Quarterly report pursuant to Section 13 or 15(d)

Fair Value of Investments

v3.24.2.u1
Fair Value of Investments
6 Months Ended
Jun. 30, 2024
Fair Value of Investments [Abstract]  
FAIR VALUE OF INVESTMENTS

NOTE 5 – FAIR VALUE OF INVESTMENTS

 

The Company’s assets recorded at fair value have been categorized based upon a fair value hierarchy in accordance with ASC Topic 820 – “Fair Value Measurements and Disclosures” (“ASC 820”). See Note 2 for a discussion of the Company’s policies.

 

The following tables present information about the Company’s assets measured at fair value as of June 30, 2024 and December 31, 2023, respectively:

 

    As of
June 30,
2024
 
    Level 1     Level 2     Level 3     Total  
Portfolio Investments                        
First Lien Loans   $           -     $          -     $ 10,000,325     $ 10,000,325  
Second Lien Loans    
-
     
-
      10,647,157       10,647,157  
Equity    
-
     
-
      1,461,604       1,461,604  
Unsecured Debt            
 
     
-
     
-
 
Total Portfolio Investments    
-
     
-
      22,109,086       22,109,086  
Total Investments   $
-
    $
-
    $ 22,109,086     $ 22,109,086  

 

    As of
December 31,
2023
 
    Level 1     Level 2     Level 3     Total  
Portfolio Investments                        
First Lien Loans   $
           -
    $
              -
    $ 12,301,440     $ 12,301,440  
Second Lien Loans    
-
     
-
      11,652,480       11,652,480  
Equity    
-
     
-
      5,781,033       5,781,033  
Total Portfolio Investments    
-
     
-
      29,734,953       29,734,953  
Total Investments   $
-
    $
-
    $ 29,734,953     $ 29,734,953  

 

During the six months ended June 30, 2024 and the year ended December 31, 2023, there were no transfers between Level 1, Level 2 or Level 3. During the six months ended June 30, 2024, the Company made a new first lien loan in the amount of $15,000.

 

The following table presents additional information about Level 3 assets measured at fair value. Both observable and unobservable inputs may be used to determine the fair value of positions that the Company has classified within the Level 3 category. As a result, the unrealized gains and losses for assets within the Level 3 category may include changes in fair value that were attributable to both observable (e.g., changes in market interest rates) and unobservable (e.g., changes in unobservable long-dated volatilities) inputs.

 

Changes in Level 3 assets measured at fair value for the six months ended June 30, 2024 are as follows:

 

    First Lien
Loans
    Second
Lien Loans
    Unsecured
Loans
    Equity     Total  
Fair value at beginning of period   $ 12,301,440     $ 11,652,480     $
              -
    $ 5,781,033     $ 29,734,953  
Purchases of investments     15,000      
-
     
-
     
-
      15,000  
Sales or repayment of investments     (192,932 )    
-
     
-
     
-
      (192,932 )
Payment-in-kind interest    
-
      152,715      
-
     
-
      152,715  
Change in unrealized gain (loss) on investments     (799,971 )     (1,158,038 )    
-
      (92,906 )     (2,050,915 )
Realized gain (loss) on investments     (1,323,212 )    
-
     
-
      (4,226,523 )     (5,549,735 )
Fair value at end of period   $ 10,000,325     $ 10,647,157     $
-
    $ 1,461,604     $ 22,109,086  
Change in unrealized gain (loss) on Level 3 investments still held as of June 30, 2024   $ (799,971 )   $ (1,158,038 )   $
-
    $ (92,906 )   $ (2,050,915 )

 

Changes in Level 3 assets measured at fair value for the year ended December 31, 2023 are as follows:

 

    First Lien
Loans
    Second
Lien Loans
    Unsecured
Loans
    Equity     Total  
Fair value at beginning of year   $ 13,144,967     $ 10,976,647     $
              -
    $ 6,442,474     $ 30,564,088  
Sales or repayment of investments    
-
     
-
     
-
     
-
     
-
 
Payment-in-kind interest    
-
      166,339      
-
     
-
      166,339  
Realized gain (loss) on investments    
-
     
-
     
-
      (1,200 )     (1,200 )
Change in unrealized gain (loss) on investments     (843,527 )     509,494      
-
      (660,241 )     (994,274 )
Transfers in/out    
-
     
-
     
-
     
-
     
-
 
Fair value at end of year   $ 12,301,440     $ 11,652,480     $
-
    $ 5,781,033     $ 29,734,953  
Change in unrealized gain (loss) on Level 3 investments still held as of December 31, 2023   $ (843,527 )   $ 509,494     $
-
    $ (660,241 )   $ (994,274 )

 

The following table provides quantitative information regarding Level 3 fair value measurements as of June 30, 2024:

 

Description   Fair Value     Valuation Technique (1)   Unobservable Inputs   Range (Average (2))
                   
First Lien Loans   $ 9,985,325     Enterprise Value Coverage   EV / STORE LEVEL EBITDAR   5.00x-5.50x (5.25x)
                Location Value   $1,400,000-$1,600,000 ($1,500,000)
      15,000     Appraisal Value Coverage   Cost Approach   $1,332,000-$1,628,000 ($1,480,000)
                Sales Comparison Approach   $1,485,000-$1,815,000 ($1,600,000)
Total     10,000,325              
                     
Second Lien Loans     7,415,594     Enterprise Value Coverage   EV / LTM Revenue   0.36x-0.41x (0.39x)
                EV / PF EBITDA   6.25x-675x (6.50x)
      3,231,563     Net Orderly Liquidation Value   Total Asset Value Recovery Rate   84%-94% (94%)
Total     10,647,157              
                     
Unsecured Loans    
-
    Enterprise Value Coverage   EV / Run Rate Revenue   0.36x-0.41x (0.39x)
Total    
-
             
                     
Equity    
-
    Enterprise Value Coverage   EV / LTM Revenue   0.36x-0.41x (0.39x)
                EV / PF EBITDA   6.25x-6.75x (6.50x)
                EV / Store level EBITDAR   5.00x-5.50x (5.25x)
                Location Value   $1,400,000-$1,600,000 ($1,500,000)
     
-
    Net Orderly Liquidation Value   Total Asset Value Recovery Rate   84%-94% (94%)
                     
      1,461,604     Appraisal Value Coverage   Cost Approach   $1,332,000-$1,628,000 ($1,480,000)
                Sales Comparison Approach   $1,485,000-$1,815,000 ($1,650,000)
Total     1,461,604              
Total Level 3 Investments   $ 22,109,086              

 

(1)

The valuation technique for the Company’s investment in a Second Lien Loan and Equity changed to include a Net Orderly Liquidation Value technique. The change valued half of this investment at the new technique and half at the existing Enterprise Value Coverage technique. The reason for the change was to include an analysis of the value of the investment based on the value of the assets it owns.

(2) The average represents the arithmetic average of the unobservable inputs and is not weighted by the relative fair value.

 

The following table provides quantitative information regarding Level 3 fair value measurements as of December 31, 2023:

 

Description   Fair Value     Valuation Technique (1)   Unobservable Inputs   Range (Average (2))
                     
First Lien Loans   $ 12,128,041     Enterprise Value Coverage   EV / Store level EBITDAR   5.25x-5.75x (5.50x)
                Location Value   $1,425,000-$1,625,000 (1,525,000)
Total     12,128,041              
                     
Second Lien Loans     11,652,480     Enterprise Value Coverage   EV / Run Rate Revenue   0.37x-0.42x (0.39x)
                EV / PF EBITDA   5.50x-6.50x (6.00x)
Total     11,652,480              
                     
Unsecured Loans    
-
    Enterprise Value Coverage   EV / Run Rate Revenue   0.37x-0.42x (0.39x)
Total    
-
             
                     
Equity     4,237,192     Enterprise Value Coverage   EV / Run Rate Revenue   0.37x-0.42x (0.39x)
                EV / PF EBITDA   5.50x-6.50x (6.00x)
                EV / Store level EBITDAR   5.25x-5.75x (5.50x)
                Location Value   $1,425,000-$1,625,000 ($1,525,000)
                Cost Approach   $1,413,000-$1,727,000 (1,570,000)
      1,543,841     Appraisal Value Coverage   Sales Comparison Approach   $1,440,000-$1,760,000 ($1,600,000)
Total     5,781,033              
Total Level 3 Investments   $ 29,561,554              

 

(1) There were no changes in the valuation technique for the Company’s investments from the prior quarter.
(2) The average represents the arithmetic average of the unobservable inputs and is not weighted by the relative fair value.

 

A Level 3 investment, valued at $173,399, was an investment in a portfolio company that ceased operations in the 2nd quarter of 2022. This value consisted of an estimate of remaining cash available to distribute to priority lienholders. As a result, there were no unobservable inputs that have been internally developed by the Company in determining the fair values of these investments as of December 31, 2023.

 

As of June 30, 2024 and December 31, 2023, the Company used a market approach to value certain equity investments as the Company determined this approach better reflected the fair value of these investments. By considering multiple valuation approaches (and consequently, multiple valuation techniques), the valuation approaches and techniques are not likely to change from one period of measurement to the next; however, the weighting of each in determining the final fair value of a Level 3 investment may change based on recent events or transactions. Refer to “Note 2—Significant Accounting Policies” for more detail.

 

The Company considers all relevant information that can reasonably be obtained when determining the fair value of Level 3 investments. Due to any given portfolio company’s information rights, changes in capital structure, recent events, transactions, or liquidity events, the type and availability of unobservable inputs may change. Increases (decreases) in revenue multiples, earnings before interest and taxes (“EBIT”) multiples, time to expiration, and stock price/strike price would result in higher (lower) fair values all else equal. Decreases (increases) in discount rates, volatility, and annual risk rates, would result in higher (lower) fair values all else equal. The market approach utilizes market value (revenue and EBIT) multiples of publicly traded comparable companies and available precedent sales transactions of comparable companies. The Company carefully considers numerous factors when selecting the appropriate companies whose multiples are used to value its portfolio companies. These factors include, but are not limited to, the type of organization, similarity to the business being valued, relevant risk factors, as well as size, profitability and growth expectations. In general, precedent transactions include recent rounds of financing, recent purchases made by the Company, and tender offers. Refer to “Note 2—Significant Accounting Policies” for more detail.

 

The primary significant unobservable input used in the fair value measurement of the Company’s debt securities (first lien loans, second lien loans and unsecured loans), including income-producing investments in funds, is the discount rate. Significant increases (decreases) in the discount rate in isolation would result in a significantly lower (higher) fair value measurement. In determining the discount rate, for the income (discounted cash flow) or yield approach, the Company considers current market yields and multiples, portfolio company performance, leverage levels and credit quality, among other factors in its analysis. Changes in one or more of these factors can have a similar directional change on other factors in determining the appropriate discount rate to use in the income approach.

 

The primary significant unobservable inputs used in the fair value measurement of the Company’s equity investments are the EBITDA multiple and revenue multiple, which is used to determine the Enterprise Value. Significant increases (decreases) in the Enterprise Value in isolation would result in a significantly higher (lower) fair value measurement. To determine the Enterprise Value for the market approach, the Company considers current market trading and/or transaction multiples, portfolio company performance (financial ratios) relative to public and private peer companies and leverage levels, among other factors. Changes in one or more of these factors can have a similar directional change on other factors in determining the appropriate multiple to use in the market approach.

 

The primary unobservable inputs used in the fair value measurement of the Company’s equity investments, when using an option pricing model to allocate the equity value to the investment, are the discount rate for lack of marketability and volatility. Significant increases (decreases) in the discount rate in isolation would result in a significantly lower (higher) fair value measurement. Significant increases (decreases) in the volatility in isolation would result in a significantly higher (lower) fair value measurement. Changes in one or more factors can have a similar directional change on other factors in determining the appropriate discount rate or volatility to use in the valuation of equity using an option pricing model.