XML 59 R48.htm IDEA: XBRL DOCUMENT v3.24.3
Fair Value Measurements Investments, Summary of Quantitative Inputs and Assumptions Used for Items Categorized in Level 3 (Details)
Sep. 30, 2024
USD ($)
Dec. 31, 2023
USD ($)
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Fair value [1] $ 345,481,284 [2],[3],[4],[5] $ 376,992,972
First Lien Senior Secured Loan [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Fair value 281,382,082 319,229,009
Second Lien Senior Secured Loan [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Fair value 6,118,091 6,059,372
Senior Unsecured Notes [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Fair value 3,427,073 1,384,446
Preferred Equity Securities [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Fair value 45,273,253 41,804,395
Warrants and Other Equity Securities [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Fair value 6,462,674 5,706,423
Fund Investments [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Fair value 2,818,111 2,809,327
Level 3 [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Fair value 345,481,284 376,992,972
Level 3 [Member] | First Lien Senior Secured Loan [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Fair value 281,382,082 319,229,009
Level 3 [Member] | First Lien Senior Secured Loan One [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Fair value $ 233,758,448 $ 297,206,519
Level 3 [Member] | First Lien Senior Secured Loan One [Member] | Discounted Cash Flow Rate [Member] | Market Yield [Member] | Minimum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.07 0.07
Level 3 [Member] | First Lien Senior Secured Loan One [Member] | Discounted Cash Flow Rate [Member] | Market Yield [Member] | Maximum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.28 0.27
Level 3 [Member] | First Lien Senior Secured Loan One [Member] | Discounted Cash Flow Rate [Member] | Market Yield [Member] | Weighted Average [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.145 0.153
Level 3 [Member] | First Lien Senior Secured Loan One [Member] | Discounted Cash Flow Rate [Member] | EBITDA Multiple [Member] | Minimum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.0425 0.0197
Level 3 [Member] | First Lien Senior Secured Loan One [Member] | Discounted Cash Flow Rate [Member] | EBITDA Multiple [Member] | Maximum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.355 0.355
Level 3 [Member] | First Lien Senior Secured Loan One [Member] | Discounted Cash Flow Rate [Member] | EBITDA Multiple [Member] | Weighted Average [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.0867 0.0815
Level 3 [Member] | First Lien Senior Secured Loan Two [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Fair value $ 11,423,044 $ 5,270,878
Level 3 [Member] | First Lien Senior Secured Loan Two [Member] | Discounted Cash Flow Rate [Member] | Market Yield [Member] | Minimum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input   0.19
Level 3 [Member] | First Lien Senior Secured Loan Two [Member] | Discounted Cash Flow Rate [Member] | Market Yield [Member] | Maximum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input   0.259
Level 3 [Member] | First Lien Senior Secured Loan Two [Member] | Discounted Cash Flow Rate [Member] | Market Yield [Member] | Weighted Average [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input   0.218
Level 3 [Member] | First Lien Senior Secured Loan Two [Member] | Discounted Cash Flow Rate [Member] | Revenue Multiple [Member] | Minimum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input   0.003
Level 3 [Member] | First Lien Senior Secured Loan Two [Member] | Discounted Cash Flow Rate [Member] | Revenue Multiple [Member] | Maximum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input   0.008
Level 3 [Member] | First Lien Senior Secured Loan Two [Member] | Discounted Cash Flow Rate [Member] | Revenue Multiple [Member] | Weighted Average [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input   0.0062
Level 3 [Member] | First Lien Senior Secured Loan Three [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Fair value $ 16,456,917 $ 15,201,958
Level 3 [Member] | First Lien Senior Secured Loan Three [Member] | Enterprise Value Method [Member] | Revenue Multiple [Member] | Minimum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.0037 0.004
Level 3 [Member] | First Lien Senior Secured Loan Three [Member] | Enterprise Value Method [Member] | Revenue Multiple [Member] | Maximum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.026 0.0843
Level 3 [Member] | First Lien Senior Secured Loan Three [Member] | Enterprise Value Method [Member] | Revenue Multiple [Member] | Weighted Average [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.0101 0.0177
Level 3 [Member] | First Lien Senior Secured Loan Four [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Fair value $ 19,743,673 $ 1,549,654
Level 3 [Member] | First Lien Senior Secured Loan Four [Member] | Enterprise Value Method [Member] | EBITDA Multiple [Member] | Minimum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.03 0.05
Level 3 [Member] | First Lien Senior Secured Loan Four [Member] | Enterprise Value Method [Member] | EBITDA Multiple [Member] | Maximum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.0825 0.06
Level 3 [Member] | First Lien Senior Secured Loan Four [Member] | Enterprise Value Method [Member] | EBITDA Multiple [Member] | Weighted Average [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.0656 0.055
Level 3 [Member] | Second Lien Senior Secured Loan [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Fair value $ 6,118,091 $ 6,059,372
Level 3 [Member] | Second Lien Senior Secured Loan [Member] | Discounted Cash Flow Rate [Member] | Market Yield [Member] | Minimum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.134 0.155
Level 3 [Member] | Second Lien Senior Secured Loan [Member] | Discounted Cash Flow Rate [Member] | Market Yield [Member] | Maximum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.151 0.177
Level 3 [Member] | Second Lien Senior Secured Loan [Member] | Discounted Cash Flow Rate [Member] | Market Yield [Member] | Weighted Average [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.142 0.166
Level 3 [Member] | Second Lien Senior Secured Loan [Member] | Discounted Cash Flow Rate [Member] | EBITDA Multiple [Member] | Minimum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.07 0.07
Level 3 [Member] | Second Lien Senior Secured Loan [Member] | Discounted Cash Flow Rate [Member] | EBITDA Multiple [Member] | Maximum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.08 0.08
Level 3 [Member] | Second Lien Senior Secured Loan [Member] | Discounted Cash Flow Rate [Member] | EBITDA Multiple [Member] | Weighted Average [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.075 0.075
Level 3 [Member] | Senior Unsecured Notes [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Fair value $ 3,427,073 $ 1,384,446
Level 3 [Member] | Senior Unsecured Notes [Member] | Discounted Cash Flow Rate [Member] | Market Yield [Member] | Minimum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input   0.267
Level 3 [Member] | Senior Unsecured Notes [Member] | Discounted Cash Flow Rate [Member] | Market Yield [Member] | Maximum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input   0.267
Level 3 [Member] | Senior Unsecured Notes [Member] | Discounted Cash Flow Rate [Member] | Market Yield [Member] | Weighted Average [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input   0.267
Level 3 [Member] | Senior Unsecured Notes [Member] | Discounted Cash Flow Rate [Member] | EBITDA Multiple [Member] | Minimum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input   0.085
Level 3 [Member] | Senior Unsecured Notes [Member] | Discounted Cash Flow Rate [Member] | EBITDA Multiple [Member] | Maximum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input   0.095
Level 3 [Member] | Senior Unsecured Notes [Member] | Discounted Cash Flow Rate [Member] | EBITDA Multiple [Member] | Weighted Average [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input   0.09
Level 3 [Member] | Senior Unsecured Notes [Member] | Enterprise Value Method [Member] | EBITDA Multiple [Member] | Minimum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.095  
Level 3 [Member] | Senior Unsecured Notes [Member] | Enterprise Value Method [Member] | EBITDA Multiple [Member] | Maximum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.105  
Level 3 [Member] | Senior Unsecured Notes [Member] | Enterprise Value Method [Member] | EBITDA Multiple [Member] | Weighted Average [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.10  
Level 3 [Member] | Preferred Equity Securities [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Fair value $ 45,273,253 $ 41,804,395
Level 3 [Member] | Preferred Equity Securities One [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Fair value 4,945,909 $ 26,528
Level 3 [Member] | Preferred Equity Securities One [Member] | Discounted Cash Flow Rate [Member] | Market Yield [Member] | Minimum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input   0.233
Level 3 [Member] | Preferred Equity Securities One [Member] | Discounted Cash Flow Rate [Member] | Market Yield [Member] | Maximum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input   0.233
Level 3 [Member] | Preferred Equity Securities One [Member] | Discounted Cash Flow Rate [Member] | Market Yield [Member] | Weighted Average [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input   0.233
Level 3 [Member] | Preferred Equity Securities One [Member] | Discounted Cash Flow Rate [Member] | Revenue Multiple [Member] | Minimum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input   0.003
Level 3 [Member] | Preferred Equity Securities One [Member] | Discounted Cash Flow Rate [Member] | Revenue Multiple [Member] | Maximum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input   0.005
Level 3 [Member] | Preferred Equity Securities One [Member] | Discounted Cash Flow Rate [Member] | Revenue Multiple [Member] | Weighted Average [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input   0.004
Level 3 [Member] | Preferred Equity Securities Two [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Fair value $ 5,800,061 $ 4,154,769
Level 3 [Member] | Preferred Equity Securities Two [Member] | Enterprise Value Method [Member] | EBITDA Multiple [Member] | Minimum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.1255 0.12
Level 3 [Member] | Preferred Equity Securities Two [Member] | Enterprise Value Method [Member] | EBITDA Multiple [Member] | Maximum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.1383 0.13
Level 3 [Member] | Preferred Equity Securities Two [Member] | Enterprise Value Method [Member] | EBITDA Multiple [Member] | Weighted Average [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.1319 0.125
Level 3 [Member] | Preferred Equity Securities Two [Member] | Enterprise Value Method [Member] | Gross Profit Multiple [Member] | Minimum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.0224 0.021
Level 3 [Member] | Preferred Equity Securities Two [Member] | Enterprise Value Method [Member] | Gross Profit Multiple [Member] | Maximum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.0293 0.031
Level 3 [Member] | Preferred Equity Securities Two [Member] | Enterprise Value Method [Member] | Gross Profit Multiple [Member] | Weighted Average [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.0259 0.026
Level 3 [Member] | Preferred Equity Securities Three [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Fair value $ 30,988,821 $ 5,511,310
Level 3 [Member] | Preferred Equity Securities Three [Member] | Enterprise Value Method [Member] | Revenue Multiple [Member] | Minimum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.0037 0.003
Level 3 [Member] | Preferred Equity Securities Three [Member] | Enterprise Value Method [Member] | Revenue Multiple [Member] | Maximum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.026 0.03
Level 3 [Member] | Preferred Equity Securities Three [Member] | Enterprise Value Method [Member] | Revenue Multiple [Member] | Weighted Average [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.0206 0.0249
Level 3 [Member] | Preferred Equity Securities Four [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Fair value $ 3,538,462 $ 32,111,788
Level 3 [Member] | Preferred Equity Securities Four [Member] | Enterprise Value Method [Member] | EBITDA Multiple [Member] | Minimum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.03 0.0325
Level 3 [Member] | Preferred Equity Securities Four [Member] | Enterprise Value Method [Member] | EBITDA Multiple [Member] | Maximum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.1375 0.14
Level 3 [Member] | Preferred Equity Securities Four [Member] | Enterprise Value Method [Member] | EBITDA Multiple [Member] | Weighted Average [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.076 0.0751
Level 3 [Member] | Warrants and Other Equity Securities [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Fair value $ 6,462,674 $ 5,706,423
Level 3 [Member] | Warrants And Other Equity Securities One [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Fair value $ 5,616,388 $ 571,189
Level 3 [Member] | Warrants And Other Equity Securities One [Member] | Enterprise Value Method [Member] | EBITDA Multiple [Member] | Minimum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.03  
Level 3 [Member] | Warrants And Other Equity Securities One [Member] | Enterprise Value Method [Member] | EBITDA Multiple [Member] | Maximum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.355  
Level 3 [Member] | Warrants And Other Equity Securities One [Member] | Enterprise Value Method [Member] | EBITDA Multiple [Member] | Weighted Average [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.0757  
Level 3 [Member] | Warrants And Other Equity Securities One [Member] | Enterprise Value Method [Member] | Revenue Multiple [Member] | Minimum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input   0.02
Level 3 [Member] | Warrants And Other Equity Securities One [Member] | Enterprise Value Method [Member] | Revenue Multiple [Member] | Maximum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input   0.0843
Level 3 [Member] | Warrants And Other Equity Securities One [Member] | Enterprise Value Method [Member] | Revenue Multiple [Member] | Weighted Average [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input   0.025
Level 3 [Member] | Warrants And Other Equity Securities Two [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Fair value $ 13,801 $ 5,135,234
Level 3 [Member] | Warrants And Other Equity Securities Two [Member] | Enterprise Value Method [Member] | EBITDA Multiple [Member] | Minimum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input   0.0325
Level 3 [Member] | Warrants And Other Equity Securities Two [Member] | Enterprise Value Method [Member] | EBITDA Multiple [Member] | Maximum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input   0.355
Level 3 [Member] | Warrants And Other Equity Securities Two [Member] | Enterprise Value Method [Member] | EBITDA Multiple [Member] | Weighted Average [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input   0.0658
Level 3 [Member] | Warrants And Other Equity Securities Two [Member] | Enterprise Value Method [Member] | Revenue Multiple [Member] | Minimum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.007  
Level 3 [Member] | Warrants And Other Equity Securities Two [Member] | Enterprise Value Method [Member] | Revenue Multiple [Member] | Maximum [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.026  
Level 3 [Member] | Warrants And Other Equity Securities Two [Member] | Enterprise Value Method [Member] | Revenue Multiple [Member] | Weighted Average [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Measurement Input 0.0165  
Level 3 [Member] | Warrants And Other Equity Securities Three [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Fair value $ 832,485  
Level 3 [Member] | Fund Investments [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Abstract]    
Fair value $ 2,818,111 $ 2,809,327
[1] Because there is no readily available market value for these investments, the fair value of each of these investments is determined in good faith using significant unobservable inputs by the Company’s board of directors (the “Board”) as required by the 1940 Act. See Note 4 “Fair Value Measurements” in the accompanying notes to the consolidated financial statements.
[2] Investment contains a fixed rate structure.
[3] Investment is held by a subsidiary of the Company. See Note 2 in the accompanying notes to the consolidated financial statements for additional information on the Company’s wholly-owned subsidiary.
[4] The Company categorized its unitranche loans as First Lien Senior Secured Loans. The First Lien Senior Secured Loan is comprised of two components: a first out tranche (“First Out”) and last out tranche (“Last Out”). The Company syndicates the First Out tranche and retains the Last Out tranche. The First Out and Last Out tranches have the same maturity date. Interest disclosed reflects the contractual rate of First Lien Senior Secured Loan. The First Out tranche has priority as to the Last Out tranche with respect to payments of principal, interest and any amounts due thereunder. The Company may be entitled to receive additional interest as a result of the Agreement Among Lenders (“AAL”) entered into with the First Out lender. In exchange for the higher interest rate, the Last Out portion is at a greater risk of loss.
[5] The interest rate on these loans is subject to 3 month SOFR, which was 4.59% as of September 30, 2024.B