XML 20 R9.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
5 Months Ended 12 Months Ended
Dec. 31, 2022
Dec. 31, 2024
Dec. 31, 2023
Cash Flows from Operating Activities      
Net increase (decrease) in net assets resulting from operations $ (431) $ 13,707 $ 7,059
Adjustments to reconcile the net increase (decrease) in net assets resulting from operations to net cash used in operating activities:      
Purchases of investments (10,150) (67,697) (119,153)
Purchases of short-term investments 0 0 (34,438)
Interest income paid in-kind 0 (996) (196)
Proceeds from sales of short-term investments 0 34,642 24,963
Realized gain on short-term investments 0 (204) (400)
Proceeds from sales and paydowns of investments 0 36,677 12,806
Realized gain on investments 0 (27) (94)
Change in net unrealized (appreciation)/depreciation on investments 1 1,437 (722)
Amortization of premium and accretion of discount, net (1) (1,367) (454)
Increase (decrease) in operating assets and liabilities:      
(Increase) decrease in interest income receivable (7) (162) (595)
(Increase) decrease in receivable for investments sold 0 (31) 0
(Increase) decrease in prepaid and other assets 0 0 (25)
Increase (decrease) in payable for short-term investments purchased 0 (34,438) 9,875
Increase (decrease) in incentive fees payable 0 2,419 1,169
Increase (decrease) in management fees payable 4 96 365
Increase (decrease) in organizational costs payable to Adviser 147 0 (147)
Increase (decrease) in directors' fees payable to Adviser 134 0 (134)
Increase (decrease) in other liabilities payable to Adviser 41 (10) (31)
Increase (decrease) in offerings costs payable to Adviser 5 0 (5)
Increase (decrease) in other accrued expenses and other liabilities 142 114 260
Net cash used in operating activities (10,115) (15,840) (99,897)
Cash Flows from Financing Activities      
Contribution from Members 22,999 38,500 106,000
Distributions to Members 0 (25,099) (13,493)
Proceeds from repurchase obligation 0 61,367 86,131
Repayment of repurchase obligation 0 (54,775) (86,131)
Offering costs (5) 0 0
Net cash provided by financing activities 22,994 19,993 92,507
Net increase (decrease) in cash and cash equivalents 12,879 4,153 (7,390)
Cash and cash equivalents, beginning of period 1 5,490 12,880
Cash and cash equivalents, end of period 12,880 9,643 5,490
Supplemental and non-cash financing activities      
Interest expense paid $ 0 $ 927 $ 1,034