XML 44 R34.htm IDEA: XBRL DOCUMENT v3.25.1
Investments (Tables)
6 Months Ended
Dec. 31, 2024
Investments, Debt and Equity Securities [Abstract]  
Schedule of Investments

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%

The composition of the Company’s investments as of June 30, 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

 

$166,099,349

 

81.23%

 

$156,927,316

 

85.02%

Equity, Warrants and Other Investments

 

38,369,691

 

18.77%

 

27,642,214

 

14.98%

Total

 

$204,469,040

 

100.00%

 

$184,569,530

 

100.00%

The composition of the Company’s investments as of June 30, 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

 

$214,100,857

 

88.00%

 

$196,370,955

 

89.21%

Equity, Warrants and Other Investments

 

29,197,959

 

12.00%

 

23,740,374

 

10.79%

Total

 

$243,298,816

 

100.00%

 

$220,111,329

 

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, 2024, June 30, 2024 and June 30, 2023:

 

 

December 31, 2024

 

June 30, 2024

 

June 30, 2023

Industry Classification

 

Investments at
Fair Value

 

Percentage of
Total Portfolio

 

Investments at
Fair Value

 

Percentage of
Total Portfolio

 

Investments at
Fair Value

 

Percentage of
Total Portfolio

Professional Services

 

$27,542,249

 

14.37%

 

$23,687,433

 

12.84%

 

$28,238,167

 

12.83%

Containers & Packaging

 

20,159,439

 

10.52%

 

18,449,409

 

10.00%

 

12,958,772

 

5.89%

Trading Companies & Distributors

 

16,550,362

 

8.64%

 

16,814,468

 

9.11%

 

35,176,879

 

15.98%

Insurance

 

14,883,386

 

7.77%

 

7,406,155

 

4.01%

 

 

%

IT Services

 

13,677,485

 

7.14%

 

8,681,364

 

4.70%

 

9,026,905

 

4.10%

Specialty Retail

 

13,645,186

 

7.12%

 

12,343,532

 

6.69%

 

14,329,460

 

6.51%

Diversified Consumer Services

 

13,555,936

 

7.07%

 

12,118,153

 

6.57%

 

23,576,450

 

10.71%

Commercial Services & Supplies

 

12,778,427

 

6.67%

 

24,919,271

 

13.50%

 

4,288,750

 

1.95%

Food Products

 

8,948,000

 

4.67%

 

8,842,781

 

4.79%

 

7,268,500

 

3.30%

Household Durables

 

7,664,219

 

4.00%

 

7,625,716

 

4.13%

 

7,610,242

 

3.46%

Software

 

7,130,522

 

3.72%

 

5,044,158

 

2.73%

 

13,772,487

 

6.26%

Entertainment

 

6,356,272

 

3.32%

 

8,811,199

 

4.77%

 

7,640,000

 

3.47%

Health Care Providers & Services

 

6,000,000

 

3.13%

 

5,400,000

 

2.93%

 

 

%

Consumer Staples Distribution & Retail

 

5,794,191

 

3.02%

 

5,341,899

 

2.89%

 

6,061,396

 

2.75%

Interactive Media & Services

 

5,472,222

 

2.86%

 

 

%

 

 

%

Construction & Engineering

 

3,698,210

 

1.93%

 

3,662,626

 

1.99%

 

 

%

Automobile Components

 

3,014,929

 

1.57%

 

2,621,154

 

1.42%

 

7,261,275

 

3.30%

Hotels, Restaurants & Leisure

 

2,977,500

 

1.56%

 

2,947,612

 

1.60%

 

6,283,541

 

2.85%

Electronic Equipment, Instruments & Components

 

1,768,423

 

0.92%

 

2,645,950

 

1.43%

 

3,265,598

 

1.48%

Chemicals

 

 

%

 

7,206,650

 

3.90%

 

7,568,617

 

3.44%

Machinery

 

 

%

 

 

%

 

9,602,806

 

4.36%

Internet & Direct Marketing Retail

 

 

%

 

 

%

 

8,969,729

 

4.08%

Energy Equipment & Services

 

 

%

 

 

%

 

2,700,036

 

1.23%

Building Products

 

 

%

 

 

%

 

4,511,719

 

2.05%

Total

 

$191,616,958

 

100.00%

 

$184,569,530

 

100.00%

 

$220,111,329

 

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, 2024, June 30, 2024 and June 30, 2023:

 

 

 

December 31, 2024

 

June 30, 2024

 

June 30, 2023

Geographic Region

 

Investments at
Fair Value

 

Percentage of
Total Portfolio

 

Investments at
Fair Value

 

Percentage of
Total Portfolio

 

Investments at
Fair Value

 

Percentage of
Total Portfolio

U.S. Northeast

 

$57,924,569

 

30.23%

 

$58,910,596

 

31.92%

 

$94,658,227

 

43.00%

U.S. West

 

50,821,899

 

26.52%

 

56,404,520

 

30.56%

 

44,911,266

 

20.40%

U.S. Southeast

 

32,190,267

 

16.80%

 

31,435,714

 

17.03%

 

20,803,349

 

9.45%

U.S. Midwest

 

24,291,767

 

12.68%

 

24,434,485

 

13.24%

 

26,602,440

 

12.09%

U.S. Southwest

 

14,594,690

 

7.62%

 

3,416,612

 

1.85%

 

10,367,607

 

4.71%

U.S. Mid-Atlantic

 

7,712,299

 

4.02%

 

6,717,548

 

3.64%

 

17,721,607

 

8.05%

International

 

4,081,467

 

2.13%

 

3,250,055

 

1.76%

 

5,046,833

 

2.30%

Total

 

$191,616,958

 

100.00%

 

$184,569,530

 

100.00%

 

$220,111,329

 

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 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

 

The following table summarizes the classifications within the fair value hierarchy of the Company’s assets and liabilities measured at fair value as of June 30, 2024:

 

 

Level 1

 

Level 2

 

Level 3

 

Total

Assets

 

 

 

 

 

 

 

 

Investments

 

 

 

 

 

 

 

 

Senior Secured First Lien Debt Investments

 

$

 

$

 

$156,927,316

 

$156,927,316

Equity, Warrants and Other Investments

 

 

 

27,642,214

 

27,642,214

Total Investments

 

$

 

$

 

$184,569,530

 

$184,569,530

The following table summarizes the classifications within the fair value hierarchy of the Company’s assets and liabilities measured at fair value as of June 30, 2023:

 

 

Level 1

 

Level 2

 

Level 3

 

Total

Assets

 

 

 

 

 

 

 

 

Investments

 

 

 

 

 

 

 

 

Senior Secured First Lien Debt Investments

 

$

 

$

 

$196,370,955

 

$196,370,955

Equity, Warrants and Other Investments

 

 

 

23,740,374

 

23,740,374

Total Investments

 

$

 

$

 

$220,111,329

 

$220,111,329

Schedule of 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, 2024:

 

Senior Secured
First Lien
Debt Investments

 

Equity, Warrants
and Other
Investments

 

Total
Investments

Fair value at June 30, 2024

 

$156,927,316

 

$27,642,214

 

$184,569,530

Purchases (including PIK interest)

 

25,822,955

 

478,838

 

26,301,793

Sales and repayments

 

(22,871,991)

 

 

(22,871,991)

Amortization

 

794,619

 

 

794,619

Net realized gains (losses)

 

(8,114,711)

 

 

(8,114,711)

Transfers in

 

 

4,968,408

 

4,968,408

Transfers out

 

(23,328,055)

 

 

(23,328,055)

Net change in unrealized (depreciation) appreciation

 

8,044,845

 

2,997,108

 

11,041,953

Fair value at December 31, 2024

 

$137,274,978

 

$36,086,568

 

$173,361,546

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

 

$8,193,187

 

$2,997,108

 

$11,190,295

The following table provides a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the twelve months ended June 30, 2024:

 

Senior Secured
First Lien
Debt Investments

 

Equity, Warrants
and Other
Investments

 

Total
Investments

Fair value at June 30, 2023

 

$196,370,955

 

$23,740,374

 

$220,111,329

Purchases (including PIK interest)

 

60,523,383

 

4,871,820

 

65,395,203

Sales and repayments

 

(92,303,435)

 

 

(92,303,435)

Amortization

 

2,049,993

 

 

2,049,993

Net realized gains (losses)

 

(13,909,425)

 

(62,112)

 

(13,971,537)

Transfers in

 

 

4,362,023

 

4,362,023

Transfers out

 

(4,362,023)

 

 

(4,362,023)

Net change in unrealized (depreciation) appreciation

 

8,557,868

 

(5,269,891)

 

3,287,977

Fair value at June 30, 2024

 

$156,927,316

 

$27,642,214

 

$184,569,530

Change in unrealized appreciation (depreciation) relating to assets still held as of June 30, 2024

 

$(69,131)

 

$(5,332,004)

 

$(5,401,135)

 

The following table provides a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the twelve months ended June 30, 2023:

 

Senior Secured
First Lien
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)

 

51,824,515

 

1,413,366

 

53,237,881

Sales and repayments

 

(61,928,745)

 

 

(61,928,745)

Amortization

 

1,311,770

 

 

1,311,770

Net realized gains (losses)

 

(9,515,487)

 

 

(26,890,095)

Transfers in

 

 

1,708,942

 

1,708,942

Transfers out

 

(1,708,942)

 

 

(1,708,942)

Net change in unrealized (depreciation) appreciation

 

1,529,808

 

1,792,116

 

20,696,532

Fair value at June 30, 2023

 

$196,370,955

 

$23,740,374

 

$220,111,329

Change in unrealized appreciation (depreciation) relating to assets still held as of June 30, 2023

 

$(7,507,021)

 

$1,377,567

 

$(6,129,454)

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, 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.

 

 

Fair Value as of
June 30, 2024

 

Valuation
Methodology

 

Unobservable
Input(s)

 

Weighted
Average
(2)

 

Range

Senior Secured First Lien Debt Investments

 

$118,225,491

 

Income Approach

 

Market Yields

 

13.8%

 

10.3% - 22.8%

Senior Secured First Lien Debt Investments

 

10,365,103

 

Market Comparable Approach

 

EBITDA Multiple

 

9.3x

 

4.5x – 13.3x

Senior Secured First Lien Debt Investments

 

 

Market Comparable Approach

 

Revenue Multiple

 

N/A

 

N/A

Senior Secured First Lien Debt Investments

 

15,863,655

 

Recent Transaction

 

Recent Transaction

 

N/A

 

N/A

Senior Secured First Lien Debt Investments

 

12,473,067

 

Recovery Analysis

 

Recovery Amount (1)

 

N/A

 

N/A

Equity, Warrants and Other Investments

 

6,126,488

 

Income Approach

 

Market Yields

 

16.5%

 

16.5%

Equity, Warrants and Other Investments

 

21,515,726

 

Market Comparable Approach

 

EBITDA Multiple

 

10.3x

 

4.5x – 18.2x

Equity, Warrants and Other Investments

 

 

Recent Transaction

 

Recent Transaction

 

N/A

 

N/A

 

 

$184,569,530

 

 

 

 

 

 

 

 

(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
June 30, 2023

 

Valuation
Methodology

 

Unobservable
Input(s)

 

Weighted
Average
(2)

 

Range

Senior Secured First Lien Debt Investments

 

$161,776,983

 

Income Approach

 

Market Yields

 

13.3%

 

10.1% - 18.0%

Senior Secured First Lien Debt Investments

 

13,895,260

 

Market Comparable Approach

 

EBITDA Multiple

 

17.3x

 

5.7x – 21.2x

Senior Secured First Lien Debt Investments

 

5,272,355

 

Market Comparable Approach

 

Revenue Multiple

 

0.3x

 

0.30x – 0.38x

Senior Secured First Lien Debt Investments

 

15,209,280

 

Recent Transaction

 

Recent Transaction

 

N/A

 

N/A

Senior Secured First Lien Debt Investments

 

217,077

 

Recovery Analysis

 

Recovery Amount (1)

 

N/A

 

N/A

Equity, Warrants and Other Investments

 

4,824,752

 

Income Approach

 

Market Yields

 

18.0%

 

18.0%

Equity, Warrants and Other Investments

 

18,915,622

 

Market Comparable Approach

 

EBITDA multiple

 

8.7x

 

5.7x – 24.2x

Equity, Warrants and Other Investments

 

 

Market Comparable Approach

 

Revenue Multiple

 

0.3x

 

0.3x

 

 

$220,111,329