v3.26.1
Fair Value of Investments
12 Months Ended
Dec. 31, 2025
Fair Value of Investments [Abstract]  
FAIR VALUE OF INVESTMENTS

NOTE 5 – FAIR VALUE OF INVESTMENTS

 

The Company’s assets recorded at fair value have been categorized based upon a fair value hierarchy in accordance with ASC Topic 820 – Fair Value Measurements and Disclosures (“ASC 820”). See Note 2 for a discussion of the Company’s policies.

 

The following tables present information about the Company’s assets measured at fair value as of December 31, 2025 and 2024:

 

   As of December 31, 2025 
   Level 1   Level 2   Level 3   Total 
Portfolio Investments                
First Lien Loans  $
    -
   $
    -
   $7,589,357   $7,589,357 
Second Lien Loans   
-
    
-
    5,787,756    5,787,756 
Equity   
-
    
-
    884,342    884,342 
Total Portfolio Investments   
-
    
-
    14,261,455    14,261,455 
Total Investments  $
-
   $
-
   $14,261,455   $14,261,455 

 

   As of December 31, 2024 
   Level 1   Level 2   Level 3   Total 
Portfolio Investments                
First Lien Loans  $
    -
   $
    -
   $9,850,963   $9,850,963 
Second Lien Loans   
-
    
-
    7,987,797    7,987,797 
Equity   
-
    
-
    1,379,019    1,379,019 
Total Portfolio Investments   
-
    
-
    19,217,779    19,217,779 
Total Investments  $
-
   $
-
   $19,217,779   $19,217,779 

During the years ended December 31, 2025 and 2024, there were no transfers between Level 1, Level 2 or Level 3. During the year ended December 31, 2025, the Company advanced $55,000 under its loan agreement with PCC SBH Sub, Inc. During the year ended December 31, 2024, the Company advanced $80,000 under its loan agreement with PCC SBH Sub, Inc.

 

The following table presents additional information about Level 3 assets measured at fair value. Both observable and unobservable inputs may be used to determine the fair value of positions that the Company has classified within the Level 3 category. As a result, the unrealized gains and losses for assets within the Level 3 category may include changes in fair value that were attributable to both observable (e.g., changes in market interest rates) and unobservable (e.g., changes in unobservable long-dated volatilities) inputs.

 

Changes in Level 3 assets measured at fair value for the year ended December 31, 2025 are as follows:

 

   First Lien
Loans
   Second Lien
Loans
   Unsecured
Loans
   Equity   Total 
Fair value at beginning of year  $9,850,963   $7,987,797   $
      -
   $1,379,019   $19,217,779 
Purchases of investments   55,000    
-
    
-
    
-
    55,000 
Change in unrealized loss on investments   (2,316,606)   (2,200,041)   
-
    (494,677)   (5,011,324)
Fair value at end of year  $7,589,357   $5,787,756   $
-
   $884,342   $14,261,455 
Change in unrealized loss on Level 3 investments still held as of December 31, 2025  $(2,316,606)  $(2,200,041)  $
-
   $(494,677)  $(5,011,324)

 

Changes in Level 3 assets measured at fair value for the year ended December 31, 2024 are as follows:

 

   First Lien Loans   Second Lien Loans   Unsecured Loans   Equity   Total 
Fair value at beginning of year  $12,301,440   $11,652,480   $
       -
   $5,781,033   $29,734,953 
Purchases of investments   80,000    
-
    
-
    
-
    80,000 
Sales or repayment of investments   (192,932)   
-
    
-
    
-
    (192,932)
Payment-in-kind interest   
-
    318,417    
-
    
-
    318,417 
Change in unrealized loss on investments   (1,014,333)   (3,983,100)   
-
    (175,491)   (5,172,924)
Realized loss on investments   (1,323,212)   
-
    
-
    (4,226,523)   (5,549,735)
Fair value at end of year  $9,850,963   $7,987,797   $
-
   $1,379,019   $19,217,779 
Change in unrealized gain (loss) on Level 3 investments still held as of December 31, 2024  $(2,357,078)  $(3,983,100)  $
-
   $(4,402,014)  $(10,742,192)

The following table provides quantitative information regarding Level 3 fair value measurements as of December 31, 2025:

 

Description  Fair Value   Valuation Technique (1)  Unobservable Inputs  Range (Average (2))
              
First Lien Loans  $7,454,357   Enterprise Value Coverage  EV / STORE LEVEL EBITDAR  4.00x-4.50x (4.25x)
           Location Value  $1,050,000-$1,250,000 ($1,150,000)
    67,500   Appraisal Value Coverage   Cost Approach  $838,000-$1,077,000
($958,000)
           Sales Comparison Approach  $928,000-$1,187,000 ($1,058,000)
    67,500   Broker Estimates   Broker Estimate  $972,000-$1,211,000
($1,092,000)
Total   7,589,357          
               
Second Lien Loans   4,232,961   Enterprise Value Coverage  EV / LTM Revenue  0.27x-0.32x (0.29x)
           EV / PF Revenue  1.20x-1.30x (1.25x)
    1,554,795   Net Orderly Liquidation Value  Total Asset Value Recovery Rate  15%-44% (29%)
Total   5,787,756          
               
Unsecured Loans   
-
   Enterprise Value Coverage  EV / LTM Revenue  0.27x-0.32x (0.29x)
Total   
-
          
               
Equity   
-
   Enterprise Value Coverage  EV / LTM Revenue  0.27x-0.32x (0.29x)
           EV / PF Revenue  1.20x-1.30x (1.25x)
           EV / STORE LEVEL EBITDAR
Location Value
  4.00x-4.50x (4.25x)
$1,050,000-$1,250,000 ($1,150,000)
    
-
   Net Orderly Liquidation Value  Total Asset Value Recovery Rate  15%-44% (29%)
               
    442,171   Appraisal Value Coverage
  Cost Approach
  $838,000-$1,077,000 ($958,000)
           Sales Comparison Approach  $928,000-$1,187,000 ($1,058,000)
    442,171   Broker Estimates  Broker Estimates  $972,000-$1,211,000
(1,092,000)
Total   884,342          
Total Level 3 Investments  $14,261,455          

 

(1)There were no changes in the valuation technique for the Company's investments from the prior quarter.

 

(2)The average represents the arithmetic average of the unobservable inputs and is not weighted by the relative fair value.

 

The Company had no other remaining Level 3 investments. As a result, there were no unobservable inputs that have been internally developed by the Company in determining the fair values of these investments as of December 31, 2025.

The following table provides quantitative information regarding Level 3 fair value measurements as of December 31, 2024:

 

Description  Fair Value   Valuation Technique (1)  Unobservable Inputs  Range (Average (2))
              
First Lien Loans  $9,770,963   Enterprise Value Coverage  EV / STORE LEVEL EBITDAR  4.75x-5.25x(5.00x)
           Location Value  $1,300,000-$1,500,000 ($1,400,000)
    80,000   Appraisal Value Coverage   Cost Approach  $1,323,000-$1,617,000
($1,470,000)
           Sales Comparison Approach  $1,395,000-$1,705,000 ($1,550,000)
Total   9,850,963          
               
Second Lien Loans   4,874,360   Enterprise Value Coverage  EV / LTM Revenue  0.37x-0.42x (0.40)
           EV / PF Revenue  1.05x-1.15x (1.10x)
    3,113,437   Net Orderly Liquidation Value  Total Asset Value Recovery Rate  54%-86% (70%)
Total   7,987,797          
               
Unsecured Loans   
-
   Enterprise Value Coverage  EV / LTM Revenue  0.37x-0.42x (0.40x)
Total   
-
          
               
Equity   
-
   Enterprise Value Coverage  EV / LTM Revenue  0.37x-0.42x (0.40x)
           EV / PF Revenue  1.05x-1.15x (1.10x)
           EV / Store level EBITDAR
Location Value
  4.75x-5.25x (5.00x)
$1,300,000-$1,500,000 ($1,400,000)
    
-
   Net Orderly Liquidation Value  Total Asset Value Recovery Rate  54%-86% (70%)
               
    1,379,019   Appraisal Value Coverage
  Cost Approach
  $1,323,000-$1,617,000 ($1,470,000)
           Sales Comparison Approach  $1,395,000-$1,705,000 ($1,550,000)
Total   1,379,019          
Total Level 3 Investments  $19,217,779          

 

(1)There were no changes in the valuation technique for the Company's investments from the prior quarter.

 

(2)The average represents the arithmetic average of the unobservable inputs and is not weighted by the relative fair value.

 

As of December 31, 2025 and 2024, respectively, the Company used a market approach to value certain equity investments as the Company felt this approach better reflected the fair value of these investments.

The Company considers all relevant information that can reasonably be obtained when determining the fair value of Level 3 investments. Due to any given portfolio company’s information rights, changes in capital structure, recent events, transactions, or liquidity events, the type and availability of unobservable inputs may change. Increases (decreases) in revenue multiples, earnings before interest and taxes (“EBIT”) multiples, time to expiration, and stock price/strike price would result in higher (lower) fair values all else equal. Decreases (increases) in discount rates, volatility, and annual risk rates, would result in higher (lower) fair values all else equal. The market approach utilizes market value (revenue and EBIT) multiples of publicly traded comparable companies and available precedent sales transactions of comparable companies. The Company carefully considers numerous factors when selecting the appropriate companies whose multiples are used to value its portfolio companies. These factors include, but are not limited to, the type of organization, similarity to the business being valued, relevant risk factors, as well as size, profitability and growth expectations. In general, precedent transactions include recent rounds of financing, recent purchases made by the Company, and tender offers. Refer to “Note 2—Significant Accounting Policies” for more detail.

 

The primary significant unobservable input used in the fair value measurement of the Company’s debt securities (first lien loans, second lien loans and unsecured loans), when using an income approach, is the discount rate. Significant increases (decreases) in the discount rate in isolation would result in a significantly lower (higher) fair value measurement. In determining the discount rate, for the income (discounted cash flow) or yield approach, the Company considers current market yields and multiples, portfolio company performance, leverage levels and credit quality, among other factors in its analysis. Changes in one or more of these factors can have a similar directional change on other factors in determining the appropriate discount rate to use in the income approach.

 

The primary significant unobservable inputs used in the fair value measurement of the Company’s equity investments, when using a market approach, are the EBITDA multiple and revenue multiple, which is used to determine the Enterprise Value. Significant increases (decreases) in the Enterprise Value in isolation would result in a significantly higher (lower) fair value measurement. To determine the Enterprise Value for the market approach, the Company considers current market trading and/or transaction multiples, portfolio company performance (financial ratios) relative to public and private peer companies and leverage levels, among other factors. Changes in one or more of these factors can have a similar directional change on other factors in determining the appropriate multiple to use in the market approach.

 

The primary unobservable inputs used in the fair value measurement of the Company’s equity investments, when using an option pricing model to allocate the equity value to the investment, are the discount rate for lack of marketability and volatility. Significant increases (decreases) in the discount rate in isolation would result in a significantly lower (higher) fair value measurement. Significant increases (decreases) in the volatility in isolation would result in a significantly higher (lower) fair value measurement. Changes in one or more factors can have a similar directional change on other factors in determining the appropriate discount rate or volatility to use in the valuation of equity using an option pricing model.