XML 37 R30.htm IDEA: XBRL DOCUMENT v3.25.1
Investments (Tables)
3 Months Ended
Mar. 31, 2025
Investments, Debt and Equity Securities [Abstract]  
Schedule of Investments

The composition of the Company’s investments as of March 31, 2025, 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

 

$148,444,949

 

74.93%

 

$148,269,027

 

77.04%

Unsecured Debt Investments

 

 

—%

 

 

—%

Equity, Warrants and Other Investments

 

49,661,822

 

25.07%

 

44,178,843

 

22.96%

Total

 

$198,106,771

 

100.00%

 

$192,447,870

 

100.00%

The composition of the Company’s investments as of December 31, 2024, 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

 

$156,688,970

 

78.15%

 

$155,530,390

 

81.17%

Unsecured Debt Investments

 

 

—%

 

 

—%

Equity, Warrants and Other Investments

 

43,816,937

 

21.85%

 

36,086,568

 

18.83%

Total

 

$200,505,907

 

100.00%

 

$191,616,958

 

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, 2025 and December 31, 2024:

 

 

March 31, 2025

 

December 31, 2024

Industry Classification

 

Investments at
Fair Value

 

Percentage of
Total Portfolio

 

Investments at
Fair Value

 

Percentage of
Total Portfolio

Professional Services

 

$29,780,170

 

15.47%

 

$27,542,249

 

14.37%

Containers & Packaging

 

17,612,750

 

9.15%

 

20,159,439

 

10.52%

Trading Companies & Distributors

 

16,454,772

 

8.55%

 

16,550,362

 

8.64%

Commercial Services & Supplies

 

15,383,792

 

7.99%

 

12,778,427

 

6.67%

IT Services

 

15,189,781

 

7.89%

 

13,677,485

 

7.14%

Insurance

 

14,748,835

 

7.66%

 

14,883,386

 

7.77%

Diversified Consumer Services

 

13,348,517

 

6.94%

 

13,555,936

 

7.07%

Specialty Retail

 

10,327,633

 

5.37%

 

13,645,186

 

7.12%

Food Products

 

8,862,563

 

4.61%

 

8,948,000

 

4.67%

Entertainment

 

7,793,784

 

4.05%

 

6,356,272

 

3.32%

Household Durables

 

7,587,065

 

3.94%

 

7,664,219

 

4.00%

Software

 

7,561,611

 

3.93%

 

7,130,522

 

3.72%

Health Care Providers & Services

 

6,000,000

 

3.12%

 

6,000,000

 

3.13%

Interactive Media & Services

 

5,444,688

 

2.83%

 

5,472,222

 

2.86%

Consumer Staples Distribution & Retail

 

4,886,653

 

2.54%

 

5,794,191

 

3.02%

Construction & Engineering

 

3,814,036

 

1.98%

 

3,698,210

 

1.93%

Hotels, Restaurants & Leisure

 

2,962,575

 

1.54%

 

2,977,500

 

1.56%

Automobile Components

 

2,887,891

 

1.50%

 

3,014,929

 

1.57%

Electronic Equipment, Instruments & Components

 

1,800,754

 

0.94%

 

1,768,423

 

0.92%

Total

 

$192,447,870

 

100.00%

 

$191,616,958

 

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, 2025 and December 31, 2024:

 

 

March 31, 2025

 

December 31, 2024

Geographic Region

 

Investments at
Fair Value

 

Percentage of
Total Portfolio

 

Investments at
Fair Value

 

Percentage of
Total Portfolio

U.S. Northeast

 

$56,115,872

 

29.16%

 

$57,924,569

 

30.23%

U.S. West

 

53,369,830

 

27.73%

 

50,821,899

 

26.52%

U.S. Southeast

 

28,895,264

 

15.02%

 

32,190,267

 

16.80%

U.S. Midwest

 

27,040,067

 

14.05%

 

24,291,767

 

12.68%

U.S. Southwest

 

19,383,594

 

10.07%

 

7,712,299

 

4.02%

U.S. Mid-Atlantic

 

7,643,243

 

3.97%

 

14,594,690

 

7.62%

International

 

 

%

 

4,081,467

 

2.13%

Total

 

$192,447,870

 

100.00%

 

$191,616,958

 

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 and liabilities measured at fair value as of March 31, 2025:

 

 

Level 1

 

Level 2

 

Level 3

 

Total

Assets

 

 

 

 

 

 

 

 

Investments

 

 

 

 

 

 

 

 

Senior Secured First Lien Debt Investments

 

$

 

$14,122,511

 

$134,146,516

 

$148,269,027

Unsecured Debt Investments

 

 

 

 

Equity, Warrants and Other Investments

 

 

 

44,178,843

 

44,178,843

Total Investments

 

$

 

$14,122,511

 

$178,325,359

 

$192,447,870

The following table summarizes the classifications within the fair value hierarchy of the Company’s assets and liabilities measured at fair value as of December 31, 2024:

 

 

Level 1

 

Level 2

 

Level 3

 

Total

Assets

 

 

 

 

 

 

 

 

Investments

 

 

 

 

 

 

 

 

Senior Secured First Lien Debt Investments

 

$

 

$18,255,412

 

$137,274,978

 

$155,530,390

Unsecured Debt Investments

 

 

 

 

Equity, Warrants and Other Investments

 

 

 

36,086,568

 

36,086,568

Total Investments

 

$

 

$18,255,412

 

$173,361,546

 

$191,616,958

 

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 three months ended March 31, 2025:

 

Senior Secured
First Lien
Debt Investments

 

Equity, Warrants
and Other
Investments

 

Total
Investments

Fair value at December 31, 2024

 

$137,274,978

 

$36,086,568

 

$173,361,546

Purchases (including PIK interest)

 

5,382,651

 

895,696

 

6,278,347

Sales and repayments

 

(4,083,820)

 

 

(4,083,820)

Amortization

 

281,197

 

 

281,197

Net realized gains (losses)

 

(1,627,282)

 

 

(1,627,282)

Transfers in

 

 

4,949,189

 

4,949,189

Transfers out

 

(4,949,189)

 

 

(4,949,189)

Net change in unrealized (depreciation) appreciation

 

1,867,981

 

2,247,390

 

4,115,371

Fair value at March 31, 2025

 

$134,146,516

 

$44,178,843

 

$178,325,359

Change in unrealized appreciation (depreciation) relating to assets still held as of March 31, 2025

 

$346,345

 

$2,247,391

 

$2,593,736

The following table provides a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the three months ended March 31, 2024:

 

Senior Secured
First Lien
Debt Investments

 

Equity, Warrants
and Other
Investments

 

Total
Investments

Fair value at December 31, 2023

 

$176,208,787

 

$31,172,766

 

$207,381,553

Purchases (including PIK interest)

 

10,026,039

 

198,122

 

10,224,161

Sales and repayments

 

(26,658,550)

 

 

(26,658,550)

Amortization

 

922,739

 

 

922,739

Net realized gains (losses)

 

(6,271,968)

 

 

(6,271,968)

Transfers in

 

 

 

Transfers out

 

 

 

Net change in unrealized (depreciation) appreciation

 

6,871,111

 

(265,765)

 

6,605,346

Fair value at March 31, 2024

 

$161,098,158

 

$31,105,123

 

$192,203,281

Change in unrealized appreciation (depreciation) relating to assets still held as of March 31, 2024

 

$(2,413,463)

 

$(1,606,082)

 

$(4,019,545)

Schedule of Quantitative Information Regarding Level 3 Fair Value Measurements Inputs In addition to the techniques and inputs noted in the tables below, according to our valuation policy we may also use other valuation techniques and methodologies when determining our fair value measurements. 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, 2025

 

Valuation
Methodology

 

Unobservable
Input(s)

 

Weighted
Average
(2)

 

Range

Senior Secured First Lien Debt Investments

 

$118,833,921

 

Income Approach

 

Market Yields

 

11.2%

 

7.8%-18.1%

Senior Secured First Lien Debt Investments

 

5,351,003

 

Market Comparable Approach

 

EBITDA Multiple

 

5.6x

 

2.1x - 7.9x

Senior Secured First Lien Debt Investments

 

9,961,592

 

Recent Transaction

 

Recent Transaction

 

N/A

 

N/A

Unsecured Debt Investments

 

 

Recovery Analysis

 

Recovery Amount (1)

 

N/A

 

N/A

Equity, Warrants and Other Investments

 

7,016,197

 

Income Approach

 

Market Yields

 

21.4%

 

21.4%

Equity, Warrants and Other Investments

 

32,223,395

 

Market Comparable Approach

 

EBITDA multiple

 

14.1x

 

4.5x - 30.3x

Equity, Warrants and Other Investments

 

4,939,251

 

Recent Transaction

 

Recent Transaction

 

N/A

 

N/A

 

 

$178,325,359

 

 

 

 

 

 

 

 

 

(1) Recovery amounts involve various unobservable inputs including probabilities of different recovery scenarios, valuation multiples under such scenarios, and the timing to realize the associated recovery values.

(2) Weighted by fair value.

 

 

Fair Value as of
December 31, 2024

 

Valuation
Methodology

 

Unobservable
Input(s)

 

Weighted
Average
(2)

 

Range

Senior Secured First Lien Debt Investments

 

$102,502,885

 

Income Approach

 

Market Yields

 

11.8%

 

8.7%-18.0%

Senior Secured First Lien Debt Investments

 

6,080,589

 

Market Comparable Approach

 

EBITDA Multiple

 

18.4x

 

11.5x - 28.4x

Senior Secured First Lien Debt Investments

 

 

Market Comparable Approach

 

Revenue Multiple

 

N/A

 

N/A

Senior Secured First Lien Debt Investments

 

25,611,612

 

Recent Transaction

 

Recent Transaction

 

N/A

 

N/A

Senior Secured First Lien Debt Investments

 

3,079,892

 

Recovery Analysis

 

Recovery Amount (1)

 

N/A

 

N/A

Unsecured Debt Investments

 

 

Recovery Analysis

 

Recovery Amount (1)

 

N/A

 

N/A

Equity, Warrants and Other Investments

 

6,666,774

 

Income Approach

 

Market Yields

 

17.4%

 

17.4%

Equity, Warrants and Other Investments

 

24,915,384

 

Market Comparable Approach

 

EBITDA multiple

 

12.6x

 

4.7x - 28.4x

Equity, Warrants and Other Investments

 

4,504,410

 

Recent Transaction

 

Recent Transaction

 

N/A

 

N/A

 

 

$173,361,546

 

 

 

 

 

 

 

 

 

(1) Recovery amounts involve various unobservable inputs including probabilities of different recovery scenarios, valuation multiples under such scenarios, and the timing to realize the associated recovery values.

(2) Weighted by fair value.