XML 34 R24.htm IDEA: XBRL DOCUMENT v3.25.2
Fair Value (Tables)
6 Months Ended
Jun. 30, 2025
Fair Value Disclosures [Abstract]  
Summary of assets measured at fair value on a recurring basis

The following tables present the balances of assets measured at fair value on a recurring basis, as of June 30, 2025 and December 31, 2024:

Fair Value Measurements

As of June 30, 2025

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Bank Debt/Senior Secured Loans

 

$

 

 

$

 

 

$

222,764

 

 

$

222,764

 

Preferred Equity

 

 

 

 

 

 

 

 

10,688

 

 

 

10,688

 

Common Equity/Equity Interests/Warrants

 

 

41

 

 

 

 

 

 

9,035

 

 

 

9,076

 

Total Investments

 

$

41

 

 

$

 

 

$

242,487

 

 

$

242,528

 

Fair Value Measurements

As of December 31, 2024

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Bank Debt/Senior Secured Loans

 

$

 

 

$

 

 

$

294,802

 

 

$

294,802

 

Preferred Equity

 

 

 

 

 

 

 

 

10,223

 

 

 

10,223

 

Common Equity/Equity Interests/Warrants

 

 

46

 

 

 

 

 

 

11,484

 

 

 

11,530

 

Total Investments

 

$

46

 

 

$

 

 

$

316,509

 

 

$

316,555

 

Summary of the changes in fair value of level 3 assets

The following table provides a summary of the changes in fair value of Level 3 assets for the three and six months ended June 30, 2025, as well as the portion of gains or losses included in income attributable to unrealized gains or losses related to those assets still held at June 30, 2025:

 

 

Bank Debt/Senior
Secured Loans

 

 

Preferred Equity

 

 

Common Equity/Equity
Interests/ Warrants

 

 

Total

 

Fair value, March 31, 2025

 

$

255,323

 

 

$

10,453

 

 

$

9,542

 

 

$

275,318

 

Total gains or losses included in earnings:

 

 

 

 

 

 

 

 

 

 

 

 

Net realized gain

 

 

 

 

 

 

 

 

 

 

 

 

Net change in unrealized gain (loss)

 

 

(1,465

)

 

 

(38

)

 

 

(870

)

 

 

(2,373

)

Purchase of investment securities*

 

 

537

 

 

 

273

 

 

 

363

 

 

 

1,173

 

Proceeds from dispositions of investment securities

 

 

(31,631

)

 

 

 

 

 

 

 

 

(31,631

)

Transfers into Level 3

 

 

 

 

 

 

 

 

 

 

 

 

Transfers out of Level 3

 

 

 

 

 

 

 

 

 

 

 

 

Fair value, June 30, 2025

 

$

222,764

 

 

$

10,688

 

 

$

9,035

 

 

$

242,487

 

Unrealized gains (losses) 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 gain (loss)

 

$

(1,330

)

 

$

(38

)

 

$

(870

)

 

$

(2,238

)

 

* Includes PIK capitalization and accretion of discount.

 

 

Bank Debt/Senior
Secured Loans

 

 

Preferred Equity

 

 

Common Equity/Equity
Interests/ Warrants

 

 

Total

 

Fair value, December 31, 2024

 

$

294,802

 

 

$

10,223

 

 

$

11,484

 

 

$

316,509

 

Total gains or losses included in earnings:

 

 

 

 

 

 

 

 

 

 

 

 

Net realized gain

 

 

 

 

 

 

 

 

 

 

 

 

Net change in unrealized gain (loss)

 

 

(2,255

)

 

 

(76

)

 

 

(3,315

)

 

 

(5,646

)

Purchase of investment securities*

 

 

1,229

 

 

 

541

 

 

 

866

 

 

 

2,636

 

Proceeds from dispositions of investment securities

 

 

(71,012

)

 

 

 

 

 

 

 

 

(71,012

)

Transfers into Level 3

 

 

 

 

 

 

 

 

 

 

 

 

Transfers out of Level 3

 

 

 

 

 

 

 

 

 

 

 

 

Fair value, June 30, 2025

 

$

222,764

 

 

$

10,688

 

 

$

9,035

 

 

$

242,487

 

Unrealized gains 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 gain

 

$

(1,480

)

 

$

(76

)

 

$

(3,315

)

 

$

(4,871

)

 

* Includes PIK capitalization and accretion of discount.

The following table provides a summary of the changes in fair value of Level 3 assets for the year ended December 31, 2024, as well as the portion of gains or losses included in income attributable to unrealized gains or losses related to those assets still held at December 31, 2024:

 

 

Bank Debt/Senior
Secured Loans

 

 

Preferred Equity

 

 

Common Equity/Equity
Interests/ Warrants

 

 

Total

 

Fair value, December 31, 2023

 

$

406,543

 

 

$

 

 

$

13,975

 

 

$

420,518

 

Total gains or losses included in earnings:

 

 

 

 

 

 

 

 

 

 

 

 

Net realized gain

 

 

71

 

 

 

 

 

 

 

 

 

71

 

Net change in unrealized gain (loss)

 

 

(1,454

)

 

 

470

 

 

 

(2,498

)

 

 

(3,482

)

Purchase of investment securities*

 

 

15,144

 

 

 

9,753

 

 

 

125

 

 

 

25,022

 

Proceeds from dispositions of investment securities

 

 

(125,502

)

 

 

 

 

 

(118

)

 

 

(125,620

)

Transfers into Level 3

 

 

 

 

 

 

 

 

 

 

 

 

Transfers out of Level 3

 

 

 

 

 

 

 

 

 

 

 

 

Fair value, December 31, 2024

 

$

294,802

 

 

$

10,223

 

 

$

11,484

 

 

$

316,509

 

Unrealized gains (losses) 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 gain (loss)

 

$

(1,278

)

 

$

470

 

 

$

(2,498

)

 

$

(3,306

)

 

* Includes PIK capitalization and accretion of discount.

Summary of quantitative information about the company's level 3 asset fair value measurements

Quantitative information about the Company’s Level 3 asset fair value measurements as of June 30, 2025 is summarized in the table below:

 

 

Asset or
Liability

 

Fair Value at
June 30, 2025

 

 

Principal Valuation
Technique/
Methodology

 

Unobservable Input

 

Range (Weighted
Average)

Bank Debt/Senior Secured Loans

 

Asset

 

$

222,764

 

 

Income Approach

 

Market Yield

 

9.2% - 19.0% (11.8%)

Preferred Equity

 

Asset

 

$

10,688

 

 

Income Approach

 

Market Yield

 

9.0% - 9.0% (9.0%)

Common Equity/Equity Interests/Warrants

 

Asset

 

$

14

 

 

Market Approach

 

Volatility

 

18.6% - 18.6% (18.6%)

 

 

 

 

$

224

 

 

Transaction Price*

 

N/A

 

N/A

 

 

 

$

8,797

 

 

EBITDA Multiple

 

Comparable Multiple

 

5.5x-6.5x (6.0x)

* This asset was valued at $2.18 per share, which is the price per share paid to the stockholders at the time of the closing of the transaction.

Quantitative information about the Company’s Level 3 asset fair value measurements as of December 31, 2024 is summarized in the table below:

 

 

 

Asset or
Liability

 

Fair Value at December 31, 2024

 

 

Principal
Valuation Technique/Methodology

 

Unobservable
Input

 

Range
(Weighted
Average)

Bank Debt/Senior Secured Loans

 

Asset

 

$

294,802

 

 

Income Approach

 

Market Yield

 

9.2% - 17.4% (11.4%)

Preferred Equity

 

Asset

 

$

10,223

 

 

Income Approach

 

Market Yield

 

9.0% - 9.0% (9.0%)

Common Equity/Equity Interests/Warrants

 

Asset

 

$

20

 

 

Market Approach

 

Volatility

 

22.9% - 22.9% (22.9%)

 

 

 

 

$

224

 

 

Transaction Price*

 

N/A

 

N/A

 

 

 

$

11,240

 

 

EBITDA Multiple

 

Comparable Multiple

 

5.5x-6.5x (6.0x)

* This asset was valued at $2.18 per share, which is the price per share paid to the stockholders at the time of the closing of the transaction.