XML 9 R2.htm IDEA: XBRL DOCUMENT v3.25.1
Consolidated Statements of Assets and Liabilities (Unaudited) - USD ($)
$ in Thousands
Mar. 31, 2025
Dec. 31, 2024
Assets    
Investments at fair value (cost at March 31, 2025 of $117,229; $373,709; $490,938, respectively and at December 31, 2024 of $62,730; $152,686; $215,416, respectively) $ 498,265 $ 213,457
Derivative assets, at fair value (cost at March 31, 2025 of $10,409; $33,616; $44,025, respectively and at December 31, 2024 of $2,553; $6,448; $9,001, respectively) 46,260 10,661
Cash and cash equivalents 5,260 58,587
Due from Operating Manager 7,588 6,079
Interest receivable 4,048 1,354
Deferred offering expenses 2,627 2,786
Capital subscriptions receivable 1,071 540
Dividends receivable 1,007 0
Receivable for investments sold 34 16
Prepaid expenses and other assets 15,501 3,390
Total assets 581,661 296,870
Liabilities    
Derivative liabilities, at fair value (cost at March 31, 2025 of $0; $0; $0, respectively and at December 31, 2024 of $6; $20; $26, respectively) 4,810 131
Notes payable 31,626 1,502
Payable for investments purchased 22,608 4,845
Due to Operating Manager 8,661 7,338
Distribution Payable 5,293 4,031
Interest payable 1,669 10
Performance fees payable 743 12
Management fees payable 370 0
Redemptions payable 171 0
Capital subscriptions received in advance 0 450
Other accrued expenses and liabilities 2,381 1,330
Total liabilities 78,332 19,649
Commitments and contingencies (Note 8)
Net assets    
Total net assets 503,329 277,221
A-I Shares    
Net assets    
Total net assets $ 67,778 $ 41,898
Shares outstanding 2,664,874 1,664,167
Net asset value per share $ 25.43 $ 25.18
A-II Shares    
Net assets    
Total net assets $ 0 $ 0
Shares outstanding 0 0
Net asset value per share $ 0 $ 0
E Shares    
Net assets    
Total net assets $ 54,757 $ 53,706
Shares outstanding 2,168,686 2,149,086
Net asset value per share $ 25.25 $ 24.99
F-I Shares    
Net assets    
Total net assets $ 138,028 $ 82,214
Shares outstanding 5,393,471 3,247,708
Net asset value per share $ 25.59 $ 25.31
F-S Shares    
Net assets    
Total net assets $ 6 $ 6
Shares outstanding 220 220
Net asset value per share $ 25.62 $ 25.42
I Shares    
Net assets    
Total net assets $ 0 $ 0
Shares outstanding 0 0
Net asset value per share $ 0 $ 0
P-I Shares    
Net assets    
Total net assets $ 337 $ 55
Shares outstanding 12,975 2,166
Net asset value per share $ 25.91 $ 25.45
P-S Shares    
Net assets    
Total net assets $ 90,735 $ 42,805
Shares outstanding 3,517,833 1,679,635
Net asset value per share $ 25.79 $ 25.48
S Shares    
Net assets    
Total net assets $ 0 $ 0
Shares outstanding 0 0
Net asset value per share $ 0 $ 0
T-I Shares    
Net assets    
Total net assets $ 60,148 $ 33,712
Shares outstanding 2,331,035 1,319,429
Net asset value per share $ 25.8 $ 25.55
T-S Shares    
Net assets    
Total net assets $ 91,538 $ 22,823
Shares outstanding 3,551,073 894,631
Net asset value per share $ 25.78 $ 25.51
V Shares    
Net assets    
Total net assets $ 2 $ 2
Shares outstanding 80 80
Net asset value per share $ 25.65 $ 25.65
Series I    
Assets    
Investments at fair value (cost at March 31, 2025 of $117,229; $373,709; $490,938, respectively and at December 31, 2024 of $62,730; $152,686; $215,416, respectively) $ 118,898 $ 62,055
Derivative assets, at fair value (cost at March 31, 2025 of $10,409; $33,616; $44,025, respectively and at December 31, 2024 of $2,553; $6,448; $9,001, respectively) 11,039 3,099
Cash and cash equivalents 2,429 16,817
Due from Operating Manager 1,811 1,767
Interest receivable 962 406
Deferred offering expenses 627 810
Capital subscriptions receivable 900 540
Dividends receivable 240 0
Receivable for investments sold 8 5
Prepaid expenses and other assets 3,766 1,026
Total assets 140,680 86,525
Liabilities    
Derivative liabilities, at fair value (cost at March 31, 2025 of $0; $0; $0, respectively and at December 31, 2024 of $6; $20; $26, respectively) 1,148 38
Notes payable 7,939 751
Payable for investments purchased 5,395 1,409
Due to Operating Manager 2,067 2,133
Distribution Payable 1,198 741
Interest payable 413 5
Performance fees payable 207 12
Management fees payable 105 0
Redemptions payable 171 0
Capital subscriptions received in advance 0 0
Other accrued expenses and liabilities 1,548 427
Total liabilities 20,191 5,516
Net assets    
Total net assets 120,489 81,009
Series I | A-I Shares    
Net assets    
Total net assets $ 25,521 $ 15,638
Shares outstanding 1,008,200 621,948
Net asset value per share $ 25.31 $ 25.14
Series I | A-II Shares    
Net assets    
Total net assets $ 0 $ 0
Shares outstanding 0 0
Net asset value per share $ 0 $ 0
Series I | E Shares    
Net assets    
Total net assets $ 141 $ 122
Shares outstanding 5,484 4,780
Net asset value per share $ 25.69 $ 25.52
Series I | F-I Shares    
Net assets    
Total net assets $ 31,485 $ 25,232
Shares outstanding 1,236,003 997,457
Net asset value per share $ 25.47 $ 25.3
Series I | F-S Shares    
Net assets    
Total net assets $ 3 $ 3
Shares outstanding 110 110
Net asset value per share $ 25.55 $ 25.41
Series I | I Shares    
Net assets    
Total net assets $ 0 $ 0
Shares outstanding 0 0
Net asset value per share $ 0 $ 0
Series I | P-I Shares    
Net assets    
Total net assets $ 3 $ 3
Shares outstanding 110 110
Net asset value per share $ 25.16 $ 25.03
Series I | P-S Shares    
Net assets    
Total net assets $ 3 $ 3
Shares outstanding 110 110
Net asset value per share $ 25.16 $ 25.03
Series I | S Shares    
Net assets    
Total net assets $ 0 $ 0
Shares outstanding 0 0
Net asset value per share $ 0 $ 0
Series I | T-I Shares    
Net assets    
Total net assets $ 32,705 $ 23,526
Shares outstanding 1,270,891 920,456
Net asset value per share $ 25.73 $ 25.56
Series I | T-S Shares    
Net assets    
Total net assets $ 30,627 $ 16,481
Shares outstanding 1,192,413 645,824
Net asset value per share $ 25.69 $ 25.52
Series I | V Shares    
Net assets    
Total net assets $ 1 $ 1
Shares outstanding 40 40
Net asset value per share $ 25.7 $ 25.7
Series II    
Assets    
Investments at fair value (cost at March 31, 2025 of $117,229; $373,709; $490,938, respectively and at December 31, 2024 of $62,730; $152,686; $215,416, respectively) $ 379,367 $ 151,402
Derivative assets, at fair value (cost at March 31, 2025 of $10,409; $33,616; $44,025, respectively and at December 31, 2024 of $2,553; $6,448; $9,001, respectively) 35,221 7,562
Cash and cash equivalents 2,831 41,770
Due from Operating Manager 5,777 4,312
Interest receivable 3,086 948
Deferred offering expenses 2,000 1,976
Capital subscriptions receivable 171 0
Dividends receivable 767 0
Receivable for investments sold 26 11
Prepaid expenses and other assets 11,735 2,364
Total assets 440,981 210,345
Liabilities    
Derivative liabilities, at fair value (cost at March 31, 2025 of $0; $0; $0, respectively and at December 31, 2024 of $6; $20; $26, respectively) 3,662 93
Notes payable 23,687 751
Payable for investments purchased 17,213 3,436
Due to Operating Manager 6,594 5,205
Distribution Payable 4,095 3,290
Interest payable 1,256 5
Performance fees payable 536 0
Management fees payable 265 0
Redemptions payable 0 0
Capital subscriptions received in advance 0 450
Other accrued expenses and liabilities 833 903
Total liabilities 58,141 14,133
Net assets    
Total net assets 382,840 196,212
Series II | A-I Shares    
Net assets    
Total net assets $ 42,257 $ 26,260
Shares outstanding 1,656,674 1,042,219
Net asset value per share $ 25.51 $ 25.2
Series II | A-II Shares    
Net assets    
Total net assets $ 0 $ 0
Shares outstanding 0 0
Net asset value per share $ 0 $ 0
Series II | E Shares    
Net assets    
Total net assets $ 54,616 $ 53,584
Shares outstanding 2,163,202 2,144,306
Net asset value per share $ 25.25 $ 24.99
Series II | F-I Shares    
Net assets    
Total net assets $ 106,543 $ 56,982
Shares outstanding 4,157,468 2,250,251
Net asset value per share $ 25.63 $ 25.32
Series II | F-S Shares    
Net assets    
Total net assets $ 3 $ 3
Shares outstanding 110 110
Net asset value per share $ 25.69 $ 25.44
Series II | I Shares    
Net assets    
Total net assets $ 0 $ 0
Shares outstanding 0 0
Net asset value per share $ 0 $ 0
Series II | P-I Shares    
Net assets    
Total net assets $ 334 $ 52
Shares outstanding 12,865 2,056
Net asset value per share $ 25.92 $ 25.47
Series II | P-S Shares    
Net assets    
Total net assets $ 90,732 $ 42,802
Shares outstanding 3,517,723 1,679,525
Net asset value per share $ 25.79 $ 25.48
Series II | S Shares    
Net assets    
Total net assets $ 0 $ 0
Shares outstanding 0 0
Net asset value per share $ 0 $ 0
Series II | T-I Shares    
Net assets    
Total net assets $ 27,443 $ 10,186
Shares outstanding 1,060,144 398,973
Net asset value per share $ 25.89 $ 25.53
Series II | T-S Shares    
Net assets    
Total net assets $ 60,911 $ 6,342
Shares outstanding 2,358,660 248,807
Net asset value per share $ 25.82 $ 25.49
Series II | V Shares    
Net assets    
Total net assets $ 1 $ 1
Shares outstanding 40 40
Net asset value per share $ 25.6 $ 25.6