| Summary of Fair Value Hierarchy of Cash and Cash Equivalents and Investments |
The following tables present the fair value hierarchy of cash and cash equivalents and investments as of September 30, 2026 and December 31, 2025:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Hierarchy as of September 30, 2026 |
|
($ in thousands) |
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
Investments: |
|
|
|
|
|
|
|
|
|
|
|
|
First lien senior secured debt investments |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,568,106 |
|
|
$ |
1,568,106 |
|
Second lien senior secured debt investments |
|
|
— |
|
|
|
— |
|
|
|
46,075 |
|
|
|
46,075 |
|
Unsecured debt investments |
|
|
— |
|
|
|
— |
|
|
|
83,067 |
|
|
|
83,067 |
|
Equity investments |
|
|
— |
|
|
|
|
|
|
2,000 |
|
|
|
2,000 |
|
U.S. treasury bill |
|
|
64,978 |
|
|
|
— |
|
|
|
— |
|
|
|
64,978 |
|
Total investments at fair value |
|
$ |
64,978 |
|
|
$ |
— |
|
|
$ |
1,699,248 |
|
|
$ |
1,764,226 |
|
Cash and cash equivalents |
|
$ |
23,752 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
23,752 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Hierarchy as of December 31, 2025 |
|
($ in thousands) |
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
Investments: |
|
|
|
|
|
|
|
|
|
|
|
|
First lien senior secured debt investments |
|
$ |
— |
|
|
$ |
42,515 |
|
|
$ |
1,162,717 |
|
|
$ |
1,205,232 |
|
Second lien senior secured debt investments |
|
|
— |
|
|
|
— |
|
|
|
48,987 |
|
|
|
48,987 |
|
Unsecured debt investments |
|
|
— |
|
|
|
— |
|
|
|
79,786 |
|
|
|
79,786 |
|
U.S. treasury bill |
|
|
172,864 |
|
|
|
— |
|
|
|
— |
|
|
|
172,864 |
|
Total investments at fair value |
|
$ |
172,864 |
|
|
$ |
42,515 |
|
|
$ |
1,291,490 |
|
|
$ |
1,506,869 |
|
Cash and cash equivalents |
|
$ |
19,127 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
19,127 |
|
|
| Summary of Changes in Fair Value of Investments for Level 3 Inputs |
The following tables present changes in the fair value of investments for which Level 3 inputs were used to determine the fair value as of and for the three and nine months ended September 30, 2026 and September 30, 2025:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, 2026 |
|
($ in thousands) |
|
First lien senior secured debt investments |
|
|
Second lien senior secured debt investments |
|
|
Unsecured debt investments |
|
|
Equity investments |
|
|
Total |
|
Fair value, beginning of period |
|
$ |
1,383,321 |
|
|
$ |
46,605 |
|
|
$ |
82,021 |
|
|
$ |
— |
|
|
$ |
1,511,947 |
|
Purchases of investments |
|
|
266,761 |
|
|
|
— |
|
|
|
— |
|
|
|
2,000 |
|
|
|
268,761 |
|
Payment-in-kind |
|
|
— |
|
|
|
— |
|
|
|
611 |
|
|
|
— |
|
|
|
611 |
|
Proceeds from investments |
|
|
(82,216 |
) |
|
|
(125 |
) |
|
|
— |
|
|
|
— |
|
|
|
(82,341 |
) |
Net change in unrealized gain (loss) |
|
|
(555 |
) |
|
|
(435 |
) |
|
|
377 |
|
|
|
— |
|
|
|
(613 |
) |
Net realized gains (losses) |
|
|
(24 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(24 |
) |
Net amortization/accretion of premium/discount on investments |
|
|
819 |
|
|
|
30 |
|
|
|
58 |
|
|
|
— |
|
|
|
907 |
|
Transfers between investment types |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Transfers into (out of) Level 3(1) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Fair value, end of period |
|
$ |
1,568,106 |
|
|
$ |
46,075 |
|
|
$ |
83,067 |
|
|
$ |
2,000 |
|
|
$ |
1,699,248 |
|
Net change in unrealized gain (loss) still held at September 30, 2026 |
|
$ |
(554 |
) |
|
$ |
(435 |
) |
|
$ |
378 |
|
|
$ |
— |
|
|
$ |
(611 |
) |
(1)Transfers between levels, if any, are recognized at the beginning of the period in which the transfers occur. For the three months ended September 30, 2026, there were no transfers into (out of) Level 3.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended September 30, 2025 |
|
($ in thousands) |
|
First lien senior secured debt investments |
|
|
Second lien senior secured debt investments |
|
|
Unsecured debt investments |
|
|
Equity investments |
|
|
Total |
|
Fair value, beginning of period |
|
$ |
755,533 |
|
|
$ |
48,765 |
|
|
$ |
62,666 |
|
|
$ |
— |
|
|
$ |
866,964 |
|
Purchases of investments |
|
|
143,436 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
143,436 |
|
Payment-in-kind |
|
|
— |
|
|
|
— |
|
|
|
1,178 |
|
|
|
— |
|
|
|
1,178 |
|
Proceeds from investments |
|
|
(31,782 |
) |
|
|
(125 |
) |
|
|
— |
|
|
|
— |
|
|
|
(31,907 |
) |
Net change in unrealized gain (loss) |
|
|
326 |
|
|
|
422 |
|
|
|
533 |
|
|
|
— |
|
|
|
1,281 |
|
Net realized gains (losses) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Net amortization/accretion of premium/discount on investments |
|
|
804 |
|
|
|
23 |
|
|
|
43 |
|
|
|
— |
|
|
|
870 |
|
Transfers between investment types |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Transfers into (out of) Level 3(1) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Fair value, end of period |
|
$ |
868,317 |
|
|
$ |
49,085 |
|
|
$ |
64,420 |
|
|
$ |
— |
|
|
$ |
981,822 |
|
Net change in unrealized gain (loss) still held at September 30, 2025 |
|
$ |
600 |
|
|
$ |
422 |
|
|
$ |
533 |
|
|
$ |
— |
|
|
$ |
1,555 |
|
(1)Transfers between levels, if any, are recognized at the beginning of the period in which the transfers occur. For the three months ended September 30, 2025, there were no transfers into (out of) Level 3.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended September 30, 2026 |
|
($ in thousands) |
|
First lien senior secured debt investments |
|
|
Second lien senior secured debt investments |
|
|
Unsecured debt investments |
|
|
Equity investments |
|
|
Total |
|
Fair value, beginning of period |
|
$ |
1,162,717 |
|
|
$ |
48,987 |
|
|
$ |
79,786 |
|
|
$ |
— |
|
|
$ |
1,291,490 |
|
Purchases of investments, net |
|
|
779,154 |
|
|
|
— |
|
|
|
— |
|
|
|
2,000 |
|
|
|
781,154 |
|
Payment-in-kind |
|
|
— |
|
|
|
— |
|
|
|
2,542 |
|
|
|
— |
|
|
|
2,542 |
|
Proceeds from investments, net |
|
|
(371,344 |
) |
|
|
(2,491 |
) |
|
|
— |
|
|
|
— |
|
|
|
(373,835 |
) |
Net change in unrealized gain (loss) |
|
|
(7,885 |
) |
|
|
(582 |
) |
|
|
488 |
|
|
|
— |
|
|
|
(7,979 |
) |
Net realized gains (losses) |
|
|
(24 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(24 |
) |
Net amortization/accretion of premium/discount on investments |
|
|
5,488 |
|
|
|
161 |
|
|
|
251 |
|
|
|
— |
|
|
|
5,900 |
|
Transfers between investment types |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Transfers into (out of) Level 3(1) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Fair value, end of period |
|
$ |
1,568,106 |
|
|
$ |
46,075 |
|
|
$ |
83,067 |
|
|
$ |
2,000 |
|
|
$ |
1,699,248 |
|
Net change in unrealized gain (loss) still held at September 30, 2026 |
|
$ |
(7,567 |
) |
|
$ |
(582 |
) |
|
$ |
488 |
|
|
$ |
— |
|
|
$ |
(7,661 |
) |
(1)Transfers between levels, if any, are recognized at the beginning of the period in which the transfers occur. For the nine months ended September 30, 2026, there were no transfers into (out of) Level 3.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Nine Months Ended September 30, 2025 |
|
($ in thousands) |
|
First lien senior secured debt investments |
|
|
Second lien senior secured debt investments |
|
|
Unsecured debt investments |
|
|
Equity investments |
|
|
Total |
|
Fair value, beginning of period |
|
$ |
395,206 |
|
|
$ |
49,000 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
444,206 |
|
Purchases of investments, net |
|
|
619,997 |
|
|
|
— |
|
|
|
62,291 |
|
|
|
— |
|
|
|
682,288 |
|
Payment-in-kind |
|
|
— |
|
|
|
— |
|
|
|
1,561 |
|
|
|
— |
|
|
|
1,561 |
|
Proceeds from investments, net |
|
|
(149,359 |
) |
|
|
(376 |
) |
|
|
— |
|
|
|
— |
|
|
|
(149,735 |
) |
Net change in unrealized gain (loss) |
|
|
73 |
|
|
|
351 |
|
|
|
500 |
|
|
|
— |
|
|
|
924 |
|
Net realized gains (losses) |
|
|
(13 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(13 |
) |
Net amortization/accretion of premium/discount on investments |
|
|
2,413 |
|
|
|
110 |
|
|
|
68 |
|
|
|
— |
|
|
|
2,591 |
|
Transfers between investment types |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Transfers into (out of) Level 3(1) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Fair value, end of period |
|
$ |
868,317 |
|
|
$ |
49,085 |
|
|
$ |
64,420 |
|
|
$ |
— |
|
|
$ |
981,822 |
|
Net change in unrealized gain (loss) still held at September 30, 2025 |
|
$ |
556 |
|
|
$ |
351 |
|
|
$ |
500 |
|
|
$ |
— |
|
|
$ |
1,407 |
|
(1)Transfers between levels, if any, are recognized at the beginning of the period in which the transfers occur. For the nine months ended September 30, 2025, there were no transfers into (out of) Level 3.
|
| Schedule of Quantitative Information About Significant Unobservable Inputs of Level 3 Assets |
The following tables present quantitative information about the significant unobservable inputs of the Company’s Level 3 assets as of September 30, 2026 and December 31, 2025. The tables are not intended to be all-inclusive but instead capture the significant unobservable inputs relevant to the Company’s determination of fair value.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of September 30, 2026 |
|
|
|
|
|
|
|
|
|
Range |
|
|
($ in thousands) |
|
Fair Value |
|
|
Valuation Technique |
|
Unobservable Input |
|
Low |
|
High |
|
Weighted Average |
First lien senior secured debt investments |
|
$ |
1,370,514 |
|
|
Yield Analysis |
|
Discount Rate |
|
9.7% |
|
17.1% |
|
11.4% |
First lien senior secured debt investments |
|
|
197,592 |
|
|
Recent Transaction |
|
Transaction Price |
|
98.3% |
|
98.8% |
|
98.5% |
Second lien senior secured debt investments |
|
|
46,075 |
|
|
Yield Analysis |
|
Discount Rate |
|
13.1% |
|
13.1% |
|
13.1% |
Unsecured debt investments |
|
|
83,067 |
|
|
Yield Analysis |
|
Discount Rate |
|
14.4% |
|
15.1% |
|
14.6% |
Equity |
|
|
2,000 |
|
|
Recent Transaction |
|
Transaction Price |
|
100.0% |
|
100.0% |
|
100.0% |
Total |
|
$ |
1,699,248 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2025 |
|
|
|
|
|
|
|
|
|
Range |
|
|
($ in thousands) |
|
Fair Value |
|
|
Valuation Technique |
|
Unobservable Input |
|
Low |
|
High |
|
Weighted Average |
First lien senior secured debt investments |
|
$ |
868,271 |
|
|
Yield Analysis |
|
Discount Rate |
|
8.8% |
|
11.2% |
|
9.7% |
First lien senior secured debt investments |
|
|
294,446 |
|
|
Recent Transaction |
|
Transaction Price |
|
98.0% |
|
99.3% |
|
98.5% |
Second lien senior secured debt investments |
|
|
48,987 |
|
|
Yield Analysis |
|
Discount Rate |
|
11.4% |
|
11.4% |
|
11.4% |
Unsecured debt investments |
|
|
65,086 |
|
|
Yield Analysis |
|
Discount Rate |
|
13.3% |
|
13.8% |
|
13.4% |
Unsecured debt investments |
|
|
14,700 |
|
|
Recent Transaction |
|
Transaction Price |
|
98.0% |
|
98.0% |
|
98.0% |
Total |
|
$ |
1,291,490 |
|
|
|
|
|
|
|
|
|
|
|
|