XML 62 R39.htm IDEA: XBRL DOCUMENT
v3.25.0.1

Fair Value of Financial Instruments (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Fair Value Disclosures [Abstract] |
Schedule of Portfolio Investments by Level in the Fair Value Hierarchy | The following table presents fair value measurements of the Company’s portfolio investments as of December 31, 2024 and 2023, according to the fair value hierarchy:
| December 31, 2024(1) |  | December 31, 2023(2)
| Level 1 |  | Level 2 |  | Level 3 |  | Total |  | Level 1 |  | Level 2 |  | Level 3 |  | Total
Senior secured first lien debt | $ | — |  |  | $ | — |  |  | $ | 1,563,256 |  |  | $ | 1,563,256 |  |  | $ | — |  |  | $ | — |  |  | $ | 1,565,171 |  |  | $ | 1,565,171 |
Senior secured second lien debt | — |  |  | — |  |  | 2,680 |  |  | 2,680 |  |  | — |  |  | — |  |  | 29,111 |  |  | 29,111 |
Collateralized securities and structured products - equity | — |  |  | — |  |  | 2,682 |  |  | 2,682 |  |  | — |  |  | — |  |  | 1,096 |  |  | 1,096 |
Unsecured debt | — |  |  | — |  |  | 11,814 |  |  | 11,814 |  |  | — |  |  | — |  |  | 12,874 |  |  | 12,874 |
Equity | 2,041 |  |  | — |  |  | 219,294 |  |  | 221,335 |  |  | 1,624 |  |  | — |  |  | 205,909 |  |  | 207,533 |
Short term investments | 68,818 |  |  | — |  |  | — |  |  | 68,818 |  |  | 113,446 |  |  | — |  |  | — |  |  | 113,446 |
Total Investments | $ | 70,859 |  |  | $ | — |  |  | $ | 1,799,726 |  |  | $ | 1,870,585 |  |  | $ | 115,070 |  |  | $ | — |  |  | $ | 1,814,161 |  |  | $ | 1,929,231 |
(1)Excludes the Company's $18,103 investment in CION/EagleTree, which is measured at NAV. (2)Excludes the Company's $25,039 investment in CION/EagleTree, which is measured at NAV.
Schedule of Changes in Level 3 Portfolio Investments | The following tables provide a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the years ended December 31, 2024 and 2023:
| Year Ended December 31, 2024
| Senior Secured First Lien Debt |  | Senior Secured Second Lien Debt |  |  |  | Collateralized Securities and Structured Products - Equity |  | Unsecured Debt |  | Equity |  | Total
Beginning balance, December 31, 2023 | $ | 1,565,171 |  |  | $ | 29,111 |  |  |  |  | $ | 1,096 |  |  | $ | 12,874 |  |  | $ | 205,909 |  |  | $ | 1,814,161 |
Investments purchased(2)(3) | 520,073 |  |  | 393 |  |  |  |  | 2,002 |  |  | 6,682 |  |  | 61,470 |  |  | 590,620 |
Net realized (loss) gain | (25,105) |  |  | (11,809) |  |  |  |  | (1,210) |  |  | — |  |  | 9,811 |  |  | (28,313) |
Net change in unrealized (depreciation) appreciation | (8,344) |  |  | 9,662 |  |  |  |  | 968 |  |  | 1,146 |  |  | (30,558) |  |  | (27,126) |
Accretion of discount | 15,925 |  |  | 809 |  |  |  |  | — |  |  | 39 |  |  | — |  |  | 16,773 |
Sales and principal repayments(3) | (504,464) |  |  | (25,486) |  |  |  |  | (174) |  |  | (8,927) |  |  | (27,338) |  |  | (566,389) |
Ending balance, December 31, 2024 | $ | 1,563,256 |  |  | $ | 2,680 |  |  |  |  | $ | 2,682 |  |  | $ | 11,814 |  |  | $ | 219,294 |  |  | $ | 1,799,726 |
Change in net unrealized (depreciation) appreciation on investments still held as of December 31, 2024(1) | $ | (11,576) |  |  | $ | (2,120) |  |  |  |  | $ | (229) |  |  | $ | 1,052 |  |  | $ | (23,153) |  |  | $ | (36,026) |
(1)Included in net change in unrealized (depreciation) appreciation on investments in the consolidated statements of operations. (2)Investments purchased includes PIK interest. (3)Includes non-cash restructured securities.
| Year Ended December 31, 2023
| Senior Secured First Lien Debt |  | Senior Secured Second Lien Debt |  |  |  | Collateralized Securities and Structured Products - Equity |  | Unsecured Debt |  | Equity |  |  |  | Total
Beginning balance, December 31, 2022 | $ | 1,579,512 |  |  | $ | 38,769 |  |  |  |  | $ | 1,179 |  |  | $ | 22,643 |  |  | $ | 73,951 |  |  |  |  | $ | 1,716,054 |
Investments purchased(2)(3) | 393,865 |  |  | 57 |  |  |  |  | — |  |  | 5,449 |  |  | 111,200 |  |  |  |  | 510,571 |
Net realized loss | (24,261) |  |  | — |  |  |  |  | — |  |  | — |  |  | (7,666) |  |  |  |  | (31,927) |
Net change in unrealized appreciation (depreciation) | 20,543 |  |  | (9,901) |  |  |  |  | 242 |  |  | (11,035) |  |  | 28,815 |  |  |  |  | 28,664 |
Accretion of discount | 13,285 |  |  | 204 |  |  |  |  | — |  |  | 17 |  |  | — |  |  |  |  | 13,506 |
Sales and principal repayments(3) | (417,773) |  |  | (18) |  |  |  |  | (325) |  |  | (4,200) |  |  | (391) |  |  |  |  | (422,707) |
Ending balance, December 31, 2023 | $ | 1,565,171 |  |  | $ | 29,111 |  |  |  |  | $ | 1,096 |  |  | $ | 12,874 |  |  | $ | 205,909 |  |  |  |  | $ | 1,814,161 |
Change in net unrealized appreciation (depreciation) on investments still held as of December 31, 2023(1) | $ | 5,416 |  |  | $ | (9,901) |  |  |  |  | $ | 242 |  |  | $ | (11,035) |  |  | $ | 26,333 |  |  |  |  | $ | 11,055 |
(1)Included in net change in unrealized (depreciation) appreciation on investments in the consolidated statements of operations. (2)Investments purchased includes PIK interest. (3)Includes non-cash restructured securities.
Schedule of Fair Value Measurement Inputs and Valuation Techniques | The valuation techniques and significant unobservable inputs used in recurring Level 3 fair value measurements of investments as of December 31, 2024 and 2023 were as follows:
|  | December 31, 2024
|  | Fair Value |  | Valuation Techniques/ Methodologies |  | Unobservable Inputs |  | Range |  | Weighted Average(1)
Senior secured first lien debt |  | $ | 1,305,445 |  |  | Discounted Cash Flow |  | Discount Rates |  | 9.4% |  | — |  | 30.0% |  | 13.4%
|  | 117,665 |  |  | Market Comparable Approach |  | Revenue Multiple |  | 0.70x |  | — |  | 6.13x |  | 1.77x
|  | 41,891 |  |  |  | EBITDA Multiple |  | 5.50x |  | — |  | 10.25x |  | 7.59x
|  | 67,950 |  |  | Broker Quotes |  | Broker Quotes |  | N/A |  | N/A
|  | 15,209 |  |  | Other(2) |  | Insurance Claim Recovery Rate |  | 28% |  | — |  | 55% |  | 35%
|  | 15,096 |  |  |  | Other(2) |  | N/A |  | N/A
Senior secured second lien debt |  | 2,680 |  |  | Market Comparable Approach |  | EBITDA Multiple |  | 5.75x |  |  |  | 6.75x |  | 6.23x
Collateralized securities and structured products - equity |  | 2,682 |  |  | Discounted Cash Flow |  | Discount Rates |  | 14.3% |  | — |  | 21.0% |  | 16.0%
Unsecured debt |  | 5,418 |  |  | Discounted Cash Flow |  | Discount Rates |  | 11.3% |  | — |  | 14.0% |  | 11.9%
|  | 5,315 |  |  | Other(2) |  | Other(2) |  | N/A |  | N/A
|  | 1,081 |  |  | Options Pricing Model |  | Expected Volatility |  | 35% |  | N/A
Equity |  | 79,142 |  |  | Market Comparable Approach |  | EBITDA Multiple |  | 4.75x |  | — |  | 18.75x |  | 11.73x
|  | 62,171 |  |  |  | Revenue Multiple |  | 0.36x |  | — |  | 6.13x |  | 0.50x
|  | 52,166 |  |  |  | $ per kW |  | $450.00 |  | N/A
|  | 16,061 |  |  | Options Pricing Model |  | Expected Volatility |  | 47.5% |  | — |  | 95.0% |  | 67.0%
|  | 7,965 |  |  | Discounted Cash Flow |  | Discount Rates |  | 19.0% |  | N/A
|  | 930 |  |  | Other(2) |  | Other(2) |  | N/A |  | N/A
|  | 859 |  |  | Broker Quotes |  | Broker Quotes |  | N/A |  | N/A
Total |  | $ | 1,799,726 |  |  |  |  |  |  |  |  |  |  |  |  |
(1)Weighted average amounts are based on the estimated fair values. (2)Fair value is based on the expected outcome of proposed corporate transactions, recovery of insurance claims or other factors.
|  | December 31, 2023
|  | Fair Value |  | Valuation Techniques/ Methodologies |  | Unobservable Inputs |  | Range |  | Weighted Average(1)
Senior secured first lien debt |  | $ | 1,354,388 |  |  | Discounted Cash Flow |  | Discount Rates |  | 8.5% |  | — |  | 32.5% |  | 13.8%
|  | 108,992 |  |  | Broker Quotes |  | Broker Quotes |  | N/A |  | N/A
|  | 72,229 |  |  | Market Comparable Approach |  | Revenue Multiple |  | 1.00x |  | — |  | 2.50x |  | 1.61x
|  | 27,867 |  |  |  | EBITDA Multiple |  | 9.00x |  | — |  | 16.25x |  | 14.35x
|  | 1,695 |  |  | Other(2) |  | Other(2) |  | N/A |  | N/A
Senior secured second lien debt |  | 27,638 |  |  | Discounted Cash Flow |  | Discount Rates |  | 13.4% |  | — |  | 25.0% |  | 16.1%
|  | 1,473 |  |  | Market Comparable Approach |  | EBITDA Multiple |  | 9.00x |  | N/A
Collateralized securities and structured products - equity |  | 1,096 |  |  | Discounted Cash Flow |  | Discount Rates |  | 5.4% |  | — |  | 21.0% |  | 20.7%
Unsecured debt |  | 8,739 |  |  | Discounted Cash Flow |  | Discount Rates |  | 16.0% |  | N/A
|  | 4,135 |  |  | Other(2) |  | Other(2) |  | N/A |  | N/A
Equity |  | 90,771 |  |  | Market Comparable Approach |  | EBITDA Multiple |  | 4.75x |  | — |  | 17.25x |  | 9.38x
|  | 84,328 |  |  |  | Revenue Multiple |  | 0.15x |  | — |  | 6.50x |  | 1.48x
|  | 29,463 |  |  |  | $ per kW |  | $161.16 |  | — |  | $400.00 |  | $337.28
|  | 971 |  |  | Broker Quotes |  | Broker Quotes |  | N/A |  | N/A
|  | 376 |  |  | Options Pricing Model |  | Expected Volatility |  | 115.0% |  | N/A
Total |  | $ | 1,814,161 |  |  |  |  |  |  |  |  |  |  |  |  |
(1)Weighted average amounts are based on the estimated fair values. (2)Fair value is based on the expected outcome of proposed corporate transactions and/or other factors.

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