v3.25.2
Investment Valuations and Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2025
Investment Valuations And Fair Value Measurements [Abstract]  
Summary by Major Security Type of Fair Valuations According to Inputs Used in Valuing 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

 

$

 

 

$

 

 

$

1,234,921

 

 

$

1,234,921

 

Equity

 

 

 

 

 

 

 

 

8,540

 

 

 

8,540

 

Cash equivalents

 

 

44,895

 

 

 

 

 

 

 

 

 

44,895

 

Total

 

$

44,895

 

 

$

 

 

$

1,243,461

 

 

$

1,288,356

 

 

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

 

$

 

 

$

 

 

$

941,903

 

 

$

941,903

 

Equity

 

 

 

 

 

 

 

 

224

 

 

 

224

 

Cash equivalents

 

 

87,815

 

 

 

 

 

 

 

 

 

87,815

 

Total

 

$

87,815

 

 

$

 

 

$

942,127

 

 

$

1,029,942

 

 

Reconciliation of Beginning and Ending Balances for Total Investments

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

 

$

1,097,095

 

 

$

2,031

 

 

$

1,099,126

 

Purchases

 

 

263,529

 

 

 

1,176

 

 

 

264,705

 

Sales and paydowns of investments

 

 

(105,893

)

 

 

(277

)

 

 

(106,170

)

Amortization of premium and accretion of discount, net

 

 

2,267

 

 

 

 

 

 

2,267

 

Net realized loss

 

 

(75

)

 

 

 

 

 

(75

)

Net change in unrealized appreciation/(depreciation)

 

 

(22,002

)

 

 

5,610

 

 

 

(16,392

)

Balance, June 30, 2025

 

$

1,234,921

 

 

$

8,540

 

 

$

1,243,461

 

Change in net unrealized appreciation/(depreciation) in investments held as of June 30, 2025

 

$

(21,121

)

 

$

5,610

 

 

$

(15,511

)

 

 

Debt

 

 

Equity

 

 

Total

 

Balance, January 1, 2025

 

$

941,903

 

 

$

224

 

 

$

942,127

 

Purchases, including payments received in-kind

 

 

438,398

 

 

 

1,933

 

 

 

440,331

 

Sales and paydowns of investments

 

 

(121,305

)

 

 

(401

)

 

 

(121,706

)

Amortization of premium and accretion of discount, net

 

 

3,703

 

 

 

 

 

 

3,703

 

Net realized loss

 

 

(75

)

 

 

 

 

 

(75

)

Net change in unrealized appreciation/(depreciation)

 

 

(27,703

)

 

 

6,784

 

 

 

(20,919

)

Balance, June 30, 2025

 

$

1,234,921

 

 

$

8,540

 

 

$

1,243,461

 

Change in net unrealized appreciation/(depreciation) in investments held as of June 30, 2025

 

$

(26,823

)

 

$

6,784

 

 

$

(20,039

)

 

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, 2024:

 

 

Debt

 

 

Equity

 

 

Total

 

Balance, April 1, 2024

 

$

823,989

 

 

$

 

 

$

823,989

 

Purchases

 

 

157,484

 

 

 

 

 

 

157,484

 

Sales and paydowns of investments

 

 

(37,773

)

 

 

 

 

 

(37,773

)

Amortization of premium and accretion of discount, net

 

 

1,685

 

 

 

 

 

 

1,685

 

Net realized loss

 

 

(3

)

 

 

 

 

 

(3

)

Net change in unrealized appreciation/(depreciation)

 

 

1,643

 

 

 

1,115

 

 

 

2,758

 

Balance, June 30, 2024

 

$

947,025

 

 

$

1,115

 

 

$

948,140

 

Change in net unrealized appreciation/(depreciation) in investments held as of June 30, 2024

 

$

1,640

 

 

$

1,115

 

 

$

2,755

 

 

 

Debt

 

 

Equity

 

 

Total

 

Balance, January 1, 2024

 

$

742,916

 

 

$

 

 

$

742,916

 

Purchases, including payments received in-kind

 

 

299,895

 

 

 

 

 

 

299,895

 

Sales and paydowns of investments

 

 

(96,071

)

 

 

 

 

 

(96,071

)

Amortization of premium and accretion of discount, net

 

 

3,523

 

 

 

 

 

 

3,523

 

Net realized gain

 

 

106

 

 

 

 

 

 

106

 

Net change in unrealized appreciation/(depreciation)

 

 

(3,344

)

 

 

1,115

 

 

 

(2,229

)

Balance, June 30, 2024

 

$

947,025

 

 

$

1,115

 

 

$

948,140

 

Change in net unrealized appreciation/(depreciation) in investments held as of June 30, 2024

 

$

(1,707

)

 

$

1,115

 

 

$

(592

)

Summary of Valuation Techniques and Quantitative Information in Determining Fair value of Level 3 Investments 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 if
Input Increases

Debt

 

$

1,073,227

 

 

Income Method

 

Discount Rate

 

8.5% to 20.0%

 

12.1%

 

Decrease

Debt

 

$

135,208

 

 

Market Method

 

EBITDA Multiple

 

4.5x to 7.8x

 

5.7x

 

Increase

Debt

 

$

 

 

Market Method

 

Indicative Bid

 

0.0% to 0.0%

 

0.0%

 

Increase

Debt

 

$

26,486

 

 

Income Method

 

Discount Rate

 

12.9% to 17.1%

 

15.3%

 

Decrease

 

 

 

 

Market Method

 

Indicative Bid

 

99.4% to 99.6%

 

99.5%

 

Increase

Equity

 

$

7,350

 

 

Market Method

 

EBITDA Multiple

 

4.5x to 6.5x

 

5.0x

 

Increase

Equity

 

$

1,190

 

 

Market Method

 

Indicative Bid

 

$2.97 to $2.97

 

$2.97

 

Increase

* Weighted based on fair value

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 if
Input Increases

Debt

 

$

889,873

 

 

Income Method

 

Discount Rate

 

10.3% to 22.2%

 

13.0%

 

Decrease

Debt

 

$

52,030

 

 

Market Method

 

EBITDA Multiple

 

6.5x to 8.0x

 

7.1x

 

Increase

Equity

 

$

224

 

 

Market Method

 

EBITDA Multiple

 

5.8x to 7.5x

 

6.8x

 

Increase

* Weighted based on fair value