v3.26.1
Fair Value Measurement
6 Months Ended
Jun. 30, 2026
Fair Value Disclosures [Abstract]  
Fair Value Measurement

5. Fair Value Measurement

The Fund conducts the valuation of its investments, upon which the Fund’s NAV is based, consistent with GAAP and the 1940 Act. The Fund values its investments in accordance with ASC 820, which defines fair value as the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the applicable measurement date. ASC 820 prioritizes the use of observable market prices or values derived from such prices over entity-specific inputs. Additional information regarding the fair value hierarchy of ASC 820 follows below. Due to the inherent uncertainties of valuation, certain estimated fair values may differ significantly from the values that would have been realized had a ready market for these investments existed, and these differences could be material.

ASC 820 specifies a hierarchy of valuation techniques based on whether the inputs to those valuation techniques are observable or unobservable. ASC 820 also provides guidance regarding a fair value hierarchy, which prioritizes information used to measure fair value and the effect of fair value measurements on earnings, and provides for enhanced disclosures determined by the level within the hierarchy of information used in the valuation. In accordance with ASC 820, these inputs are summarized in the three levels listed below:

Level 1 – Valuations are based on unadjusted, quoted prices in active markets for identical assets or liabilities that are accessible at the measurement date.
Level 2 – Valuations are based on quoted prices in markets that are not active or for which all significant inputs are observable, either directly or indirectly.
Level 3 – Valuations based on inputs that are unobservable and significant to the overall fair value measurement.

In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, an investment’s level within the fair value hierarchy is based on the lowest level of observable input that is significant to the fair value measurement. The assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the investment.

Pursuant to the amended SEC Rule 2a-5 of the 1940 Act, the Board designated the Adviser as the Fund’s “valuation designee.” In this capacity, the Adviser is responsible, among other things, for making all fair value determinations relating to the Fund’s portfolio investments, subject to the Board’s oversight.

Active, publicly traded instruments are classified as Level 1 and their values are generally based on quoted market prices, even if both the market’s normal daily trading volume is not sufficient to absorb the quantity held and placing orders to sell the position in a single transaction might affect the quoted price.

The Fund’s valuation policy considers the fact that no ready market may exist for many of the securities in which it invests and that fair value for its investments must be determined using unobservable inputs.

Investments that are listed or traded on an exchange and are freely transferable are valued at either the closing price (in the case of securities and futures) or the mean of the closing bid and offer (in the case of options) on the principal exchange on which the investment is listed or traded. Investments for which other market quotations are readily available will typically be valued at those market quotations. To validate market quotations, the Fund uses a number of factors to determine if the quotations are representative of fair value, including the source and number of the quotations. Where it is possible to obtain reliable, independent market quotations from a third party vendor, the Fund will use these quotations to determine the value of its investments. The Fund utilizes mid-market pricing (i.e., mid-point of average bid and ask prices) to value these investments. The Adviser obtains these market quotations from independent pricing services, if available; otherwise from at least two principal market makers or primary market dealers. To assess the continuing appropriateness of pricing sources and methodologies, the Adviser regularly performs price verification procedures and issues challenges as necessary to independent pricing services or brokers, and any differences are reviewed in accordance with the valuation procedures. The Adviser does not adjust the prices unless it has a reason to believe market quotations are not reflective of the fair value of an investment.

Where prices or inputs are not available, or, in the judgment of the Adviser, not reliable, valuation approaches based on the facts and circumstances of the particular investment will be utilized. Securities that are not publicly traded or whose market prices are not readily available, as is the case for a substantial portion of the Fund’s investments, are valued at fair value as determined in good faith pursuant to procedures adopted by, and under the oversight of, the Board, based on, among other things, the input of the Adviser and independent third-party valuation firms engaged at the direction of the Board to review the Fund’s investments. These valuation approaches involve some level of management estimation and judgment, the degree of which is dependent on the price transparency for the investments or market and the investments’ complexity. The Board may modify the Fund’s valuation procedures from time to time.

With respect to the quarterly valuation of investments, the Fund undertakes a multi-step valuation process each quarter in connection with determining the fair value of its investments for which reliable market quotations are not readily available as of the last calendar day of each quarter, which includes, among other procedures, the following:

The valuation process begins with each loan being preliminarily valued by the Adviser’s Fair Value Committee (the “ Fair Value Committee”) in conjunction with the Adviser’s investment professionals responsible for each portfolio investment;
An independent valuation firm is engaged to prepare quarter-end valuations for the majority of investments, as determined by the Adviser. The independent valuation firm undertakes a full analysis of the investments and provides a range of values on such investments to the Adviser. The independent valuation firm also provides analyses to support their valuation methodology and calculations;
For investments not valued by an independent valuation firm, the Adviser will determine the valuation and the independent valuation firm will provide a positive assurance;

 

The Adviser’s Fair Value Committee reviews each valuation recommendation to confirm they have been calculated in accordance with the valuation policy and to ensure the valuations are reasonable; and
The Audit Committee reviews the valuation recommendations made by the Adviser’s Fair Value Committee, including the independent valuation firms’ quarterly valuations, and once approved, recommends them for approval by the Board.

As part of the valuation process, the Fund will take into account relevant factors in determining the fair value of its investments for which reliable market quotations are not readily available, many of which are loans, including and in combination, as relevant: (i) the estimated enterprise value of a portfolio company, generally based on an analysis of discounted cash flows, publicly traded comparable companies and comparable transactions, (ii) the nature and realizable value of any collateral, (iii) the portfolio company’s ability to make payments based on its earnings and cash flow, (iv) the markets in which the portfolio company does business, and (v) overall changes in the interest rate environment and the credit markets that may affect the price at which similar investments may be made in the future. When an external event such as a purchase transaction, public offering or subsequent equity or debt sale occurs, the Fair Value Committee or its delegates will consider whether the pricing indicated by the external event corroborates its valuation.

In determining the fair value of the Fund’s Level 3 debt and equity positions, the Adviser and the independent valuation firms use the following factors where relevant: loan to value (“LTV”) based on an enterprise value determined using the original purchase price, public equity comparable, recent M&A transaction, and a discounted cash flow (“DCF”) analysis, and yields from comparable loans, comparable high yield bonds, high yield indexes and loan indexes (“comparable yields”).

Due to the inherent uncertainty of valuations, however, estimated fair values may differ from the values that would have been used had a readily available market for the securities existed and the differences could be material.

The following table summarizes the valuation of the Fund’s investments as of June 30, 2026:

 

Assets*

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Cash Equivalents

 

 

 

 

 

 

 

 

 

 

 

 

Money Market Funds

 

$

64,436,258

 

 

$

 

 

$

 

 

$

64,436,258

 

Total Cash Equivalents

 

$

64,436,258

 

 

$

 

 

$

 

 

$

64,436,258

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets*

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

1st Lien/Senior Secured Debt

 

$

 

 

$

 

 

$

1,885,649,413

 

 

$

1,885,649,413

 

2nd Lien/Junior Secured Debt

 

 

 

 

 

 

 

 

1,901,860

 

 

 

1,901,860

 

Preferred Stock

 

 

 

 

 

 

 

 

7,624,574

 

 

 

7,624,574

 

Common Stocks and LP Interests

 

 

395,415

 

 

 

54,256

 

 

 

7,391,789

 

 

 

7,841,460

 

Warrants

 

 

 

 

 

 

 

 

3,141,339

 

 

 

3,141,339

 

Total

 

$

395,415

 

 

$

54,256

 

 

$

1,905,708,975

 

 

$

1,906,158,646

 

Investments valued at NAV as a practical expedient#

 

 

 

 

 

 

 

 

 

 

 

37,479,170

 

Total investments#

 

$

395,415

 

 

$

54,256

 

 

$

1,905,708,975

 

 

$

1,943,637,816

 

 

* See consolidated schedule of investments for industry classifications.

# Certain investments that are measured at fair value using NAV have not been categorized in the fair value hierarchy. The fair value amounts presented in the table are intended to permit reconciliation of the fair value hierarchy to the amount presented in the consolidated statements of assets and liabilities.

The following table summarizes the valuation of the Fund’s investments as of December 31, 2025:

 

Assets*

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Cash Equivalents

 

 

 

 

 

 

 

 

 

 

 

 

Money Market Funds

 

$

81,799,316

 

 

$

 

 

$

 

 

$

81,799,316

 

Total Cash Equivalents

 

$

81,799,316

 

 

$

 

 

$

 

 

$

81,799,316

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets*

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

1st Lien/Senior Secured Debt

 

$

 

 

$

 

 

$

1,802,229,181

 

 

$

1,802,229,181

 

2nd Lien/Junior Secured Debt

 

 

 

 

 

 

 

 

2,574,947

 

 

 

2,574,947

 

Preferred Stock

 

 

 

 

 

 

 

 

8,128,435

 

 

 

8,128,435

 

Common Stocks and LP Interests

 

 

821,553

 

 

 

102,698

 

 

 

9,632,220

 

 

 

10,556,471

 

Warrants

 

 

 

 

 

 

 

 

2,102,100

 

 

 

2,102,100

 

Total

 

$

821,553

 

 

$

102,698

 

 

$

1,824,666,883

 

 

$

1,825,591,134

 

Investments valued at NAV as a practical expedient#

 

 

 

 

 

 

 

 

 

 

 

35,705,328

 

Total investments#

 

$

821,553

 

 

$

102,698

 

 

$

1,824,666,883

 

 

$

1,861,296,462

 

 

* See consolidated schedule of investments for industry classifications.

# Certain investments that are measured at fair value using NAV have not been categorized in the fair value hierarchy. The fair value amounts presented in the table are intended to permit reconciliation of the fair value hierarchy to the amount presented in the consolidated statements of assets and liabilities.

The following is a reconciliation of Level 3 Assets for the six months ended June 30, 2026:

 

 

1st
Lien/Senior
Secured Debt

 

 

2nd Lien/
Junior
Secured Debt

 

 

Preferred
Stock

 

 

Common Stocks and LP Interests

 

 

Warrants

 

 

Total

 

Balance as of January 1, 2026

 

$

1,802,229,181

 

 

$

2,574,947

 

 

$

8,128,435

 

 

$

9,632,220

 

 

$

2,102,100

 

 

$

1,824,666,883

 

Purchases (including PIK)

 

 

178,034,667

 

 

 

 

 

 

 

 

 

(30,298

)

 

 

 

 

 

178,004,369

 

Sales and principal payments

 

 

(72,899,114

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(72,899,114

)

Realized Gain (Loss)

 

 

39,676

 

 

 

 

 

 

 

 

 

 

 

 

(46,823

)

 

 

(7,147

)

Net Amortization of
   Premium/Discount

 

 

2,860,607

 

 

 

5,532

 

 

 

 

 

 

 

 

 

 

 

 

2,866,139

 

Transfers Out

 

 

 

 

 

 

 

 

 

 

 

(1,436,382

)

 

 

 

 

 

(1,436,382

)

Net Change in Unrealized
   Appreciation (Depreciation)

 

 

(24,615,604

)

 

 

(678,619

)

 

 

(503,861

)

 

 

(773,751

)

 

 

1,086,062

 

 

 

(25,485,773

)

Balance as of June 30, 2026

 

$

1,885,649,413

 

 

$

1,901,860

 

 

$

7,624,574

 

 

$

7,391,789

 

 

$

3,141,339

 

 

$

1,905,708,975

 

Change in Unrealized
   Appreciation (Depreciation)
   for Investments Still Held

 

$

(24,632,238

)

 

$

(678,620

)

 

$

(503,861

)

 

$

(773,750

)

 

$

1,068,086

 

 

 

(25,520,383

)

For the six months ended June 30, 2026, there were no transfers into Level 3. For the six months ended June 30, 2026, there were transfers out of Level 3 of $1,436,382 as these positions are now valued using their net asset values as a practical expedient and therefore are excluded from Levels 1, 2, or 3.

The following is a reconciliation of Level 3 Assets for the year ended December 31, 2025:

 

 

1st
Lien/Senior
Secured Debt

 

 

2nd Lien/
Junior
Secured Debt

 

 

Preferred
Stock

 

 

Common Stocks and LP Interests

 

 

Warrants

 

 

Total

 

Balance as of January 1, 2025

 

$

1,582,307,975

 

 

$

2,825,397

 

 

$

8,028,728

 

 

$

10,996,373

 

 

$

1,703,357

 

 

$

1,605,861,830

 

Purchases (including PIK)

 

 

525,816,354

 

 

 

 

 

442,239

 

 

 

2,209,112

 

 

 

 

 

528,467,705

 

Sales and principal payments

 

 

(304,780,076

)

 

 

 

 

(1,575,208

)

 

 

(5,352,470

)

 

 

 

 

(311,707,754

)

Realized Gain (Loss)

 

 

163,320

 

 

 

 

 

680,703

 

 

 

3,660,538

 

 

 

 

 

4,504,561

 

Net Amortization of
   Premium/Discount

 

 

8,256,314

 

 

 

5,667

 

 

 

 

 

 

 

 

 

8,261,981

 

Transfers Out

 

 

 

 

 

 

 

 

 

 

 

 

Net Change in Unrealized
   Appreciation (Depreciation)

 

 

(9,534,706

)

 

 

(256,117

)

 

 

551,973

 

 

 

(1,881,333

)

 

 

398,743

 

 

 

(10,721,440

)

Balance as of December 31, 2025

 

$

1,802,229,181

 

 

$

2,574,947

 

 

$

8,128,435

 

 

$

9,632,220

 

 

$

2,102,100

 

 

$

1,824,666,883

 

Change in Unrealized
   Appreciation (Depreciation)
   for Investments Still Held

 

$

(6,933,652

)

 

$

(256,117

)

 

$

697,799

 

 

$

(1,567,794

)

 

$

398,743

 

 

$

(7,661,021

)

For the year ended December 31, 2025, there were no transfers into Level 3.

The following tables present the ranges of significant unobservable inputs used to value the Fund’s Level 3 investments as of June 30, 2026 and December 31, 2025, respectively. These ranges represent the significant unobservable inputs that were used in the valuation of each type of investment. These inputs are not representative of the inputs that could have been used in the valuation of any one investment. Accordingly, the ranges of inputs presented below do not represent uncertainty in, or possible ranges of, fair value measurements of the Fund’s Level 3 investments.

 

 

Fair Value as of
 June 30, 2026

 

 

Valuation
Techniques

 

Unobservable
Input

 

Range/Input
(Weighted
Average)
(1)

 

Impact to
Valuation from an
Increase in Input

Assets:

 

 

 

 

 

 

 

 

 

 

 

1st Lien/Senior Secured Debt

 

$

1,804,140,660

 

 

Market Yield Analysis

 

Market Yield

 

7.9% - 25.5% (10.3%)

 

Decrease

 

 

57,011,387

 

 

Recent Purchase

 

Purchase Price

 

N/A

 

N/A

 

 

15,765,846

 

 

Market Approach

 

EBITDA Multiple

 

5.8x - 7.0x (6.6x)

 

Increase

 

 

 

7,298,359

 

 

Market Approach

 

Revenue Multiple

 

0.7x - 0.9x (0.7x)

 

Increase

 

 

783,143

 

 

Recent Transaction

 

Transaction Price

 

N/A

 

N/A

 

 

 

650,018

 

 

Liquidation Value

 

Recovery Rate

 

1.0% - 16.2% (15.5%)

 

Increase

2nd Lien/Junior Secured Debt

 

 

1,901,860

 

 

Market Yield Analysis

 

Market Yield

 

34.6%

 

Decrease

Common Stocks and LP Interests

 

 

4,970,852

 

 

Market Approach

 

EBITDA Multiple

 

6.8x - 20.0x (13.8x)

 

Increase

 

 

1,406,175

 

 

Market Approach

 

Revenue Multiple

 

5.0x - 22.0x (9.9x)

 

Increase

 

 

 

550,257

 

 

Market Yield Analysis

 

Market Yield

 

14.6%

 

Decrease

 

 

 

370,053

 

 

Discounted transaction price

 

Illiquidity Discount

 

20.0%

 

Decrease

 

 

 

87,261

 

 

Market Approach

 

NCF Multiple

 

14.1x

 

Increase

 

 

 

7,191

 

 

Expected Repayment

 

Escrow Valuation

 

N/A

 

N/A

Preferred Stock

 

 

1,280,154

 

 

Market Approach

 

EBITDA Multiple

 

8.0x - 18.8x (13.2x)

 

Increase

 

 

3,279,402

 

 

Market Approach

 

Revenue Multiple

 

2.0x - 12.0x (8.7x)

 

Increase

 

 

 

2,862,237

 

 

Market Yield Analysis

 

Market Yield

 

21.9% - 37.1% (31.4%)

 

Decrease

 

 

202,781

 

 

Discounted transaction price

 

Illiquidity Discount

 

20.0%

 

Decrease

Warrants

 

 

3,141,339

 

 

Market Approach

 

Revenue Multiple

 

3.0x - 12.0x (11.3x)

 

Increase

Total Assets

 

$

1,905,708,975

 

 

 

 

 

 

 

 

 

(1)
Weighted averages are calculated based on fair value of investments.

 

 

Fair Value as of
December 31,
2025

 

 

Valuation
Techniques

 

Unobservable
Input

 

Range/Input
(Weighted
Average)
(1)

 

Impact to
Valuation from an
Increase in Input

Assets:

 

 

 

 

 

 

 

 

 

 

 

1st Lien/Senior Secured Debt

 

$

1,684,703,626

 

 

Market Yield Analysis

 

Market Yield

 

7.4% - 20.0% (9.2%)

 

Decrease

 

 

93,576,469

 

 

Recent Purchase

 

Purchase Price

 

N/A

 

N/A

 

 

21,899,935

 

 

Market Approach

 

EBITDA Multiple

 

6.5x - 13.9x (9.1x)

 

Increase

 

 

1,263,258

 

 

Liquidation Value

 

Recovery Rate

 

1.0% - 32.2% (31.5%)

 

Increase

 

 

 

785,893

 

 

Recent Transaction

 

Transaction Price

 

N/A

 

N/A

2nd Lien/Junior Secured Debt

 

 

2,574,947

 

 

Market Yield Analysis

 

Market Yield

 

20.8%

 

Decrease

Common Stocks and LP Interests

 

 

6,027,489

 

 

Market Approach

 

EBITDA Multiple

 

6.8x - 24.3x (15.1x)

 

Increase

 

 

1,520,631

 

 

Market Approach

 

Revenue Multiple

 

6.0x - 21.0x (9.4x)

 

Increase

 

 

 

954,467

 

 

Recent Purchase

 

Purchase Price

 

N/A

 

N/A

 

 

 

527,494

 

 

Market Yield Analysis

 

Market Yield

 

13.6%

 

Decrease

 

 

 

431,245

 

 

Discounted transaction price

 

Illiquidity Discount

 

20.0%

 

Decrease

 

 

 

161,369

 

 

Market Approach

 

NCF Multiple

 

15.7x

 

Increase

 

 

9,525

 

 

Expected Repayment

 

Escrow Valuation

 

N/A

 

N/A

Preferred Stock

 

 

2,843,303

 

 

Market Approach

 

Revenue Multiple

 

3.0x - 8.0x (6.5x)

 

Increase

 

 

2,624,917

 

 

Market Approach

 

EBITDA Multiple

 

10.5x - 23.0x (17.2x)

 

Increase

 

 

2,423,902

 

 

Market Yield Analysis

 

Market Yield

 

17.4% - 26.8% (25.4%)

 

Decrease

 

 

236,313

 

 

Discounted transaction price

 

Illiquidity Discount

 

20.0%

 

Decrease

Warrants

 

 

2,102,100

 

 

Market Approach

 

Revenue Multiple

 

4.5x - 8.0x (7.6x)

 

Increase

Total Assets

 

$

1,824,666,883

 

 

 

 

 

 

 

 

 

(1)
Weighted averages are calculated based on fair value of investments.

Financial Instruments Disclosed, But Not Carried, At Fair Value

The following table presents the carrying value and fair value of the Fund’s financial liabilities disclosed, but not carried, at fair value as of June 30, 2026 and the level of each financial liability within the fair value hierarchy.

 

 

Carrying
Value
(1)

 

 

Fair
Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Class A-1-RR Senior Secured Floating Rate Note (“Class A-1-RR”)

 

$

102,574,062

 

 

$

103,901,250

 

 

$

 

 

$

 

 

$

103,901,250

 

Class A-1-LR Senior Secured Floating Rate Loan (“Class A-1-LR”)

 

 

99,586,467

 

 

 

100,875,000

 

 

 

 

 

 

 

 

 

100,875,000

 

Class A-2-RR Senior Secured Floating Rate Note (“Class A-2-RR”)

 

 

13,942,105

 

 

 

14,140,000

 

 

 

 

 

 

 

 

 

14,140,000

 

Class B-RR Senior Secured Floating Rate Note (“Class B-RR”)

 

 

20,913,158

 

 

 

21,105,000

 

 

 

 

 

 

 

 

 

21,105,000

 

CLO XIII Class A Senior Secured Floating Rate Note (“Class A”)

 

 

227,215,076

 

 

 

230,280,000

 

 

 

 

 

 

 

 

 

230,280,000

 

CLO XIII Class B Senior Secured Floating Rate Note (“Class B”)

 

 

35,876,065

 

 

 

36,270,000

 

 

 

 

 

 

 

 

 

36,270,000

 

CLO XIII Class C Secured Deferrable Floating Rate Note (“Class C”)

 

 

35,876,065

 

 

 

36,630,000

 

 

 

 

 

 

 

 

 

36,630,000

 

Total

 

$

535,982,998

 

 

$

543,201,250

 

 

$

 

 

$

 

 

$

543,201,250

 

(1)
Carrying value is net of unamortized discount and debt issuance costs. Unamortized discount and debt issuance costs associated with the Notes totaled $0 and $2,017,002, respectively as of June 30, 2026 and are reflected on the consolidated statements of assets and liabilities.

The following table presents the carrying value and fair value of the Fund’s financial liabilities disclosed, but not carried, at fair value as of December 31, 2025 and the level of each financial liability within the fair value hierarchy.

 

 

Carrying
Value
(1)

 

 

Fair
Value

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Class A-1-RR Senior Secured Floating Rate Note (“Class A-1-RR”)

 

$

102,492,220

 

 

$

104,030,000

 

 

$

 

 

$

 

 

$

104,030,000

 

Class A-1-LR Senior Secured Floating Rate Loan (“Class A-1-LR”)

 

 

99,507,009

 

 

 

101,000,000

 

 

 

 

 

 

 

 

 

101,000,000

 

Class A-2-RR Senior Secured Floating Rate Note (“Class A-2-RR”)

 

 

13,930,982

 

 

 

14,175,000

 

 

 

 

 

 

 

 

 

14,175,000

 

Class B-RR Senior Secured Floating Rate Note (“Class B-RR”)

 

 

20,896,472

 

 

 

21,262,500

 

 

 

 

 

 

 

 

 

21,262,500

 

CLO XIII Class A Senior Secured Floating Rate Note (“Class A”)

 

 

227,098,338

 

 

 

230,280,000

 

 

 

 

 

 

 

 

 

230,280,000

 

CLO XIII Class B Senior Secured Floating Rate Note (“Class B”)

 

 

35,857,632

 

 

 

36,450,000

 

 

 

 

 

 

 

 

 

36,450,000

 

CLO XIII Class C Secured Deferrable Floating Rate Note (“Class C”)

 

 

35,857,632

 

 

 

36,900,000

 

 

 

 

 

 

 

 

 

36,900,000

 

Total

 

$

535,640,285

 

 

$

544,097,500

 

 

$

 

 

$

 

 

$

544,097,500

 

(1)
Carrying value is net of unamortized discount and debt issuance costs. Unamortized discount and debt issuance costs associated with the Notes totaled $0 and $2,359,715 as of December 31, 2025 and are reflected on the consolidated statements of assets and liabilities.

The Credit Facilities and Secured Borrowings are recorded at carrying value, which approximates fair value.