XML 24 R5.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Operations - USD ($)
$ in Thousands
11 Months Ended 12 Months Ended
Dec. 31, 2022
Dec. 31, 2024
Dec. 31, 2023
Investment income      
Payment-in-kind interest $ 0 $ 2,249 $ 419
Total investment income 29,241 278,239 130,094
Expenses      
Interest 8,172 98,006 42,950
Income incentive fees [1] 2,061 19,400 8,584
Management fees [1] 2,253 14,813 7,724
Professional fees 440 2,472 1,848
Other 630 1,992 1,281
Administrative fees [1] 518 1,525 1,811
Offering costs 401 1,460 3,192
Insurance fees 264 766 413
Accounting fees 413 757 677
Trustees' fees 143 206 180
Organizational costs 391 0 528
Capital gains incentive fees [1] 249 (496) 247
Total expenses 15,935 141,464 69,466
Net expenses 15,935 141,148 69,444
Net investment income (loss) before taxes 13,306 137,091 60,650
Deferred federal tax provision [2] 0 205 982
Current federal tax [2] 0 870 0
Net investment income (loss) after taxes 13,306 136,016 59,668
Net realized gain (loss) on investment transactions:      
Non-controlled, non-affiliated investments and affiliated investments 172 3,946 26
Net change in unrealized gain (loss) on investment transactions:      
Non-controlled, non-affiliated investments and affiliated investments 1,824 (1,748) 1,976
Total net realized and unrealized gain (loss) on investment transactions 1,996 (5,499) 1,975
Net increase (decrease) in net assets resulting from operations 15,302 130,517 61,643
Foreign currency forward contracts      
Net realized gain (loss) on investment transactions:      
Foreign currency forward contracts 0 21 17
Net change in unrealized gain (loss) on investment transactions:      
Interest rate swaps and options and foreign currency forward contracts 0 90 (44)
Interest rate swaps and options      
Net change in unrealized gain (loss) on investment transactions:      
Interest rate swaps and options and foreign currency forward contracts 0 (7,808) 0
Class S      
Expenses      
Distribution and shareholder servicing fees 0 560 31
Distribution and shareholder servicing fees waived 0 (316) (22)
Class D      
Expenses      
Distribution and shareholder servicing fees [3] 0 3 0
Distribution and shareholder servicing fees waived [3] 0 0 0
Non-controlled/non-affiliated      
Investment income      
Interest 26,386 269,645 127,216
Payment-in-kind interest 0 2,249 0
Other 2,855 6,345 2,878
Total investment income 29,241 278,239 130,094
Net realized gain (loss) on investment transactions:      
Non-controlled, non-affiliated investments and affiliated investments 172 6 (11)
Net change in unrealized gain (loss) on investment transactions:      
Non-controlled, non-affiliated investments and affiliated investments 1,590 (3,371) (2,269)
Non-controlled/affiliated      
Net realized gain (loss) on investment transactions:      
Non-controlled, non-affiliated investments and affiliated investments 0 3,940 37
Net change in unrealized gain (loss) on investment transactions:      
Non-controlled, non-affiliated investments and affiliated investments $ 234 $ 1,623 $ 4,245
[1] Refer to Note 6 - Agreements and Related Party Transactions
[2] Related to the Company’s wholly-owned, consolidated subsidiaries, Twin Brook Equity XVIII Corp. and Twin Brook Equity XXXIII Corp., which are treated as corporations for United States federal income tax purposes
[3] Class D Shareholder Servicing Fees rounds to less than $1,000 for the year ended December 31, 2023. Class D Shareholder Servicing Fees waived round to less than $1,000 for the year ended December 31, 2024.