XML 21 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statement of Cash Flows (Unaudited)
$ in Thousands
12 Months Ended
Dec. 31, 2024
USD ($)
Operating activities  
Net increase/(decrease) in net assets resulting from operations $ 3,075
Adjustments to reconcile net increase/(decrease) in net assets resulting from operations to net cash provided by (used in) operating activities:  
Net realized (gain) loss on investments (574)
Net change in unrealized (gain) loss on investments 1,959
Payments to purchase investments (261,564)
Proceeds from sale of investments 46,722
Net (increase) decrease on derivatives (10,530)
Changes in operating assets and liabilities:  
(Increase)/decrease in due from Operating Manager (5,451)
(Increase)/decrease in deferred offering expenses (1,436)
(Increase)/decrease in interest receivable (1,354)
(Increase)/decrease in receivable for investments sold (16)
(Increase)/decrease in prepaid expenses and other assets (3,390)
Increase/(decrease) in due to Operating Manager 7,338
Increase/(decrease) in payable for investments purchased 4,845
Increase/(decrease) in performance fees payable 12
Increase/(decrease) in interest payable 10
Increase/(decrease) in offering expenses payable (1,350)
Increase/(decrease) in organizational expenses payable (628)
Increase/(decrease) in other accrued expenses and liabilities 1,330
Net cash provided by (used in) operating activities (221,002)
Financing activities  
Notes Borrowings 1,502
Proceeds from issuance of shares (net of change in capital subscriptions receivable) 278,085
Net cash provided by (used in) financing activities 279,587
Cash and cash equivalents  
Net increase/(decrease) in cash and cash equivalents 58,585
Cash and cash equivalents at beginning of year 2
Cash and cash equivalents at end of year 58,587
Supplemental disclosure of cash flow information:  
Income taxes paid 338
Cash paid for interest 68
Series I  
Operating activities  
Net increase/(decrease) in net assets resulting from operations 467
Adjustments to reconcile net increase/(decrease) in net assets resulting from operations to net cash provided by (used in) operating activities:  
Net realized (gain) loss on investments (136)
Net change in unrealized (gain) loss on investments 675
Payments to purchase investments (76,146)
Proceeds from sale of investments 13,552
Net (increase) decrease on derivatives (3,061)
Changes in operating assets and liabilities:  
(Increase)/decrease in due from Operating Manager (1,453)
(Increase)/decrease in deferred offering expenses (135)
(Increase)/decrease in interest receivable (406)
(Increase)/decrease in receivable for investments sold (5)
(Increase)/decrease in prepaid expenses and other assets (1,026)
Increase/(decrease) in due to Operating Manager 2,133
Increase/(decrease) in payable for investments purchased 1,409
Increase/(decrease) in performance fees payable 12
Increase/(decrease) in interest payable 5
Increase/(decrease) in offering expenses payable (675)
Increase/(decrease) in organizational expenses payable (314)
Increase/(decrease) in other accrued expenses and liabilities 427
Net cash provided by (used in) operating activities (64,677)
Financing activities  
Notes Borrowings 751
Proceeds from issuance of shares (net of change in capital subscriptions receivable) 80,742
Net cash provided by (used in) financing activities 81,493
Cash and cash equivalents  
Net increase/(decrease) in cash and cash equivalents 16,816
Cash and cash equivalents at beginning of year 1
Cash and cash equivalents at end of year 16,817
Supplemental disclosure of cash flow information:  
Income taxes paid 88
Cash paid for interest 34
Series II  
Operating activities  
Net increase/(decrease) in net assets resulting from operations 2,608
Adjustments to reconcile net increase/(decrease) in net assets resulting from operations to net cash provided by (used in) operating activities:  
Net realized (gain) loss on investments (438)
Net change in unrealized (gain) loss on investments 1,284
Payments to purchase investments (185,418)
Proceeds from sale of investments 33,170
Net (increase) decrease on derivatives (7,469)
Changes in operating assets and liabilities:  
(Increase)/decrease in due from Operating Manager (3,998)
(Increase)/decrease in deferred offering expenses (1,301)
(Increase)/decrease in interest receivable (948)
(Increase)/decrease in receivable for investments sold (11)
(Increase)/decrease in prepaid expenses and other assets (2,364)
Increase/(decrease) in due to Operating Manager 5,205
Increase/(decrease) in payable for investments purchased 3,436
Increase/(decrease) in performance fees payable 0
Increase/(decrease) in interest payable 5
Increase/(decrease) in offering expenses payable (675)
Increase/(decrease) in organizational expenses payable (314)
Increase/(decrease) in other accrued expenses and liabilities 903
Net cash provided by (used in) operating activities (156,325)
Financing activities  
Notes Borrowings 751
Proceeds from issuance of shares (net of change in capital subscriptions receivable) 197,343
Net cash provided by (used in) financing activities 198,094
Cash and cash equivalents  
Net increase/(decrease) in cash and cash equivalents 41,769
Cash and cash equivalents at beginning of year 1
Cash and cash equivalents at end of year 41,770
Supplemental disclosure of cash flow information:  
Income taxes paid 250
Cash paid for interest $ 34