Financial Highlights

12 Months Ended

Dec. 31, 2024

The following are financial highlights for a common share outstanding for the year ended December 31, 2024 and December 31, 2023 and for the period from January 27, 2022 (Inception) to December 31, 2022.


(Amounts in thousands, except share and per share amounts)	Year Ended December 31, 2024
	Class I			Class S*			Class D*
Per share data:
Net asset value, beginning of period	$	25.41		$	25.41		$	25.41
Net investment income (loss)(1)	2.78			2.68			2.67
Net realized and unrealized gain (loss)(2)	(0.08)			(0.07)			(0.03)
Total from operations	2.70			2.61			2.64
Dividends declared	(2.81)			(2.72)			(2.75)
Total increase (decrease) in net assets	(0.11)			(0.11)			(0.11)
Net asset value, end of period	$	25.30		$	25.30		$	25.30
Shares outstanding, end of period	57,123,580			3,729,761			72,378
Total return(3)(4)	11.1%			10.8%			10.9%
Ratios / supplemental data
Ratio of total expenses to average net assets(4)(5)(6)	11.3		%	11.8		%	11.7		%
Ratio of total net operating expenses to average net assets(4)(5)(7)	0.6		%	0.6		%	0.6		%
Ratio of net investment income (loss) before taxes to average net assets(4)(5)(8)	11.0		%	10.6		%	10.6		%
Ratio of net investment income (loss) after taxes to average net assets(4)(5)(9)	10.9		%	10.5		%	10.5		%
Net assets, end of period	$	1,445,050		$	94,351		$	1,831
Weighted average shares outstanding	46,369,379			2,580,010			44,024
Portfolio turnover rate(10)	23.5%			23.5%			23.5%
Asset coverage ratio(11)	188.3%			188.3%			188.3%


(Amounts in thousands, except share and per share amounts)	Year Ended December 31, 2023
	Class I			Class S*			Class D*
Per share data:
Net asset value, beginning of period	$	25.25		$	25.80		$	25.75
Net investment income (loss)(1)	$	2.39		0.65			0.23
Net realized and unrealized gain (loss)(2)	0.07			(0.05)			(0.01)
Total from operations	2.46			0.60			0.22
Dividends declared	(2.30)			(0.99)			(0.56)
Total increase (decrease) in net assets	0.16			(0.39)			(0.34)
Net asset value, end of period	$	25.41		$	25.41		$	25.41
Shares outstanding, end of period	30,244,520			1,181,210			12,700
Total return(3)(4)	10.0		%	2.4		%	0.9		%
Ratios / supplemental data
Ratio of total expenses to average net assets(4)(5)(6)	11.1		%	3.7		%	0.9		%
Ratio of net operating expenses less interest and tax expense to average net assets(4)(5)(7)	1.0		%	0.3		%	0.1		%
Ratio of net investment income (loss) before taxes to average net assets(4)(5)(8)	9.6		%	3.5		%	0.9		%
Ratio of net investment income (loss) after taxes to average net assets(4)(5)(9)	9.4		%	3.4		%	0.9		%
Net assets, end of period	$	768,513		$	30,015		$	323
Weighted average shares outstanding	24,792,294			571,089			12,700
Portfolio turnover rate(10)	14.6		%	14.6		%	14.6		%
Asset coverage ratio(11)	224.2		%	224.2		%	224.2		%

*Class S commenced operations on 10/2/2023; Class D commenced operations on 12/1/2023.


(Amounts in thousands, except share and per share amounts)	Period from January 27, 2022 (Inception) to December 31, 2022
Per share data:
Net asset value, beginning of period	$	25.00
Net investment income (loss)(1)	1.56
Net realized and unrealized gain (loss)(2)	(0.56)
Total from operations	1.00
Dividends declared	(0.75)
Total increase (decrease) in net assets	0.25
Net asset value, end of period	$	25.25
Shares outstanding, end of period	20,943,030
Total return(3)(4)	4.0		%
Ratios / supplemental data
Ratio of total expenses to average net assets(4)(5)(6)	5.6		%
Ratio of net operating expenses less interest and tax expense to average net assets(4)(5)(7)	1.4		%
Ratio of net investment income (loss) before taxes to average net assets(4)(5)(8)	3.1		%
Ratio of net investment income (loss) after taxes to average net assets(4)(5)(9)	4.6		%
Net assets, end of period	$	528,895
Weighted average shares outstanding	8,534,410
Total capital commitments, end of period	$	529,300
Ratio of total contributed capital to total committed capital, end of period	100.0		%
Portfolio turnover rate(10)	10.7		%
Asset coverage ratio(11)	263.6		%

(1)The per share data was derived using the weighted average shares outstanding during the period.

(2)The amount shown at this caption includes the balancing amount derived from other figures in the schedule. The amount shown does not correspond with the aggregate amount for the period due to the effect of the timing of capital transactions.

(3)Total return is calculated as the change in NAV per share during the period, assuming dividends and distributions, if any, are reinvested in accordance with the Company’s distribution reinvestment plan, divided by the opening NAV per share. Total return does not include upfront transaction fee, if any.

(4)Not annualized.

(5)Average net assets are computed using the average monthly net assets during the reporting period.

(6)Ratio of total expenses to average net assets is computed using total expenses net of waivers from the Administrator, if applicable. Included in total expenses are incentive fees of 1.5%, 1.5%, and 1.5% respectively, as a percent of average net assets for the year ended December 31, 2024 for Class I, Class S, and Class D, respectively. Additionally, included in total expenses for the year ended December 31, 2023 are incentive fees of 1.4%, 0.5%, and 0.1%. The impact of the waiver included in total expenses net of waivers was —% for Class S shares and was not applicable to Class D or Class I shares for the year ended December 31, 2024. There were no waivers for the year ended December 31, 2023.

(7)Ratio of net operating expenses to average net assets is computed using total operating expenses less interest expense, tax expense, organizational expense, offering expense, management fees, incentive fees, shareholder servicing and distribution fees, and waivers from the Administrator, if applicable.

(8)Ratio of net investment income (loss) before taxes to average net assets does not include applicable tax expenses that are not attributable to the Company itself but are taxes to a consolidated subsidiary to the Company and thus shown on the Consolidated Statements of Operations

(9)Ratio of net investment income (loss) after taxes to average net assets includes applicable tax expenses that are not attributable to the Company itself, but are taxes to a consolidated subsidiary to the Company and thus shown on the Consolidated Statements of Operations.

(10)Portfolio turnover rate is calculated using the lesser of total sales or total purchases over the average of the investments at fair value for the periods reported.

(11)Asset coverage ratio is equal to (i) the sum of (A) net assets at the end of the period and (B) total debt outstanding at the end of the period, divided by (ii) total debt outstanding at the end of the period.