XML 66 R39.htm IDEA: XBRL DOCUMENT v3.23.3
SERVICING ASSETS (Tables)
9 Months Ended
Sep. 30, 2023
Transfers and Servicing [Abstract]  
Fair value and valuation assumption
The following tables summarizes the fair value and valuation assumptions related to servicing assets at September 30, 2023 and December 31, 2022:
September 30, 2023December 31, 2022
WeightedRangeWeightedRange
Unobservable Input
Amount
AverageMinimumMaximum
Amount
AverageMinimumMaximum
Servicing Assets at FV:
$31,292 $30,268 
Discount factor1
13.75 %13.75 %13.75 %16.50 %16.50 %16.50 %
Cumulative prepayment rate22.50 %22.50 %22.50 %25.00 %25.00 %25.00 %
Average cumulative default rate19.00 %19.00 %19.00 %25.00 %25.00 %25.00 %
Servicing Assets at LCM:
5,482 — 
Discount factor1
13.75 %13.75 %13.75 %— %— %— %
Cumulative prepayment rate22.50 %22.50 %22.50 %— %— %— %
Average cumulative default rate19.00 %19.00 %19.00 %— %— %— %
Total
$36,774 $30,268 
(1) Determined based on risk spreads and observable secondary market transactions.
The following tables provide a summary of quantitative information about the Company’s Level 3 fair value measurements as of September 30, 2023 and December 31, 2022. In addition to the inputs noted in the table below, according to our valuation policy we may also use other valuation techniques and methodologies when determining our fair value measurements. The tables below are not intended to be all-inclusive, but rather provide information on the significant Level 3 inputs as they relate to the Company’s fair value measurements at September 30, 2023 and December 31, 2022.
Fair Value as ofWeightedRange
September 30, 2023Unobservable Input
Average1
MinimumMaximum
Assets:
Held for investment, at fair value - accrual loans$446,220 Market yields8.50 %8.50 %8.50 %
Cumulative prepayment rate22.50 %22.50 %22.50 %
Average cumulative default rate19.00 %19.00 %19.00 %
Held for investment, at fair value - non-accrual loans$46,767 Market yields8.80 %8.80 %8.80 %
Cumulative prepayment rate— %— %— %
Average cumulative default rate30.00 %30.00 %30.00 %
Held for sale, at fair value $69,216 Market yields7.55 %7.55 %7.55 %
Cumulative prepayment rate55.60 %55.60 %55.60 %
Average cumulative default rate20.00 %20.00 %20.00 %
Joint Ventures$40,713 Market yields9.00 %9.00 %9.00 %
Cost of equity11.00 %10.00 %12.00 %
Weighted average cost of capital8.50 %7.50 %9.50 %
Non-control equity investments$1,000 Market yields10.00 %8.00 %12.00 %
$360 Cost basisN/AN/AN/A
Servicing assets1
$31,292 Market yields13.75 %13.75 %13.75 %
Cumulative prepayment rate22.50 %22.50 %22.50 %
Average cumulative default rate19.00 %19.00 %19.00 %
Other real estate owned$2,829 Appraised valueN/AN/AN/A
Liabilities:
Equity warrants
$194 
Expected volatility
47.00 %47.00 %47.00 %
Dividend yield
4.90 %4.90 %4.90 %
Risk free rate
4.59 %4.59 %4.59 %
(1) $31.3 million of servicing assets at held at FV and $5.5 million of servicing assets are held at LCM. Refer to NOTE 7—SERVICING ASSETS.
Fair Value as ofWeightedRange
December 31, 2022Unobservable Input
Average1
MinimumMaximum
Assets:
SBA unguaranteed non-affiliate investments - accrual loans$470,835 Market yields7.90 %7.90 %7.90 %
Cumulative prepayment rate25.00 %25.00 %25.00 %
Average cumulative default rate25.00 %25.00 %25.00 %
SBA unguaranteed non-affiliate investments - non-accrual loans$34,433 Market yields8.87 %8.87 %8.87 %
Average cumulative default rate30.00 %30.00 %30.00 %
Controlled equity investments1
$241,113 
EBITDA multiples-TTM2
8.00x7.50x8.50x
EBITDA multiples-NTM2
6.90x6.00x7.50x
Revenue multiples2
2.46x0.80x3.20x
Book value multiples2
1.00x0.80x1.20x
Weighted average cost of capital2
13.20 %11.50 %23.60 %
Controlled debt investments$18,104 Market yields10.00 %10.00 %10.00 %
Non-control equity investments$1,000 Market yields10.00 %8.00 %12.00 %
$360 Recent transactionN/AN/AN/A
Servicing assets$30,268 Market yields16.50 %16.50 %16.50 %
Cumulative prepayment rate25.00 %25.00 %25.00 %
Average cumulative default rate25.00 %25.00 %25.00 %
Other real estate owned$3,529 Appraised valueN/AN/AN/A
(1) Weighted by relative fair value.
(2) The Company valued $145.6 million of investments using a combination of EBITDA, trailing twelve months (“TTM”) and next twelve months (“NTM”), and revenue multiples in the overall valuation approach, which included the use of market comparable companies. The Company valued $95.3 million of investments using only discounted cash flows.