XML 14 R4.htm IDEA: XBRL DOCUMENT v3.23.2
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) - USD ($)
3 Months Ended 5 Months Ended 6 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2022
Jun. 30, 2023
Investment income:        
Payment-in-kind interest income $ 506,000 $ 239,000 $ 239,000 $ 1,074,000
Dividend income 25,000 0 0 98,000
Other income 12,000 0 0 31,000
Expenses:        
Organizational expenses 0 197,000 933,000 [1] 0
Interest and debt financing expenses 2,598,000 567,000 567,000 [1] 5,074,000
Interest expense on Note (See Note 4) 0 226,000 226,000 [1] 0
Professional fees 214,000 263,000 451,000 [1] 415,000
Management fees 165,000 0 0 [1] 165,000
Income based incentive fees 373,000 0 0 [1] 373,000
Board of Trustees’ fees 127,000 126,000 129,000 [1] 252,000
Administration fees 120,000 65,000 75,000 [1] 238,000
Other general and administrative expenses 132,000 58,000 58,000 [1] 262,000
Offering costs 150,000 36,000 40,000 [1] 281,000
Total expenses 3,879,000 1,538,000 2,479,000 [1] 7,060,000
Expense support (174,000) (249,000) (1,177,000) [1] (329,000)
Management fees waived (Note 4) (165,000) 0 0 [1] (165,000)
Incentive fees waived (Note 4) (373,000) 0 0 [1] (373,000)
Net expenses 3,167,000 1,289,000 1,302,000 [1] 6,193,000
Net investment income (loss) 7,970,000 5,087,000 5,074,000 [2] 15,185,000
Realized and unrealized gain (loss) on investments:        
Net realized gain (loss) on non-controlled/non-affiliated company investments     (267,000) [3] 618,000
Net change in unrealized appreciation (depreciation) on non-controlled/non-affiliated company investments     (1,005,000) [3] (2,239,000)
Net increase (decrease) in net assets resulting from operations $ 7,371,000 $ 3,815,000 $ 3,802,000 [2] $ 13,564,000
Per share data:        
Net investment income per share - basic (in dollars per share) $ 0.75 $ 0.48 $ 0.49 [1] $ 1.43
Net investment income per share - diluted (in dollars per share) 0.75 0.48 0.49 [1] 1.43
Net increase (decrease) in net assets resulting from operations per share (in dollars per share) $ 0.69 $ 0.36 $ 0.36 [1] $ 1.28
Weighted average common shares outstanding - basic (in shares) 10,643,261 10,540,040 10,426,707 [1] 10,591,935
Weighted average common shares outstanding - diluted (in shares) 10,643,261 10,540,040 10,426,707 [1] 10,591,935
Non-controlled/Non-affiliated        
Investment income:        
Interest income $ 10,594,000 $ 6,137,000 $ 6,137,000 [1] $ 20,175,000
Payment-in-kind interest income 506,000 239,000 239,000 [1] 1,074,000
Dividend income 25,000 0 0 [1] 98,000
Other income 12,000 0 0 [1] 31,000
Total investment income 11,137,000 6,376,000 6,376,000 [1] 21,378,000
Realized and unrealized gain (loss) on investments:        
Net realized gain (loss) on non-controlled/non-affiliated company investments 610,000 (267,000) (267,000) [1] 618,000
Net change in unrealized appreciation (depreciation) on non-controlled/non-affiliated company investments (1,209,000) (1,005,000) (1,005,000) [1] (2,239,000)
Total net realized and unrealized gain (loss) on investments $ (599,000) $ (1,272,000) $ (1,272,000) [1] $ (1,621,000)
[1] Period from February 8, 2022 (inception) through June 30, 2022.
[2] Period from February 8, 2022 (inception) through June 30, 2022.
[3] Period from February 8, 2022 (inception) through June 30, 2022.