Cover
Cover - shares | 3 Months Ended | |
Mar. 31, 2023 | May 15, 2023 | |
Cover [Abstract] | ||
Document Type | 10-Q | |
Amendment Flag | false | |
Document Quarterly Report | true | |
Document Transition Report | false | |
Document Period End Date | Mar. 31, 2023 | |
Document Fiscal Period Focus | Q1 | |
Document Fiscal Year Focus | 2023 | |
Current Fiscal Year End Date | --12-31 | |
Entity File Number | 814-01117 | |
Entity Registrant Name | GUGGENHEIM CREDIT INCOME FUND | |
Entity Central Index Key | 0001618697 | |
Entity Tax Identification Number | 47-2039472 | |
Entity Incorporation, State or Country Code | DE | |
Entity Address, Address Line One | 330 Madison Avenue | |
Entity Address, City or Town | New York | |
Entity Address, State or Province | NY | |
Entity Address, Postal Zip Code | 10017 | |
City Area Code | (212) | |
Local Phone Number | 739-0700 | |
Entity Current Reporting Status | Yes | |
Entity Interactive Data Current | No | |
Entity Filer Category | Non-accelerated Filer | |
Entity Small Business | false | |
Entity Emerging Growth Company | false | |
Entity Shell Company | false | |
Entity Common Stock, Shares Outstanding | 25,594,125 |
CONSOLIDATED STATEMENTS OF ASSE
CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES (UNAUDITED) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 | |
Assets | |||
Investments at fair value (amortized cost of $41,941 and $48,438, respectively) | $ 34,249 | [1],[2],[3] | $ 40,641 |
Cash and cash equivalents | 11,484 | 8,956 | |
Interest and dividend income receivable | 589 | 744 | |
Principal receivable | 0 | 11,499 | |
Receivable from related parties | 2 | 10 | |
Unrealized appreciation of foreign currency forward contracts | 0 | 73 | |
Prepaid expenses and other assets | 156 | 222 | |
Total assets | 46,480 | 62,145 | |
Liabilities | |||
Unrealized depreciation on foreign currency forward contracts | 5 | 0 | |
Principal payable | 1,552 | 0 | |
Accrued management fee | 163 | 214 | |
Payable to related parties | 102 | 96 | |
Accounts payable, accrued expenses and other liabilities | 387 | 562 | |
Total liabilities | 2,209 | 872 | |
Net assets | 44,271 | 61,273 | |
Components of Net Assets: | |||
Common shares, $0.001 par value, 1,000,000,000 shares authorized, 25,594,125 and 25,594,125 shares issued and outstanding at March 31, 2023 and December 31, 2022, respectively | 26 | 26 | |
Paid-in-capital in excess of par value | 61,126 | 78,102 | |
Accumulated loss, net of distributions | $ (16,881) | $ (16,855) | |
Net asset value per Common Share (NAV) | $ 1.73 | $ 2.39 | |
[1]All debt and equity investments are income producing unless otherwise noted.[2]All investments are non-controlled/non-affiliated investments as defined by the Investment Company Act of 1940 (the "1940 Act"). The provisions of the 1940 Act classify investments based on the level of control that we maintain in a particular portfolio company. As defined in the 1940 Act, a company is generally presumed to be “non-controlled” when we own 25% or less of the portfolio company’s voting securities and “controlled” when we own more than 25% of the portfolio company’s voting securities. The provisions of the 1940 Act also classify investments further based on the level of ownership that we maintain in a particular portfolio company. As defined in the 1940 Act, a company is generally deemed as “non-affiliated” when we own less than 5% of a portfolio company’s voting securities and “affiliated” when we own 5% or more of a portfolio company’s voting securities.[3]Security may be an obligation of one or more entities affiliated with the named portfolio company. |
CONSOLIDATED STATEMENTS OF AS_2
CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES (UNAUDITED) (Parenthetical) - $ / shares | Mar. 31, 2023 | Dec. 31, 2022 |
Statement of Financial Position [Abstract] | ||
Common stock, par value | $ 0.001 | $ 0.001 |
Common Stock, Shares Authorized | 1,000,000,000 | 1,000,000,000 |
Common Stock, Shares Issued | 25,594,125 | 25,594,125 |
Common Stock, Shares Outstanding | 25,594,125 | 25,594,125 |
CONSOLIDATED STATEMENTS OF OPER
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Investment Income | ||
Interest income | $ 896 | $ 2,345 |
PIK interest income | 8 | 79 |
Dividend income | 0 | 179 |
Fee income | 17 | 552 |
Total investment income | 921 | 3,155 |
Operating Expenses | ||
Management fee | 255 | 648 |
Administrative services | (13) | 42 |
Custody services | 10 | 21 |
Trustees fees | 68 | 70 |
Related party reimbursements | 102 | 60 |
Professional services fees | 61 | 191 |
Other expenses | 69 | 71 |
Total expenses | 552 | 1,103 |
Net investment income | 369 | 2,052 |
Net realized gains (losses) on: | ||
Investments | (74) | 629 |
Foreign currency forward contracts | 111 | (125) |
Foreign currency transactions | (36) | (34) |
Net realized gains | 1 | 470 |
Net change in unrealized appreciation (depreciation) on: | ||
Investments | 106 | (281) |
Foreign currency forward contracts | (78) | 254 |
Foreign currency transactions | 4 | (2) |
Net change in unrealized appreciation (depreciation) | 32 | (29) |
Net realized and unrealized gains | 33 | 441 |
Net increase in net assets resulting from operations | $ 402 | $ 2,493 |
Per Common Share information: | ||
Net investment income per Common Share outstanding - basic and diluted | $ 0.01 | $ 0.08 |
Earnings per Common Share outstanding - basic and diluted | $ 0.02 | $ 0.10 |
Weighted average Common Shares outstanding - basic and diluted | 25,594,125 | 25,594,125 |
Distribution per Common Share outstanding | $ 0.68 | $ 0.78 |
CONSOLIDATED STATEMENTS OF CHAN
CONSOLIDATED STATEMENTS OF CHANGES IN NET ASSETS EQUITY (UNAUDITED) - USD ($) $ in Thousands | Common Stock [Member] | Additional Paid-in Capital [Member] | AOCI Attributable to Parent [Member] | Total |
Beginning balance, value at Dec. 31, 2021 | $ 26 | $ 169,019 | $ (11,765) | $ 157,280 |
Beginning balance, shares at Dec. 31, 2021 | 25,594,125 | |||
Net investment income | 2,052 | 2,052 | ||
Net realized gains | 470 | 470 | ||
Net change in unrealized depreciation | (29) | (29) | ||
Net increase in net assets resulting from operations | 2,493 | 2,493 | ||
Distributions from earnings | (2,186) | (2,186) | ||
Distributions representing a return of capital | (17,778) | (17,778) | ||
Net decrease in net assets resulting from shareholder distributions | (17,778) | (2,186) | (19,964) | |
Net increase (decrease) for the period | (17,778) | 307 | (17,471) | |
Ending balance, value at Mar. 31, 2022 | $ 26 | 151,241 | (11,458) | 139,809 |
Ending balance, shares at Mar. 31, 2022 | 25,594,125 | |||
Beginning balance, value at Dec. 31, 2022 | $ 26 | 78,102 | (16,855) | 61,273 |
Beginning balance, shares at Dec. 31, 2022 | 25,594,125 | |||
Net investment income | 369 | 369 | ||
Net realized gains | 1 | 1 | ||
Net change in unrealized depreciation | 32 | 32 | ||
Net increase in net assets resulting from operations | 402 | 402 | ||
Distributions from earnings | (428) | (428) | ||
Distributions representing a return of capital | (16,976) | (16,976) | ||
Net decrease in net assets resulting from shareholder distributions | (16,976) | (428) | (17,404) | |
Net increase (decrease) for the period | (16,976) | (26) | (17,002) | |
Ending balance, value at Mar. 31, 2023 | $ 26 | $ 61,126 | $ (16,881) | $ 44,271 |
Ending balance, shares at Mar. 31, 2023 | 25,594,125 |
CONSOLIDATED STATEMENTS OF CASH
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Operating activities | ||
Net increase in net assets resulting from operations | $ 402 | $ 2,493 |
Adjustments to reconcile net increase in net assets resulting from operations to net cash provided by operating activities: | ||
Capitalized paid-in-kind income | (8) | (165) |
Amortization of premium/accretion of discount, net | (51) | (159) |
Proceeds from sales of investments | 11,123 | 7,718 |
Proceeds from paydowns on investments | 267 | 9,584 |
Net receipt of settlement of derivatives | 115 | 373 |
Net payment of settlement of derivatives | (4) | (498) |
Net realized (gains) losses on derivatives | (111) | 125 |
Purchases of investments | (4,905) | (1,242) |
Net realized (gains) losses on investments | 73 | (629) |
Net change in unrealized (appreciation) depreciation on investments | (106) | 281 |
Net change in unrealized (appreciation) depreciation on foreign currency forward contracts | 78 | (254) |
(Increase) decrease in operating assets: | ||
Interest and dividend income receivable | 154 | (7) |
Principal receivable | 11,499 | 4,636 |
Principal payable | 1,552 | 0 |
Receivable from related parties | 8 | 22 |
Prepaid expenses and other assets | 66 | (325) |
Increase (decrease) in operating liabilities: | ||
Accrued management fee | (51) | (358) |
Payable to related parties | 6 | (1) |
Accounts payable, accrued expenses and other liabilities | (175) | 331 |
Net cash provided by operating activities | 19,932 | 21,925 |
Financing activities | ||
Distributions paid | (17,404) | (19,964) |
Net cash used in financing activities | (17,404) | (19,964) |
Net increase in cash, cash equivalents and restricted cash | 2,528 | 1,961 |
Cash, cash equivalents and restricted cash, beginning of year | 8,956 | 29,204 |
Cash, cash equivalents and restricted cash, end of period | 11,484 | 31,165 |
Reconciliation of cash, cash equivalents and restricted cash | ||
Cash and cash equivalents | 11,484 | 18,781 |
Restricted cash | 12,384 | |
Total cash, cash equivalents and restricted cash | $ 11,484 | $ 31,165 |
CONSOLIDATED SCHEDULE OF INVEST
CONSOLIDATED SCHEDULE OF INVESTMENTS (UNAUDITED) (Parenthetical) - USD ($) $ in Thousands | 3 Months Ended | ||||
Mar. 31, 2023 | Mar. 31, 2022 | ||||
Amortized Cost | [2],[4],[5],[7],[9] | $ 41,941 | [1],[3],[6],[8],[10] | $ 48,438 | |
Fair Value | [9] | $ 34,249 | [1],[3] | $ 40,641 | [2],[4] |
% of Net Asset | [2],[4],[9] | 77.40% | [1],[3],[10] | 66.30% | |
Galls L L C [Member] | |||||
Coupon rate | L+7.25% | L+7.25% | |||
PIK component | 0.50% | 0.50% | |||
Cash component | L+6.75% | L+6.75% | |||
PIK option | The Portfolio Company may elect PIK up to 0.50%. | The Portfolio Company may elect PIK up to 0.50%. | |||
Galls L L C 1 [Member] | |||||
Coupon rate | L+7.25% | L+7.25% | |||
PIK component | 0.50% | 0.50% | |||
Cash component | L+6.75% | L+6.75% | |||
PIK option | The Portfolio Company may elect PIK up to 0.50%. | The Portfolio Company may elect PIK up to 0.50%. | |||
Polyvision Corp [Member] | |||||
Coupon rate | L+7.50% | L+7.50% | |||
PIK component | 1% | 1% | |||
Cash component | L+6.50% | L+6.50% | |||
PIK option | The Portfolio Company may elect PIK up to 1.00%. | The Portfolio Company may elect PIK up to 1.00%. | |||
Polyvision Corp 1 [Member] | |||||
Coupon rate | L+7.50% | L+7.50% | |||
PIK component | 1% | 1% | |||
Cash component | L+6.50% | L+6.50% | |||
PIK option | The Portfolio Company may elect PIK up to 1.00%. | The Portfolio Company may elect PIK up to 1.00%. | |||
Polyvision Corp 2 [Member] | |||||
Coupon rate | L+7.50% | L+7.50% | |||
PIK component | 1% | 1% | |||
Cash component | L+6.50% | L+6.50% | |||
PIK option | The Portfolio Company may elect PIK up to 1.00%. | The Portfolio Company may elect PIK up to 1.00%. | |||
Polyvision Corp 3 [Member] | |||||
Coupon rate | L+8.50% | L+7.50% | |||
PIK component | 1% | 1% | |||
Cash component | L+7.50% | L+6.50% | |||
PIK option | The Portfolio Company may elect PIK up to 1.00%. | The Portfolio Company may elect PIK up to 1.00%. | |||
Permian Production Partners [Member] | |||||
Coupon rate | L+8.00% | L+8.00% | |||
PIK component | 2% | 2% | |||
Cash component | L+6.00% | L+6.00% | |||
PIK option | The Portfolio Company may elect PIK up to 2.00%. | The Portfolio Company may elect PIK up to 2.00%. | |||
Debt Method Investments [Member] | |||||
Amortized Cost | [1],[2],[3],[4],[5],[6],[7],[8],[9],[10] | $ 37,292 | |||
Fair Value | [1],[2],[3],[4],[9],[10] | $ 33,791 | |||
% of Net Asset | [1],[2],[3],[4],[9],[10] | 76.40% | |||
Equity Investments [Member] | |||||
Amortized Cost | [2],[4],[5],[7],[9] | $ 0 | |||
Fair Value | [2],[4],[9] | $ 458 | [1],[3],[10] | $ 385 | |
% of Net Asset | [2],[4],[9] | 1% | [1],[3],[10] | 0.60% | |
Automotive Sector [Member] | Debt Method Investments [Member] | |||||
Amortized Cost | [2],[4],[5],[7],[9] | $ 4,069 | [1],[3],[6],[8],[10] | $ 4,072 | |
Fair Value | [2],[4],[9] | $ 3,255 | [1],[3],[10] | $ 3,490 | |
% of Net Asset | [2],[4],[9] | 7.40% | [1],[3],[10] | 5.70% | |
Food And Beverage Sector [Member] | Debt Method Investments [Member] | |||||
Amortized Cost | [2],[4],[5],[7],[9] | $ 713 | [1],[3],[6],[8],[10] | $ 713 | |
Fair Value | [2],[4],[9] | $ 876 | [1],[3],[10] | $ 910 | |
% of Net Asset | [2],[4],[9] | 2% | [1],[3],[10] | 1.50% | |
Chemicals Sector [Member] | Debt Method Investments [Member] | |||||
Amortized Cost | [2],[4],[9] | $ 955 | [1],[3],[10] | $ 957 | [5],[7] |
Fair Value | [2],[4],[9] | $ 943 | [1],[3],[10] | $ 944 | |
% of Net Asset | [2],[4],[9] | 2.10% | [1],[3],[10] | 1.50% | |
Consumer Sector [Member] | Debt Method Investments [Member] | |||||
Amortized Cost | [2],[4],[5],[7],[9] | $ 4,706 | [1],[3],[6],[8],[10] | $ 4,655 | |
Fair Value | [2],[4],[9] | $ 4,608 | [1],[3],[10] | $ 4,562 | |
% of Net Asset | [2],[4],[9] | 10.40% | [1],[3],[10] | 7.50% | |
Total Consumer Sector [Member] | Debt Method Investments [Member] | |||||
Amortized Cost | [2],[4],[5],[7],[9] | $ 8,371 | [1],[3],[6],[8],[10] | $ 8,309 | |
Fair Value | [2],[4],[9] | $ 7,030 | [1],[3],[10] | $ 7,172 | |
% of Net Asset | [2],[4],[9] | 15.90% | [1],[3],[10] | 11.80% | |
Energy Sector [Member] | Debt Method Investments [Member] | |||||
Amortized Cost | [2],[4],[5],[7],[9] | $ 1,719 | [1],[3],[6],[8],[10] | $ 1,770 | |
Fair Value | [2],[4],[9] | $ 454 | [1],[3],[10] | $ 511 | |
% of Net Asset | [2],[4],[9] | 1% | [1],[3],[10] | 0.90% | |
Metal And Mining Sector [Member] | Debt Method Investments [Member] | |||||
Amortized Cost | [2],[4],[5],[7],[9] | $ 5,500 | [1],[3],[6],[8],[10] | $ 5,500 | |
Fair Value | [2],[4],[9] | $ 5,165 | [1],[3],[10] | $ 5,165 | |
% of Net Asset | [2],[4],[9] | 11.70% | [1],[3],[10] | 8.40% | |
Retail Sector [Member] | Debt Method Investments [Member] | |||||
Amortized Cost | [2],[4],[5],[7],[9] | $ 1,641 | [1],[3],[6],[8],[10] | $ 1,685 | |
Fair Value | [2],[4],[9] | $ 1,982 | [1],[3],[10] | $ 1,768 | |
% of Net Asset | [2],[4],[9] | 4.50% | [1],[3],[10] | 2.80% | |
Retail Sector [Member] | Equity Investments [Member] | |||||
Amortized Cost | [2],[4],[5],[7],[9] | $ 0 | [1],[3],[6],[8],[10] | $ 0 | |
Fair Value | [2],[4],[9] | $ 30 | [1],[3],[10] | $ 30 | |
% of Net Asset | [2],[4],[9] | 0% | [1],[3],[10] | 0% | |
Business Service Sector [Member] | |||||
Amortized Cost | [1],[2],[3],[4],[5],[6],[7],[8],[9],[10] | $ 8,296 | |||
Fair Value | [1],[2],[3],[4],[9],[10] | $ 8,083 | |||
% of Net Asset | [1],[2],[3],[4],[9],[10] | 18.30% | |||
Business Service Sector [Member] | Debt Method Investments [Member] | |||||
Amortized Cost | [2],[4],[5],[7],[9] | $ 3,627 | [1],[3],[6],[8],[10],[11],[12] | $ 3,636 | |
Fair Value | [2],[4],[9] | $ 3,397 | [1],[3],[10] | $ 3,406 | |
% of Net Asset | [2],[4],[9] | 7.70% | [1],[3],[10] | 5.60% | |
Business Service Sector [Member] | Equity Investments [Member] | |||||
Amortized Cost | [1],[2],[3],[4],[5],[6],[7],[8],[9],[10] | $ 4,649 | |||
Fair Value | [1],[2],[3],[4],[9],[10] | $ 395 | |||
% of Net Asset | [1],[2],[3],[4],[9],[10] | 0.90% | |||
Technology Sector [Member] | Debt Method Investments [Member] | |||||
Amortized Cost | [2],[4],[5],[7],[9] | $ 6,028 | [1],[3],[6],[8],[10] | $ 5,981 | |
Fair Value | [2],[4],[9] | $ 6,003 | [1],[3],[10] | $ 5,971 | |
% of Net Asset | [2],[4],[9] | 13.50% | [1],[3],[10] | 9.80% | [12],[13] |
Technology Sector [Member] | Equity Investments [Member] | |||||
Amortized Cost | [2],[4],[5],[7],[9] | $ 0 | |||
Fair Value | [2],[4],[9] | $ 276 | |||
% of Net Asset | [2],[4],[9] | 0.50% | |||
Energy Oil And Gas [Member] | Equity Investments [Member] | |||||
Amortized Cost | [2],[4],[5],[7],[9] | $ 0 | [1],[3],[6],[8],[10] | $ 0 | [14] |
Fair Value | [2],[4],[9] | $ 33 | [1],[3],[10] | $ 79 | |
% of Net Asset | [2],[4],[9] | 0.10% | [1],[3],[10] | 0.10% | |
Hotel Gaming And Leisure [Member] | Debt Method Investments [Member] | |||||
Amortized Cost | [2],[4],[5],[7],[9] | $ 2,279 | |||
Fair Value | [2],[4],[9] | $ 2,228 | |||
% of Net Asset | [2],[4],[9] | 3.60% | |||
Total Business Service Sector [Member] | Debt Method Investments [Member] | |||||
Amortized Cost | [2],[4],[5],[7],[9],[12],[14] | $ 15,014 | |||
Fair Value | [2],[4],[9],[12] | $ 10,090 | |||
% of Net Asset | [2],[4],[9],[12] | 16.40% | |||
Telecommunications Sector [Member] | Debt Method Investments [Member] | |||||
Amortized Cost | [2],[4],[5],[7],[9] | $ 2,158 | |||
Fair Value | [2],[4],[9] | $ 2,007 | |||
% of Net Asset | [2],[4],[9] | 3.30% | |||
Accuride Corporation [Member] | Automotive Sector [Member] | Debt Method Investments [Member] | |||||
Investment | [2],[4],[9] | Senior Secured Loans - First Lien | [1],[3],[10] | Senior Secured Loans - First Lien | |
Spread above reference rate | [2],[4],[9],[14] | L+5.25% | [1],[3],[10],[15] | L+5.25% | |
Interest rate | [2],[4],[9],[14],[16] | 10.09% | [1],[3],[10],[15],[17] | 9.98% | |
Maturity date | [2],[4],[9] | Nov. 17, 2023 | [1],[3],[10] | Nov. 17, 2023 | |
Principal amount | [2],[4],[9],[19] | $ 4,084 | [1],[3],[10],[18] | $ 4,095 | |
Amortized Cost | [2],[4],[5],[7],[9] | 4,069 | [1],[3],[6],[8],[10] | 4,072 | |
Fair Value | [2],[4],[9] | $ 3,255 | [1],[3],[10] | $ 3,490 | |
% of Net Asset | [2],[4],[9] | 7.40% | [1],[3],[10] | 5.70% | |
Checkers Holdings Inc [Member] | Food And Beverage Sector [Member] | Debt Method Investments [Member] | |||||
Investment | [2],[4],[9] | Senior Secured Loans - First Lien | [1],[3],[10] | Senior Secured Loans - First Lien | |
Spread above reference rate | [2],[4],[9],[14] | P+3.25% | [1],[3],[10],[15] | L+4.25% | |
Interest rate | [2],[4],[9],[14],[16] | 11.25% | [1],[3],[10],[15],[17] | 8.99% | |
Maturity date | [2],[4],[9] | Apr. 25, 2024 | [1],[3],[10] | Apr. 25, 2024 | |
Principal amount | [2],[4],[9],[19] | $ 1,110 | [1],[3],[10],[18] | $ 1,110 | |
Amortized Cost | [2],[4],[5],[7],[9] | 713 | [1],[3],[6],[8],[10] | 713 | |
Fair Value | [2],[4],[9] | $ 876 | [1],[3],[10] | $ 910 | |
% of Net Asset | [2],[4],[9] | 2% | [1],[3],[10] | 1.50% | |
Drew Marine Group Inc [Member] | Chemicals Sector [Member] | Debt Method Investments [Member] | |||||
Investment | [2],[4],[9],[12] | Senior Secured Loans - First Lien | [1],[3],[10],[11] | Senior Secured Loans - First Lien | |
Spread above reference rate | [2],[4],[9],[12],[14] | S+4.25% | [1],[3],[10],[11],[15] | L+4.25% | |
Interest rate | [2],[4],[9],[12],[14],[16] | 9.30% | [1],[3],[10],[11],[15],[17] | 8.98% | |
Maturity date | [2],[4],[9],[12] | Jun. 26, 2026 | [1],[3],[10],[11] | Jun. 26, 2026 | |
Principal amount | [2],[4],[9],[12],[19] | $ 963 | [1],[3],[10],[11],[18] | $ 965 | |
Amortized Cost | [2],[4],[5],[7],[9],[12] | 955 | [1],[3],[6],[8],[10],[11] | 957 | |
Fair Value | [2],[4],[9],[12] | $ 943 | [1],[3],[10],[11] | $ 944 | |
% of Net Asset | [2],[4],[9],[12] | 2.10% | [1],[3],[10],[11] | 1.50% | |
Galls L L C [Member] | Consumer Sector [Member] | Debt Method Investments [Member] | |||||
Investment | [2],[4],[9],[12],[20] | Senior Secured Loans - First Lien | [1],[3],[10],[11],[21] | Senior Secured Loans - First Lien | |
Spread above reference rate | [2],[4],[9],[12],[14],[20] | L+7.25% | [1],[3],[10],[11],[15],[21] | L+7.25% | |
Interest rate | [2],[4],[9],[12],[14],[16],[20] | 11.58% | [1],[3],[10],[11],[15],[17],[21] | 11.16% | |
Maturity date | [2],[4],[9],[12],[20] | Jan. 31, 2025 | [1],[3],[10],[11],[21] | Jan. 31, 2025 | |
Principal amount | [2],[4],[9],[12],[19],[20] | $ 3,695 | [1],[3],[10],[11],[18],[21] | $ 3,699 | |
Amortized Cost | [2],[4],[5],[7],[9],[12],[20] | 3,685 | [1],[3],[6],[8],[10],[11],[21] | 3,689 | |
Fair Value | [2],[4],[9],[12],[20] | $ 3,602 | [1],[3],[10],[11],[21] | $ 3,607 | |
% of Net Asset | [2],[4],[9],[12],[20] | 8.10% | [1],[3],[10],[11],[21] | 5.90% | |
Galls L L C 1 [Member] | Consumer Sector [Member] | Debt Method Investments [Member] | |||||
Investment | [2],[4],[9],[12],[20] | Senior Secured Loans - First Lien | [1],[3],[10],[11],[21] | Senior Secured Loans - First Lien | |
Spread above reference rate | [2],[4],[9],[12],[14],[20] | L+7.25% | [1],[3],[10],[11],[15],[21] | L+7.25% | |
Interest rate | [2],[4],[9],[12],[14],[16],[20] | 11.58% | [1],[3],[10],[11],[15],[17],[21] | 11.16% | |
Maturity date | [2],[4],[9],[12],[20] | Jan. 31, 2025 | [1],[3],[10],[11],[21] | Jan. 31, 2025 | |
Principal amount | [2],[4],[9],[12],[19],[20] | $ 542 | [1],[3],[10],[11],[18],[21] | $ 543 | |
Amortized Cost | [2],[4],[5],[7],[9],[12],[20] | 540 | [1],[3],[6],[8],[10],[11],[21] | 541 | |
Fair Value | [2],[4],[9],[12],[20] | $ 528 | [1],[3],[10],[11],[21] | $ 529 | |
% of Net Asset | [2],[4],[9],[12],[20] | 1.20% | [1],[3],[10],[11],[21] | 0.90% | |
Galls L L C 2 [Member] | Consumer Sector [Member] | Debt Method Investments [Member] | |||||
Investment | [2],[4],[9],[12],[13] | Senior Secured Loans - First Lien | [1],[3],[10],[11],[22] | Senior Secured Loans - First Lien | |
Spread above reference rate | [2],[4],[9],[12],[13],[14] | S+6.85% | [1],[3],[10],[11],[15],[22] | L+6.75% | |
Interest rate | [2],[4],[9],[12],[13],[14],[16] | 11.58% | [1],[3],[10],[11],[15],[17],[22] | 11.12% | |
Maturity date | [2],[4],[9],[12],[13] | Jan. 31, 2024 | [1],[3],[10],[11],[22] | Jan. 31, 2024 | |
Principal amount | [2],[4],[9],[12],[13],[19] | $ 494 | [1],[3],[10],[11],[18],[22] | $ 442 | |
Amortized Cost | [2],[4],[5],[7],[9],[12],[13],[19] | 481 | [1],[3],[6],[8],[10],[11],[18],[22] | 425 | |
Fair Value | [2],[4],[9],[12],[13] | $ 478 | [1],[3],[10],[11],[22] | $ 426 | |
% of Net Asset | [2],[4],[9],[12],[13] | 1.10% | [1],[3],[10],[11],[22] | 0.70% | |
Pure Fishing Inc [Member] | Consumer Sector [Member] | Debt Method Investments [Member] | |||||
Investment | [2],[4],[9] | Senior Secured Loans - First Lien | [1],[3],[10] | Senior Secured Loans - First Lien | |
Spread above reference rate | [2],[4],[9],[14] | L+4.50% | [1],[3],[10],[15] | L+4.50% | |
Interest rate | [2],[4],[9],[14],[16] | 9.24% | [1],[3],[10],[15],[17] | 8.88% | |
Maturity date | [2],[4],[9] | Dec. 19, 2025 | [1],[3],[10] | Dec. 19, 2025 | |
Principal amount | [2],[4],[9],[19] | $ 3,889 | [1],[3],[10],[18] | $ 3,899 | |
Amortized Cost | [2],[4],[5],[7],[9] | 3,665 | [1],[3],[6],[8],[10] | 3,654 | |
Fair Value | [2],[4],[9] | $ 2,422 | [1],[3],[10] | $ 2,610 | |
% of Net Asset | [2],[4],[9] | 5.50% | [1],[3],[10] | 4.30% | |
Basic Energy Services Inc [Member] | Energy Sector [Member] | Debt Method Investments [Member] | |||||
Investment | [2],[4],[9],[23] | Senior Secured Bonds | [1],[3],[10],[24] | Senior Secured Bonds | [12] |
Maturity date | [2],[4],[9],[23] | Oct. 15, 2023 | [1],[3],[10],[24] | Oct. 15, 2023 | [12] |
Principal amount | [2],[4],[9],[19],[23] | $ 4,291 | [1],[3],[10],[18],[24] | $ 4,291 | [12] |
Amortized Cost | [2],[4],[5],[7],[9],[23] | 1,458 | [1],[3],[6],[8],[10],[24] | 1,520 | [12] |
Fair Value | [2],[4],[9],[23] | $ 43 | [1],[3],[10],[24] | $ 102 | [12] |
% of Net Asset | [2],[4],[9],[23] | 0.10% | [1],[3],[10],[24] | 0.20% | [12] |
Permian Production Partners [Member] | Energy Sector [Member] | Debt Method Investments [Member] | |||||
Investment | [2],[4],[9],[12],[20] | Senior Secured Loans - First Lien | [1],[3],[10],[11],[21] | Senior Secured Loans - First Lien | |
Spread above reference rate | [2],[4],[9],[12],[14],[20] | L+8.00% | [1],[3],[10],[11],[15],[21] | L+8.00% | |
Interest rate | [2],[4],[9],[12],[14],[16],[20] | 12.85% | [1],[3],[10],[11],[15],[17],[21] | 12.39% | |
Maturity date | [2],[4],[9],[12],[20] | Nov. 23, 2025 | [1],[3],[10],[11],[21] | Nov. 23, 2025 | |
Principal amount | [2],[4],[9],[12],[19],[20] | $ 412 | [1],[3],[10],[11],[18],[21] | $ 410 | |
Amortized Cost | [2],[4],[5],[7],[9],[12],[20] | 261 | [1],[3],[6],[8],[10],[11],[21] | 250 | |
Fair Value | [2],[4],[9],[12],[20] | $ 411 | [1],[3],[10],[11],[21] | $ 409 | |
% of Net Asset | [2],[4],[9],[12],[20] | 0.90% | [1],[3],[10],[11],[21] | 0.70% | |
Permian Production Partners [Member] | Energy Oil And Gas [Member] | Equity Investments [Member] | |||||
Investment | [2],[4],[9],[12] | Equity/Other | [1],[3],[10],[11] | Equity/Other | |
Principal amount | [2],[4],[9],[12],[19] | $ 203,022 | [1],[3],[10],[11],[18] | $ 203,022 | |
Amortized Cost | [2],[4],[5],[7],[9],[12] | 0 | [1],[3],[6],[8],[10],[11] | 0 | |
Fair Value | [2],[4],[9],[12] | $ 33 | [1],[3],[10],[11] | $ 79 | |
% of Net Asset | [2],[4],[9],[12] | 0.10% | [1],[3],[10],[11] | 0.10% | |
Polyvision Corp [Member] | Metal And Mining Sector [Member] | Debt Method Investments [Member] | |||||
Investment | [2],[4],[9],[12],[20] | Senior Secured Loans - First Lien | [1],[3],[10],[11],[21] | Senior Secured Loans - First Lien | |
Spread above reference rate | [2],[4],[9],[12],[14],[20] | L+7.50% | [1],[3],[10],[11],[15],[21] | L+7.50% | |
Interest rate | [2],[4],[9],[12],[14],[16],[20] | 12.77% | [1],[3],[10],[11],[15],[17],[21] | 11.07% | |
Maturity date | [2],[4],[9],[12],[20] | Feb. 21, 2026 | [1],[3],[10],[11],[21] | Feb. 21, 2026 | |
Principal amount | [2],[4],[9],[12],[19],[20] | $ 3,555 | [1],[3],[10],[11],[18],[21] | $ 3,555 | |
Amortized Cost | [2],[4],[5],[7],[9],[12],[20] | 3,520 | [1],[3],[6],[8],[10],[11],[21] | 3,520 | |
Fair Value | [2],[4],[9],[12],[20] | $ 3,271 | [1],[3],[10],[11],[21] | $ 3,271 | |
% of Net Asset | [2],[4],[9],[12],[20] | 7.40% | [1],[3],[10],[11],[21] | 5.30% | |
Polyvision Corp 1 [Member] | Metal And Mining Sector [Member] | Debt Method Investments [Member] | |||||
Investment | [2],[4],[9],[12],[20] | Senior Secured Loans - First Lien | [1],[3],[10],[11],[21] | Senior Secured Loans - First Lien | |
Spread above reference rate | [2],[4],[9],[12],[14],[20] | L+7.50% | [1],[3],[10],[11],[15],[21] | L+7.50% | |
Interest rate | [2],[4],[9],[12],[14],[16],[20] | 12.77% | [1],[3],[10],[11],[15],[17],[21] | 11.07% | |
Maturity date | [2],[4],[9],[12],[20] | Feb. 21, 2026 | [1],[3],[10],[11],[21] | Feb. 21, 2026 | |
Principal amount | [2],[4],[9],[12],[19],[20] | $ 1,001 | [1],[3],[10],[11],[18],[21] | $ 1,001 | |
Amortized Cost | [2],[4],[5],[7],[9],[12],[20] | 991 | [1],[3],[6],[8],[10],[11],[21] | 991 | |
Fair Value | [2],[4],[9],[12],[20] | $ 921 | [1],[3],[10],[11],[21] | $ 921 | |
% of Net Asset | [2],[4],[9],[12],[20] | 2.10% | [1],[3],[10],[11],[21] | 1.50% | |
Polyvision Corp 2 [Member] | Metal And Mining Sector [Member] | Debt Method Investments [Member] | |||||
Investment | [2],[4],[9],[12],[20] | Senior Secured Loans - First Lien | [1],[3],[10],[11],[21] | Senior Secured Loans - First Lien | |
Spread above reference rate | [2],[4],[9],[12],[14],[20] | L+7.50% | [1],[3],[10],[11],[15],[21] | L+7.50% | |
Interest rate | [2],[4],[9],[12],[14],[16],[20] | 12.60% | [1],[3],[10],[11],[15],[17],[21] | 12.60% | |
Maturity date | [2],[4],[9],[12],[20] | Feb. 21, 2026 | [1],[3],[10],[11],[21] | Feb. 21, 2026 | |
Principal amount | [2],[4],[9],[12],[19],[20] | $ 138 | [1],[3],[10],[11],[18],[21] | $ 138 | |
Amortized Cost | [2],[4],[5],[7],[9],[12],[20] | 138 | [1],[3],[6],[8],[10],[11],[21] | 138 | |
Fair Value | [2],[4],[9],[12],[20] | $ 127 | [1],[3],[10],[11],[21] | $ 127 | |
% of Net Asset | [2],[4],[9],[12],[20] | 0.30% | [1],[3],[10],[11],[21] | 0.20% | |
Polyvision Corp 3 [Member] | Metal And Mining Sector [Member] | Debt Method Investments [Member] | |||||
Investment | [2],[4],[9],[12],[13],[20] | Senior Secured Loans - First Lien | [1],[3],[10],[11],[21],[22] | Senior Secured Loans - First Lien | |
Spread above reference rate | [2],[4],[9],[12],[13],[14],[20] | L+8.50% | [1],[3],[10],[11],[15],[21],[22] | L+7.50% | |
Interest rate | [2],[4],[9],[12],[13],[14],[16],[20] | 13.70% | [1],[3],[10],[11],[15],[17],[21],[22] | 11.12% | |
Maturity date | [2],[4],[9],[12],[20] | Aug. 21, 2025 | [1],[3],[10],[11],[21] | Aug. 21, 2025 | |
Principal amount | [2],[4],[9],[12],[13],[19],[20] | $ 926 | [1],[3],[10],[11],[18],[21],[22] | $ 924 | |
Amortized Cost | [2],[4],[5],[7],[9],[12],[13],[20] | 851 | [1],[3],[6],[8],[10],[11],[21],[22] | 851 | |
Fair Value | [2],[4],[9],[12],[13],[20] | $ 846 | [1],[3],[10],[11],[21],[22] | $ 846 | |
% of Net Asset | [2],[4],[9],[12],[13],[20] | 1.90% | [1],[3],[10],[11],[21],[22] | 1.40% | |
Save A Lot [Member] | Retail Sector [Member] | Debt Method Investments [Member] | |||||
Investment | [2],[4],[9] | Senior Secured Loans - First Lien | [1],[3],[10],[11],[12] | Senior Secured Loans - First Lien | |
Spread above reference rate | [2],[4],[9],[14] | S+7.25% | [1],[3],[10],[11],[12],[15] | S+7.25% | |
Interest rate | [2],[4],[9],[14],[16] | 12.21% | [1],[3],[10],[11],[12],[15],[17] | 11.93% | |
Maturity date | [2],[4],[9] | Jun. 30, 2026 | [1],[3],[10],[11],[12] | Jun. 30, 2026 | |
Principal amount | [2],[4],[9],[19] | $ 1,039 | [1],[3],[10],[11],[12],[18] | $ 1,088 | |
Amortized Cost | [2],[4],[5],[7],[9] | 935 | [1],[3],[6],[8],[10],[11],[12],[14],[15] | 979 | |
Fair Value | [2],[4],[9] | $ 1,005 | [1],[3],[10],[11],[12] | $ 899 | |
% of Net Asset | [2],[4],[9] | 2.30% | [1],[3],[10],[11],[12] | 1.40% | |
Save A Lot [Member] | Retail Sector [Member] | Equity Investments [Member] | |||||
Investment | [1],[2],[3],[4],[9],[10],[11],[12] | Equity/Other | |||
Principal amount | [1],[2],[3],[4],[9],[10],[11],[12],[18],[19] | $ 53,097 | |||
Amortized Cost | [1],[2],[3],[4],[5],[6],[7],[8],[9],[10] | 0 | |||
Fair Value | [1],[2],[3],[4],[9],[10] | $ 30 | |||
% of Net Asset | [1],[2],[3],[4],[9],[10] | 0% | |||
Save A Lot 1 [Member] | Retail Sector [Member] | Debt Method Investments [Member] | |||||
Investment | [2],[4],[9] | Senior Secured Loans - First Lien | [1],[3],[10],[11],[12] | Senior Secured Loans - First Lien | |
Spread above reference rate | [2],[4],[9],[14] | S+7.25% | [1],[3],[10],[11],[12],[15] | S+7.25% | |
Interest rate | [2],[4],[9],[14],[16] | 12.21% | [1],[3],[10],[11],[12],[15],[17] | 11.93% | |
Maturity date | [2],[4],[9] | Jun. 30, 2026 | [1],[3],[10],[11],[12] | Jun. 30, 2026 | |
Principal amount | [2],[4],[9],[19] | $ 466 | [1],[3],[10],[11],[12],[18] | $ 466 | |
Amortized Cost | [2],[4],[5],[7],[9] | 261 | [1],[3],[6],[8],[10],[11],[12],[14],[15] | 261 | |
Fair Value | [2],[4],[9] | $ 434 | [1],[3],[10],[11],[12] | $ 385 | |
% of Net Asset | [2],[4],[9] | 1% | [1],[3],[10],[11],[12] | 0.60% | |
Save A Lot 2 [Member] | Retail Sector [Member] | Debt Method Investments [Member] | |||||
Investment | [2],[4],[9] | Senior Secured Loans - First Lien | [1],[3],[10],[11],[12] | Senior Secured Loans - Second Lien | |
Spread above reference rate | [2],[4],[9],[14] | S+9.50% | [1],[3],[10],[11],[12],[15] | S+9.50% | |
Interest rate | [2],[4],[9],[14],[16] | 14.46% | [1],[3],[10],[11],[12],[15],[17] | 14.18% | |
Maturity date | [2],[4],[9] | Dec. 31, 2026 | [1],[3],[10],[11],[12] | Dec. 31, 2026 | |
Principal amount | [2],[4],[9],[19] | $ 794 | [1],[3],[10],[11],[12],[18] | $ 794 | |
Amortized Cost | [2],[4],[5],[7],[9] | 445 | [1],[3],[6],[8],[10],[11],[12],[14],[15] | 445 | |
Fair Value | [2],[4],[9] | $ 543 | [1],[3],[10],[11],[12] | $ 484 | |
% of Net Asset | [2],[4],[9] | 1.20% | [1],[3],[10],[11],[12] | 0.80% | |
Save A Lot 2 [Member] | Retail Sector [Member] | Equity Investments [Member] | |||||
Investment | [2],[4],[9],[12] | Equity/Other | |||
Principal amount | [2],[4],[9],[12],[19] | $ 53,097 | |||
Amortized Cost | [2],[4],[5],[7],[9],[12] | 0 | |||
Fair Value | [2],[4],[9] | $ 30 | |||
% of Net Asset | [2],[4],[9] | 0% | |||
Hersha Hospitality Management [Member] | Business Service Sector [Member] | Debt Method Investments [Member] | |||||
Investment | [2],[4],[9],[12] | Senior Secured Loans - First Lien | [1],[3],[10],[11] | Senior Secured Loans - First Lien | |
Spread above reference rate | [2],[4],[9],[12],[14] | S+4.75% | [1],[3],[10],[11],[15] | S+6.00% | |
Interest rate | [2],[4],[9],[12],[14],[16] | 9.52% | [1],[3],[10],[11],[15],[17] | 9.81% | |
Maturity date | [2],[4],[9],[12] | Mar. 02, 2026 | [1],[3],[10],[11] | Mar. 02, 2026 | |
Principal amount | [2],[4],[9],[12],[19] | $ 4,752 | [1],[3],[10],[11],[18] | $ 4,765 | |
Amortized Cost | [2],[4],[5],[7],[9],[12] | 4,669 | [1],[3],[6],[8],[10],[11] | 4,681 | |
Fair Value | [2],[4],[9],[12] | $ 4,686 | [1],[3],[10],[11] | $ 4,692 | |
% of Net Asset | [2],[4],[9],[12] | 10.60% | [1],[3],[10],[11] | 7.60% | |
P S I Services L L C [Member] | Business Service Sector [Member] | Debt Method Investments [Member] | |||||
Investment | [2],[4],[9],[12],[13] | Senior Secured Loans - First Lien | [1],[3],[10],[11],[22] | Senior Secured Loans - First Lien | |
Spread above reference rate | [2],[4],[9],[12],[13],[14] | L+5.75% | [1],[3],[10],[11],[15],[22] | L+5.75% | |
Interest rate | [2],[4],[9],[12],[13],[14],[16] | 10.58% | [1],[3],[10],[11],[15],[17],[22] | 10.16% | |
Maturity date | [2],[4],[9],[12],[13] | Oct. 04, 2025 | [1],[3],[10],[11],[22] | Oct. 04, 2025 | |
Principal amount | [2],[4],[9],[12],[13],[19] | $ 298 | [1],[3],[10],[11],[18],[22] | $ 298 | |
Amortized Cost | [2],[4],[5],[7],[9],[12] | 298 | [1],[3],[6],[8],[10],[11] | 298 | [13] |
Fair Value | [2],[4],[9],[12],[13] | $ 277 | [1],[3],[10],[11],[22] | $ 277 | |
% of Net Asset | [2],[4],[9],[12] | 0.60% | [1],[3],[10],[11] | 0.50% | |
P S I Services L L C 1 [Member] | Business Service Sector [Member] | Debt Method Investments [Member] | |||||
Investment | [2],[4],[9],[12] | Senior Secured Loans - First Lien | [1],[3],[10],[11] | Senior Secured Loans - First Lien | |
Spread above reference rate | [2],[4],[9],[12],[14] | L+5.75% | [1],[3],[10],[11],[15] | L+5.75% | |
Interest rate | [2],[4],[9],[12],[14],[16] | 10.58% | [1],[3],[10],[11],[15],[17] | 10.16% | |
Maturity date | [2],[4],[9],[12] | Oct. 04, 2026 | [1],[3],[10],[11] | Oct. 04, 2026 | |
Principal amount | [2],[4],[9],[12],[19] | $ 175 | [1],[3],[10],[11],[18] | $ 176 | |
Amortized Cost | [2],[4],[5],[7],[9],[12] | 175 | [1],[3],[6],[8],[10],[11] | 176 | |
Fair Value | [2],[4],[9],[12] | $ 162 | [1],[3],[10],[11] | $ 163 | |
% of Net Asset | [2],[4],[9],[12] | 0.40% | [1],[3],[10],[11] | 0.30% | |
P S I Services L L C 2 [Member] | Business Service Sector [Member] | |||||
Spread above reference rate | [2],[4],[9],[12],[14] | L+5.75% | [1],[3],[10],[11],[15] | L+5.75% | |
P S I Services L L C 2 [Member] | Business Service Sector [Member] | Debt Method Investments [Member] | |||||
Investment | [2],[4],[9],[12] | Senior Secured Loans - First Lien | [1],[3],[10],[11] | Senior Secured Loans - First Lien | |
Interest rate | [2],[4],[9],[12],[14],[16] | 10.58% | [1],[3],[10],[11],[15],[17] | 10.16% | |
Maturity date | [2],[4],[9],[12] | Oct. 04, 2026 | [1],[3],[10],[11] | Oct. 04, 2026 | |
Principal amount | [2],[4],[9],[12],[19] | $ 415 | [1],[3],[10],[11],[18] | $ 416 | |
Amortized Cost | [2],[4],[5],[7],[9],[12] | 415 | [1],[3],[6],[8],[10],[11] | 416 | |
Fair Value | [2],[4],[9],[12] | $ 385 | [1],[3],[10],[11] | $ 386 | |
% of Net Asset | [2],[4],[9],[12] | 0.90% | [1],[3],[10],[11] | 0.60% | |
P S I Services L L C 3 [Member] | Business Service Sector [Member] | Debt Method Investments [Member] | |||||
Investment | [2],[4],[9],[12] | Senior Secured Loans - First Lien | [1],[3],[10],[11] | Senior Secured Loans - First Lien | |
Spread above reference rate | [2],[4],[9],[12],[14] | L+5.75% | [1],[3],[10],[11],[15] | L+5.75% | |
Interest rate | [2],[4],[9],[12],[14],[16] | 10.58% | [1],[3],[10],[11],[15],[17] | 10.16% | |
Maturity date | [2],[4],[9],[12] | Oct. 16, 2026 | [1],[3],[10],[11] | Oct. 16, 2026 | |
Principal amount | [2],[4],[9],[12],[19] | $ 2,773 | [1],[3],[10],[11],[18] | $ 2,780 | |
Amortized Cost | [2],[4],[5],[7],[9],[12] | 2,739 | [1],[3],[6],[8],[10],[11] | 2,746 | |
Fair Value | [2],[4],[9],[12] | $ 2,573 | [1],[3],[10],[11] | $ 2,580 | |
% of Net Asset | [2],[4],[9],[12] | 5.80% | [1],[3],[10],[11] | 4.20% | |
Allvue Systems [Member] | Technology Sector [Member] | Debt Method Investments [Member] | |||||
Investment | Senior Secured Loans - First Lien | Senior Secured Loans - First Lien | [2],[4],[9],[12],[13] | ||
Spread above reference rate | [2],[4],[9],[12],[13],[14] | L+5.75% | [1],[3],[10],[11],[15],[22] | L+5.75% | |
Interest rate | [2],[4],[9],[12],[13],[14],[16] | 10.91% | [1],[3],[10],[11],[15],[17],[22] | 10.48% | |
Maturity date | [2],[4],[9],[12],[13] | Sep. 06, 2024 | [1],[3],[10],[11],[22] | Sep. 06, 2024 | |
Principal amount | $ 53 | $ 105 | |||
Amortized Cost | [2],[4],[5],[7],[9],[12],[13] | 40 | [1],[3],[6],[8],[10],[11],[22] | 92 | |
Fair Value | [2],[4],[9],[12],[13] | $ 45 | [1],[3],[10],[11],[22] | $ 100 | |
% of Net Asset | [2],[4],[9],[12],[13] | 0.10% | [1],[3],[10],[11],[22] | 0.20% | |
Allvue Systems 1 [Member] | Technology Sector [Member] | Debt Method Investments [Member] | |||||
Investment | [2],[4],[9],[12] | Senior Secured Loans - First Lien | [1],[3],[10],[11] | Senior Secured Loans - First Lien | |
Spread above reference rate | [2],[4],[9],[12],[14] | L+5.75% | [1],[3],[10],[11],[15] | L+5.75% | |
Interest rate | [2],[4],[9],[12],[14],[16] | 10.91% | [1],[3],[10],[11],[15],[17] | 10.48% | |
Maturity date | [2],[4],[9],[12] | Sep. 04, 2026 | [1],[3],[10],[11] | Sep. 04, 2026 | |
Principal amount | [2],[4],[9],[12],[19] | $ 840 | [1],[3],[10],[11],[18] | $ 842 | |
Amortized Cost | [2],[4],[5],[7],[9],[12] | 838 | [1],[3],[6],[8],[10],[11] | 840 | |
Fair Value | [2],[4],[9],[12] | $ 792 | [1],[3],[10],[11] | $ 811 | |
% of Net Asset | [2],[4],[9],[12] | 1.80% | [1],[3],[10],[11] | 1.30% | |
Total Allvue Systems [Member] | Technology Sector [Member] | Debt Method Investments [Member] | |||||
Amortized Cost | [2],[4],[5],[7],[9] | $ 878 | [1],[3],[6],[8],[10] | $ 932 | |
Fair Value | [2],[4],[9] | $ 837 | [1],[3],[10] | $ 911 | |
% of Net Asset | [2],[4],[9] | 1.90% | [1],[3],[10] | 1.50% | |
Apptio Inc [Member] | Technology Sector [Member] | Debt Method Investments [Member] | |||||
Investment | Senior Secured Loans - First Lien | Senior Secured Loans - First Lien | [2],[4],[9],[12] | ||
Spread above reference rate | [2],[4],[9],[12],[14] | L+5.00% | [1],[3],[10],[11],[13],[15],[22] | L+6.00% | |
Interest rate | [2],[4],[9],[12],[14],[16] | 10.20% | [1],[3],[10],[11],[13],[15],[17],[22] | 10.81% | |
Maturity date | [2],[4],[9],[12] | Dec. 03, 2024 | [1],[3],[10],[11],[13],[22] | Jan. 10, 2025 | |
Principal amount | [2],[4],[9],[12],[19] | $ 294 | [1],[3],[10],[11],[13],[18],[22] | $ 4,900 | |
Amortized Cost | [2],[4],[5],[7],[9],[12] | 274 | [1],[3],[6],[8],[10],[11],[13],[22] | 4,873 | |
Fair Value | [2],[4],[9],[12] | $ 282 | [1],[3],[10],[11],[13],[22] | $ 4,882 | |
% of Net Asset | [2],[4],[9],[12] | 0.60% | [1],[3],[10],[11],[13],[22] | 8% | |
Apptio Inc 1 [Member] | Technology Sector [Member] | Debt Method Investments [Member] | |||||
Investment | Senior Secured Loans - First Lien | [1],[2],[3],[4],[9],[10],[11],[12] | Senior Secured Loans - First Lien | ||
Spread above reference rate | [2],[4],[9],[12],[14] | L+5.00% | [1],[3],[10],[11],[15] | L+6.00% | [13] |
Interest rate | [2],[4],[9],[12],[14],[16] | 10.20% | [1],[3],[10],[11],[15],[17] | 10.81% | [13] |
Maturity date | [2],[4],[9],[12] | Jan. 10, 2025 | [1],[3],[10],[11] | Dec. 03, 2024 | [13] |
Principal amount | [2],[4],[9],[12],[19] | $ 4,900 | [1],[3],[10],[11],[18] | $ 196 | [13] |
Amortized Cost | [2],[4],[5],[7],[9],[12] | 4,876 | [1],[3],[6],[8],[10],[11] | 176 | |
Fair Value | [2],[4],[9],[12] | $ 4,884 | [1],[3],[10],[11] | $ 182 | [13] |
% of Net Asset | [2],[4],[9],[12] | 11% | [1],[3],[10],[11] | 0.30% | [13] |
Total Apptio Inc [Member] | Technology Sector [Member] | Debt Method Investments [Member] | |||||
Amortized Cost | [2],[4],[5],[7],[9] | $ 5,150 | [1],[3],[6],[8],[10] | $ 5,049 | |
Fair Value | [2],[4],[9] | $ 5,166 | [1],[3],[10] | $ 5,064 | |
% of Net Asset | [2],[4],[9] | 11.60% | [1],[3],[10] | 8.30% | |
Yak Blocker 2 Llc Series A [Member] | Business Service Sector [Member] | Equity Investments [Member] | |||||
Investment | [1],[2],[3],[4],[9],[10],[11],[12] | Equity/Other | |||
Principal amount | [1],[2],[3],[4],[9],[10],[11],[12],[18],[19] | $ 422,178 | |||
Amortized Cost | [1],[2],[3],[4],[5],[6],[7],[8],[9],[10],[11],[12] | 2,514 | |||
Fair Value | [1],[2],[3],[4],[9],[10],[11],[12] | $ 209 | |||
% of Net Asset | [1],[2],[3],[4],[9],[10],[11],[12] | 0.50% | |||
Yak Blocker 2 Llc Series B 1 [Member] | Business Service Sector [Member] | Equity Investments [Member] | |||||
Investment | [1],[2],[3],[4],[9],[10],[11],[12] | Equity/Other | |||
Principal amount | [1],[2],[3],[4],[9],[10],[11],[12],[18],[19] | $ 1,130,232 | |||
Amortized Cost | [1],[2],[3],[4],[5],[6],[7],[8],[9],[10],[11],[12] | 1,923 | |||
Fair Value | [1],[2],[3],[4],[9],[10],[11],[12] | $ 168 | |||
% of Net Asset | [1],[2],[3],[4],[9],[10],[11],[12] | 0.40% | |||
Yak Blocker 2 Llc Series B 2 [Member] | Business Service Sector [Member] | Equity Investments [Member] | |||||
Investment | [1],[2],[3],[4],[9],[10],[11],[12] | Equity/Other | |||
Principal amount | [1],[2],[3],[4],[9],[10],[11],[12],[18],[19] | $ 120,558 | |||
Amortized Cost | [1],[2],[3],[4],[5],[6],[7],[8],[9],[10],[11],[12] | 205 | |||
Fair Value | [1],[2],[3],[4],[9],[10],[11],[12] | $ 18 | |||
% of Net Asset | [1],[2],[3],[4],[9],[10],[11],[12] | 0% | |||
Yak Blocker 2 Llc Series C 1 [Member] | Business Service Sector [Member] | Equity Investments [Member] | |||||
Investment | [1],[2],[3],[4],[9],[10],[11],[12] | Equity/Other | |||
Principal amount | [1],[2],[3],[4],[9],[10],[11],[12],[18],[19] | $ 30,451 | |||
Amortized Cost | [1],[2],[3],[4],[5],[6],[7],[8],[9],[10],[11],[12] | 4 | |||
Fair Value | [1],[2],[3],[4],[9],[10],[11],[12] | $ 0 | |||
% of Net Asset | [1],[2],[3],[4],[9],[10],[11],[12] | 0% | |||
Yak Blocker 2 Llc Series C 2 [Member] | Business Service Sector [Member] | Equity Investments [Member] | |||||
Investment | [1],[2],[3],[4],[9],[10],[11],[12] | Equity/Other | |||
Principal amount | [1],[2],[3],[4],[9],[10],[11],[12],[18],[19] | $ 28,145 | |||
Amortized Cost | [1],[2],[3],[4],[5],[6],[7],[8],[9],[10],[11],[12] | 3 | |||
Fair Value | [1],[2],[3],[4],[9],[10],[11],[12] | $ 0 | |||
% of Net Asset | [1],[2],[3],[4],[9],[10],[11],[12] | 0% | |||
Foreign Currency Forward [Member] | |||||
Fair Value | [5],[7] | $ (5) | [6],[8] | $ 73 | |
% of Net Asset | 0% | 0.10% | |||
Foreign Currency Forward [Member] | J P M Organ Chase Bank [Member] | |||||
Amortized Cost | [5],[7] | $ 0 | [6],[8] | $ 0 | |
Fair Value | [5],[7] | $ (5) | [6],[8] | $ 73 | |
% of Net Asset | 0% | 0.10% | |||
Settlement Date | Apr. 17, 2023 | Jan. 17, 2023 | |||
Amount Purchased | $ 362 | $ 3,045 | |||
Amount Sold | $ 297 | $ 2,457 | |||
A S M Global [Member] | Hotel Gaming And Leisure [Member] | Debt Method Investments [Member] | |||||
Investment | [2],[4],[9] | Senior Secured Loans - First Lien | |||
Spread above reference rate | [2],[4],[9],[14] | L+2.50% | |||
Interest rate | [2],[4],[9],[14],[16] | 6.91% | |||
Maturity date | [2],[4],[9] | Jan. 23, 2025 | |||
Principal amount | [2],[4],[9],[19] | $ 2,281 | |||
Amortized Cost | [2],[4],[5],[7],[9] | 2,279 | |||
Fair Value | [2],[4],[9] | $ 2,228 | |||
% of Net Asset | [2],[4],[9] | 3.60% | |||
Health Channels Inc [Member] | Business Service Sector [Member] | Debt Method Investments [Member] | |||||
Investment | [2],[4],[9] | Senior Secured Loans - First Lien | |||
Spread above reference rate | [2],[4],[9],[14] | L+4.50% | |||
Interest rate | [2],[4],[9],[14],[16] | 8.88% | |||
Maturity date | [2],[4],[9] | Apr. 03, 2025 | |||
Principal amount | [2],[4],[9],[19] | $ 1,907 | |||
Amortized Cost | [2],[4],[5],[7],[9] | 1,892 | |||
Fair Value | [2],[4],[9] | $ 1,350 | |||
% of Net Asset | [2],[4],[9] | 2.20% | |||
Y A K Access L L C [Member] | Retail Sector [Member] | Debt Method Investments [Member] | |||||
Amortized Cost | [2],[4],[5],[7],[9],[12] | $ 4,805 | |||
Y A K Access L L C [Member] | Business Service Sector [Member] | Debt Method Investments [Member] | |||||
Investment | [2],[4],[9],[12] | Senior Secured Loans - Second Lien | |||
Spread above reference rate | [2],[4],[9],[12],[14] | L+10.00% | |||
Interest rate | [2],[4],[9],[12],[14],[16] | 13.64% | |||
Maturity date | [2],[4],[9],[12] | Jul. 10, 2026 | |||
Principal amount | [2],[4],[9],[12],[19] | $ 5,000 | |||
Fair Value | [2],[4],[9],[12] | $ 642 | |||
% of Net Asset | [2],[4],[9],[12] | 1% | |||
Wide Orbit Inc [Member] | Technology Sector [Member] | Debt Method Investments [Member] | |||||
Investment | [2],[4],[9],[12],[13],[25] | Senior Secured Loans - First Lien | |||
Maturity date | [2],[4],[9],[12],[13],[25] | Jul. 08, 2025 | |||
Principal amount | [2],[4],[9],[12],[13],[19] | $ 0 | |||
Amortized Cost | [2],[4],[5],[7],[9],[12],[13],[25] | 0 | |||
Fair Value | [2],[4],[9],[12],[13] | $ (4) | |||
% of Net Asset | [2],[4],[9],[12],[13] | 0% | |||
Wide Orbit Inc [Member] | Technology Sector [Member] | Equity Investments [Member] | |||||
Investment | [2],[4],[9],[12] | Equity/Other | |||
Principal amount | [2],[4],[9],[12],[19] | $ 96,480 | |||
Amortized Cost | [2],[4],[5],[7],[9],[12] | 0 | |||
Fair Value | [2],[4],[9] | $ 276 | |||
% of Net Asset | [2],[4],[9] | 0.50% | |||
Firstlight Fiber [Member] | |||||
Amortized Cost | [2],[4],[5],[7],[9] | $ 48,438 | |||
Fair Value | [2],[4],[9] | $ 40,256 | |||
% of Net Asset | [2],[4],[9] | 65.70% | |||
Firstlight Fiber [Member] | Telecommunications Sector [Member] | Debt Method Investments [Member] | |||||
Investment | [2],[4],[9] | Senior Secured Loans - First Lien | |||
Spread above reference rate | [2],[4],[9],[14] | L+3.50% | |||
Interest rate | [2],[4],[9],[14],[16] | 7.88% | |||
Maturity date | [2],[4],[9] | Jul. 23, 2025 | |||
Principal amount | [2],[4],[9],[19] | $ 2,163 | |||
Amortized Cost | [2],[4],[5],[7],[9] | 2,158 | |||
Fair Value | [2],[4],[9] | $ 2,007 | |||
% of Net Asset | [2],[4],[9] | 3.30% | |||
[1]All debt and equity investments are income producing unless otherwise noted.[2]All debt and equity investments are income producing unless otherwise noted.[3]All investments are non-controlled/non-affiliated investments as defined by the Investment Company Act of 1940 (the "1940 Act"). The provisions of the 1940 Act classify investments based on the level of control that we maintain in a particular portfolio company. As defined in the 1940 Act, a company is generally presumed to be “non-controlled” when we own 25% or less of the portfolio company’s voting securities and “controlled” when we own more than 25% of the portfolio company’s voting securities. The provisions of the 1940 Act also classify investments further based on the level of ownership that we maintain in a particular portfolio company. As defined in the 1940 Act, a company is generally deemed as “non-affiliated” when we own less than 5% of a portfolio company’s voting securities and “affiliated” when we own 5% or more of a portfolio company’s voting securities.[4]All investments are non-controlled/non-affiliated investments as defined by the Investment Company Act of 1940 (the "1940 Act"). The provisions of the 1940 Act classify investments based on the level of control that we maintain in a particular portfolio company. As defined in the 1940 Act, a company is generally presumed to be “non-controlled” when we own 25% or less of the portfolio company’s voting securities and “controlled” when we own more than 25% of the portfolio company’s voting securities. The provisions of the 1940 Act also classify investments further based on the level of ownership that we maintain in a particular portfolio company. As defined in the 1940 Act, a company is generally deemed as “non-affiliated” when we own less than 5% of a portfolio company’s voting securities and “affiliated” when we own 5% or more of a portfolio company’s voting securities.[5]As of December 31, 2022, the aggregate gross unrealized appreciation for all securities, including foreign currency forward contracts, in which there was an excess of value over tax cost was $1.0 million; the aggregate gross unrealized depreciation for all securities, including foreign currency forward contracts, in which there was an excess of tax cost over value was $10.3 million; the net unrealized depreciation was $9.3 million; the aggregate cost of securities for Federal income tax purposes was $50.0 million.[6]As of March 31, 2023, the aggregate gross unrealized appreciation for all securities, including foreign currency forward contracts, in which there was an excess of value over tax cost was $0.8 million; the aggregate gross unrealized depreciation for all securities, including foreign currency forward contracts, in which there was an excess of tax cost over value was $10.1 million; the net unrealized depreciation was $9.3 million; the aggregate cost of securities for Federal income tax purposes was $43.5 million.[7]Cost represents amortized cost, inclusive of any capitalized paid-in-kind income ("PIK"), for debt securities, and cost plus capitalized PIK, if any, for preferred stock.[8]Cost represents amortized cost, inclusive of any capitalized paid-in-kind income ("PIK"), for debt securities, and cost plus capitalized PIK, if any, for preferred stock.[9]Security may be an obligation of one or more entities affiliated with the named portfolio company.[10]Security may be an obligation of one or more entities affiliated with the named portfolio company.[11]Investments value was determined using significant unobservable inputs (see Note 2. Significant Accounting Policies Note 2. Significant Accounting Policies Note 8. Commitments and Contingencies Note 8. Commitments and Contingencies) |
Principal Business and Organiza
Principal Business and Organization | 3 Months Ended |
Mar. 31, 2023 | |
Business Combination and Asset Acquisition [Abstract] | |
Principal Business and Organization | Note 1. Principal Business and Organization Guggenheim Credit Income Fund (the “Master Fund”) was formed as a Delaware statutory trust on September 5, 2014. The Master Fund's investment objectives are to provide its shareholders with current income, capital preservation and, to a lesser extent, long-term capital appreciation by investing primarily in privately-negotiated loans to private middle market United States (U.S.) companies. On April 1, 2015, the Master Fund elected to be regulated as a business development company ("BDC") under the Investment Company Act of 1940, as amended (the "1940 Act"). The Master Fund commenced investment operations on April 2, 2015. The Master Fund serves as the master fund in a master fund/feeder fund structure. The Master Fund issues its shares ("Shares" or "Common Shares") to one or more affiliated feeder funds in a continuous series of private placement transactions. In accordance with the offering documents and the intention of Guggenheim Credit Income Fund 2016 T ("GCIF 2016T") and Guggenheim Credit Income Fund 2019 ("GCIF 2019") (together, the "Feeder Funds") to provide substantial shareholder liquidity, the Boards of Trustees of the Master Fund and the Feeder Funds approved respective Plans of Liquidation for each company on March 30, 2021 (each, a "Liquidation Plan"). In accordance with the Liquidation Plans, the Board has declared multiple liquidating distributions. These distributions have been substantially composed of return of capital and have decreased the net asset value of the Master Fund and Feeder Funds. As such, the value on shareholder’s investment statements has decreased as liquidating distributions have been paid. In accordance with the Liquidation Plan, the Master Fund and the Feeder Funds will remain registered as a BDC and intend to maintain their qualifications, as regulated investment company ("RIC") under Subchapter M of the Internal Revenue Code of 1986, as amended (the "Code"). Guggenheim Partners Investment Management, LLC ("Guggenheim" or the "Advisor") is responsible for sourcing potential investments, analyzing and conducting due diligence on prospective investment opportunities, structuring investments and ongoing monitoring of the Master Fund’s investment portfolio. On September 30, 2022, Hamilton Finance LLC ("Hamilton"), a previous, wholly-owned, special purpose financing subsidiary of the Master Fund was dissolved. |
Significant Accounting Policies
Significant Accounting Policies | 3 Months Ended |
Mar. 31, 2023 | |
Accounting Policies [Abstract] | |
Significant Accounting Policies | Note 2. Significant Accounting Policies Basis of Presentation Management has determined that the Master Fund meets the definition of an investment company and adheres to the accounting and reporting guidance in the Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC") Topic 946 — Financial Services Investment Companies The Master Fund's interim consolidated financial statements have been prepared pursuant to the requirements for reporting on Form 10-Q and the disclosure requirements as stipulated in Articles 6 and 10 of Regulation S-X, and therefore do not necessarily include all information and notes necessary for a fair statement of financial position and results of operations in accordance with accounting principles generally accepted in the U.S. ("GAAP"). In the opinion of management, the unaudited consolidated financial information for the interim period presented in this Report reflects all normal and recurring adjustments necessary for a fair statement of financial position and results from operations. Operating results for interim periods are not necessarily indicative of operating results for an entire year. Principles of Consolidation As provided under ASC 946, the Master Fund will generally not consolidate its investment in a company other than an investment in an investment company or an operating company whose business consists of providing substantially all of its services to the benefit of the Master Fund. Accordingly, the Master Fund consolidated the results of its wholly-owned subsidiary in its consolidated financial statements. All intercompany balances and transactions have been eliminated. Use of Estimates The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect (i) the reported amounts of assets and liabilities at the date of the financial statements, (ii) the reported amounts of income and expenses during the reported period and (iii) disclosure of contingent assets and liabilities at the date of the financial statements. Actual results could differ materially from those estimates under different assumptions and conditions. Cash and Cash Equivalents Cash consists of demand deposits held at a major U.S. financial institution and the amount recorded on the consolidated statements of assets and liabilities exceeds the Federal Deposit Insurance Corporation insured limit. Management believes the credit risk related to its demand deposits is minimal. Cash equivalents include short-term, highly liquid instruments with an original maturity of three months or less. As of March 31, 2023, the Master Fund's cash equivalents of $ 11.5 Restricted Cash Restricted cash consists of cash collateral that has been pledged to cover obligations of the Master Fund according to its derivative contracts and demand deposits held at a major U.S. financial institution on behalf of Hamilton. Hamilton may be restricted in the distribution of cash to the Master Fund, as governed by the terms of the Hamilton Credit Facility (see Note 7. Borrowings Valuation of Investments The Master Fund measures the value of its investments in accordance with ASC Topic 820 — Fair Value Measurement ASC 820 defines hierarchical levels directly related to the amount of subjectivity associated with the inputs used to determine fair values of assets and liabilities. The hierarchical levels and types of inputs used to measure fair value for each level are described as follows: Level 1 - Quoted prices are available in active markets for identical investments as of the reporting date. Publicly listed equities and debt securities, publicly listed derivatives, money market/short-term investment funds and foreign currency are generally included in Level 1. The Master Fund does not adjust the quoted price for these investments. Level 2 - Valuation inputs are other than quoted prices in active markets, which are either directly or indirectly observable as of the reporting date, and fair value is determined through the use of models or other valuation methodologies. In certain cases, debt and equity securities are valued on the basis of prices from orderly transactions for similar investments in active markets between market participants and provided by reputable dealers or independent pricing services. In determining the value of a particular investment, independent pricing services may use certain information with respect to transactions in such investments, quotations from multiple dealers or brokers, pricing matrices, market transactions in comparable investments and various relationships between investments. Investments generally included in this category are corporate bonds and loans. Level 3 - Valuation inputs are unobservable for the investment and include situations where there is little, if any, market activity for the investment. The inputs into the determination of fair value require significant judgment or estimation. Investments generally included in this category are illiquid corporate bonds and loans and preferred stock investments that lack observable market pricing. In certain cases, the inputs used to measure fair value may fall within different levels of the fair value hierarchy. In such cases, an investment’s level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement. Depending on the relative liquidity in the markets for certain investments, the Master Fund may transfer assets to Level 3 if it determines that observable quoted prices, obtained directly or indirectly, are severely limited, or not available, or otherwise not reliable. The Master Fund’s assessment of the significance of a particular input to the fair value measurement requires judgment, and the consideration of factors specific to the investment. Investments for which market quotations are readily available are valued using market quotations, which are generally obtained from independent pricing services, broker-dealers or market makers. With respect to the Master Fund’s portfolio investments for which market quotations are not readily available, the Master Fund's board of trustees ("Board of Trustees"), including our trustees who are not "interested persons" as defined in the 1940 Act (the "Independent Trustees"), is responsible for determining in good faith the fair value of the Master Fund’s portfolio investments in accordance with the valuation policy and procedures approved by the Board of Trustees. Pursuant to Rule 2a-5 under the 1940 Act (“Rule 2a-5”), the Board of Trustees has designated the Advisor as the valuation designee to perform fair valuation determinations for the Master Fund with respect to all Fund investments and/or other assets. The Advisor conducts a fair value determination process on a quarterly basis and any other time when a decision regarding the fair value of the portfolio investments is required. The U.S. Securities and Exchange Commission (the “SEC”) adopted Rule 2a-5 which establishes requirements for determining fair value in good faith and became effective September 8, 2022. Rule 2a-5 also defines when “readily available market quotations” for purposes of the 1940 Act and establishes requirements for determining whether a fund must fair value a security in good faith. The valuation techniques used by the Master Fund for the assets that are classified as Level 3 in the fair value hierarchy are described below. Senior Debt and Subordinated Debt: Equity/Other Investments: The Master Fund utilizes several valuation techniques that use unobservable pricing inputs and assumptions in determining the fair value of its Level 3 investments. The valuation techniques, as well as the key unobservable inputs that have a significant impact on the Master Fund’s investments classified and valued as Level 3 in the valuation hierarchy, are described in Note 5. Fair Value of Financial Instruments The determination of fair value involves subjective judgments and estimates. Due to the inherent uncertainty of determining the fair value of portfolio investments that do not have a readily available market value, the fair value of investments may differ materially from the values that would have been determined had a readily available market value existed for such investments. Further, such investments are generally less liquid than publicly traded securities. If the Master Fund was required to liquidate a portfolio investment that does not have a readily available market value in a forced or liquidation sale, the Master Fund could realize significantly less value than the value recorded by the Master Fund. Security Transactions and Realized/Unrealized Gains or Losses Investments purchased on a secondary market basis are recorded on the trade date. Loan originations are recorded on the funding date. All investments sold are derecognized on the trade date. The Master Fund measures realized gains or losses from the repayment or sale of investments using the specific lot identification method. Realized gains or losses are measured by the difference between (i) the net proceeds from the repayment or sale, inclusive of any prepayment premiums and (ii) the amortized cost basis of the investment without regard to unrealized appreciation or depreciation previously recognized and include investments charged off during the period, net of recoveries. Unrealized appreciation or depreciation primarily measures the change in investment values, including the reversal of previously recorded unrealized appreciation or depreciation when gains or losses are realized. The amortized cost basis of investments includes (i) the original cost, net of original issue discount and loan origination fees, if any, and (ii) adjustments for the accretion/amortization of market discounts and premiums. The Master Fund reports changes in fair value of investments as net change in unrealized appreciation (depreciation) on investments in the consolidated statements of operations. Interest Income Interest income is recorded on an accrual basis and includes amortization of premiums to par value and accretion of discounts to par value. Discounts and premiums to par value on securities purchased are accreted/amortized into interest income over the life of the respective security using the effective interest method, or straight-line method, as applicable. Loan origination, closing and other fees received by the Master Fund directly or indirectly from borrowers in connection with the closing of investments are accreted over the contractual life of the debt investment as interest income based on the effective interest method. Certain of the Master Fund’s investments in debt securities may contain a contractual payment-in-kind ("PIK") interest provision. The PIK provisions generally feature the obligation, or the option, at each interest payment date of making interest payments in (i) cash, (ii) additional securities or (iii) a combination of cash and additional securities. PIK interest, computed at the contractual rate specified in the investment’s credit agreement, is accrued as interest income and recorded as interest receivable up to the interest payment date. On the interest payment date, the Master Fund will capitalize the accrued interest receivable attributable to PIK as additional principal due from the borrower. When additional PIK securities are received on the interest payment date, they typically have the same terms, including maturity dates and interest rates, as the original securities issued. PIK interest generally becomes due on the investment's maturity date or call date. If the portfolio company's valuation indicates the value of the PIK security is not sufficient to cover the contractual PIK interest, the Master Fund will not accrue additional PIK interest income and will record an allowance for any accrued PIK interest receivable as a reduction of interest income in the period the Master Fund determines it is not collectible. Debt securities are placed on non-accrual status when principal or interest payments are at least 90 days past due or when there is reasonable doubt that principal or interest will be collected. Generally, accrued interest is reversed against interest income when a debt security is placed on non-accrual status. Interest payments received on debt securities on non-accrual status may be recognized as interest income or applied to principal based on management’s judgment. Debt securities on non-accrual status are restored to accrual status when past due principal and interest are paid, and, in management’s judgment, such securities are likely to remain current on interest payment obligations. The Master Fund may make exceptions to this treatment if the debt security has sufficient collateral value and is in the process of collection. Dividend Income Dividend income on preferred equity securities is recorded as dividend income on an accrual basis to the extent that such amounts are payable by the portfolio company and are expected to be collected. Dividend income on equity securities is recorded on the record date for private portfolio companies or on the ex-dividend date for publicly traded portfolio companies. Each distribution received from limited liability company (“LLC”) and limited partnership (“LP”) equity investments is evaluated to determine if the distribution should be recorded as dividend income or a return of capital. Generally, the Master Fund will not record distributions from equity investments in LLCs and LPs as dividend income unless there are sufficient accumulated tax basis earnings and profits in the LLC or LP prior to the distribution. Distributions that are classified as a return of capital are recorded as a reduction in the cost basis of the investment. Fee Income Guggenheim, or its affiliates, may provide financial advisory services to portfolio companies and in return may receive fees for capital structuring services. Guggenheim is obligated to remit to the Master Fund any earned capital structuring fees based on the pro rata Derivative Instruments Derivative instruments solely consist of foreign currency forward contracts. The Master Fund recognizes all derivative instruments as assets or liabilities at fair value in its consolidated financial statements. Foreign currency forward contracts entered into by the Master Fund are not designated as hedging instruments, and as a result, the Master Fund presents changes in fair value through net change in unrealized appreciation (depreciation) on foreign currency forward contracts in the consolidated statements of operations. Realized gains and losses that occur upon the cash settlement of the foreign currency forward contracts are included in net realized gains (losses) on foreign currency forward contracts on the consolidated statements of operations. Foreign Currency Translation, Transactions and Gains (Losses) Foreign currency amounts are translated into U.S. dollars on the following basis: (i) at the exchange rate on the last business day of the reporting period for the fair value of investment securities, other assets and liabilities; and (ii) at the prevailing exchange rate on the respective recording dates for the purchase and sale of investment securities, income, expenses, gains and losses. Net assets and fair values are presented based on the applicable foreign exchange rates described above and the Master Fund does not isolate that portion of the results of operations resulting from changes in foreign exchange rates on investments from the fluctuations arising from changes in fair values of investments held; therefore, fluctuations related to foreign exchange rate conversions are included with the net realized gains (losses) and unrealized appreciation (depreciation) on investments. Net realized gains or losses on foreign currency transactions arise from sales of foreign currency, currency gains or losses realized between the trade and settlement dates on securities transactions and the difference between the amounts of dividends, interest and foreign withholding taxes recorded by the Master Fund and the U.S. dollar equivalent of the amounts actually received or paid by the Master Fund. Unrealized appreciation (depreciation) from foreign currency translation for foreign currency forward contracts is included in net change in unrealized appreciation (depreciation) on foreign currency forward contracts accumulated earnings (loss), net of distributions Investment Advisory Fees The Master Fund incurs investment advisory fees including: (i) a base management fee and (ii) a performance-based incentive fee which includes (a) an incentive fee on income and (b) an incentive fee on capital gains, due to Guggenheim pursuant to an investment advisory agreement between the Master Fund and Guggenheim (the "Investment Advisory Agreement") as described in Note 6. Related Party Agreements and Transactions Deferred Financing Costs Deferred financing costs represent fees and other direct incremental costs incurred in connection with the arrangement of the Master Fund's borrowings. These costs are presented in the consolidated statements of assets and liabilities as a direct deduction of the debt liability to which the costs pertain. These costs are amortized using the effective interest method and are included in interest expense on the consolidated statements of operations over the life of the borrowings. Distributions Distributions to the Master Fund's common shareholders are periodically declared by its Board of Trustees and recognized as a liability on the record date. Federal Income Taxes Beginning with its tax year ended December 31, 2015, the Master Fund has elected to be treated for federal income tax purposes, and thereafter intends to maintain its qualification, as a RIC under the Code. Generally, a RIC is not subject to federal income taxes on distributed income and gains if it distributes dividends in a timely manner out of assets legally available for distributions to its shareholders of an amount generally at least equal to 90 The Master Fund is generally subject to nondeductible federal excise taxes if it does not distribute dividends to its shareholders in respect of each calendar year of an amount at least equal to the sum of (i) 98 98.2 i.e. st 4 The Master Fund follows ASC 740, Income Taxes (“ASC 740”). ASC 740 provides guidance for how uncertain tax positions should be recognized, measured, presented and disclosed in the financial statements. ASC 740 requires the evaluation of tax positions taken or expected to be taken in the course of preparing our tax returns to determine whether the tax positions are “more-likely-than-not” of being sustained by the applicable tax authority. Tax positions not deemed to meet the more-likely-than-not threshold are recorded as a tax benefit or expense in the current year. Penalties or interest, if applicable, that may be assessed relating to income taxes would be classified as other expenses in the statements of operations. Management has reviewed all open tax years and concluded that there is no effect to the Master Funds’ financial positions or results of operations and no tax liability was required to be recorded resulting from unrecognized tax benefits relating to uncertain income tax position taken or expected to be taken on a tax return. During this period, the Master Fund did not incur any material interest or penalties. Open tax years are those years that are open for examination by the relevant income taxing authority. As of March 31, 2023, open U.S. Federal and state income tax years include the tax years ended December 31, 2019 through December 31, 2022. The Master Fund has no examinations in progress. Management’s determinations regarding ASC 740 may be subject to review and adjustment at a later date based upon factors including, but not limited to, an on-going analysis of tax laws, regulations and interpretations thereof. |
Investments
Investments | 3 Months Ended |
Mar. 31, 2023 | |
Investment Company [Abstract] | |
Investments | Note 3. Investments The following table presents the composition of the investment portfolio at amortized cost and fair value as of March 31, 2023 and December 31, 2022, respectively, with corresponding percentages of total investments at fair value: Schedule of investment portfolio at amortized cost and fair value March 31, 2023 December 31, 2022 Amortized Cost Fair Value Percentage of Investments at Fair Value Amortized Cost Fair Value Percentage of Investments at Fair Value Senior secured loans - first lien $ 35,834 $ 33,748 98.5 % $ 41,668 $ 39,028 96.0 % Senior secured loans - second lien — — — 5,250 1,126 2.8 Senior secured bonds 1,458 43 0.1 1,520 102 0.3 Total senior debt $ 37,292 $ 33,791 98.6 % $ 48,438 $ 40,256 99.1 % Equity and other 4,649 458 1.4 — 385 0.9 Total investments $ 41,941 $ 34,249 100.0 % $ 48,438 $ 40,641 100.0 % The following table presents the composition of the investment portfolio by industry classifications at amortized cost and fair value as of March 31, 2023 and December 31, 2022, respectively, with corresponding percentages of total investments at fair value: Schedule of investment portfolio at amortized cost and fair value March 31, 2023 December 31, 2022 Industry Classification Amortized Cost Fair Value Percentage of Investments at Fair Value Amortized Cost Fair Value Percentage of Investments at Fair Value Services: Business $ 12,945 $ 8,478 24.7 % $ 15,014 $ 10,090 24.8 % Consumer Goods: Non-Durable 8,371 7,030 20.5 8,309 7,172 17.6 Technology 6,028 6,003 17.5 5,981 6,247 15.5 Metals & Mining 5,500 5,165 15.1 5,500 5,165 12.7 Automotive 4,069 3,255 9.5 4,072 3,490 8.6 Retail 1,641 2,012 5.9 1,685 1,798 4.4 Chemicals, Plastics & Rubber 955 943 2.8 957 944 2.3 Beverage, Food & Tobacco 713 876 2.6 713 910 2.2 Energy: Oil & Gas 1,719 487 1.4 1,770 590 1.5 Hotel, Gaming & Leisure — — — 2,279 2,228 5.5 Telecommunications — — — 2,158 2,007 4.9 Total investments $ 41,941 $ 34,249 100.0 % $ 48,438 $ 40,641 100.0 % The following table presents the geographic dispersion of the investment portfolio as a percentage of total investments at fair value as of March 31, 2023 and December 31, 2022: Schedule of investment portfolio as a percentage Geographic Dispersion March 31, 2023 December 31, 2022 United States of America 100.0 % 100.0 % Total investments 100.0 % 100.0 % |
Derivative Instruments
Derivative Instruments | 3 Months Ended |
Mar. 31, 2023 | |
Derivative Instruments and Hedging Activities Disclosure [Abstract] | |
Derivative Instruments | Note 4. Derivative Instruments The Master Fund may enter into foreign currency forward contracts from time to time to facilitate settlement of purchases and sales of investments denominated in foreign currencies and to economically hedge the impact that an adverse change in foreign exchange rates would have on the value of the Master Fund's investments denominated in foreign currencies. A foreign currency forward contract is a commitment to purchase or sell a foreign currency at a future date at a negotiated forward rate. These contracts are marked-to-market by recognizing the difference between the contract forward exchange rate and the forward market exchange rate on the last day of the period presented as unrealized appreciation or depreciation. Realized gains or losses are recognized when forward contracts are settled. Risks arise as a result of the potential inability of the counterparties to meet the terms of their contracts; the Master Fund attempts to limit counterparty risk by only dealing with well-known counterparties and those that it believes have the financial resources to honor their obligations. The foreign currency forward contracts open at the end of the period are generally indicative of the volume of activity during the period. The following tables present the Master Fund's open foreign currency forward contracts as of March 31, 2023 and December 31, 2022: Schedule of foreign currency forward contracts March 31, 2023 Foreign Currency Settlement Date Statement Location Counterparty Amount Transacted Notional Value at Settlement Notional Value at Period End Fair Value GBP April 17, 2023 Unrealized depreciation on foreign currency forward contracts JPMorgan Chase Bank, N.A. £ 297 $ 362 $ 367 $ (5 ) Total $ 362 $ 367 $ (5 ) December 31, 2022 Foreign Currency Settlement Date Statement Location Counterparty Amount Transacted Notional Value at Settlement Notional Value at Period End Fair Value GBP January 17, 2023 Unrealized appreciation on foreign currency forward contracts JPMorgan Chase Bank, N.A. £ 2,457 $ 3,045 $ 2,972 $ 73 Total $ 3,045 $ 2,972 $ 73 The following table presents the net realized and unrealized gains and losses on derivative instruments recorded by the Master Fund for the three months ended March 31, 2023 and March 31, 2022: Schedule of net realized and unrealized gains and losses on derivative instruments For the Three Months Ended March 31, Statement Location 2023 2022 Net realized gains (losses) Foreign currency forward contracts Net realized gains (losses) on foreign currency forward contracts $ 111 $ (125 ) Net change in unrealized appreciation (depreciation) Foreign currency forward contracts Net change in unrealized appreciation (depreciation) on foreign currency forward contracts (78 ) 254 Net realized and unrealized gains on foreign currency forward contracts $ 33 $ 129 For derivatives traded under an International Swaps and Derivatives Association Master Agreement ("ISDA Master Agreement"), the collateral requirements are typically calculated by netting the mark-to-market amount for each transaction under such agreement and comparing that amount to the value of any collateral currently pledged by the Master Fund and/or the counterparty. Cash collateral that has been pledged, if any, to cover obligations of the Master Fund and cash collateral received from the counterparty, if any, is reported on the consolidated statements of assets and liabilities as collateral deposits (received) for foreign currency forward contracts. Generally, the amount of collateral due from or to a party has to exceed a minimum transfer amount threshold before a transfer is required. To the extent amounts due to the Master Fund from a counterparty are not fully collateralized, the Master Fund bears the risk of loss from counterparty non-performance. The following table presents the Master Fund's derivative assets and liabilities by counterparty, net of amounts available for offset under a master netting agreement or similar arrangement, and net of related collateral received by the Master Fund for assets or pledged for liabilities as of March 31, 2023 and December 31, 2022: Schedule of derivative assets and liabilities As of Counterparty Gross Derivative Assets in Statement of Assets and Liabilities Gross Derivative Liabilities in Statement of Assets and Liabilities Collateral Pledged (Received) Net position of Derivative Assets, Liabilities and Pledged Collateral March 31, 2023 JP Morgan Chase Bank, N.A. $ — $ (5 ) $ — $ (5 ) December 31, 2022 JP Morgan Chase Bank, N.A. $ 73 $ — $ — $ 73 |
Fair Value of Financial Instrum
Fair Value of Financial Instruments | 3 Months Ended |
Mar. 31, 2023 | |
Investments, All Other Investments [Abstract] | |
Fair Value of Financial Instruments | Note 5. Fair Value of Financial Instruments The following tables present the segmentation of the investment portfolio at fair value, as of March 31, 2023 and December 31, 2022, according to the fair value hierarchy as described in Note 2. Significant Accounting Policies Schedule of investment portfolio at fair value March 31, 2023 Level 1 Level 2 Level 3 Total Investments Senior secured loans - first lien $ — $ 6,553 $ 27,195 $ 33,748 Senior secured loans - second lien — — — — Senior secured bonds — 43 — 43 Total senior debt $ — $ 6,596 $ 27,195 $ 33,791 Equity and other — 30 428 458 Total investments $ — $ 6,626 $ 27,623 $ 34,249 Percentage 0.0 % 19.3 % 80.7 % 100.0 % Derivative Instruments Foreign currency forward contracts $ — $ (5 ) $ — $ (5 ) December 31, 2022 Level 1 Level 2 Level 3 Total Investments Senior secured loans - first lien $ — $ 13,879 $ 25,149 $ 39,028 Senior secured loans - second lien — 1,126 — 1,126 Senior secured bonds — — 102 102 Total senior debt $ — $ 15,005 $ 25,251 $ 40,256 Equity and other — — 385 385 Total investments $ — $ 15,005 $ 25,636 $ 40,641 Percentage 0.0 % 36.9 % 63.1 % 100.0 % Derivative Instruments Foreign currency forward contracts $ — $ 73 $ — $ 73 Significant Level 3 Unobservable Inputs The following tables present quantitative information related to the significant Level 3 unobservable inputs associated with the determination of fair value for certain investments as of March 31, 2023 and December 31, 2022: Schedule of significant Level 3 unobservable inputs March 31, 2023 Asset Category Fair Value Valuation Techniques (1) Unobservable Inputs (2) Weighted Average Input Value Range (3) Impact to Valuation from an Increase in Input (4) Senior Secured Loans - First Lien $ 25,992 Yield analysis Yield 13.23 9.07 27.35 Decrease Equity/Other $ 33 Market comparable Cash Flow Multiple 3.2x 3.2x Increase Market comparable Oil production multiple (5) 26187x 26187x Increase Market comparable Oil reserve multiple (6) 11x 11x Increase $ 395 Discounted cash flow Discount Rate 17.63 17.63 Decrease Total $ 26,420 (1) For the investments that have more than one valuation technique, the Master Fund may rely on the stated techniques individually or in the aggregate based on a weight ascribed to each valuation technique, ranging from 0% to 100%. (2) The Master Fund generally uses prices provided by an independent pricing service, or directly from an independent broker, which are non-binding indicative prices on or near the valuation date as the primary basis for the fair valuation determinations for quoted senior secured bonds and loans. Since these prices are non-binding, they may not be indicative of fair value. Each quoted price is evaluated by Guggenheim in conjunction with additional information compiled by it, including financial performance, recent business developments and various other factors. Investments with fair values determined in this manner were not included in the table above. As of March 31, 2023, the Master Fund had investments of this nature measured at fair value totaling (3) A range is not provided when there is only one investment within the classification or multiple investments that have the same unobservable input; weighted average amounts are based on the estimated fair values. (4) This column represents the directional change in the fair value of the Level 3 investments that would result from an increase to the corresponding unobservable input. A decrease to the unobservable input would have the opposite effect. Significant changes in these inputs in isolation could result in significantly higher or lower fair value measurements. (5) Oil production multiple is valued based on thousand barrels of oil equivalent per day (MBOE/d). (6) Oil reserve multiple is valued based on million barrels of oil equivalent (MMBOE). December 31, 2022 Asset Category Fair Value Valuation Techniques (1) Unobservable Inputs (2) Weighted Average Input Value Range (3) Impact to Valuation from an Increase in Input (4) Senior Secured Loans - First Lien $ 24,740 Yield analysis Yield 12.52 1.01 16.04 Decrease Equity/Other $ 79 Market comparable Cash Flow Multiple 5x 5x Increase Market comparable Oil production multiple (5) 28043x 28043x Increase Market comparable Oil reserve multiple (6) 12.3x 12.3x Increase $ 276 Discounted cash flow EBITDA multiple 10.6x 10.6x Increase Discounted cash flow Discount Rate 20.00 20.00 Decrease Total $ 25,095 (1) For the investments that have more than one valuation technique, the Master Fund may rely on the stated techniques individually or in the aggregate based on a weight ascribed to each valuation technique, ranging from 0% to 100%. (2) The Master Fund generally uses prices provided by an independent pricing service, or directly from an independent broker, which are non-binding indicative prices on or near the valuation date as the primary basis for the fair valuation determinations for quoted senior secured bonds and loans. Since these prices are non-binding, they may not be indicative of fair value. Each quoted price is evaluated by Guggenheim in conjunction with additional information compiled by it, including financial performance, recent business developments and various other factors. Investments with fair values determined in this manner were not included in the table above. As of December 31, 2022, the Master Fund had investments of this nature measured at fair value totaling $0.5 million. (3) A range is not provided when there is only one investment within the classification or multiple investments that have the same unobservable input; weighted average amounts are based on the estimated fair values. (4) This column represents the directional change in the fair value of the Level 3 investments that would result from an increase to the corresponding unobservable input. A decrease to the unobservable input would have the opposite effect. Significant changes in these inputs in isolation could result in significantly higher or lower fair value measurements. (5) Oil production multiple is valued based on thousand barrels of oil equivalent per day (MBOE/d). (6) Oil reserve multiple is valued based on million barrels of oil equivalent (MMBOE). In addition to the Level 3 valuation methodologies and unobservable inputs noted above, the Master Fund, in accordance with its valuation policy, may also use other valuation techniques and methodologies when determining the fair value estimates for its investments. The following tables present a roll-forward of the fair value changes for all investments for which the Master Fund determines fair value using Level 3 unobservable inputs for the three months ended March 31, 2023 and March 31, 2022: Schedule of fair value changes in investments For the Three Months Ended March 31, 2023 Senior Secured Loans - First Lien Senior Secured Loans - Second Lien Senior Secured Bonds Equity and Other Total Balance as of January 1, 2023 $ 25,149 $ — $ 102 $ 385 $ 25,636 Additions (1) 264 — — 4,650 4,914 Sales and repayments (2) (244 ) — — (317 ) (561 ) Net realized gains (3) 5 — — 317 322 Net change in unrealized appreciation (depreciation) on investments (4) 235 — — (4,577 ) (4,342 ) Net discount accretion 18 — — — 18 Transfers into Level 3 (5) 1,768 — — — 1,768 Transfers out of Level 3 (6) — — (102 ) (30 ) (132 ) Fair value balance as of March 31, 2023 $ 27,195 $ — $ — $ 428 $ 27,623 Change in net unrealized appreciation (depreciation) on investments held as of March 31, 2023 $ 232 $ — $ — $ (4,301 ) $ (4,069 ) (1) Includes increases in the cost basis of investments resulting from new and incremental portfolio investments, including the capitalization of PIK income. (2) Includes principal payments/paydowns on debt investments and proceeds from sales of investments. (3) Included in net realized gains (losses) on investments on the consolidated statements of operations. (4) I ncluded in net change in unrealized appreciation (depreciation) on investments on the consolidated statements of operations. (5) For the three months ended March 31, 2023, investments were transferred from Level 2 to Level 3 as valuation coverage was reduced to one independent pricing service without any corroborating recent trade or another broker quotation or to a market or income approach based model. (6) For the three months ended March 31, 2023, investments were transferred from Level 3 to Level 2 as valuation coverage was initiated by more than one independent pricing services or by one independent pricing service with a corroborating recent trade or another broker quotation. For the Three Months Ended March 31, 2022 Senior Secured Loans - First Lien Senior Secured Loans - Second Lien Equity and Other Total Balance as of January 1, 2022 $ 64,661 $ 14,510 $ 897 $ 80,068 Additions (1) 1,224 — — 1,224 Sales and repayments (2) (16,648 ) — (2 ) (16,650 ) Net realized gains (losses) (3) 635 — (14 ) 621 Net change in unrealized appreciation (depreciation) on investments (4) (1,030 ) (25 ) 1,441 386 Net discount accretion 51 8 — 59 Transfers out of Level 3 (5) — (1,055 ) — (1,055 ) Fair value balance as of March 31, 2022 $ 48,893 $ 13,438 $ 2,322 $ 64,653 Change in net unrealized appreciation on investments held as of March 31, 2022 $ (156 ) $ (25 ) $ 1,431 $ 1,250 (1) Includes increases in the cost basis of investments resulting from new and incremental portfolio investments, including the capitalization of PIK income. (2) Includes principal payments/paydowns on debt investments and proceeds from sales of investments. (3) Included in net realized gains (loss) on investments on the consolidated statements of operations. (4) Included in net change in unrealized appreciation (depreciation) on investments on the consolidated statements of operations. (5) For the three months ended March 31, 2022, investments were transferred from Level 3 to Level 2 as valuation coverage was initiated by more than one independent pricing services or by one independent pricing service with a corroborating recent trade or another broker quotation. |
Related Party Agreements and Tr
Related Party Agreements and Transactions | 3 Months Ended |
Mar. 31, 2023 | |
Related Party Transactions [Abstract] | |
Related Party Agreements and Transactions | Related Party Agreements and Transactions The Master Fund is affiliated with Guggenheim Credit Income Fund 2016 T ("GCIF 2016T") and Guggenheim Credit Income Fund 2019 ("GCIF 2019") (together, the "Feeder Funds"). The membership of the Boards of Trustees for the Master Fund, GCIF 2016T and GCIF 2019 are identical. The Feeder Funds have invested, and/or intend to invest, substantially all of the proceeds from their public offerings of common shares in the acquisition of the Master Fund's Common Shares. One of the Master Fund's executive officers, Brian Binder, Senior Vice President, serves as an executive officer of Guggenheim. All of the Master Fund's executive officers also serve as executive officers of the Feeder Funds. Guggenheim and/or its affiliates receive, as applicable, compensation for (i) investment advisory services, (ii) reimbursement of expenses in connection with investment advisory activities, administrative services and organizing the Master Fund and (iii) capital markets services in connection with the raising of equity capital for Feeder Funds affiliated with the Master Fund, as more fully discussed below. Investment Advisory Agreements and Compensation of the Advisor The Master Fund is party to an Investment Advisory Agreement with Guggenheim, pursuant to which the Master Fund agreed to pay Guggenheim an investment advisory fee consisting of two components: (i) a management fee and (ii) a performance-based incentive fee. Guggenheim continues to be entitled to reimbursement of certain expenses incurred on behalf of the Master Fund in connection with investment operations and investment transactions. Management Fees: 1.75 Performance-based Incentive Fee: (i) The incentive fee on income is paid quarterly, if earned; it is computed as the sum of (A) 100 1.875 2.344 2.344 (ii) The incentive fee on capital gains is paid annually, if earned; it is equal to 20 All fees are computed in accordance with a detailed fee calculation methodology as approved by the Board of Trustees. The Investment Advisory Agreement may be terminated at any time, without the payment of any penalty: (i) by the Master Fund upon 60 days' written notice to Guggenheim, or (ii) by Guggenheim upon not less than 120 days' written notice to the Master Fund. In the event that the Investment Advisory Agreement is terminated by Guggenheim, and if the Independent Trustees elect to continue the Master Fund, then Guggenheim shall pay all direct expenses incurred by the Master Fund as a result of Guggenheim's withdrawal, up to, but not exceeding $250,000. Unless earlier terminated, the Investment Advisory Agreement will remain in effect for a period of two years from the date on which the Master Fund's shareholders approved the Investment Advisory Agreement and will remain in effect year to year thereafter if approved annually (i) by a majority of the Master Fund's Independent Trustees and (ii) the Master Fund's Board of Trustees or the holders of a majority of the Master Fund's outstanding voting securities. Administrative Services Agreement The Master Fund entered into an administrative services agreement with Guggenheim (the "Administrative Services Agreement") whereby Guggenheim agreed to provide administrative services to the Master Fund, including office facilities and equipment, and clerical, bookkeeping and record-keeping services. More specifically, Guggenheim, serving as the administrator (the "Administrator"), performs and oversees the Master Fund's required administrative services, which included financial and corporate record-keeping, preparing and disseminating the Master Fund's reports to its shareholders and filing reports with the SEC. In addition, the Administrator assists in determining net asset value, overseeing the preparation and filing of tax returns, overseeing the payment of expenses and distributions and overseeing the performance of administrative and professional services fees rendered by others. For providing these services, facilities and personnel, the Master Fund reimburses the Administrator for the allocable portion of overhead and other expenses incurred by the Administrator in performing its obligations under the Administrative Services Agreement. To the extent that the Administrator outsources any of its functions, the Master Fund may pay the fees associated with such functions on a direct basis, without incremental profit to the Administrator. The Administrative Services Agreement may be terminated at any time, without the payment of any penalty: (i) by the Master Fund upon 60 days' written notice to the Administrator upon the vote of the Master Fund's Independent Trustees, or (ii) by the Administrator upon not less than 120 days' written notice to the Master Fund. Unless earlier terminated, the Administrative Services Agreement will remain in effect for two years, and thereafter shall continue automatically for successive one-year periods if approved annually by a majority of the Board of Trustees and the Master Fund's Independent Trustees. Dealer Manager Agreement The Master fund is party to a dealer manager agreement, as amended (the "Dealer Manager Agreement") with Guggenheim Funds Distributors, LLC ("GFD") an affiliate of Guggenheim. Under the terms of the Dealer Manager Agreement, GFD is to act on a best efforts basis as the exclusive dealer manager for (i) GCIF 2016T's and GCIF 2019's public offerings of common shares and (ii) the public offering of common shares for future feeder funds affiliated with the Master Fund. The Master Fund is not responsible for the compensation of GFD pursuant to the terms of the Dealer Manager Agreement; therefore, fees compensating GFD are not presented in this periodic report. As to a Feeder Fund, the Deal Manager Agreement may be terminated by a Feeder Fund or GFD upon 60 calendar days' written notice to the other party. Capital Structuring Fees and Administrative Agency Fees Guggenheim and its affiliates are obligated to remit to the Master Fund any earned capital structuring fees and administrative agency fees ( i.e. pro rata Summary of Related Party Transactions The following table presents the related party fees, expenses and transactions for the three months ended March 31, 2023 and March 31, 2022: Schedule of related party fees, expenses and transactions Related For the Three Months Ended March 31, Party (1) (2) Source Agreement & Description 2023 2022 Expenses: Guggenheim Investment Advisory Agreement - management fee $ 255 $ 648 Guggenheim Administrative Services Agreement - expense reimbursement 102 60 Income: Guggenheim Share on capital structuring fees and administrative agency fees 2 3 (1) Related party transactions not included in the table above consist of Independent Trustees fees and expenses and sales and repurchase of the Master Fund Shares to/from affiliated Feeder Funds as disclosed in the Master Fund's consolidated statements of operations and consolidated statements of changes in net assets, respectively. In accordance with the Liquidation Plan, the Master Fund’s share repurchase program has been suspended effective March 31, 2021. (2) As of March 31, 2023 and March 31, 2022, the Master Fund had accumulated net realized capital losses and net unrealized depreciation and therefore, Guggenheim did not earn any performance-based incentive fee during the respective period. Co-Investment Transactions Exemptive Relief The Master Fund was granted an SEC exemptive order which grants the Master Fund exemptive relief permitting the Master Fund, subject to the satisfaction of specific conditions and requirements, to co-invest in privately negotiated investment transactions with certain affiliates of Guggenheim. Indemnification The Investment Advisory Agreement and Administrative Services Agreement provide certain indemnifications to Guggenheim, its directors, officers, persons associated with Guggenheim and its affiliates, including the administrator. In addition, the Master Fund's Declaration of Trust, as amended, provides certain indemnifications to its officers, trustees, agents and certain other persons. As of March 31, 2023 and December 31, 2022, management believes that the risk of incurring any losses for such indemnifications is remote. |
Borrowings
Borrowings | 3 Months Ended |
Mar. 31, 2023 | |
Broker-Dealer [Abstract] | |
Borrowings | Borrowings Hamilton Credit Facility On December 17, 2015, Hamilton initially entered into a senior-secured term loan, as amended (the “Hamilton Credit Facility”) with JPMorgan Chase Bank, National Association ("JPM"), as administrative agent, each of the lenders from time to time party thereto, and U.S. Bank National Association, as collateral agent, collateral administrator and securities intermediary. On November 29, 2021, Hamilton repaid in full all outstanding amounts due in connection with, and terminated all commitments under, the Hamilton Credit Facility. On September 30, 2022, Hamilton was dissolved. |
Commitments and Contingencies
Commitments and Contingencies | 3 Months Ended |
Mar. 31, 2023 | |
Commitments and Contingencies Disclosure [Abstract] | |
Commitments and Contingencies | Note 8. Commitments and Contingencies The amounts associated with unfunded commitments to provide funds to portfolio companies are not recorded in the Master Fund’s consolidated statements of assets and liabilities. Since these commitments and the associated amounts may expire without being drawn upon, the total commitment amount does not necessarily represent a future cash requirement. As of March 31, 2023 and December 31, 2022, the Master Fund’s unfunded commitments consisted of the following: Schedule of unfunded commitments Total Unfunded Commitments Category / Portfolio Company (1) March 31, 2023 December 31, 2022 Allvue Systems (Revolver) 79 26 Apptio, Inc. (Revolver) 33 131 Galls LLC (Revolver) 118 170 Polyvision Corp. (Revolver) 3 5 PSI Services LLC (Revolver) — (2) — (2) Wide Orbit (Revolver) — 293 Total Unfunded Commitments $ 233 $ 625 (1) May pertain to commitments to one or more entities affiliated with the named portfolio company. (2) Amount is less than $1,000. |
Financial Highlights
Financial Highlights | 3 Months Ended |
Mar. 31, 2023 | |
Investment Company [Abstract] | |
Financial Highlights | Financial Highlights The following per Common Share data and financial ratios have been derived from information provided in the consolidated financial statements. The following is a schedule of financial highlights during the three months ended March 31, 2023 and March 31, 2022: Schedule of financial highlights For the Three Months Ended March 31, 2023 2022 PER COMMON SHARE OPERATING PERFORMANCE Net asset value, beginning of period $ 2.39 $ 6.15 Net investment income (1) 0.01 0.08 Net realized gains (1) — 0.02 Net change in unrealized appreciation (depreciation) (2) 0.01 (0.01 ) Net increase resulting from operations 0.02 0.09 Distributions to Common Shareholders (3) Distributions from net investment income (0.02 ) (0.09 ) Distributions representing return of capital (0.66 ) (0.69 ) Net decrease resulting from distributions (0.68 ) (0.78 ) Net asset value, end of period $ 1.73 $ 5.46 INVESTMENT RETURNS Total investment return (4) 0.66 % 1.63 % RATIOS/SUPPLEMENTAL DATA Net assets, end of period $ 44,271 $ 139,809 Average net assets (5) $ 57,242 $ 148,879 Common Shares outstanding, end of period 25,594,125 25,594,125 Weighted average Common Shares outstanding 25,594,125 25,594,125 Ratios-to-average net assets: (5) Total expenses 0.96 % 0.74 % Net investment income 0.64 % 1.38 % Portfolio turnover rate (5) (6) 13.38 % 1.10 % (1) The per Common Share data was derived by using the weighted average Common Shares outstanding during the period presented. (2) The amount shown at this caption is the balancing figure derived from the other figures in the schedule. The amount shown at this caption for a Common Share outstanding throughout the period may not agree with the change in the aggregate appreciation and depreciation in portfolio securities for the period because of the timing of sales of the Master Fund’s Common Shares in relation to fluctuating market values for the portfolio. (3) The per Common Share data for distributions is the actual amount of distributions declared per Common Share outstanding during the entire period; distributions per Common Share are rounded to the nearest $0.01. For income tax purposes, distributions made to shareholders are reported as ordinary income, capital gains, non-taxable return of capital or a combination thereof, based on taxable income calculated in accordance with income tax regulations which may differ from amounts determined under GAAP. As of March 31, 2023, the Master Fund estimated distributions to be composed mostly of return of capital. The final determination of the tax character of distributions will not be made until we file our tax return. (4) Total investment return is based on (i) the purchase of Common Shares at net asset value on the first day of the period, (ii) the sale at the net asset value per Common Share on the last day of the period, of (A) all purchased Common Shares plus (B) any fractional Common Shares issued in connection with the reinvestment of distributions and (iii) distributions payable relating to the ownership of Common Shares, if any, on the last day of the period. The total investment return calculation assumes that cash distributions are reinvested concurrent with the issuance of Common Shares at the most recent transaction price on or prior to each distribution payment date. Since there is no public market for the Master Fund’s Common Shares, then the terminal sales price per Common Share is assumed to be equal to net asset value per Common Share on the last day of the period. Total investment return is not annualized. The Master Fund’s performance changes over time and currently may be different than that shown above. Past performance is no guarantee of future results. (5) The computation of average net assets, average outstanding borrowings and average value of portfolio securities during the period is based on averaging the amount on the first day of the first month of the period and the last day of each month during the period. (6) Portfolio turnover is calculated as the lesser of (i) purchases of portfolio securities or (ii) the aggregate total of sales of portfolio securities plus any repayments received divided by the monthly average of the value of investment portfolio owned by the Master Fund during the period. |
Distributions
Distributions | 3 Months Ended |
Mar. 31, 2023 | |
Distributions | |
Distributions | Note 10. Distributions The following table summarizes the distributions that the Master Fund declared on its Common Shares during the three months ended March 31, 2023 and March 31, 2022: Schedule of distributions Record Date Payment Date Distribution Per Common Share at Record Date Distribution Per Common Share at Payment Date Cash Distribution For Calendar Year 2023 March 20 March 21 $ 0.68000 $ 0.68000 $ 17,404 $ 0.68000 $ 17,404 For Calendar Year 2022 February 1 February 3 $ 0.78000 $ 0.78000 $ 19,964 $ 0.78000 $ 19,964 |
Subsequent Events
Subsequent Events | 3 Months Ended |
Mar. 31, 2023 | |
Subsequent Events [Abstract] | |
Subsequent Events | Note 11. Subsequent Events Management has evaluated subsequent events through the date of issuance of these consolidated financial statements and has determined that there are no subsequent events outside the ordinary scope of business that require adjustment to, or disclosure in, the consolidated financial statements. |
Significant Accounting Polici_2
Significant Accounting Policies (Policies) | 3 Months Ended |
Mar. 31, 2023 | |
Accounting Policies [Abstract] | |
Basis of Presentation | Basis of Presentation Management has determined that the Master Fund meets the definition of an investment company and adheres to the accounting and reporting guidance in the Financial Accounting Standards Board ("FASB") Accounting Standards Codification ("ASC") Topic 946 — Financial Services Investment Companies The Master Fund's interim consolidated financial statements have been prepared pursuant to the requirements for reporting on Form 10-Q and the disclosure requirements as stipulated in Articles 6 and 10 of Regulation S-X, and therefore do not necessarily include all information and notes necessary for a fair statement of financial position and results of operations in accordance with accounting principles generally accepted in the U.S. ("GAAP"). In the opinion of management, the unaudited consolidated financial information for the interim period presented in this Report reflects all normal and recurring adjustments necessary for a fair statement of financial position and results from operations. Operating results for interim periods are not necessarily indicative of operating results for an entire year. |
Principles of Consolidation | Principles of Consolidation As provided under ASC 946, the Master Fund will generally not consolidate its investment in a company other than an investment in an investment company or an operating company whose business consists of providing substantially all of its services to the benefit of the Master Fund. Accordingly, the Master Fund consolidated the results of its wholly-owned subsidiary in its consolidated financial statements. All intercompany balances and transactions have been eliminated. |
Use of Estimates | Use of Estimates The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect (i) the reported amounts of assets and liabilities at the date of the financial statements, (ii) the reported amounts of income and expenses during the reported period and (iii) disclosure of contingent assets and liabilities at the date of the financial statements. Actual results could differ materially from those estimates under different assumptions and conditions. |
Cash and Cash Equivalents | Cash and Cash Equivalents Cash consists of demand deposits held at a major U.S. financial institution and the amount recorded on the consolidated statements of assets and liabilities exceeds the Federal Deposit Insurance Corporation insured limit. Management believes the credit risk related to its demand deposits is minimal. Cash equivalents include short-term, highly liquid instruments with an original maturity of three months or less. As of March 31, 2023, the Master Fund's cash equivalents of $ 11.5 |
Restricted Cash | Restricted Cash Restricted cash consists of cash collateral that has been pledged to cover obligations of the Master Fund according to its derivative contracts and demand deposits held at a major U.S. financial institution on behalf of Hamilton. Hamilton may be restricted in the distribution of cash to the Master Fund, as governed by the terms of the Hamilton Credit Facility (see Note 7. Borrowings |
Valuation of Investments | Valuation of Investments The Master Fund measures the value of its investments in accordance with ASC Topic 820 — Fair Value Measurement ASC 820 defines hierarchical levels directly related to the amount of subjectivity associated with the inputs used to determine fair values of assets and liabilities. The hierarchical levels and types of inputs used to measure fair value for each level are described as follows: Level 1 - Quoted prices are available in active markets for identical investments as of the reporting date. Publicly listed equities and debt securities, publicly listed derivatives, money market/short-term investment funds and foreign currency are generally included in Level 1. The Master Fund does not adjust the quoted price for these investments. Level 2 - Valuation inputs are other than quoted prices in active markets, which are either directly or indirectly observable as of the reporting date, and fair value is determined through the use of models or other valuation methodologies. In certain cases, debt and equity securities are valued on the basis of prices from orderly transactions for similar investments in active markets between market participants and provided by reputable dealers or independent pricing services. In determining the value of a particular investment, independent pricing services may use certain information with respect to transactions in such investments, quotations from multiple dealers or brokers, pricing matrices, market transactions in comparable investments and various relationships between investments. Investments generally included in this category are corporate bonds and loans. Level 3 - Valuation inputs are unobservable for the investment and include situations where there is little, if any, market activity for the investment. The inputs into the determination of fair value require significant judgment or estimation. Investments generally included in this category are illiquid corporate bonds and loans and preferred stock investments that lack observable market pricing. In certain cases, the inputs used to measure fair value may fall within different levels of the fair value hierarchy. In such cases, an investment’s level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement. Depending on the relative liquidity in the markets for certain investments, the Master Fund may transfer assets to Level 3 if it determines that observable quoted prices, obtained directly or indirectly, are severely limited, or not available, or otherwise not reliable. The Master Fund’s assessment of the significance of a particular input to the fair value measurement requires judgment, and the consideration of factors specific to the investment. Investments for which market quotations are readily available are valued using market quotations, which are generally obtained from independent pricing services, broker-dealers or market makers. With respect to the Master Fund’s portfolio investments for which market quotations are not readily available, the Master Fund's board of trustees ("Board of Trustees"), including our trustees who are not "interested persons" as defined in the 1940 Act (the "Independent Trustees"), is responsible for determining in good faith the fair value of the Master Fund’s portfolio investments in accordance with the valuation policy and procedures approved by the Board of Trustees. Pursuant to Rule 2a-5 under the 1940 Act (“Rule 2a-5”), the Board of Trustees has designated the Advisor as the valuation designee to perform fair valuation determinations for the Master Fund with respect to all Fund investments and/or other assets. The Advisor conducts a fair value determination process on a quarterly basis and any other time when a decision regarding the fair value of the portfolio investments is required. The U.S. Securities and Exchange Commission (the “SEC”) adopted Rule 2a-5 which establishes requirements for determining fair value in good faith and became effective September 8, 2022. Rule 2a-5 also defines when “readily available market quotations” for purposes of the 1940 Act and establishes requirements for determining whether a fund must fair value a security in good faith. The valuation techniques used by the Master Fund for the assets that are classified as Level 3 in the fair value hierarchy are described below. Senior Debt and Subordinated Debt: Equity/Other Investments: The Master Fund utilizes several valuation techniques that use unobservable pricing inputs and assumptions in determining the fair value of its Level 3 investments. The valuation techniques, as well as the key unobservable inputs that have a significant impact on the Master Fund’s investments classified and valued as Level 3 in the valuation hierarchy, are described in Note 5. Fair Value of Financial Instruments The determination of fair value involves subjective judgments and estimates. Due to the inherent uncertainty of determining the fair value of portfolio investments that do not have a readily available market value, the fair value of investments may differ materially from the values that would have been determined had a readily available market value existed for such investments. Further, such investments are generally less liquid than publicly traded securities. If the Master Fund was required to liquidate a portfolio investment that does not have a readily available market value in a forced or liquidation sale, the Master Fund could realize significantly less value than the value recorded by the Master Fund. |
Security Transactions and Realized/Unrealized Gains or Losses | Security Transactions and Realized/Unrealized Gains or Losses Investments purchased on a secondary market basis are recorded on the trade date. Loan originations are recorded on the funding date. All investments sold are derecognized on the trade date. The Master Fund measures realized gains or losses from the repayment or sale of investments using the specific lot identification method. Realized gains or losses are measured by the difference between (i) the net proceeds from the repayment or sale, inclusive of any prepayment premiums and (ii) the amortized cost basis of the investment without regard to unrealized appreciation or depreciation previously recognized and include investments charged off during the period, net of recoveries. Unrealized appreciation or depreciation primarily measures the change in investment values, including the reversal of previously recorded unrealized appreciation or depreciation when gains or losses are realized. The amortized cost basis of investments includes (i) the original cost, net of original issue discount and loan origination fees, if any, and (ii) adjustments for the accretion/amortization of market discounts and premiums. The Master Fund reports changes in fair value of investments as net change in unrealized appreciation (depreciation) on investments in the consolidated statements of operations. |
Interest Income | Interest Income Interest income is recorded on an accrual basis and includes amortization of premiums to par value and accretion of discounts to par value. Discounts and premiums to par value on securities purchased are accreted/amortized into interest income over the life of the respective security using the effective interest method, or straight-line method, as applicable. Loan origination, closing and other fees received by the Master Fund directly or indirectly from borrowers in connection with the closing of investments are accreted over the contractual life of the debt investment as interest income based on the effective interest method. Certain of the Master Fund’s investments in debt securities may contain a contractual payment-in-kind ("PIK") interest provision. The PIK provisions generally feature the obligation, or the option, at each interest payment date of making interest payments in (i) cash, (ii) additional securities or (iii) a combination of cash and additional securities. PIK interest, computed at the contractual rate specified in the investment’s credit agreement, is accrued as interest income and recorded as interest receivable up to the interest payment date. On the interest payment date, the Master Fund will capitalize the accrued interest receivable attributable to PIK as additional principal due from the borrower. When additional PIK securities are received on the interest payment date, they typically have the same terms, including maturity dates and interest rates, as the original securities issued. PIK interest generally becomes due on the investment's maturity date or call date. If the portfolio company's valuation indicates the value of the PIK security is not sufficient to cover the contractual PIK interest, the Master Fund will not accrue additional PIK interest income and will record an allowance for any accrued PIK interest receivable as a reduction of interest income in the period the Master Fund determines it is not collectible. Debt securities are placed on non-accrual status when principal or interest payments are at least 90 days past due or when there is reasonable doubt that principal or interest will be collected. Generally, accrued interest is reversed against interest income when a debt security is placed on non-accrual status. Interest payments received on debt securities on non-accrual status may be recognized as interest income or applied to principal based on management’s judgment. Debt securities on non-accrual status are restored to accrual status when past due principal and interest are paid, and, in management’s judgment, such securities are likely to remain current on interest payment obligations. The Master Fund may make exceptions to this treatment if the debt security has sufficient collateral value and is in the process of collection. |
Dividend Income | Dividend Income Dividend income on preferred equity securities is recorded as dividend income on an accrual basis to the extent that such amounts are payable by the portfolio company and are expected to be collected. Dividend income on equity securities is recorded on the record date for private portfolio companies or on the ex-dividend date for publicly traded portfolio companies. Each distribution received from limited liability company (“LLC”) and limited partnership (“LP”) equity investments is evaluated to determine if the distribution should be recorded as dividend income or a return of capital. Generally, the Master Fund will not record distributions from equity investments in LLCs and LPs as dividend income unless there are sufficient accumulated tax basis earnings and profits in the LLC or LP prior to the distribution. Distributions that are classified as a return of capital are recorded as a reduction in the cost basis of the investment. |
Fee Income | Fee Income Guggenheim, or its affiliates, may provide financial advisory services to portfolio companies and in return may receive fees for capital structuring services. Guggenheim is obligated to remit to the Master Fund any earned capital structuring fees based on the pro rata |
Derivative Instruments | Derivative Instruments Derivative instruments solely consist of foreign currency forward contracts. The Master Fund recognizes all derivative instruments as assets or liabilities at fair value in its consolidated financial statements. Foreign currency forward contracts entered into by the Master Fund are not designated as hedging instruments, and as a result, the Master Fund presents changes in fair value through net change in unrealized appreciation (depreciation) on foreign currency forward contracts in the consolidated statements of operations. Realized gains and losses that occur upon the cash settlement of the foreign currency forward contracts are included in net realized gains (losses) on foreign currency forward contracts on the consolidated statements of operations. |
Foreign Currency Translation, Transactions and Gains (Losses) | Foreign Currency Translation, Transactions and Gains (Losses) Foreign currency amounts are translated into U.S. dollars on the following basis: (i) at the exchange rate on the last business day of the reporting period for the fair value of investment securities, other assets and liabilities; and (ii) at the prevailing exchange rate on the respective recording dates for the purchase and sale of investment securities, income, expenses, gains and losses. Net assets and fair values are presented based on the applicable foreign exchange rates described above and the Master Fund does not isolate that portion of the results of operations resulting from changes in foreign exchange rates on investments from the fluctuations arising from changes in fair values of investments held; therefore, fluctuations related to foreign exchange rate conversions are included with the net realized gains (losses) and unrealized appreciation (depreciation) on investments. Net realized gains or losses on foreign currency transactions arise from sales of foreign currency, currency gains or losses realized between the trade and settlement dates on securities transactions and the difference between the amounts of dividends, interest and foreign withholding taxes recorded by the Master Fund and the U.S. dollar equivalent of the amounts actually received or paid by the Master Fund. Unrealized appreciation (depreciation) from foreign currency translation for foreign currency forward contracts is included in net change in unrealized appreciation (depreciation) on foreign currency forward contracts accumulated earnings (loss), net of distributions |
Investment Advisory Fees | Investment Advisory Fees The Master Fund incurs investment advisory fees including: (i) a base management fee and (ii) a performance-based incentive fee which includes (a) an incentive fee on income and (b) an incentive fee on capital gains, due to Guggenheim pursuant to an investment advisory agreement between the Master Fund and Guggenheim (the "Investment Advisory Agreement") as described in Note 6. Related Party Agreements and Transactions |
Deferred Financing Costs | Deferred Financing Costs Deferred financing costs represent fees and other direct incremental costs incurred in connection with the arrangement of the Master Fund's borrowings. These costs are presented in the consolidated statements of assets and liabilities as a direct deduction of the debt liability to which the costs pertain. These costs are amortized using the effective interest method and are included in interest expense on the consolidated statements of operations over the life of the borrowings. |
Distributions | Distributions Distributions to the Master Fund's common shareholders are periodically declared by its Board of Trustees and recognized as a liability on the record date. |
Federal Income Taxes | Federal Income Taxes Beginning with its tax year ended December 31, 2015, the Master Fund has elected to be treated for federal income tax purposes, and thereafter intends to maintain its qualification, as a RIC under the Code. Generally, a RIC is not subject to federal income taxes on distributed income and gains if it distributes dividends in a timely manner out of assets legally available for distributions to its shareholders of an amount generally at least equal to 90 The Master Fund is generally subject to nondeductible federal excise taxes if it does not distribute dividends to its shareholders in respect of each calendar year of an amount at least equal to the sum of (i) 98 98.2 i.e. st 4 The Master Fund follows ASC 740, Income Taxes (“ASC 740”). ASC 740 provides guidance for how uncertain tax positions should be recognized, measured, presented and disclosed in the financial statements. ASC 740 requires the evaluation of tax positions taken or expected to be taken in the course of preparing our tax returns to determine whether the tax positions are “more-likely-than-not” of being sustained by the applicable tax authority. Tax positions not deemed to meet the more-likely-than-not threshold are recorded as a tax benefit or expense in the current year. Penalties or interest, if applicable, that may be assessed relating to income taxes would be classified as other expenses in the statements of operations. Management has reviewed all open tax years and concluded that there is no effect to the Master Funds’ financial positions or results of operations and no tax liability was required to be recorded resulting from unrecognized tax benefits relating to uncertain income tax position taken or expected to be taken on a tax return. During this period, the Master Fund did not incur any material interest or penalties. Open tax years are those years that are open for examination by the relevant income taxing authority. As of March 31, 2023, open U.S. Federal and state income tax years include the tax years ended December 31, 2019 through December 31, 2022. The Master Fund has no examinations in progress. Management’s determinations regarding ASC 740 may be subject to review and adjustment at a later date based upon factors including, but not limited to, an on-going analysis of tax laws, regulations and interpretations thereof. |
Investments (Tables)
Investments (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Investment Company [Abstract] | |
Schedule of investment portfolio at amortized cost and fair value | Schedule of investment portfolio at amortized cost and fair value March 31, 2023 December 31, 2022 Amortized Cost Fair Value Percentage of Investments at Fair Value Amortized Cost Fair Value Percentage of Investments at Fair Value Senior secured loans - first lien $ 35,834 $ 33,748 98.5 % $ 41,668 $ 39,028 96.0 % Senior secured loans - second lien — — — 5,250 1,126 2.8 Senior secured bonds 1,458 43 0.1 1,520 102 0.3 Total senior debt $ 37,292 $ 33,791 98.6 % $ 48,438 $ 40,256 99.1 % Equity and other 4,649 458 1.4 — 385 0.9 Total investments $ 41,941 $ 34,249 100.0 % $ 48,438 $ 40,641 100.0 % |
Schedule of investment portfolio at amortized cost and fair value | Schedule of investment portfolio at amortized cost and fair value March 31, 2023 December 31, 2022 Industry Classification Amortized Cost Fair Value Percentage of Investments at Fair Value Amortized Cost Fair Value Percentage of Investments at Fair Value Services: Business $ 12,945 $ 8,478 24.7 % $ 15,014 $ 10,090 24.8 % Consumer Goods: Non-Durable 8,371 7,030 20.5 8,309 7,172 17.6 Technology 6,028 6,003 17.5 5,981 6,247 15.5 Metals & Mining 5,500 5,165 15.1 5,500 5,165 12.7 Automotive 4,069 3,255 9.5 4,072 3,490 8.6 Retail 1,641 2,012 5.9 1,685 1,798 4.4 Chemicals, Plastics & Rubber 955 943 2.8 957 944 2.3 Beverage, Food & Tobacco 713 876 2.6 713 910 2.2 Energy: Oil & Gas 1,719 487 1.4 1,770 590 1.5 Hotel, Gaming & Leisure — — — 2,279 2,228 5.5 Telecommunications — — — 2,158 2,007 4.9 Total investments $ 41,941 $ 34,249 100.0 % $ 48,438 $ 40,641 100.0 % |
Schedule of investment portfolio as a percentage | Schedule of investment portfolio as a percentage Geographic Dispersion March 31, 2023 December 31, 2022 United States of America 100.0 % 100.0 % Total investments 100.0 % 100.0 % |
Derivative Instruments (Tables)
Derivative Instruments (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Derivative Instruments and Hedging Activities Disclosure [Abstract] | |
Schedule of foreign currency forward contracts | Schedule of foreign currency forward contracts March 31, 2023 Foreign Currency Settlement Date Statement Location Counterparty Amount Transacted Notional Value at Settlement Notional Value at Period End Fair Value GBP April 17, 2023 Unrealized depreciation on foreign currency forward contracts JPMorgan Chase Bank, N.A. £ 297 $ 362 $ 367 $ (5 ) Total $ 362 $ 367 $ (5 ) December 31, 2022 Foreign Currency Settlement Date Statement Location Counterparty Amount Transacted Notional Value at Settlement Notional Value at Period End Fair Value GBP January 17, 2023 Unrealized appreciation on foreign currency forward contracts JPMorgan Chase Bank, N.A. £ 2,457 $ 3,045 $ 2,972 $ 73 Total $ 3,045 $ 2,972 $ 73 |
Schedule of net realized and unrealized gains and losses on derivative instruments | Schedule of net realized and unrealized gains and losses on derivative instruments For the Three Months Ended March 31, Statement Location 2023 2022 Net realized gains (losses) Foreign currency forward contracts Net realized gains (losses) on foreign currency forward contracts $ 111 $ (125 ) Net change in unrealized appreciation (depreciation) Foreign currency forward contracts Net change in unrealized appreciation (depreciation) on foreign currency forward contracts (78 ) 254 Net realized and unrealized gains on foreign currency forward contracts $ 33 $ 129 |
Schedule of derivative assets and liabilities | Schedule of derivative assets and liabilities As of Counterparty Gross Derivative Assets in Statement of Assets and Liabilities Gross Derivative Liabilities in Statement of Assets and Liabilities Collateral Pledged (Received) Net position of Derivative Assets, Liabilities and Pledged Collateral March 31, 2023 JP Morgan Chase Bank, N.A. $ — $ (5 ) $ — $ (5 ) December 31, 2022 JP Morgan Chase Bank, N.A. $ 73 $ — $ — $ 73 |
Fair Value of Financial Instr_2
Fair Value of Financial Instruments (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Investments, All Other Investments [Abstract] | |
Schedule of investment portfolio at fair value | Schedule of investment portfolio at fair value March 31, 2023 Level 1 Level 2 Level 3 Total Investments Senior secured loans - first lien $ — $ 6,553 $ 27,195 $ 33,748 Senior secured loans - second lien — — — — Senior secured bonds — 43 — 43 Total senior debt $ — $ 6,596 $ 27,195 $ 33,791 Equity and other — 30 428 458 Total investments $ — $ 6,626 $ 27,623 $ 34,249 Percentage 0.0 % 19.3 % 80.7 % 100.0 % Derivative Instruments Foreign currency forward contracts $ — $ (5 ) $ — $ (5 ) December 31, 2022 Level 1 Level 2 Level 3 Total Investments Senior secured loans - first lien $ — $ 13,879 $ 25,149 $ 39,028 Senior secured loans - second lien — 1,126 — 1,126 Senior secured bonds — — 102 102 Total senior debt $ — $ 15,005 $ 25,251 $ 40,256 Equity and other — — 385 385 Total investments $ — $ 15,005 $ 25,636 $ 40,641 Percentage 0.0 % 36.9 % 63.1 % 100.0 % Derivative Instruments Foreign currency forward contracts $ — $ 73 $ — $ 73 |
Schedule of significant Level 3 unobservable inputs | Schedule of significant Level 3 unobservable inputs March 31, 2023 Asset Category Fair Value Valuation Techniques (1) Unobservable Inputs (2) Weighted Average Input Value Range (3) Impact to Valuation from an Increase in Input (4) Senior Secured Loans - First Lien $ 25,992 Yield analysis Yield 13.23 9.07 27.35 Decrease Equity/Other $ 33 Market comparable Cash Flow Multiple 3.2x 3.2x Increase Market comparable Oil production multiple (5) 26187x 26187x Increase Market comparable Oil reserve multiple (6) 11x 11x Increase $ 395 Discounted cash flow Discount Rate 17.63 17.63 Decrease Total $ 26,420 (1) For the investments that have more than one valuation technique, the Master Fund may rely on the stated techniques individually or in the aggregate based on a weight ascribed to each valuation technique, ranging from 0% to 100%. (2) The Master Fund generally uses prices provided by an independent pricing service, or directly from an independent broker, which are non-binding indicative prices on or near the valuation date as the primary basis for the fair valuation determinations for quoted senior secured bonds and loans. Since these prices are non-binding, they may not be indicative of fair value. Each quoted price is evaluated by Guggenheim in conjunction with additional information compiled by it, including financial performance, recent business developments and various other factors. Investments with fair values determined in this manner were not included in the table above. As of March 31, 2023, the Master Fund had investments of this nature measured at fair value totaling (3) A range is not provided when there is only one investment within the classification or multiple investments that have the same unobservable input; weighted average amounts are based on the estimated fair values. (4) This column represents the directional change in the fair value of the Level 3 investments that would result from an increase to the corresponding unobservable input. A decrease to the unobservable input would have the opposite effect. Significant changes in these inputs in isolation could result in significantly higher or lower fair value measurements. (5) Oil production multiple is valued based on thousand barrels of oil equivalent per day (MBOE/d). (6) Oil reserve multiple is valued based on million barrels of oil equivalent (MMBOE). December 31, 2022 Asset Category Fair Value Valuation Techniques (1) Unobservable Inputs (2) Weighted Average Input Value Range (3) Impact to Valuation from an Increase in Input (4) Senior Secured Loans - First Lien $ 24,740 Yield analysis Yield 12.52 1.01 16.04 Decrease Equity/Other $ 79 Market comparable Cash Flow Multiple 5x 5x Increase Market comparable Oil production multiple (5) 28043x 28043x Increase Market comparable Oil reserve multiple (6) 12.3x 12.3x Increase $ 276 Discounted cash flow EBITDA multiple 10.6x 10.6x Increase Discounted cash flow Discount Rate 20.00 20.00 Decrease Total $ 25,095 (1) For the investments that have more than one valuation technique, the Master Fund may rely on the stated techniques individually or in the aggregate based on a weight ascribed to each valuation technique, ranging from 0% to 100%. (2) The Master Fund generally uses prices provided by an independent pricing service, or directly from an independent broker, which are non-binding indicative prices on or near the valuation date as the primary basis for the fair valuation determinations for quoted senior secured bonds and loans. Since these prices are non-binding, they may not be indicative of fair value. Each quoted price is evaluated by Guggenheim in conjunction with additional information compiled by it, including financial performance, recent business developments and various other factors. Investments with fair values determined in this manner were not included in the table above. As of December 31, 2022, the Master Fund had investments of this nature measured at fair value totaling $0.5 million. (3) A range is not provided when there is only one investment within the classification or multiple investments that have the same unobservable input; weighted average amounts are based on the estimated fair values. (4) This column represents the directional change in the fair value of the Level 3 investments that would result from an increase to the corresponding unobservable input. A decrease to the unobservable input would have the opposite effect. Significant changes in these inputs in isolation could result in significantly higher or lower fair value measurements. (5) Oil production multiple is valued based on thousand barrels of oil equivalent per day (MBOE/d). (6) Oil reserve multiple is valued based on million barrels of oil equivalent (MMBOE). |
Schedule of fair value changes in investments | Schedule of fair value changes in investments For the Three Months Ended March 31, 2023 Senior Secured Loans - First Lien Senior Secured Loans - Second Lien Senior Secured Bonds Equity and Other Total Balance as of January 1, 2023 $ 25,149 $ — $ 102 $ 385 $ 25,636 Additions (1) 264 — — 4,650 4,914 Sales and repayments (2) (244 ) — — (317 ) (561 ) Net realized gains (3) 5 — — 317 322 Net change in unrealized appreciation (depreciation) on investments (4) 235 — — (4,577 ) (4,342 ) Net discount accretion 18 — — — 18 Transfers into Level 3 (5) 1,768 — — — 1,768 Transfers out of Level 3 (6) — — (102 ) (30 ) (132 ) Fair value balance as of March 31, 2023 $ 27,195 $ — $ — $ 428 $ 27,623 Change in net unrealized appreciation (depreciation) on investments held as of March 31, 2023 $ 232 $ — $ — $ (4,301 ) $ (4,069 ) (1) Includes increases in the cost basis of investments resulting from new and incremental portfolio investments, including the capitalization of PIK income. (2) Includes principal payments/paydowns on debt investments and proceeds from sales of investments. (3) Included in net realized gains (losses) on investments on the consolidated statements of operations. (4) I ncluded in net change in unrealized appreciation (depreciation) on investments on the consolidated statements of operations. (5) For the three months ended March 31, 2023, investments were transferred from Level 2 to Level 3 as valuation coverage was reduced to one independent pricing service without any corroborating recent trade or another broker quotation or to a market or income approach based model. (6) For the three months ended March 31, 2023, investments were transferred from Level 3 to Level 2 as valuation coverage was initiated by more than one independent pricing services or by one independent pricing service with a corroborating recent trade or another broker quotation. For the Three Months Ended March 31, 2022 Senior Secured Loans - First Lien Senior Secured Loans - Second Lien Equity and Other Total Balance as of January 1, 2022 $ 64,661 $ 14,510 $ 897 $ 80,068 Additions (1) 1,224 — — 1,224 Sales and repayments (2) (16,648 ) — (2 ) (16,650 ) Net realized gains (losses) (3) 635 — (14 ) 621 Net change in unrealized appreciation (depreciation) on investments (4) (1,030 ) (25 ) 1,441 386 Net discount accretion 51 8 — 59 Transfers out of Level 3 (5) — (1,055 ) — (1,055 ) Fair value balance as of March 31, 2022 $ 48,893 $ 13,438 $ 2,322 $ 64,653 Change in net unrealized appreciation on investments held as of March 31, 2022 $ (156 ) $ (25 ) $ 1,431 $ 1,250 (1) Includes increases in the cost basis of investments resulting from new and incremental portfolio investments, including the capitalization of PIK income. (2) Includes principal payments/paydowns on debt investments and proceeds from sales of investments. (3) Included in net realized gains (loss) on investments on the consolidated statements of operations. (4) Included in net change in unrealized appreciation (depreciation) on investments on the consolidated statements of operations. (5) For the three months ended March 31, 2022, investments were transferred from Level 3 to Level 2 as valuation coverage was initiated by more than one independent pricing services or by one independent pricing service with a corroborating recent trade or another broker quotation. |
Related Party Agreements and _2
Related Party Agreements and Transactions (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Related Party Transactions [Abstract] | |
Schedule of related party fees, expenses and transactions | Schedule of related party fees, expenses and transactions Related For the Three Months Ended March 31, Party (1) (2) Source Agreement & Description 2023 2022 Expenses: Guggenheim Investment Advisory Agreement - management fee $ 255 $ 648 Guggenheim Administrative Services Agreement - expense reimbursement 102 60 Income: Guggenheim Share on capital structuring fees and administrative agency fees 2 3 (1) Related party transactions not included in the table above consist of Independent Trustees fees and expenses and sales and repurchase of the Master Fund Shares to/from affiliated Feeder Funds as disclosed in the Master Fund's consolidated statements of operations and consolidated statements of changes in net assets, respectively. In accordance with the Liquidation Plan, the Master Fund’s share repurchase program has been suspended effective March 31, 2021. (2) As of March 31, 2023 and March 31, 2022, the Master Fund had accumulated net realized capital losses and net unrealized depreciation and therefore, Guggenheim did not earn any performance-based incentive fee during the respective period. |
Commitments and Contingencies (
Commitments and Contingencies (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Commitments and Contingencies Disclosure [Abstract] | |
Schedule of unfunded commitments | Schedule of unfunded commitments Total Unfunded Commitments Category / Portfolio Company (1) March 31, 2023 December 31, 2022 Allvue Systems (Revolver) 79 26 Apptio, Inc. (Revolver) 33 131 Galls LLC (Revolver) 118 170 Polyvision Corp. (Revolver) 3 5 PSI Services LLC (Revolver) — (2) — (2) Wide Orbit (Revolver) — 293 Total Unfunded Commitments $ 233 $ 625 (1) May pertain to commitments to one or more entities affiliated with the named portfolio company. (2) Amount is less than $1,000. |
Financial Highlights (Tables)
Financial Highlights (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Investment Company [Abstract] | |
Schedule of financial highlights | Schedule of financial highlights For the Three Months Ended March 31, 2023 2022 PER COMMON SHARE OPERATING PERFORMANCE Net asset value, beginning of period $ 2.39 $ 6.15 Net investment income (1) 0.01 0.08 Net realized gains (1) — 0.02 Net change in unrealized appreciation (depreciation) (2) 0.01 (0.01 ) Net increase resulting from operations 0.02 0.09 Distributions to Common Shareholders (3) Distributions from net investment income (0.02 ) (0.09 ) Distributions representing return of capital (0.66 ) (0.69 ) Net decrease resulting from distributions (0.68 ) (0.78 ) Net asset value, end of period $ 1.73 $ 5.46 INVESTMENT RETURNS Total investment return (4) 0.66 % 1.63 % RATIOS/SUPPLEMENTAL DATA Net assets, end of period $ 44,271 $ 139,809 Average net assets (5) $ 57,242 $ 148,879 Common Shares outstanding, end of period 25,594,125 25,594,125 Weighted average Common Shares outstanding 25,594,125 25,594,125 Ratios-to-average net assets: (5) Total expenses 0.96 % 0.74 % Net investment income 0.64 % 1.38 % Portfolio turnover rate (5) (6) 13.38 % 1.10 % (1) The per Common Share data was derived by using the weighted average Common Shares outstanding during the period presented. (2) The amount shown at this caption is the balancing figure derived from the other figures in the schedule. The amount shown at this caption for a Common Share outstanding throughout the period may not agree with the change in the aggregate appreciation and depreciation in portfolio securities for the period because of the timing of sales of the Master Fund’s Common Shares in relation to fluctuating market values for the portfolio. (3) The per Common Share data for distributions is the actual amount of distributions declared per Common Share outstanding during the entire period; distributions per Common Share are rounded to the nearest $0.01. For income tax purposes, distributions made to shareholders are reported as ordinary income, capital gains, non-taxable return of capital or a combination thereof, based on taxable income calculated in accordance with income tax regulations which may differ from amounts determined under GAAP. As of March 31, 2023, the Master Fund estimated distributions to be composed mostly of return of capital. The final determination of the tax character of distributions will not be made until we file our tax return. (4) Total investment return is based on (i) the purchase of Common Shares at net asset value on the first day of the period, (ii) the sale at the net asset value per Common Share on the last day of the period, of (A) all purchased Common Shares plus (B) any fractional Common Shares issued in connection with the reinvestment of distributions and (iii) distributions payable relating to the ownership of Common Shares, if any, on the last day of the period. The total investment return calculation assumes that cash distributions are reinvested concurrent with the issuance of Common Shares at the most recent transaction price on or prior to each distribution payment date. Since there is no public market for the Master Fund’s Common Shares, then the terminal sales price per Common Share is assumed to be equal to net asset value per Common Share on the last day of the period. Total investment return is not annualized. The Master Fund’s performance changes over time and currently may be different than that shown above. Past performance is no guarantee of future results. (5) The computation of average net assets, average outstanding borrowings and average value of portfolio securities during the period is based on averaging the amount on the first day of the first month of the period and the last day of each month during the period. (6) Portfolio turnover is calculated as the lesser of (i) purchases of portfolio securities or (ii) the aggregate total of sales of portfolio securities plus any repayments received divided by the monthly average of the value of investment portfolio owned by the Master Fund during the period. |
Distributions (Tables)
Distributions (Tables) | 3 Months Ended |
Mar. 31, 2023 | |
Distributions | |
Schedule of distributions | Schedule of distributions Record Date Payment Date Distribution Per Common Share at Record Date Distribution Per Common Share at Payment Date Cash Distribution For Calendar Year 2023 March 20 March 21 $ 0.68000 $ 0.68000 $ 17,404 $ 0.68000 $ 17,404 For Calendar Year 2022 February 1 February 3 $ 0.78000 $ 0.78000 $ 19,964 $ 0.78000 $ 19,964 |
Significant Accounting Polici_3
Significant Accounting Policies (Details Narrative) $ in Thousands | 3 Months Ended |
Mar. 31, 2023 USD ($) | |
Accounting Policies [Abstract] | |
Cash equivalents | $ 11,500 |
Investment company taxable income percentage | 90% |
Net ordinary income percentage | 98% |
Capital gain net income percentage | 98.20% |
Nondeductible federal excise tax percentage | 4% |
Investments (Details)
Investments (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Amortized Cost | $ 41,941 | $ 48,438 |
Fair Value | $ 34,249 | $ 40,641 |
Percentage of Investments at Fair Value | 100% | 100% |
Equity And Other [Member] | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Amortized Cost | $ 4,649 | $ 0 |
Fair Value | $ 458 | $ 385 |
Percentage of Investments at Fair Value | 1.40% | 0.90% |
Senior Secured Loans First Lien [Member] | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Amortized Cost | $ 35,834 | $ 41,668 |
Fair Value | $ 33,748 | $ 39,028 |
Percentage of Investments at Fair Value | 98.50% | 96% |
Senior Secured Loans Second Lien [Member] | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Amortized Cost | $ 0 | $ 5,250 |
Fair Value | $ 0 | $ 1,126 |
Percentage of Investments at Fair Value | 0% | 2.80% |
Senior Secured Bonds [Member] | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Amortized Cost | $ 1,458 | $ 1,520 |
Fair Value | $ 43 | $ 102 |
Percentage of Investments at Fair Value | 0.10% | 0.30% |
Total Senior Debt [Member] | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Amortized Cost | $ 37,292 | $ 48,438 |
Fair Value | $ 33,791 | $ 40,256 |
Percentage of Investments at Fair Value | 98.60% | 99.10% |
Investments (Details 1)
Investments (Details 1) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Summary of Investment Holdings [Line Items] | ||
Amortized Cost | $ 41,941 | $ 48,438 |
Fair Value | $ 34,249 | $ 40,641 |
Percentage of Investments at Fair Value | 100% | 100% |
Industry Classification [Member] | ||
Summary of Investment Holdings [Line Items] | ||
Amortized Cost | $ 41,941 | $ 48,438 |
Fair Value | $ 34,249 | $ 40,641 |
Percentage of Investments at Fair Value | 100% | 100% |
Services Business [Member] | Industry Classification [Member] | ||
Summary of Investment Holdings [Line Items] | ||
Amortized Cost | $ 12,945 | $ 15,014 |
Fair Value | $ 8,478 | $ 10,090 |
Percentage of Investments at Fair Value | 24.70% | 24.80% |
Consumer Goods Non Durable [Member] | Industry Classification [Member] | ||
Summary of Investment Holdings [Line Items] | ||
Amortized Cost | $ 8,371 | $ 8,309 |
Fair Value | $ 7,030 | $ 7,172 |
Percentage of Investments at Fair Value | 20.50% | 17.60% |
Technology [Member] | Industry Classification [Member] | ||
Summary of Investment Holdings [Line Items] | ||
Amortized Cost | $ 6,028 | $ 5,981 |
Fair Value | $ 6,003 | $ 6,247 |
Percentage of Investments at Fair Value | 17.50% | 15.50% |
Metals Mining [Member] | Industry Classification [Member] | ||
Summary of Investment Holdings [Line Items] | ||
Amortized Cost | $ 5,500 | $ 5,500 |
Fair Value | $ 5,165 | $ 5,165 |
Percentage of Investments at Fair Value | 15.10% | 12.70% |
Automotive [Member] | Industry Classification [Member] | ||
Summary of Investment Holdings [Line Items] | ||
Amortized Cost | $ 4,069 | $ 4,072 |
Fair Value | $ 3,255 | $ 3,490 |
Percentage of Investments at Fair Value | 9.50% | 8.60% |
Retails [Member] | Industry Classification [Member] | ||
Summary of Investment Holdings [Line Items] | ||
Amortized Cost | $ 1,641 | $ 1,685 |
Fair Value | $ 2,012 | $ 1,798 |
Percentage of Investments at Fair Value | 5.90% | 4.40% |
Chemicals Plastics Rubber [Member] | Industry Classification [Member] | ||
Summary of Investment Holdings [Line Items] | ||
Amortized Cost | $ 955 | $ 957 |
Fair Value | $ 943 | $ 944 |
Percentage of Investments at Fair Value | 2.80% | 2.30% |
Beverage Food Tobacco [Member] | Industry Classification [Member] | ||
Summary of Investment Holdings [Line Items] | ||
Amortized Cost | $ 713 | $ 713 |
Fair Value | $ 876 | $ 910 |
Percentage of Investments at Fair Value | 2.60% | 2.20% |
Energy Oil Gas [Member] | Industry Classification [Member] | ||
Summary of Investment Holdings [Line Items] | ||
Amortized Cost | $ 1,719 | $ 1,770 |
Fair Value | $ 487 | $ 590 |
Percentage of Investments at Fair Value | 1.40% | 1.50% |
Hotel Gaming Leisure [Member] | Industry Classification [Member] | ||
Summary of Investment Holdings [Line Items] | ||
Amortized Cost | $ 0 | $ 2,279 |
Fair Value | $ 0 | $ 2,228 |
Percentage of Investments at Fair Value | 0% | 5.50% |
Telecommunications [Member] | Industry Classification [Member] | ||
Summary of Investment Holdings [Line Items] | ||
Amortized Cost | $ 0 | $ 2,158 |
Fair Value | $ 0 | $ 2,007 |
Percentage of Investments at Fair Value | 0% | 4.90% |
Investments (Details 2)
Investments (Details 2) | Mar. 31, 2023 | Dec. 31, 2022 |
Summary of Investment Holdings [Line Items] | ||
Percentage of Investments at Fair Value | 100% | 100% |
Industry Classification [Member] | ||
Summary of Investment Holdings [Line Items] | ||
Percentage of Investments at Fair Value | 100% | 100% |
Industry Classification [Member] | UNITED STATES | ||
Summary of Investment Holdings [Line Items] | ||
Percentage of Investments at Fair Value | 100% | 100% |
Derivative Instruments (Details
Derivative Instruments (Details) £ in Thousands, $ in Thousands | 3 Months Ended | 12 Months Ended | ||
Mar. 31, 2023 USD ($) | Dec. 31, 2022 USD ($) | Mar. 31, 2023 GBP (£) | Dec. 31, 2022 GBP (£) | |
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Notional Value at Settlement | $ 362 | $ 3,045 | ||
Notional Value at Period End | 367 | 2,972 | ||
Fair Value | $ (5) | $ 73 | ||
J P Morgan Chase Bank N A [Member] | ||||
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||||
Foreign Currency | GBP | GBP | ||
Settlement Date | April 17, 2023 | January 17, 2023 | ||
Statement Location | Unrealized depreciation on foreign currency forward contracts | Unrealized appreciation on foreign currency forward contracts | ||
Amount Transacted | £ | £ 297 | £ 2,457 | ||
Notional Value at Settlement | $ 362 | $ 3,045 | ||
Notional Value at Period End | 367 | 2,972 | ||
Fair Value | $ (5) | $ 73 |
Derivative Instruments (Detai_2
Derivative Instruments (Details 1) - USD ($) $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Derivative Instruments and Hedging Activities Disclosure [Abstract] | ||
Net realized gains (losses) on foreign currency forward contracts | $ 111 | $ (125) |
Net change in unrealized appreciation (depreciation) on foreign currency forward contracts | (78) | 254 |
Net realized and unrealized gains on foreign currency forward contracts | $ 33 | $ 129 |
Derivative Instruments (Detai_3
Derivative Instruments (Details 2) - J P Morgan Chase Bank N A [Member] - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Accounts, Notes, Loans and Financing Receivable [Line Items] | ||
Gross Derivative Assets in Statement of Assets and Liabilities | $ 0 | $ 73 |
Gross Derivative Liabilities in Statement of Assets and Liabilities | (5) | 0 |
Collateral Pledged (Received) | 0 | 0 |
Net position of Derivative Assets, Liabilities and Pledged Collateral | $ (5) | $ 73 |
Fair Value of Financial Instr_3
Fair Value of Financial Instruments (Details) - USD ($) $ in Thousands | Mar. 31, 2023 | Dec. 31, 2022 |
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total investment | $ 34,249 | $ 40,641 |
Total Investment percentage | 100% | 100% |
Fair Value, Inputs, Level 1 [Member] | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total investment | $ 0 | $ 0 |
Total Investment percentage | 0% | 0% |
Fair Value, Inputs, Level 2 [Member] | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total investment | $ 6,626 | $ 15,005 |
Total Investment percentage | 19.30% | 36.90% |
Fair Value, Inputs, Level 3 [Member] | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total investment | $ 27,623 | $ 25,636 |
Total Investment percentage | 80.70% | 63.10% |
Senior Secured Loans First Lien [Member] | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total investment | $ 33,748 | $ 39,028 |
Total Investment percentage | 98.50% | 96% |
Senior Secured Loans First Lien [Member] | Fair Value, Inputs, Level 1 [Member] | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total investment | $ 0 | $ 0 |
Senior Secured Loans First Lien [Member] | Fair Value, Inputs, Level 2 [Member] | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total investment | 6,553 | 13,879 |
Senior Secured Loans First Lien [Member] | Fair Value, Inputs, Level 3 [Member] | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total investment | 27,195 | 25,149 |
Senior Secured Loans Secondt Lien [Member] | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total investment | 0 | 1,126 |
Senior Secured Loans Secondt Lien [Member] | Fair Value, Inputs, Level 1 [Member] | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total investment | 0 | 0 |
Senior Secured Loans Secondt Lien [Member] | Fair Value, Inputs, Level 2 [Member] | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total investment | 0 | 1,126 |
Senior Secured Loans Secondt Lien [Member] | Fair Value, Inputs, Level 3 [Member] | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total investment | 0 | 0 |
Senior Secured Bonds [Member] | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total investment | $ 43 | $ 102 |
Total Investment percentage | 0.10% | 0.30% |
Senior Secured Bonds [Member] | Fair Value, Inputs, Level 1 [Member] | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total investment | $ 0 | $ 0 |
Senior Secured Bonds [Member] | Fair Value, Inputs, Level 2 [Member] | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total investment | 43 | 0 |
Senior Secured Bonds [Member] | Fair Value, Inputs, Level 3 [Member] | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total investment | 0 | 102 |
Total Senior Debt [Member] | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total investment | $ 33,791 | $ 40,256 |
Total Investment percentage | 98.60% | 99.10% |
Total Senior Debt [Member] | Fair Value, Inputs, Level 1 [Member] | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total investment | $ 0 | $ 0 |
Total Senior Debt [Member] | Fair Value, Inputs, Level 2 [Member] | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total investment | 6,596 | 15,005 |
Total Senior Debt [Member] | Fair Value, Inputs, Level 3 [Member] | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total investment | 27,195 | 25,251 |
Equity And Other [Member] | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total investment | 458 | 385 |
Equity And Other [Member] | Fair Value, Inputs, Level 1 [Member] | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total investment | 0 | 0 |
Equity And Other [Member] | Fair Value, Inputs, Level 2 [Member] | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total investment | 30 | 0 |
Equity And Other [Member] | Fair Value, Inputs, Level 3 [Member] | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total investment | 428 | 385 |
Foreign Currency Forward Contracts [Member] | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total investment | 73 | |
Total investment | (5) | |
Foreign Currency Forward Contracts [Member] | Fair Value, Inputs, Level 1 [Member] | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total investment | 0 | |
Total investment | 0 | |
Foreign Currency Forward Contracts [Member] | Fair Value, Inputs, Level 2 [Member] | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total investment | 73 | |
Total investment | (5) | |
Foreign Currency Forward Contracts [Member] | Fair Value, Inputs, Level 3 [Member] | ||
Financing Receivable, Credit Quality Indicator [Line Items] | ||
Total investment | $ 0 | |
Total investment | $ 0 |
Fair Value of Financial Instr_4
Fair Value of Financial Instruments (Details 1) - USD ($) $ in Thousands | 3 Months Ended | ||||
Mar. 31, 2023 | Mar. 31, 2022 | ||||
Financing Receivable, Credit Quality Indicator [Line Items] | |||||
Investment Fair Value | $ 26,420 | $ 25,095 | |||
Senior Secured Loans First Lien [Member] | |||||
Financing Receivable, Credit Quality Indicator [Line Items] | |||||
Investment Fair Value | $ 25,992 | $ 24,740 | |||
Valuation Techniques | Yield analysis | [1] | Yield analysis | [2] | |
Unobservable Inputs | Yield | [3] | Yield | [4] | |
Weighted Average Input Value | 13.23% | 12.52% | |||
Impact to Valuation from an Increase in Input | Decrease | [5] | Decrease | [6] | |
Senior Secured Loans First Lien [Member] | Minimum [Member] | |||||
Financing Receivable, Credit Quality Indicator [Line Items] | |||||
Weighted average input value range | 9.07% | [7] | 1.01% | [8] | |
Senior Secured Loans First Lien [Member] | Maximum [Member] | |||||
Financing Receivable, Credit Quality Indicator [Line Items] | |||||
Weighted average input value range | 27.35% | [7] | 16.04% | [8] | |
Equity Other [Member] | |||||
Financing Receivable, Credit Quality Indicator [Line Items] | |||||
Investment Fair Value | $ 33 | $ 79 | |||
Valuation Techniques | Market comparable | [1] | Market comparable | [2] | |
Unobservable Inputs | Cash Flow Multiple | [3] | Cash Flow Multiple | [4] | |
Impact to Valuation from an Increase in Input | Increase | [5] | Increase | [6] | |
Equity Other One [Member] | |||||
Financing Receivable, Credit Quality Indicator [Line Items] | |||||
Valuation Techniques | Market comparable | [1] | Market comparable | [2] | |
Unobservable Inputs | Oil production multiple (5) | [3],[9] | Oil production multiple (5) | [4],[10] | |
Impact to Valuation from an Increase in Input | Increase | [5] | Increase | [6] | |
Equity Other Tow [Member] | |||||
Financing Receivable, Credit Quality Indicator [Line Items] | |||||
Valuation Techniques | Market comparable | [1] | Market comparable | [2] | |
Unobservable Inputs | Oil reserve multiple (6) | [3],[11] | Oil reserve multiple (6) | [4],[12] | |
Impact to Valuation from an Increase in Input | Increase | [5] | Increase | [6] | |
Equity Other Three [Member] | |||||
Financing Receivable, Credit Quality Indicator [Line Items] | |||||
Investment Fair Value | $ 395 | $ 276 | |||
Valuation Techniques | Discounted cash flow | [1] | Discounted cash flow | [2] | |
Unobservable Inputs | Discount Rate | [3] | EBITDA multiple | [4] | |
Weighted Average Input Value | 17.63% | ||||
Weighted average input value range | [7] | 17.63% | |||
Impact to Valuation from an Increase in Input | Decrease | [5] | Increase | [6] | |
Equity Other Four [Member] | |||||
Financing Receivable, Credit Quality Indicator [Line Items] | |||||
Valuation Techniques | [2] | Discounted cash flow | |||
Unobservable Inputs | [4] | Discount Rate | |||
Weighted Average Input Value | 20% | ||||
Weighted average input value range | [8] | 20% | |||
Impact to Valuation from an Increase in Input | [6] | Decrease | |||
[1]For the investments that have more than one valuation technique, the Master Fund may rely on the stated techniques individually or in the aggregate based on a weight ascribed to each valuation technique, ranging from 0% to 100%.[2]For the investments that have more than one valuation technique, the Master Fund may rely on the stated techniques individually or in the aggregate based on a weight ascribed to each valuation technique, ranging from 0% to 100%.[3]The Master Fund generally uses prices provided by an independent pricing service, or directly from an independent broker, which are non-binding indicative prices on or near the valuation date as the primary basis for the fair valuation determinations for quoted senior secured bonds and loans. Since these prices are non-binding, they may not be indicative of fair value. Each quoted price is evaluated by Guggenheim in conjunction with additional information compiled by it, including financial performance, recent business developments and various other factors. Investments with fair values determined in this manner were not included in the table above. As of March 31, 2023, the Master Fund had investments of this nature measured at fair value totaling[4]The Master Fund generally uses prices provided by an independent pricing service, or directly from an independent broker, which are non-binding indicative prices on or near the valuation date as the primary basis for the fair valuation determinations for quoted senior secured bonds and loans. Since these prices are non-binding, they may not be indicative of fair value. Each quoted price is evaluated by Guggenheim in conjunction with additional information compiled by it, including financial performance, recent business developments and various other factors. Investments with fair values determined in this manner were not included in the table above. As of December 31, 2022, the Master Fund had investments of this nature measured at fair value totaling $0.5 million.[5]This column represents the directional change in the fair value of the Level 3 investments that would result from an increase to the corresponding unobservable input. A decrease to the unobservable input would have the opposite effect. Significant changes in these inputs in isolation could result in significantly higher or lower fair value measurements.[6]This column represents the directional change in the fair value of the Level 3 investments that would result from an increase to the corresponding unobservable input. A decrease to the unobservable input would have the opposite effect. Significant changes in these inputs in isolation could result in significantly higher or lower fair value measurements.[7]A range is not provided when there is only one investment within the classification or multiple investments that have the same unobservable input; weighted average amounts are based on the estimated fair values.[8]A range is not provided when there is only one investment within the classification or multiple investments that have the same unobservable input; weighted average amounts are based on the estimated fair values.[9]Oil production multiple is valued based on thousand barrels of oil equivalent per day (MBOE/d).[10]Oil production multiple is valued based on thousand barrels of oil equivalent per day (MBOE/d).[11]Oil reserve multiple is valued based on million barrels of oil equivalent (MMBOE).[12]Oil reserve multiple is valued based on million barrels of oil equivalent (MMBOE). |
Fair Value of Financial Instr_5
Fair Value of Financial Instruments (Details 2) - USD ($) $ in Thousands | 3 Months Ended | ||||
Mar. 31, 2023 | Mar. 31, 2022 | ||||
Financing Receivable, Credit Quality Indicator [Line Items] | |||||
Investment at fair value, beginning | $ 25,636 | $ 80,068 | |||
Additions | 4,914 | [1] | 1,224 | [2] | |
Sales and repayments | (561) | [3] | (16,650) | [4] | |
Net realized gains | 322 | [5] | 621 | [6] | |
Net change in unrealized appreciation (depreciation) on investments | (4,342) | [7] | 386 | [8] | |
Net discount accretion | 18 | 59 | |||
Transfers into Level 3 | [9] | 1,768 | |||
Transfers out of Level 3 | (132) | [10] | (1,055) | [11] | |
Investment at fair value, ending | 27,623 | 64,653 | |||
Change in net unrealized appreciation (depreciation) on investments | (4,069) | 1,250 | |||
Senior Secured Loans First Lien [Member] | |||||
Financing Receivable, Credit Quality Indicator [Line Items] | |||||
Investment at fair value, beginning | 25,149 | 64,661 | |||
Additions | 264 | [1] | 1,224 | [2] | |
Sales and repayments | (244) | [3] | (16,648) | [4] | |
Net realized gains | 5 | [5] | 635 | [6] | |
Net change in unrealized appreciation (depreciation) on investments | 235 | [7] | (1,030) | [8] | |
Net discount accretion | 18 | 51 | |||
Transfers into Level 3 | [9] | 1,768 | |||
Transfers out of Level 3 | 0 | [10] | 0 | [11] | |
Investment at fair value, ending | 27,195 | 48,893 | |||
Change in net unrealized appreciation (depreciation) on investments | 232 | (156) | |||
Senior Secured Loans Second Lien [Member] | |||||
Financing Receivable, Credit Quality Indicator [Line Items] | |||||
Investment at fair value, beginning | 0 | 14,510 | |||
Additions | 0 | [1] | 0 | [2] | |
Sales and repayments | 0 | [3] | 0 | [4] | |
Net realized gains | 0 | [5] | 0 | [6] | |
Net change in unrealized appreciation (depreciation) on investments | 0 | [7] | (25) | [8] | |
Net discount accretion | 0 | 8 | |||
Transfers into Level 3 | [9] | 0 | |||
Transfers out of Level 3 | 0 | [10] | (1,055) | [11] | |
Investment at fair value, ending | 0 | 13,438 | |||
Change in net unrealized appreciation (depreciation) on investments | 0 | (25) | |||
Senior Secured Bonds [Member] | |||||
Financing Receivable, Credit Quality Indicator [Line Items] | |||||
Investment at fair value, beginning | 102 | ||||
Additions | [1] | 0 | |||
Sales and repayments | [3] | 0 | |||
Net realized gains | [5] | 0 | |||
Net change in unrealized appreciation (depreciation) on investments | [7] | 0 | |||
Net discount accretion | 0 | ||||
Transfers into Level 3 | [9] | 0 | |||
Transfers out of Level 3 | [10] | (102) | |||
Investment at fair value, ending | 0 | ||||
Change in net unrealized appreciation (depreciation) on investments | 0 | ||||
Equity And Other [Member] | |||||
Financing Receivable, Credit Quality Indicator [Line Items] | |||||
Investment at fair value, beginning | 385 | 897 | |||
Additions | 4,650 | [1] | 0 | [2] | |
Sales and repayments | (317) | [3] | (2) | [4] | |
Net realized gains | 317 | [5] | (14) | [6] | |
Net change in unrealized appreciation (depreciation) on investments | (4,577) | [7] | 1,441 | [8] | |
Net discount accretion | 0 | 0 | |||
Transfers into Level 3 | [9] | 0 | |||
Transfers out of Level 3 | (30) | [10] | 0 | [11] | |
Investment at fair value, ending | 428 | 2,322 | |||
Change in net unrealized appreciation (depreciation) on investments | $ (4,301) | $ 1,431 | |||
[1]Includes increases in the cost basis of investments resulting from new and incremental portfolio investments, including the capitalization of PIK income.[2]Includes increases in the cost basis of investments resulting from new and incremental portfolio investments, including the capitalization of PIK income.[3]Includes principal payments/paydowns on debt investments and proceeds from sales of investments.[4]Includes principal payments/paydowns on debt investments and proceeds from sales of investments.[5]Included in net realized gains (losses) on investments on the consolidated statements of operations.[6]Included in net realized gains (loss) on investments on the consolidated statements of operations.[7]ncluded in net change in unrealized appreciation (depreciation) on investments on the consolidated statements of operations.[8]Included in net change in unrealized appreciation (depreciation) on investments on the consolidated statements of operations.[9]For the three months ended March 31, 2023, investments were transferred from Level 2 to Level 3 as valuation coverage was reduced to one independent pricing service without any corroborating recent trade or another broker quotation or to a market or income approach based model.[10]For the three months ended March 31, 2023, investments were transferred from Level 3 to Level 2 as valuation coverage was initiated by more than one independent pricing services or by one independent pricing service with a corroborating recent trade or another broker quotation.[11]For the three months ended March 31, 2022, investments were transferred from Level 3 to Level 2 as valuation coverage was initiated by more than one independent pricing services or by one independent pricing service with a corroborating recent trade or another broker quotation. |
Related Party Agreements and _3
Related Party Agreements and Transactions (Details) - Guggenheim [Member] - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2023 | Mar. 31, 2022 | ||
Related Party Transaction [Line Items] | |||
Administrative Services Agreement - expense reimbursement | [1],[2] | $ 255 | $ 648 |
Investment Advisory Agreement - management fee | [1],[2] | 102 | 60 |
Share on capital structuring fees and administrative agency fees | [1],[2] | $ 2 | $ 3 |
[1]As of March 31, 2023 and March 31, 2022, the Master Fund had accumulated net realized capital losses and net unrealized depreciation and therefore, Guggenheim did not earn any performance-based incentive fee during the respective period.[2]Related party transactions not included in the table above consist of Independent Trustees fees and expenses and sales and repurchase of the Master Fund Shares to/from affiliated Feeder Funds as disclosed in the Master Fund's consolidated statements of operations and consolidated statements of changes in net assets, respectively. In accordance with the Liquidation Plan, the Master Fund’s share repurchase program has been suspended effective March 31, 2021. |
Related Party Agreements and _4
Related Party Agreements and Transactions (Details Narrative) | 3 Months Ended |
Mar. 31, 2023 | |
Net Investment Income [Line Items] | |
Management fee annual rate | 1.75% |
Incentive fee on capital gains rate | 20% |
Performance Based Incentive Fee A [Member] | |
Net Investment Income [Line Items] | |
Incentive fee on income percentage | 100% |
Net investment income, percentage | 1.875% |
Performance Based Incentive Fee B [Member] | |
Net Investment Income [Line Items] | |
Incentive fee on income percentage | 2.344% |
Net investment income, percentage | 2.344% |
Commitments and Contingencies_2
Commitments and Contingencies (Details) - USD ($) $ in Thousands | 3 Months Ended | ||
Mar. 31, 2023 | Mar. 31, 2022 | ||
Defined Benefit Plan Disclosure [Line Items] | |||
Total Unfunded Commitments | [1] | $ 233 | $ 625 |
Allvue Systems Revolver [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Total Unfunded Commitments | [1] | 79 | 26 |
Apptio Inc Revolver [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Total Unfunded Commitments | [1] | 33 | 131 |
Galls L L C Revolver [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Total Unfunded Commitments | [1] | 118 | 170 |
Polyvision Corp Revolver [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Total Unfunded Commitments | [1] | 3 | 5 |
P S I Services L L C Revolver [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Total Unfunded Commitments | [1],[2] | 0 | 0 |
Wide Orbit Revolver [Member] | |||
Defined Benefit Plan Disclosure [Line Items] | |||
Total Unfunded Commitments | [1] | $ 0 | $ 293 |
[1]May pertain to commitments to one or more entities affiliated with the named portfolio company.[2]Amount is less than $1,000. |
Financial Highlights (Details)
Financial Highlights (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | ||||
Mar. 31, 2023 | Mar. 31, 2022 | Dec. 31, 2022 | Dec. 31, 2021 | ||
Investment Company [Abstract] | |||||
Net asset value, beginning of period | $ 2.39 | $ 6.15 | |||
Net investment income | [1] | 0.01 | 0.08 | ||
Net realized gains | [1] | 0 | 0.02 | ||
Net unrealized appreciation (depreciation) | [2] | 0.01 | (0.01) | ||
Net increase resulting from operations | 0.02 | 0.09 | |||
Distributions from net investment income | [3] | (0.02) | (0.09) | ||
Distributions representing return of capital | [3] | (0.66) | (0.69) | ||
Net decrease resulting from distributions | [3] | (0.68) | (0.78) | ||
Net asset value, end of period | $ 1.73 | $ 5.46 | |||
Total investment return | [4] | 0.66% | 1.63% | ||
RATIOS/SUPPLEMENTAL DATA | |||||
Net assets, end of period | $ 44,271 | $ 139,809 | $ 61,273 | $ 157,280 | |
Average net assets | [5] | $ 57,242 | $ 148,879 | ||
Common Shares outstanding, end of period | 25,594,125 | 25,594,125 | 25,594,125 | ||
Weighted average Common Shares outstanding | 25,594,125 | 25,594,125 | |||
Total expenses | [5] | 0.96% | 0.74% | ||
Net investment income | [5] | 0.64% | 1.38% | ||
Portfolio turnover rate | [5],[6] | 13.38% | 1.10% | ||
[1]The per Common Share data was derived by using the weighted average Common Shares outstanding during the period presented.[2]The amount shown at this caption is the balancing figure derived from the other figures in the schedule. The amount shown at this caption for a Common Share outstanding throughout the period may not agree with the change in the aggregate appreciation and depreciation in portfolio securities for the period because of the timing of sales of the Master Fund’s Common Shares in relation to fluctuating market values for the portfolio.[3]The per Common Share data for distributions is the actual amount of distributions declared per Common Share outstanding during the entire period; distributions per Common Share are rounded to the nearest $0.01. For income tax purposes, distributions made to shareholders are reported as ordinary income, capital gains, non-taxable return of capital or a combination thereof, based on taxable income calculated in accordance with income tax regulations which may differ from amounts determined under GAAP. As of March 31, 2023, the Master Fund estimated distributions to be composed mostly of return of capital. The final determination of the tax character of distributions will not be made until we file our tax return.[4]Total investment return is based on (i) the purchase of Common Shares at net asset value on the first day of the period, (ii) the sale at the net asset value per Common Share on the last day of the period, of (A) all purchased Common Shares plus (B) any fractional Common Shares issued in connection with the reinvestment of distributions and (iii) distributions payable relating to the ownership of Common Shares, if any, on the last day of the period. The total investment return calculation assumes that cash distributions are reinvested concurrent with the issuance of Common Shares at the most recent transaction price on or prior to each distribution payment date. Since there is no public market for the Master Fund’s Common Shares, then the terminal sales price per Common Share is assumed to be equal to net asset value per Common Share on the last day of the period. Total investment return is not annualized. The Master Fund’s performance changes over time and currently may be different than that shown above. Past performance is no guarantee of future results.[5]The computation of average net assets, average outstanding borrowings and average value of portfolio securities during the period is based on averaging the amount on the first day of the first month of the period and the last day of each month during the period.[6]Portfolio turnover is calculated as the lesser of (i) purchases of portfolio securities or (ii) the aggregate total of sales of portfolio securities plus any repayments received divided by the monthly average of the value of investment portfolio owned by the Master Fund during the period. |
Distributions (Details)
Distributions (Details) - USD ($) $ / shares in Units, $ in Thousands | 3 Months Ended | |
Mar. 31, 2023 | Mar. 31, 2022 | |
Distribution Made to Limited Liability Company (LLC) Member [Line Items] | ||
Record Date | March 20 | February 1 |
Payment Date | March 21 | February 3 |
Distribution per Share at Record Date | $ 0.68000 | $ 0.78000 |
Distribution per Share at Payment Date | $ 0.68000 | $ 0.78000 |
Distribution Amount | $ 17,404 | $ 19,964 |
Total [Member] | ||
Distribution Made to Limited Liability Company (LLC) Member [Line Items] | ||
Distribution per Share at Payment Date | $ 0.68000 | $ 0.78000 |
Distribution Amount | $ 17,404 | $ 19,964 |