XML 40 R30.htm IDEA: XBRL DOCUMENT v3.23.1
Investments (Tables)
9 Months Ended
Mar. 31, 2023
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 nine months ended March 31, 2023 and March 31, 2022, respectively. These purchase and sale amounts exclude derivative instruments as well as non-cash restructurings.

 

 

For the three months ended
March 31,

 

For the nine months ended
March 31,

 

2023

 

2022

 

2023

 

2022

Investment purchases, at cost (including PIK interest)

 

$

11,109,646

 

$

27,063,262

 

$

39,636,459

 

$

113,857,030

Investment sales and repayments

 

 

14,917,260

 

 

53,173,229

 

 

46,998,760

 

 

120,043,899

Schedule of Investments

The composition of the Company’s investments as of March 31, 2023, 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

 

$

215,354,708

 

 

88.13

%

 

$

200,423,277

 

 

90.56

%

Equity, Warrants and Other Investments

 

 

29,017,383

 

 

11.87

 

 

 

20,892,152

 

 

9.44

 

Total

 

$

244,372,091

 

 

100.00

%

 

$

221,315,429

 

 

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 March 31, 2023:

 

Industry Classification

 

Investments at
Fair Value

 

Percentage of
Total Portfolio

Trading Companies & Distributors

 

$

35,273,414

 

15.94

%

Professional Services

 

 

31,091,081

 

14.05

 

IT Services

 

 

23,971,080

 

10.83

 

Commercial Services & Supplies

 

 

14,318,073

 

6.47

 

Software

 

 

13,732,955

 

6.20

 

Machinery

 

 

9,601,548

 

4.34

 

Broadline Retail

 

 

9,461,945

 

4.27

 

Containers & Packaging

 

 

9,258,878

 

4.18

 

Internet & Direct Marketing Retail

 

 

9,032,018

 

4.08

 

Chemicals

 

 

8,919,355

 

4.03

 

Entertainment

 

 

8,000,000

 

3.61

 

Household Durables

 

 

7,856,113

 

3.55

 

Diversified Consumer Services

 

 

7,250,513

 

3.28

 

Automobile Components

 

 

6,948,484

 

3.14

 

Consumer Staples Distribution & Retail

 

 

6,415,068

 

2.90

 

Specialty Retail

 

 

5,346,000

 

2.42

 

Building Products

 

 

4,536,250

 

2.05

 

Food Products

 

 

4,393,750

 

1.99

 

Electronic Equipment, Instruments & Components

 

 

3,208,868

 

1.45

 

Energy Equipment & Services

 

 

2,700,036

 

1.22

 

Total

 

$

221,315,429

 

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 March 31, 2023:

 

Geographic Region

 

Investments at
Fair Value

 

Percentage of
Total Portfolio

U.S. Northeast

 

$

92,878,461

 

41.97

%

U.S. West

 

 

48,453,135

 

21.89

 

U.S. Midwest

 

 

28,354,602

 

12.81

 

U.S. Southeast

 

 

18,229,960

 

8.24

 

U.S. Mid-Atlantic

 

 

17,626,438

 

7.96

 

U.S. Southwest

 

 

10,655,899

 

4.82

 

International

 

 

5,116,934

 

2.31

 

Total

 

$

221,315,429

 

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 March 31, 2023:

 

 

 

Level 1

 

Level 2

 

 

Level 3

 

Total

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

Senior Secured First Lien Debt Investments

 

$

 

$

 

 

$

200,423,277

 

$

200,423,277

Equity, Warrants and Other Investments

 

 

 

 

 

 

 

20,892,152

 

 

20,892,152

Total Investments

 

$

 

$

 

 

$

221,315,429

 

$

221,315,429

 

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 nine months ended March 31, 2023:

 

 

 

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)

 

 

38,403,669

 

 

 

 

 

 

1,232,790

 

 

39,636,459

Sales

 

 

(46,998,760)

 

 

 

 

 

 

 

 

(46,998,760)

Amortization

 

 

1,056,482

 

 

 

 

 

 

 

 

1,056,482

Net realized gains (losses)

 

 

(9,515,487)

 

 

(17,374,608)

 

 

 

 

 

 

(26,890,095)

Transfers in

 

 

 

 

 

 

 

 

1,708,942

 

 

1,708,942

Transfers out

 

 

(1,708,942)

 

 

 

 

 

 

 

 

(1,708,942)

Net change in unrealized appreciation (depreciation)

 

 

4,328,279

 

 

17,374,608

 

 

 

 

(875,530)

 

 

20,827,357

Fair value at March 31, 2023

 

$

200,423,277

 

$

 

$

 

$

20,892,152

 

$

221,315,429

Change in unrealized appreciation (depreciation) relating to assets still held as of March 31, 2023

 

$

(4,639,143)

 

$

 

$

 

$

(1,290,076)

 

$

(5,929,219)

 

The following table provides a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the nine months ended March 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, 2021

 

$

230,351,618

 

$

6,240,000

 

$

 

$

9,264,002

 

$

245,855,620

Purchases (including PIK interest)

 

 

105,859,831

 

 

 

 

 

 

7,997,199

 

 

113,857,030

Sales

 

 

(111,873,208)

 

 

(8,000,000)

 

 

 

 

(170,691)

 

 

(120,043,899)

Amortization

 

 

2,054,336

 

 

63,875

 

 

 

 

 

 

2,118,211

Net realized gains (losses)

 

 

(11,576,316)

 

 

 

 

 

 

(2,814,660)

 

 

(14,390,976)

Transfers in

 

 

 

 

 

 

 

 

1,184,506

 

 

1,184,506

Transfers out

 

 

(1,184,506)

 

 

 

 

 

 

 

 

(1,184,506)

Net change in unrealized (depreciation) appreciation

 

 

8,504,820

 

 

1,696,125

 

 

 

 

4,436,379

 

 

14,637,324

Fair value at March 31, 2022

 

$

222,136,575

 

$

 

$

 

$

19,896,735

 

$

242,033,310

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

 

$

(2,382,431)

 

$

 

$

 

$

4,436,379

 

$

2,053,948

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 March 31, 2023

 

Valuation
Methodology

 

Unobservable
Input(s)

 

Weighted
Average

 

Range

Senior Secured First Lien Debt Investments

 

$

173,608,854

 

 Yield Analysis

 

 Market Yields

 

12.8%

 

 

10.3%-17.7%

Senior Secured First Lien Debt Investments

 

 

18,770,597

 

 Market Comparable Approach

 

 EBITDA Multiple

 

6.7x

 

 

5.4x-7.8x

Senior Secured First Lien Debt Investments

 

 

2,700,037

 

 Market Comparable Approach

 

 Revenue Multiple

 

0.3x

 

 

0.3x

Senior Secured First Lien Debt Investments

 

 

5,116,934

 

 Recent Transaction

 

 Recent Transaction

 

N/A

 

 

N/A

Senior Secured First Lien Debt Investments

 

 

226,855

 

 Recovery Analysis

 

 Recovery Amount

 

N/A

 

 

N/A

Equity, Warrants, and Other Investments

 

 

4,722,395

 

 Yield Analysis

 

 Market Yields

 

17.7%

 

 

17.7%

Equity, Warrants, and Other Investments

 

 

16,169,757

 

 Market Comparable Approach

 

 EBITDA Multiple

 

8.2x

 

 

5.7x-17.3x

Equity, Warrants, and Other Investments

 

 

 

 Market Comparable Approach

 

 Revenue Multiple

 

0.3x

 

 

0.3x

 

 

 

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