XML 38 R28.htm IDEA: XBRL DOCUMENT

Fair Value of Investments (Tables)

3 Months Ended

Mar. 31, 2026

Fair Value of Investments [Abstract]

Schedule of Company’s Assets Measured at Fair Value

The following tables presents information about the Company’s assets measured at fair value as of March 31, 2026 and December 31, 2025, respectively:

		As of March 31, 2026
		Level 1				Level 2				Level 3				Total
Portfolio Investments
First Lien Loans		$	-			$	-			$	7,781,421			$	7,781,421
Second Lien Loans			-				-				5,262,800				5,262,800
Equity			-				-				862,187				862,187
Total Portfolio Investments			-				-				13,906,408				13,906,408
Total Investments		$	-			$	-			$	13,906,408			$	13,906,408

		As of December 31, 2025
		Level 1				Level 2				Level 3				Total
Portfolio Investments
First Lien Loans		$	-			$	-			$	7,589,357			$	7,589,357
Second Lien Loans			-				-				5,787,756				5,787,756
Equity			-				-				884,342				884,342
Total Portfolio Investments			-				-				14,261,455				14,261,455
Total Investments		$	-			$	-			$	14,261,455			$	14,261,455

Schedule of Changes in Level 3 Assets Measured at Fair Value

Changes in Level 3 assets measured at fair value for the three months ended March 31, 2026 are as follows:

		First Lien Loans				Second Lien Loans				Unsecured Loans				Equity				Total
Fair value at beginning of period		$	7,589,357			$	5,787,756			$	-			$	884,342			$	14,261,455
Change in unrealized loss on investments			192,064				(524,956	)			-				(22,155	)			(355,047	)
Fair value at end of period		$	7,781,421			$	5,262,800			$	-			$	862,187			$	13,906,408
Change in unrealized loss on Level 3 investments still held as of March 31, 2026		$	192,064			$	(524,956	)		$	-			$	(22,155	)		$	(355,047	)

Changes in Level 3 assets measured at fair value for the year ended December 31, 2025 are as follows:

		First Lien Loans				Second Lien Loans				Unsecured Loans				Equity				Total
Fair value at beginning of year		$	9,850,963			$	7,987,797			$	-			$	1,379,019			$	19,217,779
Purchases of investments			55,000				-				-				-				55,000
Change in unrealized loss on investments			(2,316,606	)			(2,200,041	)			-				(494,677	)			(5,011,324	)
Fair value at end of year		$	7,589,357			$	5,787,756			$	-			$	884,342			$	14,261,455
Change in unrealized loss on Level 3 investments still held as of December 31, 2025		$	(2,316,606	)		$	(2,200,041	)		$	-			$	(494,677	)		$	(5,011,324	)

Schedule of Quantitative Information Regarding Level 3 Fair Value Measurements

The following table provides quantitative information regarding Level 3 fair value measurements as of March 31, 2026:

Description		Fair Value				Valuation Technique ⁽¹⁾		Unobservable Inputs		Range (Average ⁽²⁾)

First Lien Loans		$	7,646,421			Enterprise Value Coverage		EV / STORE LEVEL EBITDAR		3.85x-4.35x (4.10x)
								Location Value		$1,000,000-$1,200,000 ($1,100,000)
			67,500			Appraisal Value Coverage		Cost Approach		$847,000-$1,088,000 ($968,000)
								Sales Comparison Approach		$892,000-$1,143,000 ($1,018,000)
			67,500			Broker Estimates		Broker Estimate		$972,000-$1,211,000 ($1,092,000)
Total			7,781,421

Second Lien Loans			3,890,922			Enterprise Value Coverage		EV / LTM Revenue		0.25x-0.30x (0.27x)
								EV / PF Revenue		1.25x-1.35x (1.30x)
			1,371,878			Net Orderly Liquidation Value		Total Asset Value Recovery Rate		2%-31% (17%)
Total			5,262,800

Unsecured Loans			-			Enterprise Value Coverage		EV / LTM Revenue		0.25x-0.30x (0.27x)
Total			-

Equity			-			Enterprise Value Coverage		EV / LTM Revenue		0.25x-0.30x (0.27x)
								EV / PF Revenue		1.25x-1.35x (1.30x)
								EV / STORE LEVEL EBITDAR		3.85x-4.35x (4.10x)
								Location Value		$1,000,000-$1,200,000 ($1,100,000)
			-			Net Orderly Liquidation Value		Total Asset Value Recovery Rate		2%-31% (17%)
			431,094			Appraisal Value Coverage		Cost Approach		$847,000-$1,088,000 ($968,000)
								Sales Comparison Approach		$892,000-$1,143,000 ($1,018,000)
			431,093			Broker Estimates		Broker Estimate		$972,000-$1,211,000 (1,092,000)
Total			862,187
Total Level 3 Investments		$	13,906,408

(1)

There were no changes in the valuation techniques for the Company's investments from the prior quarter.

(2)

The average represents the arithmetic average of the unobservable inputs and is not weighted by the relative fair value.

The following table provides quantitative information regarding Level 3 fair value measurements as of December 31, 2025:

Description		Fair Value				Valuation Technique ⁽¹⁾		Unobservable Inputs		Range (Average ⁽²⁾)
First Lien Loans		$	7,454,357			Enterprise Value Coverage		EV / STORE LEVEL EBITDAR		4.00x-4.50x (4.25x)
								Location Value		$1,050,000-$1,250,000 ($1,150,000)
			67,500			Appraisal Value Coverage		Cost Approach		$838,000-$1,077,000 ($958,000)
								Sales Comparison Approach		$928,000-$1,187,000 ($1,058,000)
			67,500			Broker Estimates		Broker Estimate		$972,000-$1,211,000 ($1,092,000)
Total			7,589,357

Second Lien Loans			4,232,961			Enterprise Value Coverage		EV / LTM Revenue		0.27x-0.32x (0.29x)
								EV / PF Revenue		1.20x-1.30x (1.25x)
			1,554,795			Net Orderly Liquidation Value		Total Asset Value Recovery Rate		15%-44% (29%)
Total			5,787,756

Unsecured Loans			-			Enterprise Value Coverage		EV / LTM Revenue		0.27x-0.32x (0.29x)
Total			-

Equity			-			Enterprise Value Coverage		EV / LTM Revenue		0.27x-0.32x (0.29x)
								EV / PF Revenue		1.20x-1.30x (1.25x)
								EV / STORE LEVEL EBITDAR		4.00x-4.50x (4.25x)
								Location Value		$1,050,000-$1,250,000 ($1,150,000)
			-			Net Orderly Liquidation Value		Total Asset Value Recovery Rate		15%-44% (29%)
			442,171			Appraisal Value Coverage		Cost Approach		$838,000-$1,077,000 ($958,000)
								Sales Comparison Approach		$928,000-$1,187,000 ($1,058,000)
			442,171			Broker Estimates		Broker Estimates		$972,000-$1,211,000 (1,092,000)
Total			884,342
Total Level 3 Investments		$	14,261,455

(1)

There were no changes in the valuation technique for the Company's investments from the prior quarter.

(2)

The average represents the arithmetic average of the unobservable inputs and is not weighted by the relative fair value.

Tabular disclosure of the fair value measurement of assets using significant unobservable inputs (Level 3), a reconciliation of the beginning and ending balances, separately presenting changes during the period attributable to the following: (1) total gains or losses for the period (realized and unrealized), segregating those gains or losses included in earnings (or changes in net assets) and gains or losses recognized in other comprehensive income (loss), and a description of where those gains or losses included in earnings (or changes in net assets) are reported in the statement of income (or activities); (2) purchases, sales, issues, and settlements (each type disclosed separately); and (3) transfers in and transfers out of Level 3 (for example, transfers due to changes in the observability of significant inputs), by class of asset.

+ References + Details