XML 25 R18.htm IDEA: XBRL DOCUMENT v3.25.1
Fair Value Measurements
3 Months Ended
Mar. 31, 2025
Fair Value Disclosures [Abstract]  
Fair Value Measurements

5. Fair Value Measurements

The following is a summary of the Company’s investments and cash equivalents categorized within the fair value hierarchy:

 

 

March 31, 2025

 

 

Level 1

 

Level 2

 

Level 3

 

Total

 

First Lien debt investments

$

 

$

 

$

51,324

 

$

51,324

 

Total Investments at fair value before Cash Equivalents

 

 

 

 

 

51,324

 

 

51,324

 

Money Market Fund

 

67,545

 

 

 

 

 

 

67,545

 

Total Cash Equivalents

 

67,545

 

 

 

 

 

 

67,545

 

Total Investments at fair value after Cash Equivalents

$

67,545

 

$

 

$

51,324

 

$

118,869

 

 

 

December 31, 2024

 

 

Level 1

 

Level 2

 

Level 3

 

Total

 

Total Investments at fair value before Cash Equivalents

$

 

$

 

$

 

$

 

Money Market Fund

 

9,242

 

 

 

 

 

 

9,242

 

Total Cash Equivalents

 

9,242

 

 

 

 

 

 

9,242

 

Total Investments at fair value after Cash Equivalents

$

9,242

 

$

 

$

 

$

9,242

 

 

The following tables present the changes in the fair value of investments for which Level 3 inputs were used to determine the fair value:

 

 

Three Months Ended

 

 

March 31, 2025

 

 

First Lien Debt Investments

 

Total Investments

 

Fair value, beginning of the period

$

 

$

 

Purchases and originations of investments

 

51,324

 

 

51,324

 

Payment in kind

 

 

 

 

Proceeds from investments

 

 

 

 

Net change in unrealized gains (losses) on investments

 

(28

)

 

(28

)

Net realized gains (losses) on investments

 

 

 

 

Net amortization of discount on investments

 

28

 

 

28

 

Transfers into (out of) Level 3

 

 

 

 

Fair value, end of period

$

51,324

 

$

51,324

 

Net change in unrealized gains (losses) on non-controlled, non-affiliated investments still held at March 31, 2025

$

(28

)

$

(28

)

 

 

Three Months Ended

 

 

March 31, 2024(1)

 

 

First Lien Debt Investments

 

Total Investments

 

Fair value, beginning of the period

$

 

$

 

Purchases and originations of investments

 

 

 

 

Payment in kind

 

 

 

 

Proceeds from investments

 

 

 

 

Net change in unrealized gains (losses) on investments

 

 

 

 

Net realized gains (losses) on investments

 

 

 

 

Net amortization of discount on investments

 

 

 

 

Transfers into (out of) Level 3

 

 

 

 

Fair value, end of period

$

 

$

 

Net change in unrealized gains (losses) on non-controlled, non-affiliated investments still held at March 31, 2024

$

 

$

 

 

(1)
As of March 31, 2024, the Company had not yet commenced investment operations.

Transfers between levels, if any, are recognized at the beginning of the period in which the transfer(s) occurs. During the three months ended March 31, 2025 and 2024, no investments were transferred into or out of Level 3.

The following tables present the significant unobservable inputs of the Company's Level 3 investments as of March 31, 2025 and December 31, 2024. The tables are not intended to be all-inclusive but instead capture the significant unobservable inputs relevant to the Company’s determination of fair value for the Level 3 investments.

 

 

March 31, 2025

 

Fair Value

 

Valuation Technique

Unobservable Input

Range (Weighted Average)(1)

Impact to Valuation from an Increase to Input

First Lien debt investments

$

51,324

 

Income approach

Discount rate

9.2% - 9.6% (9.5%)

Decrease

Total

$

51,324

 

 

 

 

 

 

(1)
The weighted average is calculated by weighing the significant unobservable input by the relative fair value of each investment in the category.

 

 

December 31, 2024(1)

 

Fair Value

 

Valuation Technique

Unobservable Input

Range (Weighted Average)

Impact to Valuation from an Increase to Input

First Lien debt investments

$

 

N/A

N/A

N/A

N/A

Total

$

 

 

 

 

 

 

(1)
As of December 31, 2024, the Company had not yet commenced investment operations.

 

The Company typically determines the fair value of its performing Level 3 debt investments utilizing a discounted cash flow analysis to estimate the fair value of the investments, specifically the yield method. The cash flows used in the discounted cash flow analysis represent the contractual interest, fee and principal payments through the investment’s expected maturity date. These cash flows are discounted at a rate that is calibrated to the initial transaction and monitored over time to adjust for changes in observed market spreads and yields since the issuance of the investment along with changes in company specific factors.

Financial Instruments Not Carried at Fair Value

Debt

The fair value of the Company’s Credit Facility (as defined below), which would be categorized as Level 3 within the fair value hierarchy, as of March 31, 2025, approximates its carrying value as the outstanding balance is callable at carrying value. The Company did not have any outstanding debt as of December 31, 2024.

Other Financial Assets and Liabilities

Under the fair value hierarchy, cash and cash equivalents are classified as Level 1 while the Company’s other assets and liabilities, other than investments at fair value and the Credit Facility, are classified as Level 2.