XML 13 R4.htm IDEA: XBRL DOCUMENT v3.23.3
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) - USD ($)
3 Months Ended 8 Months Ended 9 Months Ended
Sep. 30, 2023
Sep. 30, 2022
Sep. 30, 2022
Sep. 30, 2023
Investment income:        
Payment-in-kind interest income $ 573,000 $ 211,000 $ 450,000 $ 1,647,000
Dividend income 17,000 0 0 115,000
Other income 100,000 446,000 446,000 131,000
Expenses:        
Organizational expenses 0 148,000 1,081,000 [1] 0
Interest and debt financing expenses 2,637,000 1,325,000 1,892,000 [1] 7,711,000
Interest expense on Note (See Note 4) 0 0 226,000 [1] 0
Professional fees 250,000 291,000 742,000 [1] 665,000
Management fees 547,000 0 0 [1] 712,000
Income based incentive fees 1,219,000 0 0 [1] 1,592,000
Board of Trustees’ fees 128,000 128,000 257,000 [1] 380,000
Administration fees 124,000 74,000 149,000 [1] 362,000
Other general and administrative expenses 326,000 71,000 129,000 [1] 588,000
Offering costs 187,000 78,000 118,000 [1] 468,000
Total expenses 5,418,000 2,115,000 4,594,000 [1] 12,478,000
Expense support (212,000) (245,000) (1,422,000) [1] (541,000)
Management fees waived (Note 4) (547,000) 0 0 [1] (712,000)
Incentive fees waived (Note 4) (1,219,000) 0 0 [1] (1,592,000)
Net expenses 3,440,000 1,870,000 3,172,000 [1] 9,633,000
Net investment income (loss) 8,746,000 5,342,000 10,416,000 [2] 23,931,000
Realized and unrealized gain (loss) on investments:        
Net realized gain (loss) on non-controlled/non-affiliated company investments     (264,000) [3] 685,000
Net change in unrealized appreciation (depreciation) on non-controlled/non-affiliated company investments     (2,262,000) [3] (1,987,000)
Net increase (decrease) in net assets resulting from operations $ 9,065,000 $ 4,088,000 $ 7,890,000 [2] $ 22,629,000
Per share data:        
Net investment income per share - basic (in dollars per share) $ 0.75 $ 0.51 $ 0.99 [1] $ 2.18
Net investment income per share - diluted (in dollars per share) 0.75 0.51 0.99 [1] 2.18
Net increase (decrease) in net assets resulting from operations per share (in dollars per share) $ 0.78 $ 0.39 $ 0.75 [1] $ 2.06
Weighted average common shares outstanding - basic (in shares) 11,758,707 10,540,040 10,483,067 [1] 10,985,133
Weighted average common shares outstanding - diluted (in shares) 11,758,707 10,540,040 10,483,067 [1] 10,985,133
Non-controlled/Non-affiliated        
Investment income:        
Interest income $ 11,496,000 $ 6,555,000 $ 12,692,000 [1] $ 31,671,000
Payment-in-kind interest income 573,000 211,000 450,000 [1] 1,647,000
Dividend income 17,000 0 0 [1] 115,000
Other income 100,000 446,000 446,000 [1] 131,000
Total investment income 12,186,000 7,212,000 13,588,000 [1] 33,564,000
Realized and unrealized gain (loss) on investments:        
Net realized gain (loss) on non-controlled/non-affiliated company investments 67,000 3,000 (264,000) [1] 685,000
Net change in unrealized appreciation (depreciation) on non-controlled/non-affiliated company investments 252,000 (1,257,000) (2,262,000) [1] (1,987,000)
Total net realized and unrealized gain (loss) on investments $ 319,000 $ (1,254,000) $ (2,526,000) [1] $ (1,302,000)
[1] Period from February 8, 2022 (inception) through September 30, 2022.
[2] Period from February 8, 2022 (inception) through September 30, 2022.
[3] Period from February 8, 2022 (inception) through September 30, 2022.