v3.25.4
FAIR VALUE MEASUREMENTS
12 Months Ended
Dec. 31, 2025
FAIR VALUE MEASUREMENTS  
FAIR VALUE MEASUREMENTS

NOTE 5 – FAIR VALUE MEASUREMENTS

Accounting standards establish a fair value hierarchy which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. The standard describes three levels of inputs that may be used to measure fair value:

Level 1: Quoted prices (unadjusted) for identical assets or liabilities in active public markets that the entity has the ability to access as of the measurement date.

Level 2: Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

Level 3: Significant unobservable inputs that reflect a reporting entity’s own assumptions about what market participants would use in pricing an asset or liability.

In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, a financial instrument’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 financial instrument.

A review of the fair value hierarchy classifications is conducted on a quarterly basis. Changes in the observability of valuation inputs may result in a reclassification for certain financial assets or liabilities. Reclassifications impacting Level 3 of the fair value hierarchy are reported as transfers in or out of the Level 3 category as of the beginning of the quarter in which the reclassifications occur. During the year ended December 31, 2025 and year ended December 31, 2024, there were no changes in the observability of valuation inputs that would have resulted in a reclassification of assets between any levels.

Fair value for each investment is derived using a combination of valuation methodologies that, in the judgment of the Investment Committee are most relevant to such investment, including, without limitation, being based on one or more of the following: (i) market prices obtained from market makers for which the Investment Committee has deemed there to be enough breadth (number of quotes) and depth (firm bids) to be indicative of fair value, (ii) the price paid or realized in a completed transaction or binding offer received in an arm’s-length transaction, (iii) a discounted cash flow analysis, (iv) the guideline public company method, (v) the similar transaction method or (vi) the option pricing method.

The following table presents investments (as shown on the consolidated schedule of investments) that were measured at fair value as of December 31, 2025:

  ​ ​ ​

Level 1

  ​ ​ ​

Level 2

  ​ ​ ​

Level 3

  ​ ​ ​

Total

First lien secured loans

$

$

$

429,573

$

429,573

Second lien secured loans

 

 

 

4,839

 

4,839

Unsecured loans

 

 

1,286

 

1,286

Subordinated Note to STRS JV

 

 

 

84,416

 

84,416

Equity (excluding STRS JV)

 

 

 

36,933

 

36,933

Equity in STRS JV(1)

 

 

 

 

21,602

Total investments

$

$

$

557,047

$

578,649

(1)The Company’s equity investment in STRS JV is measured using the net asset value per share as a practical expedient for fair value, and thus has not been classified in the fair value hierarchy. The fair value amounts presented in this table are intended to permit reconciliation of the fair value hierarchy to the amounts presented in the consolidated statements of assets and liabilities.

The Company’s money market funds (included in cash and cash equivalents and restricted cash and cash equivalents), which were valued at $21,048 as of December 31, 2025, are characterized in Level 1 of the fair value hierarchy.

The Company’s forward currency contracts, which were valued at ($323) as of December 31, 2025, are characterized in Level 2 of the hierarchy.

The following table presents investments (as shown on the consolidated schedule of investments) that were measured at fair value as of December 31, 2024:

  ​ ​ ​

Level 1

  ​ ​ ​

Level 2

  ​ ​ ​

Level 3

Total

First lien secured loans

$

$

$

502,693

$

502,693

Second lien secured loans

 

 

 

8,342

 

8,342

Unsecured loans

 

 

1,175

 

1,175

Subordinated Note to STRS JV

 

 

 

84,416

 

84,416

Equity (excluding STRS JV)

 

 

 

22,846

 

22,846

Equity in STRS JV(1)

 

 

 

 

22,741

Total investments

$

$

$

619,472

$

642,213

(1)The Company’s equity investment in STRS JV is measured using the NAV per share as a practical expedient for fair value, and thus has not been classified in the fair value hierarchy. The fair value amounts presented in this table are intended to permit reconciliation of the fair value hierarchy to the amounts presented in the consolidated statements of assets and liabilities.

The Company’s money market funds (included in cash and cash equivalents and restricted cash and cash equivalents), which were valued at $13,249 as of December 31, 2024, are characterized in Level 1 of the fair value hierarchy.

The Company’s forward currency contracts, which were valued at $20 as of December 31, 2024, are characterized in Level 2 of the hierarchy.

The following table presents the changes in investments measured at fair value using Level 3 inputs for the year ended December 31, 2025:

  ​ ​ ​

First Lien

  ​ ​ ​

Second Lien

  ​ ​ ​

  ​ ​ ​

Subordinated

  ​ ​ ​

  ​ ​ ​

Secured

Secured

Unsecured

Notes to STRS

Total

Year ended December 31, 2025

Loans

Loans

Loans

JV

Equity

Investments

Fair value, beginning of period

$

502,693

 

$

8,342

 

$

1,175

 

$

84,416

 

$

22,846

$

619,472

Funding of investments

 

190,001

 

 

1,520

 

 

 

 

 

218

 

191,739

Non-cash interest income

 

1,872

 

 

167

 

111

 

 

 

 

 

2,150

Accretion of discount

 

3,508

 

 

48

 

 

 

 

 

 

3,556

Proceeds from paydowns and sales

 

(244,179)

 

 

(5,193)

 

 

 

 

 

(355)

 

(249,727)

Conversions

 

(12,082)

 

 

 

 

 

 

 

12,082

 

Realized gains (losses)

 

(35,424)

 

 

 

 

 

 

 

41

 

(35,383)

Net unrealized appreciation (depreciation)

 

23,184

 

 

(45)

 

 

 

 

 

2,101

 

25,240

Fair value, end of period

$

429,573

 

$

4,839

 

$

1,286

 

$

84,416

 

$

36,933

$

557,047

Change in unrealized appreciation (depreciation) on investments still held as of December 31, 2025

$

(4,730)

$

$

(6)

$

$

(206)

$

(4,942)

The following table presents the changes in investments measured at fair value using Level 3 inputs for the year ended December 31, 2024:

  ​ ​ ​

First Lien

  ​ ​ ​

Second Lien

  ​ ​ ​

  ​ ​ ​

Subordinated

  ​ ​ ​

  ​ ​ ​

Secured

Secured

Unsecured

Notes to STRS

Total

Year ended December 31, 2024

Loans

Loans

Notes

JV

Equity

Investments

Fair value, beginning of period

$

553,085

 

$

19,039

 

$

167

 

$

84,416

 

$

16,679

$

673,386

Funding of investments

 

206,830

 

 

 

 

 

 

 

453

 

207,283

Non-cash interest income

 

6,786

 

 

380

 

94

 

 

 

 

 

7,260

Accretion of discount

 

4,084

 

 

22

 

5

 

 

 

 

 

4,111

Proceeds from paydowns and sales

 

(241,304)

 

 

(2,039)

 

 

 

 

 

(1,403)

 

(244,746)

Conversions

 

(8,852)

 

 

(11,769)

 

886

 

 

 

 

19,735

 

Realized gains (losses)

 

(10,985)

 

 

(5,817)

 

 

 

 

 

(1,886)

 

(18,688)

Net unrealized appreciation (depreciation)

 

(6,951)

 

 

8,526

 

23

 

 

 

 

(10,732)

 

(9,134)

Fair value, end of period

$

502,693

 

$

8,342

 

$

1,175

 

$

84,416

 

$

22,846

$

619,472

Change in unrealized appreciation (depreciation) on investments still held as of December 31, 2024

$

(17,190)

$

259

$

23

$

$

(10,151)

$

(27,059)

The significant unobservable inputs used in the fair value measurement of the Company’s investments are the discount rate, market quotes and exit multiples. An increase or decrease in the discount rate in isolation would result in significantly lower or higher fair value measurement, respectively. An increase or decrease in the market quote for an investment would in isolation result in significantly higher or lower fair value measurement, respectively. An increase or decrease in the exit multiple would in isolation result in significantly higher or lower fair value measurement, respectively. As the fair value of a debt investment diverges from par, which would generally be the case for non-accrual loans, the fair value measurement of that investment is more susceptible to volatility from changes in exit multiples as a significant unobservable input.

The following tables summarize the significant unobservable inputs the Company used to value the majority of its investments categorized within Level 3 as of December 31, 2025 and December 31, 2024. The tables are not intended to be all-inclusive, but instead capture the significant unobservable inputs relevant to the Company’s determination of fair values. These ranges represent the significant unobservable inputs that were used in the valuation of each type of investment, but they do not represent a range of values for any one investment.

Fair Value as of

Valuation

Unobservable

Range

Investment Type

December 31, 2025

Techniques

Inputs

(Weighted Average)(1)

First lien secured loans

$

358,708

Discounted cash flow analysis

Discount Rate

7.9% - 33.5% (11.2%)

51,846

Recent transaction

Transaction Price

96.8 - 99.6 (98.3)

17,290

Enterprise value analysis

EBITDA Multiple

5.5 - 8.2 (7.4)

1,729

Enterprise value analysis

Revenue Multiple

0.9 - 0.9 (0.9)

Second lien secured loans

3,404

Discounted cash flow analysis

Discount rate

9.5% - 9.5% (9.5%)

1,435

Recent transaction

Transaction Price

91.4 - 91.4 (91.4)

Unsecured loans

1,286

Discounted cash flow analysis

Discount rate

13.1% - 13.3% (13.2%)

Subordinated Notes to STRS JV

84,416

Enterprise value analysis

n/a

n/a

Common equity

21,572

Enterprise value analysis

EBITDA multiple

6.5 - 12.9 (8.6)

9,144

Enterprise value analysis

Revenue Multiple

0.9 - 2.3 (2.3)

Preferred equity

5,815

Enterprise value analysis

EBITDA multiple

6.5 - 10.0 (6.9)

Warrant

197

Option Pricing Model

Volatility

27.0% - 27.0% (27.0%)

205

Enterprise value analysis

EBITDA Multiple

7.4 - 7.4 (7.4)

Total Level 3 Investments

$

557,047

(1)Unobservable inputs were weighted by the relative fair value of the investments.

Fair Value as of

Valuation

Unobservable

Range

Investment Type

December 31, 2024

Techniques

Inputs

(Weighted Average)(1)

First lien secured loans

$

439,577

Discounted cash flow analysis

Discount Rate

7.7% - 26.8% (13.1%)

19,554

Recent transaction

Transaction Price

98.0 - 100.0 (98.5)

22,923

Enterprise value analysis

EBITDA Multiple

5.8 - 8.0 (6.9)

1,635

Enterprise value analysis

Revenue Multiple

1.4 - 1.4 (1.4)

9,104

Expected repayment

Transaction Price

103.0 - 103.0 (103.0)

373

Collateral analysis

Recovery Rate

0.0 - 15.0 (15.0)

9,453

Market quotations

Broker quoted price

96.8 - 96.8 (96.8)

74

Option pricing Model

Volatility

16.0 - 16.0 (16.0)

Second lien secured loans

8,342

Discounted cash flow analysis

Discount rate

11.7% - 12.5% (12.0%)

Unsecured loans

1,175

Discounted cash flow analysis

Discount rate

12.3% - 12.9% (12.6%)

Subordinated Notes to STRS JV

84,416

Enterprise value analysis

n/a

n/a

Common equity

10,728

Enterprise value analysis

EBITDA multiple

5.3 - 13.7 (9.8)

9,132

Enterprise value analysis

Revenue Multiple

1.4 - 2.0 (2.0)

Preferred equity

2,916

Enterprise value analysis

EBITDA multiple

6.5 - 12.1 (7.5)

Warrant

70

Enterprise value analysis

EBITDA multiple

5.5 - 5.5 (5.5)

Total Level 3 Investments

$

619,472

(1)Unobservable inputs were weighted by the relative fair value of the investments.

Valuation of investments may be determined by weighting various valuation techniques. Significant judgment is required in selecting the assumptions used to determine the fair values of these investments. The valuation methods selected for a particular investment are based on the circumstances and on the sufficiency of data available to measure fair value. If more than one valuation method is used to measure fair value, the results are evaluated and weighted, as appropriate, considering the reasonableness of the range indicated by those results. A fair value measurement is the point within that range that is most representative of fair value in the circumstances.

The availability of observable inputs can vary depending on the financial instrument and is affected by a wide variety of factors, including, for example, the nature of the instrument, whether the instrument is traded on an active exchange or in the secondary market and the current market conditions. To the extent that the valuation is based on models or inputs that are less observable or unobservable in the market, the determination of fair value requires a greater

degree of judgment. Accordingly, the degree of judgment exercised by the Company in determining fair value is greatest for financial instruments classified as Level 3.

The determination of fair value using the selected methodologies takes into consideration a range of factors including the price at which the investment was acquired, the nature of the investment, local market conditions, trading values on public and private exchanges for comparable securities, current and projected operating performance and financing transactions subsequent to the acquisition of the investment, compliance with agreed upon terms and covenants, and assessment of credit ratings of an underlying borrower. These valuation methodologies involve a significant degree of judgment to be exercised.

As it relates to investments which do not have an active public market, there is no single standard for determining the estimated fair value. Valuations of privately held investments are inherently uncertain, and they may fluctuate over short periods of time and may be based on estimates. The determination of fair value may differ materially from the values that would have been used if a ready market for these investments existed.

In some cases, fair value for such investments is best expressed as a range of values derived utilizing different methodologies from which a single estimate may then be determined. Consequently, fair value for each investment may be derived using a combination of valuation methodologies that, in the judgment of the investment professionals, are most relevant to such investment. The selected valuation methodologies for a particular investment are consistently applied on each measurement date. However, a change in a valuation methodology or its application from one measurement date to another is possible if the change results in a measurement that is equally or more representative of fair value in the circumstances.

The following table presents the principal amount and fair value of the Company’s borrowings as of December 31, 2025 and December 31, 2024. The fair value of the Credit Facility (as defined in Note 6) was estimated by discounting remaining payments using applicable market rates or market quotes for similar instruments at the measurement date, if available. As of December 31, 2025, and December 31, 2024 the Credit Facility approximates its carrying value presented net of unamortized debt issuance costs and original issuance discount, net of accretion. The fair value of the Company’s 5.375% private notes due 2025 (the “5.375% 2025 Notes”), the 5.375% private notes due 2026 (the “5.375% 2026 Notes”), the 4.00% notes due 2026 (the “4.000% 2026 Notes”), the 5.625% private notes due 2027 (the “5.625% 2027 Notes”) and the 4.25% private notes due 2028 (the “4.250% 2028 Notes”) were estimated using discounted future cash flows to the valuation date. As of December 31, 2025 and December 31, 2024, the fair value of the 7.875% 2028 Notes and 2025 CLO Notes (as defined in Note 6) approximates the principal amounts outstanding.

As of December 31, 2025

As of December 31, 2024

Fair

  ​ ​ ​

Value Level

  ​ ​ ​

Principal Amount Outstanding

  ​ ​ ​

Fair Value

  ​ ​ ​

Principal Amount Outstanding

  ​ ​ ​

Fair Value

2025 CLO Notes

3

$

174,000

$

174,000

$

$

JPM Credit Facility

 

3

161,493

160,745

5.375% 2025 Notes

 

3

 

 

40,000

 

39,594

5.375% 2026 Notes

3

10,000

9,948

 

10,000

9,765

4.000% 2026 Notes

 

3

 

75,000

 

73,649

 

75,000

 

71,342

5.625% 2027 Notes

 

3

 

10,000

 

9,941

10,000

 

9,719

4.250% 2028 Notes

3

25,000

 

23,865

25,000

 

22,911

7.875% 2028 Notes

3

34,500

34,500

34,500

34,500

$

328,500

$

325,903

$

355,993

$

348,576