XML 39 R29.htm IDEA: XBRL DOCUMENT v3.22.4
Investments (Tables)
6 Months Ended
Dec. 31, 2022
Investments Debt And Equity Securities [Abstract]  
Schedule of Investment Purchases Sales And Principal Payments

Investment purchases, sales and principal payments/paydowns are summarized below for the three and six months ended December 31, 2022 and December 31, 2021, respectively. These purchase and sale amounts exclude derivative instruments as well as non-cash restructurings.

 

 

 

For the three months ended
December 31,

 

For the six months ended
December 31,

 

 

2022

 

2021

 

2022

 

2021

Investment purchases, at cost (including PIK interest)

 

$

6,378,958

 

$

67,305,636

 

$

28,526,813

 

$

86,793,768

Investment sales and repayments

 

 

15,604,801

 

 

45,333,408

 

 

32,081,500

 

 

66,870,670

Schedule of Investments

The composition of the Company’s investments as of December 31, 2022, by investment type, as a percentage of the total portfolio, at amortized cost and fair value, are as follows:

 

Investment Type

 

Investments at
Amortized Cost

 

 

Percentage of
Total Portfolio

 

Investments at
Fair Value

 

 

Percentage of
Total Portfolio

Senior Secured First Lien Debt Investments

 

$

230,799,713

 

 

83.96

%

 

$

208,453,033

 

 

91.19

%

Senior Secured Second Lien Debt Investments

 

 

17,374,608

 

 

6.32

 

 

 

 

 

 

Equity, Warrants and Other Investments

 

 

26,713,793

 

 

9.72

 

 

 

20,140,625

 

 

8.81

 

Total

 

$

274,888,114

 

 

100.00

%

 

$

228,593,658

 

 

100.00

%

 

The composition of the Company’s investments as of June 30, 2022, by investment type, as a percentage of the total portfolio, at amortized cost and fair value, are as follows:

 

Investment Type

 

Investments at
    Amortized Cost

 

 

Percentage of
Total Portfolio

 

Investments at
Fair Value

 

 

Percentage of
Total Portfolio

Senior Secured First Lien Debt Investments

 

$

234,117,747

 

 

84.35

%

 

$

214,858,037

 

 

91.94

%

Senior Secured Second Lien Debt Investments

 

 

17,374,608

 

 

6.26

 

 

 

 

 

 

Equity, Warrants and Other Investments

 

 

26,075,650

 

 

9.39

 

 

 

18,825,949

 

 

8.06

 

Total

 

$

277,568,005

 

 

100.00

%

 

$

233,683,986

 

 

100.00

%

Schedule of Portfolio Composition by Industry Grouping at Fair Value

The Company uses Global Industry Classification Standard (“GICS”) codes to identify the industry groupings in its portfolio. The following table shows the portfolio composition by industry grouping at fair value at December 31, 2022:

 

Industry Classification

 

Investments at
Fair Value

 

Percentage of
Total Portfolio

Trading Companies & Distributors

 

$

35,299,147

 

15.44

%

Professional Services

 

 

32,105,917

 

14.04

 

IT Services

 

 

24,131,954

 

10.56

 

Internet & Direct Marketing Retail

 

 

18,294,700

 

8.00

 

Commercial Services & Supplies

 

 

15,024,858

 

6.57

 

Chemicals

 

 

14,109,005

 

6.17

 

Machinery

 

 

9,465,259

 

4.14

 

Energy Equipment & Services

 

 

8,770,786

 

3.84

 

Software

 

 

8,675,965

 

3.80

 

Entertainment

 

 

8,019,893

 

3.51

 

Auto Components

 

 

7,894,240

 

3.45

 

Household Durables

 

 

7,875,835

 

3.45

 

Food & Staples Retailing

 

 

7,163,910

 

3.13

 

Containers & Packaging

 

 

6,924,740

 

3.03

 

Diversified Consumer Services

 

 

6,860,700

 

3.00

 

Specialty Retail

 

 

5,544,000

 

2.43

 

Building Products

 

 

4,685,469

 

2.05

 

Food Products

 

 

4,453,125

 

1.95

 

Electronic Equipment, Instruments & Components

 

 

3,294,155

 

1.44

 

Total

 

$

228,593,658

 

100.00

%

 

The following table shows the portfolio composition by industry grouping at fair value at June 30, 2022:

 

Industry Classification

 

Investments at
Fair Value

 

Percentage of
Total Portfolio

Professional Services

 

$

26,984,194

 

11.55

%

IT Services

 

 

21,608,522

 

9.25

 

Internet & Direct Marketing Retail

 

 

21,070,294

 

9.02

 

Household Durables

 

 

17,330,053

 

7.42

 

Trading Companies & Distributors

 

 

15,706,496

 

6.72

 

Commercial Services & Supplies

 

 

15,482,455

 

6.62

 

Chemicals

 

 

14,030,222

 

6.00

 

Energy Equipment & Services

 

 

13,055,904

 

5.59

 

Distributors

 

 

12,300,418

 

5.26

 

Consumer Finance

 

 

11,375,840

 

4.87

 

Software

 

 

8,800,751

 

3.77

 

Entertainment

 

 

7,954,388

 

3.40

 

Auto Components

 

 

7,934,024

 

3.39

 

Food & Staples Retailing

 

 

7,920,000

 

3.39

 

Containers & Packaging

 

 

7,247,557

 

3.10

 

Diversified Consumer Services

 

 

6,721,225

 

2.88

 

Specialty Retail

 

 

5,940,000

 

2.54

 

Building Products

 

 

4,720,312

 

2.02

 

Food Products

 

 

4,547,812

 

1.95

 

Electronic Equipment, Instruments & Components

 

 

2,953,519

 

1.26

 

Total

 

$

233,683,986

 

100.00

%

Schedule of Portfolio Composition by Geographic Grouping at Fair Value

The following table shows the portfolio composition by geographic grouping at fair value at December 31, 2022:

 

Geographic Region

 

Investments at
Fair Value

 

Percentage of
Total Portfolio

U.S. Northeast

 

$

96,381,856

 

42.16

%

U.S. West

 

 

49,266,896

 

21.55

 

U.S. Midwest

 

 

36,421,973

 

15.93

 

U.S. Southeast

 

 

18,330,344

 

8.02

 

U.S. Mid-Atlantic

 

 

17,604,109

 

7.70

 

U.S. Southwest

 

 

10,548,587

 

4.62

 

International

 

 

39,893

 

0.02

 

Total

 

$

228,593,658

 

100.00

%

 

 

The following table shows the portfolio composition by geographic grouping at fair value at June 30, 2022:

 

Geographic Region

 

Investments at
Fair Value

 

Percentage of
Total Portfolio

U.S. Northeast

 

$

105,824,484

 

45.29

%

U.S. West

 

 

48,352,026

 

20.69

 

U.S. Midwest

 

 

31,898,956

 

13.65

 

U.S. Mid-Atlantic

 

 

17,507,192

 

7.49

 

U.S. Southwest

 

 

15,685,215

 

6.71

 

U.S. Southeast

 

 

14,381,725

 

6.16

 

International

 

 

34,388

 

0.01

 

Total

 

$

233,683,986

 

100.00

%

Schedule of Fair Value Measurements of Assets

The following table summarizes the classifications within the fair value hierarchy of the Company’s assets measured at fair value as of December 31, 2022:

 

 

 

Level 1

 

Level 2

 

 

Level 3

 

Total

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Secured First Lien Debt Investments

 

$

 

$

 

 

$

208,453,033

 

$

208,453,033

Senior Secured Second Lien Debt Investments

 

 

 

 

 

 

 

 

 

Equity, Warrants and Other Investments

 

 

 

 

 

 

 

20,140,625

 

 

20,140,625

Total Investments

 

$

 

$

 

 

$

228,593,658

 

$

228,593,658

 

The following table summarizes the classifications within the fair value hierarchy of the Company’s assets measured at fair value as of June 30, 2022:

 

 

 

Level 1

 

Level 2

 

Level 3

 

Total

Assets

 

 

 

 

 

 

 

 

 

 

 

 

Investments

 

 

 

 

 

 

 

 

 

 

 

 

Senior Secured First Lien Debt Investments

 

$

 

$

 

$

214,858,036

 

$

214,858,036

Senior Secured Second Lien Debt Investments

 

 

 

 

 

 

 

 

Equity, Warrants and Other Investments

 

 

 

 

 

 

18,825,950

 

 

18,825,950

Total Investments

 

$

 

$

 

$

233,683,986

 

$

233,683,986

Reconciliation of Investments Measured at Fair value on a recurring basis using Level 3 inputs

The following table provides a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the six months ended December 31, 2022:

 

 

 

Senior Secured
First Lien
Debt Investments

 

Senior Secured
Second Lien
Debt Investments

 

Unsecured
Debt
Investments

 

Equity, Warrants
and Other
Investments

 

Total
Investments

Fair value at June 30, 2022

 

$

214,858,036

 

$

 

$

 

$

18,825,950

 

$

233,683,986

Purchases (including PIK interest)

 

 

27,888,672

 

 

 

 

 

 

638,141

 

 

28,526,813

Sales

 

 

(32,081,500)

 

 

 

 

 

 

 

 

(32,081,500)

Amortization

 

 

874,796

 

 

 

 

 

 

 

 

874,796

Net realized gains (losses)

 

 

 

 

 

 

 

 

 

 

Transfers in

 

 

 

 

 

 

 

 

 

 

Transfers out

 

 

 

 

 

 

 

 

 

 

Net change in unrealized appreciation (depreciation)

 

 

(3,086,971)

 

 

 

 

 

 

676,534

 

 

(2,410,437)

Fair value at December 31, 2022

 

$

208,453,033

 

$

 

$

 

$

20,140,625

 

$

228,593,658

Change in unrealized appreciation (depreciation) relating to assets still held as of December 31, 2022

 

$

(3,021,829)

 

$

 

$

 

$

676,535

 

$

(2,345,294)

 

The following table provides a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the six months ended December 31, 2021:

 

 

 

Senior Secured
First Lien
Debt Investments

 

Senior Secured
Second Lien
Debt Investments

 

Unsecured
Debt
Investments

 

Equity, Warrants
and Other
Investments

 

Total
Investments

Fair value at June 30, 2021

 

$

230,351,618

 

$

6,240,000

 

$

 

$

9,264,002

 

$

245,855,620

Purchases (including PIK interest)

 

 

85,074,299

 

 

 

 

 

 

1,719,469

 

 

86,793,768

Sales

 

 

(58,699,979)

 

 

(8,000,000)

 

 

 

 

(170,691)

 

 

(66,870,670)

Amortization

 

 

1,424,145

 

 

63,875

 

 

 

 

 

 

1,488,020

Net realized gains (losses)

 

 

(7,783,557)

 

 

 

 

 

 

 

 

(7,783,557)

Transfers in

 

 

 

 

 

 

 

 

 

 

Transfers out

 

 

 

 

 

 

 

 

 

 

Net change in unrealized (depreciation) appreciation

 

 

6,420,411

 

 

1,696,125

 

 

 

 

1,773,001

 

 

9,889,537

Fair value at December 31, 2021

 

$

256,786,937

 

$

 

$

 

$

12,585,781

 

$

269,372,718

Change in unrealized appreciation (depreciation) relating to assets still held as of December 31, 2021

 

$

(1,665,918)

 

$

 

$

 

$

1,773,001

 

$

107,083

Schedule of Quantitative Information Regarding Level 3 Fair Value Measurements Inputs The below tables are not intended to be all-inclusive, but rather provide information on the significant unobservable inputs as they relate to the Company’s determination of fair values.

 

 

 

Fair Value as of December 31, 2022

 

 

Valuation
Methodology

 

Unobservable
Input(s)

 

Weighted
Average

 

Range

Senior Secured First Lien Debt Investments

 

$

 

189,562,840

 

 

Yield Analysis

 

Market Yields

 

12.7%

 

 

10.3%-17.7%

Senior Secured First Lien Debt Investments

 

 

 

13,442,022

 

 

Market Comparable Approach

 

EBITDA Multiple

 

7.8x

 

 

5.0x-10.2x

Senior Secured First Lien Debt Investments

 

 

 

2,787,036

 

 

Market Comparable Approach

 

Revenue Multiple

 

0.4x

 

 

0.3x-0.4x

Senior Secured First Lien Debt Investments

 

 

 

2,383,784

 

 

Recent Transaction

 

Recent Transaction

 

N/A

 

 

N/A

Senior Secured First Lien Debt Investments

 

 

 

277,351

 

 

Recovery Amount

 

Recovery Amount

 

N/A

 

 

N/A

Equity, Warrants, and Other Investments

 

 

 

4,777,930

 

 

Yield Analysis

 

Market Yields

 

17.3%

 

 

17.3%

Equity, Warrants, and Other Investments

 

 

 

15,262,695

 

 

Market Comparable Approach

 

EBITDA Multiple

 

8.0x

 

 

5.0x-18.9x

Equity, Warrants, and Other Investments

 

 

 

 

 

Market Comparable Approach

 

Revenue Multiple

 

0.4x

 

 

0.3x-0.4x

Equity, Warrants, and Other Investments

 

 

 

100,000

 

 

Recent Transaction

 

Recent Transaction

 

N/A

 

 

N/A

 

 

 

 

Fair Value as of
June 30, 2022

 

Valuation
Methodology

 

Unobservable
Input(s)

 

Weighted
Average

 

 

Range

Senior Secured First Lien Debt Investments

 

$

164,896,036

 

Yield Analysis

 

Market Yields

 

10.8%

 

 

8.0% - 24.6%

Senior Secured First Lien Debt Investments

 

 

7,203,875

 

Market Comparable Approach

 

EBITDA Multiple

 

6.7x

 

 

4.4x – 7.0x

Senior Secured First Lien Debt Investments

 

 

2,712,779

 

Market Comparable Approach

 

Revenue Multiple

 

0.4x

 

 

0.3x – 0.4x

Senior Secured First Lien Debt Investments

 

 

39,551,804

 

Recent Transaction

 

Recent Transaction

 

N/A

 

 

N/A

Senior Secured First Lien Debt Investments

 

 

493,542

 

Recovery Analysis

 

Recovery Amount

 

N/A

 

 

N/A

Equity, Warrants and Other Investments

 

 

17,825,950

 

Market Comparable Approach

 

EBITDA Multiple

 

6.6x

 

 

4.2x – 12.3x

Equity, Warrants and Other Investments

 

 

 

Market Comparable Approach

 

Revenue Multiple

 

0.4x

 

 

0.3x – 0.4x

Equity, Warrants and Other Investments

 

 

1,000,000

 

Recent Transaction

 

Recent Transaction

 

N/A

 

 

N/A