XML 51 R32.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
FAIR VALUE MEASUREMENTS (Tables)
12 Months Ended
Mar. 31, 2024
Fair Value Disclosures [Abstract]  
Schedule Investment Portfolio by Level
The following fair value hierarchy tables set forth our investment portfolio by level as of March 31, 2024 and March 31, 2023 (in thousands):
Fair Value Measurements
at March 31, 2024 Using
Asset CategoryTotalQuoted Prices in Active Markets for Identical Assets
(Level 1)
Significant Other Observable Inputs
(Level 2)
Significant Unobservable Inputs
(Level 3)
First lien loans$1,309,449 $— $— $1,309,449 
Second lien loans33,774 — — 33,774 
Subordinated debt1,336 — — 1,336 
Preferred equity71,127 — — 71,127 
Common equity & warrants60,875 — — 60,875 
Total Investments$1,476,561 $— $— $1,476,561 
Fair Value Measurements
at March 31, 2023 Using
Asset Category
TotalQuoted Prices in Active Markets for Identical Assets
(Level 1)
Significant Other Observable Inputs
(Level 2)
Significant Unobservable Inputs
(Level 3)
First lien loans$1,000,984 $— $— $1,000,984 
Second lien loans35,820 — — 35,820 
Subordinated debt791 — — 791 
Preferred equity63,393 — — 63,393 
Common equity & warrants54,144 — — 54,144 
Investments measured at net asset value1
51,256 — — — 
Total Investments$1,206,388 $— $— $1,155,132 

1Certain investments that are measured at fair value using the NAV per share (or its equivalent) practical expedient have not been categorized in the fair value hierarchy. The fair value amounts presented in this table are intended to permit reconciliation of the fair value hierarchy to the amounts presented in Consolidated Statements of Assets and Liabilities. For the investment valued at NAV per share at March 31, 2023, the redemption restrictions dictated that we cannot withdraw our membership interest without unanimous approval. We were permitted to sell or transfer our membership interest provided we deliver written notice of such transfer to the other member no later than 60 business days prior to the sale or transfer.
Schedule of Valuation Techniques and Significant Level 3 Inputs
The tables below present the Valuation Techniques and Significant Level 3 Inputs (ranges and weighted averages) used in the valuation of CSWC’s debt and equity securities at March 31, 2024 and March 31, 2023. Significant Level 3 Inputs were weighted by the relative fair value of the investments. The tables are not intended to be all inclusive, but instead capture the significant unobservable inputs relevant to our determination of fair value.
Fair Value atSignificant
ValuationMarch 31, 2024UnobservableWeighted
TypeTechnique(in thousands)InputsRangeAverage
First lien loansIncome Approach$1,211,447  Discount Rate 
5.5% - 43.8%
13.4%
Third Party Broker Quote
38.3 - 100.0
92.4
Market Approach98,002 Cost
98.0 - 99.0
98.1
Second lien loansIncome Approach33,774  Discount Rate 
13.4% - 33.3%
15.6%
Third Party Broker Quote
28.0 - 28.0
28.0
Subordinated debtIncome Approach568  Discount Rate 
18.7% - 18.7%
18.7%
Third Party Broker Quote
23.3 - 23.3
23.3
Market Approach210 Cost
94.0 - 100.0
96.1
Enterprise Value Waterfall Approach558 EBITDA Multiple
5.7x - 7.9x
6.4x
Discount Rate
13.2% - 18.6%
14.8%
Preferred equityEnterprise Value Waterfall Approach68,877  EBITDA Multiple 
4.3x - 17.0x
9.9x
Discount Rate
10.3% - 38.0%
16.7%
Market Approach2,250 Cost
100.0 - 100.0
100.0
Common equity & warrantsEnterprise Value Waterfall Approach60,375  EBITDA Multiple 
4.7x - 15.6x
8.6x
Discount Rate
10.3% - 30.2%
16.0%
Market Approach500 Cost
100.0 - 100.0
100.0
Total Level 3 Investments$1,476,561 

           
Fair Value atSignificant
ValuationMarch 31, 2023UnobservableWeighted
TypeTechnique(in thousands)InputsRangeAverage
First lien loansIncome Approach$953,918 Discount Rate
6.9% - 26.2%
13.0%
Third Party Broker Quote
5.1 - 96.5
93.9
Market Approach41,923 Cost
94.1 - 98.1
97.9
Enterprise Value Waterfall Approach5,143 EBITDA Multiple
9.4x - 9.4x
9.4x
Discount Rate
27.2% - 27.2%
27.2%
Second lien loansIncome Approach32,226 Discount Rate
18.3% - 34.3%
25.1%
Third Party Broker Quote
61.3 - 61.3
61.3
Enterprise Value Waterfall Approach3,594 EBITDA Multiple
9.4x - 9.4x
9.4x
Discount Rate
27.2% - 27.2%
27.2%
Subordinated debtMarket Approach205 Cost
100.0 - 100.0
100.0
Enterprise Value Waterfall Approach586 EBITDA Multiple
6.0x - 7.7x
6.6x
Discount Rate
20.2% - 25.0%
21.8%
Preferred equityEnterprise Value Waterfall Approach59,518 EBITDA Multiple
4.7x - 16.7x
9.8x
Discount Rate
11.7% - 30.8%
17.1%
Market Approach3,875 Cost
100.0 - 100.0
100.0
Common equity & warrantsEnterprise Value Waterfall Approach53,064 EBITDA Multiple
5.5x - 18.6x
9.5x
Discount Rate
11.4% - 36.6%
18.2%
Market Approach1,080 Exit Value
100.0 - 100.0
100.0
Total Level 3 Investments$1,155,132 
Schedule of Changes in Fair Value of Investments Measured Using Level 3 Inputs
The following tables provide a summary of changes in the fair value of investments measured using Level 3 inputs during the years ended March 31, 2024 and 2023 (in thousands):
Fair Value March 31, 2023Realized & Unrealized Gains (Losses)
Purchases of Investments1
RepaymentsPIK Interest CapitalizedDivestitures
Conversion/Exchange of Security2
Fair Value March 31, 2024YTD Unrealized Appreciation (Depreciation) on Investments held at period end
First lien loans$1,000,984 $(25,020)$520,239 $(176,763)$10,845 $(13,875)$(6,961)$1,309,449 $(19,824)
Second lien loans35,820 342 169 (2,913)356 — — 33,774 339 
Subordinated debt791 (31)562 (19)33 — — 1,336 (31)
Preferred equity63,393 (5,442)10,279 — — (273)3,170 71,127 (5,340)
Common equity & warrants54,144 517 6,281 — — (3,858)3,791 60,875 285 
Total Investments$1,155,132 $(29,634)$537,530 $(179,695)$11,234 $(18,006)$— $1,476,561 $(24,571)
Fair Value March 31, 2022Realized & Unrealized Gains (Losses)
Purchases of Investments1
RepaymentsPIK Interest CapitalizedDivestituresConversion/Exchange of SecurityFair Value March 31, 2023YTD Unrealized Appreciation (Depreciation) on Investments held at period end
First lien loans$739,872 $(17,150)$415,332 $(128,932)$5,577 $— $(13,715)$1,000,984 $(13,189)
Second lien loans52,645 (7,127)2,990 (12,310)314 (692)— 35,820 (5,923)
Subordinated debt1,317 (398)385 — 74 — (587)791 (294)
Preferred equity44,663 (3,360)7,788 — — — 14,302 63,393 (267)
Common equity & warrants40,514 10,547 5,747 — — (2,664)— 54,144 11,730 
Total Investments$879,011 $(17,488)$432,242 $(141,242)$5,965 $(3,356)$— $1,155,132 $(7,943)

1Includes purchases of new investments, as well as discount accretion on existing investments. Also included are distributions-in-kind of investments received in connection with the dissolution and liquidation of I-45 SLF. See Note 13 - Related Party Transactions for more information.
2Includes $3.8 million of cost basis allocated from first lien debt to warrants.