XML 9 R2.htm IDEA: XBRL DOCUMENT v3.25.2
Consolidated Statements of Assets and Liabilities (Unaudited) - USD ($)
Jun. 30, 2025
Dec. 31, 2024
Assets    
Investments at fair value (cost at June 30, 2025 of $174,739; $541,342; $716,081, respectively and at December 31, 2024 of $62,730; $152,686; $215,416, respectively) $ 735,460,000 $ 213,457,000
Derivative assets, at fair value (cost at June 30, 2025 of $10,684; $33,342; $44,026, respectively and at December 31, 2024 of $2,553; $6,448; $9,001, respectively) 44,371,000 10,661,000
Cash and cash equivalents 21,270,000 58,587,000
Due from Operating Manager 9,622,000 6,079,000
Interest receivable 4,559,000 1,354,000
Deferred offering expenses 2,467,000 2,786,000
Capital subscriptions receivable 203,000 540,000
Dividends receivable 4,488,000 0
Receivable for investments sold 19,391,000 16,000
Prepaid expenses and other assets 22,937,000 3,390,000
Total assets 864,768,000 296,870,000
Liabilities    
Derivative liabilities, at fair value (cost at June 30, 2025 of $0; $0; $0, respectively and at December 31, 2024 of $6; $20; $26, respectively) 11,960,000 131,000
Notes payable 66,626,000 1,502,000
Payable for investments purchased 7,338,000 4,845,000
Due to Operating Manager 10,927,000 7,338,000
Distribution Payable 12,262,000 4,031,000
Interest payable 704,000 10,000
Performance fees payable 1,726,000 12,000
Management fees payable 941,000 0
Repurchases payable 1,531,000 0
Capital subscriptions received in advance 250,000 450,000
Other accrued expenses and liabilities 1,313,000 1,330,000
Total liabilities 115,578,000 19,649,000
Commitments and contingencies (Note 8)
Net assets    
Total net assets 749,190,000 277,221,000
A-I Shares    
Net assets    
Total net assets $ 88,120,000 $ 41,898,000
Shares outstanding 3,469,620 1,664,167
Net asset value per share $ 25.4 $ 25.18
A-II Shares    
Net assets    
Total net assets $ 0 $ 0
Shares outstanding 0 0
Net asset value per share $ 0 $ 0
BD Shares    
Net assets    
Total net assets $ 3,169,000 $ 0
Shares outstanding 122,331 0
Net asset value per share $ 25.9 $ 0
E Shares    
Net assets    
Total net assets $ 54,795,000 $ 53,706,000
Shares outstanding 2,177,222 2,149,086
Net asset value per share $ 25.17 $ 24.99
F-I Shares    
Net assets    
Total net assets $ 222,564,000 $ 82,214,000
Shares outstanding 8,698,778 3,247,708
Net asset value per share $ 25.59 $ 25.31
F-S Shares    
Net assets    
Total net assets $ 6,000 $ 6,000
Shares outstanding 220 220
Net asset value per share $ 25.55 $ 25.42
I Shares    
Net assets    
Total net assets $ 2,647,000 $ 0
Shares outstanding 102,311 0
Net asset value per share $ 25.87 $ 0
P-I Shares    
Net assets    
Total net assets $ 1,339,000 $ 55,000
Shares outstanding 51,286 2,166
Net asset value per share $ 26.1 $ 25.45
P-S Shares    
Net assets    
Total net assets $ 122,641,000 $ 42,805,000
Shares outstanding 4,770,702 1,679,635
Net asset value per share $ 25.71 $ 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 $ 111,440,000 $ 33,712,000
Shares outstanding 4,313,488 1,319,429
Net asset value per share $ 25.84 $ 25.55
T-S Shares    
Net assets    
Total net assets $ 142,467,000 $ 22,823,000
Shares outstanding 5,531,307 894,631
Net asset value per share $ 25.76 $ 25.51
V Shares    
Net assets    
Total net assets $ 2,000 $ 2,000
Shares outstanding 80 80
Net asset value per share $ 25.65 $ 25.65
Series I    
Assets    
Investments at fair value (cost at June 30, 2025 of $174,739; $541,342; $716,081, respectively and at December 31, 2024 of $62,730; $152,686; $215,416, respectively) $ 179,388,000 $ 62,055,000
Derivative assets, at fair value (cost at June 30, 2025 of $10,684; $33,342; $44,026, respectively and at December 31, 2024 of $2,553; $6,448; $9,001, respectively) 10,823,000 3,099,000
Cash and cash equivalents 7,554,000 16,817,000
Due from Operating Manager 2,347,000 1,767,000
Interest receivable 1,102,000 406,000
Deferred offering expenses 602,000 810,000
Capital subscriptions receivable 0 540,000
Dividends receivable 1,095,000 0
Receivable for investments sold 4,730,000 5,000
Prepaid expenses and other assets 5,652,000 1,026,000
Total assets 213,293,000 86,525,000
Liabilities    
Derivative liabilities, at fair value (cost at June 30, 2025 of $0; $0; $0, respectively and at December 31, 2024 of $6; $20; $26, respectively) 2,917,000 38,000
Notes payable 16,635,000 751,000
Payable for investments purchased 1,600,000 1,409,000
Due to Operating Manager 2,665,000 2,133,000
Distribution Payable 2,814,000 741,000
Interest payable 172,000 5,000
Performance fees payable 472,000 12,000
Management fees payable 265,000 0
Repurchases payable 1,531,000 0
Capital subscriptions received in advance 250,000 0
Other accrued expenses and liabilities 1,299,000 427,000
Total liabilities 30,620,000 5,516,000
Net assets    
Total net assets 182,673,000 81,009,000
Series I | A-I Shares    
Net assets    
Total net assets $ 34,066,000 $ 15,638,000
Shares outstanding 1,345,764 621,948
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 | BD 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 $ 145,000 $ 122,000
Shares outstanding 5,657 4,780
Net asset value per share $ 25.64 $ 25.52
Series I | F-I Shares    
Net assets    
Total net assets $ 52,076,000 $ 25,232,000
Shares outstanding 2,045,164 997,457
Net asset value per share $ 25.46 $ 25.3
Series I | F-S Shares    
Net assets    
Total net assets $ 3,000 $ 3,000
Shares outstanding 110 110
Net asset value per share $ 25.49 $ 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 $ 3,000 $ 3,000
Shares outstanding 110 110
Net asset value per share $ 25.1 $ 25.03
Series I | P-S Shares    
Net assets    
Total net assets $ 4,153,000 $ 3,000
Shares outstanding 165,442 110
Net asset value per share $ 25.1 $ 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 $ 48,295,000 $ 23,526,000
Shares outstanding 1,879,619 920,456
Net asset value per share $ 25.69 $ 25.56
Series I | T-S Shares    
Net assets    
Total net assets $ 43,931,000 $ 16,481,000
Shares outstanding 1,711,875 645,824
Net asset value per share $ 25.66 $ 25.52
Series I | V Shares    
Net assets    
Total net assets $ 1,000 $ 1,000
Shares outstanding 40 40
Net asset value per share $ 25.7 $ 25.7
Series II    
Assets    
Investments at fair value (cost at June 30, 2025 of $174,739; $541,342; $716,081, respectively and at December 31, 2024 of $62,730; $152,686; $215,416, respectively) $ 556,072,000 $ 151,402,000
Derivative assets, at fair value (cost at June 30, 2025 of $10,684; $33,342; $44,026, respectively and at December 31, 2024 of $2,553; $6,448; $9,001, respectively) 33,548,000 7,562,000
Cash and cash equivalents 13,716,000 41,770,000
Due from Operating Manager 7,275,000 4,312,000
Interest receivable 3,457,000 948,000
Deferred offering expenses 1,865,000 1,976,000
Capital subscriptions receivable 203,000 0
Dividends receivable 3,393,000 0
Receivable for investments sold 14,661,000 11,000
Prepaid expenses and other assets 17,285,000 2,364,000
Total assets 651,475,000 210,345,000
Liabilities    
Derivative liabilities, at fair value (cost at June 30, 2025 of $0; $0; $0, respectively and at December 31, 2024 of $6; $20; $26, respectively) 9,043,000 93,000
Notes payable 49,991,000 751,000
Payable for investments purchased 5,738,000 3,436,000
Due to Operating Manager 8,262,000 5,205,000
Distribution Payable 9,448,000 3,290,000
Interest payable 532,000 5,000
Performance fees payable 1,254,000 0
Management fees payable 676,000 0
Repurchases payable 0 0
Capital subscriptions received in advance 0 450,000
Other accrued expenses and liabilities 14,000 903,000
Total liabilities 84,958,000 14,133,000
Net assets    
Total net assets 566,517,000 196,212,000
Series II | A-I Shares    
Net assets    
Total net assets $ 54,054,000 $ 26,260,000
Shares outstanding 2,123,856 1,042,219
Net asset value per share $ 25.45 $ 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 | BD Shares    
Net assets    
Total net assets $ 3,169,000 $ 0
Shares outstanding 122,331 0
Net asset value per share $ 25.9 $ 0
Series II | E Shares    
Net assets    
Total net assets $ 54,650,000 $ 53,584,000
Shares outstanding 2,171,565 2,144,306
Net asset value per share $ 25.17 $ 24.99
Series II | F-I Shares    
Net assets    
Total net assets $ 170,488,000 $ 56,982,000
Shares outstanding 6,653,614 2,250,251
Net asset value per share $ 25.62 $ 25.32
Series II | F-S Shares    
Net assets    
Total net assets $ 3,000 $ 3,000
Shares outstanding 110 110
Net asset value per share $ 25.6 $ 25.44
Series II | I Shares    
Net assets    
Total net assets $ 2,647,000 $ 0
Shares outstanding 102,311 0
Net asset value per share $ 25.87 $ 0
Series II | P-I Shares    
Net assets    
Total net assets $ 1,336,000 $ 52,000
Shares outstanding 51,176 2,056
Net asset value per share $ 26.11 $ 25.47
Series II | P-S Shares    
Net assets    
Total net assets $ 118,488,000 $ 42,802,000
Shares outstanding 4,605,260 1,679,525
Net asset value per share $ 25.73 $ 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 $ 63,145,000 $ 10,186,000
Shares outstanding 2,433,869 398,973
Net asset value per share $ 25.94 $ 25.53
Series II | T-S Shares    
Net assets    
Total net assets $ 98,536,000 $ 6,342,000
Shares outstanding 3,819,432 248,807
Net asset value per share $ 25.8 $ 25.49
Series II | V Shares    
Net assets    
Total net assets $ 1,000 $ 1,000
Shares outstanding 40 40
Net asset value per share $ 25.6 $ 25.6