XML 56 R47.htm IDEA: XBRL DOCUMENT v3.23.2
Fair Value Measurements (Details) - Schedule of Quantitative Information About Level 3 Fair Value Measurements Of Our Investments - Level 3 [Member] - USD ($)
$ in Thousands
9 Months Ended 12 Months Ended
Jun. 30, 2023
Sep. 30, 2022
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 162,255 $ 146,675
Senior Secured First Lien Term Loans [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 74,666 $ 65,428
Valuation Methodology Market Approach Income Approach
Unobservable Input Market Yield Market Yield
Range (Weighted Average) 8.50% - 32.0% (13.4%) 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 $ 764 $ 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)
Senior Secured First Lien Term Loans Two [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 9,830 $ 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)
Senior Secured First Lien Term Loans Three [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 865 $ 865
Valuation Methodology Market Approach Income Approach
Unobservable Input LTM EBITDA Multiple Market Spread
Range (Weighted Average) 5.75x - 6.75x (6.25x) 5.75% - 6.25% (6.00%)
Senior Secured Notes [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value  
Valuation Methodology Market Approach (Guideline Comparable)  
Unobservable Input EBITDA Multiple  
Range (Weighted Average) 21.0x - 22.0x (21.5x)  
Unsecured Debt [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 161  
Valuation Methodology Cost Approach  
Unobservable Input Transaction  
Range (Weighted Average) N/A  
Equity/Warrants [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 34,125 $ 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 $ 12,278 $ 11,444
Valuation Methodology Income Approach Market Approach
Unobservable Input Market Yield EBITDA Multiple
Range (Weighted Average) 11.5% - 13.0% (5.3%) 2.0x - 21.0x (17.4x)
Equity/Warrants Two [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 11,674 $ 9,951
Valuation Methodology Market Approach Income Approach
Unobservable Input LTM Multiple Market Yield
Range (Weighted Average) 5.8x - 6.8x (6.3x) 8.50% - 13.25% (12.75%)
Equity/Warrants Three [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 9,422 $ 1,283
Valuation Methodology Market Approach Market Approach
Unobservable Input EBITDA Multiple Sum of the Parts/Estimated Proceeds
Range (Weighted Average) 1.8x - 38.6x (5.9x) 8.1x - 11.4x (9.8x)
Equity/Warrants Four [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 8,000  
Valuation Methodology Recent Purchase  
Unobservable Input Purchase Price  
Range (Weighted Average) N/A - N/A (N/A)  
Equity/Warrants Five [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 65  
Valuation Methodology Market Approach  
Unobservable Input Sum of the Parts/Estimated proceeds  
Range (Weighted Average) 3.9x – 4.1x (4.0x)  
Equity/Warrants Six [Member]    
Fair Value Measurement Inputs and Valuation Techniques [Line Items]    
Fair Value $ 405  
Valuation Methodology Income Approach  
Unobservable Input DLOM (Discount for lack of Marketability)  
Range (Weighted Average) 3.0x - 3.2x (3.1x)  
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)