XML 17 R6.htm IDEA: XBRL DOCUMENT v3.25.3
Statements of Cash Flows - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Cash flows from operating activities    
Net increase (decrease) in members' capital resulting from operations $ 19,872 $ 13,192
Adjustments to reconcile net increase in members' capital resulting from operations to net cash used in operating activities:    
Net realized (gains) losses on investments 29 (4)
Net change in unrealized (appreciation) depreciation of investments 3,332 (505)
Amortization of purchase discount (1,717) (619)
Amortization of deferred financing costs 83 274
Amortization of deferred offering costs 0 107
Non-cash investment income (619) (706)
(Increase) decrease in operating assets:    
Proceeds from sales and paydowns of investments 78,210 22,362
Cash repayments on drawn revolvers 3,227 1,868
Cash received for purchase of undrawn portion of revolving credit or delayed draw facilities 46 102
Interest and dividend receivable (600) (1,681)
Other assets (1,177) (161)
Increase (decrease) in operating liabilities:    
Payable for unsettled securities purchased 261 6,923
Interest payable (108) 194
Accrued capital gains incentive fee (142) 0
Income based incentive fee payable 155 531
Management fee payable 113 427
Accrued organizational and offering expenses 0 (94)
Payable to affiliate (209) 151
Accrued professional fees 0 227
Other liabilities 25 200
Net cash flows used in operating activities (36,347) (191,611)
Cash flows from financing activities    
Distributions (14,921) (6,632)
Net proceeds from issuance of common units 92,233 188,703
Proceeds from BMO Subscription Line 113,500 98,700
Repayment of BMO Subscription Line (159,000) (98,700)
Placement fees paid (5) (9)
Deferred financing costs paid 0 (208)
Net cash flows provided by financing activities 31,807 181,854
Net increase (decrease) in cash and cash equivalents (4,540) (9,757)
Cash and cash equivalents at the beginning of the period 19,551 19,876
Cash and cash equivalents at the end of the period 15,011 10,119
Supplemental disclosure of cash flow information    
Cash interest paid 2,919 722
Non-cash financing activities:    
Distributions declared and payable 8,186 5,935
Accrual for deferred credit facility costs 2 38
Accrual for deferred offering costs 0 2
Accrual for placement fees 4 5
Change in contributions receivable 977 0
Delayed Drawn Facilities    
(Increase) decrease in operating assets:    
Purchase of investments and delayed draw facilities (133,523) (231,921)
Drawn revolving credit facilities    
(Increase) decrease in operating assets:    
Purchase of investments and delayed draw facilities (99) (427)
Drawn revolvers    
(Increase) decrease in operating assets:    
Purchase of investments and delayed draw facilities $ (3,506) $ (2,051)