XML 9 R2.htm IDEA: XBRL DOCUMENT v3.25.3
Consolidated Statements of Assets and Liabilities (Unaudited) - USD ($)
$ in Thousands
Sep. 30, 2025
Dec. 31, 2024
Assets    
Investments at fair value (cost at September 30, 2025 of $222,479; $800,958; $1,023,437, respectively and at December 31, 2024 of $62,730; $152,686; $215,416, respectively) $ 1,049,328 $ 213,457
Derivative assets, at fair value (cost at September 30, 2025 of $9,851; $34,175; $44,026, respectively and at December 31, 2024 of $2,553; $6,448; $9,001, respectively) 45,815 10,661
Cash and cash equivalents 79,811 58,587
Due from Operating Manager 10,904 6,079
Interest receivable 11,106 1,354
Deferred offering expenses 2,306 2,786
Capital subscriptions receivable 198 540
Dividends receivable 9,049 0
Receivable for investments sold 11,489 16
Prepaid expenses and other assets 15,907 3,390
Total assets 1,235,913 296,870
Liabilities    
Derivative liabilities, at fair value (cost at September 30, 2025 of $0; $0; $0, respectively and at December 31, 2024 of $6; $20; $26, respectively) 6,565 131
Notes payable 1,626 1,502
Payable for investments purchased 4,830 4,845
Due to Operating Manager 13,844 7,338
Distribution Payable 6,389 4,031
Interest payable 6,224 10
Performance fees payable 3,682 12
Management fees payable 942 0
Capital subscriptions received in advance 0 450
Other accrued expenses and liabilities 4,865 1,330
Total liabilities 48,967 19,649
Commitments and contingencies (Note 8)
Net assets    
Total net assets 1,186,946 277,221
A-I Shares    
Net assets    
Total net assets $ 99,712 $ 41,898
Shares outstanding 3,908,620 1,664,167
Net asset value per share $ 25.51 $ 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 $ 130,839 $ 0
Shares outstanding 5,030,925 0
Net asset value per share $ 26.01 $ 0
E Shares    
Net assets    
Total net assets $ 55,281 $ 53,706
Shares outstanding 2,187,394 2,149,086
Net asset value per share $ 25.27 $ 24.99
F-I Shares    
Net assets    
Total net assets $ 402,142 $ 82,214
Shares outstanding 15,652,941 3,247,708
Net asset value per share $ 25.69 $ 25.31
F-S Shares    
Net assets    
Total net assets $ 173 $ 6
Shares outstanding 6,740 220
Net asset value per share $ 25.65 $ 25.42
I Shares    
Net assets    
Total net assets $ 19,216 $ 0
Shares outstanding 740,063 0
Net asset value per share $ 25.97 $ 0
P-I Shares    
Net assets    
Total net assets $ 1,376 $ 55
Shares outstanding 52,511 2,166
Net asset value per share $ 26.2 $ 25.45
P-S Shares    
Net assets    
Total net assets $ 156,170 $ 42,805
Shares outstanding 6,050,838 1,679,635
Net asset value per share $ 25.81 $ 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 $ 139,779 $ 33,712
Shares outstanding 5,388,374 1,319,429
Net asset value per share $ 25.94 $ 25.55
T-S Shares    
Net assets    
Total net assets $ 182,256 $ 22,823
Shares outstanding 7,049,486 894,631
Net asset value per share $ 25.85 $ 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 September 30, 2025 of $222,479; $800,958; $1,023,437, respectively and at December 31, 2024 of $62,730; $152,686; $215,416, respectively) $ 228,579 $ 62,055
Derivative assets, at fair value (cost at September 30, 2025 of $9,851; $34,175; $44,026, respectively and at December 31, 2024 of $2,553; $6,448; $9,001, respectively) 9,980 3,099
Cash and cash equivalents 18,668 16,817
Due from Operating Manager 2,375 1,767
Interest receivable 1,683 406
Deferred offering expenses 502 810
Capital subscriptions receivable 0 540
Dividends receivable 1,971 0
Receivable for investments sold 2,503 5
Prepaid expenses and other assets 3,523 1,026
Total assets 269,784 86,525
Liabilities    
Derivative liabilities, at fair value (cost at September 30, 2025 of $0; $0; $0, respectively and at December 31, 2024 of $6; $20; $26, respectively) 1,430 38
Notes payable 778 751
Payable for investments purchased 1,052 1,409
Due to Operating Manager 3,016 2,133
Distribution Payable 1,062 741
Interest payable 644 5
Performance fees payable 894 12
Management fees payable 252 0
Capital subscriptions received in advance 0 0
Other accrued expenses and liabilities 2,160 427
Total liabilities 11,288 5,516
Net assets    
Total net assets 258,496 81,009
Series I | A-I Shares    
Net assets    
Total net assets $ 37,901 $ 15,638
Shares outstanding 1,489,598 621,948
Net asset value per share $ 25.44 $ 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 $ 153 $ 122
Shares outstanding 5,919 4,780
Net asset value per share $ 25.79 $ 25.52
Series I | F-I Shares    
Net assets    
Total net assets $ 93,759 $ 25,232
Shares outstanding 3,663,967 997,457
Net asset value per share $ 25.59 $ 25.3
Series I | F-S Shares    
Net assets    
Total net assets $ 104 $ 3
Shares outstanding 4,050 110
Net asset value per share $ 25.61 $ 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 $ 25.22 $ 25.03
Series I | P-S Shares    
Net assets    
Total net assets $ 4,575 $ 3
Shares outstanding 181,394 110
Net asset value per share $ 25.22 $ 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 $ 63,864 $ 23,526
Shares outstanding 2,473,514 920,456
Net asset value per share $ 25.82 $ 25.56
Series I | T-S Shares    
Net assets    
Total net assets $ 58,136 $ 16,481
Shares outstanding 2,255,194 645,824
Net asset value per share $ 25.78 $ 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 September 30, 2025 of $222,479; $800,958; $1,023,437, respectively and at December 31, 2024 of $62,730; $152,686; $215,416, respectively) $ 820,749 $ 151,402
Derivative assets, at fair value (cost at September 30, 2025 of $9,851; $34,175; $44,026, respectively and at December 31, 2024 of $2,553; $6,448; $9,001, respectively) 35,835 7,562
Cash and cash equivalents 61,143 41,770
Due from Operating Manager 8,529 4,312
Interest receivable 9,423 948
Deferred offering expenses 1,804 1,976
Capital subscriptions receivable 198 0
Dividends receivable 7,078 0
Receivable for investments sold 8,986 11
Prepaid expenses and other assets 12,384 2,364
Total assets 966,129 210,345
Liabilities    
Derivative liabilities, at fair value (cost at September 30, 2025 of $0; $0; $0, respectively and at December 31, 2024 of $6; $20; $26, respectively) 5,135 93
Notes payable 848 751
Payable for investments purchased 3,778 3,436
Due to Operating Manager 10,828 5,205
Distribution Payable 5,327 3,290
Interest payable 5,580 5
Performance fees payable 2,788 0
Management fees payable 690 0
Capital subscriptions received in advance 0 450
Other accrued expenses and liabilities 2,705 903
Total liabilities 37,679 14,133
Net assets    
Total net assets 928,450 196,212
Series II | A-I Shares    
Net assets    
Total net assets $ 61,811 $ 26,260
Shares outstanding 2,419,022 1,042,219
Net asset value per share $ 25.55 $ 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 $ 130,839 $ 0
Shares outstanding 5,030,925 0
Net asset value per share $ 26.01 $ 0
Series II | E Shares    
Net assets    
Total net assets $ 55,128 $ 53,584
Shares outstanding 2,181,475 2,144,306
Net asset value per share $ 25.27 $ 24.99
Series II | F-I Shares    
Net assets    
Total net assets $ 308,383 $ 56,982
Shares outstanding 11,988,974 2,250,251
Net asset value per share $ 25.72 $ 25.32
Series II | F-S Shares    
Net assets    
Total net assets $ 69 $ 3
Shares outstanding 2,690 110
Net asset value per share $ 25.7 $ 25.44
Series II | I Shares    
Net assets    
Total net assets $ 19,216 $ 0
Shares outstanding 740,063 0
Net asset value per share $ 25.97 $ 0
Series II | P-I Shares    
Net assets    
Total net assets $ 1,373 $ 52
Shares outstanding 52,401 2,056
Net asset value per share $ 26.21 $ 25.47
Series II | P-S Shares    
Net assets    
Total net assets $ 151,595 $ 42,802
Shares outstanding 5,869,444 1,679,525
Net asset value per share $ 25.83 $ 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 $ 75,915 $ 10,186
Shares outstanding 2,914,860 398,973
Net asset value per share $ 26.04 $ 25.53
Series II | T-S Shares    
Net assets    
Total net assets $ 124,120 $ 6,342
Shares outstanding 4,794,292 248,807
Net asset value per share $ 25.89 $ 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