v3.26.1
Note 5 - Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2026
Notes Tables  
Fair Value, by Balance Sheet Grouping [Table Text Block]

 

 

June 30, 2026

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

First Lien Senior Secured Loans

 

$

 

 

$

 

 

$

255,613

 

 

$

255,613

 

Total portfolio company investments

 

 

 

 

 

 

 

 

255,613

 

 

 

255,613

 

Cash equivalents (1)

 

 

9,731

 

 

 

 

 

 

 

 

 

9,731

 

Total portfolio company investments and cash equivalents

 

$

9,731

 

 

$

 

 

$

255,613

 

 

$

265,344

 

 

 

December 31, 2025

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

First Lien Senior Secured Loans

 

$

 

 

$

 

 

$

253,989

 

 

$

253,989

 

Total portfolio company investments

 

 

 

 

 

 

 

 

253,989

 

 

 

253,989

 

Cash equivalents (1)

 

 

3,146

 

 

 

 

 

 

 

 

 

3,146

 

Total portfolio company investments and cash equivalents

 

$

3,146

 

 

$

 

 

$

253,989

 

 

$

257,135

 

Reconciliation of Fair Value Balances [Table Text Block]

Three Months Ended June 30, 2026

 

 

 

First Lien Senior Secured Loans

 

 

Total Investments

 

Fair value, beginning of period

 

$

252,495

 

 

$

252,495

 

Net change in unrealized appreciation (depreciation) on investments

 

 

(1,925

)

 

 

(1,925

)

Purchases of investments and other adjustments to cost (1)

 

 

25,412

 

 

 

25,412

 

Proceeds from principal repayments and sales of investments (2)

 

 

(20,502

)

 

 

(20,502

)

Amortization of premium/accretion of discount, net

 

 

133

 

 

 

133

 

Net realized gain (loss) on investments

 

 

 

 

 

 

Balance as of June 30, 2026

 

$

255,613

 

 

$

255,613

 

Net change in unrealized appreciation (depreciation) on non-controlled/non-affiliated company investments still held at June 30, 2026

 

$

(1,870

)

 

$

(1,870

)

Six Months Ended June 30, 2026

 

 

 

First Lien Senior Secured Loans

 

 

Total Investments

 

Fair value, beginning of period

 

$

253,989

 

 

$

253,989

 

Net change in unrealized appreciation (depreciation) on investments

 

 

(2,436

)

 

 

(2,436

)

Purchases of investments and other adjustments to cost (1)

 

 

40,847

 

 

 

40,847

 

Proceeds from principal repayments and sales of investments (2)

 

 

(37,102

)

 

 

(37,102

)

Amortization of premium/accretion of discount, net

 

 

315

 

 

 

315

 

Net realized gain (loss) on investments

 

 

 

 

 

 

Balance as of June 30, 2026

 

$

255,613

 

 

$

255,613

 

Net change in unrealized appreciation (depreciation) on non-controlled/non-affiliated company investments still held at June 30, 2026

 

$

(2,349

)

 

$

(2,349

)

Fair Value Measurement Inputs and Valuation Techniques [Table Text Block]

 

 

June 30, 2026

 

 

 

 

 

 

 

 

 

Range

 

 

 

 

 

 

 

Fair Value

 

Valuation Technique

Unobservable Input (1)

 

Low

 

 

High

 

 

Weighted Average

 

First Lien Senior Secured Loans

 

$

219,921

 

Market Yield Analysis

Market Yield Discount Rates

 

 

6.8

%

 

 

11.4

%

 

 

8.1

%

 

 

 

 

 

Guideline Public Companies

EBITDA Multiples

 

5.0x

 

 

17.1x

 

 

9.0x

 

 

 

 

 

 

Transactions Precedent

EBITDA Multiples

 

6.4x

 

 

18.9x

 

 

10.9x

 

First Lien Senior Secured Loans

 

$

5,067

 

Market Yield Analysis

Market Yield Discount Rates

 

 

9.0

%

 

 

14.7

%

 

 

12.7

%

 

 

 

 

 

Guideline Public Companies

EBITDA Multiples

 

4.7x

 

 

8.3x

 

 

7.4x

 

 

 

 

 

 

Transactions Precedent

EBITDA Multiples

 

6.4x

 

 

13.5x

 

 

11.4x

 

 

 

 

 

 

Discounted Cash Flow

WACC

 

 

8.4

%

 

 

9.8

%

 

 

9.5

%

 

 

 

 

 

 

Long-Term Growth Rate

 

 

2.0

%

 

 

2.0

%

 

 

2.0

%

First Lien Senior Secured Loans

 

$

3,590

 

Guideline Public Companies

EBITDA Multiples

 

5.9x

 

 

7.3x

 

 

6.8x

 

 

 

 

 

 

Transactions Precedent

EBITDA Multiples

 

6.3x

 

 

9.5x

 

 

8.1x

 

 

 

 

 

 

Discounted Cash Flow

WACC

 

 

9.1

%

 

 

13.4

%

 

 

10.3

%

 

 

 

 

 

 

Long-Term Growth Rate

 

 

1.0

%

 

 

2.0

%

 

 

1.7

%

Total

 

$

228,578

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2025

 

 

 

 

 

 

 

 

Range

 

 

 

 

 

 

Fair Value

 

Valuation Technique

Unobservable Input (1)

 

Low

 

 

High

 

 

Weighted Average

 

First Lien Senior Secured Loans

 

$

225,328

 

Market Yield Analysis

Market Yield Discount Rates

 

 

7.2

%

 

 

11.2

%

 

 

8.4

%

 

 

 

 

Guideline Public Companies

EBITDA Multiples

 

5.4x

 

 

16.8x

 

 

9.6x

 

 

 

 

 

Transactions Precedent

EBITDA Multiples

 

6.4x

 

 

18.9x

 

 

10.8x

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

First Lien Senior Secured Loans

 

$

9,431

 

Market Yield Analysis

Market Yield Discount Rates

 

 

12.9

%

 

 

14.3

%

 

 

13.5

%

 

 

 

 

Guideline Public Companies

EBITDA Multiples

 

7.2x

 

 

10.3x

 

 

9.3x

 

 

 

 

 

Transactions Precedent

EBITDA Multiples

 

10.0x

 

 

13.7x

 

 

12.7x

 

 

 

 

 

Discounted Cash Flow

WACC

 

 

8.3

%

 

 

10.1

%

 

 

9.0

%

 

 

 

 

 

Long-Term Growth Rate

 

 

2.0

%

 

 

2.0

%

 

 

2.0

%

First Lien Senior Secured Loans

 

$

3,807

 

Guideline Public Companies

EBITDA Multiples

 

6.0x

 

 

7.5x

 

 

6.6x

 

 

 

 

 

Transactions Precedent

EBITDA Multiples

 

8.0x

 

 

9.5x

 

 

8.6x

 

 

 

 

 

Discounted Cash Flow

WACC

 

 

9.1

%

 

 

9.1

%

 

 

9.1

%

 

 

 

 

 

Long-Term Growth Rate

 

 

1.0

%

 

 

1.0

%

 

 

1.0

%

Total

 

$

238,566