XML 30 R23.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Investment Valuations and Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2024
Fair Value Disclosures [Abstract]  
Summary by Major Security Type of Fair Valuation According to Inputs Used in Valuing Investments

The following is a summary by major security type of the fair valuations according to inputs used in valuing investments listed in the Consolidated Schedule of Investments as of June 30, 2024:

 

Investments

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Debt

 

$

 

 

$

 

 

$

152,747

 

 

$

152,747

 

Equity

 

 

 

 

 

 

 

 

215

 

 

 

215

 

Cash equivalents

 

 

9,074

 

 

 

 

 

 

 

 

 

9,074

 

Total

 

$

9,074

 

 

$

 

 

$

152,962

 

 

$

162,036

 

 

The following is a summary by major security type of the fair valuations according to inputs used in valuing investments listed in the Consolidated Schedule of Investments as of December 31, 2023:

Investments

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Debt

 

$

 

 

$

 

 

$

118,178

 

 

$

118,178

 

Short-term investments

 

 

34,438

 

 

 

 

 

 

 

 

 

34,438

 

Cash equivalents

 

 

4,676

 

 

 

 

 

 

 

 

 

4,676

 

Total

 

$

39,114

 

 

$

 

 

$

118,178

 

 

$

157,292

 

Summary of Reconciliation of Balances for Total Investments

The following tables provide a reconciliation of the beginning and ending balances for total investments that use Level 3 inputs for the three and six months ended June 30, 2024:

 

 

Debt

 

 

Equity

 

 

Total

 

Balance, April 1, 2024

 

$

132,238

 

 

$

 

 

$

132,238

 

Purchases, including payments received in-kind

 

 

23,396

 

 

 

 

 

 

23,396

 

Sales and paydowns of investments

 

 

(3,716

)

 

 

 

 

 

(3,716

)

Amortization of premium and accretion of discount, net

 

 

271

 

 

 

 

 

 

271

 

Net change in unrealized appreciation/(depreciation)

 

 

558

 

 

 

215

 

 

 

773

 

Balance, June 30, 2024

 

$

152,747

 

 

$

215

 

 

$

152,962

 

Change in net unrealized appreciation/(depreciation) in investments held as of June 30, 2024

 

$

558

 

 

$

215

 

 

$

773

 

 

 

Debt

 

 

Equity

 

 

Total

 

Balance, January 1, 2024

 

$

118,178

 

 

$

 

 

$

118,178

 

Purchases, including payments received in-kind

 

 

40,316

 

 

 

 

 

 

40,316

 

Sales and paydowns of investments

 

 

(6,159

)

 

 

 

 

 

(6,159

)

Amortization of premium and accretion of discount, net

 

 

450

 

 

 

 

 

 

450

 

Net realized gains

 

 

26

 

 

 

 

 

 

26

 

Net change in unrealized appreciation/(depreciation)

 

 

(64

)

 

 

215

 

 

 

151

 

Balance, June 30, 2024

 

$

152,747

 

 

$

215

 

 

$

152,962

 

Change in net unrealized appreciation/(depreciation) in investments held as of June 30, 2024

 

$

(64

)

 

$

215

 

 

$

151

 

 

3.
Investment Valuations and Fair Value Measurements (Continued)

The following tables provide a reconciliation of the beginning and ending balances for total investments that use Level 3 inputs for the three and six months ended June 30, 2023:

 

 

Debt

 

 

Equity

 

 

Total

 

Balance, April 1, 2023

 

$

36,507

 

 

$

 

 

$

36,507

 

Purchases, including payments received in-kind

 

 

48,487

 

 

 

 

 

 

48,487

 

Sales and paydowns of investments

 

 

(2,907

)

 

 

 

 

 

(2,907

)

Amortization of premium and accretion of discount, net

 

 

84

 

 

 

 

 

 

84

 

Net realized gains

 

 

3

 

 

 

 

 

 

3

 

Net change in unrealized appreciation/(depreciation)

 

 

517

 

 

 

 

 

 

517

 

Balance, June 30, 2023

 

$

82,691

 

 

$

 

 

$

82,691

 

Change in net unrealized appreciation/(depreciation) in investments held as of June 30, 2023

 

$

446

 

 

$

 

 

$

446

 

 

 

Debt

 

 

Equity

 

 

Total

 

Balance, January 1, 2023

 

$

10,150

 

 

$

 

 

$

10,150

 

Purchases, including payments received in-kind

 

 

74,897

 

 

 

 

 

 

74,897

 

Sales and paydowns of investments

 

 

(2,959

)

 

 

 

 

 

(2,959

)

Amortization of premium and accretion of discount, net

 

 

97

 

 

 

 

 

 

97

 

Net realized gains

 

 

3

 

 

 

 

 

 

3

 

Net change in unrealized appreciation/(depreciation)

 

 

503

 

 

 

 

 

 

503

 

Balance, June 30, 2023

 

$

82,691

 

 

$

 

 

$

82,691

 

Change in net unrealized appreciation/(depreciation) in investments held as of June 30, 2023

 

$

503

 

 

$

 

 

$

503

 

Summary of Valuation Techniques and Quantitative Information The following table summarizes the valuation techniques and quantitative information utilized in determining the fair value of the Level 3 investments as of June 30, 2024:

 

Investment Type

 

Fair Value

 

 

Valuation
Technique

 

Unobservable
Input

 

Range

 

Weighted
Average*

 

Impact to
Valuation if
Input Increases

Debt

 

$

135,276

 

 

Income Method

 

Discount Rate

 

8.4% to 19.3%

 

12.8%

 

Decrease

Debt

 

$

5,600

 

 

Market Method

 

EBITDA Multiple

 

5.8x to 6.8x

 

N/A

 

Increase

Debt

 

$

11,871

 

 

Income Method

 

Discount Rate

 

11.1% to 14.2%

 

13.1%

 

Decrease

 

 

 

 

Income Method

 

Take Out Indication

 

101.5% to 103.4%

 

N/A

 

Decrease

Equity

 

$

215

 

 

Market Method

 

EBITDA Multiple

 

5.8x to 6.8x

 

N/A

 

Increase

 

* Weighted based on fair value

The following table summarizes the valuation techniques and quantitative information utilized in determining the fair value of the Level 3 investments as of December 31, 2023:

 

Investment Type

 

Fair Value

 

 

Valuation
Technique

 

Unobservable
Input

 

Range

 

Weighted
Average*

 

Impact to
Valuation if
Input Increases

Debt

 

$

118,178

 

 

Income Method

 

Discount Rate

 

10.3% to 16.3%

 

12.7%

 

Decrease

* Weighted based on fair value