XML 16 R6.htm IDEA: XBRL DOCUMENT v3.23.2
CONSOLIDATED STATEMENT OF CASH FLOWS (unaudited) - USD ($)
1 Months Ended 3 Months Ended 6 Months Ended 18 Months Ended
Aug. 11, 2023
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Cash flows from Operating Activities            
Net increase in net assets resulting from operations   $ 4,510,399 $ 617,112 $ 7,086,067 $ 585,915  
Adjustments to reconcile net increase in net assets from operations to net cash used in operating activities:            
Purchases of investments       (41,418,778) (79,461,775)  
Proceeds from sales and repayments of investments       12,580,637 690,802  
Net change in unrealized (appreciation) depreciation on investments   (1,819,403) 82,562 (1,747,377) 190,610  
Net change in unrealized appreciation foreign currency translations   27 (579) (6,193) (579)  
Amortization of premium and accretion of discount, net       (221,155) (49,672)  
Amortization of loan structure fees       298,970 144,559  
Amortization of deferred offering costs   41,106 62,954 98,729 97,831  
Changes in other assets and liabilities            
Increase in interest receivable       (279,075) (488,877)  
Increase in other receivable         (12,997)  
Increase in related party receivable       (94,964) (383,465)  
Decrease (increase) in expense reimbursements receivable from the Advisor       26,409 (245,356)  
Decrease in prepaid expenses       70,588 45,204  
Decrease in due to affiliate         (460,085)  
Decrease in trustees' fees payable         (42,000)  
Increase in administrative services payable       26,149 64,174  
(Decrease) increase in interest payable       (389,912) 92,113  
Increase in income incentive fees payable       30,837 77,677  
Increase in capital gains incentive fees payable       124,892    
Increase in unearned revenue       68,341 365,612  
Increase in income tax payable       8,390    
Increase (decrease) in other accrued expenses and liabilities       7,771 (57,107)  
Net Cash Used in Operating Activities       (23,729,674) (78,847,416)  
Cash flows from Financing Activities            
Proceeds from issuance of common shares of beneficial interest $ 1,095,959     10,275,069 55,000,000 $ 91,668,962
Offering costs paid for common shares of beneficial interest issued       (131,095) (121,807)  
Stockholder distributions paid       (4,115,942)    
Borrowings under Credit Facilities       72,000,000 59,950,000  
Repayments of Credit Facilities       (57,415,000) (13,500,000)  
Financing costs paid on Credit Facilities       (352,744) (429,573)  
Short-term loan repayments       (11,250,000) 25,000,000  
Net Cash Provided by Financing Activities       9,010,288 125,898,620  
Net (Decrease) Increase in Cash and Cash Equivalents       (14,719,386) 47,051,204  
Cash and Cash Equivalents Balance at Beginning of period $ 750,437     15,469,823    
Cash and Cash Equivalents Balance at End of Period   $ 750,437 $ 47,051,204 750,437 47,051,204 $ 750,437
Supplemental and Non-Cash Activities            
Cash paid for interest expense       3,616,852 113,999  
Increase in deferred offering costs       32,366 $ 23,976  
Income and excise tax paid       8,300    
Value of common shares of beneficial interest issued pursuant to Dividend Reinvestment Plan       155,615    
Increase in dividends payable       $ 910,953