XML 14 R6.htm IDEA: XBRL DOCUMENT v3.24.3
Consolidated Statement of Cash Flows (Unaudited)
$ in Thousands
9 Months Ended
Sep. 30, 2024
USD ($)
Operating activities  
Net increase/(decrease) in net assets resulting from operations $ 1,392
Adjustments to reconcile net increase/(decrease) in net assets resulting from operations to net cash used in operating activities:  
Net realized gain (loss) on investments (184)
Net change in unrealized gain (loss) on investments (447)
Payments to purchase investments (87,578)
Proceeds from sale of investments 11,381
Net (increase) decrease on derivatives (5,522)
Changes in operating assets and liabilities:  
(Increase)/decrease due from Operating Manager (3,447)
(Increase)/decrease deferred offering expenses (1,544)
(Increase)/decrease interest receivable (560)
(Increase)/decrease prepaid expenses and other assets (957)
Increase/(decrease) due to Operating Manager 5,227
Increase/(decrease) payable for investments purchased 3,435
Increase/(decrease) organizational expenses payable (564)
Increase/(decrease) management fees payable 58
Increase/(decrease) interest payable 34
Increase/(decrease) performance fees payable 28
Increase/(decrease) in offering expenses payable (677)
Increase/(decrease) other accrued expenses and liabilities 1,136
Net cash used in operating activities (78,789)
Financing activities  
Notes Borrowings 1,072
Proceeds from issuance of shares 90,770
Net cash provided by financing activities 91,842
Cash and cash equivalents  
Net increase/(decrease) in cash and cash equivalents 13,053
Cash and cash equivalents at beginning of period 2
Cash and cash equivalents at end of period 13,055
Series I  
Operating activities  
Net increase/(decrease) in net assets resulting from operations 157
Adjustments to reconcile net increase/(decrease) in net assets resulting from operations to net cash used in operating activities:  
Net realized gain (loss) on investments (29)
Net change in unrealized gain (loss) on investments (53)
Payments to purchase investments (14,072)
Proceeds from sale of investments 1,826
Net (increase) decrease on derivatives (886)
Changes in operating assets and liabilities:  
(Increase)/decrease due from Operating Manager (340)
(Increase)/decrease deferred offering expenses 211
(Increase)/decrease interest receivable (90)
(Increase)/decrease prepaid expenses and other assets (215)
Increase/(decrease) due to Operating Manager 839
Increase/(decrease) payable for investments purchased 551
Increase/(decrease) organizational expenses payable (304)
Increase/(decrease) management fees payable 23
Increase/(decrease) interest payable 17
Increase/(decrease) performance fees payable 10
Increase/(decrease) in offering expenses payable (567)
Increase/(decrease) other accrued expenses and liabilities 190
Net cash used in operating activities (12,732)
Financing activities  
Notes Borrowings 536
Proceeds from issuance of shares 14,600
Net cash provided by financing activities 15,136
Cash and cash equivalents  
Net increase/(decrease) in cash and cash equivalents 2,404
Cash and cash equivalents at beginning of period 1
Cash and cash equivalents at end of period 2,405
Series II  
Operating activities  
Net increase/(decrease) in net assets resulting from operations 1,235
Adjustments to reconcile net increase/(decrease) in net assets resulting from operations to net cash used in operating activities:  
Net realized gain (loss) on investments (155)
Net change in unrealized gain (loss) on investments (394)
Payments to purchase investments (73,506)
Proceeds from sale of investments 9,555
Net (increase) decrease on derivatives (4,636)
Changes in operating assets and liabilities:  
(Increase)/decrease due from Operating Manager (3,107)
(Increase)/decrease deferred offering expenses (1,755)
(Increase)/decrease interest receivable (470)
(Increase)/decrease prepaid expenses and other assets (742)
Increase/(decrease) due to Operating Manager 4,388
Increase/(decrease) payable for investments purchased 2,884
Increase/(decrease) organizational expenses payable (260)
Increase/(decrease) management fees payable 35
Increase/(decrease) interest payable 17
Increase/(decrease) performance fees payable 18
Increase/(decrease) in offering expenses payable (110)
Increase/(decrease) other accrued expenses and liabilities 946
Net cash used in operating activities (66,057)
Financing activities  
Notes Borrowings 536
Proceeds from issuance of shares 76,170
Net cash provided by financing activities 76,706
Cash and cash equivalents  
Net increase/(decrease) in cash and cash equivalents 10,649
Cash and cash equivalents at beginning of period 1
Cash and cash equivalents at end of period $ 10,650