XML 37 R28.htm IDEA: XBRL DOCUMENT v3.25.0.1
Summary of Significant Accounting Policies (Tables)
12 Months Ended
Dec. 31, 2024
Accounting Policies [Abstract]  
Schedule of Fund's Investments

At December 31, 2024, the Fund’s investments were categorized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

Level

 

Basis for Determining Fair Value

 

Bank Debt(1)

 

 

Equity Securities

 

 

Total

 

1

 

Quoted prices in active markets for identical assets

 

$

 

 

$

 

 

$

 

2

 

Other direct and indirect observable market inputs(2)

 

 

290,975,310

 

 

 

 

 

 

290,975,310

 

3

 

Valuation sources that employ significant unobservable inputs

 

 

749,010,523

 

 

 

407,753

 

 

 

749,418,276

 

Total

 

 

 

$

1,039,985,833

 

 

$

407,753

 

 

$

1,040,393,586

 

______________________

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

At December 31, 2023, the Fund’s investments were categorized as follows:

Level

 

Basis for Determining Fair Value

 

Bank Debt(1)

 

 

Total

 

1

 

Quoted prices in active markets for identical assets

 

$

 

 

$

 

2

 

Other direct and indirect observable market inputs(2)

 

 

151,252,920

 

 

 

151,252,920

 

3

 

Valuation sources that employ significant unobservable inputs

 

 

249,673,453

 

 

 

249,673,453

 

Total

 

 

 

$

400,926,373

 

 

$

400,926,373

 

______________________

(1)
Includes senior secured loans
(2)
For example, quoted prices in inactive markets or quotes for comparable investments
Schedule of Unobservable Inputs Used in Fair Value Measurement of Level 3 Investments

Unobservable inputs used in the fair value measurement of Level 3 investments as of December 31, 2024 included the following:

Asset Type

 

Fair Value

 

 

Valuation Technique

 

Unobservable Input

 

Weighted Average Range(1)

Bank Debt

 

$

610,403,131

 

 

Income Approach

 

Discount rate

 

8.6% - 14.0% (10.2%)

 

 

 

4,388,593

 

 

Asset Approach

 

EBITDA Multiple

 

7.50x (7.50x)

 

 

 

131,579,461

 

 

Market Quotations

 

Indicative bid/ask quotes

 

1 (1)

 

 

 

2,639,338

 

 

Market Comparable Companies

 

Revenue Multiple

 

0.9x (0.9x)

Equity

 

 

 

 

Asset Approach

 

EBITDA Multiple

 

7.50x (7.50x)

 

 

 

407,753

 

 

Market Quotations

 

Indicative bid/ask quotes

 

1 (1)

 

 

$

749,418,276

 

 

 

 

 

 

 

______________________

(1)
Representing the weighted average of each significant unobservable input range at the investment level by fair value.

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

Asset Type

 

Fair Value

 

 

Valuation Technique

 

Unobservable Input

 

Weighted Average Range(1)

Bank Debt

 

$

209,935,097

 

 

Income approach

 

Discount rate

 

9.0% - 20.7% (11.5%)

 

 

39,738,356

 

 

Market quotations

 

Indicative bid/ask quotes

 

1 (1)

 

 

$

249,673,453

 

 

 

 

 

 

 

______________________

(1)
Representing the weighted average of each significant unobservable input range at the investment level by fair value.
Schedule of Change in Value of Investment Over Change in Unobservable Input

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

 

Schedule of Changes in Investments Categorized as Level 3

Changes in investments categorized as Level 3 for the year ended December 31, 2024 were as follows:

 

 

Independent Third-Party Valuation

 

 

 

Bank Debt

 

 

Equity
Securities

 

 

Total

 

Beginning balance

 

$

249,673,453

 

 

$

 

 

$

249,673,453

 

Net realized and unrealized gains (losses)

 

 

3,010,451

 

 

 

5,721

 

 

 

3,016,172

 

Acquisitions(1)

 

 

575,294,446

 

 

 

402,032

 

 

 

575,696,478

 

Dispositions

 

 

(68,692,554

)

 

 

 

 

 

(68,692,554

)

Transfers into Level 3(2)

 

 

3,146,273

 

 

 

 

 

 

3,146,273

 

Transfers out Level 3(3)

 

 

(13,421,546

)

 

 

 

 

 

(13,421,546

)

Ending balance

 

$

749,010,523

 

 

$

407,753

 

 

$

749,418,276

 

 

 

 

 

 

 

 

 

 

 

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)

 

$

3,302,560

 

 

$

5,721

 

 

$

3,308,281

 

______________________

(1)
Includes payments received in kind and accretion of original issue and market discounts.
(2)
Comprised of three investments that were transferred from Level 2 to Level 3 due to decreased observable market activity.
(3)
Comprised of two investments that were transferred from Level 3 to Level 2 due to increased observable market activity.

Changes in investments categorized as Level 3 during the year ended December 31, 2023 were as follows:

 

 

Independent Third-Party Valuation

 

 

 

Bank Debt

 

 

Total

 

Beginning balance

 

$

76,785,839

 

 

$

76,785,839

 

Net realized and unrealized gains (losses)

 

 

2,142,650

 

 

 

2,142,650

 

Acquisitions(1)

 

 

184,007,546

 

 

 

184,007,546

 

Dispositions

 

 

(7,995,957

)

 

 

(7,995,957

)

Transfers into Level 3(2)

 

 

403,640

 

 

 

403,640

 

Transfers out Level 3(3)

 

 

(5,670,265

)

 

 

(5,670,265

)

Ending balance

 

$

249,673,453

 

 

$

249,673,453

 

 

 

 

 

 

 

 

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)

 

$

2,257,510

 

 

$

2,257,510

 

______________________

(1)
Includes payments received in kind and accretion of original issue and market discounts.
(2)
Comprised of three investments that were transferred from Level 2 to Level 3 due to decreased observable market activity.
(3)
Comprised of two investments that were transferred from Level 3 to Level 2 due to increased observable market activity.
Schedule of Reclassification of Permanent Differences, Primary Attributable to Tax Return of Capital and Investments in Partnerships As of December 31, 2024 and December 31, 2023, permanent difference attributable to non-deductible expenses were reclassified to the following accounts:

 

 

December 31, 2024

 

 

December 31, 2023

 

Paid-in capital

 

$

 

 

$

(106,746

)

Accumulated earnings

 

 

 

 

 

106,746

 

Summary of Tax Character of Distributions Paid

The tax character of distributions paid were as follows:

 

 

December 31, 2024

 

 

December 31, 2023

 

Ordinary income

 

$

46,687,309

 

 

$

21,171,862

 

Long Term Capital Gains

 

 

126,412

 

 

 

 

Total

 

$

46,813,721

 

 

$

21,171,862

 

Schedule of Tax-basis Components of Distributable Earnings (Accumulated Earnings) Applicable to Common Shareholders

As of December 31, 2024 and December 31, 2023, the tax components of accumulated net earnings (losses) were as follows:

 

 

December 31, 2024

 

 

December 31, 2023

 

Undistributed ordinary income

 

$

 

 

$

2,300,637

 

Undistributed Capital Gains/Non-expiring capital loss carryforward (1)

 

 

(255,056

)

 

 

126,412

 

Net unrealized gains (losses)(2)

 

 

3,219,470

 

 

 

1,997,084

 

Total accumulated earnings (losses)

 

$

2,964,414

 

 

 

4,424,133

 

______________________

(1) Amount available to offset future realized capital gains.

(2) The difference between book-basis and tax-basis net unrealized gains (losses) was attributable primarily to amortization methods on fixed income securities and the accrual of income on securities in default.

Summary of Gross Unrealized Appreciation and Depreciation Based on Cost of Investments for U.S. Federal Income Tax Purposes

As of December 31, 2024 and December 31, 2023, gross unrealized appreciation and depreciation based on cost of investments (including short positions and derivatives, if any) for U.S. federal income tax purposes were as follows:

 

 

December 31, 2024

 

 

December 31, 2023

 

Tax basis of investments

 

$

1,035,957,647

 

 

$

398,929,289

 

 

 

 

 

 

 

Unrealized appreciation

 

 

9,539,829

 

 

 

5,927,022

 

Unrealized depreciation

 

 

(5,103,890

)

 

 

(3,929,938

)

Net unrealized appreciation (depreciation)

 

$

4,435,939

 

 

$

1,997,084

 

 

Schedule of Ordinary Income Distributions Paid

The Fund hereby designates the following amount, or maximum amount allowable by law, as interest income eligible to be treated as a Section 163(j) interest dividend for the fiscal year ended December 31, 2024:

 

 

December 31, 2024

 

Interest Dividends

 

$

42,903,189

 

The fund hereby designates the following amounts, or maximum amounts allowable by law, as interest-related dividends eligible for exemption from U.S. withholding tax for nonresident aliens and foreign corporations for the fiscal year ended December 31, 2024:

 

 

December 31, 2024

 

Interest-Related Dividends

 

$

41,379,060