XML 66 R29.htm IDEA: XBRL DOCUMENT v3.26.1
Fair Value (Tables)
12 Months Ended
Dec. 31, 2025
Fair Value Disclosures [Abstract]  
Schedule of Fair Value Hierarchy
The following tables presents information about the Company’s assets measured on a recurring basis as of December 31, 2025 and December 31, 2024 and indicate the fair value hierarchy of the inputs utilized by the Company to determine such fair value:
December 31, 2025
DescriptionLevel 1Level 2Level 3Total
Investments:
Senior Secured Loans - First Lien$— $— $1,303,361 $1,303,361 
Subordinated Debt— — 743 743 
Equity— — 942 942 
Money Market Fund56,856 — — 56,856 
Total Investments including Money Market Fund$56,856 $ $1,305,046 $1,361,902 
December 31, 2024
DescriptionLevel 1Level 2Level 3Total
Investments:
Senior Secured Loans - First Lien$— $— $759,122 $759,122 
Money Market Fund20,295 — — 20,295 
Total Investments including Money Market Fund$20,295 $ $759,122 $779,417 
Schedule of Reconciliation Fair Value, Assets
The following tables are a reconciliation of the investments in which significant unobservable inputs (Level 3) were used in determining fair value:
Senior Secured Loans - First LienSubordinated debtEquityTotal
Balance as of January 1, 2025$759,122 $— $— $759,122 
Purchases 753,913 678 2,459 757,050 
Paid-in-kind interest3,080 65 — 3,145 
Sales and repayments(213,936)— — (213,936)
Accretion of discount (amortization of premium)572 — — 572 
Net change in unrealized appreciation (depreciation)(607)— (1,517)(2,124)
Net realized gain (loss)1,217 — — 1,217 
Balance as of December 31, 2025$1,303,361 $743 $942 $1,305,046 
Net change in unrealized appreciation (depreciation) of investments held at December 31, 2025 $(2,746)$— $(1,517)$(4,263)
Senior Secured Loans - First Lien
Balance as of April 19, 2024$— 
Purchases792,156 
Paid-in-kind interest993 
Sales and repayments(43,543)
Accretion of discount (amortization of premium)930 
Net change in unrealized appreciation (depreciation)8,001 
Net realized gain (loss)585 
Balance as of December 31, 2024$759,122 
Net change in unrealized appreciation (depreciation) of investments held at December 31, 2024$8,001 
Schedule of Valuation Techniques and Significant Unobservable Inputs Used in Recurring Level 3 Fair Value
The following table presents additional information about valuation techniques and inputs used for investments that are measured at fair value and categorized within Level 3 as of December 31, 2025 and December 31, 2024:
Financial AssetFair Value at December 31, 2025
Valuation
Technique (1)
Unobservable
Input (2)
Range
(Weighted Average)(3)
Impact to Valuation from an Increase in Input
Senior Secured Loans - First Lien$1,303,361 Yield AnalysisYield
7.02% - 12.68% (8.47%)
Decrease
Discount Margin
3.25% - 8.22% (5.07%)
Decrease
Synthetic Rating Yield Adjustment
0.43% - 2.55% (1.37%)
Decrease
Current Value MethodEBITDA Multiple
9.50x - 15.08x (11.94x)
Increase
Subordinated Debt743 Current Value MethodEBITDA Multiple
15.08x
Increase
Equity942 Current Value MethodFwd EBITDA Multiple
9.50x
Increase
LTM EBITDA Multiple
15.08x
Increase
Total$1,305,046 

Financial AssetFair Value at December 31, 2024
Valuation Technique(1)
Unobservable Input(2)
Range
(Weighted Average)(3)
Impact to Valuation from an Increase in Input
Senior Secured Loans - First Lien$759,122 Yield AnalysisYield
8.30% - 12.50% (9.60%)
Decrease
Discount Margin
0.43% - 3.40% (1.37%)
Decrease
EBITDA Multiple
7.25x - 25.50x (14.10x)
Increase
Total$759,122 
__________
(1)For the assets that have more than one valuation technique, the Company may rely on the techniques individually or in aggregate based on a weight ascribed to each one ranging from 0.0% -100.0%. When determining the weighting ascribed to each valuation methodology, the Company considers, among other factors, the availability of direct market comparables, the applicability of a discounted cash flow analysis and the expected hold period and manner of realization for the investment. These factors can result in different weightings among the investments and in certain instances, may result in up to a 100.0% weighting to a single methodology.
(2)The significant unobservable inputs used in the fair value measurement of the Company’s assets and liabilities may include the last twelve months (“LTM”) EBITDA multiple, weighted average cost of capital, discount margin, probability of default, loss severity and constant prepayment rate. In determining certain of these inputs, management evaluates a variety of factors including economic, industry and market trends and developments, market valuations of comparable companies, and company specific developments including potential exit strategies and realization opportunities. Significant increases or decreases in any of these inputs in isolation could result in significantly lower or higher fair value measurement.
(3)Weighted average amounts are based on the estimated fair values.