XML 13 R2.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Balance Sheets - USD ($)
$ in Thousands
Mar. 31, 2025
Dec. 31, 2024
Assets:    
Total investments at fair value $ 3,430,001 $ 3,094,065
Cash (restricted cash of $4,422 and $7,932 as of March 31, 2025 and December 31, 2024, respectively) 189,421 108,470
Foreign currencies (cost of $24,144 and $23,188 as of March 31, 2025 and December 31, 2024, respectively) 23,955 22,596
Interest and fees receivable 49,640 49,593
Prepaid expenses and other assets 2,544 321
Derivative assets 2,298 41,184
Deferred financing fees 8,617 9,179
Receivable from unsettled transactions 1,815 3,016
Total assets 3,708,291 3,328,424
Liabilities:    
Accounts payable and accrued liabilities 5,449 6,244
Share repurchases payable 12,793 5,847
Interest payable 15,202 14,916
Administrative fees payable 353 541
Base management fees payable 5,723 5,243
Incentive management fees payable 3,801 3,563
Derivative liabilities 9,749 12,875
Payable from unsettled transactions 95,528 2,580
Borrowings under credit facilities 671,534 594,357
Debt securitization (net of deferred financing fees) 406,104 406,020
Notes payable (net of deferred financing fees) 303,596 299,602
Total liabilities 1,529,832 1,351,788
Commitments and contingencies (Note 7)
Net Assets:    
Common stock, $0.001 par value per share (499,950,000 shares authorized, 104,987,948 and 95,007,965 shares issued and outstanding as of March 31, 2025 and December 31, 2024, respectively) 105 95
Additional paid-in capital 2,160,942 1,953,628
Total distributable earnings 17,412 22,913
Total net assets 2,178,459 1,976,636
Total liabilities and net assets $ 3,708,291 $ 3,328,424
Net asset value per share (in dollars per share) $ 20.75 $ 20.80
Short-term investments    
Assets:    
Total investments at fair value $ 10,200 $ 10,200
Non-Control / Non-Affiliate investments    
Assets:    
Total investments at fair value 3,123,231 2,802,456
Affiliate investments    
Assets:    
Total investments at fair value 270,674 [1] 273,758 [2]
Control investments    
Assets:    
Total investments at fair value $ 25,896 [3] $ 7,651 [4]
[1] As defined in the 1940 Act, the Company is deemed to be an “affiliated person” of the portfolio company as the Company owns between 5% or more, up to 25% (inclusive), of the portfolio company’s voting securities (“non-controlled affiliate”). Transactions related to investments in non-controlled “Affiliate Investments” for the three months ended March 31, 2025 were as follows:
December 31, 2024
Value
Gross Additions
(a)
Gross Reductions (b)Amount of Realized Gain (Loss)Amount of Unrealized Gain (Loss)March 31, 2025
Value
Amount of Interest or Dividends Credited to Income(c)
Portfolio CompanyType of Investment
Coastal Marina Holdings, LLC (d)
Subordinated Term Loan (8.0% Cash)
$7,885 $12 $— $— $$7,900 $176 
Subordinated Term Loan (8.0% Cash)
3,635 — — 3,642 80 
LLC Units (1,759,051 units)
8,426 — — — 1,566 9,992 — 
19,946 17 — — 1,571 21,534 256 
CPCF BPCC LLC
9.1% Member Interest
8,889 — (6,312)— (182)2,395 236 
8,889 — (6,312)— (182)2,395 236 
Eclipse Business Capital, LLC (d)
Revolver (SOFR + 6.5%, 10.9% Cash)
7,123 1,223 (385)— (4)7,957 203 
Second Lien Senior Secured Term Loan (7.5% Cash)
3,209 — — (1)3,209 62 
LLC units (63,139,338 units)
96,603 16 — — (16)96,603 2,815 
106,935 1,240 (385)— (21)107,769 3,080 
Rocade Holdings LLC (d)
Preferred LP Units (108,000 units) (SOFR + 6.0% PIK, 10.4% PIK)
124,083 3,160 — — (19)127,224 3,160 
Common LP Units (30.8 units)
315 — — — 320 635 — 
124,398 3,160 — — 301 127,859 3,160 
Thompson Rivers LLC
6.3% Member Interest
2,860 — (380)— 2,489 — 
2,860 — (380)— 2,489 — 
Waccamaw River LLC
20% Member Interest
10,730 — (1,749)— (353)8,628 302 
10,730 — (1,749)— (353)8,628 302 
Total Affiliate Investments$273,758 $4,417 $(8,826)$ $1,325 $270,674 $7,034 
(a) Gross additions include increases in the cost basis of investments resulting from new investments, follow-on investments, payment-in-kind interest or dividends, the amortization of any unearned income or discounts on debt investments, as applicable.
(b)     Gross reductions include decreases in the total cost basis of investments resulting from principal repayments, sales and return of capital.
(c)    Represents the total amount of interest, fees or dividends credited to income for the portion of the year an investment was included in the Affiliate category.
(d) The fair value of the investment was determined using significant unobservable inputs.
[2] As defined in the 1940 Act, the Company is deemed to be an “affiliated person” of the portfolio company as the Company owns between 5% or more, up to 25% (inclusive), of the portfolio company’s voting securities (“non-controlled affiliate”). Transactions related to investments in non-controlled “Affiliate Investments” for the year ended December 31, 2024 were as follows:
December 31, 2023
Value
Gross Additions
(a)
Gross Reductions (b)Amount of Realized Gain (Loss)Amount of Unrealized Gain (Loss)December 31, 2024
Value
Amount of Interest or Dividends Credited to Income(c)
Portfolio CompanyType of Investment
Coastal Marina Holdings, LLC (d)
Subordinated Term Loan (8.0% Cash)
$7,824 $48 $— $— $13 $7,885 $714 
Subordinated Term Loan (8.0% Cash)
3,434 201 — — — 3,635 356 
LLC Units (1,759,051 units)
6,080 2,776 — — (430)8,426 — 
17,338 3,025 — — (417)19,946 1,070 
CPCF BPCC LLC
9.1% Member Interest
7,763 1,519 (212)— (181)8,889 1,236 
7,763 1,519 (212)— (181)8,889 1,236 
Eclipse Business Capital, LLC (d)
Revolver (SOFR + 7.25%, 11.9% Cash)
3,915 19,522 (16,300)— (14)7,123 465 
Second Lien Senior Secured Term Loan (7.5% Cash)
3,209 — — (4)3,209 341 
LLC units (63,139,338 units)
102,917 47 — — (6,361)96,603 10,513 
110,041 19,573 (16,300)— (6,379)106,935 11,319 
Rocade Holdings LLC (d)
Preferred LP Units (108,000 units) (SOFR + 6.0% PIK, 10.3% PIK)
114,113 13,289 (3,337)— 18 124,083 13,289 
Common LP Units (30.8 units)
1,092 — — — (777)315 — 
115,205 13,289 (3,337)— (759)124,398 13,289 
Thompson Rivers LLC
6.3% Member Interest
5,304 — (2,378)— (66)2,860 — 
5,304 — (2,378)— (66)2,860 — 
Waccamaw River LLC
20% Member Interest
15,470 — (2,087)— (2,653)10,730 3,534 
15,470 — (2,087)— (2,653)10,730 3,534 
Total Affiliate Investments$271,121 $37,406 $(24,314)$ $(10,455)$273,758 $30,448 
(a) Gross additions include increases in the cost basis of investments resulting from new investments, follow-on investments, payment-in-kind interest or dividends, the amortization of any unearned income or discounts on debt investments, as applicable.
(b)     Gross reductions include decreases in the total cost basis of investments resulting from principal repayments, sales and return of capital.
(c)    Represents the total amount of interest, fees or dividends credited to income for the portion of the year an investment was included in the Affiliate category.
(d) The fair value of the investment was determined using significant unobservable inputs.
[3] As defined in in the 1940 Act, the Company is deemed to be both an “affiliated person” and “control” the portfolio company because it owns more than 25% of the portfolio company’s outstanding voting securities or it has the power to exercise control over the management of policies of such portfolio company (including through a management agreement). Transactions as of and during the three months ended March 31, 2025 in which the portfolio company is deemed to be a “Control Investment” of the Company were as follows:
December 31, 2024
Value
Gross Additions
(a)
Gross Reductions (b)Amount of Realized Gain (Loss)Amount of Unrealized Gain (Loss)March 31, 2025
Value
Amount of Interest or Dividends Credited to Income(c)
Portfolio CompanyType of Investment
Skyvault Holdings LLC (d)
First Lien Senior Secured Term Loan
(12.0% PIK)
$5,738 $13,684 $— $— $— $19,422 $231 
LLC Units
(6,474,123 units)
1,913 4,575 — — (14)6,474 — 
Total Control Investments$7,651 $18,259 $ $ $(14)$25,896 $231 
(a) Gross additions include increases in the cost basis of investments resulting from new investments, follow-on investments, payment-in-kind interest or dividends, the amortization of any unearned income or discounts on debt investments, as applicable.
(b)     Gross reductions include decreases in the total cost basis of investments resulting from principal repayments, sales and return of capital.
(c)    Represents the total amount of interest, fees or dividends credited to income for the portion of the year an investment was included in the Affiliate category.
(d) The fair value of the investment was determined using significant unobservable inputs.
[4] As defined in in the 1940 Act, the Company is deemed to be both an “affiliated person” and “control” the portfolio company because it owns more than 25% of the portfolio company’s outstanding voting securities or it has the power to exercise control over the management of policies of such portfolio company (including through a management agreement). Transactions as of and during the year ended December 31, 2024 in which the portfolio company is deemed to be a “Control Investment” of the Company were as follows:
December 31, 2023
Value
Gross Additions
(a)
Gross Reductions (b)Amount of Realized Gain (Loss)Amount of Unrealized Gain (Loss)December 31, 2024
Value
Amount of Interest or Dividends Credited to Income(c)
Portfolio CompanyType of Investment
Skyvault Holdings LLC (d)
First Lien Senior Secured Term Loan
(12.0% PIK)
$— $5,738 $— $— $— $5,738 $57 
LLC Units
(1,912,719.3 units)
— 1,913 — — — 1,913 — 
Total Control Investments$ $7,651 $ $ $ $7,651 $57 
(a) Gross additions include increases in the cost basis of investments resulting from new investments, follow-on investments, payment-in-kind interest or dividends, the amortization of any unearned income or discounts on debt investments, as applicable.
(b)     Gross reductions include decreases in the total cost basis of investments resulting from principal repayments, sales and return of capital.
(c)    Represents the total amount of interest, fees or dividends credited to income for the portion of the year an investment was included in the Affiliate category.
(d) The fair value of the investment was determined using significant unobservable inputs.