v3.25.1
Fair Value of Financial Instruments
3 Months Ended
Mar. 31, 2025
Fair Value Disclosures [Abstract]  
Fair Value of Financial Instruments

Note 4. Fair Value of Financial Instruments

ASC 820 defines fair value, establishes a framework for measuring fair value, establishes a fair value hierarchy based on the observability of inputs used to measure fair value, and provides disclosure requirements for fair value measurements. The Company accounts for its investments at fair value in accordance with ASC 820. As of March 31, 2025 and December 31, 2024, the Company’s portfolio investments consisted primarily of investments in secured loans and equipment financings. The fair value amounts have been measured as of the reporting date and have not been reevaluated or updated for purposes of these financial statements subsequent to that date. As such, the fair values of these financial instruments subsequent to the reporting date may be different than amounts reported.

In accordance with ASC 820, the Company has categorized its investments based on the priority of the inputs to the valuation technique into a three-level fair value hierarchy. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical investments (Level 1) and the lowest priority to unobservable inputs (Level 3). See “Note 2 – Summary of Significant Accounting Policies.”

As required by ASC 820, when the inputs used to measure fair value fall within different levels of the hierarchy, the level within which the fair value measurement is categorized is based on the lowest level input that is significant to the fair value measurement in its entirety. For example, a Level 3 fair value measurement may include inputs that are observable (Levels 1 and 2) and unobservable (Level 3). Therefore, unrealized appreciation and depreciation related to such investments categorized within the Level 3 tables below may include changes in fair value that are attributable to both observable inputs (Levels 1 and 2) and unobservable inputs (Level 3).

The fair value determination of each portfolio investment categorized as Level 3 requires one or more of the following unobservable inputs:

Financial information obtained from each portfolio company, including unaudited statements of operations and balance sheets for the most recent period available as compared to budgeted numbers;
Current and projected financial condition of the portfolio company;
Current and projected ability of the portfolio company to service its debt obligations;
Type and amount of collateral, if any, underlying the investment;
Current financial ratios (e.g., fixed charge coverage ratio, interest coverage ratio and net debt/EBITDA ratio) applicable to the investment;
Current liquidity of the investment and related financial ratios (e.g., current ratio and quick ratio);
Pending debt or capital restructuring of the portfolio company;
Projected operating results of the portfolio company;
Current information regarding any offers to purchase the investment;
Current ability of the portfolio company to raise any additional financing as needed;
Changes in the economic environment, which may have a material impact on the operating results of the portfolio company;
Internal occurrences that may have an impact (both positive and negative) on the operating performance of the portfolio company;
Qualitative assessment of key management;
Contractual rights, obligations or restrictions associated with the investment; and
Time to exit.

The use of significant unobservable inputs creates uncertainty in the measurement of fair value as of the reporting date. The significant unobservable inputs used in the fair value measurement of the Company’s investments, are (i) earnings before interest, tax, depreciation, and amortization (“EBITDA”) and revenue multiples (both projected and historic), and (ii) volatility assumptions. Significant increases (decreases) in EBITDA and revenue multiple inputs in isolation would result in a significantly higher (lower) fair value measurement. Similarly, significant increases (decreases) in volatility inputs in isolation would result in a significantly higher (lower) fair value assessment. Conversely, significant increases (decreases) in weighted average cost of capital inputs in isolation would result in a significantly lower (higher) fair value measurement. However, due to the nature of certain investments, fair value measurements may be based on other criteria, such as third-party appraisals of collateral and fair values as determined by independent third parties, which are not presented in the tables below.

The Company’s assets measured at fair value by investment type on a recurring basis as of March 31, 2025 were as follows (in thousands):

 

 

 

Fair Value Measurements at Reporting Date Using

 

 

 

 

 

 

 

 

 

Quoted Prices

 

 

Significant

 

 

 

 

 

 

 

 

 

 

 

 

in Active

 

 

Other

 

 

Significant

 

 

 

 

 

 

 

 

 

Markets for

 

 

Observable

 

 

Unobservable

 

 

 

 

 

 

 

 

 

Identical Assets

 

 

Inputs

 

 

Inputs

 

 

Measured at

 

 

 

 

Assets

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

Net Asset Value(1)

 

 

Total

 

Secured Loans

 

$

 

 

$

 

 

$

1,330,377

 

 

$

 

 

$

1,330,377

 

Equipment Financings

 

 

 

 

 

 

 

 

336,728

 

 

 

 

 

 

336,728

 

Warrants

 

 

 

 

 

 

 

 

51,776

 

 

 

 

 

 

51,776

 

Equity

 

 

 

 

 

 

 

 

58,464

 

 

 

15,344

 

 

 

73,808

 

Total Investments at fair value

 

 

 

 

 

 

 

 

1,777,345

 

 

 

15,344

 

 

 

1,792,689

 

Cash and cash equivalents

 

 

8,386

 

 

 

 

 

 

 

 

 

 

 

 

8,386

 

Total

 

$

8,386

 

 

$

 

 

$

1,777,345

 

 

$

15,344

 

 

$

1,801,075

 

 

(1)
In accordance with ASC 820, the Company's equity investments in Senior Credit Corp 2022 LLC and EPT 16 LLC are measured using the net asset value per share (or its equivalent) as a practical expedient for fair value, and thus have not been classified in the fair value hierarchy.

The Company’s assets measured at fair value by investment type on a recurring basis as of December 31, 2024 were as follows (in thousands):

 

 

 

Fair Value Measurements at Reporting Date Using

 

 

 

 

 

 

 

 

 

Quoted Prices

 

 

Significant

 

 

 

 

 

 

 

 

 

 

 

 

in Active

 

 

Other

 

 

Significant

 

 

 

 

 

 

 

 

 

Markets for

 

 

Observable

 

 

Unobservable

 

 

 

 

 

 

 

 

 

Identical Assets

 

 

Inputs

 

 

Inputs

 

 

Measured at

 

 

 

 

Assets

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

Net Asset Value(1)

 

 

Total

 

Secured Loans

 

$

 

 

$

 

 

$

1,286,668

 

 

$

 

 

$

1,286,668

 

Equipment Financings

 

 

 

 

 

 

 

 

315,463

 

 

 

 

 

 

315,463

 

Warrants

 

 

 

 

 

 

 

 

51,454

 

 

 

 

 

 

51,454

 

Equity

 

 

 

 

 

 

 

 

56,584

 

 

 

15,401

 

 

 

71,985

 

Total Investments at fair value

 

 

 

 

 

 

 

 

1,710,169

 

 

 

15,401

 

 

 

1,725,570

 

Cash and cash equivalents

 

 

9,627

 

 

 

 

 

 

 

 

 

 

 

 

9,627

 

Total

 

$

9,627

 

 

$

 

 

$

1,710,169

 

 

$

15,401

 

 

$

1,735,197

 

 

(1)
In accordance with ASC 820, the Company's equity investments in Senior Credit Corp 2022 LLC and EPT 16 LLC are measured using the net asset value per share (or its equivalent) as a practical expedient for fair value, and thus have not been classified in the fair value hierarchy.

 

The methodology for determining the fair value of the Company’s investments is discussed in “Note 2 – Summary of Significant Accounting Policies”. The following table provides a summary of the significant unobservable inputs used to measure the fair value of the Level 3 portfolio investments as of March 31, 2025.

 

 

 

Fair Value as of

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2025

 

 

Valuation Techniques/

 

Unobservable

 

 

 

Weighted

 

 

Investment Type

 

(in thousands)

 

 

Methodologies

 

Inputs (1)

 

Range

 

Average (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt investments

 

$

1,333,805

 

 

Discounted Cash Flows

 

Hypothetical Market Yield

 

3.6% - 38.8%

 

 

15.8

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

298,696

 

 

Cost approximates fair value (6)

 

n/a

 

n/a

 

n/a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21,719

 

 

Scenario Analysis

 

Probability Weighting of Alternative Outcomes

 

3.0% - 97.0%

 

n/a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt investment in the JV

 

 

12,885

 

 

Enterprise Value (8)

 

n/a

 

n/a

 

n/a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity investments

 

 

58,464

 

 

Market Approach

 

Revenue Multiple (3)

 

0.4x - 24.0x

 

 

2.6

 

x

 

 

 

 

 

 

Volatility (5)

 

43.6% - 112.1%

 

 

54.9

 

%

 

 

 

 

 

 

Risk-Free Interest Rate

 

3.9% - 4.1%

 

 

4.0

 

%

 

 

 

 

Estimated Time to Exit (in years)

 

0.8 - 4.1

 

 

2.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrants

 

 

51,776

 

 

Market Approach

 

Revenue Multiple (3)

 

0.2x - 20.4x

 

 

3.8

 

x

 

 

 

 

 

 

Company Specific Adjustment (4)

 

n/a

 

n/a

 

 

 

 

 

 

 

 

Volatility (5)

 

36.1% - 115.9%

 

 

58.6

 

%

 

 

 

 

 

Risk-Free Interest Rate

 

3.9% - 4.2%

 

 

3.9

 

%

 

 

 

 

 

Estimated Time to Exit (in years)

 

0.5 - 4.8

 

 

2.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Level 3 Investments

 

$

1,777,345

 

 

 

 

 

 

 

 

 

 

(1)
The significant unobservable inputs used in the fair value measurement of the Company’s debt securities are hypothetical market yields and premiums/(discounts). The hypothetical market yield is defined as the exit price of an investment in a hypothetical market to hypothetical market participants where buyers and sellers are willing participants. The significant unobservable inputs used in the fair value measurement of the Company’s equity and warrant securities are revenue multiples and portfolio company specific adjustment factors. Additional inputs used in the option pricing model (“OPM”) include industry volatility, risk free interest rate and estimated time to exit. Significant increases (decreases) in the inputs in isolation would result in a significantly higher (lower) fair value measurement, depending on the materiality of the investment. For some investments, additional consideration may be given to data from the last round of financing, merger or acquisition events near the measurement date.
(2)
Weighted averages are calculated based on the fair value of each investment.
(3)
Represents amounts used when the Company has determined that market participants would use such multiples when pricing the investments.
(4)
Represents amounts used when the Company has determined market participants would take into account these discounts when pricing the investments.
(5)
Represents the range of industry volatility used by market participants when pricing the investment.
(6)
Includes debt investments originated within the past three months, for which cost approximates fair value, unless events have occurred during the period that would indicate a different valuation is warranted.
(7)
Represents investments where there is an observable transaction or pending event for the investment.
(8)
The Company determined the value of its subordinated note of the Senior Credit Corp 2022 LLC based on the total assets less the total liabilities senior to the subordinated notes held at Senior Credit Corp 2022 LLC in an amount not exceeding par under the Enterprise Value technique.

The following table provides a summary of the significant unobservable inputs used to fair value the Level 3 portfolio investments as of December 31, 2024.

 

 

 

Fair Value as of

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2024

 

 

Valuation Techniques/

 

Unobservable

 

 

 

Weighted

 

 

Investment Type

 

(in thousands)

 

 

Methodologies

 

Inputs (1)

 

Range

 

Average (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt investments

 

$

 

1,206,947

 

 

Discounted Cash Flows

 

Hypothetical Market Yield

 

9.6% - 56.3%

 

 

16.3

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

369,600

 

 

Cost approximates fair value (6)

 

n/a

 

n/a

 

n/a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,699

 

 

Scenario Analysis

 

Probability Weighting of Alternative Outcomes

 

1.0% - 100.0%

 

n/a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt investment in the JV

 

 

 

12,885

 

 

Enterprise Value (8)

 

n/a

 

n/a

 

n/a

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity investments

 

 

 

56,584

 

 

Market Approach

 

Revenue Multiple (3)

 

0.5x - 34.9x

 

 

3.4

 

x

 

 

 

 

 

 

 

Volatility (5)

 

40.1% - 118.8%

 

 

55.4

 

%

 

 

 

 

 

 

 

Risk-Free Interest Rate

 

4.2% - 4.3%

 

 

4.3

 

%

 

 

 

 

 

Estimated Time to Exit (in years)

 

1.0 - 4.5

 

 

2.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrants

 

 

 

51,454

 

 

Market Approach

 

Revenue Multiple (3)

 

0.2x - 34.9x

 

 

4.1

 

x

 

 

 

 

 

 

 

Company Specific Adjustment (4)

 

n/a

 

n/a

 

 

 

 

 

 

 

 

 

Volatility (5)

 

35.4% - 127.9%

 

 

61.0

 

%

 

 

 

 

 

 

 

Risk-Free Interest Rate

 

4.2% - 4.4%

 

 

4.3

 

%

 

 

 

 

 

 

Estimated Time to Exit (in years)

 

0.7 - 5.0

 

 

2.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Level 3 Investments

 

 

$

1,710,169

 

 

 

 

 

 

 

 

 

 

(1)
The significant unobservable inputs used in the fair value measurement of the Company’s debt securities are hypothetical market yields and premiums/(discounts). The hypothetical market yield is defined as the exit price of an investment in a hypothetical market to hypothetical market participants where buyers and sellers are willing participants. The significant unobservable inputs used in the fair value measurement of the Company’s equity and warrant securities are revenue multiples and portfolio company specific adjustment factors. Additional inputs used in the option pricing model (“OPM”) include industry volatility, risk free interest rate and estimated time to exit. Significant increases (decreases) in the inputs in isolation would result in a significantly higher (lower) fair value measurement, depending on the materiality of the investment. For some investments, additional consideration may be given to data from the last round of financing, merger or acquisition events near the measurement date.
(2)
Weighted averages are calculated based on the fair value of each investment.
(3)
Represents amounts used when the Company has determined that market participants would use such multiples when pricing the investments.
(4)
Represents amounts used when the Company has determined market participants would take into account these discounts when pricing the investments.
(5)
Represents the range of industry volatility used by market participants when pricing the investment.
(6)
Includes debt investments originated within the past three months, for which cost approximates fair value, unless events have occurred during the period that would indicate a different valuation is warranted.
(7)
Represents investments where there is an observable transaction or pending event for the investment.
(8)
Under the enterprise value technique, the significant unobservable inputs used in the fair value measurement of the Company's investment in debt or equity securities are: (i) EBITDA, (ii) revenue or (iii) asset multiple; as applicable. Increases or decreases in the valuation multiples in isolation may result in a higher or lower fair value measurement, respectively.

The following table provides a summary of changes in the fair value of the Company’s Level 3 debt, including loans and equipment financings (collectively “Debt”), equity and warrant portfolio investments for the three months ended March 31, 2025 (in thousands):

 

 

Type of Investment

 

 

 

Debt

 

 

Equity

 

 

Warrants

 

 

Total

 

 

Fair Value as of December 31, 2024

 

$

1,602,131

 

 

$

56,584

 

 

$

51,454

 

 

$

1,710,169

 

 

Purchases, net of deferred fees

 

 

216,327

 

 

 

917

 

 

 

1,214

 

 

 

218,458

 

 

Non-cash conversions (1)

 

 

 

 

 

69

 

 

 

(69

)

 

 

 

 

Transfers into/(out of) Level 3 (2)

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from sales and paydowns

 

 

(155,875

)

 

 

(471

)

 

 

(741

)

 

 

(157,087

)

 

Accretion of OID, EOT, and PIK payments

 

 

11,044

 

 

 

 

 

 

 

 

 

11,044

 

 

Net realized gain/(loss)

 

 

(2,371

)

 

 

(3

)

 

 

220

 

 

 

(2,154

)

 

Net change in unrealized appreciation/(depreciation)

 

 

(4,151

)

 

 

1,368

 

 

 

(302

)

 

 

(3,085

)

 

Fair Value as of March 31, 2025

 

$

1,667,105

 

 

$

58,464

 

 

$

51,776

 

 

$

1,777,345

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in unrealized appreciation/(depreciation) on Level 3 investments still held as of March 31, 2025

 

$

(7,051

)

 

$

1,368

 

 

$

(302

)

 

$

(5,985

)

 

 

(1)
The non-cash conversion includes an exercise of a warrant to an equity position.
(2)
During the three months ended March 31, 2025, there were no transfers into or out of Level 3.

 

The following table provides a summary of changes in the fair value of the Company’s Level 3 Debt, equity, warrant and escrow receivables portfolio investments for the year ended December 31, 2024 (in thousands):

 

 

Type of Investment

 

 

Debt

 

 

Equity

 

 

Warrants

 

 

Escrow Receivables

Total

 

Fair Value as of December 31, 2023

 

$

1,222,077

 

 

$

15,150

 

 

$

31,201

 

 

$

2,441

 

 

$

1,270,869

 

Purchases, net of deferred fees

 

 

1,180,013

 

 

 

6,709

 

 

 

20,774

 

 

 

 

 

 

1,207,496

 

Non-cash conversion (1)

 

 

(25,674

)

 

 

31,802

 

 

 

(6,128

)

 

 

 

 

 

 

Transfers into/(out of) of Level 3 (2)

 

 

(28,315

)

 

 

 

 

 

 

 

 

 

 

 

(28,315

)

Proceeds from sales and paydowns

 

 

(759,113

)

 

 

(11,477

)

 

 

8,006

 

 

 

(2,441

)

 

 

(765,025

)

Accretion of OID and EOT payments

 

 

39,574

 

 

 

 

 

 

 

 

 

 

 

 

39,574

 

Net realized gain/(loss)

 

 

(21,294

)

 

 

7,826

 

 

 

(9,962

)

 

 

 

 

 

(23,430

)

Net change in unrealized appreciation/(depreciation)

 

 

(5,137

)

 

 

6,574

 

 

 

7,563

 

 

 

 

 

 

9,000

 

Fair Value as of December 31, 2024

 

$

1,602,131

 

 

$

56,584

 

 

$

51,454

 

 

$

 

 

$

1,710,169

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in unrealized appreciation/(depreciation) on Level 3 investments still held as of December 31, 2024

 

$

(24,105

)

 

$

4,631

 

 

$

1,996

 

 

$

 

 

$

(17,478

)

 

(1)
The non-cash conversion includes the exercise of debt and warrant positions to equity positions during the period.
(2)
Transfers out of Level 3 during the year ended December 31, 2024, were related to the conversion of debt to equity in one publicly-traded portfolio company. During the year ended December 31, 2024, there were no transfers into Level 3.

Fair Value of Financial Instruments Carried at Cost

As of March 31, 2025 and December 31, 2024, the carrying value of the KeyBank Credit Facility was approximately $392.0 million and $113.0 million, respectively. The carrying value of the KeyBank Credit Facility as of March 31, 2025 and December 31, 2024 approximates the fair value, which was estimated using a relative market yield approach with Level 3 inputs.

As of March 31, 2025 and December 31, 2024, the carrying value of the 4.375% Notes due 2026 (the “August 2026 Notes”) was approximately $124.2 million and $124.1 million, respectively, net of unamortized deferred financing costs and discount of $0.8 million and $1.0 million, respectively. The August 2026 Notes have a fixed interest rate as discussed in “Note 5 – Borrowings.” The fair value of the Company’s August 2026 Notes as of March 31, 2025, and December 31, 2024, was approximately $114.9 million and $114.1 million, respectively, which was estimated using a relative market yield approach with Level 3 inputs.

As of March 31, 2025, and December 31, 2024, the carrying value of the Company’s 4.25% Notes due 2026 (the “December 2026 Notes”) was approximately $74.4 million and $74.3 million, respectively, net of unamortized deferred financing fees of $0.6 million and $0.7 million, respectively. The December 2026 Notes have a fixed interest rate as discussed in “Note 5 – Borrowings.” The fair value of the Company’s December 2026 Notes as of March 31, 2025 and December 31, 2024 was approximately $69.1 million and $68.6 million, respectively, which was estimated using a relative market yield approach with Level 3 inputs.

As of March 31, 2025 and December 31, 2024, the carrying value of the Company's 7.875% Notes due March 2029 (the “March 2029 Notes”) was approximately $112.4 million and $112.1 million, respectively, net of unamortized deferred financing fees of $2.8 million and $2.9 million, respectively. The March 2029 Notes have a fixed interest rate as discussed in “Note 5 – Borrowings.” The fair value of the Company's March 2029 Notes as of March 31, 2025 and December 31, 2024 was approximately $115.9 million and $116.2 million, respectively, based on the market closing price of the March 2029 Notes, which trade on the Nasdaq Global Select Market under the symbol “TRINZ”.

As of March 31, 2025 and December 31, 2024, the carrying value of the Company's 7.875% Notes due September 2029 (the “September 2029 Notes”) was approximately $115.0 million and $111.6 million, respectively, net of unamortized deferred financing fees of $3.4 million and $3.4 million, respectively. The September 2029 Notes have a fixed interest rate as discussed in “Note 5 – Borrowings.” The fair value of the Company's September 2029 Notes as of March 31, 2025 and December 31, 2024 was approximately $119.2 million and $118.0 million, respectively, based on the market closing price of the September 2029 Notes, which trade on the Nasdaq Global Select Market under the symbol “TRINI”.

As of March 31, 2025 and December 31, 2024, the carrying value of the Series A Senior Notes (the “Series A Notes”) was approximately $141.0 million and $140.9 million, respectively, net of unamortized deferred financing costs and discount of $1.5 million and $1.7 million, respectively. The Series A Notes have a fixed interest rate as discussed in “Note 5 – Borrowings.” The fair value of the Company’s Series A Notes as of March 31, 2025 and December 31, 2024 was approximately $142.5 million and $142.5 million, respectively, which was estimated using a relative market yield approach with Level 3 inputs.