Cover Page
Cover Page - USD ($) | 12 Months Ended | ||
Dec. 31, 2022 | Mar. 10, 2023 | Jun. 30, 2022 | |
Document Information [Line Items] | |||
Document Type | 10-K | ||
Amendment Flag | false | ||
Document Transition Report | false | ||
Document Period End Date | Dec. 31, 2022 | ||
Document Fiscal Year Focus | 2022 | ||
Document Fiscal Period Focus | FY | ||
Entity Registrant Name | Commonwealth Credit Partners BDC I, Inc. | ||
Entity Central Index Key | 0001841514 | ||
Entity File Number | 814-01387 | ||
Entity Tax Identification Number | 86-3335466 | ||
Entity Incorporation, State or Country Code | DE | ||
Current Fiscal Year End Date | --12-31 | ||
Entity Current Reporting Status | Yes | ||
Entity Shell Company | false | ||
Entity Filer Category | Non-accelerated Filer | ||
Entity Small Business | false | ||
Entity Emerging Growth Company | true | ||
Entity Ex Transition Period | false | ||
Entity Address, Address Line One | 360 S Rosemary | ||
Entity Address, Address Line Two | Suite 1700 | ||
Entity Address, State or Province | FL | ||
Entity Address, City or Town | West Palm Beach | ||
Entity Address, Postal Zip Code | 33401 | ||
City Area Code | 561 | ||
Local Phone Number | 727-2000 | ||
Entity Common Stock, Shares Outstanding | 460,850 | ||
Entity Interactive Data Current | Yes | ||
Entity Public Float | $ 0 | ||
Document Annual Report | true | ||
Entity Well-known Seasoned Issuer | No | ||
Entity Voluntary Filers | No | ||
Auditor Name | Ernst & Young LLP | ||
Auditor Firm ID | 42 | ||
Auditor Location | Charlotte, North Carolina | ||
ICFR Auditor Attestation Flag | false |
CONSOLIDATED STATEMENTS OF ASSE
CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES - USD ($) $ in Thousands | Dec. 31, 2022 | Dec. 31, 2021 |
Assets: | ||
Non-controlled, non-affiliated investments, at fair value (amortized cost of $362,713 and $137,925 as of December 31, 2022 and December 31, 2021, respectively) | $ 355,234 | $ 138,475 |
Cash and cash equivalents | 8,355 | 114,849 |
Receivables: | ||
Interest receivable | 2,436 | 114 |
Prepaid expenses and other assets | 193 | 101 |
Total Assets | 366,218 | 253,539 |
Liabilities: | ||
Credit facility (net of deferred financing costs of $83 and $116 as of December 31, 2022 and December 31, 2021, respectively) | (83) | 112,884 |
Payables: | ||
Management fee payable, net (Note 4) | 851 | 247 |
Interest payable | 366 | 99 |
Directors fee payable | 24 | 21 |
Accrued other general and administrative expenses | 552 | 194 |
Total Liabilities | 1,710 | 113,445 |
Commitments and contingencies (Note 6) | ||
Net Assets: | ||
Common Shares, $0.001 par value; 1,000,000 shares authorized; 373,705 and 140,620 as of December 31, 2022 and December 31, 2021, respectively issued and outstanding | 0 | 0 |
Additional paid-in capital | 372,367 | 139,949 |
Total distributable earnings (accumulated deficit) | (7,859) | 145 |
Total Net Assets | 364,508 | 140,094 |
Total Liabilities and Net Assets | $ 366,218 | $ 253,539 |
Net Asset Value Per Common Share | $ 975.39 | $ 996.26 |
Non-controlled, non-affiliated investments | ||
Assets: | ||
Non-controlled, non-affiliated investments, at fair value (amortized cost of $362,713 and $137,925 as of December 31, 2022 and December 31, 2021, respectively) | $ 355,234 | $ 138,475 |
CONSOLIDATED STATEMENTS OF AS_2
CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES (Parenthetical) - USD ($) $ in Thousands | Dec. 31, 2022 | Dec. 31, 2021 |
Debt issuance costs, Line of credit arrangements, Net | $ 83 | $ 116 |
Common stock, Par or stated value per share | $ 0.001 | $ 0.001 |
Common stock, Shares authorized | 1,000,000 | 1,000,000 |
Common stock, Shares issued | 373,705 | 140,620 |
Common stock, Shares outstanding | 373,705 | 140,620 |
Non-controlled, non-affiliated investments | ||
Investment owned at amortized cost | $ 362,713 | $ 137,925 |
CONSOLIDATED STATEMENTS OF OPER
CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | ||
Investment income from non-controlled, non-affiliated investments: | |||
Interest Income | $ 24,068 | $ 1,633 | |
Fee Income | 339 | 77 | |
Total Investment Income | 24,407 | 1,710 | |
Expenses: | |||
Management fees | 2,716 | 444 | |
Interest expense | 2,862 | 208 | |
Professional fees | 489 | 227 | |
Directors fees | 103 | 51 | |
Amortization of offering costs | 90 | 78 | |
Organizational expenses | 0 | 475 | |
Other general and administrative expenses | 873 | 258 | |
Total Expenses | 7,133 | 1,741 | |
Less: Management fee waiver (Note 4) | (120) | (131) | |
Net expenses | 7,013 | 1,610 | |
Net Investment Income (Loss) | 17,394 | 100 | |
Net realized gains (losses): | |||
Total net realized gains (losses) | 50 | 19 | |
Net change in unrealized gains (losses): | |||
Total net change in unrealized gains (losses) | (8,030) | 550 | |
Total realized and unrealized gains (losses) | (7,980) | 569 | |
Net Increase (Decrease) in Net Assets Resulting from Operations | $ 9,414 | $ 669 | |
Per Common Share Data: | |||
Basic and diluted net investment income/(loss) per common share | [1] | $ 85.4 | $ 2.94 |
Basic and diluted net increase/(decrease) in net assets resulting from operations per common share, Basic | 46.22 | 19.7 | |
Basic and diluted net increase/(decrease) in net assets resulting from operations per common share, Diluted | $ 46.22 | $ 19.7 | |
Weighted Average Common Shares Outstanding—Basic and Diluted | 203,688 | 33,958 | |
Weighted Average Common Shares Outstanding—Basic and Diluted | 203,688 | 33,958 | |
Non Controlled Non Affiliated Investments [Member] | |||
Net realized gains (losses): | |||
Total net realized gains (losses) | $ 50 | $ 19 | |
Net change in unrealized gains (losses): | |||
Total net change in unrealized gains (losses) | $ (8,030) | $ 550 | |
[1]The per common share data was derived by using weighted average shares outstanding. |
CONSOLIDATED STATEMENTS OF CHAN
CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS - USD ($) $ in Thousands | 12 Months Ended | ||||
Dec. 31, 2022 | Dec. 31, 2021 | ||||
Increase (Decrease) in Net Assets Resulting from Operations: | |||||
Net investment income (loss) | $ 17,394 | $ 100 | |||
Net realized gains (losses) on investments | 50 | 19 | |||
Net change in unrealized gains (losses) on investments | (8,030) | 550 | |||
Net Increase (Decrease) in Net Assets Resulting from Operations | 9,414 | 669 | |||
Decrease in Net Assets Resulting from Stockholder Distributions | |||||
Distributions from net investment income | (17,418) | (575) | |||
Net Decrease in Net Assets Resulting from Stockholder Distributions | (17,418) | (575) | |||
Increase in Net Assets Resulting from Capital Share Transactions | |||||
Issuance of common shares | 215,000 | 140,000 | |||
Reinvestment of distributions | 17,418 | 0 | |||
Net Increase in Net Assets Resulting from Capital Share Transactions | 232,418 | 140,000 | |||
Total Increase (Decrease) in Net Assets | 224,414 | 140,094 | |||
Net Assets, Beginning of Period | 140,094 | [1],[2],[3] | 0 | ||
Net Assets, End of Period | [1] | $ 364,508 | [4] | $ 140,094 | [2],[3] |
[1]All investments domiciled in the United States unless otherwise noted.[2]All of the Company’s investments, are qualifying assets under Section 55(a) of the Investment Company Act of 1940, as amended (the “1940 Act”). Under the 1940 Act, the Company may not acquire any non-qualifying asset unless, at the time the acquisition is made, qualifying assets represent at least 70% of the Company’s total assets. All investments held are deemed to be illiquid.[3]The fair value of investments with respect to securities for which market quotations are not readily available are valued using significant unobservable inputs (See Note 3 to the financial statements).[4]The fair value of investments with respect to securities for which market quotations are not readily available are valued using significant unobservable inputs (See Note 3 to the consolidated financial statements). |
CONSOLIDATED STATEMENTS OF CASH
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2021 | |
Cash Flows from Operating Activities: | |||
Net increase (decrease) in net assets resulting from operations | $ 9,414 | $ 669 | |
Adjustments to reconcile net increase (decrease) in net assets resulting from operations to net cash provided by (used in) operating activities: | |||
Net realized (gains)/losses on investments | (50) | (19) | |
Net change in unrealized (gains)/losses on investments | 8,030 | (550) | |
Net accretion of discount on investments | (863) | (75) | |
Purchases of portfolio investments | (242,826) | (141,630) | |
Amortization of deferred financing costs | 33 | 6 | |
Sales or repayments of portfolio investments | 18,950 | 3,799 | |
Increase/(decrease) in operating assets and liabilities: | |||
(Increase)/decrease in interest and dividends receivable | (2,322) | (114) | |
(Increase)/decrease in prepaid expenses and other assets | (92) | (101) | |
Increase/(decrease) in management fees payable, net | 604 | 247 | |
Increase/(decrease) in interest payable | 267 | 99 | |
Increase/(decrease) in directors fee payable | 3 | 21 | |
Increase/(decrease) in accrued other general and administrative expenses | 358 | 194 | |
Net cash provided by (used in) operating activities | (208,494) | (137,454) | |
Cash Flows provided by (used in) Financing Activities: | |||
Borrowings on credit facility | 366,100 | 216,200 | |
Payments on credit facility | (479,100) | (103,200) | |
Deferred financing costs paid | 0 | (122) | |
Distributions paid in cash | 0 | (575) | |
Proceeds from issuance of common stock | 215,000 | $ 140,000 | 140,000 |
Net cash provided by (used in) financing activities | 102,000 | 252,303 | |
Net increase/(decrease) in cash and cash equivalents | (106,494) | 114,849 | |
Cash and cash equivalents, beginning of period | 114,849 | 0 | |
Cash and cash equivalents, end of period | 8,355 | $ 114,849 | 114,849 |
Supplemental and Non-Cash Information: | |||
Interest paid during the period | 2,595 | 109 | |
Reinvestment of distributions during the period | $ 17,418 | $ 0 |
CONSOLIDATED SCHEDULE OF INVEST
CONSOLIDATED SCHEDULE OF INVESTMENTS - USD ($) $ in Thousands | 12 Months Ended | ||||
Dec. 31, 2022 | Dec. 31, 2021 | ||||
Schedule of Investments [Line Items] | |||||
Fair Value | $ 355,234 | $ 138,475 | |||
Net assets | [1] | $ 364,508 | [2] | $ 140,094 | [3],[4] |
Percentage of Net Assets | [1] | 100% | [2],[5] | 100% | [3],[4],[6] |
Common Equity [Member] | |||||
Schedule of Investments [Line Items] | |||||
Fair Value | [1],[2] | $ 1,496 | |||
Percentage of Net Assets | [1],[2],[5] | 0.40% | |||
Total Equity Investments [Member] | |||||
Schedule of Investments [Line Items] | |||||
Fair Value | [1],[2] | $ 3,193 | |||
Percentage of Net Assets | [1],[2],[5] | 0.90% | |||
Rushmore Lender Co-Invest Blocker, LLC | |||||
Schedule of Investments [Line Items] | |||||
Principal / Shares | [1],[3],[4],[7] | $ 537,606 | |||
Amortized Cost | [1],[3],[4],[7] | 538 | |||
Fair Value | [1],[3],[4],[7] | 554 | |||
Sea-K Investors, LLC | |||||
Schedule of Investments [Line Items] | |||||
Principal / Shares | [1],[3],[4],[7] | 333,730 | |||
Amortized Cost | [1],[3],[4],[7] | 732 | |||
Fair Value | [1],[3],[4],[7] | 732 | |||
Vistria ESS Holdings, LLC | |||||
Schedule of Investments [Line Items] | |||||
Principal / Shares | [1],[3],[4],[7] | 326 | |||
Amortized Cost | [1],[3],[4],[7] | 326 | |||
Fair Value | [1],[3],[4],[7] | 326 | |||
Consumer Services | |||||
Schedule of Investments [Line Items] | |||||
Fair Value | $ 37,475 | 23,148 | |||
Consumer Services | 190 Octane Holdings | Common Equity [Member] | |||||
Schedule of Investments [Line Items] | |||||
Fair Value | [1],[2],[7],[8] | $ 420 | |||
Percentage of Net Assets | [1],[2],[5],[7],[8] | 0.10% | |||
Health Care Technology | |||||
Schedule of Investments [Line Items] | |||||
Fair Value | $ 11,503 | 13,134 | |||
Diversified Financials | |||||
Schedule of Investments [Line Items] | |||||
Fair Value | 42,991 | 9,689 | |||
Consumer Durables & Apparel | |||||
Schedule of Investments [Line Items] | |||||
Fair Value | 28,926 | 28,942 | |||
Consumer Durables & Apparel | Sea-K Investors, LLC | Common Equity [Member] | |||||
Schedule of Investments [Line Items] | |||||
Fair Value | [1],[2],[7],[8] | $ 205 | |||
Percentage of Net Assets | [1],[2],[5],[7],[8] | 0.10% | |||
Industrials | |||||
Schedule of Investments [Line Items] | |||||
Fair Value | $ 38,660 | ||||
Media | |||||
Schedule of Investments [Line Items] | |||||
Fair Value | 17,040 | 12,794 | |||
Health Care Equipment & Services | |||||
Schedule of Investments [Line Items] | |||||
Fair Value | 69,303 | 12,394 | |||
Health Care Equipment & Services | Rushmore Lender Co-Invest Blocker, LLC | Common Equity [Member] | |||||
Schedule of Investments [Line Items] | |||||
Fair Value | [1],[2],[7] | $ 481 | |||
Percentage of Net Assets | [1],[2],[5],[7] | 0.10% | |||
Commercial & Professional Services | |||||
Schedule of Investments [Line Items] | |||||
Fair Value | $ 25,736 | 25,930 | |||
Commercial & Professional Services | Vistria ESS Holdings, LLC | Common Equity [Member] | |||||
Schedule of Investments [Line Items] | |||||
Fair Value | [1],[2],[7] | $ 390 | |||
Percentage of Net Assets | [1],[2],[5],[7] | 0.10% | |||
Capital Goods | |||||
Schedule of Investments [Line Items] | |||||
Fair Value | $ 12,222 | 12,444 | |||
Technology Hardware & Equipment | |||||
Schedule of Investments [Line Items] | |||||
Fair Value | 9,968 | ||||
Corporate debt securities | |||||
Schedule of Investments [Line Items] | |||||
Principal / Shares | [1],[2] | 365,885 | |||
Amortized Cost | [1],[2] | 359,158 | |||
Fair Value | [1],[2] | $ 352,041 | |||
Percentage of Net Assets | [1],[2],[5] | 96.80% | |||
Corporate debt securities | Consumer Services | 190 Octane Holdings | |||||
Schedule of Investments [Line Items] | |||||
Principal / Shares | [1],[2],[7],[8] | $ 223,551 | |||
Amortized Cost | [1],[2],[7],[8] | 377 | |||
Preferred Stock [Member] | |||||
Schedule of Investments [Line Items] | |||||
Principal / Shares | [1],[3],[4] | 706 | |||
Amortized Cost | [1] | 1,579 | [2] | 706 | [3],[4] |
Fair Value | [1] | $ 1,697 | [2] | $ 937 | [3],[4] |
Percentage of Net Assets | [1] | 0.50% | [2],[5] | 0.70% | [3],[4],[6] |
Preferred Stock [Member] | Diversified Financials | Atlas US Holdings, LP [Member] | |||||
Schedule of Investments [Line Items] | |||||
Fair Value | [1],[2],[7] | $ 700 | |||
Percentage of Net Assets | [1],[2],[5],[7] | 0.20% | |||
Preferred Stock [Member] | Media | TVG OCM III (FT) Blocker, LLC | |||||
Schedule of Investments [Line Items] | |||||
Principal / Shares | [1],[3],[4],[7] | $ 706 | |||
Amortized Cost | [1],[7] | $ 706 | [2] | 706 | [3],[4] |
Fair Value | [1],[7] | $ 997 | [2] | $ 937 | [3],[4] |
Percentage of Net Assets | [1],[7] | 0.30% | [2],[5] | 0.70% | [3],[4],[6] |
Preferred Stock [Member] | Media | VG OCM III (FT) Blocker, LLC [Member] | |||||
Schedule of Investments [Line Items] | |||||
Principal / Shares | [1],[2],[7] | $ 706 | |||
Common Stock [Member] | |||||
Schedule of Investments [Line Items] | |||||
Amortized Cost | [1] | 1,976 | [2] | $ 1,596 | [3],[4] |
Fair Value | [1],[3],[4] | $ 1,612 | |||
Percentage of Net Assets | [1],[3],[4],[6] | 1.10% | |||
Common Stock [Member] | Consumer Durables & Apparel | Sea-K Investors, LLC | |||||
Schedule of Investments [Line Items] | |||||
Principal / Shares | [1],[2],[7],[8] | 333,730 | |||
Amortized Cost | [1],[2],[7],[8] | 733 | |||
Percentage of Net Assets | [1],[3],[4],[6],[7] | 0.50% | |||
Common Stock [Member] | Health Care Equipment & Services | Rushmore Lender Co-Invest Blocker, LLC | |||||
Schedule of Investments [Line Items] | |||||
Principal / Shares | [1],[2],[7] | 537,606 | |||
Amortized Cost | [1],[2],[7] | 539 | |||
Percentage of Net Assets | [1],[3],[4],[6],[7] | 0.40% | |||
Common Stock [Member] | Commercial & Professional Services | Vistria ESS Holdings, LLC | |||||
Schedule of Investments [Line Items] | |||||
Principal / Shares | [1],[2],[7] | 326 | |||
Amortized Cost | [1],[2],[7] | 327 | |||
Percentage of Net Assets | [1],[3],[4],[6],[7] | 0.20% | |||
Equity Securities [Member] | |||||
Schedule of Investments [Line Items] | |||||
Amortized Cost | [1] | 3,555 | [2] | $ 2,302 | [3],[4] |
Fair Value | [1],[3],[4] | $ 2,549 | |||
Percentage of Net Assets | [1],[3],[4],[6] | 1.80% | |||
Total Investments Debt Preferred Equity And Common Equity [Member] | |||||
Schedule of Investments [Line Items] | |||||
Amortized Cost | [1] | 362,713 | [2] | $ 137,925 | [3],[4] |
Fair Value | [1] | $ 355,234 | [2] | $ 138,475 | [3],[4] |
Percentage of Net Assets | [1],[3],[4],[6] | 98.80% | |||
Total Investments Debt Preferred Equity And Common Equity [Member] | Common Equity [Member] | |||||
Schedule of Investments [Line Items] | |||||
Percentage of Net Assets | [1],[2],[5] | 97.70% | |||
Liabilities In Excess Of Other Assets [Member] | |||||
Schedule of Investments [Line Items] | |||||
Fair Value | [1] | $ 9,274 | [2] | $ 1,619 | [3],[4] |
Percentage of Net Assets | [1],[3],[4],[6] | 1.20% | |||
Liabilities In Excess Of Other Assets [Member] | Common Equity [Member] | |||||
Schedule of Investments [Line Items] | |||||
Percentage of Net Assets | [1],[2],[5] | 2.30% | |||
First Lien Senior Secured | Consumer Durables & Apparel | Whitestone Home Furnishings, LLC—Term Loan | Six Point Zero Percent Interest rate [Member] | Whitestone Home Furnishing LLC [Member] | |||||
Schedule of Investments [Line Items] | |||||
Fair Value | [1],[2] | $ 14,287 | |||
First Lien Senior Secured | Corporate debt securities | |||||
Schedule of Investments [Line Items] | |||||
Principal / Shares | [1],[2] | 365,885 | |||
Amortized Cost | [1] | 359,158 | [2] | $ 135,623 | [3],[4] |
Fair Value | [1] | $ 352,041 | [2] | $ 135,926 | [3],[4] |
Percentage of Net Assets | [1] | 96.80% | [2],[5] | 97% | [3],[4],[6] |
First Lien Senior Secured | Corporate debt securities | Whitestone Home Furnishings, LLC | Six Point Zero Percent Interest rate [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1],[2] | L + 9.00% (1.00% floor) | |||
First Lien Senior Secured | Corporate debt securities | Wilnat, Inc. | Six Point Zero Percent Interest rate [Member] | Term Loan [Member] | |||||
Schedule of Investments [Line Items] | |||||
Interest Rate | [1],[2] | 10.39% | |||
Maturity Date | [1],[2] | Dec. 29, 2026 | |||
Principal / Shares | [1],[2] | $ 12,222 | |||
Amortized Cost | [1],[2] | 12,018 | |||
Fair Value | [1],[2] | $ 12,222 | |||
Percentage of Net Assets | [1],[2],[5] | 3.40% | |||
First Lien Senior Secured | Corporate debt securities | Consumer Services | 190 Octane Holdings | Six Point Five Zero Percent Interest Rate [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [9],[10],[11] | SOFR + 6.50% (1.00% floor) | |||
Interest Rate | [9],[10],[11] | 11.07% | |||
Maturity Date | [9],[10],[11] | May 10, 2027 | |||
Principal / Shares | [9],[10],[11] | $ 2,734 | |||
Amortized Cost | [9],[10],[11] | 2,678 | |||
Fair Value | [9],[10],[11] | $ 2,656 | |||
Percentage of Net Assets | [6] | 0.70% | |||
First Lien Senior Secured | Corporate debt securities | Consumer Services | 190 Octane Holdings | Six Point Five Zero Percent Interest Rate One [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [9],[10],[11] | SOFR + 6.50% (1.00% floor) | |||
Interest Rate | [9],[10],[11] | 11.07% | |||
Maturity Date | [9],[10],[11] | May 10, 2027 | |||
Principal / Shares | [9],[10],[11] | $ 0 | |||
Amortized Cost | [9],[10],[11] | (20) | |||
Fair Value | [9],[10],[11] | $ (29) | |||
Percentage of Net Assets | [6] | 0% | |||
First Lien Senior Secured | Corporate debt securities | Consumer Services | 190 Octane Holdings | Six Point Five Zero Percent Interest Rate Two [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [10] | SOFR + 6.50% (1.00% floor) | |||
Interest Rate | [10] | 11.07% | |||
Maturity Date | [10] | May 10, 2027 | |||
Principal / Shares | [10] | $ 8,519 | |||
Amortized Cost | [10] | 8,364 | |||
Fair Value | [10] | $ 8,305 | |||
Percentage of Net Assets | [6] | 2.30% | |||
First Lien Senior Secured | Corporate debt securities | Consumer Services | Abea Acquisition, Inc. | Six Point Five Zero Percent Interest Rate [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1],[3],[4],[12] | L + 6.50% (1.00% floor) | |||
Maturity Date | [1],[3],[4],[12] | Nov. 30, 2026 | |||
Principal / Shares | [1],[3],[4],[12] | $ 12,178 | |||
Amortized Cost | [1],[3],[4],[12] | 11,968 | |||
Fair Value | [1],[3],[4],[12] | $ 11,965 | |||
Percentage of Net Assets | [1],[3],[4],[6],[12] | 8.50% | |||
First Lien Senior Secured | Corporate debt securities | Consumer Services | Abea Acquisition, Inc. | Six Point Five Zero Percent Interest Rate One [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1],[3],[4],[12],[13],[14] | L + 6.50% (1.00% floor) | |||
Maturity Date | [1],[3],[4],[12],[13],[14] | Nov. 30, 2026 | |||
Principal / Shares | [1],[3],[4],[12],[13],[14] | $ 0 | |||
Amortized Cost | [1],[3],[4],[12],[13],[14] | (11) | |||
Fair Value | [1],[3],[4],[12],[13],[14] | $ (27) | |||
Percentage of Net Assets | [1],[3],[4],[6],[12],[13],[14] | 0% | |||
First Lien Senior Secured | Corporate debt securities | Consumer Services | Abea Acquisition, Inc. | Six Point Five Zero Percent Interest Rate Three [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | L + 6.50% (1.00% floor) | ||||
Interest Rate | 10.89% | ||||
Maturity Date | Nov. 30, 2026 | ||||
Principal / Shares | $ 1,513 | ||||
Amortized Cost | 1,490 | ||||
Fair Value | $ 1,457 | ||||
Percentage of Net Assets | [6] | 0.40% | |||
First Lien Senior Secured | Corporate debt securities | Consumer Services | Abea Acquisition, Inc. | Six Point Five Zero Percent Interest Rate Four [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | L + 6.50% (1.00% floor) | ||||
Interest Rate | 10.89% | ||||
Maturity Date | Nov. 30, 2026 | ||||
Principal / Shares | $ 12,056 | ||||
Amortized Cost | 11,883 | ||||
Fair Value | $ 11,610 | ||||
Percentage of Net Assets | [6] | 3.20% | |||
First Lien Senior Secured | Corporate debt securities | Consumer Services | PJW Ultimate Holdings LLC | Six Point Zero Percent Interest rate [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1] | L + 6.00% (1.00% floor) | [2],[9],[10],[11] | L + 6.00% (1.00% floor) | [3],[4],[12],[13],[14] |
Interest Rate | [1],[2],[9],[11] | 10.39% | |||
Maturity Date | [1] | Nov. 17, 2026 | [2],[9],[11] | Nov. 17, 2026 | [3],[4],[12],[13],[14] |
Principal / Shares | [1] | $ 3,561 | [2],[9],[11] | $ 856 | [3],[4],[12],[13],[14] |
Amortized Cost | [1] | 3,495 | [2],[9],[11] | 814 | [3],[4],[12],[13],[14] |
Fair Value | [1] | $ 3,433 | [2],[9],[11] | $ 813 | [3],[4],[12],[13],[14] |
Percentage of Net Assets | [1] | 0.90% | [2],[5],[9],[11] | 0.60% | [3],[4],[6],[12],[13],[14] |
First Lien Senior Secured | Corporate debt securities | Consumer Services | PJW Ultimate Holdings LLC | Six Point Zero Percent Interest Rate One [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1] | L + 6.00% (1.00% floor) | [2],[9],[10],[11] | L + 6.00% (1.00% floor) | [3],[4],[12] |
Interest Rate | [1],[2],[9],[11] | 10.39% | |||
Maturity Date | [1] | Nov. 17, 2026 | [2],[9],[11] | Nov. 17, 2026 | [3],[4],[12] |
Principal / Shares | [1] | $ 214 | [2],[9],[11] | $ 10,696 | [3],[4],[12] |
Amortized Cost | [1] | 181 | [2],[9],[11] | 10,487 | [3],[4],[12] |
Fair Value | [1] | $ 150 | [2],[9],[11] | $ 10,482 | [3],[4],[12] |
Percentage of Net Assets | [1] | 0% | [2],[5],[9],[11] | 7.50% | [3],[4],[6],[12] |
First Lien Senior Secured | Corporate debt securities | Consumer Services | PJW Ultimate Holdings LLC | Six Point Zero Percent Interest Rate Two [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1] | L + 6.00% (1.00% floor) | [2],[9],[10],[11] | L + 6.00% (1.00% floor) | [3],[4],[12],[13],[14] |
Interest Rate | [1],[2] | 10.39% | |||
Maturity Date | [1] | Nov. 17, 2026 | [2] | Nov. 17, 2026 | [3],[4],[12],[13],[14] |
Principal / Shares | [1] | $ 9,766 | [2] | $ 0 | [3],[4],[12],[13],[14] |
Amortized Cost | [1] | 9,608 | [2] | (42) | [3],[4],[12],[13],[14] |
Fair Value | [1] | $ 9,473 | [2] | $ (86) | [3],[4],[12],[13],[14] |
Percentage of Net Assets | [1] | 2.60% | [2],[5] | (0.10%) | [3],[4],[6],[12],[13],[14] |
First Lien Senior Secured | Corporate debt securities | Health Care Technology | AccessOne Medcard, Inc. | Six Point Zero Percent Interest rate [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | L + 6.00% (0.50% floor) | L + 6.00% (0.50% floor) | [1],[3],[4],[12] | ||
Interest Rate | 10.39% | ||||
Maturity Date | Aug. 20, 2026 | Aug. 20, 2026 | [1],[3],[4],[12] | ||
Principal / Shares | $ 11,847 | $ 13,134 | [1],[3],[4],[12] | ||
Amortized Cost | 11,689 | 12,917 | [1],[3],[4],[12] | ||
Fair Value | $ 11,503 | $ 13,134 | [1],[3],[4],[12] | ||
Percentage of Net Assets | [6] | 3.20% | 9.40% | [1],[3],[4],[12] | |
First Lien Senior Secured | Corporate debt securities | Diversified Financials | Aurora Solutions LLC | Six Point Zero Percent Interest rate [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | SOFR + 6.00% (0.75% floor) | [9],[10],[11] | SOFR + 6.00% (0.75% floor) | [1],[3],[4],[12],[13],[14] | |
Interest Rate | [9],[10],[11] | 10.46% | |||
Maturity Date | Dec. 31, 2027 | [9],[10],[11] | Dec. 31, 2027 | [1],[3],[4],[12],[13],[14] | |
Principal / Shares | $ 3,319 | [9],[10],[11] | $ 383 | [1],[3],[4],[12],[13],[14] | |
Amortized Cost | 3,251 | [9],[10],[11] | 364 | [1],[3],[4],[12],[13],[14] | |
Fair Value | $ 3,087 | [9],[10],[11] | $ 364 | [1],[3],[4],[12],[13],[14] | |
Percentage of Net Assets | [6] | 0.80% | 0.30% | [1],[3],[4],[12],[13],[14] | |
First Lien Senior Secured | Corporate debt securities | Diversified Financials | Aurora Solutions LLC | Six Point Zero Percent Interest Rate One [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | SOFR + 6.00% (0.75% floor) | [9],[10],[11] | SOFR + 6.00% (0.75% floor) | [1],[3],[4],[12] | |
Interest Rate | [9],[10],[11] | 10.46% | |||
Maturity Date | Dec. 31, 2027 | [9],[10],[11] | Dec. 31, 2027 | [1],[3],[4],[12] | |
Principal / Shares | $ 511 | [9],[10],[11] | $ 9,574 | [1],[3],[4],[12] | |
Amortized Cost | 495 | [9],[10],[11] | 9,430 | [1],[3],[4],[12] | |
Fair Value | $ 468 | [9],[10],[11] | $ 9,430 | [1],[3],[4],[12] | |
Percentage of Net Assets | [6] | 0.10% | |||
First Lien Senior Secured | Corporate debt securities | Diversified Financials | Aurora Solutions LLC | Six Point Zero Percent Interest Rate Two [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | SOFR + 6.00% (0.75% floor) | SOFR + 6.00% (0.75% floor) | [1],[3],[4],[12],[13],[14] | ||
Interest Rate | [10] | 10.46% | |||
Maturity Date | Dec. 31, 2027 | [10] | Dec. 31, 2027 | [1],[3],[4],[12],[13],[14] | |
Principal / Shares | $ 9,502 | [10] | $ 0 | [1],[3],[4],[12],[13],[14] | |
Amortized Cost | 9,378 | [10] | (53) | [1],[3],[4],[12],[13],[14] | |
Fair Value | $ 9,189 | [10] | $ (105) | [1],[3],[4],[12],[13],[14] | |
Percentage of Net Assets | [6] | 2.50% | (0.10%) | [1],[3],[4],[12],[13],[14] | |
First Lien Senior Secured | Corporate debt securities | Diversified Financials | Aurora Solutions LLC | Seven Point Zero Percent Interest Rate One [Member] | |||||
Schedule of Investments [Line Items] | |||||
Percentage of Net Assets | [1],[3],[4],[6],[12] | 6.70% | |||
First Lien Senior Secured | Corporate debt securities | Diversified Financials | CreditAssociates, LLC | Seven Point Zero Percent Interest rate [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [9],[11] | L + 7.00% (1.00% floor) | |||
Interest Rate | [9],[11] | 11.39% | |||
Maturity Date | [9],[11] | Mar. 29, 2027 | |||
Principal / Shares | [9],[11] | $ 0 | |||
Amortized Cost | [9],[11] | (17) | |||
Fair Value | [9],[11] | $ (41) | |||
Percentage of Net Assets | [6] | 0% | |||
First Lien Senior Secured | Corporate debt securities | Diversified Financials | CreditAssociates, LLC | Seven Point Zero Percent Interest Rate One [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | L + 7.00% (1.00% floor) | ||||
Interest Rate | 11.39% | ||||
Maturity Date | Mar. 29, 2027 | ||||
Principal / Shares | $ 22,898 | ||||
Amortized Cost | 22,540 | ||||
Fair Value | $ 22,074 | ||||
Percentage of Net Assets | [6] | 6.10% | |||
First Lien Senior Secured | Corporate debt securities | Diversified Financials | Atlas US Holdings, LP [Member] | Seven Point Zero Percent Interest Rate One [Member] | |||||
Schedule of Investments [Line Items] | |||||
Principal / Shares | [1],[2],[7] | $ 857,787 | |||
Amortized Cost | [1],[2],[7] | $ 873 | |||
First Lien Senior Secured | Corporate debt securities | Diversified Financials | JG Wentworth | Seven Point Five Zero Percent Interest Rate [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [15],[16] | SOFR + 7.50% (1.00% floor) | |||
Interest Rate | [15],[16] | 11.97% | |||
Maturity Date | [15],[16] | Nov. 30, 2027 | |||
Principal / Shares | [15],[16] | $ 7,667 | |||
Amortized Cost | [15],[16] | 7,515 | |||
Fair Value | [15],[16] | $ 7,514 | |||
Percentage of Net Assets | [15],[16] | 2.10% | |||
First Lien Senior Secured | Corporate debt securities | Consumer Durables & Apparel | Kent Water Sports Holdings, LLC | Seven Point Zero Percent Interest rate [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | L + 7.00% (1.00% floor) | L + 7.00% (1.00% floor) | [1],[3],[4],[12],[13],[14] | ||
Interest Rate | 11.77% | ||||
Maturity Date | Dec. 31, 2025 | Dec. 31, 2025 | [1],[3],[4],[12],[13],[14] | ||
Principal / Shares | $ 16,164 | $ 12,950 | [1],[3],[4],[12],[13],[14] | ||
Amortized Cost | 15,962 | 12,675 | [1],[3],[4],[12],[13],[14] | ||
Fair Value | $ 14,434 | $ 12,736 | [1],[3],[4],[12],[13],[14] | ||
Percentage of Net Assets | [6] | 4% | 9.10% | [1],[3],[4],[12],[13],[14] | |
First Lien Senior Secured | Corporate debt securities | Consumer Durables & Apparel | Whitestone Home Furnishings, LLC | Six Point Zero Percent Interest rate [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1],[3],[4],[12] | L + 6.00% (1.00% floor) | |||
Interest Rate | [1],[2] | 10.39% | |||
Maturity Date | [1] | Aug. 20, 2026 | [2] | Aug. 20, 2026 | [3],[4],[12] |
Principal / Shares | [1] | $ 15,379 | [2] | $ 15,695 | [3],[4],[12] |
Amortized Cost | [1] | $ 15,140 | [2] | 15,398 | [3],[4],[12] |
Fair Value | [1],[3],[4],[12] | $ 15,476 | |||
First Lien Senior Secured | Corporate debt securities | Consumer Durables & Apparel | Whitestone Home Furnishings, LLC—Term Loan | Six Point Zero Percent Interest rate [Member] | |||||
Schedule of Investments [Line Items] | |||||
Percentage of Net Assets | [1] | 3.90% | [2],[5] | 11% | [3],[4],[6],[12] |
First Lien Senior Secured | Corporate debt securities | Software & Services | MerchantWise Solutions, LLC | Six Point Zero Percent Interest rate [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [9],[10],[11] | SOFR + 6.00% (0.75% floor) | |||
Interest Rate | [9],[10],[11] | 10.59% | |||
Maturity Date | [9],[10],[11] | Jun. 01, 2028 | |||
Principal / Shares | [9],[10],[11] | $ 2,081 | |||
Amortized Cost | [9],[10],[11] | 2,007 | |||
Fair Value | [9],[10],[11] | $ 1,973 | |||
Percentage of Net Assets | [6] | 0.50% | |||
First Lien Senior Secured | Corporate debt securities | Software & Services | MerchantWise Solutions, LLC | Six Point Zero Percent Interest Rate One [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [9],[10],[11] | SOFR + 6.00% (0.75% floor) | |||
Interest Rate | [9],[10],[11] | 10.59% | |||
Maturity Date | [9],[10],[11] | Jun. 01, 2028 | |||
Principal / Shares | [9],[10],[11] | $ 0 | |||
Amortized Cost | [9],[10],[11] | (28) | |||
Fair Value | [9],[10],[11] | $ (54) | |||
Percentage of Net Assets | [6] | 0% | |||
First Lien Senior Secured | Corporate debt securities | Software & Services | MerchantWise Solutions, LLC | Six Point Zero Percent Interest Rate Two [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [10] | SOFR + 6.00% (0.75% floor) | |||
Interest Rate | [10] | 10.59% | |||
Maturity Date | [10] | Jun. 01, 2028 | |||
Principal / Shares | [10] | $ 12,277 | |||
Amortized Cost | [10] | 12,051 | |||
Fair Value | [10] | $ 11,847 | |||
Percentage of Net Assets | [6] | 3.30% | |||
First Lien Senior Secured | Corporate debt securities | Software & Services | Nuspire, LLC | Five Point Seven Five Percent Interest Rate [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [9],[10],[11] | SOFR + 5.75% (1.00% floor) | |||
Interest Rate | [9],[10],[11] | 10.21% | |||
Maturity Date | [9],[10],[11] | May 25, 2027 | |||
Principal / Shares | [9],[10],[11] | $ 0 | |||
Amortized Cost | [9],[10],[11] | (39) | |||
Fair Value | [9],[10],[11] | $ (198) | |||
Percentage of Net Assets | [6] | (0.10%) | |||
First Lien Senior Secured | Corporate debt securities | Software & Services | Nuspire, LLC | Five Point Seven Five Percent Interest Rate Two [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1],[2],[9],[10],[11] | SOFR + 5.75% (1.00% floor) | |||
Interest Rate | [1],[2],[15] | 10.21% | |||
Maturity Date | [1],[2],[15] | May 25, 2027 | |||
Principal / Shares | [1],[2],[15] | $ 7,000 | |||
Amortized Cost | [1],[2],[15] | 6,873 | |||
Fair Value | [1],[2],[15] | $ 6,685 | |||
Percentage of Net Assets | [1],[2],[5],[15] | 1.80% | |||
First Lien Senior Secured | Corporate debt securities | Software & Services | Peak Technologies [Member] | Six Point Two Five Percent Interest Rate [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1],[2],[9],[10],[11] | SOFR + 6.25% (1.00% floor) | |||
Interest Rate | [1],[2] | 10.61% | |||
Maturity Date | [1],[2] | Jul. 22, 2027 | |||
Principal / Shares | [1],[2] | $ 28,725 | |||
Amortized Cost | [1],[2] | 28,114 | |||
Fair Value | [1],[2] | $ 27,720 | |||
Percentage of Net Assets | [1],[2],[5] | 7.60% | |||
First Lien Senior Secured | Corporate debt securities | Software & Services | Nuspire LLC — Revolving Credit Line [Member] | Five Point Seven Five Percent Interest Rate One [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1],[2],[9],[10],[11] | SOFR + 5.75% (1.00% floor) | |||
Interest Rate | [1],[2],[9],[10],[17] | 10.21% | |||
Maturity Date | [1],[2],[9],[10],[17] | May 25, 2027 | |||
Principal / Shares | [1],[2],[9],[10],[17] | $ 0 | |||
Amortized Cost | [1],[2],[9],[10],[17] | (15) | |||
Fair Value | [1],[2],[9],[10],[17] | $ (40) | |||
Percentage of Net Assets | [1],[2],[5],[9],[10],[17] | 0% | |||
First Lien Senior Secured | Corporate debt securities | Industrials | Narcote, LLC | Seven Point Zero Percent Interest rate [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [9],[10],[11],[16] | SOFR + 7.00% (1.00% floor) | |||
Interest Rate | [9],[10],[11],[16] | 11.47% | |||
Maturity Date | [9],[10],[11],[16] | Mar. 30, 2027 | |||
Principal / Shares | [9],[10],[11],[16] | $ 871 | |||
Amortized Cost | [9],[10],[11],[16] | 850 | |||
Fair Value | [9],[10],[11],[16] | $ 854 | |||
Percentage of Net Assets | [6] | 0.20% | |||
First Lien Senior Secured | Corporate debt securities | Industrials | Narcote, LLC | Seven Point Zero Percent Interest Rate One [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [10],[16] | SOFR + 7.00% (1.00% floor) | |||
Interest Rate | [10],[16] | 11.47% | |||
Maturity Date | [10],[16] | Mar. 30, 2027 | |||
Principal / Shares | [10],[16] | $ 3,216 | |||
Amortized Cost | [10],[16] | 3,166 | |||
Fair Value | [10],[16] | $ 3,177 | |||
Percentage of Net Assets | [6] | 0.90% | |||
First Lien Senior Secured | Corporate debt securities | Industrials | Narcote, LLC | Seven Point Zero Percent Interest Rate Two [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [10],[16] | SOFR + 7.00% (1.00% floor) | |||
Interest Rate | [10],[16] | 11.47% | |||
Maturity Date | [10],[16] | Mar. 30, 2027 | |||
Principal / Shares | [10],[16] | $ 5,360 | |||
Amortized Cost | [10],[16] | 5,276 | |||
Fair Value | [10],[16] | $ 5,295 | |||
Percentage of Net Assets | [6] | 1.50% | |||
First Lien Senior Secured | Corporate debt securities | Industrials | Raven Engineered Films, Inc. | Seven Point Zero Percent Interest rate [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1],[2],[9],[10],[11] | SOFR + 7.00% (1.00% floor) | |||
Interest Rate | [1],[2],[9],[10],[11] | 11.47% | |||
Maturity Date | [1],[2],[9],[10],[11] | Apr. 29, 2027 | |||
Principal / Shares | [1],[2],[9],[10],[11] | $ 0 | |||
Amortized Cost | [1],[2],[9],[10],[11] | (65) | |||
Fair Value | [1],[2],[9],[10],[11] | $ (113) | |||
Percentage of Net Assets | [1],[2],[5],[9],[10],[11] | 0% | |||
First Lien Senior Secured | Corporate debt securities | Industrials | Raven Engineered Films, Inc. | Seven Point Zero Percent Interest Rate One [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1],[2],[9],[10],[11] | SOFR + 7.00% (1.00% floor) | |||
Interest Rate | [1],[2],[10] | 11.47% | |||
Maturity Date | [1],[2],[10] | Apr. 29, 2027 | |||
Principal / Shares | [1],[2],[10] | $ 22,055 | |||
Amortized Cost | [1],[2],[10] | 21,658 | |||
Fair Value | [1],[2],[10] | $ 21,393 | |||
Percentage of Net Assets | [1],[2],[5],[10] | 5.90% | |||
First Lien Senior Secured | Corporate debt securities | Industrials | Vecta Environmental Services [Member] | Six Point Two Five Percent Interest Rate [Member] | Delayed Draw Term Loan [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1],[2],[17],[18] | SOFR + 6.25% (1.00% floor) | |||
Interest Rate | [1],[2],[9],[11] | 10.99% | |||
Maturity Date | [1],[2],[9],[11] | Dec. 30, 2027 | |||
Principal / Shares | [1],[2],[9],[11] | $ 0 | |||
Amortized Cost | [1],[2],[9],[11] | (25) | |||
Fair Value | [1],[2],[9],[11] | $ (49) | |||
Percentage of Net Assets | [1],[2],[5],[17],[18] | 0% | |||
First Lien Senior Secured | Corporate debt securities | Industrials | Vecta Environmental Services [Member] | Six Point Two Five Percent Interest Rate One [Member] | Revolving Credit Line [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1],[2],[17],[18] | SOFR + 6.25% (1.00% floor) | |||
Interest Rate | [1],[2],[9],[11] | 10.71% | |||
Maturity Date | [1],[2],[9],[11] | Dec. 30, 2027 | |||
Principal / Shares | [1],[2],[9],[11] | $ 124 | |||
Amortized Cost | [1],[2],[9],[11] | 106 | |||
Fair Value | [1],[2],[9],[11] | $ 106 | |||
Percentage of Net Assets | [1],[2],[5],[17],[18] | 0% | |||
First Lien Senior Secured | Corporate debt securities | Industrials | Vecta Environmental Services [Member] | Six Point Two Five Percent Interest Rate Two [Member] | Term Loan [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1],[2] | SOFR + 6.25% (1.00% floor) | |||
Interest Rate | [1],[2] | 10.99% | |||
Maturity Date | [1],[2] | Dec. 30, 2027 | |||
Principal / Shares | [1],[2] | $ 8,160 | |||
Amortized Cost | [1],[2] | 7,997 | |||
Fair Value | [1],[2] | $ 7,997 | |||
Percentage of Net Assets | [1],[2],[5] | 2.20% | |||
First Lien Senior Secured | Corporate debt securities | Media | OneCare Media, LLC | Six Point Five Zero Percent Interest Rate [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1] | L + 6.50% (1.00% floor) | [2],[9],[10],[11] | L + 6.50% (1.00% floor) | [3],[4],[12],[13],[14] |
Interest Rate | [1],[2] | 10.89% | |||
Maturity Date | [1] | Sep. 29, 2026 | [2] | Sep. 29, 2026 | [3],[4],[12],[13],[14] |
Principal / Shares | [1] | $ 957 | [2] | $ 0 | [3],[4],[12],[13],[14] |
Amortized Cost | [1] | 938 | [2] | (39) | [3],[4],[12],[13],[14] |
Fair Value | [1] | $ 936 | [2] | $ (21) | [3],[4],[12],[13],[14] |
Percentage of Net Assets | [1] | 0.30% | [2],[5] | 0% | [3],[4],[6],[12],[13],[14] |
First Lien Senior Secured | Corporate debt securities | Media | OneCare Media, LLC | Six Point Five Zero Percent Interest Rate One [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1] | L + 6.50% (1.00% floor) | [2],[9],[10],[11] | L + 6.50% (1.00% floor) | [3],[4],[12] |
Interest Rate | [1],[2],[9],[17] | 10.89% | |||
Maturity Date | [1] | Sep. 29, 2026 | [2],[9],[17] | Sep. 29, 2026 | [3],[4],[12] |
Principal / Shares | [1] | $ 0 | [2],[9],[17] | $ 11,997 | [3],[4],[12] |
Amortized Cost | [1] | (31) | [2],[9],[17] | 11,768 | [3],[4],[12] |
Fair Value | [1] | $ (45) | [2],[9],[17] | $ 11,877 | [3],[4],[12] |
Percentage of Net Assets | [1] | 0% | [2],[5],[9],[17] | 8.50% | [3],[4],[6],[12] |
First Lien Senior Secured | Corporate debt securities | Media | OneCare Media, LLC | Six Point Five Zero Percent Interest Rate Two [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1],[2],[9],[10],[11] | L + 6.50% (1.00% floor) | |||
Interest Rate | [1],[2] | 10.89% | |||
Maturity Date | [1],[2] | Sep. 29, 2026 | |||
Principal / Shares | [1],[2] | $ 11,389 | |||
Amortized Cost | [1],[2] | 11,210 | |||
Fair Value | [1],[2] | $ 11,139 | |||
Percentage of Net Assets | [1],[2],[5] | 3.10% | |||
First Lien Senior Secured | Corporate debt securities | Media | OneCare Media, LLC | Six Point Five Zero Percent Interest Rate Three [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1],[2],[9],[10],[11] | L + 6.50% (1.00% floor) | |||
Interest Rate | [1],[2] | 10.89% | |||
Maturity Date | [1],[2] | Sep. 29, 2026 | |||
Principal / Shares | [1],[2] | $ 2,526 | |||
Amortized Cost | [1],[2] | 2,482 | |||
Fair Value | [1],[2] | $ 2,470 | |||
Percentage of Net Assets | [1],[2],[5] | 0.70% | |||
First Lien Senior Secured | Corporate debt securities | Media | OneCare Media, LLC | Six Point Five Zero Percent Interest Rate Four [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1],[2],[9],[10],[11] | L + 6.50% (1.00% floor) | |||
Interest Rate | [1],[2] | 10.89% | |||
Maturity Date | [1],[2] | Sep. 29, 2026 | |||
Principal / Shares | [1],[2] | $ 1,577 | |||
Amortized Cost | [1],[2] | 1,548 | |||
Fair Value | [1],[2] | $ 1,543 | |||
Percentage of Net Assets | [1],[2],[5] | 0.40% | |||
First Lien Senior Secured | Corporate debt securities | Health Care Equipment & Services | Rushmore Intermediate | Seven Point Zero Percent Interest rate [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1] | L + 7.00% (0.75% floor) | [2],[9],[10],[11] | L + 7.00% (0.75% floor) | [3],[4],[12],[13],[14] |
Interest Rate | [1],[2],[9],[11] | 11.77% | |||
Maturity Date | [1] | Nov. 01, 2027 | [2],[9],[11] | Nov. 01, 2027 | [3],[4],[12],[13],[14] |
Principal / Shares | [1] | $ 877 | [2],[9],[11] | $ 0 | [3],[4],[12],[13],[14] |
Amortized Cost | [1] | 858 | [2],[9],[11] | (26) | [3],[4],[12],[13],[14] |
Fair Value | [1] | $ 829 | [2],[9],[11] | $ (23) | [3],[4],[12],[13],[14] |
Percentage of Net Assets | [1] | 0.20% | [2],[5],[9],[11] | 0% | [3],[4],[6],[12],[13],[14] |
First Lien Senior Secured | Corporate debt securities | Health Care Equipment & Services | Rushmore Intermediate | Seven Point Zero Percent Interest Rate One [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1] | L + 7.00% (0.75% floor) | [2],[9],[10],[11] | L + 7.00% (0.75% floor) | [3],[4],[12] |
Interest Rate | [1],[2],[9],[11] | 11.77% | |||
Maturity Date | [1] | Nov. 01, 2027 | [2],[9],[11] | Nov. 01, 2027 | [3],[4],[12] |
Principal / Shares | [1] | $ 0 | [2],[9],[11] | $ 12,096 | [3],[4],[12] |
Amortized Cost | [1] | (22) | [2],[9],[11] | 11,860 | [3],[4],[12] |
Fair Value | [1] | $ (48) | [2],[9],[11] | $ 11,887 | [3],[4],[12] |
Percentage of Net Assets | [1] | 0% | [2],[5],[9],[11] | 8.50% | [3],[4],[6],[12] |
First Lien Senior Secured | Corporate debt securities | Health Care Equipment & Services | Rushmore Intermediate | Seven Point Zero Percent Interest Rate Two [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1] | L + 7.00% (0.75% floor) | [2],[9],[10],[11] | L + 7.00% (0.75% floor) | [3],[4],[12],[13],[14] |
Interest Rate | [1],[2] | 11.77% | |||
Maturity Date | [1] | Nov. 01, 2027 | [2] | Nov. 01, 2027 | [3],[4],[12],[13],[14] |
Principal / Shares | [1] | $ 12,096 | [2] | $ 0 | [3],[4],[12],[13],[14] |
Amortized Cost | [1] | 11,891 | [2] | (13) | [3],[4],[12],[13],[14] |
Fair Value | [1] | $ 11,661 | [2] | $ (23) | [3],[4],[12],[13],[14] |
Percentage of Net Assets | [1] | 3.20% | [2],[5] | 0% | [3],[4],[6],[12],[13],[14] |
First Lien Senior Secured | Corporate debt securities | Health Care Equipment & Services | VardimanBlack Holdings LLC | Seven Point Zero Percent Interest rate [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1],[2],[9],[10],[11] | SOFR + 7.00% (0.50% floor) | |||
Interest Rate | [1],[2],[9],[10],[11] | 11.46% | |||
Maturity Date | [1],[2],[9],[10],[11] | Mar. 18, 2027 | |||
Principal / Shares | [1],[2],[9],[10],[11] | $ 6,802 | |||
Amortized Cost | [1],[2],[9],[10],[11] | 6,739 | |||
Fair Value | [1],[2],[9],[10],[11] | $ 6,632 | |||
Percentage of Net Assets | [1],[2],[5],[9],[10],[11] | 1.80% | |||
First Lien Senior Secured | Corporate debt securities | Health Care Equipment & Services | VardimanBlack Holdings LLC | Seven Point Zero Percent Interest Rate One [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1],[2],[15],[17],[18] | SOFR + 7.00% (0.50% floor) | |||
Interest Rate | [1],[2],[15],[17],[18] | 11.46% | |||
Maturity Date | [1],[2],[15],[17],[18] | Mar. 18, 2027 | |||
Principal / Shares | [1],[2],[15],[17],[18] | $ 9,851 | |||
Amortized Cost | [1],[2],[15],[17],[18] | 9,735 | |||
Fair Value | [1],[2],[15],[17],[18] | $ 9,573 | |||
Percentage of Net Assets | [1],[2],[5],[15],[17],[18] | 2.60% | |||
First Lien Senior Secured | Corporate debt securities | Health Care Equipment & Services | VardimanBlack Holdings LLC | Seven Point Zero Percent Interest Rate Two [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1],[2],[15] | SOFR + 7.00% (0.50% floor) | |||
Interest Rate | 11.46% | ||||
Maturity Date | Mar. 18, 2027 | ||||
Principal / Shares | $ 8,187 | ||||
Amortized Cost | 8,112 | ||||
Fair Value | $ 7,982 | ||||
Percentage of Net Assets | [1],[2],[5],[10] | 2.20% | |||
First Lien Senior Secured | Corporate debt securities | Health Care Equipment & Services | Bradford Health Services | Six Point Zero Percent Interest rate [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [9],[11] | SOFR + 6.00% (1.00% floor) | |||
Interest Rate | [9],[11] | 10.74% | |||
Maturity Date | [9],[11] | Oct. 27, 2024 | |||
Principal / Shares | [9],[11] | $ 0 | |||
Amortized Cost | [9],[11] | (69) | |||
Fair Value | [9],[11] | $ (189) | |||
Percentage of Net Assets | [6] | (0.10%) | |||
First Lien Senior Secured | Corporate debt securities | Health Care Equipment & Services | Bradford Health Services | Six Point Zero Percent Interest Rate One [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | SOFR + 6.00% (1.00% floor) | ||||
Interest Rate | 10.74% | ||||
Maturity Date | Oct. 27, 2028 | ||||
Principal / Shares | $ 13,195 | ||||
Amortized Cost | 12,935 | ||||
Fair Value | $ 12,865 | ||||
Percentage of Net Assets | [6] | 3.50% | |||
First Lien Senior Secured | Corporate debt securities | Commercial & Professional Services | S4T Holdings Corp | Six Point Zero Percent Interest rate [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1] | SOFR + 6.00% (1.00% floor) | [2],[9],[10],[11] | SOFR + 6.00% (1.00% floor) | [3],[4],[12] |
Interest Rate | [1],[2],[9],[10],[11] | 10.47% | |||
Maturity Date | [1] | Dec. 28, 2026 | [2],[9],[10],[11] | Dec. 28, 2026 | [3],[4],[12] |
Principal / Shares | [1] | $ 0 | [2],[9],[10],[11] | $ 26,284 | [3],[4],[12] |
Amortized Cost | [1] | (62) | [2],[9],[10],[11] | 25,759 | [3],[4],[12] |
Fair Value | [1] | $ (155) | [2],[9],[10],[11] | $ 25,758 | [3],[4],[12] |
Percentage of Net Assets | [1] | 0% | [2],[5],[9],[10],[11] | 18.40% | [3],[4],[6],[12] |
First Lien Senior Secured | Corporate debt securities | Commercial & Professional Services | S4T Holdings Corp | Six Point Zero Percent Interest Rate One [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1] | SOFR + 6.00% (1.00% floor) | [2],[9],[10],[11] | SOFR + 6.00% (1.00% floor) | [3],[4],[12],[13],[14] |
Interest Rate | [1],[2],[10] | 10.47% | |||
Maturity Date | [1] | Dec. 28, 2026 | [2],[10] | Dec. 28, 2026 | [3],[4],[12],[13],[14] |
Principal / Shares | [1] | $ 26,021 | [2],[10] | $ 0 | [3],[4],[12],[13],[14] |
Amortized Cost | [1] | 25,592 | [2],[10] | (77) | [3],[4],[12],[13],[14] |
Fair Value | [1] | $ 25,501 | [2],[10] | $ (155) | [3],[4],[12],[13],[14] |
Percentage of Net Assets | [1] | 7% | [2],[5],[10] | (0.10%) | [3],[4],[6],[12],[13],[14] |
First Lien Senior Secured | Corporate debt securities | Health Care Providers & Services | The Smilist Management, Inc. | Six Point Five Zero Percent Interest Rate [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1],[2],[9],[10],[11] | SOFR + 6.50% (1.00% floor) | |||
Interest Rate | [1],[2] | 10.86% | |||
Maturity Date | [1],[2] | Dec. 23, 2025 | |||
Principal / Shares | [1],[2] | $ 2,743 | |||
Amortized Cost | [1],[2] | 2,710 | |||
Fair Value | [1],[2] | $ 2,620 | |||
Percentage of Net Assets | [1],[2],[5] | 0.70% | |||
First Lien Senior Secured | Corporate debt securities | Health Care Providers & Services | The Smilist Management, Inc. | Six Point Five Zero Percent Interest Rate One [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1],[2],[9],[10],[11] | SOFR + 6.50% (1.00% floor) | |||
Interest Rate | [1],[2] | 10.86% | |||
Maturity Date | [1],[2] | Dec. 23, 2025 | |||
Principal / Shares | [1],[2] | $ 5,842 | |||
Amortized Cost | [1],[2] | 5,770 | |||
Fair Value | [1],[2] | $ 5,580 | |||
Percentage of Net Assets | [1],[2],[5] | 1.50% | |||
First Lien Senior Secured | Corporate debt securities | Health Care Providers & Services | The Smilist Management, Inc. | Six Point Five Zero Percent Interest Rate Two [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1],[2],[9],[10],[11] | SOFR + 6.50% (1.00% floor) | |||
Interest Rate | [1],[2],[17],[18] | 10.86% | |||
Maturity Date | [1],[2],[17],[18] | Dec. 23, 2025 | |||
Principal / Shares | [1],[2],[17],[18] | $ 787 | |||
Amortized Cost | [1],[2],[17],[18] | 751 | |||
Fair Value | [1],[2],[17],[18] | $ 579 | |||
Percentage of Net Assets | [1],[2],[5],[17],[18] | 0.20% | |||
First Lien Senior Secured | Corporate debt securities | Health Care Providers & Services | The Smilist Management, Inc. | Six Point Five Zero Percent Interest Rate Three [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1],[2],[9],[10],[11] | L + 6.00% (1.00% floor) | |||
Interest Rate | [1],[2],[17],[18] | 10.39% | |||
Maturity Date | [1],[2],[17],[18] | Dec. 23, 2025 | |||
Principal / Shares | [1],[2],[17],[18] | $ 0 | |||
Amortized Cost | [1],[2],[17],[18] | (6) | |||
Fair Value | [1],[2],[17],[18] | $ (25) | |||
Percentage of Net Assets | [1],[2],[5],[17],[18] | 0% | |||
First Lien Senior Secured | Corporate debt securities | Health Care Providers & Services | The Smilist Management, Inc. | Six Point Five Zero Percent Interest Rate Four [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1],[2],[9],[10],[11] | SOFR + 6.50% (1.00% floor) | |||
Interest Rate | [1],[2] | 10.86% | |||
Maturity Date | [1],[2] | Dec. 23, 2025 | |||
Principal / Shares | [1],[2] | $ 4,946 | |||
Amortized Cost | [1],[2] | 4,888 | |||
Fair Value | [1],[2] | $ 4,723 | |||
Percentage of Net Assets | [1],[2],[5] | 1.30% | |||
First Lien Senior Secured | Corporate debt securities | Health Care Providers & Services | Select Rehabilitation [Member] | Eight Point Five Zero Percent Interest Rate [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1],[2],[9],[10],[11] | SOFR + 8.50% (1.00% floor) | |||
Interest Rate | [1],[2] | 13.19% | |||
Maturity Date | [1],[2] | Oct. 19, 2027 | |||
Principal / Shares | [1],[2] | $ 20,100 | |||
Amortized Cost | [1],[2] | 19,608 | |||
Fair Value | [1],[2] | $ 19,517 | |||
Percentage of Net Assets | [1],[2],[5] | 5.40% | |||
First Lien Senior Secured | Corporate debt securities | Capital Goods | Wilnat, Inc. | Six Point Zero Percent Interest rate [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1],[3],[4],[12],[13],[14] | L + 6.00% (1.00% floor | |||
Maturity Date | [1],[3],[4],[12],[13],[14] | Dec. 29, 2026 | |||
Principal / Shares | [1],[3],[4],[12],[13],[14] | $ 370 | |||
Amortized Cost | [1],[3],[4],[12],[13],[14] | 346 | |||
Fair Value | [1],[3],[4],[12],[13],[14] | $ 346 | |||
Percentage of Net Assets | [1],[3],[4],[6],[12],[13],[14] | 0.20% | |||
First Lien Senior Secured | Corporate debt securities | Capital Goods | Wilnat, Inc. | Six Point Zero Percent Interest rate [Member] | Term Loan [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1],[2] | L + 6.00% (1.00% floor) | |||
First Lien Senior Secured | Corporate debt securities | Capital Goods | Wilnat, Inc. | Six Point Zero Percent Interest rate [Member] | Revolving Credit Line [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1],[2],[17],[18] | L + 6.00% (1.00% floor) | |||
Interest Rate | [1],[2],[9],[11] | 10.39% | |||
Maturity Date | [1],[2],[9],[11] | Dec. 29, 2026 | |||
Principal / Shares | [1],[2],[9],[11] | $ 0 | |||
Amortized Cost | [1],[2],[9],[11] | (20) | |||
Fair Value | [1],[2],[9],[11] | $ 0 | |||
Percentage of Net Assets | [1],[2],[5],[17],[18] | 0% | |||
First Lien Senior Secured | Corporate debt securities | Capital Goods | Wilnat, Inc. | Six Point Zero Percent Interest Rate One [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [1],[3],[4],[12] | L + 6.00% (1.00% floor) | |||
Maturity Date | [1],[3],[4],[12] | Dec. 29, 2026 | |||
Principal / Shares | [1],[3],[4],[12] | $ 12,345 | |||
Amortized Cost | [1],[3],[4],[12] | 12,098 | |||
Fair Value | [1],[3],[4],[12] | $ 12,098 | |||
Percentage of Net Assets | [1],[3],[4],[6],[12] | 8.60% | |||
First Lien Senior Secured | Corporate debt securities | Technology Hardware & Equipment | CheckedUp | Five Point Five Zero Percent Interest Rate [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [9],[11] | SOFR + 5.50% (1.00% floor) | |||
Interest Rate | [9],[11] | 9.96% | |||
Maturity Date | [9],[11] | Oct. 20, 2027 | |||
Principal / Shares | [9],[11] | $ 377 | |||
Amortized Cost | [9],[11] | 345 | |||
Fair Value | [9],[11] | $ 339 | |||
Percentage of Net Assets | [6] | 0.10% | |||
First Lien Senior Secured | Corporate debt securities | Technology Hardware & Equipment | CheckedUp | Five Point Five Zero Percent Interest Rate One [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | [9],[11] | SOFR + 5.50% (1.00% floor) | |||
Interest Rate | [9],[11] | 9.96% | |||
Maturity Date | [9],[11] | Oct. 20, 2027 | |||
Principal / Shares | [9],[11] | $ 705 | |||
Amortized Cost | [9],[11] | 670 | |||
Fair Value | [9],[11] | $ 645 | |||
Percentage of Net Assets | [6] | 0.20% | |||
First Lien Senior Secured | Corporate debt securities | Technology Hardware & Equipment | CheckedUp | Five Point Five Zero Percent Interest Rate Two [Member] | |||||
Schedule of Investments [Line Items] | |||||
Spread Above Index | SOFR + 5.50% (1.00% floor) | ||||
Interest Rate | [14] | 9.96% | |||
Maturity Date | [14] | Oct. 20, 2027 | |||
Principal / Shares | [14] | $ 9,166 | |||
Amortized Cost | [14] | 9,010 | |||
Fair Value | [14] | $ 8,984 | |||
Percentage of Net Assets | [6] | 2.50% | |||
[1]All investments domiciled in the United States unless otherwise noted.[2]The fair value of investments with respect to securities for which market quotations are not readily available are valued using significant unobservable inputs (See Note 3 to the consolidated financial statements).[3]All of the Company’s investments, are qualifying assets under Section 55(a) of the Investment Company Act of 1940, as amended (the “1940 Act”). Under the 1940 Act, the Company may not acquire any non-qualifying asset unless, at the time the acquisition is made, qualifying assets represent at least 70% of the Company’s total assets. All investments held are deemed to be illiquid.[4]The fair value of investments with respect to securities for which market quotations are not readily available are valued using significant unobservable inputs (See Note 3 to the financial statements).[5]Percentages are based on net assets as of December 31, 2022.[6]Percentages are based on net assets as of December 31, 2021.[7]Equity and member interests are non-income-producing unless otherwise noted.[8]Ownership of this investment is through a wholly-owned subsidiary.[9]Investment has undrawn commitments. Unamortized fees are classified as unearned income which reduces cost basis, which may result in a negative cost basis. A negative fair value may result from the unfunded commitment being valued below par or amortized cost.[10]Positions that have a SOFR reference rate, from time to time have an additional spread adjustment. This spread adjustment ranges from 0% -0.21% depending on the contractual arrangement. These spread adjustments have been included in the all-in rate shown.[11]The Company has various unfunded commitments to portfolio companies. Please refer to Note 6 -Commitments and Contingencies for details of these unfunded commitments. The negative cost, if applicable, is the result of the capitalized discount or unfunded commitment being greater than the principal amounts outstanding on the loan. The negative fair value, if applicable, is the result of the capitalized discount or unfunded commitment on the loan.[12]The majority of the investments bear interest at a rate that may be determined by reference to London Interbank Offered Rate (“LIBOR” or “L”) or Secured Overnight Financing Rate (“SOFR”) and which reset daily, monthly, quarterly, or semiannually. For each, the Company has provided the spread over LIBOR or SOFR and the current interest rate in effect at December 31, 2021. Certain investments are subject to a Reference Rate floor. For fixed rate loans, a spread above a reference rate is not applicable. As of December 31, 2021, all reference rates are below the floor rate for variable rate loans, and as such these investments are subject to the floor rate.[13]Investment had undrawn commitments. Unamortized fees are classified as unearned income which reduces cost basis, which may result in a negative cost basis. A negative fair value may result from the unfunded commitment being valued below par or amortized cost.[14]The Company has various unfunded commitments to portfolio companies. Please refer to Note 6—Commitments and Contingencies for details of these unfunded commitments. The negative cost, if applicable, is the result of the capitalized discount or unfunded commitment being greater than the principal amounts outstanding on the loan. The negative fair value, if applicable, is the result of the capitalized discount or unfunded commitment on the loan.[15]Positions that have a SOFR reference rate, from time to time have an additional spread adjustment. This spread adjustment ranges from 0% -0.21% depending on the contractual arrangement. These spread adjustments have been included in the all-in rate shown.[16]The Company deemed this asset to be a “non-qualifying asset” under Section 55(a) of the Investment Company Act of 1940, as amended. Qualifying assets must represent at least 70.0% of the Company’s total assets at the time of acquisition of any additional non-qualifying assets. As of December 31, 2022, 4.60% of the Company’s total assets are represented by investments at fair value that are considered non-qualifying assets.[17]The Company has various unfunded commitments to portfolio companies. Please refer to Note 6 -Commitments and Contingencies for details of these unfunded commitments. The negative cost, if applicable, is the result of the capitalized discount or unfunded commitment being greater than the principal amounts outstanding on the loan. The negative fair value, if applicable, is the result of the capitalized discount or unfunded commitment on the loan.[18]Investment has undrawn commitments. Unamortized fees are classified as unearned income which reduces cost basis, which may result in a negative cost basis. A negative fair value may result from the unfunded commitment being valued below par. |
CONSOLIDATED SCHEDULE OF INVE_2
CONSOLIDATED SCHEDULE OF INVESTMENTS 1 - USD ($) $ in Thousands | Dec. 31, 2022 | Dec. 31, 2021 |
Summary of Investment Holdings [Line Items] | ||
Percentage of Total Portfolio | 100% | 100% |
Investment Owned, at Fair Value | $ 355,234 | $ 138,475 |
Health Care Equipment And Services [Member] | ||
Summary of Investment Holdings [Line Items] | ||
Percentage of Total Portfolio | 19.60% | 9% |
Investment Owned, at Fair Value | $ 69,303 | $ 12,394 |
Software Services [Member] | ||
Summary of Investment Holdings [Line Items] | ||
Percentage of Total Portfolio | 13.60% | |
Investment Owned, at Fair Value | $ 47,933 | |
Industrials [Member] | ||
Summary of Investment Holdings [Line Items] | ||
Percentage of Total Portfolio | 10.90% | |
Investment Owned, at Fair Value | $ 38,660 | |
Consumer Services [Member] | ||
Summary of Investment Holdings [Line Items] | ||
Percentage of Total Portfolio | 10.50% | 16.70% |
Investment Owned, at Fair Value | $ 37,475 | $ 23,148 |
Diversified Financials [Member] | ||
Summary of Investment Holdings [Line Items] | ||
Percentage of Total Portfolio | 12.10% | 7% |
Investment Owned, at Fair Value | $ 42,991 | $ 9,689 |
Consumer Durables And Apparel [Member] | ||
Summary of Investment Holdings [Line Items] | ||
Percentage of Total Portfolio | 8.10% | 20.90% |
Investment Owned, at Fair Value | $ 28,926 | $ 28,942 |
Commercial And Professional Services [Member] | ||
Summary of Investment Holdings [Line Items] | ||
Percentage of Total Portfolio | 7.20% | 18.70% |
Investment Owned, at Fair Value | $ 25,736 | $ 25,930 |
Media [Member] | ||
Summary of Investment Holdings [Line Items] | ||
Percentage of Total Portfolio | 4.80% | 9.20% |
Investment Owned, at Fair Value | $ 17,040 | $ 12,794 |
Health Care Providers Services [Member] | ||
Summary of Investment Holdings [Line Items] | ||
Percentage of Total Portfolio | 3.80% | |
Investment Owned, at Fair Value | $ 13,477 | |
Capital Goods [Member] | ||
Summary of Investment Holdings [Line Items] | ||
Percentage of Total Portfolio | 3.40% | 9% |
Investment Owned, at Fair Value | $ 12,222 | $ 12,444 |
Health Care Technology [Member] | ||
Summary of Investment Holdings [Line Items] | ||
Percentage of Total Portfolio | 3.20% | 9.50% |
Investment Owned, at Fair Value | $ 11,503 | $ 13,134 |
Technology Hardware & Equipment | ||
Summary of Investment Holdings [Line Items] | ||
Percentage of Total Portfolio | 2.80% | |
Investment Owned, at Fair Value | $ 9,968 |
CONSOLIDATED SCHEDULE OF INVE_3
CONSOLIDATED SCHEDULE OF INVESTMENTS (Parenthetical) | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
Schedule of Investments [Line Items] | ||
Percentage of non qualifying assets in the portfolio of total assets | 4.60% | |
Debt Securities [Member] | First Lien [Member] | First Lien Senior Secured [Member] | ||
Schedule of Investments [Line Items] | ||
Investment owned, Description of variable rate basis | The majority of the investments bear interest at a rate that may be determined by reference to London Interbank Offered Rate (“LIBOR” or “L”) or Secured Overnight Financing Rate (“SOFR”) and which reset monthly, quarterly, semiannually, or annually. | The majority of the investments bear interest at a rate that may be determined by reference to London Interbank Offered Rate (“LIBOR” or “L”) or Secured Overnight Financing Rate (“SOFR”) and which reset daily, monthly, quarterly, or semiannually. |
Maximum [Member] | ||
Schedule of Investments [Line Items] | ||
Investment owned, Spread adjustment, Percentage | 0.21% | |
Minimum [Member] | ||
Schedule of Investments [Line Items] | ||
Percentage of qualifying assets in the portfolio of total assets | 70% | 70% |
Investment owned, Spread adjustment, Percentage | 0% |
Organization
Organization | 12 Months Ended |
Dec. 31, 2022 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Organization | Note 1—Organization Commonwealth Credit Partners BDC I, Inc. (the “Company”) is an externally managed, non-diversified, closed-end The Company is managed by Commonwealth Credit Advisors LLC (the “Investment Adviser”), a Delaware limited liability company and an affiliate of Comvest Capital Advisors LLC and Comvest Credit Advisors LLC (collectively “Comvest Partners”). The Investment Adviser is registered as an investment adviser under the Investment Advisers Act of 1940, as amended. The Investment Adviser oversees the management of the Company’s activities and is responsible for making investment decisions with respect to the Company’s portfolio. The Company’s investment objective is to generate both current income and capital appreciation by investing in middle-market companies in a wide range of industries primarily structured as senior credit facilities, and to a lesser extent, junior credit facilities. The Company also may purchase interests in loans through secondary market transactions. The Company is conducting private placements of shares of its common stock, par value $0.001 per share (the “Common Stock” or “Shares”), to investors in reliance on exemptions from the registration requirements of the Securities Act of 1933, as amended (the “Securities Act”). Each investor in the private placement will make a capital commitment (the “Capital Commitments”) to purchase shares of Common Stock pursuant to a subscription agreement (a “Subscription Agreement”). Investors will be required to make capital contributions to purchase additional shares of Common Stock (the “Drawdown Purchase Price”) each time the Company delivers a drawdown notice (the “Drawdown Notice”), which will be delivered at least ten The Company has established CCP BDC Blocker I, LLC, and CCP BDC Blocker II, LLC, wholly-owned direct subsidiaries. These subsidiaries allow the Company to hold equity securities of portfolio companies organized as a pass-through entity while continuing to satisfy the requirements of a RIC under the Code. On February 7, 2022, the Company established CCP BDC California LLC, a California limited liability company that is a disregarded entity for tax purposes, which has been established to acquire investments in the State of California, as required by California law. Prior to February 7, 2022 and through this date, financial information presented represents Commonwealth Credit Partners BDC I, Inc. only. |
Summary of Significant Accounti
Summary of Significant Accounting Policies | 12 Months Ended |
Dec. 31, 2022 | |
Accounting Policies [Abstract] | |
Significant Accounting Policies | Note 2—Summary of Significant Accounting Policies Basis of Presentation The Company’s consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the U.S. (“GAAP”). The Company is an investment company following accounting and reporting guidance in Financial Accounting Standards Board (“FASB”) Accounting Standards Codification Topic 946, Financial Services—Investment Companies The following is a summary of significant accounting policies consistently followed by the Company in the preparation of its financial statements. The financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”) and pursuant to the requirements for reporting on Form 10-K S-X. Financial Services-Investment Companies Use of Estimates The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts and disclosures in these financial statements. Actual results could differ from those estimates. Valuation of Portfolio Investments The Investment Adviser applies fair value accounting in accordance with GAAP. Fair value is the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Investments are reflected on the Company’s Consolidated Statement of Assets and Liabilities at fair value, with changes in unrealized gains and losses resulting from changes in fair value reflected in the Company’s Consolidated Statement of Operations as “Net change in unrealized gains (losses) of investments” and realizations of portfolio investments reflected in the Company’s Consolidated Statements of Operations as “Net realized gains (losses) on investments”. The Investment Adviser values the Company’s portfolio investments on a quarterly basis, or more frequently if required under the 1940 Act. For purposes of the 1940 Act, the Company’s board of directors (“Board”) has designated the Investment Adviser as the Company’s “valuation designee” under Rule 2a-5 To the extent (i) “benefit plan investors”, as defined in Section 3(42) of the Employee Retirement Income Security Act of 1974, as amended (“ERISA”) and any regulations promulgated thereunder (“Benefit Plan Investors”), hold 25% or more of the Company’s outstanding Shares, and (ii) the Company’s Shares are not listed on a national securities exchange, one or more independent valuation firms (each a “Valuation Agent”) will be engaged to independently value the Company’s investments, in consultation with the Investment Adviser. The Company’s quarterly valuation procedures, which are the procedures that will be followed by such Valuation Agent to the extent (i) Benefit Plan Investors hold 25% or more of the Company’s outstanding Shares, and (ii) the Company’s Shares are not listed on a national securities exchange, are set forth in more detail below: 1) Investments for which market quotations are readily available on an exchange are valued at such market quotations based on the closing price indicated from independent pricing services. 2) Investments for which indicative prices are obtained from various pricing services and/or brokers or dealers are valued through a multi- step valuation process, as described below, to determine whether the quote(s) obtained is representative of fair value in accordance with GAAP. a) Bond quotes are obtained through independent pricing services. Internal reviews are performed by the personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, to ensure that the quote obtained is representative of fair value in accordance with GAAP and if so, the quote is used. If the Valuation Agent is unable to sufficiently validate the quote(s) internally and if the investment’s par value exceeds a certain materiality threshold, the investment is valued similarly to those assets with no readily available quotes (see (3) below); and b) For investments other than bonds, the personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, look at the number of quotes readily available and perform the following: i) Investments for which two or more quotes are received from a pricing service are valued using the mean of the mean of the bid and ask of the quotes obtained. If quotes from pricing services differ by +/- five points or if the spread between the bid and ask for a quote is greater than 10 points, the personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, will evaluate the reasonableness of the quote, and if the quote is determined to not be representative of fair value, the personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, will use one or more of the methodologies outlined below to determine fair value; ii) Investments for which one quote is received from a pricing service are validated by the Valuation Agent, in consultation with the investment professionals of the Investment Adviser. The personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, analyze the market quotes obtained using an array of valuation methods (further described below) to validate the fair value. For assets where a supporting analysis is prepared, the Valuation Agent will document the selection and appropriateness of the indices selected for yield comparison and a conclusion documenting how the yield comparison analysis supports the proposed mark. The quarterly portfolio company monitoring reports which detail the qualitative and quantitative performance of the portfolio company will also be included. If the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, is unable to sufficiently validate the quote internally and if the investment’s par value exceeds a certain materiality threshold, the investment is valued similarly to those assets with no readily available quotes (see (3) below). 3) Investments for which quotations are not readily available through exchanges, pricing services, brokers, or dealers are valued through a multi- step valuation process: a) Each portfolio company or investment is initially valued by the personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser; and b) Preliminary valuation conclusions will then be documented and discussed with our senior management. For investments in revolving credit facilities and delayed draw commitments, the cost basis of the funded investments purchased is offset by any costs/netbacks received for any unfunded portion on the total balance committed. The fair value is also adjusted for the price appreciation or depreciation on the unfunded portion. As a result, the purchase of commitments not completely funded may result in a negative fair value until it is called and funded. The values assigned to investments are based upon available information and do not necessarily represent amounts which might ultimately be realized, since such amounts depend on future circumstances and cannot be reasonably determined until the individual positions are liquidated. Due to the inherent uncertainty of determining the fair value of investments that do not have a readily available market value, the fair value of the Company’s investments may fluctuate from period to period and the fluctuations could be material. In the event Benefit Plan Investors do not hold 25% or more of the Company’s outstanding Shares, or the Company’s Shares are listed on a national securities exchange, then (i) personnel of the Investment Adviser will undertake the roles to be performed by the personnel of the Valuation Agent, as described above and (ii) if an investment falls into category (3) above for four consecutive quarters and if the investment’s par value or its fair value exceeds a certain materiality threshold, then at least once each fiscal year, the valuation for each portfolio investment for which the Company does not have a readily available market quotation will be reviewed by an independent valuation firm engaged by the Board. For all valuations, the Valuation Committee of the Board, which consists solely of directors who are not “interested persons” of the Company, as such term is used under the 1940 Act (the “Independent Directors”), will review these preliminary valuations and the Board, a majority of whom are Independent Directors, will discuss the Investment Adviser’s valuations; provided, however, that to the extent the Company’s assets are treated as “plan assets” for purposes of ERISA, the Valuation Agent will determine valuations using only those valuation methodologies reviewed and approved by the Valuation Committee and the Board, and, absent manifest error, the Board will accept such valuations prepared by the Valuation Agent in accordance therewith. Investment Classification The Company classifies its investments in accordance with the requirements of the 1940 Act. Under the 1940 Act, “Control” is defined as the power to exercise a controlling influence over the management or policies of a company, unless such power is solely the result of an official position with such company. In addition, in accordance with Section 2(a)(9) of the 1940 Act, any person who owns beneficially, either directly or through one or more controlled companies, more than 25% of the voting securities of a company shall be presumed to control such company. Any person who does not so own more than 25% of the voting securities of any company shall be presumed not to control such company. Any person who does not so own more than 25% of the voting securities of any company and/or does not have the power to exercise control over the management or policies of such portfolio company shall be presumed not to control such company. Consistent with the 1940 Act, “Affiliated Investments” are defined as those investments in companies in which the Company owns 5% or more of the voting securities. Consistent with the 1940 Act, “Non-affiliated Cash and Cash Equivalents Cash and cash equivalents include cash held in banks and short-term, liquid investments in a money market deposit account. Cash and cash equivalents are carried at cost which approximates fair value. The Company deposits at financial institutions for its cash and cash equivalents may exceed FDIC insured limits under applicable law. The Company considers all highly liquid investments with a maturity of three months or less, when acquired, to be cash equivalents. As of December 31, 2022, the Company held cash and cash equivalents in the form of money market fund shares held in First American Government Obligations Fund with a fair value of $3.8 million representing 1.04% of the Company’s net assets. As of December 31, 2021, the Company did not hold any money market fund shares. Cash equivalents in the form of money market fund shares are valued at their reported net asset value (generally $1 per share) on the measurement date, and are categorized within Level 1 of the fair value hierarchy under ASC 820, as inputs in the valuation are observable. Organizational Expenses and Offering Costs Organizational expenses consist of costs incurred to establish the Company and enable it legally to do business. Organization costs are expensed as incurred. Offering costs consist of costs incurred in connection with the offering of Common Stock of the Company. Offering costs are capitalized as a deferred charge and amortized to expense on a straight-line basis over 12 months from the inception date. Offering costs expensed for the year ended December 31, 2022 and for the period January 15, 2021 (Inception Date) through December 31, 2021 were $0.09 million and $0.08 million, respectively. As of December 31, 2022 and December 31, 2021, offering costs deferred were $0 and $0.09 million, respectively, and are recorded in prepaid expenses and other assets on the Consolidated Statement of Assets and Liabilities. The Company will bear the organizational expenses and offering costs incurred in connection with the formation of the Company and the offering of shares of its Common Stock, including the out-of-pocket expenses of the Investment Adviser and its agents and affiliates. In addition, the Company will reimburse the Investment Adviser for the organizational expenses and offering costs it incurs on the Company’s behalf. For the year ended December , and for the period January , (Inception Date) through December , , the Company has incurred $ and $ million, respectively, of organizational costs. If actual organizational expenses and offering costs incurred exceed $ million, the Investment Adviser or its affiliate bear the excess costs. Deferred Financing Costs Financing costs incurred in connection with the Company’s credit facilities are capitalized and amortized into expense using the straight-line method, which approximates the effective yield method over the life of the respective facility. See Note 5—Borrowings. Revenue Recognition Interest Income Interest income, adjusted for amortization of premium and accretion of discount, is recorded on an accrual basis. Discount and premium on investments purchased are accreted/amortized over the expected life of the respective investment using the effective yield method. Loan origination fees, original issue discount (“OID”) and market discounts or premiums are capitalized and amortized into interest income using the effective interest method. Upon prepayment of a loan or debt security, any prepayment premiums, unamortized upfront loan origination fees and unamortized discounts are recorded as interest income. Fee Income Fee income, such as structuring fees, loan monitoring, amendment, syndication, commitment, termination, and other loan fees are recognized as income when earned, either upon receipt or amortized into fee income. Upon the re-payment of Non-accrual Investments may be placed on non-accrual non-accrual non-accrual Non-accrual Net Realized Gain or Loss and Net Change in Unrealized Gain or Loss Investment transactions are accounted for on the trade date. Gain or loss on the sale of investments is calculated using the specific identification method. Net change in unrealized gain or loss will reflect the change in portfolio investment values during the reporting period, including any reversal of previously recorded unrealized gain or loss, when a gain or loss is realized. Income Taxes The Company has elected to be treated for federal income tax purposes as a RIC under Subchapter M of the Code. Generally, a corporation can qualify as a RIC if it distributes dividends for federal income tax purposes to stockholders in an amount generally equal to at least % of “investment company taxable income,” as defined in the Code, and determined without regard to any deduction for dividends paid. Distributions declared prior to the filing of the previous year’s tax return and paid up to twelve months after the previous tax year can be carried back to the prior tax year in determining the distributions paid in such tax year. The Company intends to make sufficient distributions to maintain its ability to be subject to be taxed as a RIC each year. The Company will be subject to a % nondeductible federal excise tax on certain undistributed income unless the Company distributes, in a timely manner as required by the Code, an amount at least equal to the sum of (1) % of its respective net ordinary income earned for the calendar year and (2) % of its respective capital gain net income for the one-year period ending October 31 in the calendar year, plus any net ordinary income or capital gain net income not distributed in previous years. The Company evaluates tax positions taken or expected to be taken in the course of preparing the Company’s tax returns to determine whether it is “more-likely-than-not” 50-percent) more-likely-than-not on-going Recent Accounting Standards Update In March 2020, the Financial Accounting Standards Board issued Accounting Standards Update No. 2020-04, Facilitation of the Effects of Reference Rate Reform on Financial Reporting 2020-04”). 2020-04 |
Fair Value of Financial Instrum
Fair Value of Financial Instruments | 12 Months Ended |
Dec. 31, 2022 | |
Fair Value Disclosures [Abstract] | |
Fair Value of Financial Instruments | Note 3—Fair Value of Financial Instruments Fair value is the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Accounting Standards Codification Topic 820, Fair Value Measurements and Disclosure (“ASC 820”) establishes a fair value hierarchy that prioritizes and ranks the inputs to valuation techniques used in measuring investments at fair value. The hierarchy classifies the inputs used in measuring fair value into three levels as follows: • Level 1—Quoted prices in active markets for identical assets and liabilities that the reporting entity has the ability to access at the measurement date. • Level 2—Inputs other than quoted prices included within Level 1 that are observable for the asset and liability or can be corroborated with observable market data for substantially the entire contractual term of the asset or liability. • Level 3—Unobservable inputs that reflect the Company’s own assumptions about the assumptions that market participants would use in the pricing of the asset or liability and are consequently not based on market activity, but rather through particular valuation techniques. The determination of where an asset or liability falls in the above hierarchy requires significant judgment and factors specific to the asset or liability. In instances where the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level input that is significant to the fair value measurement in its entirety. The Company evaluates its hierarchy disclosures each quarter and depending on various factors, it is possible that an asset or liability may be classified differently from quarter to quarter. Determination of fair values involves subjective judgments and estimates. Accordingly, the notes to the consolidated financial statements refer to the uncertainty with respect to the possible effect of such valuations, and any change in such valuations on the consolidated financial statements. The following table presents fair value measurements of investments, by major class, as of December 31, 2022, according to the fair value hierarchy: Fair Value Measurements Level 1 Level 2 Level 3 Totals First Lien Senior Secured $ — $ — $ 352,041 $ 352,041 Equity — — 3,193 3,193 Total $ — $ — $ 355,234 $ 355,234 The following table presents fair value measurements of investments, by major class, as of December 31, 2021, according to the fair value hierarchy: Fair Value Measurements Level 1 Level 2 Level 3 Totals First Lien Senior Secured $ — $ — $ 135,926 $ 135,926 Equity — — 2,549 2,549 Total $ — $ — $ 138,475 $ 138,475 The following table provides a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the year ended December 31, 2022: First Lien Equity Total Balance as of December 31, 2021 $ 135,926 $ 2,549 $ 138,475 Purchases and other adjustments to cost 241,576 1,250 242,826 Sales and repayments (18,950 ) — (18,950 ) Net realized gains 50 — 50 Net change in unrealized appreciation on investments (7,424 ) (606 ) (8,030 ) Net accretion of discount on investments 863 — 863 Balance as of December 31, 2022 $ 352,041 $ 3,193 $ 355,234 Net change in u nrealize $ (7,424 ) $ (606 ) $ (8,030 ) The following table provides a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the period from January 15, 2021 (Inception Date) through December 31, 2021: First Lien Equity Total Balance as of January 15, 2021 (Inception Date) $ — $ — $ — Purchases and other adjustments to cost 139,269 2,361 141,630 Sales and repayments (3,739 ) (60 ) (3,799 ) Net realized gain/(loss) on investments 19 — 19 Net change in unrealized gain/(loss) on investments 302 248 550 Net accretion of discount on investments 75 — 75 Balance as of December 31, 2021 $ 135,926 $ 2,549 $ 138,475 Net change in unrealized gain/loss for the period relating to those Level 3 assets that were still held by the Company at the end of the period: $ 302 $ 248 $ 550 Purchases represent the acquisition of new investments at cost. Sales and repayments represent principal payments received during the period. Significant Unobservable Inputs The following table summarizes the significant unobservable inputs used to value Level 3 investments as of December 31, 2022. The table is not intended to be all-inclusive, Asset Category Fair Value Primary Valuation Unobservable Selected Input Range Weighted Minimum Maximum First Lien Senior Secured $ 352,041 Discounted Cash Flow Discount Rate 9.8 % 20.0 % 12.5 % Equity 481 Market Comparables Revenue Multiple 2.7 x 2.9 x 2.8 x Equity 2,712 Market Comparables EDBITDA Multiple 7.0 x 16.5 x 11.3 x Total $ 355,234 (a) Weighted averages are calculated based on fair value of investments. The following table summarizes the significant unobservable inputs used to value Level 3 investments as of December 31, 2021. The table is not intended to be all-inclusive, Asset Category Fair Value Primary Valuation Unobservable Selected Input Range Weighted Minimum Maximum First Lien Senior Secured $ 135,926 Discounted Cash Flow Discount Rate 6.4 % 9.6 % 8.3 % Equity 554 Discounted Cash Flow Discount Rate 8.6 % 9.6 % 9.1 % Equity 1,995 Market Comparables LTM EBITDA 8.0 x 17.0 x 10.2 x Total $ 138,475 (a) Weighted averages are calculated based on fair value of investments. There were no significant changes in valuation approach or technique as of December 31, 2022 and December 31, 2021. Level 3 inputs to the valuation methodology are unobservable and significant to overall fair value measurement. The inputs into the determination of fair value require significant management judgment or estimation. Financial instruments that are included in this category include investments in privately held entities where the fair value is based on unobservable inputs. The income and market approaches were used in the determination of fair value of certain Level 3 assets as of December 31, 2022 and December 31, 2021. The significant unobservable inputs used in the income approach are the discount rate or market yield used to discount the estimated future cash flows expected to be received from the underlying investment, which include both future principal and interest payments and any other end of term fees, as applicable. Included in the consideration and selection of discount rates are factors such as risk of default, interest rate risk, and changes in credit quality. The significant unobservable inputs used in the market approach are based on market comparable transactions and market multiples of publicly traded comparable companies. Increases or decreases in the valuation multiples in isolation may result in higher or lower fair value measurement, respectively, and increases or decreases in the discount rate in isolation may result in lower or higher fair value measurement, respectively. As of December 31, 2022 and December 31, 2021, the Company had no portfolio companies on non-accrual non-accrual For discussion of the fair value measurement of the Company’s borrowings, refer to Note 5—Borrowings. |
Related Party Transactions
Related Party Transactions | 12 Months Ended |
Dec. 31, 2022 | |
Related Party Transactions [Abstract] | |
Related Party Transactions | Note 4—Related Party Transactions Investment Advisory Agreement The Company entered into an investment advisory and management agreement (the “Investment Advisory Agreement”) with the Investment Adviser in which the Investment Adviser, subject to the overall supervision of the Company’s Board, manages the day-to-day Pursuant to the Investment Advisory Agreement with the Investment Adviser, the Company pays the Investment Adviser a fee for its services under the Investment Advisory Agreement consisting of an annual base management fee (“Management Fee”) and an incentive management fee (the “Incentive Fee”), each payable quarterly, in the manner set forth below. Operating Advisory Group, LLC (“OAG”), is a consulting firm that exclusively provides management consulting services, substantially all of which are provided to portfolio companies of Comvest Partners’ affiliated funds investing in a control equity strategy. The Company also engages OAG to provide assistance with certain discrete diligence and other matters in connection with the Company’s investing activities. For the year ended December 31, 2022 and for the period from January 15, 2021 (Inception Date) through December 31, 2021, OAG charged $ 11 The Investment Adviser or its affiliates generally may pay operating expenses on behalf of the Company and are reimbursed. As of December 31, 2022, the Company had a payable of approximately $86, for expenses paid on its behalf. Management Fee During the Investment Period, the Management Fee will be calculated at an annual rate of 1.00% with respect to the Company’s Adjusted Average Assets Invested (defined below) in respect of the relevant quarterly period, in the manner set forth in the table below. “Adjusted Average Assets Invested” shall mean (a) the average of the sum of the Company’s (i) Drawn Capital Commitments and (ii) outstanding principal on borrowings, in the case of clause (i) and clause (ii), as of the last business day of each month included in the relevant quarterly period less (b) the sum of the Company’s (iii) cumulative net unrealized losses, if any, and (iv) cumulative net realized losses, if any, in the case of clause (iii) and clause (iv), as of the last business day of the relevant quarter. For the avoidance of doubt, the quarterly Management Fees payable to the Investment Adviser are specifically set forth below. After the Investment Period, the 1.00% Management Fee will be calculated based on the Company’s Adjusted Average Assets Invested in respect of each quarterly period. Any Management Fees payable pursuant to the Investment Advisory Agreement will be calculated based on the Company’s Adjusted Average Assets Invested in respect of the most recently completed calendar quarter. Management Fees for any partial quarter will be appropriately prorated. For the avoidance of doubt, the quarterly Management Fees payable to the Investment Adviser shall be calculated based on the lower of the actual Adjusted Average Assets Invested as of the end of any quarter and the Target Adjusted Average Assets Invested for that quarter, as specifically set forth in the table below . The table set forth below shows the following quarterly fee percentages shall be payable with respect to the Company’s Target Adjusted Average Assets through the end of the Investment Period: Quarter Ending Quarter Target Adjusted 1 Quarterly Quarterly Dollar 2 September 30, 2021 1 $ 80 1 % 0.2 December 31, 2021 2 $ 160 1 % 0.4 March 31, 2022 3 $ 240 1 % 0.6 June 30, 2022 4 $ 320 1 % 0.8 September 30, 2022 5 $ 400 1 % 1 December 31, 2022 6 $ 480 1 % 1.2 March 31, 2023 7 $ 560 1 % 1.4 June 30, 2023 8 $ 640 1 % 1.6 September 30, 2023 9 $ 650 1 % 1.625 December 31, 2023 10 $ 650 1 % 1.625 March 31, 2024 11 $ 650 1 % 1.625 June 30, 2024 12 and beyond 3 $ 650 1 % 1.625 (1) For the avoidance of doubt, the Management Fee paid at the end of any quarter shall be calculated based on the lower of the actual Adjusted Average Assets Invested in respect of the quarter and the target Adjusted Average Assets Invested for that quarter. (2) Reflects dollar amount of Management Fees payable for the applicable quarter based on the Company’s target Adjusted Average Assets Invested as of the end of such quarter. (3) Reflects the Management Fee payable beginning in quarter 12 and extending through the end of the Investment Period. For the year ended December 31, 2022 and for the period January 15, 2021 (Inception Date) to December 31, 2021, the Company incurred $2.72 million and $0.44 million, respectively, in Management Fees under the Investment Advisory Agreement. The Investment Adviser has chosen to voluntarily waive $0.12 million and $0.13 million of management fees earned in accordance with the Investment Advisory Agreement for the year ended December 31, 2022 and for the period January 15, 2021 (Inception Date) to December 31, 2021, respectively. Any fees waived under the Investment Advisory Agreement are not subject to reimbursement to the Investment Adviser. Incentive Fee If, as of the last day of the relevant quarter, the Company’s Total Return (as defined below) in respect of the relevant Measurement Period (as defined below) equals or exceeds the “Hurdle Amount” (as defined below), the Investment Adviser shall be paid an Incentive Fee calculated at an annual rate of 0.25% (0.0625% per quarter) with respect to the Company’s Incentive Fee Average Assets Invested (as defined below) on a cumulative basis for the Measurement Period less the aggregate amount of any previously paid Incentive Fees with respect to the Measurement Period. If, as of the last day of the relevant quarter, the Company’s Total Return in respect of the relevant Measurement Period is less than the Hurdle Amount, the Investment Adviser shall not receive any Incentive Fee in respect of the relevant quarter. “Total Return” means the sum of the Company’s net investment income (with Organizational Expenses (as defined herein) amortized ratably over a three-year period for the purposes of this calculation) in respect of the relevant Measurement Period and the Company’s realized and unrealized capital gains less realized and unrealized capital losses in respect of the relevant Measurement Period. For the avoidance of doubt, the Total Return calculation will not take into account the deduction of the 0.25% Incentive Fee but will take into account the deduction of the 1.00% Management Fee. “Hurdle Amount” means 7.25% times the average of the “Drawn Capital Commitments” (as defined below) for each quarter during the Measurement Period, (i) multiplied by the number of quarters in the Measurement Period, and (ii) divided by (4) four. “Drawn Capital Commitments” means the simple average of the drawn Capital Commitments as of the last business day of each month included in the relevant quarterly period. “Measurement Period” means the period from the Company’s inception date through the end of the most recently completed calendar quarter. “Incentive Fee Average Assets Invested” means (a) the average of the sum of the Company’s (i) Drawn Capital Commitments and (ii) outstanding principal on borrowings, in the case of clause (i) and clause (ii), as of the last business day of each month included in the Measurement Period less (b) the Company’s net realized and unrealized losses, if any, in respect of each quarter included in the relevant Measurement Period. For the year ended December 31, 2022 and for the period from January 15, 2021 (Inception Date) through December 31, 2021, there was no incentive fee earned and thus no amounts have been accrued. Administration Agreement We have entered into an administration agreement (the “Administration Agreement”) with Commonwealth Credit Advisors LLC, a Delaware limited liability company (in such capacity, the “Administrator”), under which the Administrator provides administrative services for us, including arranging office facilities for us and providing office equipment and clerical, bookkeeping and recordkeeping services at such facilities. Under the Administration Agreement, the Administrator also performs, or oversees the performance of, our required administrative services, which includes being responsible for the financial records which we are required to maintain and preparing reports to our stockholders and reports filed with the SEC and providing the services of our chief financial officer and their respective staffs. In addition, the Administrator will assist us in determining and publishing our net asset value, overseeing the preparation and filing of tax returns and the printing and dissemination of reports to our Stockholders, and generally overseeing the payment of our expenses and the performance of administrative and professional services rendered to us by others. The Administrator may also provide on our behalf managerial assistance to our portfolio companies. The Administrator has hired a third-party sub-administrator sub-administrator. Co-Investment The 1940 Act generally prohibits BDCs from entering into negotiated co-investments co-investment co-invest co-investment |
Borrowings
Borrowings | 12 Months Ended |
Dec. 31, 2022 | |
Debt Disclosure [Abstract] | |
Borrowings | Note 5—Borrowings Goldman Credit Facility On August 11, 2021, the Company entered into a Credit Agreement (together with the exhibits and schedules thereto, the ‘‘Goldman Credit Facility’’) as the borrower and Goldman Sachs Bank USA (“Goldman Sachs”) as the lender. The Goldman Credit Facility is structured as a revolving credit facility secured by the capital commitments of the Company’s subscribed investors and certain related assets. On September 27, 2021, the Credit Agreement was amended, pursuant to which the maximum loan amount was increased to the lesser of $130 million and the Borrowing Base. The Goldman Credit Facility is uncommitted and matures on the earlier of (i) the date on which either the Company or lender provide written notice of termination to the other party and (ii) the date that is 30 days prior to the last date on which the Company may issue capital drawdowns to its investors. Under the Goldman Credit Facility, the Company is permitted to borrow up to the lesser of $130 million and the Borrowing Base. The “Borrowing Base” is based upon the unfunded capital commitments of certain subscribed investors in the Company that have been approved by Goldman Sachs and meet certain criteria. The advance rate for such investors is currently 90%. The Goldman Credit Facility contains certain customary affirmative and negative covenants and events of default. The Goldman Credit Facility b ears The weighted average annualized interest cost for all borrowings for the year ended December 31, 2022 was 5.08%, and the average daily debt outstanding for the same period was $53.49 million. The maximum debt outstanding for the year ended December 31, 2022 was $122 million. The following table represents borrowings as of December 31, 2022: Total Aggregate Total Principal (1) Less Deferred Amount per Statements of Goldman Credit Facility $ 130,000 $ 0 $ 83 $ (83 ) Total $ 130,000 $ 0 $ 83 $ (83 ) (1) As of December 31, 2022, all principal borrowings had been repaid. The following table represents interest and debt fees for the year ended December 31, 2022: For the Year Ended December 31, 2022 Interest Rate (2)(3) Interest Expense Deferred Financing (1) Other Fees (1) Goldman Credit Facility SOFR + 0.11448% + 2.70% $ 2,699 $ 33 $ 130 Total $ 2,699 $ 33 $ 130 (1) Amortization of deferred financing costs and other fees are included in interest expense on the statement of operations. (2) As of December 31, 2022, the 1-month (3) Interest rate of Term SOFR plus 0.11448% plus 2.70%. The following table represents borrowings as of December 31, 2021: Total Aggregate Total Principal Less Deferred Amount per Statements of Goldman Credit Facility $ 130,000 $ 113,000 $ 116 $ 112,884 Total $ 130,000 $ 113,000 $ 116 $ 112,884 The following table represents interest and debt fees for the period January 15, 2021 (Inception Date) through December 31, 2021: For the Period January 15, 2021 (Inception Date) through December 31, 2021 Interest Rate (2)(3) Interest Expense Deferred Financing (1) Other Fees (1) Goldman Credit Facility L+2.70% $ 158 $ 6 $ 43 Total $ 158 $ 6 $ 43 (1) Amortization of deferred financing costs and other fees are included in interest expense on the statement of operations. (2) As of December 31, 2021, the 1-month (3) Interest rate of LIBOR plus 2.70% until September 30, 2021, and a rate of SOFR plus 0.11448% plus 2.70 % thereafter. At December 31, 2022 the Company did not have any outstanding balance on its secured borrowings. At December 31, 2021, the carrying amount of the Company’s secured borrowings approximated their fair value in accordance with ASC 820. As of December 31, 2021, the Company’s borrowings would be deemed to be Level 3, as defined in Note 3—Fair Value of Financial Instruments. |
Commitments and Contingencies
Commitments and Contingencies | 12 Months Ended |
Dec. 31, 2022 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | Note 6—Commitments and Contingencies Commitments In the ordinary course of business, the Company may enter into future funding commitments. As of December 31, 2022 and December 31, 2021, the Company had unfunded commitments on delayed draw term loans and revolving credit lines of $55.0 million and $31.9 million, respectively. The Company maintains sufficient cash on hand, unfunded Capital Commitments, and available borrowings from the Goldman Credit Facility to fund such unfunded commitments. As of December 31, 2022, the Company’s unfunded commitments consisted of the following: Portfolio Company Name Investment Type Commitment Type Unfunded 190 Octane Financing First Lien Senior Secured Delayed Draw Loan $ 400 190 Octane Financing First Lien Senior Secured Revolving Credit Line 1,142 Aurora Solutions LLC First Lien Senior Secured Delayed Draw Loan 3,702 Aurora Solutions LLC First Lien Senior Secured Revolving Credit Line 766 Bradford Health Services First Lien Senior Secured Delayed Draw Loan 7,539 CheckedUp First Lien Senior Secured Delayed Draw Loan 2,356 CheckedUp First Lien Senior Secured Revolving Credit Line 1,508 CreditAssociates, LLC First Lien Senior Secured Revolving Credit Line 1,167 MerchantWise Solutions, LLC First Lien Senior Secured Delayed Draw Loan 1,002 MerchantWise Solutions, LLC First Lien Senior Secured Revolving Credit Line 1,542 Narcote, LLC First Lien Senior Secured Revolving Credit Line 490 Nuspire, LLC First Lien Senior Secured Delayed Draw Loan 4,397 Nuspire, LLC First Lien Senior Secured Revolving Credit Line 879 OneCare Media, LLC First Lien Senior Secured Revolving Credit Line 2,056 PJW Ultimate Holdings LLC First Lien Senior Secured Delayed Draw Loan 682 PJW Ultimate Holdings LLC First Lien Senior Secured Revolving Credit Line 1,925 Raven Engineered Films, Inc First Lien Senior Secured Revolving Credit Line 3,770 Rushmore Intermediate First Lien Senior Secured Delayed Draw Loan 467 Rushmore Intermediate First Lien Senior Secured Revolving Credit Line 1,344 S4T Holdings Corp. First Lien Senior Secured Delayed Draw Loan 7,730 The Smilist Management, Inc. First Lien Senior Secured Delayed Draw Loan-C 3,842 The Smilist Management, Inc. First Lien Senior Secured Revolving Credit Line 549 VardimanBlack Holdings LLC First Lien Senior Secured Delayed Draw Loan-1st Amendment 1,258 Vecta Environmental Services First Lien Senior Secured Delayed Draw Loan 2,473 Vecta Environmental Services First Lien Senior Secured Revolving Credit Line 742 Wilnat, Inc. First Lien Senior Secured Revolving Credit Line 1,235 Total $ 54,963 As of December 31, 2021, the Company’s unfunded commitments consisted of the following: Portfolio Company Name Investment Type Commitment Type Unfunded Commitments Abea Acquisition, Inc. First Lien Senior Delayed Draw Loan $ 1,522 Aurora Solutions LLC First Lien Senior Delayed Draw Loan 7,021 Aurora Solutions LLC First Lien Senior Revolving Credit Line 894 Kent Water Sport Holdings, LLC First Lien Senior Delayed Draw Loan 3,530 OneCare Media. LLC First Lien Senior Revolving Credit Line 2,056 PJW Ultimate Holdings, LLC First Lien Senior Delayed Draw Credit Line 4,279 PJW Ultimate Holdings, LLC First Lien Senior Revolving Credit Line 1,284 Rushmore Intermediate, LLC First Lien Senior Delayed Draw Loan 1,344 Rushmore Intermediate, LLC First Lien Senior Revolving Credit Line 1,344 S4T Holdings Corp. First Lien Senior Delayed Draw Loan 7,730 Wilnat, Inc. First Lien Senior Revolving Credit Line 864 Total $ 31,868 The unrealized appreciation or depreciation associated with unfunded portfolio company commitments is recorded in the financial statements and reflected as an adjustment to the valuation of the related security in the Consolidated Schedule of Investments as of December 31, 2022 and December 31, 2021. The par amount of the unfunded portfolio company commitments is not recognized by the Company until the commitment is funded. The credit agreements of the unfunded portfolio company commitments contain customary lending provisions which are subject to the portfolio company’s achievement of certain milestones. In instances where the underlying company experiences material adverse effects that would impact the financial condition or business outlook of the company, there is relief to the Company from funding obligations for previously made commitments. Unfunded portfolio company commitments may expire without being drawn upon, and therefore, do not necessarily represent future cash requirements or future earning assets for the Company. We believe that we maintain sufficient liquidity in the form of cash, financing capacity and undrawn capital commitments from our investors to cover any outstanding unfunded portfolio company commitments we may be required to fund. Litigation and Regulatory Matters In the ordinary course of its business, the Company may become subject to litigation, claims, and regulatory matters. The Company has no knowledge of material legal or regulatory proceedings pending or known to be contemplated against the Company at this time. Indemnifications In the ordinary course of its business, the Company may enter into contracts or agreements that contain indemnifications or warranties. Future events could occur that lead to the execution of these provisions against the Company. Based on its history and experience, management feels that the likelihood of such an event is remote. |
Capital
Capital | 12 Months Ended |
Dec. 31, 2022 | |
Equity [Abstract] | |
Capital | Note 7—Capital Investor Commitments As of December 31, 2022, the Company had $656.6 million, in Capital Commitments, of which $301.6 million, were unfunded. As of December 31, 2021, the Company had $656.6 million, in Capital Commitments, of which $516.6 million, were unfunded. Capital Drawdowns The following table summarizes the total shares issued and proceeds related to capital drawdowns: Share Issue Date Shares Issued Net Proceeds Received May 6, 2022 59,892 $ 60,000 August 6, 2022 25,062 25,000 October 19, 2022 30,151 30,000 December 20, 2022 100,506 100,000 Total Shares Issued 215,611 $ 215,000 The following table summarizes the total shares issued through the Dividend Reinvestment Plan (“DRIP”): Share Issue Date Shares Issued Net Proceeds March 29, 2022 1,694 $ 1,687 June 28, 2022 2,826 2,831 September 28, 2022 4,152 4,142 December 28, 2022 8,802 8,758 17,474 $ 17,418 The following table summarizes the total shares issued and proceeds related to capital drawdowns: Share Issue Date Shares Issued Net Proceeds Received June 14, 2021 1 $ 1 August 17, 2021 29,999 29,999 September 28, 2021 20,000 20,000 December 23, 2021 90,620 90,000 Total Shares Issued 140,620 $ 140,000 As of December 31, 2022 and December 31, 2021, 3,740 and 1,407, respectively, of the Company’s common shares were owned by Comvest Group Holdings SPV II LLC, a wholly owned subsidiary of an affiliate of Comvest Partners. Distributions and Dividends Distributions declared for the year ended December 31, 2022 and for the period ended December 31, 2021, totaled approximately $17.4 and $0.58 million, respectively. The following table reflects distributions declared, per share by our Board for the current fiscal year to date: Fiscal Year Ended Date Declared Record Date Payment Date Per Share Amount December 31, 2022 First Quarter March 28, 2022 March 28, 2022 March 29, 2022 $ 12.00 Second Quarter June 27, 2022 June 27, 2022 June 28, 2022 $ 14.00 Third Quarter September 27, 2022 September 27, 2022 September 28, 2022 $ 18.00 Fourth Quarter December 27, 2022 December 27, 2022 December 28, 2022 $ 24.00 The following table reflects cash distributions, including dividends and returns of capital, if any, per share that have been declared by our Board for the 2021 fiscal period: Fiscal Period Ended Date Declared Record Date Payment Date Per Share Amount December 31, 2021 Fourth Quarter December 8, 2021 December 8, 2021 December 16, 2021 $11.50 Distributions to the Company’s stockholders are recorded on the record date as set by the Company’s Board. The Company intends to make distributions to its stockholders that will be sufficient to enable the Company to qualify and maintain its status as a RIC. The Company intends to distribute approximately all of its net investment income on a quarterly basis and substantially all of its taxable income on an annual basis, except that the Company may retain certain net capital gains for reinvestment. The Company has adopted a dividend reinvestment plan (“DRIP”) that provides for reinvestment of any distributions declared on behalf of its stockholders, unless a stockholder elects to receive cash. The Company applies the following in implementing the DRIP. The Company shall use only newly-issued shares of its common stock to implement the DRIP. The number of shares to be issued to a stockholder that has not elected to have its distributions in cash shall be determined by dividing the total dollar amount of the distribution payable to such participant by the net asset value per share as of the last day of the Company’s fiscal quarter immediately preceding the date such distribution was declared (the “Reference NAV”); provided that in the event a distribution is declared on the last day of a fiscal quarter, the Reference NAV shall be deemed to be the net asset value per share as of such day. |
Net Assets
Net Assets | 12 Months Ended |
Dec. 31, 2022 | |
Equity [Abstract] | |
Net Assets | Note 8—Net Assets The following table reflects the net assets activity for the year ended December 31, 2022: Common stock- Common stock- (1) Additional Total Total net Balance as of December 31, 2021 140,620 $ — $ 139,949 $ 145 $ 140,094 Issuance of common stock, net of issuance costs 215,611 — 215,000 — 215,000 Reinvestment of distributions 17,474 17,418 17,418 Distributions to Stockholders (17,418 ) (17,418 ) Net investment Income (loss) — — — 17,394 17,394 Net realized gain (loss) from investment transactions — — — 50 50 Net change in unrealized appreciation (depreciation) on investments — — — (8,030 ) (8,030 ) Tax reclassification of stockholders’ equity (See Note 11) — — — Balance as of December 31, 2022 373,705 $ — $ 372,367 $ (7,859 ) $ 364,508 (1) Less than $1. The Company commenced investment operations on August 17, 2021. The following table reflects the net assets activity for the period January 15, 2021 (Inception Date) to December 31, 2021: Common stock-shares Common stock-par (1) Additional Total Total net Balance as of January 15, 2021 (Inception Date) — $ — $ — $ — $ — Issuance of common stock, net of issuance costs 140,620 — 140,000 — 140,000 Distributions to stockholders — — — (575 ) (575 ) Net investment income (loss) — — — 100 100 Net realized gain (loss) from investment transactions — — — 19 19 Net change in unrealized gain (loss) on investments — — — 550 550 Tax reclassification of stockholders’ equity (See Note 11) — — (51 ) 51 — Balance as of December 31, 2021 140,620 $ — $ 139,949 $ 145 $ 140,094 (1) Less than $1. |
Earnings Per Share
Earnings Per Share | 12 Months Ended |
Dec. 31, 2022 | |
Earnings Per Share [Abstract] | |
Earnings Per Share | Note 9—Earnings Per Share Basic earnings per share is computed by dividing earnings available to common stockholders by the weighted average number of shares outstanding during the period. Other potentially dilutive shares, and the related impact to earnings, are considered when calculating earnings per share on a diluted basis. As of December 31, 2022 and December 31, 2021, there are no dilutive securities. The following information sets forth the computation of the weighted average basic and diluted net decrease in net assets per share resulting from operations for the year ended December 31, 2022 and for period January 15, 2021 (Inception Date) to December 31, 2021. For the Year Ended For the Period January 15, December 31, 2021 Net increase (decrease) in net assets resulting from operations $ 9,414 $ 669 Weighted average shares of common stock outstanding-basic and diluted 203,688 33,958 Earnings (loss) per share of common stock-basic and diluted $ 46.22 $ 19.70 |
Financial Highlights
Financial Highlights | 12 Months Ended |
Dec. 31, 2022 | |
Investment Company, Financial Highlights [Abstract] | |
Financial Highlights | Note 10—Financial Highlights The Company commenced investing operations on August 17, 2021. Net asset value, at the beginning of the period January 15, 2021 (Inception Date) to December 31, 2021 represents the initial price per share issued. The following is a schedule of financial highlights for the year ended December 31, 2022 and for period January 15, 2021 (Inception Date) to December 31, 2021: For the Year Ended For the Period Per Common Share Operating Performance Net Asset Value, Beginning of Period $ 996.26 $ 1,000.00 Results of Operations: (1) Net Investment Income (Loss) 85.40 2.94 Net Realized and Unrealized Gain (Loss) on Investments (38.27 ) 4.82 Net Increase (Decrease) in Net Assets Resulting from Operations 47.13 7.76 Distributions to Common Stockholders Distributions from Net Investment Income (68.00 ) (11.50 ) Net Decrease in Net Assets Resulting from Distributions (68.00 ) (11.50 ) Net Asset Value, End of Period $ 975.39 $ 996.26 Shares Outstanding, End of Period 373,705 140,620 Total Return (3) 4.75 % 0.76 % Net assets, end of period $ 364,508 $ 140,094 Ratio/Supplemental Data Weighted-average shares outstanding 203,688 33,958 Ratio of net investment income (loss) to average net assets without waiver (2) 8.50 % (0.04 %) Ratio of net investment income (loss) to average net assets with waiver (2) 8.56 % 0.36 % Ratio of total expenses to average net assets without waiver (2)(5) 3.51 % 5.30 % Ratio of total expenses to average net assets with waiver (2)(5) 3.45 % 4.90 % Asset Coverage Ratio (6) N/A 224 % Portfolio turnover rate (4) 7.65 % 4.00 % (1) The per common share data was derived by using weighted average shares outstanding. (2) Ratios, excluding nonrecurring expenses, such as organization and offering costs, are annualized. (3) Total return is calculated assuming a purchase of shares of common stock at the current net asset value on the first day and a sale at the current net asset value on the last day of the period reported. (4) Portfolio turnover rate is calculated using the lesser of year-to-date (5) Ratio of total expenses to average net assets is calculated using total operating expenses over average net assets. (6) Asset coverage ratio is presented as of December 31, 2021. No debt is outstanding as of December 31, 2022. |
Federal Income Tax Matters
Federal Income Tax Matters | 12 Months Ended |
Dec. 31, 2022 | |
Schedule of Investments [Abstract] | |
Federal Income Tax Matters | Note 11. Federal Income Tax Matters The Company has elected to be treated as a RIC under Subchapter M of the Code. As a result, the Company must distribute substantially all of its net taxable income each tax year as dividends to its stockholders. Accordingly, no provision for federal income tax has been made in the financial statements. Dividends from net investment income and distributions from net realized capital gains are determined in accordance with U.S. federal tax regulations, which may differ from amounts determined in accordance with GAAP and those differences could be material. These book-to-tax book-tax Permanent differences for financial reporting purposes related to the tax treatment of non-deductible 2022 2021 Increase/ (decrease) in Paid in Capital in Excess of Par $ — $ (51 ) Increase/ (decrease) in Distributable Earnings (Losses) $ — $ 51 Taxable income generally differs from net increase (decrease) in net assets resulting from operations for financial reporting purposes due to temporary and permanent differences in the recognition of income and expenses and generally excludes unrealized gain (loss) on investment transactions as investment gains and losses are not included in taxable income until they are realized. The tax character of distributions paid during the year ended December 31, 2022 and for period January 15, 2021 (Inception date) to December 31, 2021 were as follows: Period ended 2 Year ended 1 Ordinary Income $ 17,418 $ 575 Long-Term Capital Gains — — Return of Capital — — The tax basis components of distributable earnings/(accumulated losses) and reconciliation to accumulated earnings/(deficit) on a book basis for the year ended December 31, 2022 and for period January 15, 2021 (Inception date) to December 31, 2021 were as follows: 2022 2021 Undistributed ordinary income—tax basis $ 33 $ 38 Undistributed realized gains—tax basis 0 — Net unrealized gain (loss) on investments (7,479 ) 550 Other temporary differences (413 ) (443 ) Total accumulated earnings (loss)—book basis $ (7,859 ) $ 145 Capital losses in excess of capital gains earned in a tax year may generally be carried forward and used to offset capital gains, subject to certain limitations. Capital losses incurred by the Company are not subject to expiration and retain their character as either short-term or long-term capital losses. As of December 31, 2022, the Company does not have a capital loss carryforward. Management has analyzed the Company’s tax positions taken on federal income tax returns for all open years (fiscal years 2021 and 2022) and has concluded that no provision for uncertain income tax positions is required in the Company’s financial statements. Excise Tax —Depending on the level of taxable income earned in a tax year, the Company may choose to carry forward taxable income in excess of current year dividend distributions into the next tax year and pay a % excise tax on such income, as required. To the extent that the Company determines that its estimated current year annual taxable income will be in excess of estimated current year dividend distributions for excise tax purposes, the Company accrues excise tax, if any, on estimated excess taxable income as taxable income is earned. For tax purposes, the Company may elect to defer any portion of a post-October capital loss or late-year ordinary loss to the first day of the following fiscal year. As of December 31, 2022 and December 31, 2021, the Company elected to defer no ordinary losses. The Company did not elect to defer any post-October capital losses or late-year As of December 31, 2022, the Federal tax cost of investments was $362,713 resulting in estimated gross unrealized gains and losses of $657 and $8,136, respectively. As of December 31, 2021, the Federal tax cost of investments was $137,925 resulting in estimated gross unrealized gains and losses of $550 and $0, respectively. |
Subsequent Events
Subsequent Events | 12 Months Ended |
Dec. 31, 2022 | |
Subsequent Events [Abstract] | |
Subsequent Events | Note 12—Subsequent Events The Company has evaluated subsequent events through the filing of this Form 10-K Issuance of Common Stock On March 1, 2023, the Company issued and sold 87,145 shares of its common stock at an aggregate purchase price of $85 million. The issuance of the shares of common stock was exempt from the registration requirements of the Securities Act of 1933, as amended, pursuant to Section 4(a)(2) and Rule 506(b) of Regulation D thereof. |
Summary of Significant Accoun_2
Summary of Significant Accounting Policies (Policies) | 12 Months Ended |
Dec. 31, 2022 | |
Accounting Policies [Abstract] | |
Basis of Presentation | Basis of Presentation The Company’s consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the U.S. (“GAAP”). The Company is an investment company following accounting and reporting guidance in Financial Accounting Standards Board (“FASB”) Accounting Standards Codification Topic 946, Financial Services—Investment Companies The following is a summary of significant accounting policies consistently followed by the Company in the preparation of its financial statements. The financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”) and pursuant to the requirements for reporting on Form 10-K S-X. Financial Services-Investment Companies |
Use of Estimates | Use of Estimates The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts and disclosures in these financial statements. Actual results could differ from those estimates. |
Valuation of Portfolio Investments | Valuation of Portfolio Investments The Investment Adviser applies fair value accounting in accordance with GAAP. Fair value is the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Investments are reflected on the Company’s Consolidated Statement of Assets and Liabilities at fair value, with changes in unrealized gains and losses resulting from changes in fair value reflected in the Company’s Consolidated Statement of Operations as “Net change in unrealized gains (losses) of investments” and realizations of portfolio investments reflected in the Company’s Consolidated Statements of Operations as “Net realized gains (losses) on investments”. The Investment Adviser values the Company’s portfolio investments on a quarterly basis, or more frequently if required under the 1940 Act. For purposes of the 1940 Act, the Company’s board of directors (“Board”) has designated the Investment Adviser as the Company’s “valuation designee” under Rule 2a-5 To the extent (i) “benefit plan investors”, as defined in Section 3(42) of the Employee Retirement Income Security Act of 1974, as amended (“ERISA”) and any regulations promulgated thereunder (“Benefit Plan Investors”), hold 25% or more of the Company’s outstanding Shares, and (ii) the Company’s Shares are not listed on a national securities exchange, one or more independent valuation firms (each a “Valuation Agent”) will be engaged to independently value the Company’s investments, in consultation with the Investment Adviser. The Company’s quarterly valuation procedures, which are the procedures that will be followed by such Valuation Agent to the extent (i) Benefit Plan Investors hold 25% or more of the Company’s outstanding Shares, and (ii) the Company’s Shares are not listed on a national securities exchange, are set forth in more detail below: 1) Investments for which market quotations are readily available on an exchange are valued at such market quotations based on the closing price indicated from independent pricing services. 2) Investments for which indicative prices are obtained from various pricing services and/or brokers or dealers are valued through a multi- step valuation process, as described below, to determine whether the quote(s) obtained is representative of fair value in accordance with GAAP. a) Bond quotes are obtained through independent pricing services. Internal reviews are performed by the personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, to ensure that the quote obtained is representative of fair value in accordance with GAAP and if so, the quote is used. If the Valuation Agent is unable to sufficiently validate the quote(s) internally and if the investment’s par value exceeds a certain materiality threshold, the investment is valued similarly to those assets with no readily available quotes (see (3) below); and b) For investments other than bonds, the personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, look at the number of quotes readily available and perform the following: i) Investments for which two or more quotes are received from a pricing service are valued using the mean of the mean of the bid and ask of the quotes obtained. If quotes from pricing services differ by +/- five points or if the spread between the bid and ask for a quote is greater than 10 points, the personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, will evaluate the reasonableness of the quote, and if the quote is determined to not be representative of fair value, the personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, will use one or more of the methodologies outlined below to determine fair value; ii) Investments for which one quote is received from a pricing service are validated by the Valuation Agent, in consultation with the investment professionals of the Investment Adviser. The personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, analyze the market quotes obtained using an array of valuation methods (further described below) to validate the fair value. For assets where a supporting analysis is prepared, the Valuation Agent will document the selection and appropriateness of the indices selected for yield comparison and a conclusion documenting how the yield comparison analysis supports the proposed mark. The quarterly portfolio company monitoring reports which detail the qualitative and quantitative performance of the portfolio company will also be included. If the Valuation Agent, in consultation with the investment professionals of the Investment Adviser, is unable to sufficiently validate the quote internally and if the investment’s par value exceeds a certain materiality threshold, the investment is valued similarly to those assets with no readily available quotes (see (3) below). 3) Investments for which quotations are not readily available through exchanges, pricing services, brokers, or dealers are valued through a multi- step valuation process: a) Each portfolio company or investment is initially valued by the personnel of the Valuation Agent, in consultation with the investment professionals of the Investment Adviser; and b) Preliminary valuation conclusions will then be documented and discussed with our senior management. For investments in revolving credit facilities and delayed draw commitments, the cost basis of the funded investments purchased is offset by any costs/netbacks received for any unfunded portion on the total balance committed. The fair value is also adjusted for the price appreciation or depreciation on the unfunded portion. As a result, the purchase of commitments not completely funded may result in a negative fair value until it is called and funded. The values assigned to investments are based upon available information and do not necessarily represent amounts which might ultimately be realized, since such amounts depend on future circumstances and cannot be reasonably determined until the individual positions are liquidated. Due to the inherent uncertainty of determining the fair value of investments that do not have a readily available market value, the fair value of the Company’s investments may fluctuate from period to period and the fluctuations could be material. In the event Benefit Plan Investors do not hold 25% or more of the Company’s outstanding Shares, or the Company’s Shares are listed on a national securities exchange, then (i) personnel of the Investment Adviser will undertake the roles to be performed by the personnel of the Valuation Agent, as described above and (ii) if an investment falls into category (3) above for four consecutive quarters and if the investment’s par value or its fair value exceeds a certain materiality threshold, then at least once each fiscal year, the valuation for each portfolio investment for which the Company does not have a readily available market quotation will be reviewed by an independent valuation firm engaged by the Board. For all valuations, the Valuation Committee of the Board, which consists solely of directors who are not “interested persons” of the Company, as such term is used under the 1940 Act (the “Independent Directors”), will review these preliminary valuations and the Board, a majority of whom are Independent Directors, will discuss the Investment Adviser’s valuations; provided, however, that to the extent the Company’s assets are treated as “plan assets” for purposes of ERISA, the Valuation Agent will determine valuations using only those valuation methodologies reviewed and approved by the Valuation Committee and the Board, and, absent manifest error, the Board will accept such valuations prepared by the Valuation Agent in accordance therewith. |
Investment Classification | Investment Classification The Company classifies its investments in accordance with the requirements of the 1940 Act. Under the 1940 Act, “Control” is defined as the power to exercise a controlling influence over the management or policies of a company, unless such power is solely the result of an official position with such company. In addition, in accordance with Section 2(a)(9) of the 1940 Act, any person who owns beneficially, either directly or through one or more controlled companies, more than 25% of the voting securities of a company shall be presumed to control such company. Any person who does not so own more than 25% of the voting securities of any company shall be presumed not to control such company. Any person who does not so own more than 25% of the voting securities of any company and/or does not have the power to exercise control over the management or policies of such portfolio company shall be presumed not to control such company. Consistent with the 1940 Act, “Affiliated Investments” are defined as those investments in companies in which the Company owns 5% or more of the voting securities. Consistent with the 1940 Act, “Non-affiliated |
Cash and Cash Equivalents | Cash and Cash Equivalents Cash and cash equivalents include cash held in banks and short-term, liquid investments in a money market deposit account. Cash and cash equivalents are carried at cost which approximates fair value. The Company deposits at financial institutions for its cash and cash equivalents may exceed FDIC insured limits under applicable law. The Company considers all highly liquid investments with a maturity of three months or less, when acquired, to be cash equivalents. As of December 31, 2022, the Company held cash and cash equivalents in the form of money market fund shares held in First American Government Obligations Fund with a fair value of $3.8 million representing 1.04% of the Company’s net assets. As of December 31, 2021, the Company did not hold any money market fund shares. Cash equivalents in the form of money market fund shares are valued at their reported net asset value (generally $1 per share) on the measurement date, and are categorized within Level 1 of the fair value hierarchy under ASC 820, as inputs in the valuation are observable. |
Organizational Expenses and Offering Costs | Organizational Expenses and Offering Costs Organizational expenses consist of costs incurred to establish the Company and enable it legally to do business. Organization costs are expensed as incurred. Offering costs consist of costs incurred in connection with the offering of Common Stock of the Company. Offering costs are capitalized as a deferred charge and amortized to expense on a straight-line basis over 12 months from the inception date. Offering costs expensed for the year ended December 31, 2022 and for the period January 15, 2021 (Inception Date) through December 31, 2021 were $0.09 million and $0.08 million, respectively. As of December 31, 2022 and December 31, 2021, offering costs deferred were $0 and $0.09 million, respectively, and are recorded in prepaid expenses and other assets on the Consolidated Statement of Assets and Liabilities. The Company will bear the organizational expenses and offering costs incurred in connection with the formation of the Company and the offering of shares of its Common Stock, including the out-of-pocket expenses of the Investment Adviser and its agents and affiliates. In addition, the Company will reimburse the Investment Adviser for the organizational expenses and offering costs it incurs on the Company’s behalf. For the year ended December , and for the period January , (Inception Date) through December , , the Company has incurred $ and $ million, respectively, of organizational costs. If actual organizational expenses and offering costs incurred exceed $ million, the Investment Adviser or its affiliate bear the excess costs. |
Deferred Financing Costs | Deferred Financing Costs Financing costs incurred in connection with the Company’s credit facilities are capitalized and amortized into expense using the straight-line method, which approximates the effective yield method over the life of the respective facility. See Note 5—Borrowings. |
Revenue Recognition | Revenue Recognition Interest Income Interest income, adjusted for amortization of premium and accretion of discount, is recorded on an accrual basis. Discount and premium on investments purchased are accreted/amortized over the expected life of the respective investment using the effective yield method. Loan origination fees, original issue discount (“OID”) and market discounts or premiums are capitalized and amortized into interest income using the effective interest method. Upon prepayment of a loan or debt security, any prepayment premiums, unamortized upfront loan origination fees and unamortized discounts are recorded as interest income. Fee Income Fee income, such as structuring fees, loan monitoring, amendment, syndication, commitment, termination, and other loan fees are recognized as income when earned, either upon receipt or amortized into fee income. Upon the re-payment of |
Non-accrual | Non-accrual Investments may be placed on non-accrual non-accrual non-accrual Non-accrual |
Net Realized Gain or Loss and Net Change in Unrealized Gain or Loss | Net Realized Gain or Loss and Net Change in Unrealized Gain or Loss Investment transactions are accounted for on the trade date. Gain or loss on the sale of investments is calculated using the specific identification method. Net change in unrealized gain or loss will reflect the change in portfolio investment values during the reporting period, including any reversal of previously recorded unrealized gain or loss, when a gain or loss is realized. |
Income Taxes | Income Taxes The Company has elected to be treated for federal income tax purposes as a RIC under Subchapter M of the Code. Generally, a corporation can qualify as a RIC if it distributes dividends for federal income tax purposes to stockholders in an amount generally equal to at least % of “investment company taxable income,” as defined in the Code, and determined without regard to any deduction for dividends paid. Distributions declared prior to the filing of the previous year’s tax return and paid up to twelve months after the previous tax year can be carried back to the prior tax year in determining the distributions paid in such tax year. The Company intends to make sufficient distributions to maintain its ability to be subject to be taxed as a RIC each year. The Company will be subject to a % nondeductible federal excise tax on certain undistributed income unless the Company distributes, in a timely manner as required by the Code, an amount at least equal to the sum of (1) % of its respective net ordinary income earned for the calendar year and (2) % of its respective capital gain net income for the one-year period ending October 31 in the calendar year, plus any net ordinary income or capital gain net income not distributed in previous years. The Company evaluates tax positions taken or expected to be taken in the course of preparing the Company’s tax returns to determine whether it is “more-likely-than-not” 50-percent) more-likely-than-not on-going |
Recent Accounting Standards Update | Recent Accounting Standards Update In March 2020, the Financial Accounting Standards Board issued Accounting Standards Update No. 2020-04, Facilitation of the Effects of Reference Rate Reform on Financial Reporting 2020-04”). 2020-04 |
Fair Value of Financial Instr_2
Fair Value of Financial Instruments (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
Fair Value Disclosures [Abstract] | |
Schedule of Fair Value Measurements of Investments, by Major Class | The following table presents fair value measurements of investments, by major class, as of December 31, 2022, according to the fair value hierarchy: Fair Value Measurements Level 1 Level 2 Level 3 Totals First Lien Senior Secured $ — $ — $ 352,041 $ 352,041 Equity — — 3,193 3,193 Total $ — $ — $ 355,234 $ 355,234 The following table presents fair value measurements of investments, by major class, as of December 31, 2021, according to the fair value hierarchy: Fair Value Measurements Level 1 Level 2 Level 3 Totals First Lien Senior Secured $ — $ — $ 135,926 $ 135,926 Equity — — 2,549 2,549 Total $ — $ — $ 138,475 $ 138,475 |
Schedule of Reconciliation of the Beginning and Ending Balances for Investments that Use Level3 Inputs [Table Text Block] | The following table provides a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the year ended December 31, 2022: First Lien Equity Total Balance as of December 31, 2021 $ 135,926 $ 2,549 $ 138,475 Purchases and other adjustments to cost 241,576 1,250 242,826 Sales and repayments (18,950 ) — (18,950 ) Net realized gains 50 — 50 Net change in unrealized appreciation on investments (7,424 ) (606 ) (8,030 ) Net accretion of discount on investments 863 — 863 Balance as of December 31, 2022 $ 352,041 $ 3,193 $ 355,234 Net change in u nrealize $ (7,424 ) $ (606 ) $ (8,030 ) The following table provides a reconciliation of the beginning and ending balances for investments that use Level 3 inputs for the period from January 15, 2021 (Inception Date) through December 31, 2021: First Lien Equity Total Balance as of January 15, 2021 (Inception Date) $ — $ — $ — Purchases and other adjustments to cost 139,269 2,361 141,630 Sales and repayments (3,739 ) (60 ) (3,799 ) Net realized gain/(loss) on investments 19 — 19 Net change in unrealized gain/(loss) on investments 302 248 550 Net accretion of discount on investments 75 — 75 Balance as of December 31, 2021 $ 135,926 $ 2,549 $ 138,475 Net change in unrealized gain/loss for the period relating to those Level 3 assets that were still held by the Company at the end of the period: $ 302 $ 248 $ 550 |
Schedule of the Significant Unobservable Inputs Relevant to the Determination of Fair Values | The following table summarizes the significant unobservable inputs used to value Level 3 investments as of December 31, 2022. The table is not intended to be all-inclusive, Asset Category Fair Value Primary Valuation Unobservable Selected Input Range Weighted Minimum Maximum First Lien Senior Secured $ 352,041 Discounted Cash Flow Discount Rate 9.8 % 20.0 % 12.5 % Equity 481 Market Comparables Revenue Multiple 2.7 x 2.9 x 2.8 x Equity 2,712 Market Comparables EDBITDA Multiple 7.0 x 16.5 x 11.3 x Total $ 355,234 (a) Weighted averages are calculated based on fair value of investments. The following table summarizes the significant unobservable inputs used to value Level 3 investments as of December 31, 2021. The table is not intended to be all-inclusive, Asset Category Fair Value Primary Valuation Unobservable Selected Input Range Weighted Minimum Maximum First Lien Senior Secured $ 135,926 Discounted Cash Flow Discount Rate 6.4 % 9.6 % 8.3 % Equity 554 Discounted Cash Flow Discount Rate 8.6 % 9.6 % 9.1 % Equity 1,995 Market Comparables LTM EBITDA 8.0 x 17.0 x 10.2 x Total $ 138,475 (a) Weighted averages are calculated based on fair value of investments. There were no significant changes in valuation approach or technique as of December 31, 2022 and December 31, 2021. |
Related Party Transactions (Tab
Related Party Transactions (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
Related Party Transactions [Abstract] | |
Schedule of Related Party Transactions | The table set forth below shows the following quarterly fee percentages shall be payable with respect to the Company’s Target Adjusted Average Assets through the end of the Investment Period: Quarter Ending Quarter Target Adjusted 1 Quarterly Quarterly Dollar 2 September 30, 2021 1 $ 80 1 % 0.2 December 31, 2021 2 $ 160 1 % 0.4 March 31, 2022 3 $ 240 1 % 0.6 June 30, 2022 4 $ 320 1 % 0.8 September 30, 2022 5 $ 400 1 % 1 December 31, 2022 6 $ 480 1 % 1.2 March 31, 2023 7 $ 560 1 % 1.4 June 30, 2023 8 $ 640 1 % 1.6 September 30, 2023 9 $ 650 1 % 1.625 December 31, 2023 10 $ 650 1 % 1.625 March 31, 2024 11 $ 650 1 % 1.625 June 30, 2024 12 and beyond 3 $ 650 1 % 1.625 (1) For the avoidance of doubt, the Management Fee paid at the end of any quarter shall be calculated based on the lower of the actual Adjusted Average Assets Invested in respect of the quarter and the target Adjusted Average Assets Invested for that quarter. (2) Reflects dollar amount of Management Fees payable for the applicable quarter based on the Company’s target Adjusted Average Assets Invested as of the end of such quarter. (3) Reflects the Management Fee payable beginning in quarter 12 and extending through the end of the Investment Period. |
Borrowings (Tables)
Borrowings (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
Debt Disclosure [Abstract] | |
Schedule of Borrowings | The following table represents borrowings as of December 31, 2022: Total Aggregate Total Principal (1) Less Deferred Amount per Statements of Goldman Credit Facility $ 130,000 $ 0 $ 83 $ (83 ) Total $ 130,000 $ 0 $ 83 $ (83 ) (1) As of December 31, 2022, all principal borrowings had been repaid. The following table represents borrowings as of December 31, 2021: Total Aggregate Total Principal Less Deferred Amount per Statements of Goldman Credit Facility $ 130,000 $ 113,000 $ 116 $ 112,884 Total $ 130,000 $ 113,000 $ 116 $ 112,884 |
Schedule of Interest and Debt Fees | The following table represents interest and debt fees for the year ended December 31, 2022: For the Year Ended December 31, 2022 Interest Rate (2)(3) Interest Expense Deferred Financing (1) Other Fees (1) Goldman Credit Facility SOFR + 0.11448% + 2.70% $ 2,699 $ 33 $ 130 Total $ 2,699 $ 33 $ 130 (1) Amortization of deferred financing costs and other fees are included in interest expense on the statement of operations. (2) As of December 31, 2022, the 1-month (3) Interest rate of Term SOFR plus 0.11448% plus 2.70%. The following table represents interest and debt fees for the period January 15, 2021 (Inception Date) through December 31, 2021: For the Period January 15, 2021 (Inception Date) through December 31, 2021 Interest Rate (2)(3) Interest Expense Deferred Financing (1) Other Fees (1) Goldman Credit Facility L+2.70% $ 158 $ 6 $ 43 Total $ 158 $ 6 $ 43 (1) Amortization of deferred financing costs and other fees are included in interest expense on the statement of operations. (2) As of December 31, 2021, the 1-month (3) Interest rate of LIBOR plus 2.70% until September 30, 2021, and a rate of SOFR plus 0.11448% plus 2.70 % thereafter. |
Commitments and Contingencies (
Commitments and Contingencies (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
Schedule of Unfunded Commitments [Abstract] | |
Schedule of Company's unfunded commitments | As of December 31, 2022, the Company’s unfunded commitments consisted of the following: Portfolio Company Name Investment Type Commitment Type Unfunded 190 Octane Financing First Lien Senior Secured Delayed Draw Loan $ 400 190 Octane Financing First Lien Senior Secured Revolving Credit Line 1,142 Aurora Solutions LLC First Lien Senior Secured Delayed Draw Loan 3,702 Aurora Solutions LLC First Lien Senior Secured Revolving Credit Line 766 Bradford Health Services First Lien Senior Secured Delayed Draw Loan 7,539 CheckedUp First Lien Senior Secured Delayed Draw Loan 2,356 CheckedUp First Lien Senior Secured Revolving Credit Line 1,508 CreditAssociates, LLC First Lien Senior Secured Revolving Credit Line 1,167 MerchantWise Solutions, LLC First Lien Senior Secured Delayed Draw Loan 1,002 MerchantWise Solutions, LLC First Lien Senior Secured Revolving Credit Line 1,542 Narcote, LLC First Lien Senior Secured Revolving Credit Line 490 Nuspire, LLC First Lien Senior Secured Delayed Draw Loan 4,397 Nuspire, LLC First Lien Senior Secured Revolving Credit Line 879 OneCare Media, LLC First Lien Senior Secured Revolving Credit Line 2,056 PJW Ultimate Holdings LLC First Lien Senior Secured Delayed Draw Loan 682 PJW Ultimate Holdings LLC First Lien Senior Secured Revolving Credit Line 1,925 Raven Engineered Films, Inc First Lien Senior Secured Revolving Credit Line 3,770 Rushmore Intermediate First Lien Senior Secured Delayed Draw Loan 467 Rushmore Intermediate First Lien Senior Secured Revolving Credit Line 1,344 S4T Holdings Corp. First Lien Senior Secured Delayed Draw Loan 7,730 The Smilist Management, Inc. First Lien Senior Secured Delayed Draw Loan-C 3,842 The Smilist Management, Inc. First Lien Senior Secured Revolving Credit Line 549 VardimanBlack Holdings LLC First Lien Senior Secured Delayed Draw Loan-1st Amendment 1,258 Vecta Environmental Services First Lien Senior Secured Delayed Draw Loan 2,473 Vecta Environmental Services First Lien Senior Secured Revolving Credit Line 742 Wilnat, Inc. First Lien Senior Secured Revolving Credit Line 1,235 Total $ 54,963 As of December 31, 2021, the Company’s unfunded commitments consisted of the following: Portfolio Company Name Investment Type Commitment Type Unfunded Commitments Abea Acquisition, Inc. First Lien Senior Delayed Draw Loan $ 1,522 Aurora Solutions LLC First Lien Senior Delayed Draw Loan 7,021 Aurora Solutions LLC First Lien Senior Revolving Credit Line 894 Kent Water Sport Holdings, LLC First Lien Senior Delayed Draw Loan 3,530 OneCare Media. LLC First Lien Senior Revolving Credit Line 2,056 PJW Ultimate Holdings, LLC First Lien Senior Delayed Draw Credit Line 4,279 PJW Ultimate Holdings, LLC First Lien Senior Revolving Credit Line 1,284 Rushmore Intermediate, LLC First Lien Senior Delayed Draw Loan 1,344 Rushmore Intermediate, LLC First Lien Senior Revolving Credit Line 1,344 S4T Holdings Corp. First Lien Senior Delayed Draw Loan 7,730 Wilnat, Inc. First Lien Senior Revolving Credit Line 864 Total $ 31,868 |
Capital (Tables)
Capital (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
Investment Company, Distribution to Shareholders [Abstract] | |
Summary of dividends declared | The following table reflects distributions declared, per share by our Board for the current fiscal year to date: Fiscal Year Ended Date Declared Record Date Payment Date Per Share Amount December 31, 2022 First Quarter March 28, 2022 March 28, 2022 March 29, 2022 $ 12.00 Second Quarter June 27, 2022 June 27, 2022 June 28, 2022 $ 14.00 Third Quarter September 27, 2022 September 27, 2022 September 28, 2022 $ 18.00 Fourth Quarter December 27, 2022 December 27, 2022 December 28, 2022 $ 24.00 The following table reflects cash distributions, including dividends and returns of capital, if any, per share that have been declared by our Board for the 2021 fiscal period: Fiscal Period Ended Date Declared Record Date Payment Date Per Share Amount December 31, 2021 Fourth Quarter December 8, 2021 December 8, 2021 December 16, 2021 $11.50 |
Summary of the Total Shares Issued and Proceeds Related to Capital Drawdowns | The following table summarizes the total shares issued and proceeds related to capital drawdowns: Share Issue Date Shares Issued Net Proceeds Received May 6, 2022 59,892 $ 60,000 August 6, 2022 25,062 25,000 October 19, 2022 30,151 30,000 December 20, 2022 100,506 100,000 Total Shares Issued 215,611 $ 215,000 The following table summarizes the total shares issued through the Dividend Reinvestment Plan (“DRIP”): Share Issue Date Shares Issued Net Proceeds March 29, 2022 1,694 $ 1,687 June 28, 2022 2,826 2,831 September 28, 2022 4,152 4,142 December 28, 2022 8,802 8,758 17,474 $ 17,418 The following table summarizes the total shares issued and proceeds related to capital drawdowns: Share Issue Date Shares Issued Net Proceeds Received June 14, 2021 1 $ 1 August 17, 2021 29,999 29,999 September 28, 2021 20,000 20,000 December 23, 2021 90,620 90,000 Total Shares Issued 140,620 $ 140,000 |
Net Assets (Tables)
Net Assets (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
Stockholders' Equity Note [Abstract] | |
Schedule of stockholders equity | The following table reflects the net assets activity for the year ended December 31, 2022: Common stock- Common stock- (1) Additional Total Total net Balance as of December 31, 2021 140,620 $ — $ 139,949 $ 145 $ 140,094 Issuance of common stock, net of issuance costs 215,611 — 215,000 — 215,000 Reinvestment of distributions 17,474 17,418 17,418 Distributions to Stockholders (17,418 ) (17,418 ) Net investment Income (loss) — — — 17,394 17,394 Net realized gain (loss) from investment transactions — — — 50 50 Net change in unrealized appreciation (depreciation) on investments — — — (8,030 ) (8,030 ) Tax reclassification of stockholders’ equity (See Note 11) — — — Balance as of December 31, 2022 373,705 $ — $ 372,367 $ (7,859 ) $ 364,508 (1) Less than $1. The Company commenced investment operations on August 17, 2021. The following table reflects the net assets activity for the period January 15, 2021 (Inception Date) to December 31, 2021: Common stock-shares Common stock-par (1) Additional Total Total net Balance as of January 15, 2021 (Inception Date) — $ — $ — $ — $ — Issuance of common stock, net of issuance costs 140,620 — 140,000 — 140,000 Distributions to stockholders — — — (575 ) (575 ) Net investment income (loss) — — — 100 100 Net realized gain (loss) from investment transactions — — — 19 19 Net change in unrealized gain (loss) on investments — — — 550 550 Tax reclassification of stockholders’ equity (See Note 11) — — (51 ) 51 — Balance as of December 31, 2021 140,620 $ — $ 139,949 $ 145 $ 140,094 (1) Less than $1. |
Earnings Per Share (Tables)
Earnings Per Share (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
Earnings Per Share [Abstract] | |
Schedule of earnings per share, basic and diluted | The following information sets forth the computation of the weighted average basic and diluted net decrease in net assets per share resulting from operations for the year ended December 31, 2022 and for period January 15, 2021 (Inception Date) to December 31, 2021. For the Year Ended For the Period January 15, December 31, 2021 Net increase (decrease) in net assets resulting from operations $ 9,414 $ 669 Weighted average shares of common stock outstanding-basic and diluted 203,688 33,958 Earnings (loss) per share of common stock-basic and diluted $ 46.22 $ 19.70 |
Financial Highlights (Tables)
Financial Highlights (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
Investment Company, Financial Highlights [Abstract] | |
Schedule of financial highlights | The following is a schedule of financial highlights for the year ended December 31, 2022 and for period January 15, 2021 (Inception Date) to December 31, 2021: For the Year Ended For the Period Per Common Share Operating Performance Net Asset Value, Beginning of Period $ 996.26 $ 1,000.00 Results of Operations: (1) Net Investment Income (Loss) 85.40 2.94 Net Realized and Unrealized Gain (Loss) on Investments (38.27 ) 4.82 Net Increase (Decrease) in Net Assets Resulting from Operations 47.13 7.76 Distributions to Common Stockholders Distributions from Net Investment Income (68.00 ) (11.50 ) Net Decrease in Net Assets Resulting from Distributions (68.00 ) (11.50 ) Net Asset Value, End of Period $ 975.39 $ 996.26 Shares Outstanding, End of Period 373,705 140,620 Total Return (3) 4.75 % 0.76 % Net assets, end of period $ 364,508 $ 140,094 Ratio/Supplemental Data Weighted-average shares outstanding 203,688 33,958 Ratio of net investment income (loss) to average net assets without waiver (2) 8.50 % (0.04 %) Ratio of net investment income (loss) to average net assets with waiver (2) 8.56 % 0.36 % Ratio of total expenses to average net assets without waiver (2)(5) 3.51 % 5.30 % Ratio of total expenses to average net assets with waiver (2)(5) 3.45 % 4.90 % Asset Coverage Ratio (6) N/A 224 % Portfolio turnover rate (4) 7.65 % 4.00 % (1) The per common share data was derived by using weighted average shares outstanding. (2) Ratios, excluding nonrecurring expenses, such as organization and offering costs, are annualized. (3) Total return is calculated assuming a purchase of shares of common stock at the current net asset value on the first day and a sale at the current net asset value on the last day of the period reported. (4) Portfolio turnover rate is calculated using the lesser of year-to-date (5) Ratio of total expenses to average net assets is calculated using total operating expenses over average net assets. (6) Asset coverage ratio is presented as of December 31, 2021. No debt is outstanding as of December 31, 2022. |
Federal Income Tax Matters (Ta
Federal Income Tax Matters (Tables) | 12 Months Ended |
Dec. 31, 2022 | |
Schedule of Investments [Abstract] | |
Schedule Of Increase Decrease In components of net assets | The following permanent differences were reclassified among the components of net assets for the year ended December 31, 2022 and for period January 15, 2021 (Inception date) to December 31, 2021: 2022 2021 Increase/ (decrease) in Paid in Capital in Excess of Par $ — $ (51 ) Increase/ (decrease) in Distributable Earnings (Losses) $ — $ 51 |
Schedule Of Investment Company Tax Character Of Distributions Paid | The tax character of distributions paid during the year ended December 31, 2022 and for period January 15, 2021 (Inception date) to December 31, 2021 were as follows: Period ended 2 Year ended 1 Ordinary Income $ 17,418 $ 575 Long-Term Capital Gains — — Return of Capital — — |
Schedule Of Federal Income Tax Note | The tax basis components of distributable earnings/(accumulated losses) and reconciliation to accumulated earnings/(deficit) on a book basis for the year ended December 31, 2022 and for period January 15, 2021 (Inception date) to December 31, 2021 were as follows: 2022 2021 Undistributed ordinary income—tax basis $ 33 $ 38 Undistributed realized gains—tax basis 0 — Net unrealized gain (loss) on investments (7,479 ) 550 Other temporary differences (413 ) (443 ) Total accumulated earnings (loss)—book basis $ (7,859 ) $ 145 |
Organization - Additional Infor
Organization - Additional Information (Detail) - $ / shares | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | ||
Common stock, Par or stated value per share | $ 0.001 | $ 0.001 |
Drawdone notice period | 10 days |
Summary of Significant Accoun_3
Summary of Significant Accounting Policies - Additional Information (Detail) - USD ($) $ / shares in Units, $ in Thousands | 12 Months Ended | |||||
Dec. 31, 2022 | Dec. 31, 2021 | Jan. 14, 2021 | ||||
Percentage of shares hold under employee benefit plan | 25% | |||||
Percentage of shares not hold under employee benefit plan | 25% | |||||
Common Stock, Voting Rights | In addition, in accordance with Section 2(a)(9) of the 1940 Act, any person who owns beneficially, either directly or through one or more controlled companies, more than 25% of the voting securities of a company shall be presumed to control such company. Any person who does not so own more than 25% of the voting securities of any company shall be presumed not to control such company. Any person who does not so own more than 25% of the voting securities of any company and/or does not have the power to exercise control over the management or policies of such portfolio company shall be presumed not to control such company. Consistent with the 1940 Act, “Affiliated Investments” are defined as those investments in companies in which the Company owns 5% or more of the voting securities | |||||
Investment Owned, at Fair Value | $ 355,234 | $ 138,475 | ||||
Investment Owned, Percent of Net Assets | [1] | 100% | [2],[3] | 100% | [4],[5],[6] | |
Net Asset Value Per Common Share | $ 975.39 | $ 996.26 | $ 1,000 | |||
Offering costs incurred | $ 90 | $ 80 | ||||
Deferred Offering Costs | 0 | 90 | ||||
Organizational Costs | 0 | 480 | ||||
Maximum ceiling limit of organizational expenses and offering costs which the company bears | $ 750 | |||||
Percentage of amount equal to distribution of dividends for federal income tax purposes to stockholders on investment company taxable income | 90% | |||||
Effective Income Tax Rate Reconciliation, Nondeductible Expense, Depletion, Percent | 4% | |||||
Percentage of net ordinary income earned | 98% | |||||
Percentage of capital gat net | 98.20% | |||||
Percentage of tax position will be sustained upon examination by a taxing authority based on the technical merits of the position | 50% | |||||
Money Market Funds [Member] | ||||||
Investment Owned, at Fair Value | $ 3,800 | $ 0 | ||||
Investment Owned, Percent of Net Assets | 1.04% | |||||
Net Asset Value Per Common Share | $ 1 | |||||
[1]All investments domiciled in the United States unless otherwise noted.[2]Percentages are based on net assets as of December 31, 2022.[3]The fair value of investments with respect to securities for which market quotations are not readily available are valued using significant unobservable inputs (See Note 3 to the consolidated financial statements).[4]All of the Company’s investments, are qualifying assets under Section 55(a) of the Investment Company Act of 1940, as amended (the “1940 Act”). Under the 1940 Act, the Company may not acquire any non-qualifying asset unless, at the time the acquisition is made, qualifying assets represent at least 70% of the Company’s total assets. All investments held are deemed to be illiquid.[5]Percentages are based on net assets as of December 31, 2021.[6]The fair value of investments with respect to securities for which market quotations are not readily available are valued using significant unobservable inputs (See Note 3 to the financial statements). |
Fair Value of Financial Instr_3
Fair Value of Financial Instruments - Schedule of Fair Value Measurements of Investments, by Major Class (Detail) - USD ($) $ in Thousands | Dec. 31, 2022 | Dec. 31, 2021 | Jan. 14, 2021 |
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | |||
Investments, Fair Value Disclosure | $ 355,234 | $ 138,475 | $ 0 |
Fair Value, Inputs, Level 1 [Member] | |||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | |||
Investments, Fair Value Disclosure | 0 | 0 | |
Fair Value, Inputs, Level 2 [Member] | |||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | |||
Investments, Fair Value Disclosure | 0 | 0 | |
Fair Value, Inputs, Level 3 [Member] | |||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | |||
Investments, Fair Value Disclosure | 355,234 | 138,475 | |
First Lien Senior Secured [Member] | |||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | |||
Investments, Fair Value Disclosure | 352,041 | 135,926 | 0 |
First Lien Senior Secured [Member] | Fair Value, Inputs, Level 1 [Member] | |||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | |||
Investments, Fair Value Disclosure | 0 | 0 | |
First Lien Senior Secured [Member] | Fair Value, Inputs, Level 2 [Member] | |||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | |||
Investments, Fair Value Disclosure | 0 | 0 | |
First Lien Senior Secured [Member] | Fair Value, Inputs, Level 3 [Member] | |||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | |||
Investments, Fair Value Disclosure | 352,041 | 135,926 | |
Equity Funds [Member] | |||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | |||
Investments, Fair Value Disclosure | 3,193 | 2,549 | $ 0 |
Equity Funds [Member] | Fair Value, Inputs, Level 1 [Member] | |||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | |||
Investments, Fair Value Disclosure | 0 | 0 | |
Equity Funds [Member] | Fair Value, Inputs, Level 2 [Member] | |||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | |||
Investments, Fair Value Disclosure | 0 | 0 | |
Equity Funds [Member] | Fair Value, Inputs, Level 3 [Member] | |||
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items] | |||
Investments, Fair Value Disclosure | $ 3,193 | $ 2,549 |
Fair Value of Financial Instr_4
Fair Value of Financial Instruments - Schedule of Reconciliation of the Beginning and Ending Balances for Investments that Use Level 3 Inputs (Detail) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | ||
Balance, Begining | $ 138,475 | $ 0 |
Purchases and other adjustments to cost | 242,826 | 141,630 |
Sales and repayments | (18,950) | (3,799) |
Net realized gain/(loss) on investments | 50 | 19 |
Net change in unrealized gains (losses) on investments | (8,030) | 550 |
Net accretion of discount on investments | 863 | 75 |
Balance, Ending | 355,234 | 138,475 |
Net change in unrealized gain/loss for the period relating to those Level 3 assets that were still held by the Company at the end of the period | $ (8,030) | 550 |
Fair Value, Asset, Recurring Basis, Still Held, Unrealized Gain (Loss), Statement of Income or Comprehensive Income [Extensible Enumeration] | Net Income (Loss) Attributable to Parent | |
First Lien Senior Secured [Member] | ||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | ||
Balance, Begining | $ 135,926 | 0 |
Purchases and other adjustments to cost | 241,576 | 139,269 |
Sales and repayments | (18,950) | (3,739) |
Net realized gain/(loss) on investments | 50 | 19 |
Net change in unrealized gains (losses) on investments | (7,424) | 302 |
Net accretion of discount on investments | 863 | 75 |
Balance, Ending | 352,041 | 135,926 |
Net change in unrealized gain/loss for the period relating to those Level 3 assets that were still held by the Company at the end of the period | (7,424) | 302 |
Equity Funds [Member] | ||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | ||
Balance, Begining | 2,549 | 0 |
Purchases and other adjustments to cost | 1,250 | 2,361 |
Sales and repayments | 0 | (60) |
Net realized gain/(loss) on investments | 0 | 0 |
Net change in unrealized gains (losses) on investments | (606) | 248 |
Net accretion of discount on investments | 0 | 0 |
Balance, Ending | 3,193 | 2,549 |
Net change in unrealized gain/loss for the period relating to those Level 3 assets that were still held by the Company at the end of the period | $ (606) | $ 248 |
Fair Value of Financial Instr_5
Fair Value of Financial Instruments - Schedule of the Significant Unobservable Inputs Relevant to the Determination of Fair Values (Detail) $ in Thousands | Dec. 31, 2022 USD ($) | Dec. 31, 2021 USD ($) | Jan. 14, 2021 USD ($) |
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |||
Investments, Fair Value Disclosure | $ 355,234 | $ 138,475 | $ 0 |
First Lien Senior Secured [Member] | |||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |||
Investments, Fair Value Disclosure | 352,041 | 135,926 | 0 |
Equity Funds [Member] | |||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |||
Investments, Fair Value Disclosure | 3,193 | 2,549 | $ 0 |
Measurement Input, Discount Rate [Member] | Valuation Technique, Discounted Cash Flow [Member] | First Lien Senior Secured [Member] | |||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |||
Investments, Fair Value Disclosure | 352,041 | 135,926 | |
Measurement Input, Discount Rate [Member] | Valuation Technique, Discounted Cash Flow [Member] | Equity Funds [Member] | |||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |||
Investments, Fair Value Disclosure | 554 | ||
Measurement Input, Revenue Multiple [Member] | Valuation, Market Approach [Member] | Equity Funds [Member] | |||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |||
Investments, Fair Value Disclosure | 481 | ||
Measurement Input, EBITDA Multiple [Member] | Valuation, Market Approach [Member] | Equity Funds [Member] | |||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |||
Investments, Fair Value Disclosure | $ 2,712 | ||
LTM EBITDA | Valuation, Market Approach [Member] | Equity Funds [Member] | |||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |||
Investments, Fair Value Disclosure | $ 1,995 | ||
Minimum [Member] | Measurement Input, Discount Rate [Member] | Valuation Technique, Discounted Cash Flow [Member] | First Lien Senior Secured [Member] | |||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |||
Derivative Asset, Measurement Input | 9.8 | 6.4 | |
Minimum [Member] | Measurement Input, Discount Rate [Member] | Valuation Technique, Discounted Cash Flow [Member] | Equity Funds [Member] | |||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |||
Derivative Asset, Measurement Input | 8.6 | ||
Minimum [Member] | Measurement Input, Revenue Multiple [Member] | Valuation, Market Approach [Member] | Equity Funds [Member] | |||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |||
Derivative Asset, Measurement Input | 2.7 | ||
Minimum [Member] | Measurement Input, EBITDA Multiple [Member] | Valuation, Market Approach [Member] | Equity Funds [Member] | |||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |||
Derivative Asset, Measurement Input | 7 | ||
Minimum [Member] | LTM EBITDA | Valuation, Market Approach [Member] | Equity Funds [Member] | |||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |||
Derivative Asset, Measurement Input | 8 | ||
Maximum [Member] | Measurement Input, Discount Rate [Member] | Valuation Technique, Discounted Cash Flow [Member] | First Lien Senior Secured [Member] | |||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |||
Derivative Asset, Measurement Input | 20 | 9.6 | |
Maximum [Member] | Measurement Input, Discount Rate [Member] | Valuation Technique, Discounted Cash Flow [Member] | Equity Funds [Member] | |||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |||
Derivative Asset, Measurement Input | 9.6 | ||
Maximum [Member] | Measurement Input, Revenue Multiple [Member] | Valuation, Market Approach [Member] | Equity Funds [Member] | |||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |||
Derivative Asset, Measurement Input | 2.9 | ||
Maximum [Member] | Measurement Input, EBITDA Multiple [Member] | Valuation, Market Approach [Member] | Equity Funds [Member] | |||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |||
Derivative Asset, Measurement Input | 16.5 | ||
Maximum [Member] | LTM EBITDA | Valuation, Market Approach [Member] | Equity Funds [Member] | |||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |||
Derivative Asset, Measurement Input | 17 | ||
Weighted Average [Member] | Measurement Input, Discount Rate [Member] | Valuation Technique, Discounted Cash Flow [Member] | First Lien Senior Secured [Member] | |||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |||
Derivative Asset, Measurement Input | 12.5 | 8.3 | |
Weighted Average [Member] | Measurement Input, Discount Rate [Member] | Valuation Technique, Discounted Cash Flow [Member] | Equity Funds [Member] | |||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |||
Derivative Asset, Measurement Input | 9.1 | ||
Weighted Average [Member] | Measurement Input, Revenue Multiple [Member] | Valuation, Market Approach [Member] | Equity Funds [Member] | |||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |||
Derivative Asset, Measurement Input | 2.8 | ||
Weighted Average [Member] | Measurement Input, EBITDA Multiple [Member] | Valuation, Market Approach [Member] | Equity Funds [Member] | |||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |||
Derivative Asset, Measurement Input | 11.3 | ||
Weighted Average [Member] | LTM EBITDA | Valuation, Market Approach [Member] | Equity Funds [Member] | |||
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items] | |||
Derivative Asset, Measurement Input | 10.2 |
Related Party Transactions - S
Related Party Transactions - Schedule of Related Party Transactions (Details) - USD ($) | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | ||
Related Party Transaction [Line Items] | |||
Quarterly Dollar Amount | $ 851,000 | $ 247,000 | |
1 | Investment Advisory Agreement [Member] | |||
Related Party Transaction [Line Items] | |||
Quarter Ending | Sep. 30, 2021 | ||
Target Adjusted Average Assets Invested | [1] | $ 80,000 | |
Quarterly Management Fee Percentage | 1% | ||
Quarterly Dollar Amount | [2] | $ 200 | |
2 | Investment Advisory Agreement [Member] | |||
Related Party Transaction [Line Items] | |||
Quarter Ending | Dec. 31, 2021 | ||
Target Adjusted Average Assets Invested | [1] | $ 160,000 | |
Quarterly Management Fee Percentage | 1% | ||
Quarterly Dollar Amount | [2] | $ 400 | |
3 | Investment Advisory Agreement [Member] | |||
Related Party Transaction [Line Items] | |||
Quarter Ending | Mar. 31, 2022 | ||
Target Adjusted Average Assets Invested | [1] | $ 240,000 | |
Quarterly Management Fee Percentage | 1% | ||
Quarterly Dollar Amount | [2] | $ 600 | |
4 | Investment Advisory Agreement [Member] | |||
Related Party Transaction [Line Items] | |||
Quarter Ending | Jun. 30, 2022 | ||
Target Adjusted Average Assets Invested | [1] | $ 320,000 | |
Quarterly Management Fee Percentage | 1% | ||
Quarterly Dollar Amount | [2] | $ 800 | |
5 | Investment Advisory Agreement [Member] | |||
Related Party Transaction [Line Items] | |||
Quarter Ending | Sep. 30, 2022 | ||
Target Adjusted Average Assets Invested | [1] | $ 400,000 | |
Quarterly Management Fee Percentage | 1% | ||
Quarterly Dollar Amount | [2] | $ 1,000 | |
6 | Investment Advisory Agreement [Member] | |||
Related Party Transaction [Line Items] | |||
Quarter Ending | Dec. 31, 2022 | ||
Target Adjusted Average Assets Invested | [1] | $ 480,000 | |
Quarterly Management Fee Percentage | 1% | ||
Quarterly Dollar Amount | [2] | $ 1,200 | |
7 | Investment Advisory Agreement [Member] | |||
Related Party Transaction [Line Items] | |||
Quarter Ending | Mar. 31, 2023 | ||
Target Adjusted Average Assets Invested | [1] | $ 560,000 | |
Quarterly Management Fee Percentage | 1% | ||
Quarterly Dollar Amount | [2] | $ 1,400 | |
8 | Investment Advisory Agreement [Member] | |||
Related Party Transaction [Line Items] | |||
Quarter Ending | Jun. 30, 2023 | ||
Target Adjusted Average Assets Invested | [1] | $ 640,000 | |
Quarterly Management Fee Percentage | 1% | ||
Quarterly Dollar Amount | [2] | $ 1,600 | |
9 | Investment Advisory Agreement [Member] | |||
Related Party Transaction [Line Items] | |||
Quarter Ending | Sep. 30, 2023 | ||
Target Adjusted Average Assets Invested | [1] | $ 650,000 | |
Quarterly Management Fee Percentage | 1% | ||
Quarterly Dollar Amount | [2] | $ 1,625 | |
10 | Investment Advisory Agreement [Member] | |||
Related Party Transaction [Line Items] | |||
Quarter Ending | Dec. 31, 2023 | ||
Target Adjusted Average Assets Invested | [1] | $ 650,000 | |
Quarterly Management Fee Percentage | 1% | ||
Quarterly Dollar Amount | [2] | $ 1,625 | |
11 | Investment Advisory Agreement [Member] | |||
Related Party Transaction [Line Items] | |||
Quarter Ending | Mar. 31, 2024 | ||
Target Adjusted Average Assets Invested | [1] | $ 650,000 | |
Quarterly Management Fee Percentage | 1% | ||
Quarterly Dollar Amount | [2] | $ 1,625 | |
12 and beyond 3 | Investment Advisory Agreement [Member] | |||
Related Party Transaction [Line Items] | |||
Quarter Ending | Jun. 30, 2024 | ||
Target Adjusted Average Assets Invested | [1] | $ 650,000 | |
Quarterly Management Fee Percentage | 1% | ||
Quarterly Dollar Amount | [2] | $ 1,625 | |
[1]For the avoidance of doubt, the Management Fee paid at the end of any quarter shall be calculated based on the lower of the actual Adjusted Average Assets Invested in respect of the quarter and the target Adjusted Average Assets Invested for that quarter.[2]Reflects dollar amount of Management Fees payable for the applicable quarter based on the Company’s target Adjusted Average Assets Invested as of the end of such quarter. |
Related Party Transactions - Ad
Related Party Transactions - Additional Information (Detail) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Jun. 30, 2022 | |
Related Party Transaction [Line Items] | |||
Management fees | $ 2,716 | $ 444 | |
Percentage of annual incentive rate | 0.25% | 0.25% | |
Percentage of quarterly incentive rate | (0.0625%) | ||
Percentage of hurdle amount on average of drawn capital commitments | 7.25% | ||
Incentive fee expense | $ 0 | 0 | |
Incentive fee payable | $ 0 | ||
Investment Advisory Agreement [Member] | |||
Related Party Transaction [Line Items] | |||
Percentage of management fee on adjusted average assets invested | 1% | 1% | |
Management fees | $ 2,720 | 440 | |
Management fee expense waived | 120 | 130 | |
Administration Agreement [Member] | |||
Related Party Transaction [Line Items] | |||
Related party transaction, amounts of transaction | 180 | 80 | |
Operating Advisory Group, LLC [Member] | Due Diligence Services [Member] | |||
Related Party Transaction [Line Items] | |||
Related party transaction, amounts of transaction | 11 | $ 5 | |
Related party transaction, expenses from transactions with related party | 2 | ||
Investment Adviser or its Affiliates [Member] | Operating Expenses [Member] | |||
Related Party Transaction [Line Items] | |||
Accounts payable, related parties | $ 86 |
Borrowings - Schedule of Borrow
Borrowings - Schedule of Borrowings (Detail) - USD ($) $ in Thousands | Dec. 31, 2022 | Dec. 31, 2021 | Sep. 27, 2021 | |
Line of Credit Facility [Line Items] | ||||
Amount per Statements of Assets and Liabilities | $ (83) | $ 112,884 | ||
Revolving Credit Facility [Member] | ||||
Line of Credit Facility [Line Items] | ||||
Total Aggregate Borrowing Capacity | 130,000 | 130,000 | ||
Total Principal Outstanding | 0 | [1] | 113,000 | |
Less Deferred Financing Costs | 83 | 116 | ||
Amount per Statements of Assets and Liabilities | (83) | 112,884 | ||
Goldman Sachs Bank USA [Member] | Revolving Credit Facility [Member] | ||||
Line of Credit Facility [Line Items] | ||||
Total Aggregate Borrowing Capacity | 130,000 | 130,000 | $ 130,000 | |
Total Principal Outstanding | 0 | [1] | 113,000 | |
Less Deferred Financing Costs | 83 | 116 | ||
Amount per Statements of Assets and Liabilities | $ (83) | $ 112,884 | ||
[1]As of December 31, 2022, all principal borrowings had been repaid. |
Borrowings - Schedule of Intere
Borrowings - Schedule of Interest and Debt Fees (Details) - USD ($) $ in Thousands | 12 Months Ended | ||||
Dec. 31, 2022 | Dec. 31, 2021 | ||||
Debt Instrument [Line Items] | |||||
Deferred Financing Costs | $ 33 | $ 6 | |||
Revolving Credit Facility [Member] | |||||
Debt Instrument [Line Items] | |||||
Interest Expense | 2,699 | 158 | |||
Deferred Financing Costs | [1] | 33 | 6 | ||
Other Fees | [1] | $ 130 | $ 43 | ||
Goldman Sachs Bank USA [Member] | Revolving Credit Facility [Member] | |||||
Debt Instrument [Line Items] | |||||
Interest Rate | [2] | SOFR + 0.11448% + 2.70% | [3] | L+2.70% and SOFR + 0.11448% + 2.70% | [4] |
Interest Expense | $ 2,699 | $ 158 | |||
Deferred Financing Costs | [1] | 33 | 6 | ||
Other Fees | [1] | $ 130 | $ 43 | ||
[1]Amortization of deferred financing costs and other fees are included in interest expense on the statement of operations.[2]As of December 31, 2022, the 1-month SOFR rate was 4.36%.[3]Interest rate of Term SOFR plus 0.11448% plus 2.70%.[4]Interest rate of Term SOFR plus 0.11448% plus 2.70% thereafter. |
Borrowings - Schedule of Inte_2
Borrowings - Schedule of Interest and Debt Fees (Details) (Parenthetical) | 12 Months Ended | ||
Sep. 30, 2021 | Dec. 31, 2022 | Dec. 31, 2021 | |
Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate [Member] | |||
Debt Instrument [Line Items] | |||
Debt Instrument, Description of Variable Rate Basis | 1-month SOFR rate was 4.36%. | 1-month SOFR rate was 0.05% | |
Secured Overnight Financing Rate (SOFR) Overnight Index Swap Rate [Member] | Thereafter [Member] | |||
Debt Instrument [Line Items] | |||
Debt Instrument, Basis Spread on Variable Rate | 0.11448% | 0.11448% | |
Debt Instrument, Interest Rate, Basis for Effective Rate | 2.70 | 2.70 | |
London Interbank Offered Rate (LIBOR) [Member] | |||
Debt Instrument [Line Items] | |||
Debt Instrument, Basis Spread on Variable Rate | 2.70% |
Borrowings - Additional Informa
Borrowings - Additional Information (Detail) - Revolving Credit Facility [Member] - USD ($) $ in Thousands | 12 Months Ended | |||||
Dec. 31, 2022 | Dec. 31, 2021 | Sep. 27, 2021 | ||||
Debt Instrument [Line Items] | ||||||
Line of credit facility, maximum borrowing capacity | $ 130,000 | $ 130,000 | ||||
Goldman Sachs Bank USA [Member] | ||||||
Debt Instrument [Line Items] | ||||||
Line of credit facility, maximum borrowing capacity | $ 130,000 | $ 130,000 | $ 130,000 | |||
Investors advance rate | 90% | |||||
Interest Rate | [1] | SOFR + 0.11448% + 2.70% | [2] | L+2.70% and SOFR + 0.11448% + 2.70% | [3] | |
Debt weighted average annualized interest rate | 5.08% | |||||
Line of credit facility, average outstanding amount | $ 53,490 | |||||
Line of credit facility, maximum amount outstanding during period | $ 122,000 | |||||
[1]As of December 31, 2022, the 1-month SOFR rate was 4.36%.[2]Interest rate of Term SOFR plus 0.11448% plus 2.70%.[3]Interest rate of Term SOFR plus 0.11448% plus 2.70% thereafter. |
Commitments And Contingencies -
Commitments And Contingencies - Schedule Of Company's Unfunded Commitments (Details) - USD ($) $ in Thousands | Dec. 31, 2022 | Dec. 31, 2021 |
Schedule of Unfunded Commitments [Line Items] | ||
Unfunded Commitments | $ 54,963 | $ 31,868 |
Delayed Draw Loan | First Lien Senior Secured | ||
Schedule of Unfunded Commitments [Line Items] | ||
Unfunded Commitments | 2,473 | |
Delayed Draw Loan | First Lien Senior Secured | 190 Octane Financing | ||
Schedule of Unfunded Commitments [Line Items] | ||
Unfunded Commitments | 400 | |
Delayed Draw Loan | First Lien Senior Secured | Abea Acquisition, Inc. | ||
Schedule of Unfunded Commitments [Line Items] | ||
Unfunded Commitments | 1,522 | |
Delayed Draw Loan | First Lien Senior Secured | Aurora Solutions LLC | ||
Schedule of Unfunded Commitments [Line Items] | ||
Unfunded Commitments | 3,702 | 7,021 |
Delayed Draw Loan | First Lien Senior Secured | MerchantWise Solutions, LLC | ||
Schedule of Unfunded Commitments [Line Items] | ||
Unfunded Commitments | 1,002 | |
Delayed Draw Loan | First Lien Senior Secured | Nuspire, LLC | ||
Schedule of Unfunded Commitments [Line Items] | ||
Unfunded Commitments | 4,397 | |
Delayed Draw Loan | First Lien Senior Secured | PJW Ultimate Holdings LLC | ||
Schedule of Unfunded Commitments [Line Items] | ||
Unfunded Commitments | 682 | |
Delayed Draw Loan | First Lien Senior Secured | Rushmore Intermediate | ||
Schedule of Unfunded Commitments [Line Items] | ||
Unfunded Commitments | 467 | |
Delayed Draw Loan | First Lien Senior Secured | S4T Holdings Corp. | ||
Schedule of Unfunded Commitments [Line Items] | ||
Unfunded Commitments | 7,730 | 7,730 |
Delayed Draw Loan | First Lien Senior Secured | VardimanBlack Holdings LLC | ||
Schedule of Unfunded Commitments [Line Items] | ||
Unfunded Commitments | 1,258 | |
Delayed Draw Loan | First Lien Senior Secured | Kent Water Sport Holdings, LLC | ||
Schedule of Unfunded Commitments [Line Items] | ||
Unfunded Commitments | 3,530 | |
Delayed Draw Loan | First Lien Senior Secured | Bradford Health services [Member] | ||
Schedule of Unfunded Commitments [Line Items] | ||
Unfunded Commitments | 7,539 | |
Delayed Draw Loan | First Lien Senior Secured | CheckedUp [Member] | ||
Schedule of Unfunded Commitments [Line Items] | ||
Unfunded Commitments | 2,356 | |
Delayed Draw Loan | First Lien Senior Secured | Rushmore Intermediate LLC | ||
Schedule of Unfunded Commitments [Line Items] | ||
Unfunded Commitments | 1,344 | |
Revolving Credit Line | First Lien Senior Secured | ||
Schedule of Unfunded Commitments [Line Items] | ||
Unfunded Commitments | 742 | |
Revolving Credit Line | First Lien Senior Secured | 190 Octane Financing | ||
Schedule of Unfunded Commitments [Line Items] | ||
Unfunded Commitments | 1,142 | |
Revolving Credit Line | First Lien Senior Secured | Aurora Solutions LLC | ||
Schedule of Unfunded Commitments [Line Items] | ||
Unfunded Commitments | 766 | 894 |
Revolving Credit Line | First Lien Senior Secured | CreditAssociates, LLC | ||
Schedule of Unfunded Commitments [Line Items] | ||
Unfunded Commitments | 1,167 | |
Revolving Credit Line | First Lien Senior Secured | MerchantWise Solutions, LLC | ||
Schedule of Unfunded Commitments [Line Items] | ||
Unfunded Commitments | 1,542 | |
Revolving Credit Line | First Lien Senior Secured | Narcote, LLC | ||
Schedule of Unfunded Commitments [Line Items] | ||
Unfunded Commitments | 490 | |
Revolving Credit Line | First Lien Senior Secured | Nuspire, LLC | ||
Schedule of Unfunded Commitments [Line Items] | ||
Unfunded Commitments | 879 | |
Revolving Credit Line | First Lien Senior Secured | OneCare Media, LLC | ||
Schedule of Unfunded Commitments [Line Items] | ||
Unfunded Commitments | 2,056 | 2,056 |
Revolving Credit Line | First Lien Senior Secured | PJW Ultimate Holdings LLC | ||
Schedule of Unfunded Commitments [Line Items] | ||
Unfunded Commitments | 1,925 | 1,284 |
Revolving Credit Line | First Lien Senior Secured | Raven Engineered Films, Inc. | ||
Schedule of Unfunded Commitments [Line Items] | ||
Unfunded Commitments | 3,770 | |
Revolving Credit Line | First Lien Senior Secured | Rushmore Intermediate | ||
Schedule of Unfunded Commitments [Line Items] | ||
Unfunded Commitments | 1,344 | |
Revolving Credit Line | First Lien Senior Secured | The Smilist Management, Inc. | ||
Schedule of Unfunded Commitments [Line Items] | ||
Unfunded Commitments | 549 | |
Revolving Credit Line | First Lien Senior Secured | Wilnat, Inc. | ||
Schedule of Unfunded Commitments [Line Items] | ||
Unfunded Commitments | 1,235 | 864 |
Revolving Credit Line | First Lien Senior Secured | CheckedUp [Member] | ||
Schedule of Unfunded Commitments [Line Items] | ||
Unfunded Commitments | 1,508 | |
Revolving Credit Line | First Lien Senior Secured | Rushmore Intermediate LLC | ||
Schedule of Unfunded Commitments [Line Items] | ||
Unfunded Commitments | 1,344 | |
Delayed Draw Loan—C | First Lien Senior Secured | The Smilist Management, Inc. | ||
Schedule of Unfunded Commitments [Line Items] | ||
Unfunded Commitments | $ 3,842 | |
Delayed Draw Credit Line [Member] | First Lien Senior Secured | PJW Ultimate Holdings LLC | ||
Schedule of Unfunded Commitments [Line Items] | ||
Unfunded Commitments | $ 4,279 |
Commitments and Contingencies_2
Commitments and Contingencies - Additional Information (Detail) - USD ($) $ in Thousands | Dec. 31, 2022 | Dec. 31, 2021 |
Unfunded Commitments | $ 54,963 | $ 31,868 |
Delayed Draw Terms Loans And Revolving Credit Lines | ||
Unfunded Commitments | $ 55,000 | $ 31,900 |
Capital - Summary of the Total
Capital - Summary of the Total Shares Issued and Proceeds Related to Capital Drawdowns (Detail) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2021 | |
Schedule of Capital Drawdowns [Line Items] | |||
Shares Issued | 215,611 | 140,620 | |
Net Proceeds | $ 17,418 | $ 0 | |
Net Proceeds Received | $ 215,000 | $ 140,000 | $ 140,000 |
DRIP | |||
Schedule of Capital Drawdowns [Line Items] | |||
Shares Issued | 17,474 | ||
Net Proceeds | $ 17,418 | ||
May 6, 2022 [Member] | |||
Schedule of Capital Drawdowns [Line Items] | |||
Share Issue Date | May 6, 2022 | ||
Shares Issued | 59,892 | ||
Net Proceeds Received | $ 60,000 | ||
August 6, 2022 [Member] | |||
Schedule of Capital Drawdowns [Line Items] | |||
Share Issue Date | August 6, 2022 | ||
Shares Issued | 25,062 | ||
Net Proceeds Received | $ 25,000 | ||
October 19, 2022 [Member] | |||
Schedule of Capital Drawdowns [Line Items] | |||
Share Issue Date | October 19, 2022 | ||
Shares Issued | 30,151 | ||
Net Proceeds Received | $ 30,000 | ||
December 20, 2022 [Member] | |||
Schedule of Capital Drawdowns [Line Items] | |||
Share Issue Date | December 20, 2022 | ||
Shares Issued | 100,506 | ||
Net Proceeds Received | $ 100,000 | ||
June 14, 2021 [Member] | |||
Schedule of Capital Drawdowns [Line Items] | |||
Share Issue Date | June 14, 2021 | ||
Shares Issued | 1 | ||
Net Proceeds Received | $ 1 | ||
August 17, 2021 [Member] | |||
Schedule of Capital Drawdowns [Line Items] | |||
Share Issue Date | August 17, 2021 | ||
Shares Issued | 29,999 | ||
Net Proceeds Received | $ 29,999 | ||
September 28, 2021 [Member] | |||
Schedule of Capital Drawdowns [Line Items] | |||
Share Issue Date | September 28, 2021 | ||
Shares Issued | 20,000 | ||
Net Proceeds Received | $ 20,000 | ||
December 23, 2021 [Member] | |||
Schedule of Capital Drawdowns [Line Items] | |||
Share Issue Date | December 23, 2021 | ||
Shares Issued | 90,620 | ||
Net Proceeds Received | $ 90,000 | ||
March 29, 2022 [Member} | |||
Schedule of Capital Drawdowns [Line Items] | |||
Share Issue Date | March 29, 2022 | ||
Net Proceeds | $ 1,687 | ||
March 29, 2022 [Member} | DRIP | |||
Schedule of Capital Drawdowns [Line Items] | |||
Shares Issued | 1,694 | ||
June 28, 2022 [Member} | |||
Schedule of Capital Drawdowns [Line Items] | |||
Share Issue Date | June 28, 2022 | ||
Net Proceeds | $ 2,831 | ||
June 28, 2022 [Member} | DRIP | |||
Schedule of Capital Drawdowns [Line Items] | |||
Shares Issued | 2,826 | ||
September 28, 2022 [Member] | |||
Schedule of Capital Drawdowns [Line Items] | |||
Share Issue Date | September 28, 2022 | ||
Net Proceeds | $ 4,142 | ||
September 28, 2022 [Member] | DRIP | |||
Schedule of Capital Drawdowns [Line Items] | |||
Shares Issued | 4,152 | ||
December 28, 2022 [Member] | |||
Schedule of Capital Drawdowns [Line Items] | |||
Share Issue Date | December 28, 2022 | ||
Net Proceeds | $ 8,758 | ||
December 28, 2022 [Member] | DRIP | |||
Schedule of Capital Drawdowns [Line Items] | |||
Shares Issued | 8,802 |
Capital - Summary of Dividends
Capital - Summary of Dividends Declared (Detail) - $ / shares | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
March 29, 2022 [Member] | ||
Investment Company Distributions Declared [Line Items] | ||
Dividends Payable, Date Declared | Mar. 28, 2022 | |
Record Date | Mar. 28, 2022 | |
Payment Date | Mar. 29, 2022 | |
Dividends Payable, Amount Per Share | $ 12 | |
June 28, 2022 [Member] | ||
Investment Company Distributions Declared [Line Items] | ||
Dividends Payable, Date Declared | Jun. 27, 2022 | |
Record Date | Jun. 27, 2022 | |
Payment Date | Jun. 28, 2022 | |
Dividends Payable, Amount Per Share | $ 14 | |
September 28, 2022 [Member] | ||
Investment Company Distributions Declared [Line Items] | ||
Dividends Payable, Date Declared | Sep. 27, 2022 | |
Record Date | Sep. 27, 2022 | |
Payment Date | Sep. 28, 2022 | |
Dividends Payable, Amount Per Share | $ 18 | |
December 28, 2022 [Member] | ||
Investment Company Distributions Declared [Line Items] | ||
Dividends Payable, Date Declared | Dec. 27, 2022 | |
Record Date | Dec. 27, 2022 | |
Payment Date | Dec. 28, 2022 | |
Dividends Payable, Amount Per Share | $ 24 | |
December 16, 2021 [Member] | ||
Investment Company Distributions Declared [Line Items] | ||
Dividends Payable, Date Declared | Dec. 08, 2021 | |
Record Date | Dec. 08, 2021 | |
Payment Date | Dec. 16, 2021 | |
Dividends Payable, Amount Per Share | $ 11.5 |
Capital - Additional Informatio
Capital - Additional Information (Detail) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
Investment Company Distributions Declared [Line Items] | ||
Investment company, committed capital | $ 656,600 | $ 656,600 |
Investment company unfunded committed capital | $ 301,600 | $ 516,600 |
Number of shares of common stock outstanding | 373,705 | 140,620 |
Distributions declared | $ 17,400 | $ 580 |
Comvest Group Holdings SPV II LLC [Member] | ||
Investment Company Distributions Declared [Line Items] | ||
Number of shares of common stock outstanding | 3,740 | 1,407 |
Net Assets - Schedule of Stockh
Net Assets - Schedule of Stockholders Equity (Detail) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
Balance | $ 140,094 | $ 0 |
Reinvestment of distributions | 17,418 | |
Issuance of common stock, net of issuance costs | $ 215,000 | 140,000 |
Distributions to stockholders | (17,418) | (575) |
Net investment income (loss) | 17,394 | 100 |
Net realized gain (loss) from investment transactions | 50 | 19 |
Net change in unrealized gain (loss) on investments | (8,030) | 550 |
Tax reclassification of stockholders' equity (See Note 11) | 0 | |
Balance | $ 364,508 | $ 140,094 |
Common Stock [Member] | ||
Balance (in shares) | 140,620 | 0 |
Issuance of common stock, net of issuance costs (in shares) | $ 215,611 | $ 140,620 |
Reinvestment of distributions | 17,474 | |
Balance (in shares) | 373,705 | 140,620 |
Additional Paid-in Capital [Member] | ||
Balance | $ 139,949 | $ 0 |
Reinvestment of distributions | 17,418 | |
Issuance of common stock, net of issuance costs | $ 215,000 | 140,000 |
Tax reclassification of stockholders' equity (See Note 11) | (51) | |
Balance | 372,367 | 139,949 |
Accumulated Deficit [Member]] | ||
Balance | 145 | 0 |
Distributions to stockholders | (17,418) | (575) |
Net investment income (loss) | 17,394 | 100 |
Net realized gain (loss) from investment transactions | 50 | 19 |
Net change in unrealized gain (loss) on investments | (8,030) | 550 |
Tax reclassification of stockholders' equity (See Note 11) | 51 | |
Balance | $ (7,859) | $ 145 |
Earnings Per Share - Schedule o
Earnings Per Share - Schedule of Earnings Per Share, Basic and Diluted (Detail) - USD ($) $ / shares in Units, $ in Thousands | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
Earnings Per Share [Abstract] | ||
Net increase (decrease) in net assets resulting from operations | $ 9,414 | $ 669 |
Weighted average shares of common stock outstanding—basic | 203,688 | 33,958 |
Weighted average shares of common stock outstanding—diluted | 203,688 | 33,958 |
Earnings (loss) per share of common stock—basic | $ 46.22 | $ 19.7 |
Earnings (loss) per share of common stock—diluted | $ 46.22 | $ 19.7 |
Financial Highlights - Schedule
Financial Highlights - Schedule of Financial Highlights (Detail) - USD ($) $ / shares in Units, $ in Thousands | 12 Months Ended | |||||
Dec. 31, 2022 | Dec. 31, 2021 | Jan. 14, 2021 | ||||
Per Common Share Operating Performance | ||||||
Net Asset Value, Beginning of Period | $ 996.26 | $ 1,000 | ||||
Results of Operations: | ||||||
Net Investment Income (Loss) | [1] | 85.4 | 2.94 | |||
Net Realized and Unrealized Gain (Loss) on Investments | [1] | (38.27) | 4.82 | |||
Net Increase (Decrease) in Net Assets Resulting from Operations | 47.13 | 7.76 | ||||
Distributions to Common Stockholders | ||||||
Distributions from Net Investment Income | (68) | (11.5) | ||||
Net Decrease in Net Assets Resulting from Distributions | (68) | (11.5) | ||||
Net Asset Value, End of Period | $ 975.39 | $ 996.26 | ||||
Shares Outstanding, End of Period | 373,705 | 140,620 | ||||
Total Return | [2] | 4.75% | 0.76% | |||
Net assets, end of period | $ 364,508 | [3],[4] | $ 140,094 | [3],[5],[6] | $ 0 | |
Ratio/Supplemental Data | ||||||
Weighted-average shares outstanding | 203,688 | 33,958 | ||||
Ratio of net investment income (loss) to average net assets without waiver | [7] | 8.50% | (0.04%) | |||
Ratio of net investment income (loss) to average net assets with waiver | [7] | 8.56% | 0.36% | |||
Ratio of total expenses to average net assets without waiver | [7],[8] | 3.51% | 5.30% | |||
Ratio of total expenses to average net assets with waiver | [7],[8] | 3.45% | 4.90% | |||
Asset Coverage Ratio | [9] | 224 | ||||
Portfolio turnover rate | [10] | 7.65 | 4 | |||
[1]The per common share data was derived by using weighted average shares outstanding.[2]Total return is calculated assuming a purchase of shares of common stock at the current net asset value on the first day and a sale at the current net asset value on the last day of the period reported.[3]All investments domiciled in the United States unless otherwise noted.[4]The fair value of investments with respect to securities for which market quotations are not readily available are valued using significant unobservable inputs (See Note 3 to the consolidated financial statements).[5]All of the Company’s investments, are qualifying assets under Section 55(a) of the Investment Company Act of 1940, as amended (the “1940 Act”). Under the 1940 Act, the Company may not acquire any non-qualifying asset unless, at the time the acquisition is made, qualifying assets represent at least 70% of the Company’s total assets. All investments held are deemed to be illiquid.[6]The fair value of investments with respect to securities for which market quotations are not readily available are valued using significant unobservable inputs (See Note 3 to the financial statements).[7]Ratios, excluding nonrecurring expenses, such as organization and offering costs, are annualized.[8]Ratio of total expenses to average net assets is calculated using total operating expenses over average net assets.[9]Asset coverage ratio is presented as of December 31, 2021. No debt is outstanding as of December 31, 2022.[10]Portfolio turnover rate is calculated using the lesser of year-to-date purchases or sales over the average of the invested assets at fair value. Portfolio turnover rate is not annualized. |
Federal Income Tax Matters - Sc
Federal Income Tax Matters - Schedule Of Increase Decrease In components of net assets (Detail) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2022 | Dec. 31, 2021 | Dec. 31, 2021 | |
Schedule Of Increase Decrease In components of net assets [Line Items] | |||
Investment Company, Net Assets, Period Increase (Decrease) | $ 224,414 | $ 140,094 | |
Reclassification of permanent differences [Member] | Additional Paid-in Capital [Member] | |||
Schedule Of Increase Decrease In components of net assets [Line Items] | |||
Investment Company, Net Assets, Period Increase (Decrease) | 0 | $ (51) | |
Reclassification of permanent differences [Member] | Retained Earnings [Member] | |||
Schedule Of Increase Decrease In components of net assets [Line Items] | |||
Investment Company, Net Assets, Period Increase (Decrease) | $ 0 | $ 51 |
Federal Income Tax Matters - _2
Federal Income Tax Matters - Schedule Of Investment Company Tax Character Of Distributions Paid (Detail) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
Investment Company Tax Character Of Distributions Paid [Abstract] | ||
Ordinary Income | $ 17,418 | $ 575 |
Long-Term Capital Gains | 0 | 0 |
Return of Capital | $ 0 | $ 0 |
Federal Income Tax Matters - _3
Federal Income Tax Matters - Schedule Of Federal Income Tax Note (Detail) - USD ($) $ in Thousands | Dec. 31, 2022 | Dec. 31, 2021 |
Schedule of Investments [Abstract] | ||
Undistributed ordinary income—tax basis | $ 33 | $ 38 |
Undistributed realized gains—tax basis | 0 | 0 |
Net unrealized gain (loss) on investments | (7,479) | 550 |
Other temporary differences | (413) | (443) |
Total accumulated earnings (loss)—book basis | $ (7,859) | $ 145 |
Federal Income Tax Matters - Ad
Federal Income Tax Matters - Additional Information (Detail) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2022 | Dec. 31, 2021 | |
Tax Basis of Investments, Cost for Income Tax Purposes | $ 362,713 | $ 137,925 |
Tax Basis of Investments, Gross, Unrealized Appreciation | 657 | 550 |
Tax Basis of Investments, Gross, Unrealized Depreciation | 8,136 | 0 |
Investment Company, Distributable Earnings (Loss), Accumulated Ordinary Income (Loss) | 0 | 0 |
Investment Company, Distributable Earnings (Loss), Accumulated Long-Term Capital Gain (Loss) | $ 0 | $ 0 |
Percentage Of Excise Tax | 4% |
Subsequent events - Additional
Subsequent events - Additional Information (Detail) - Subsequent Event [Member] - Common Stock [Member] $ in Millions | Mar. 01, 2023 USD ($) shares |
Subsequent Event [Line Items] | |
Sale of Stock, Number of Shares Issued in Transaction | $ | $ 85 |
Sale of Stock, Consideration Received on Transaction | shares | 87,145 |