XML 63 R50.htm IDEA: XBRL DOCUMENT v3.23.4
Fair Value Measurements (Details) - Schedule of Quantitative Information About Level 3 Fair Value Measurements of Our Investments - Fair Value, Inputs, Level 3 [Member] - USD ($)
$ in Thousands
12 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 165,316 $ 146,675
Senior Secured First Lien Term Loans [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 69,943 $ 65,428
Valuation Methodology Income Approach Income Approach
Unobservable Input Market Yield Market Yield
Range (Weighted Average) 8.50% - 32.0% (13.78%) 8.50% - 24.00% (10.57%)
Impact to Valuation From An Increase In Input Decrease  
Senior Secured First Lien Term Loans One [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 751 $ 3,807
Valuation Methodology Market Approach Market Approach
Unobservable Input Revenue Multiple EBITDA Multiple
Range (Weighted Average) 0.3x - 0.3x (0.3x) 4.0x – 5.0x (4.5x)
Impact to Valuation From An Increase In Input Increase  
Senior Secured First Lien Term Loans Two [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 10,939 $ 4,152
Valuation Methodology Market Approach Market Approach
Unobservable Input EBITDA Multiple Revenue Multiple
Range (Weighted Average) 1.7x - 5.0x (3.1x) 0.2x – 0.3x (2.5x)
Impact to Valuation From An Increase In Input Increase  
Senior Secured First Lien Term Loans Three [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 866 $ 865
Valuation Methodology Market Approach Income Approach
Unobservable Input LTM EBITDA Multiple Market Spread
Range (Weighted Average) 5.8x - 6.8x (6.3x) 5.75% - 6.25% (6.00%)
Impact to Valuation From An Increase In Input Increase  
Equity Warrants [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 38,870 $ 47,138
Valuation Methodology Cost Approach Cost Approach
Unobservable Input Collateral Value Replacement Cost
Range (Weighted Average) N/A N/A
Impact to Valuation From An Increase In Input N/A  
Equity/Warrants Two [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 11,734 $ 9,951
Valuation Methodology Market Approach Market Approach
Unobservable Input LTM Multiple Market Yield
Range (Weighted Average) 5.8x – 6.8x (6.3x) 8.50% - 13.25% (12.75%)
Impact to Valuation From An Increase In Input Increase  
Equity/Warrants Three [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 22,007 $ 1,283
Valuation Methodology Market Approach Market Approach
Unobservable Input EBITDA Multiple Sum of the Parts/Estimated Proceeds
Range (Weighted Average) 1.8x – 36.8x (2.8x) 8.1x – 11.4x (9.8x)
Impact to Valuation From An Increase In Input Increase  
Equity/Warrants Four [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 10,000  
Valuation Methodology Recent Purchase  
Unobservable Input Purchase Price  
Range (Weighted Average) N/A – N/A (N/A)  
Impact to Valuation From An Increase In Input N/A  
Equity/Warrants Five [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 206  
Valuation Methodology Income Approach  
Unobservable Input DLOM (Discount for lack of Marketability)  
Range (Weighted Average) 3.0x – 3.2x (3.1x)  
Impact to Valuation From An Increase In Input Decrease  
Senior Secured First Lien Term Loans Four [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value   $ 2,607
Valuation Methodology   Market Approach
Unobservable Input   EBITDA Multiple
Range (Weighted Average)   9.0x – 10.0x (9.5x)
Equity/Warrants One [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value   $ 11,444
Valuation Methodology   Market Approach
Unobservable Input   EBITDA Multiple
Range (Weighted Average)   2.0x – 21.0x (17.4x)