XML 13 R6.htm IDEA: XBRL DOCUMENT v3.25.2
Consolidated Statement of Cash Flows (Unaudited) - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2025
Jun. 30, 2024
Operating activities    
Net increase/(decrease) in net assets resulting from operations $ 19,604 $ 146
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 (459) 0
Net change in unrealized (gain) loss on investments (21,338) (30)
Payments to purchase investments (1,225,422) (48,317)
Proceeds from sale of investments 725,216 0
Net realized gain (loss) on derivatives (1,526) 0
Net change in unrealized gain (loss) on derivatives 13,118 70
Payments to purchase derivatives (34,998) 0
Proceeds from sale of derivatives 1,525 0
Changes in operating assets and liabilities:    
(Increase)/decrease in due from Operating Manager (3,543) (2,005)
(Increase)/decrease in interest receivable (3,205) (183)
(Increase)/decrease in deferred offering expenses 319 (1,679)
(Increase)/decrease in dividends receivable (4,488) 0
(Increase)/decrease in receivable for investments sold (19,375) 0
(Increase)/decrease in prepaid expenses and other assets (19,547) (480)
Increase/(decrease) in payable for investments purchased 2,493 3,714
Increase/(decrease) in interest payable 694 0
Increase/(decrease) in performance fees payable 1,714 0
Increase/(decrease) management fees payable 941 0
Increase/(decrease) in other accrued expenses and liabilities (17) 827
Increase/(decrease) in offering expenses payable 0 556
Increase/(decrease) organizational expenses payable 0 57
Increase/(decrease) in Due to Operating Manager 3,589 2,382
Net cash provided by (used in) operating activities (564,705) (44,942)
Financing activities    
Notes Borrowings 65,124 1,072
Proceeds from issuance of shares, net of change in capital subscriptions receivable and Capital subscriptions received in advance 483,485 50,000
Repurchases of shares, net of change in repurchases payable (11,897) 0
Distributions declared, net of change in distributions payable (9,324) 0
Net cash provided by (used in) financing activities 527,388 51,072
Cash and cash equivalents    
Net increase/(decrease) in cash and cash equivalents (37,317) 6,130
Cash and cash equivalents at beginning of period 58,587 2
Cash and cash equivalents at end of period 21,270 6,132
Supplemental disclosure of cash flow information:    
Income taxes paid 434 0
Cash paid for interest 629 0
Series I    
Operating activities    
Net increase/(decrease) in net assets resulting from operations 4,212 0
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 (112) 0
Net change in unrealized (gain) loss on investments (5,324) 0
Payments to purchase investments (220,087) 0
Proceeds from sale of investments 108,190 0
Net realized gain (loss) on derivatives (412) 0
Net change in unrealized gain (loss) on derivatives 3,280 0
Payments to purchase derivatives (8,124) 0
Proceeds from sale of derivatives 411 0
Changes in operating assets and liabilities:    
(Increase)/decrease in due from Operating Manager (580) 314
(Increase)/decrease in interest receivable (696) 0
(Increase)/decrease in deferred offering expenses 208 675
(Increase)/decrease in dividends receivable (1,095) 0
(Increase)/decrease in receivable for investments sold (4,725) 0
(Increase)/decrease in prepaid expenses and other assets (4,626) (117)
Increase/(decrease) in payable for investments purchased 191 0
Increase/(decrease) in interest payable 167 0
Increase/(decrease) in performance fees payable 460 0
Increase/(decrease) management fees payable 265 0
Increase/(decrease) in other accrued expenses and liabilities 872 0
Increase/(decrease) in offering expenses payable 0 (675)
Increase/(decrease) organizational expenses payable 0 (314)
Increase/(decrease) in Due to Operating Manager 532 0
Net cash provided by (used in) operating activities (126,993) (117)
Financing activities    
Notes Borrowings 15,884 536
Proceeds from issuance of shares, net of change in capital subscriptions receivable and Capital subscriptions received in advance 115,108 0
Repurchases of shares, net of change in repurchases payable (11,323) 0
Distributions declared, net of change in distributions payable (1,939) 0
Net cash provided by (used in) financing activities 117,730 536
Cash and cash equivalents    
Net increase/(decrease) in cash and cash equivalents (9,263) 419
Cash and cash equivalents at beginning of period 16,817 1
Cash and cash equivalents at end of period 7,554 420
Supplemental disclosure of cash flow information:    
Income taxes paid 434 0
Cash paid for interest 185 0
Series II    
Operating activities    
Net increase/(decrease) in net assets resulting from operations 15,392 146
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 (347) 0
Net change in unrealized (gain) loss on investments (16,014) (30)
Payments to purchase investments (1,005,335) (48,317)
Proceeds from sale of investments 617,026 0
Net realized gain (loss) on derivatives (1,114) 0
Net change in unrealized gain (loss) on derivatives 9,838 70
Payments to purchase derivatives (26,874) 0
Proceeds from sale of derivatives 1,114 0
Changes in operating assets and liabilities:    
(Increase)/decrease in due from Operating Manager (2,963) (2,319)
(Increase)/decrease in interest receivable (2,509) (183)
(Increase)/decrease in deferred offering expenses 111 (2,354)
(Increase)/decrease in dividends receivable (3,393) 0
(Increase)/decrease in receivable for investments sold (14,650) 0
(Increase)/decrease in prepaid expenses and other assets (14,921) (363)
Increase/(decrease) in payable for investments purchased 2,302 3,714
Increase/(decrease) in interest payable 527 0
Increase/(decrease) in performance fees payable 1,254 0
Increase/(decrease) management fees payable 676 0
Increase/(decrease) in other accrued expenses and liabilities (889) 827
Increase/(decrease) in offering expenses payable 0 1,231
Increase/(decrease) organizational expenses payable 0 371
Increase/(decrease) in Due to Operating Manager 3,057 2,382
Net cash provided by (used in) operating activities (437,712) (44,825)
Financing activities    
Notes Borrowings 49,240 536
Proceeds from issuance of shares, net of change in capital subscriptions receivable and Capital subscriptions received in advance 368,377 50,000
Repurchases of shares, net of change in repurchases payable (574) 0
Distributions declared, net of change in distributions payable (7,385) 0
Net cash provided by (used in) financing activities 409,658 50,536
Cash and cash equivalents    
Net increase/(decrease) in cash and cash equivalents (28,054) 5,711
Cash and cash equivalents at beginning of period 41,770 1
Cash and cash equivalents at end of period 13,716 5,712
Supplemental disclosure of cash flow information:    
Income taxes paid 0 0
Cash paid for interest $ 444 $ 0