XML 56 R47.htm IDEA: XBRL DOCUMENT v3.23.1
Fair Value Measurements (Details) - Schedule of quantitative information about level 3 fair value measurements of our investments - Level 3 [Member] - USD ($)
$ in Thousands
6 Months Ended 12 Months Ended
Mar. 31, 2023
Sep. 30, 2022
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 151,266 $ 146,675
Senior Secured First Lien Term Loans [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 73,166 $ 65,428
Valuation Methodology Market Approach Income Approach
Unobservable Input Market Yield Market Yield
Range (Weighted Average) 8.50% - 30.0% (13.11%) 8.50% - 24.00% (10.57%)
Senior Secured First Lien Term Loans One [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 5,199 $ 3,807
Valuation Methodology Market Approach Market Approach
Unobservable Input Revenue Multiple EBITDA Multiple
Range (Weighted Average) 0.26x - 0.31x (0.3x) 4.0x - 5.0x (4.5x)
Senior Secured First Lien Term Loans Two [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 3,925 $ 4,152
Valuation Methodology Market Approach Market Approach
Unobservable Input EBITDA Multiple Revenue Multiple
Range (Weighted Average) 4.0x - 5.00x (4.5x) 0.2x - 0.3x (2.5x)
Senior Secured First Lien Term Loans Three [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 869 $ 865
Valuation Methodology Market Approach Income Approach
Unobservable Input LTM EBITDA Multiple Market Spread
Range (Weighted Average) 6.5x - 7.5x (7.0x) 5.75% - 6.25% (6.00%)
Equity/Warrants [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 38,051 $ 47,138
Valuation Methodology Cost Approach Cost Approach
Unobservable Input Replacement Cost Replacement Cost
Range (Weighted Average) N/A
Equity/Warrants One [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 11,151 $ 11,444
Valuation Methodology Income Approach Market Approach
Unobservable Input Market Yield EBITDA Multiple
Range (Weighted Average) 0% - 13.50% (5.89%) 2.0x - 21.0x (17.4x)
Equity/Warrants Two [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 10,291 $ 9,951
Valuation Methodology Market Approach Income Approach
Unobservable Input LTM Multiple Market Yield
Range (Weighted Average) 6.5x - 7.5x (7.0x) 8.50% - 13.25% (12.75%)
Equity/Warrants Three [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 6,454 $ 1,283
Valuation Methodology Market Approach Market Approach
Unobservable Input EBITDA Multiple Sum of the Parts/Estimated Proceeds
Range (Weighted Average) 0% - 38.6x (2.87x) 8.1x - 11.4x (9.8x)
Equity/Warrants Four [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 923  
Valuation Methodology Market Approach  
Unobservable Input Sum of the Parts/Estimated proceeds  
Range (Weighted Average) 6.3x - 7.0x (6.6x)  
Equity/Warrants Five [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 210  
Valuation Methodology Income Approach  
Unobservable Input DLOM (Discount for lack of Marketability)  
Range (Weighted Average) 2.9x - 3.2x (3.1x)  
Fund Investment [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 1,027  
Valuation Methodology Cost Approach  
Unobservable Input Transaction  
Range (Weighted Average) N/A  
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)