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

Note 5. Fair Value Measurements

The Company follows ASC Topic 820 for measuring fair value. Fair value is the price that would be received in the sale of an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Where available, fair value is based on observable market prices or parameters, or derived from such prices or parameters. Where observable prices or inputs are not available, valuation models are applied. These valuation models involve some level of management estimation and judgment, the degree of which is dependent on the price transparency for the assets or liabilities or market and the assets’ or liabilities’ complexity. The Company’s fair value analysis includes an analysis of the value of any unfunded loan commitments. Assets and liabilities are categorized for disclosure purposes based upon the level of judgment associated with the inputs used to measure their value. The valuation hierarchical levels are based upon the transparency of the inputs to the valuation of the asset or liability as of the measurement date. The three levels are defined as follows:

Level 1: Inputs are unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date.

Level 2: Inputs include quoted prices for similar assets or liabilities in active markets and inputs that are observable for the assets or liabilities, either directly or indirectly, for substantially the full term of the assets or liabilities.

Level 3: Inputs include significant unobservable inputs for the assets or liabilities and include situations where there is little, if any, market activity for the assets or liabilities. The inputs into the determination of fair value are based upon the best information available and require significant management judgment or estimation.

In certain cases, the inputs used to measure fair value fall into different levels of the fair value hierarchy. In such cases, an asset’s or a liability’s categorization within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement. The Company’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the asset or liability. The Company assesses the levels of assets and liabilities at each measurement date, and transfers between levels are recognized on the actual date of the event or change in circumstances that caused the transfers. There were no transfers among Level 1, 2 and 3 of the fair value hierarchy for assets and liabilities during the three months ended March 31, 2025 and 2024. The following section describes the valuation techniques used by the Company to measure different assets and liabilities at fair value and includes the level within the fair value hierarchy in which the assets and liabilities are categorized.

 

Investments

Level 1 investments are valued using quoted market prices. Level 2 investments are valued using market consensus prices that are corroborated by observable market data and quoted market prices for similar assets and liabilities. Level 3 investments are valued at fair value as determined in good faith by the Board, based on input of management, the audit committee and independent valuation firms that have been engaged at the direction of the Board to assist in the valuation of each portfolio investment without a readily available market quotation at least once during a trailing twelve-month period under a valuation policy and a consistently applied valuation process. This valuation process is conducted at the end of each fiscal quarter, with all portfolio companies originated on or prior to December 31, 2024 without readily available market quotations subject to review by an independent valuation firm. All investments originated after December 31, 2024 were held at amortized cost due to recency of an open market transaction. As of March 31, 2025 and December 31, 2024, all money market funds included in cash, cash equivalents, and restricted cash were valued using Level 1 inputs.

When determining fair value of Level 3 debt and equity investments, the Company takes into account the following factors, where relevant: the enterprise value of a portfolio company, the nature and realizable value of any collateral, the portfolio company’s ability to make payments and its earnings and discounted cash flows, the markets in which the portfolio company does business, comparisons to publicly traded securities, and changes in the interest rate environment and the credit markets generally that affect the price at which similar investments are made and other relevant factors. The primary method for determining enterprise value uses a multiple analysis whereby appropriate multiples are applied to the portfolio company’s net income before net interest expense, income tax expense, depreciation and amortization (“EBITDA”). A portfolio company’s EBITDA can include pro forma adjustments for items such as acquisitions, divestitures, or expense reductions. The enterprise value analysis is performed to determine the value of equity investments and to determine if debt investments are credit impaired. If debt investments are credit impaired, the Company will use the enterprise value analysis or a liquidation basis analysis to determine fair value. For debt investments that are not determined to be credit impaired, the Company uses a market interest rate yield analysis to determine fair value. To determine fair value using a yield analysis, the expected cash flows are projected based on the contractual terms of the debt security and discounted back to the measurement date based on a market yield. A market yield is determined based upon an assessment of current and expected market yields for similar investments and risk profiles. The Company considers the current contractual interest rate, the maturity and other terms of the investment relative to risk of the company and the specific investment. A key determinant of risk, among other things, is the leverage through the investment relative to the enterprise value of the portfolio company. As debt investments held by the Company are substantially illiquid with no active transaction market, the Company depends on primary market data, including newly funded transactions, as well as secondary market data with respect to high yield debt instruments and syndicated loans, as inputs in determining the appropriate market yield, as applicable. The fair value of loans with call protection is generally capped at par plus applicable prepayment premium in effect at the measurement date.
 

Due to the inherent uncertainty of determining the fair value of Level 3 investments that do not have a readily available market value, the fair value of the investments may differ significantly from the values that would have been used had a ready market existed for such investments and may differ materially from the values that are ultimately received or settled. Further, such investments are generally subject to legal and other restrictions or otherwise are less liquid than publicly traded instruments. If the Company were required to liquidate a portfolio investment in a forced or liquidation sale, the Company could realize significantly less than the value at which such investment had previously been recorded. The Company’s investments are subject to market risk. Market risk is the potential for changes in the value due to market changes. Market risk is directly impacted by the volatility and liquidity in the markets in which the investments are traded.

The following table presents the fair value hierarchy of financial instruments:

 

 

 

March 31, 2025

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

First lien debt

 

$

 

 

$

176,690

 

 

$

1,283,427

 

 

$

1,460,117

 

Common equity

 

 

 

 

 

 

 

 

7,742

 

 

 

7,742

 

Preferred equity

 

 

 

 

 

 

 

 

76,855

 

 

 

76,855

 

Money market funds

 

 

22,786

 

 

 

 

 

 

 

 

 

22,786

 

Total

 

$

22,786

 

 

$

176,690

 

 

$

1,368,024

 

 

$

1,567,500

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2024

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

First lien debt

 

$

 

 

$

24,499

 

 

$

1,107,757

 

 

$

1,132,256

 

Common equity

 

 

 

 

 

 

 

 

7,500

 

 

 

7,500

 

Preferred equity

 

 

 

 

 

 

 

 

76,687

 

 

 

76,687

 

Money market funds

 

 

3,447

 

 

 

 

 

 

 

 

 

3,447

 

Total

 

$

3,447

 

 

$

24,499

 

 

$

1,191,944

 

 

$

1,219,890

 

 

The following table presents changes in the fair value of financial instruments for which Level 3 inputs were used to determine the fair value:

 

 

 

Three Months Ended March 31, 2025

 

 

 

First Lien
Debt

 

 

Common Equity

 

 

Preferred Equity

 

 

Total Investments

 

Fair value, beginning of period

 

$

1,107,757

 

 

$

7,500

 

 

$

76,687

 

 

$

1,191,944

 

Purchases of investments including capitalized PIK interest and dividends

 

 

185,954

 

 

 

 

 

 

 

 

 

185,954

 

Proceeds from principal repayments and sales of investments

 

 

(15,853

)

 

 

 

 

 

 

 

 

(15,853

)

Accretion of discounts

 

 

858

 

 

 

 

 

 

 

 

 

858

 

Net realized gain

 

 

163

 

 

 

 

 

 

 

 

 

163

 

Net unrealized gain

 

 

4,548

 

 

 

242

 

 

 

168

 

 

 

4,958

 

Fair value, end of period

 

$

1,283,427

 

 

$

7,742

 

 

$

76,855

 

 

$

1,368,024

 

Net unrealized gain included in earnings related to financial instruments still held as of March 31, 2025 included in net unrealized gain on the Consolidated Statements of Operations

 

$

4,836

 

 

$

242

 

 

$

168

 

 

$

5,246

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2024

 

 

 

First Lien Debt

 

 

Common Equity

 

 

Preferred Equity

 

 

Total Investments

 

Fair value, beginning of period

 

$

 

 

$

 

 

$

 

 

$

 

Purchases of investments including capitalized PIK interest and dividends

 

 

193,109

 

 

 

 

 

 

 

 

 

193,109

 

Proceeds from principal repayments and sales of investments

 

 

(26,504

)

 

 

 

 

 

 

 

 

(26,504

)

Accretion of discounts

 

 

89

 

 

 

 

 

 

 

 

 

89

 

Net unrealized gain

 

 

584

 

 

 

 

 

 

 

 

 

584

 

Fair value, end of period

 

$

167,278

 

 

$

 

 

$

 

 

$

167,278

 

Net unrealized gain included in earnings related to financial instruments still held as of March 31, 2024 included in net unrealized gain on the Consolidated Statements of Operations

 

$

584

 

 

$

 

 

$

 

 

$

584

 

 

The following table presents quantitative information about the significant unobservable inputs of the Company’s Level 3 financial instruments. The table is not intended to be all-inclusive but instead captures the significant unobservable inputs relevant to the Company’s determination of fair value.

 

 

 

March 31, 2025

 

 

 

 

 

 

 

 

 

Range

 

 

 

 

Fair Value

 

 

Valuation Technique

 

Unobservable Input

 

Low

 

High

 

Weighted Average (1)

Investments in first lien debt

 

$

1,162,417

 

 

Yield analysis

 

Discount rate

 

8.10%

 

11.85%

 

9.31%

 

 

 

121,010

 

 

Transaction price

 

N/A

 

N/A

 

N/A

 

N/A

Investments in common equity

 

 

7,742

 

 

Market Approach

 

Performance Multiple

 

14.00x

 

14.00x

 

14.00x

Investments in preferred equity

 

 

76,855

 

 

Yield analysis

 

Discount rate

 

11.28%

 

12.98%

 

12.11%

Total

 

$

1,368,024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2024

 

 

 

 

 

 

 

 

 

Range

 

 

 

 

Fair Value

 

 

Valuation Technique

 

Unobservable Input

 

Low

 

High

 

Weighted Average (1)

Investments in first lien debt

 

$

700,413

 

 

Yield analysis

 

Discount rate

 

8.27%

 

12.34%

 

9.63%

 

 

 

407,344

 

 

Transaction price

 

N/A

 

N/A

 

N/A

 

N/A

Investments in common equity

 

 

7,500

 

 

Transaction price

 

N/A

 

N/A

 

N/A

 

N/A

Investments in preferred equity

 

 

31,527

 

 

Yield analysis

 

Discount rate

 

11.31%

 

13.23%

 

11.69%

 

 

45,160

 

 

Transaction price

 

N/A

 

N/A

 

N/A

 

N/A

Total

 

$

1,191,944

 

 

 

 

 

 

 

 

 

 

 

 

(1)
Weighted averages are calculated based on fair value of investments as of the measurement date.

The significant unobservable input used in the yield analysis is the discount rate based on comparable market yields. Significant increases in discount rates would result in a significantly lower fair value measurement.

Financial Instruments Not Carried at Fair Value

Debt

The fair value of the Company’s Revolving Credit Facilities, which would be categorized as Level 3 within the fair value hierarchy, as of March 31, 2025 and December 31, 2024, approximates carrying value as the Revolving Credit Facilities have variable interest based on selected short-term rates.

The fair value of the Company’s Repurchase Obligations, which would be categorized as Level 3 within the fair value hierarchy, as of March 31, 2025 and December 31, 2024, approximates carrying value due to the short maturity of the Repurchase Obligations.