XML 46 R34.htm IDEA: XBRL DOCUMENT v3.25.1
Income Taxes (Tables)
12 Months Ended
Dec. 31, 2024
Income Tax Disclosure [Abstract]  
Summary of Income Tax Permanent Differences in the Book and Tax Basis of Certain Assets and Liabilities, and Non-Deductible Expenses, Among Other Items For the years ended December 31, 2024, December 31, 2023 and December 31, 2022 permanent differences were as follows:

 

 

For the Year Ended December 31,

 

 

 

2024

 

 

2023

 

 

2022(1)

 

Undistributed net investment income (loss)

 

$

4,936,037

 

 

$

488,192

 

 

$

 

Accumulated net realized gain (loss)

 

 

(3,809,061

)

 

 

(57,473

)

 

 

 

Paid In Capital

 

$

(1,126,976

)

 

$

(430,719

)

 

$

 

(1)
For the period from February 10, 2022 (date of inception) to December 31, 2022.
Summary of Reconciles the Increase in Net Assets Resulting from Operations to Taxable Income

The following reconciles the increase in net assets resulting from operations to taxable income for the years ended December 31, 2024, December 31, 2023 and December 31, 2022:

 

 

For the Year Ended December 31,

 

 

 

2024

 

 

2023

 

 

2022(1)

 

Net increase (decrease) in net assets resulting from operations

 

$

32,885,958

 

 

$

20,364,991

 

 

$

 

Net unrealized (appreciation) depreciation

 

 

1,420,961

 

 

 

(7,155,205

)

 

 

 

Realized gain (loss) for tax not included in book income

 

 

436,978

 

 

 

(346,768

)

 

 

 

Non-deductible capital gains incentive fee

 

 

68,298

 

 

 

1,090,162

 

 

 

 

Other timing differences and non-deductible expenses

 

 

1,443,321

 

 

 

428,374

 

 

 

 

Realized losses for tax not recognized

 

 

 

 

 

 

 

 

 

Total Taxable/distributable income

 

$

36,255,516

 

 

$

14,381,554

 

 

$

 

(1)
For the period from February 10, 2022 (date of inception) to December 31, 2022.
Components of Accumulated Gains / Losses as Calculated on A Tax Basis for the Taxable

The components of accumulated gains / losses as calculated on a tax basis for the taxable years ended December 31, 2024, December 31, 2023 and December 31, 2022 were as follows:

 

 

For the Year Ended December 31,

 

 

 

2024

 

 

2023

 

 

2022(1)

 

Distributable ordinary income

 

 

 

 

 

1,161,852

 

 

 

 

Post October Loss Referral

 

 

(90,210

)

 

 

 

 

 

 

Other temporary book/tax differences

 

 

(2,776,669

)

 

 

(1,087,817

)

 

 

 

Net unrealized appreciation/(depreciation) on investments

 

 

5,780,278

 

 

 

7,501,973

 

 

 

 

Total accumulated under-distributed (over-distributed) earnings

 

 

2,913,399

 

 

 

7,576,008

 

 

 

 

(1)
For the period from February 10, 2022 (date of inception) to December 31, 2022.
Summary of Capital Losses Capital losses for the year ended December 31, 2024, which will be deemed to arise on the first day of the tax year ended December 31, 2024, December 31, 2023 and December 31, 2022, were as follows:

 

 

For the Year Ended December 31,

 

 

 

2024

 

 

2023

 

 

2022(1)

 

Capital loss carryforward

 

$

 

 

$

 

 

$

 

(1)
For the period from February 10, 2022 (date of inception) to December 31, 2022.
Schedule of Cost and Unrealized Gain (Loss) of the Investments, As Calculated on a Tax Basis

The cost and unrealized gain (loss) of the Company’s investments, as calculated on a tax basis, for the years ended December 31, 2024, December 31, 2023 and December 31, 2022, were as follows:

 

 

For the Year Ended December 31,

 

 

 

2024

 

 

2023

 

 

2022(1)

 

Gross unrealized appreciation

 

 

10,405,239

 

 

 

7,895,221

 

 

 

 

Gross unrealized depreciation

 

 

(4,623,105

)

 

 

(393,248

)

 

 

 

Net unrealized appreciation (depreciation) earnings

 

$

5,782,134

 

 

$

7,501,973

 

 

$

 

 

 

 

 

 

 

 

 

 

 

Tax cost of investments

 

$

750,741,197

 

 

$

344,876,547

 

 

$

 

(1)
For the period from February 10, 2022 (date of inception) to December 31, 2022.