XML 35 R28.htm IDEA: XBRL DOCUMENT v3.25.2
Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2025
Fair Value Disclosures [Abstract]  
Summary of Investments and Cash Equivalents Within the Fair Value Hierarchy

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

 

 

June 30, 2025

 

 

Level 1

 

Level 2

 

Level 3

 

Total

 

First Lien debt investments

$

—

 

$

—

 

$

94,085

 

$

94,085

 

Second Lien debt investments

 

—

 

 

—

 

 

39,520

 

 

39,520

 

Total Investments at fair value before Cash Equivalents

 

—

 

 

—

 

 

133,605

 

 

133,605

 

Money Market Fund

 

142,527

 

 

—

 

 

—

 

 

142,527

 

Total Cash Equivalents

 

142,527

 

 

—

 

 

—

 

 

142,527

 

Total Investments at fair value after Cash Equivalents

$

142,527

 

$

—

 

$

133,605

 

$

276,132

 

 

 

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

 

 

Schedule of Changes in Fair Value Investments

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

 

 

June 30, 2025

 

 

First Lien Debt Investments

 

Second Lien Debt Investments

 

Total Investments

 

Fair value, beginning of the period

$

51,324

 

$

—

 

$

51,324

 

Purchases and originations of investments

 

42,965

 

 

39,400

 

 

82,365

 

Payment in kind

 

—

 

 

—

 

 

—

 

Proceeds from investments

 

—

 

 

—

 

 

—

 

Net change in unrealized gains (losses) on investments

 

(243

)

 

103

 

 

(140

)

Net realized gains (losses) on investments

 

—

 

 

—

 

 

—

 

Net amortization of discount on investments

 

39

 

 

17

 

 

56

 

Transfers into (out of) Level 3

 

—

 

 

—

 

 

—

 

Fair value, end of period

$

94,085

 

$

39,520

 

$

133,605

 

Net change in unrealized gains (losses) on non-controlled, non-affiliated investments still held at June 30, 2025

$

(243

)

$

103

 

$

(140

)

 

 

Six Months Ended

 

 

June 30, 2025

 

 

First Lien Debt Investments

 

Second Lien Debt Investments

 

Total Investments

 

Fair value, beginning of the period

$

—

 

$

—

 

$

—

 

Purchases and originations of investments

 

94,289

 

 

39,400

 

 

133,689

 

Payment in kind

 

—

 

 

—

 

 

—

 

Proceeds from investments

 

—

 

 

—

 

 

—

 

Net change in unrealized gains (losses) on investments

 

(271

)

 

103

 

 

(168

)

Net realized gains (losses) on investments

 

—

 

 

—

 

 

—

 

Net amortization of discount on investments

 

67

 

 

17

 

 

84

 

Transfers into (out of) Level 3

 

—

 

 

—

 

 

—

 

Fair value, end of period

$

94,085

 

$

39,520

 

$

133,605

 

Net change in unrealized gains (losses) on non-controlled, non-affiliated investments still held at June 30, 2025

$

(271

)

$

103

 

$

(168

)

 

 

Three Months Ended

 

Six Months Ended

 

 

June 30, 2024(1)

 

June 30, 2024(1)

 

 

Total 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 June 30, 2024

$

—

 

$

—

 

 

(1)
As of June 30, 2024, the Company had not yet commenced investment operations.
Schedule of Significant Unobservable Inputs of Level 3 Investments

The following tables present the significant unobservable inputs of the Company's Level 3 investments as of June 30, 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.

 

 

June 30, 2025

 

Fair Value

 

Valuation Technique

Unobservable Input

Range (Weighted Average)(1)

Impact to Valuation from an Increase to Input

First Lien debt investments

$

94,085

 

Income approach

Discount rate

9.0% - 9.7% (9.4%)

Decrease

Second Lien debt investments

 

39,520

 

Income approach

Discount rate

9.8% - 9.8% (9.8%)

Decrease

Total

$

133,605

 

 

 

 

 

 

(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

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.