XML 31 R22.htm IDEA: XBRL DOCUMENT v3.23.1
Summary of Significant Accounting Policies (Tables)
3 Months Ended
Mar. 31, 2023
Accounting Policies [Abstract]  
Schedule of Company's Investment

At March 31, 2023, the Company’s investments were categorized as follows:

 

Level

 

Basis for Determining Fair Value

 

Bank Debt (1)

 

 

Equity
Securities

 

 

Total

 

2

 

Other direct and indirect observable market inputs (2)

 

$

8,283,854

 

 

$

 

 

$

8,283,854

 

3

 

Independent third-party valuation sources that
   employ significant unobservable inputs

 

 

219,500,190

 

 

 

426,727

 

 

 

219,926,917

 

Total

 

 

 

$

227,784,044

 

 

$

426,727

 

 

$

228,210,771

 

 

(1)
Includes senior secured loans
(2)
For example, quoted prices in inactive markets or quotes for comparable investments

At December 31, 2022, the Company’s investments were categorized as follows:

 

Level

 

Basis for Determining Fair Value

 

Bank Debt (1)

 

 

Equity
Securities

 

 

Total

 

2

 

Other direct and indirect observable market inputs (2)

 

$

10,005,500

 

 

$

 

 

$

10,005,500

 

3

 

Independent third-party valuation sources that
   employ significant unobservable inputs

 

 

202,878,661

 

 

 

549,038

 

 

 

203,427,699

 

Total

 

 

 

$

212,884,161

 

 

$

549,038

 

 

$

213,433,199

 

 

(1)
Includes senior secured loans
(2)
For example, quoted prices in inactive markets or quotes for comparable investments
Schedule of Unobservable Inputs

Unobservable inputs used in the fair value measurement of Level 3 investments as of March 31, 2023 included the following:

 

Asset Type

 

Fair Value

 

 

Valuation Technique

 

Unobservable Input

 

Range (Weighted Avg.) (1)

Bank Debt

 

$

210,296,263

 

 

Income approach

 

Discount rate

 

9.9% - 22.4% (12.5%)

 

 

8,597,611

 

 

Market quotations

 

Indicative bid/ask quotes

 

1 (1)

 

 

 

606,316

 

 

Option Pricing Model

 

EBITDA/Revenue multiples

 

2.0x (2.0x)

 

 

 

 

 

 

 

Implied volatility

 

65.0% (65.0%)

 

 

 

 

 

 

Term

 

2.0 years (2.0 years)

Equity

 

 

426,727

 

 

Option Pricing Model

 

EBITDA/Revenue multiples

 

0.8x - 5.3x (1.8x)

 

 

 

 

 

 

Implied volatility

 

55.0% - 70.0% (54.3%)

 

 

 

 

 

 

 

Term

 

1 year - 3.3 years (1.7 years)

 

$

219,926,917

 

 

 

 

 

 

 

 

(1)
Weighted by fair value

Certain fair value measurements may employ more than one valuation technique, with each valuation technique receiving a relative weight between 0% and 100%. Generally, a change in an unobservable input may result in a change to the value of an investment as follows:

 

Input

 

Impact to Value if Input Increases

 

Impact to Value if Input Decreases

Discount rate

 

Decrease

 

Increase

Revenue multiples

 

Increase

 

Decrease

EBITDA multiples

 

Increase

 

Decrease

Book value multiples

 

Increase

 

Decrease

Implied volatility

 

Increase

 

Decrease

Term

 

Increase

 

Decrease

Yield

 

Increase

 

Decrease

Unobservable inputs used in the fair value measurement of Level 3 investments as of December 31, 2022 included the following:

 

Asset Type

 

Fair Value

 

 

Valuation Technique

 

Unobservable Input

 

Range (Weighted Avg.) (1)

Bank Debt

 

$

195,352,498

 

 

Income approach

 

Discount rate

 

9.4% - 17.9% (12.6%)

 

 

6,926,778

 

 

Market quotations

 

Indicative bid/ask quotes

 

1 (1)

 

 

 

599,385

 

 

Option Pricing Model

 

Implied volatility

 

65.0% (65.0%)

 

 

 

 

 

 

Term

 

2.3 years (2.3 years)

Equity

 

 

103,803

 

 

Market comparable companies

 

Revenue Multiples

 

1.5x (1.5x)

 

 

 

445,235

 

 

Option Pricing Model

 

EBITDA/Revenue multiples

 

2.5x-12.5x (4.4x )

 

 

 

 

 

 

Implied volatility

 

55.0%-65.0% (63.8%)

 

 

 

 

 

 

 

Term

 

1 year-4.3 years (2.4 years)

 

$

203,427,699

 

 

 

 

 

 

 

 

(1)
Weighted by fair value
Schedule of Changes in Investments

Changes in investments categorized as Level 3 during the three months ended March 31, 2023 were as follows:

 

 

 

Independent Third-Party Valuation

 

 

 

Bank Debt

 

 

Equity
Securities

 

 

Total

 

Beginning balance

 

$

202,878,661

 

 

$

549,038

 

 

$

203,427,699

 

Net realized and unrealized gains (losses)

 

 

(347,458

)

 

 

(122,311

)

 

 

(469,769

)

Acquisitions (1)

 

 

16,093,101

 

 

 

 

 

 

16,093,101

 

Dispositions

 

 

(959,815

)

 

 

 

 

 

(959,815

)

Transfers into Level 3

 

 

1,835,701

 

 

 

 

 

 

1,835,701

 

Ending balance

 

$

219,500,190

 

 

$

426,727

 

 

$

219,926,917

 

Net change in unrealized appreciation/depreciation during the period on investments still held at period end (included in net realized and unrealized gains/losses, above)

 

$

(402,246

)

 

$

(122,310

)

 

$

(524,556

)

 

(1)
Includes payments received in kind and accretion of original issue and market discounts

Changes in investments categorized as Level 3 during the three months ended March 31, 2022 were as follows:

 

 

 

Independent Third-Party Valuation

 

 

 

Bank Debt

 

 

Equity
Securities

 

 

Total

 

Beginning balance

 

$

108,058,825

 

 

$

650,891

 

 

$

108,709,716

 

Net realized and unrealized gains (losses)

 

 

(338,303

)

 

 

223,330

 

 

 

(114,973

)

Acquisitions(1)

 

 

20,600,867

 

 

 

 

 

 

20,600,867

 

Dispositions

 

 

(222,812

)

 

 

 

 

 

(222,812

)

Ending balance

 

$

128,098,577

 

 

$

874,221

 

 

$

128,972,798

 

Net change in unrealized appreciation/depreciation during the period on investments still held at period end (included in net realized and unrealized gains/losses, above)

 

$

(337,147

)

 

$

223,330

 

 

$

(113,817

)

 

(1)
Includes payments received in kind and accretion of original issue and market discounts
Schedule of Cost for U.S. Federal Income Tax As of December 31, 2022, gross unrealized appreciation and depreciation for investments and derivatives based on cost for U.S. federal income tax purposes were as follows:

 

 

 

December 31, 2022

 

Tax basis of investments

 

$

218,927,365

 

 

 

 

Unrealized appreciation

 

 

958,845

 

Unrealized depreciation

 

 

(6,453,009

)

Net unrealized appreciation (depreciation)

 

$

(5,494,164

)