XML 33 R22.htm IDEA: XBRL DOCUMENT v3.25.3
Significant Accounting Policies (Tables)
6 Months Ended
Jun. 30, 2023
Significant Accounting Policies  
Schedule of Investments Measured at Fair Value

 

 

 

 

Fair Value Measurements as of June 30, 2023

 

(in thousands)

 

Total

 

 

Quoted Prices in

Active Markets

for Identical

Assets

(Level 1)

 

 

Significant Other

Observable

Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Investments:

 

 

 

 

 

 

 

 

 

 

 

 

Control investments

 

$23,200

 

 

$

 

 

$

 

 

$23,200

 

Total investments

 

 

23,200

 

 

 

 

 

 

 

 

 

23,200

 

Temporary cash investments

 

 

12,989

 

 

 

12,989

 

 

 

 

 

 

 

Total investments and temporary cash investments

 

$36,189

 

 

$12,989

 

 

$

 

 

$23,200

 

 

 

 

 

Fair Value Measurements as of December 31, 2022

 

(in thousands)

 

Total

 

 

Quoted Prices in

Active Markets

for Identical

Assets

(Level 1)

 

 

Significant Other

Observable

Inputs

(Level 2)

 

 

Significant

Unobservable

Inputs

(Level 3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Investments:

 

 

 

 

 

 

 

 

 

 

 

 

Control investments

 

$15,650

 

 

$

 

 

$

 

 

$15,650

 

Total investments

 

 

15,650

 

 

 

 

 

 

 

 

 

15,650

 

Temporary cash investments

 

 

5,998

 

 

 

5,998

 

 

 

 

 

 

 

Total investments and temporary cash investments

 

$21,648

 

 

$5,998

 

 

$

 

 

$15,650

 

Schedule of Reconciliation of Fair Value Changes for Investments

 

 

Fair value measurements using significant unobservable inputs (Level 3)

 

(in thousands)

 

Control Investments

 

 

Affiliate Investments

 

 

Non-affiliate Investments

 

 

Total

 

Fair value as of January 1, 2023

 

$15,650

 

 

$

 

 

$

 

 

$15,650

 

Change in unrealized appreciation

 

 

6,800

 

 

 

 

 

 

 

 

 

6,800

 

Purchases of portfolio securities

 

 

750

 

 

 

 

 

 

 

 

 

750

 

Fair value as of June 30, 2023

 

$23,200

 

 

$

 

 

$

 

 

$23,200

 

 

 

Fair value measurements using significant unobservable inputs (Level 3)

 

(in thousands)

 

Control Investments

 

 

Affiliate Investments

 

 

Non-affiliate Investments

 

 

Total

 

Fair value as of January 1, 2022

 

$13,000

 

 

$

 

 

$

 

 

$13,000

 

Change in unrealized appreciation

 

 

2,500

 

 

 

 

 

 

 

 

 

2,500

 

Fair value as of June 30, 2022

 

$15,500

 

 

$

 

 

$

 

 

$15,500

 

Schedule of Fair Value Measurement Significant Non-Observable Inputs

 

 

 

 

 

 

 

 

Range

(in thousands)

 

Fair Value

 

Valuation Techniques

 

Unobservable Inputs

 

Minimum

 

Maximum

 

Weighted Average

Limited liability company investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acreage Value (per acre)

 

$1,500

 

$11,000

 

$4,062

Equus Energy, LLC

 

$ 15,650

 

Guideline Transaction Method

 

Proved Reserve Multiple

 

4.5x

 

11.9x

 

10.2x

 

 

 

 

 

 

Daily Production Multiple

 

18,578.7x

 

50,861.2x

 

45,069.6x

 

 

 

 

 

 

Discount Rate

 

11.3%

 

11.3%

 

11.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proved Reserve Multiple

 

9,198x

 

11,337x

 

10,267.5x

 

 

 

 

Guideline Public Company Method

 

Daily Production Multiple

 

34,150x

 

53,622x

 

43,886x

Morgan E&P, LLC

 

6,800

 

 

Proved Reserve Multiple

 

8,878x

 

12,716x

 

10,797x

 

 

 

 

Guideline Transaction Method

 

Daily Production Multiple

 

36,221x

 

60,083x

 

48,152x

 

 

 

 

Discounted Cash Flow

 

Discount Rate

 

10.7%

 

12.3%

 

11.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior debt

 

 

 

 

 

 

 

 

 

 

 

 

Morgan E&P, LLC

 

750

 

Yield analysis

 

Discount for lack of marketability

 

12.0%

 

12.1%

 

12.05%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$ 23,200

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Range

(in thousands)

 

Fair Value

 

Valuation Techniques

 

Unobservable Inputs

 

Minimum

 

Maximum

 

Weighted Average

Limited liability company investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acreage Value (per acre)

 

$1,500

 

$11,000

 

$4,062

Equus Energy, LLC

 

$15,650

 

Guideline Transaction Method

 

Proved Reserve Multiple

 

4.0x

 

9.5x

 

8.2x

 

 

 

 

 

 

Daily Production Multiple

 

18,578.7x

 

47,513.7x

 

40,284.4x

 

 

 

 

Discounted Cash Flow

 

Discount Rate

 

11.0%

 

11.0%

 

11.0%

Schedule of Distributable Earnings

 

 

June 30,

2023

 

 

December 31,

2022

 

Accumulated undistributed net investment losses

 

$(49,428 )

 

$(47,430 )

Unrealized appreciation of portfolio securities, net

 

 

14,339

 

 

 

7,539

 

Accumulated undistributed net capital gains

 

 

442

 

 

 

430

 

Accumulated deficit

 

$(34,647 )

 

$(39,461 )
Schedule of Cash and Cash Equivalents

 

 

June 30,

2023

 

 

December 31,

2022

 

Cash and cash equivalents at end of period

 

$16,407

 

 

$19,224

 

Restricted cash at end of period

 

 

130

 

 

 

60

 

Cash and cash equivalents and restricted cash at end of period

 

$16,537

 

 

$19,284