XML 40 R29.htm IDEA: XBRL DOCUMENT
v3.24.2.u1

FAIR VALUE MEASUREMENTS (Tables) | 3 Months Ended
--- | ---
Jun. 30, 2024
Fair Value Disclosures [Abstract] |
Schedule Investment Portfolio by Level | The following fair value hierarchy tables set forth our investment portfolio by level as of June 30, 2024 and March 31, 2024 (in thousands):
|  |  | Fair Value Measurements
|  |  | at June 30, 2024 Using
Asset Category | Total |  | Quoted Prices in Active Markets for Identical Assets (Level 1) |  | Significant Other Observable Inputs (Level 2) |  | Significant Unobservable Inputs (Level 3)
First lien loans | $ | 1,305,906 |  |  | $ | — |  |  | $ | — |  |  | $ | 1,305,906 |
Second lien loans | 28,093 |  |  | — |  |  | — |  |  | 28,093 |
Subordinated debt | 1,280 |  |  | — |  |  | — |  |  | 1,280 |
Preferred equity | 72,886 |  |  | — |  |  | — |  |  | 72,886 |
Common equity & warrants | 59,961 |  |  | — |  |  | — |  |  | 59,961 |
Total Investments | $ | 1,468,126 |  |  | $ | — |  |  | $ | — |  |  | $ | 1,468,126 |
|  |  | Fair Value Measurements
|  |  | at March 31, 2024 Using
Asset Category | Total |  | Quoted Prices in Active Markets for Identical Assets (Level 1) |  | Significant Other Observable Inputs (Level 2) |  | Significant Unobservable Inputs (Level 3)
First lien loans | $ | 1,309,449 |  |  | $ | — |  |  | $ | — |  |  | $ | 1,309,449 |
Second lien loans | 33,774 |  |  | — |  |  | — |  |  | 33,774 |
Subordinated debt | 1,336 |  |  | — |  |  | — |  |  | 1,336 |
Preferred equity | 71,127 |  |  | — |  |  | — |  |  | 71,127 |
Common equity & warrants | 60,875 |  |  | — |  |  | — |  |  | 60,875 |
Total Investments | $ | 1,476,561 |  |  | $ | — |  |  | $ | — |  |  | $ | 1,476,561 |
Schedule of Valuation Techniques and Significant Level 3 Inputs | The tables below present the Valuation Techniques and Significant Level 3 Inputs (ranges and weighted averages) used in the valuation of CSWC’s debt and equity securities at June 30, 2024 and March 31, 2024. Significant Level 3 Inputs were weighted by the relative fair value of the investments. The tables are not intended to be all inclusive, but instead capture the significant unobservable inputs relevant to our determination of fair value.
|  |  | Fair Value at |  | Significant |  |  |  |
| Valuation |  | June 30, 2024 |  | Unobservable |  |  |  | Weighted
Type | Technique |  | (in thousands) |  | Inputs |  | Range |  | Average
First lien loans | Income Approach |  | $ | 1,255,410 |  |  | Discount Rate |  | 5.7% - 71.6% |  | 13.9%
|  |  |  |  | Third Party Broker Quote |  | 40.8 - 100.0 |  | 92.8
| Market Approach |  | 32,077 |  |  | Cost |  | 98.5 - 99.0 |  | 98.8
| Enterprise Value Waterfall Approach |  | 18,419 |  |  | EBITDA Multiple |  | 6.9x - 6.9x |  | 6.9x
Second lien loans | Income Approach |  | 28,093 |  |  | Discount Rate |  | 12.6% - 35.3% |  | 15.6%
|  |  |  |  | Third Party Broker Quote |  | 3.8 - 3.8 |  | 3.8
Subordinated debt | Income Approach |  | 591 |  |  | Discount Rate |  | 17.0% - 17.0% |  | 17.0%
|  |  |  |  | Third Party Broker Quote |  | 25.8 - 25.8 |  | 25.8
| Market Approach |  | 131 |  |  | Cost |  | 100.0 - 100.0 |  | 100.0
| Enterprise Value Waterfall Approach |  | 558 |  |  | EBITDA Multiple |  | 5.5x - 7.7x |  | 6.2x
|  |  |  |  | Discount Rate |  | 13.1% - 18.5% |  | 14.8%
Preferred equity | Enterprise Value Waterfall Approach |  | 71,386 |  |  | EBITDA Multiple |  | 4.3x - 16.6x |  | 9.3x
|  |  |  |  | Discount Rate |  | 10.5% - 38.0% |  | 15.2%
| Market Approach |  | 1,500 |  |  | Cost |  | 100.0 - 100.0 |  | 100.0
Common equity & warrants | Enterprise Value Waterfall Approach |  | 58,704 |  |  | EBITDA Multiple |  | 4.9x - 15.0x |  | 8.5x
|  |  |  |  | Discount Rate |  | 10.5% - 26.4% |  | 15.0%
| Market Approach |  | 1,257 |  |  | Cost |  | 100.0 - 100.0 |  | 100.0
Total Level 3 Investments |  |  | $ | 1,468,126 |  |  |  |  |  |  |
|  |  | Fair Value at |  | Significant |  |  |  |
| Valuation |  | March 31, 2024 |  | Unobservable |  |  |  | Weighted
Type | Technique |  | (in thousands) |  | Inputs |  | Range |  | Average
First lien loans | Income Approach |  | $ | 1,211,447 |  |  | Discount Rate |  | 5.5% - 43.8% |  | 13.4%
|  |  |  |  | Third Party Broker Quote |  | 38.3 - 100.0 |  | 92.4
| Market Approach |  | 98,002 |  |  | Cost |  | 98.0 - 99.0 |  | 98.1
Second lien loans | Income Approach |  | 33,774 |  |  | Discount Rate |  | 13.4% - 33.3% |  | 15.6%
|  |  |  |  | Third Party Broker Quote |  | 28.0 - 28.0 |  | 28.0
Subordinated debt | Income Approach |  | 568 |  |  | Discount Rate |  | 18.7% - 18.7% |  | 18.7%
|  |  |  |  | Third Party Broker Quote |  | 23.3 - 23.3 |  | 23.3
| Market Approach |  | 210 |  |  | Cost |  | 94.0 - 100.0 |  | 96.1
| Enterprise Value Waterfall Approach |  | 558 |  |  | EBITDA Multiple |  | 5.7x - 7.9x |  | 6.4x
|  |  |  |  | Discount Rate |  | 13.2% - 18.6% |  | 14.8%
Preferred equity | Enterprise Value Waterfall Approach |  | 68,877 |  |  | EBITDA Multiple |  | 4.3x - 17.0x |  | 9.9x
|  |  |  |  | Discount Rate |  | 10.3% - 38.0% |  | 16.7%
| Market Approach |  | 2,250 |  |  | Cost |  | 100.0 - 100.0 |  | 100.0
Common equity & warrants | Enterprise Value Waterfall Approach |  | 60,375 |  |  | EBITDA Multiple |  | 4.7x - 15.6x |  | 8.6x
|  |  |  |  | Discount Rate |  | 10.3% - 30.2% |  | 16%
| Market Approach |  | 500 |  |  | Cost |  | 100.0 - 100.0 |  | 100.0
Total Level 3 Investments |  |  | $ | 1,476,561 |  |  |  |  |  |  |
Schedule of Changes in Fair Value of Investments Measured Using Level 3 Inputs | The following tables provide a summary of changes in the fair value of investments measured using Level 3 inputs during the three months ended June 30, 2024 and 2023 (in thousands):
| Fair Value March 31, 2024 |  | Realized & Unrealized Gains (Losses) |  | Purchases of Investments 1,2 |  | Repayments |  | PIK Interest Capitalized |  | Divestitures |  | Conversion/Exchange of Security |  | Fair Value June 30, 2024 |  | YTD Unrealized Appreciation (Depreciation) on Investments held at period end
First lien loans | $ | 1,309,449 |  |  | $ | (7,503) |  |  | $ | 93,666 |  |  | $ | (85,047) |  |  | $ | 3,512 |  |  | $ | (8,171) |  |  | $ | — |  |  | $ | 1,305,906 |  |  | $ | (7,945) |
Second lien loans | 33,774 |  |  | (2,567) |  |  | 26 |  |  | (3,210) |  |  | 70 |  |  | — |  |  | — |  |  | 28,093 |  |  | (2,565) |
Subordinated debt | 1,336 |  |  | 31 |  |  | 57 |  |  | — |  |  | 9 |  |  | — |  |  | (153) |  |  | 1,280 |  |  | 23 |
Preferred equity | 71,127 |  |  | (45) |  |  | 1,804 |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 72,886 |  |  | (45) |
Common equity & warrants | 60,875 |  |  | (4,690) |  |  | 3,623 |  |  | — |  |  | — |  |  | — |  |  | 153 |  |  | 59,961 |  |  | (3,891) |
Total Investments | $ | 1,476,561 |  |  | $ | (14,774) |  |  | $ | 99,176 |  |  | $ | (88,257) |  |  | $ | 3,591 |  |  | $ | (8,171) |  |  | $ | — |  |  | $ | 1,468,126 |  |  | $ | (14,423) |
| Fair Value March 31, 2023 |  | Realized & Unrealized Gains (Losses) |  | Purchases of Investments 1 |  | Repayments |  | PIK Interest Capitalized |  | Divestitures |  | Conversion/Exchange of Security 3 |  | Fair Value June 30, 2023 |  | YTD Unrealized Appreciation (Depreciation) on Investments held at period end
First lien loans | $ | 1,000,984 |  |  | $ | 558 |  |  | $ | 100,244 |  |  | $ | (24,785) |  |  | $ | 1,990 |  |  | $ | — |  |  | $ | (3,791) |  |  | $ | 1,075,200 |  |  | $ | 446 |
Second lien loans | 35,820 |  |  | (876) |  |  | 62 |  |  | (71) |  |  | — |  |  | — |  |  | — |  |  | 34,935 |  |  | (876) |
Subordinated debt | 791 |  |  | — |  |  | — |  |  | (20) |  |  | 9 |  |  | — |  |  | — |  |  | 780 |  |  | — |
Preferred equity | 63,393 |  |  | 2,422 |  |  | 1,844 |  |  | — |  |  | — |  |  | — |  |  | — |  |  | 67,659 |  |  | 2,422 |
Common equity & warrants | 54,144 |  |  | (2,779) |  |  | 3,128 |  |  | — |  |  | — |  |  | (3,402) |  |  | 3,791 |  |  | 54,882 |  |  | (2,965) |
Total Investments | $ | 1,155,132 |  |  | $ | (675) |  |  | $ | 105,278 |  |  | $ | (24,876) |  |  | $ | 1,999 |  |  | $ | (3,402) |  |  | $ | — |  |  | $ | 1,233,456 |  |  | $ | (973) |
1 Includes purchases of new investments, as well as discount accretion on existing investments. 2 Included are distributions-in-kind of investments received in connection with the dissolution and liquidation of I-45 SLF LLC ("I-45 SLF"). See Note 11 - Related Party Transactions for more information. 3 Includes $3.8 million of cost basis allocated from first lien debt to warrants.

X
- Definition Tabular disclosure of input and valuation technique used to measure fair value and change in valuation approach and technique for each separate class of asset and liability measured on recurring and nonrecurring basis. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 103 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482078/820-10-55-103 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 + Details
Name: | us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of assets, including [financial] instruments measured at fair value that are classified in stockholders' equity, if any, by class that are measured at fair value on a recurring basis. The disclosures contemplated herein include the fair value measurements at the reporting date by the level within the fair value hierarchy in which the fair value measurements in their entirety fall, segregating fair value measurements using quoted prices in active markets for identical assets (Level 1), significant other observable inputs (Level 2), and significant unobservable inputs (Level 3). + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 + Details
Name: | us-gaap_FairValueAssetsMeasuredOnRecurringBasisTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the fair value measurement of assets using significant unobservable inputs (Level 3), a reconciliation of the beginning and ending balances, separately presenting changes during the period attributable to the following: (1) total gains or losses for the period (realized and unrealized), segregating those gains or losses included in earnings (or changes in net assets) and gains or losses recognized in other comprehensive income (loss), and a description of where those gains or losses included in earnings (or changes in net assets) are reported in the statement of income (or activities); (2) purchases, sales, issues, and settlements (each type disclosed separately); and (3) transfers in and transfers out of Level 3 (for example, transfers due to changes in the observability of significant inputs), by class of asset. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 101 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482078/820-10-55-101 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-3 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 + Details
Name: | us-gaap_FairValueAssetsMeasuredOnRecurringBasisUnobservableInputReconciliationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_FairValueDisclosuresAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration