XML 38 R27.htm IDEA: XBRL DOCUMENT v3.25.1
Investment Valuations and Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 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 December 31, 2024:

 

Investments

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Debt

 

$

 

 

$

 

 

$

150,147

 

 

$

150,147

 

Equity

 

 

 

 

 

 

 

 

35

 

 

 

35

 

Cash equivalents

 

 

8,759

 

 

 

 

 

 

 

 

 

8,759

 

Total

 

$

8,759

 

 

$

 

 

$

150,182

 

 

$

158,941

 

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 year ended December 31, 2024 and 2023:

 

 

Debt

 

 

Equity

 

 

Total

 

Balance, January 1, 2024

 

$

118,178

 

 

$

 

 

$

118,178

 

Purchases

 

 

68,693

 

 

 

 

 

 

68,693

 

Sales and paydowns of investments

 

 

(36,677

)

 

 

 

 

 

(36,677

)

Amortization of premium and accretion of discount, net

 

 

1,367

 

 

 

 

 

 

1,367

 

Net realized gains

 

 

27

 

 

 

 

 

 

27

 

Net change in unrealized appreciation/(depreciation)

 

 

(1,441

)

 

 

35

 

 

 

(1,406

)

Balance, December 31, 2024

 

$

150,147

 

 

$

35

 

 

$

150,182

 

Change in net unrealized appreciation/depreciation in investments held as of December 31, 2024

 

$

(1,014

)

 

$

35

 

 

$

(979

)

 

 

Debt

 

 

Equity

 

 

Total

 

Balance, January 1, 2023

 

$

10,150

 

 

$

 

 

$

10,150

 

Purchases

 

 

119,349

 

 

 

 

 

 

119,349

 

Sales and paydowns of investments

 

 

(12,806

)

 

 

 

 

 

(12,806

)

Amortization of premium and accretion of discount, net

 

 

454

 

 

 

 

 

 

454

 

Net realized gains

 

 

94

 

 

 

 

 

 

94

 

Net change in unrealized appreciation/(depreciation)

 

 

937

 

 

 

 

 

 

937

 

Balance, December 31, 2023

 

$

118,178

 

 

$

 

 

$

118,178

 

Change in net unrealized appreciation/depreciation in investments held as of December 31, 2023

 

$

937

 

 

$

 

 

$

937

 

Summary of Valuation Techniques and Quantitative Information

Level 3 Valuation 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 December 31, 2024:

 

Investment Type

 

Fair Value

 

 

Valuation
Technique

 

Unobservable
Input

 

Range

 

Weighted
Average*

 

Impact to
Valuation if
Input Increases

Debt

 

$

144,761

 

 

Income Method

 

Discount Rate

 

10.3% to 22.2%

 

13.2%

 

Decrease

Debt

 

$

5,386

 

 

Market Method

 

EBITDA Multiple

 

6.5x to 7.5x

 

7.0x

 

Increase

Equity

 

$

35

 

 

Market Method

 

EBITDA Multiple

 

6.5x to 7.5x

 

7.0x

 

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