XML 15 R4.htm IDEA: XBRL DOCUMENT v3.25.3
Consolidated Statements of Operations - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Investment income        
Payment-in-kind interest     $ 3,476 $ 1,756
Total investment income $ 103,744 $ 80,244 288,552 192,725
Expenses        
Interest 34,939 28,603 99,497 63,730
Income incentive fees [1] 7,388 5,545 20,192 13,936
Capital gains incentive fees [1] (277) 115 0 169
Management fees [1] 6,284 4,150 16,786 10,234
Other 764 772 3,065 1,390
Professional fees 929 858 2,052 1,943
Offering costs 523 326 1,621 1,042
Administrative fees [1] 248 489 1,078 1,084
Accounting fees 284 139 712 449
Insurance fees 122 144 387 605
Trustees' fees 59 62 175 152
Total expenses 51,735 41,361 146,670 95,104
Net expenses 51,595 41,250 146,342 94,844
Net investment income (loss) before taxes 52,149 38,994 142,210 97,881
Deferred federal tax provision [2] 247 337 1,247 553
Current federal tax [2] 236 2 399 34
Net investment income (loss) after taxes 51,666 38,655 140,564 97,294
Net realized gain (loss) on investment transactions:        
Net realized gain (loss) on investment transactions     1,055 1,148
Foreign currency forward contracts (36) (9) 0 5
Net change in unrealized gain (loss) on investment transactions:        
Net change in unrealized gain (loss) on investment transactions     (8,343) 1,352
Total net realized and change in unrealized gain (loss) on investment transactions (11,445) 832 (7,630) 1,151
Net increase (decrease) in net assets resulting from operations 40,221 39,487 132,934 98,445
Interest rate swaps and options        
Net change in unrealized gain (loss) on investment transactions:        
Net change in unrealized gain (loss) on foreign currency forward contracts and Interest rate swaps and options (630) (1,387) (304) (1,387)
Foreign currency forward contracts        
Net change in unrealized gain (loss) on investment transactions:        
Net change in unrealized gain (loss) on foreign currency forward contracts and Interest rate swaps and options 14 (4) (38) 33
Common Class S        
Expenses        
Distribution and shareholder servicing fees: 470 157 1,101 368
Distribution and shareholder servicing fees waived (138) (111) (324) (260)
Common Class D        
Expenses        
Distribution and shareholder servicing fees: 2 1 4 2
Distribution and shareholder servicing fees waived (2) 0 (4) 0
Non-controlled/non-affiliated        
Investment income        
Interest 100,451 78,485 280,234 186,072
Payment-in-kind interest 1,232 478 3,476 1,756
Other 2,061 1,281 4,842 4,897
Total investment income 103,744 80,244 288,552 192,725
Net realized gain (loss) on investment transactions:        
Net realized gain (loss) on investment transactions (175) 369 (125) 599
Net change in unrealized gain (loss) on investment transactions:        
Net change in unrealized gain (loss) on investment transactions (11,252) (441) (13,320) (1,527)
Non-controlled/affiliated        
Net realized gain (loss) on investment transactions:        
Net realized gain (loss) on investment transactions 466 514 1,180 549
Net change in unrealized gain (loss) on investment transactions:        
Net change in unrealized gain (loss) on investment transactions $ 168 $ 1,790 $ 4,977 $ 2,879
[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