v3.26.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2025
Fair Value Disclosures [Abstract]  
Schedule of Investments Measured at Fair Value on Recurring Basis

The following table presents the valuation of the Company’s investment portfolio at fair value as of December 31, 2025 by level within the fair value hierarchy:

 

($ in thousands)

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

First lien debt investments

 

$

 

 

$

325,853

 

 

$

1,146,863

 

 

$

1,472,716

 

Preferred equity investments

 

 

 

 

 

 

 

 

16,140

 

 

 

16,140

 

Foreign currency forward transactions

 

 

 

 

 

167

 

 

 

 

 

 

167

 

Cash equivalents

 

 

87,000

 

 

 

 

 

 

 

 

 

87,000

 

Total Assets and Liabilities at Fair Value

 

$

87,000

 

 

$

326,020

 

 

$

1,163,003

 

 

$

1,576,023

 

 

Schedule of Level 3 Input Reconciliation

The following tables present a roll forward of the amounts in the Consolidated Statement of Financial Condition of the Company’s investment portfolio for the period from January 1, 2025 to December 31, 2025, classified by the Company within Level 3 of the fair value hierarchy. When a determination is made to classify an investment within Level 3 of the fair value hierarchy, the determination is based upon the significance of the unobservable inputs to the overall fair value measurement. The Level 3 gain/(loss) in the following tables is included as a component of net realized and unrealized gain/(loss) on investments in the Consolidated Statement of Operations for the year ended December 31, 2025.

 

 

 

For the Year Ended

 

 

 

December 31, 2025

 

($ in thousands)

 

First lien debt
investments

 

 

Preferred
equity
investments

 

 

Total

 

Fair value, December 31, 2024

 

$

 

 

$

 

 

$

 

Purchases/Borrowings

 

 

1,215,930

 

 

 

15,959

 

 

 

1,231,889

 

Sales and Settlements/Paydowns

 

 

(67,694

)

 

 

 

 

 

(67,694

)

Accretion of discount/amortization of premium

 

 

1,004

 

 

 

 

 

 

1,004

 

Total net realized and net change in unrealized gain/(loss)

 

 

 

 

 

 

 

 

 

on investments

 

 

(2,377

)

 

 

181

 

 

 

(2,196

)

Fair value, December 31, 2025

 

$

1,146,863

 

 

$

16,140

 

 

$

1,163,003

 

Schedule of Fair Value Inputs and Valuation Techniques

As of December 31, 2025, all Level 3 investments were included in the following table.

Certain asset categories, fair value amounts, valuation techniques and significant unobservable inputs are disclosed in the table and represent investments held directly by the Company, it is not intended to be all inclusive. The asset categories presented within the table may be more disaggregated than the categories presented within the Consolidated Schedule of Investments in order to further describe the valuation characteristics and align with the fair value methods described herein.

 

Level 3 Asset Category

 

Fair Value2

 

 

Valuation Technique

 

Significant
Unobservable Inputs

 

Range of Inputs

 

Weighted Average1

First lien debt investments

 

$

963,798

 

 

Discounted Cash Flow

 

Discount Rate

 

8.3%-25.4%

 

10.2%

 

 

 

 

 

 

Interest Rate Volatility

 

30.0%

 

30.0%

 

 

129,827

 

 

Broker Quotes

 

Broker Quotes

 

N/A

 

N/A

 

 

53,238

 

 

Transactional Value

 

Transaction Price

 

N/A

 

N/A

 

 

 

 

 

 

 

 

 

 

 

Preferred equity investments

 

$

14,925

 

 

Monte-Carlo Simulation

 

Comparable Company Quotes

 

137.15

 

137.15

 

 

 

 

 

 

Call Option Term

 

4 years

 

4 years

 

 

 

 

 

 

Drift

 

14.5%

 

14.5%

 

 

 

 

 

 

Volatility

 

82.5%

 

82.5%

 

 

717

 

 

Valuation Multiple

 

LTM EBITDA

 

7.3x-12.3x

 

8.3x

 

 

 

 

 

 

Illiquidity Discount

 

10.0%

 

10.0%

 

 

 

498

 

 

Discounted Cash Flow

 

Discount Rate

 

10.1%

 

10.1%

 

1Unobservable inputs were weighted by the relative fair value of these investments

2$ expressed in thousands