XML 17 R6.htm IDEA: XBRL DOCUMENT v3.25.2
Statements of Cash Flows - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Cash flows from operating activities    
Net increase (decrease) in members' capital resulting from operations $ 12,391 $ 7,066
Adjustments to reconcile net increase in members' capital resulting from operations to net cash used in operating activities:    
Net realized (gains) losses on investments 20 (4)
Net change in unrealized (appreciation) depreciation of investments 2,440 (536)
Amortization of purchase discount (1,190) (370)
Amortization of deferred financing costs 83 152
Amortization of deferred offering costs 0 107
Non-cash investment income (427) (358)
(Increase) decrease in operating assets:    
Proceeds from sales and paydowns of investments 41,501 13,331
Cash repayments on drawn revolvers 1,803 1,085
Cash received for purchase of undrawn portion of revolving credit or delayed draw facilities 38 68
Interest and dividend receivable (346) (826)
Other assets (4,175) (84)
Increase (decrease) in operating liabilities:    
Payable for unsettled securities purchased 8,725 28,974
Interest payable (35) (66)
Accrued capital gains incentive fee (142) 0
Income based incentive fee payable 66 281
Management fee payable 45 176
Accrued organizational and offering expenses 0 (52)
Payable to affiliate (170) 10
Other liabilities 0 570
Net cash flows used in operating activities (15,179) (117,160)
Cash flows from financing activities    
Distributions (7,394) (2,883)
Net proceeds from issuance of common units 51,241 139,653
Proceeds from BMO Subscription Line 76,000 57,200
Placement fees paid 0 (9)
Deferred financing costs paid 0 (188)
Net cash flows provided by financing activities 3,847 136,573
Net increase (decrease) in cash and cash equivalents (11,332) 19,413
Cash and cash equivalents at the beginning of the period 19,551 19,876
Cash and cash equivalents at the end of the period 8,219 39,289
Supplemental disclosure of cash flow information    
Cash interest paid 2,085 576
Non-cash financing activities:    
Distributions declared and payable 7,527 3,749
Accrual for placement fees 5 0
Accrual for deferred credit facility costs 3 57
Accrual for deferred offering costs 0 2
BMO Subscription Line    
Cash flows from financing activities    
Repayment of BMO Subscription Line (116,000) (57,200)
Delayed Drawn Facilities    
(Increase) decrease in operating assets:    
Purchase of investments and delayed draw facilities (73,536) (165,265)
Drawn revolving credit facilities    
(Increase) decrease in operating assets:    
Purchase of investments and delayed draw facilities (25) (24)
Drawn revolvers    
(Increase) decrease in operating assets:    
Purchase of investments and delayed draw facilities $ (2,245) $ (1,395)