaximumAverage
Assets:      
Loans$76,311,192 Discounted cash flowDiscount rate11.14 %18.04 %14.12 %
Loans through participation interest36,738,949 Discounted cash flowDiscount rate15.00 %15.25 %15.05 %
Total Level 3 Assets$113,050,141 
Liabilities:
Obligations under participation agreements$6,114,979 Discounted cash flowDiscount rate11.14 %11.14 %11.14 %
December 31, 2021
  Primary
Valuation
Technique
Unobservable InputRangeWeighted
Asset CategoryFair ValueMinimumMaximumAverage
Assets:      
Loans$61,281,259 Discounted cash flowDiscount rate8.25 %15.00 %12.58 %
Loans through participation interest48,349,374 Discounted cash flowDiscount rate12.37 %15.00 %14.40 %
Total Level 3 Assets$109,630,633 
Liabilities:
Obligations under participation agreements$4,883,877 Discounted cash flowDiscount rate8.25 %8.25 %8.25 %
Schedule of Carrying Values and Estimated Fair Values of Debt Instruments The table below presents detailed information regarding the unsecured notes payable and term loan payable at September 30, 2022 and December 31, 2021:
September 30, 2022December 31, 2021
LevelPrincipal BalanceCarrying ValueFair Value Principal BalanceCarrying ValueFair Value
Unsecured notes payable (1)(2)
1$38,375,000 $36,782,463 $33,770,000 $38,375,000 $36,497,612 $39,403,450 
Term loan payable (3)(4)
325,000,000 24,279,081 25,000,000 5,000,000 4,170,164 5,000,000 
$63,375,000 $61,061,544 $58,770,000 $43,375,000 $40,667,776 $44,403,450 
_______________
(1)Carrying value is net of unamortized issue discount of $0.9 million and $1.0 million, and unamortized deferred financing costs of $0.7 million and $0.9 million as of September 30, 2022 and December 31, 2021, respectively.
(2)Valuation falls under Level 1 of the fair value hierarchy, which is based on the trading price of $22.00 and $25.67 as of the close of business day on September 30, 2022 and December 31, 2021, respectively.
(3)Carrying value is net of unamortized issue discount of $0.5 million and $0.6 million, and unamortized deferred financing costs of $0.2 million and $0.2 million as of September 30, 2022 and December 31, 2021, respectively.
(4)Valuation falls under Level 3 of the fair value hierarchy, which is based on a discounted cash flow model with a discount rate of 5.625%.