XML 41 R28.htm IDEA: XBRL DOCUMENT

Fair Value Measurement (Tables)

12 Months Ended

Dec. 31, 2022

Summary of Investment Assets Categorized within Fair Value Hierarchy

The following summarizes the Company’s investment assets categorized within the fair value hierarchy as of December 31, 2022:


Assets	Level 1		Level 2		Level 3		Total
Debt	$	-	$	80,622	$	104,333	$	184,955
Equity/Other		7,958		-		32,044		40,002
Short Term Investments		76,127		-		-		76,127
Total investment assets	$	84,085	$	80,622	$	136,377	$	301,084

The following summarizes the Company’s investment assets categorized within the fair value hierarchy as of December 31, 2021:


Assets	Level 1		Level 2		Level 3		Total
Debt	$	-	$	44,858	$	104,936	$	149,794
Equity/Other		12,164		1,103		49,088		62,355
Short Term Investments		199,995		-		-		199,995
Total investment assets	$	212,159	$	45,961	$	154,024	$	412,144

Summary of Reconciliation of Level 3 Assets

The following is a reconciliation of Level 3 assets for the year ended December 31, 2022:


Level 3	Beginning Balance as of January 1, 2022		Net Transfers In/Out			Purchases(1)		Net Realized Gain (Loss)			Net Change in Unrealized Appreciation (Depreciation)(2)		Sales and Settlements(1)			Net Amortization of Premium/ Discount		Ending Balance as of December 31, 2022
Debt	$	104,936	$	(6,311	)	$	66,461	$	(60,207	)	$	45,325	$	(46,314	)	$	443	$	104,333
Equity/Other		49,088		-			12,538		(69,384	)		61,476		(21,674	)		-		32,044
Total investment assets	$	154,024	$	(6,311	)	$	78,999	$	(129,591	)	$	106,801	$	(67,988	)	$	443	$	136,377

The following is a reconciliation of Level 3 assets for the year ended December 31, 2021:


Level 3	Beginning Balance as of January 1, 2021		Net Transfers In/Out		Purchases(1)		Net Realized Gain (Loss)			Net Change in Unrealized Appreciation (Depreciation)(2)			Sales and Settlements(1)			Net Amortization of Premium/ Discount		Ending Balance as of December 31, 2021
Debt	$	85,865	$	-	$	118,965	$	(13,067	)	$	(19,544	)	$	(70,373	)	$	3,090	$	104,936
Equity/Other		26,191		-		24,476		(2,276	)		4,907			(4,210	)		-		49,088
Total investment assets	$	112,056	$	-	$	143,441	$	(15,343	)	$	(14,637	)	$	(74,583	)	$	3,090	$	154,024

(1)

Purchases may include new deals, additional fundings (inclusive of those on revolving credit facilities), refinancings, capitalized PIK income, and securities received in corporate actions and restructurings. Sales and Settlements may include scheduled principal payments, prepayments, sales and repayments (inclusive of those on revolving credit facilities), and securities delivered in corporate actions and restructuring of investments.

(2)

The net change in unrealized appreciation/(depreciation) relating to Level 3 assets still held at December 31, 2022 totaled $(19,811) consisting of the following: $(11,792) related to debt investments and $(8,019) related to equity/other. The net change in unrealized depreciation relating to Level 3 assets still held at December 31, 2021 totaled $(27,528) consisting of the following: $(31,826) related to debt investments and $4,298 related to equity/other.

Ranges of Significant Unobservable Inputs to Value Level 3 Assets

The following tables below present the ranges of significant unobservable inputs used to value the Company’s Level 3 assets as of December 31, 2022 and 2021, respectively. These ranges represent the significant unobservable inputs that were used in the valuation of each type of instrument, but they do not represent a range of values for any one instrument. For example, the lowest yield in 1st Lien Debt is appropriate for valuing that specific debt investment, but may not be appropriate for valuing any other debt investments in this asset class. Accordingly, the ranges of inputs presented below do not represent uncertainty in, or possible ranges of, fair value measurements of the Company’s Level 3 assets.


As of December 31, 2022
Investment Type	Fair value		Valuation Technique(1)	Unobservable Input(1)	Range (Weighted Average)(2)
Debt	$	65,570	Income Approach	Discount Rate	9.39% - 33.61% (17.55%)
		20,687	Market Approach	Earnings Multiple	0.25 - 9.50 (4.20)
		4,945	Income Approach	Implied Yield	3.95% - 26.49% (15.80%)
		4,883	Broker Quotes		80.00% - 85.00% (82.50%)
		4,375	Recent Transaction
		3,000	Income Approach	Discount Rate	24.00% - 26.00% (25.00%)
			Market Approach	Earnings Multiple	4.00 - 5.00 (4.50)
		873	Asset Recovery / Liquidation(3)
		-	Options Pricing Model	Volatility and Risk Free Rate	20.00% and 4.49%
Total Debt	$	104,333

Equity/Other	$	11,638	Income Approach	Discount Rate	24.00% - 26.00% (25.00%)
			Market Approach	Earnings Multiple	4.00 - 5.00 (4.50)
		11,044	Market Approach	Earnings Multiple	0.12 - 8.50 (4.07)
		4,982	Income Approach	Discount Rate	19.07% - 19.07% (19.07%)
		5	Asset Recovery / Liquidation(3)
		4,375	Recent Transaction
		-	Options Pricing Model	Volatility and Risk Free Rate	20.00% and 4.49%
Total Equity/Other	$	32,044


As of December 31, 2021
Investment Type	Fair value			Valuation Technique(1)	Unobservable Input(1)	Range (Weighted Average)(2)
Debt	$	20,070		Market Approach	Earnings Multiple	1.00 - 5.25 (3.28)
				Income Approach	Discount Rate	17.50% - 32.50% (27.68%)
		83,321		Income Approach	Discount Rate	7.05% - 65.41% (13.16%)
		(288	)	Income Approach	Implied Yield	4.02% - 6.87% (4.97%)
		1,833		Recent Transaction
Total Debt	$	104,936

Equity/Other	$	31,050		Market Approach	Earnings Multiple	0.16 - 14.50 (5.44)
				Income Approach	Discount Rate	14.00% - 32.50% (25.54%)
		5,238		Market Approach	Earnings Multiple	0.13 - 7.25 (2.01)
		12,579		Income Approach		11.51% - 13.39% (11.60%)
	221			Asset Recovery / Liquidation(3)
Total Equity/Other	$	49,088

(1)

The fair value of any one instrument may be determined using multiple valuation techniques or unobservable inputs.

(2)

Weighted average for an asset category consisting of multiple investments is calculated by weighting the significant unobservable input by the relative fair value of the investment. The range and weighted average for an asset category consisting of a single investment represents the significant unobservable input used in the fair value of the investment.

(3)

Investments valued using the asset recovery or liquidation technique include investments for which valuation is based on current financial data without a discount rate applied.