XML 21 R7.htm IDEA: XBRL DOCUMENT v3.24.0.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
8 Months Ended 12 Months Ended
Dec. 31, 2022
Dec. 31, 2023
Dec. 31, 2022
Cash flows from operating activities      
Net increase in members' capital resulting from operations $ 1,409 [1] $ 26,955  
Adjustments to reconcile net (increase) decrease in members' capital resulting from operations to net cash (used in) provided by operating activities:      
Net realized gains (losses) on investments 0 [2] (7)  
Net change in unrealized (appreciation) depreciation of investments 225 [3] (11,444)  
Amortization of purchase discount (167) [1] (1,845)  
Amortization of deferred financing costs 11 [1] 402  
Amortization of deferred offering costs 120 [1] 66  
Non-cash investment income 0 [1] (1,517)  
(Increase) decrease in operating assets:      
Cash received for purchase of undrawn portion of revolving credit or delayed draw facilities 69 [1] 172  
Interest and dividend receivable (826) [1] (4,464)  
Other assets (64) [1] (11)  
Increase (decrease) in operating liabilities:      
Interest payable 363 [1] 1,770  
Income based incentive fee payable 208 [1] 1,311  
Capital gains incentive fee payable 0 [1] 1,344  
Management fee payable 111 [1] 832  
Payable to affiliates 167 [1] 63  
Other liabilities 554 [1] 360  
Net cash flows used in operating activities (121,158) [1] (428,628)  
Cash flows from financing activities      
Distributions (1,268) [1] (19,377)  
Net proceeds from issuance of common units 74,804 [1] 194,161 $ 74,805
Placement fees paid (65) [1] (46)  
Deferred offering costs paid (186) [1] 0  
Deferred financing costs paid (35) [1] (1,781)  
Net cash flows provided by financing activities 126,950 [1] 430,057  
Net increase in cash and cash equivalents 5,792 [1] 1,429  
Cash and cash equivalents at the beginning of the period [1] 1 5,793  
Cash and cash equivalents at the end of the period 5,793 [1] 7,222 5,793 [1]
Supplemental disclosure of cash flow information      
Cash interest paid 996 [1] 10,854  
Non-cash financing activities:      
Distributions declared and payable 1,336 [1] 0 $ 1,336 [1]
Accrual for placement fees 28 [1] 0  
Accrual for deferred credit facility costs 0 [1] 81  
BMO Subscription Line      
Cash flows from financing activities      
Proceeds from BMO Subscription Line 135,800 [1] 341,700  
Repayment of BMO Subscription Line (82,100) [1] (334,600)  
UBS Credit Facility      
Cash flows from financing activities      
Proceeds from BMO Subscription Line 0 [1] 257,700  
Repayment of BMO Subscription Line 0 [1] (7,700)  
Investments Including Delayed Draw Facilities      
(Increase) decrease in operating assets:      
Cash paid for purchase of investments (123,228) [1] (450,463)  
Investments Excluding Drawn Revolvers      
(Increase) decrease in operating assets:      
Proceeds from sales and paydowns/ repayments of investments 109 [1] 8,785  
Drawn Revolving Credit Facilities      
(Increase) decrease in operating assets:      
Cash paid for purchase of investments (55) [1] (794)  
Drawn Revolvers      
(Increase) decrease in operating assets:      
Cash paid for purchase of investments (324) [1] (2,223)  
Proceeds from sales and paydowns/ repayments of investments $ 160 [1] $ 2,080  
[1] For the year ended December 31, 2022, amounts represent the period from May 9, 2022 (commencement of operations) to December 31, 2022.
[2] For the year ended December 31, 2022, amounts represent the period from May 9, 2022 (commencement of operations) to December 31, 2022.
[3] For the year ended December 31, 2022, amounts represent the period from May 9, 2022 (commencement of operations) to December 31, 2022.