v3.25.2
Investment Valuations and Fair Value Measurements
6 Months Ended
Jun. 30, 2025
Investment Valuations And Fair Value Measurements [Abstract]  
Investment Valuations and Fair Value Measurements

3. Investment Valuations and Fair Value Measurements

Investments at Fair Value: Investments held by the Company are valued at fair value. Fair value is generally determined on the basis of last reported sales prices or official closing prices on the primary exchange in which each security trades, or if no sales are reported, generally based on the midpoint of the valuation range obtained for debt investments from a quotation reporting system, established market makers or pricing service.

Investments for which market quotes are not readily available or are not considered reliable are valued at fair value according to procedures approved by the Board of Directors (the “Board”) based on similar instruments, internal assumptions and the weighting of the best available pricing inputs.

Pursuant to Rule 2a-5 under the 1940 Act, the Board has designated the Adviser as the "valuation designee" with respect to the fair valuation of the Company's portfolio securities, subject to oversight by and periodic reporting to the Board.

Fair Value Hierarchy: Assets and liabilities are classified by the Company into three levels based on valuation inputs used to determine fair value:

Level 1 values are based on unadjusted quoted market prices in active markets for identical assets.

Level 2 values are based on significant observable market inputs, such as quoted prices for similar assets and quoted prices in inactive markets or other market observable inputs.

Level 3 values are based on significant unobservable inputs that reflect the Company’s determination of assumptions that market participants might reasonably use in valuing the assets.

Categorization within the hierarchy is based upon the lowest level of input that is significant to the fair value measurement. The valuation levels are not necessarily an indication of the risk associated with investing in those securities.

Level 1 Assets (Investments): The valuation techniques and significant inputs used to determine fair value are as follows:

Equity, (Level 1), generally includes common stock valued at the closing price on the primary exchange in which the security trades.

Level 2 Assets (Investments): The valuation techniques and significant inputs used to determine fair value are as follows:

Equity, (Level 2), generally includes warrants valued using quotes for comparable investments.

3. Investment Valuations and Fair Value Measurements (Continued)

Level 3 Assets (Investments): The following valuation techniques and significant inputs are used to determine the fair value of investments in private debt and equity for which reliable market quotations are not available. Some of the inputs are independently observable however, a significant portion of the inputs and the internal assumptions applied are unobservable.

Debt, (Level 3), includes investments in privately originated senior secured debt. Such securities are valued based on specific pricing models, internal assumptions and the weighting of the best available pricing inputs. An income method approach incorporating a weighted average cost of capital and discount rate, or a market method approach using prices and other relevant information generated by market transactions involving identical or comparable assets, is generally used to determine fair value, though some cases use an enterprise value waterfall method. Valuation may also include a shadow rating method. Standard pricing inputs include but are not limited to the financial health of the issuer, place in the capital structure, value of other issuer debt, credit, industry, and market risk and events.

Equity, (Level 3), includes common stock, preferred stock and warrants. Such securities are valued based on specific pricing models, internal assumptions and the weighting of the best available pricing inputs. A market approach is generally used to determine fair value. Pricing inputs include, but are not limited to, financial health and relevant business developments of the issuer; EBITDA; market multiples of comparable companies; comparable market transactions and recent trades or transactions; issuer, industry and market events; and contractual or legal restrictions on the sale of the security. When a Black-Scholes pricing model is used it follows the income approach. The Black-Scholes pricing model takes into account the contract terms as well as multiple inputs, including: time value, implied volatility, equity prices and interest rates. A liquidity discount based on current market expectations, future events, minority ownership position and the period management reasonably expects to hold the investment may be applied.

Pricing inputs and weightings applied to determine value require subjective determination. Accordingly, valuations do not necessarily represent the amounts that may eventually be realized from sales or other dispositions of investments.

The following is a summary by major security type of the fair valuations according to inputs used in valuing investments listed in the Consolidated Schedule of Investments as of June 30, 2025:

 

Investments

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Debt

 

$

 

 

$

 

 

$

591,091

 

 

$

591,091

 

Equity

 

 

 

 

 

 

 

 

100,865

 

 

 

100,865

 

Cash equivalents

 

 

7,096

 

 

 

 

 

 

 

 

 

7,096

 

Short-term investments

 

 

394,467

 

 

 

 

 

 

 

 

 

394,467

 

Total Assets

 

$

401,563

 

 

$

 

 

$

691,956

 

 

$

1,093,519

 

 

The following is a summary by major security type of the fair valuations according to inputs used in valuing investments listed in the Consolidated Schedule of Investments as of December 31, 2024:

 

Investments

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Debt

 

$

 

 

$

 

 

$

775,319

 

 

$

775,319

 

Equity

 

 

 

 

 

 

 

 

71,878

 

 

 

71,878

 

Cash equivalents

 

 

11,870

 

 

 

 

 

 

 

 

 

11,870

 

Short- term investments

 

 

296,800

 

 

 

 

 

 

 

 

 

296,800

 

Total Assets

 

$

308,670

 

 

$

 

 

$

847,197

 

 

$

1,155,867

 

 

3. Investment Valuations and Fair Value Measurements (Continued)

The following tables provide a reconciliation of the beginning and ending balances for total investments that use Level 3 inputs for the three and six months ended June 30, 2025:

 

 

Debt

 

 

Equity

 

 

Total

 

Balance, April 1, 2025

 

$

741,544

 

 

$

61,778

 

 

$

803,322

 

Purchases, including payments received in-kind and reorganizations

 

 

141,135

 

 

 

65,984

 

 

 

207,119

 

Sales and paydowns of investments and reorganizations

 

 

(273,571

)

 

 

 

 

 

(273,571

)

Amortization of premium and accretion of discount, net

 

 

495

 

 

 

 

 

 

495

 

Net realized losses

 

 

(92,145

)

 

 

(5,246

)

 

 

(97,391

)

Net change in unrealized appreciation/(depreciation)

 

 

73,633

 

 

 

(21,651

)

 

 

51,982

 

Balance, June 30, 2025

 

$

591,091

 

 

$

100,865

 

 

$

691,956

 

Net change in unrealized appreciation/(depreciation) in investments held as of June 30, 2025

 

$

(6,437

)

 

$

(26,898

)

 

$

(33,335

)

 

 

Debt

 

 

Equity

 

 

Total

 

Balance, January 1, 2025

 

$

775,319

 

 

$

71,878

 

 

$

847,197

 

Purchases, including payments received in-kind and reorganizations

 

 

225,821

 

 

 

65,984

 

 

 

291,805

 

Sales and paydowns of investments and reorganizations

 

 

(332,768

)

 

 

 

 

 

(332,768

)

Amortization of premium and accretion of discount, net

 

 

1,071

 

 

 

 

 

 

1,071

 

Net realized losses

 

 

(96,397

)

 

 

(5,246

)

 

 

(101,643

)

Net change in unrealized appreciation/(depreciation)

 

 

18,045

 

 

 

(31,751

)

 

 

(13,706

)

Balance, June 30, 2025

 

$

591,091

 

 

$

100,865

 

 

$

691,956

 

Net change in unrealized appreciation/(depreciation) in investments held as of June 30, 2025

 

$

(8,714

)

 

$

(34,502

)

 

$

(43,216

)

The following tables provide a reconciliation of the beginning and ending balances for total investments that use Level 3 inputs for the three and six months ended June 30, 2024:

 

 

Debt

 

 

Equity

 

 

Total

 

Balance, April 1, 2024

 

$

850,492

 

 

$

8,353

 

 

$

858,845

 

Purchases, including payments received in-kind and reorganizations

 

 

84,696

 

 

 

 

 

 

84,696

 

Sales and paydowns of investments and reorganizations

 

 

(71,828

)

 

 

 

 

 

(71,828

)

Amortization of premium and accretion of discount, net

 

 

1,391

 

 

 

 

 

 

1,391

 

Net change in unrealized appreciation/(depreciation)

 

 

(48,760

)

 

 

3,343

 

 

 

(45,417

)

Balance, June 30, 2024

 

$

815,991

 

 

$

11,696

 

 

$

827,687

 

Net change in unrealized appreciation/(depreciation) in investments held as of June 30, 2024

 

$

(48,993

)

 

$

3,343

 

 

$

(45,650

)

 

 

Debt

 

 

Equity

 

 

Total

 

Balance, January 1, 2024

 

$

835,989

 

 

$

5,775

 

 

$

841,764

 

Purchases, including payments received in-kind and reorganizations

 

 

170,563

 

 

 

96

 

 

 

170,659

 

Sales and paydowns of investments and reorganizations

 

 

(126,625

)

 

 

 

 

 

(126,625

)

Amortization of premium and accretion of discount, net

 

 

2,466

 

 

 

 

 

 

2,466

 

Net change in unrealized appreciation/(depreciation)

 

 

(66,402

)

 

 

5,825

 

 

 

(60,577

)

Balance, June 30, 2024

 

$

815,991

 

 

$

11,696

 

 

$

827,687

 

Net change in unrealized appreciation/(depreciation) in investments held as of June 30, 2024

 

$

(67,485

)

 

$

5,825

 

 

$

(61,660

)

 

The Company did not have any transfers between levels during the three and six months ended June 30, 2025 and 2024.

3. Investment Valuations and Fair Value Measurements (Continued)

 

Level 3 Valuation and Quantitative Information: The following table summarizes the valuation techniques and quantitative information utilized in determining the fair value of the Level 3 investments as of June 30, 2025:

 

Investment Type

 

Fair Value

 

 

Valuation Technique

 

Unobservable Input

 

Range

 

Weighted
Average*

 

Impact to
Valuation from an
Increase in Input

Debt

 

$

133,557

 

 

Income Method

 

Discount Rate

 

11.2% to 18.4%

 

14.6%

 

Decrease

Debt

 

$

14,436

 

 

Market Method

 

EBITDA Multiple

 

5.5x to 6.5x

 

6.0x

 

Increase

 

 

 

 

 

 

 

Revenue Multiple

 

0.5x to 0.7x

 

0.6x

 

Increase

Debt

 

$

154,098

 

 

Market Method

 

EBITDA Multiple

 

5.6x to 9.0x

 

7.4x

 

Increase

Debt

 

$

289,000

 

 

Market Method

 

Revenue Multiple

 

0.1x to 1.4x

 

0.9x

 

Increase

Equity

 

$

14,881

 

 

Market Method

 

EBITDA Multiple

 

5.6x to 9.0x

 

6.5x

 

Increase

Equity

 

$

85,984

 

 

Market Method

 

Revenue Multiple

 

0.1x to 1.4x

 

1.1x

 

Increase

Equity

 

$

 

 

Market Method

 

EBITDA Multiple

 

5.5x to 6.5x

 

6.0x

 

Increase

 

 

 

 

 

 

Revenue Multiple

 

0.5x to 0.7x

 

0.6x

 

Increase

 

* Weighted based on fair value

3. Investment Valuations and Fair Value Measurements (Continued)

The following table summarizes the valuation techniques and quantitative information utilized in determining the fair value of the Level 3 investments as of December 31, 2024:

 

Investment Type

 

Fair Value

 

 

Valuation
Technique

 

Unobservable Input

 

Range

 

Weighted
Average*

 

Impact to
Valuation from an
Increase in Input

Debt

 

$

230,930

 

 

Income Method

 

Discount Rate

 

9.4% to 27.0%

 

16.0%

 

Decrease

Debt

 

$

142,385

 

 

Market Method

 

EBITDA Multiple

 

4.8x to 8.0x

 

6.9x

 

Increase

 

 

 

 

 

 

 

Revenue Multiple

 

0.2x to 1.1x

 

0.7x

 

Increase

Debt

 

$

84,974

 

 

Income Method

 

Discount Rate

 

10.8% to 15.9%

 

13.1%

 

Decrease

 

 

 

 

 

Income Method

 

Take Out Indication

 

100.0% to 100.0%

 

100.0%

 

Increase

Debt

 

$

87,670

 

 

Income Method

 

Discount Rate

 

17.6% to 17.6%

 

17.6%

 

Decrease

 

 

 

 

 

Market Method

 

EBITDA Multiple

 

4.5x to 5.5x

 

5.0x

 

Increase

Debt

 

$

133,299

 

 

Market Method

 

EBITDA Multiple

 

5.0x to 7.8x

 

6.4x

 

Increase

Debt

 

$

96,061

 

 

Market Method

 

Revenue Multiple

 

0.6x to 1.4x

 

1.0x

 

Increase

Equity

 

$

12,469

 

 

Market Method

 

EBITDA Multiple

 

5.0x to 7.8x

 

6.1x

 

Increase

Equity

 

$

35,618

 

 

Market Method

 

Revenue Multiple

 

0.8x to 1.4x

 

1.3x

 

Increase

Equity

 

$

21,296

 

 

Market Method

 

EBITDA Multiple

 

4.8x to 8.0x

 

7.0x

 

Increase

 

 

 

 

 

 

Revenue Multiple

 

0.2x to 0.8x

 

0.2x

 

Increase

Equity

 

$

2,464

 

 

Market Method

 

EBITDA Multiple

 

7.0x to 7.3x

 

7.1x

 

Increase

 

 

 

 

 

 

 

Revenue Multiple

 

1.0x to 1.1x

 

1.1x

 

Increase

 

 

 

 

 

Income Method

 

Implied Volatility

 

20.0% to 30.0%

 

25.0%

 

Increase

 

 

 

 

 

 

 

Expected Term (in years)

 

2.0x to 2.5x

 

2.3x

 

Increase

Equity

 

$

31

 

 

Market Method

 

EBITDA Multiple

 

4.5x to 5.5x

 

5.0x

 

Increase

 

 

 

 

Income Method

 

Implied Volatility

 

35.0% to 45.0%

 

40.0%

 

Increase

 

 

 

 

 

 

Expected Term (in years)

 

0.5x to 1.0x

 

0.8x

 

Increase

 

 

* Weighted based on fair value

The Company generally utilizes the midpoint of a valuation range provided by an external, independent valuation firm in determining fair value.