XML 13 R6.htm IDEA: XBRL DOCUMENT v3.25.3
Consolidated Statement of Cash Flows (Unaudited) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Operating activities    
Net increase/(decrease) in net assets resulting from operations $ 41,149 $ 1,392
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 (3,335) (184)
Net change in unrealized (gain) loss on investments (27,850) (447)
Net realized (gain) loss on derivatives 150 0
Net change in unrealized (gain) loss on derivatives 6,279 478
Payments to purchase investments (1,909,572) (87,578)
Proceeds from sale of investments 1,104,886 11,381
Payments to purchase derivatives (34,998) (6,000)
Proceeds from sale of derivatives (151) 0
Changes in operating assets and liabilities:    
(Increase)/decrease in receivable for investments sold (11,473) 0
(Increase)/decrease in due from Operating Manager (4,825) (3,447)
(Increase)/decrease in interest receivable (9,752) (560)
(Increase)/decrease in dividends receivable (9,049) 0
(Increase)/decrease in deferred offering expenses 480 (1,544)
(Increase)/decrease in capital subscriptions receivable 342 0
(Increase)/decrease in prepaid expenses and other assets (12,517) (957)
Increase/(decrease) in distributions payable 2,358 0
Increase/(decrease) in Due to Operating Manager 6,506 5,227
Increase/(decrease) in payable for investments purchased (15) 3,435
Increase/(decrease) in performance fees payable 3,670 28
Increase/(decrease) in management fees payable 942 58
Increase/(decrease) in interest payable 6,214 34
Increase/(decrease) in capital subscriptions received in advance (450) 0
Increase/(decrease) in organizational expenses payable 0 (564)
Increase/(decrease) in offering expenses payable 0 (677)
Increase/(decrease) in repurchases payable 0 (0)
Increase/(decrease) in other accrued expenses and liabilities 3,535 1,136
Net cash provided by (used in) operating activities (847,476) (78,789)
Financing activities    
Notes Borrowings 124 1,072
Proceeds from issuance of shares 919,772 90,770
Repurchases of shares (17,070) 0
Distributions declared (34,126) 0
Net cash provided by (used in) financing activities 868,700 91,842
Cash and cash equivalents    
Net increase/(decrease) in cash and cash equivalents 21,224 13,053
Cash and cash equivalents at beginning of period 58,587 2
Cash and cash equivalents at end of period 79,811 13,055
Supplemental disclosure of cash flow information:    
Income taxes paid 824 0
Cash paid for interest 938 0
Series I    
Operating activities    
Net increase/(decrease) in net assets resulting from operations 8,241 157
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 (740) (29)
Net change in unrealized (gain) loss on investments (6,775) (53)
Net realized (gain) loss on derivatives (45) 0
Net change in unrealized (gain) loss on derivatives 1,803 58
Payments to purchase investments (313,510) (14,072)
Proceeds from sale of investments 154,501 1,826
Payments to purchase derivatives (7,291) (944)
Proceeds from sale of derivatives 44 0
Changes in operating assets and liabilities:    
(Increase)/decrease in receivable for investments sold (2,498) 0
(Increase)/decrease in due from Operating Manager (608) (340)
(Increase)/decrease in interest receivable (1,277) (90)
(Increase)/decrease in dividends receivable (1,971) 0
(Increase)/decrease in deferred offering expenses 308 211
(Increase)/decrease in capital subscriptions receivable 540 0
(Increase)/decrease in prepaid expenses and other assets (2,497) (215)
Increase/(decrease) in distributions payable 321 0
Increase/(decrease) in Due to Operating Manager 883 839
Increase/(decrease) in payable for investments purchased (357) 551
Increase/(decrease) in performance fees payable 882 10
Increase/(decrease) in management fees payable 252 23
Increase/(decrease) in interest payable 639 17
Increase/(decrease) in capital subscriptions received in advance 0 0
Increase/(decrease) in organizational expenses payable 0 (304)
Increase/(decrease) in offering expenses payable 0 (567)
Increase/(decrease) in repurchases payable 0 (0)
Increase/(decrease) in other accrued expenses and liabilities 1,733 190
Net cash provided by (used in) operating activities (167,422) (12,732)
Financing activities    
Notes Borrowings 27 536
Proceeds from issuance of shares 191,888 14,600
Repurchases of shares (15,860) 0
Distributions declared (6,782) 0
Net cash provided by (used in) financing activities 169,273 15,136
Cash and cash equivalents    
Net increase/(decrease) in cash and cash equivalents 1,851 2,404
Cash and cash equivalents at beginning of period 16,817 1
Cash and cash equivalents at end of period 18,668 2,405
Supplemental disclosure of cash flow information:    
Income taxes paid 824 0
Cash paid for interest 256 0
Series II    
Operating activities    
Net increase/(decrease) in net assets resulting from operations 32,908 1,235
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 (2,595) (155)
Net change in unrealized (gain) loss on investments (21,075) (394)
Net realized (gain) loss on derivatives 195 0
Net change in unrealized (gain) loss on derivatives 4,476 420
Payments to purchase investments (1,596,062) (73,506)
Proceeds from sale of investments 950,385 9,555
Payments to purchase derivatives (27,707) (5,056)
Proceeds from sale of derivatives (195) 0
Changes in operating assets and liabilities:    
(Increase)/decrease in receivable for investments sold (8,975) 0
(Increase)/decrease in due from Operating Manager (4,217) (3,107)
(Increase)/decrease in interest receivable (8,475) (470)
(Increase)/decrease in dividends receivable (7,078) 0
(Increase)/decrease in deferred offering expenses 172 (1,755)
(Increase)/decrease in capital subscriptions receivable (198) 0
(Increase)/decrease in prepaid expenses and other assets (10,020) (742)
Increase/(decrease) in distributions payable 2,037 0
Increase/(decrease) in Due to Operating Manager 5,623 4,388
Increase/(decrease) in payable for investments purchased 342 2,884
Increase/(decrease) in performance fees payable 2,788 18
Increase/(decrease) in management fees payable 690 35
Increase/(decrease) in interest payable 5,575 17
Increase/(decrease) in capital subscriptions received in advance (450) 0
Increase/(decrease) in organizational expenses payable 0 (260)
Increase/(decrease) in offering expenses payable 0 (110)
Increase/(decrease) in repurchases payable 0 (0)
Increase/(decrease) in other accrued expenses and liabilities 1,802 946
Net cash provided by (used in) operating activities (680,054) (66,057)
Financing activities    
Notes Borrowings 97 536
Proceeds from issuance of shares 727,884 76,170
Repurchases of shares (1,210) 0
Distributions declared (27,344) 0
Net cash provided by (used in) financing activities 699,427 76,706
Cash and cash equivalents    
Net increase/(decrease) in cash and cash equivalents 19,373 10,649
Cash and cash equivalents at beginning of period 41,770 1
Cash and cash equivalents at end of period 61,143 10,650
Supplemental disclosure of cash flow information:    
Income taxes paid 0 0
Cash paid for interest $ 682 $ 0