XML 47 R37.htm IDEA: XBRL DOCUMENT v3.25.2
Fair Value- Schedule of Unobservable Inputs (Details)
$ in Thousands
Jun. 30, 2025
USD ($)
Dec. 31, 2024
USD ($)
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 952,653 $ 759,122
Senior Secured Loans - First Lien    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value 951,497 759,122
Subordinated Debt    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value 699  
Subordinated Debt 699  
Equity    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value 457  
Equity 457  
Level 3    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value   $ 759,122
Subordinated Debt 699  
Equity 457  
Level 3 | Senior Secured Loans - First Lien    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 951,497  
Level 3 | Minimum    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Range (Weighted Average) 0.000  
Level 3 | Minimum | Yield | Senior Secured Loans - First Lien    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Range (Weighted Average) 0.0733 0.0830
Level 3 | Minimum | Discount Margin | Senior Secured Loans - First Lien    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Range (Weighted Average) 0.0229 0.0043
Level 3 | Minimum | Synthetic Rating Yield Adjustment | Yield Analysis | Senior Secured Loans - First Lien    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Range (Weighted Average) 0.0043  
Level 3 | Minimum | EBITDA Multiple | Senior Secured Loans - First Lien    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Range (Weighted Average)   7.25
Level 3 | Minimum | EBITDA Multiple | Yield Analysis | Senior Secured Loans - First Lien    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Range (Weighted Average) 5.50  
Level 3 | Minimum | EBITDA Multiple | Current Value Method Valuation Technique | Senior Secured Loans - First Lien    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Range (Weighted Average) 8.50  
Level 3 | Maximum    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Range (Weighted Average) 1.000  
Level 3 | Maximum | Yield | Senior Secured Loans - First Lien    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Range (Weighted Average) 0.1303 0.1250
Level 3 | Maximum | Discount Margin | Senior Secured Loans - First Lien    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Range (Weighted Average) 0.0935 0.0340
Level 3 | Maximum | Synthetic Rating Yield Adjustment | Yield Analysis | Senior Secured Loans - First Lien    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Range (Weighted Average) 0.0255  
Level 3 | Maximum | EBITDA Multiple | Senior Secured Loans - First Lien    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Range (Weighted Average)   25.50
Level 3 | Maximum | EBITDA Multiple | Yield Analysis | Senior Secured Loans - First Lien    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Range (Weighted Average) 25.50  
Level 3 | Maximum | EBITDA Multiple | Current Value Method Valuation Technique | Senior Secured Loans - First Lien    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Range (Weighted Average) 9.00  
Level 3 | Weighted Average | Yield | Senior Secured Loans - First Lien    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Range (Weighted Average) 0.0921 0.0960
Level 3 | Weighted Average | Discount Margin | Senior Secured Loans - First Lien    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Range (Weighted Average) 0.0527 0.0137
Level 3 | Weighted Average | Synthetic Rating Yield Adjustment | Yield Analysis | Senior Secured Loans - First Lien    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Range (Weighted Average) 0.0138  
Level 3 | Weighted Average | EBITDA Multiple | Senior Secured Loans - First Lien    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Range (Weighted Average)   14.10
Level 3 | Weighted Average | EBITDA Multiple | Subordinated Debt    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Range (Weighted Average) 9.00  
Level 3 | Weighted Average | EBITDA Multiple | Equity    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Range (Weighted Average) 9.00  
Level 3 | Weighted Average | EBITDA Multiple | Yield Analysis | Senior Secured Loans - First Lien    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Range (Weighted Average) 14.59  
Level 3 | Weighted Average | EBITDA Multiple | Current Value Method Valuation Technique | Senior Secured Loans - First Lien    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Range (Weighted Average) 8.72