XML 32 R8.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statement of Cash Flows
9 Months Ended
Dec. 31, 2025
USD ($)
ISQ Open Infrastructure Company LLC - Series I  
Cash flows from operating activities  
Net increase in net assets resulting from operations $ 6,698,504
Adjustments to reconcile net increase in net assets resulting from operations to net cash used in operating activities:  
Purchase of limited liability company interests in ISQ Open Infrastructure Company LLC – Series II (29,470,330)
Net investment income and expenses allocated from ISQ Open Infrastructure Company LLC – Series II 1,035,939
Net change in unrealized gain (loss) on investments (7,758,958)
Amortization of deferred offering costs 48,587
Net (increase) decrease in operating assets:  
Due from Manager - Expense Support (476,948)
Net increase (decrease) in operating liabilities:  
Organizational costs payable 268,457
Professional fees payable 176,749
Net cash used in operating activities (29,478,000)
Cash flows from financing activities  
Capital contributions 29,485,000
Net cash provided by financing activities 29,485,000
Net increase in cash 7,000
Cash, beginning of period
Cash, end of period 7,000
ISQ Open Infrastructure Company LLC - Series II  
Cash flows from operating activities  
Net increase in net assets resulting from operations 30,205,958
Adjustments to reconcile net increase in net assets resulting from operations to net cash used in operating activities:  
Purchases of investments (139,905,655)
Payment-in-kind interest capitalized (31,759)
Net change in unrealized gain (loss) on investments (34,509,110)
Amortization of deferred offering costs 411,159
Amortization of debt issuance costs 20,774
Amortization/accretion of servicing fees 156,028
Net (increase) decrease in operating assets:  
Due from Manager - Expense Support (4,360,335)
Prepaid expenses and other assets (158,043)
Net increase (decrease) in operating liabilities:  
Performance participation allocation payable 3,415,609
Organizational costs payable 2,559,348
Interest payable 1,694,183
Management fees payable 212,689
Accounts payable & accrued expenses 465,045
Professional fees payable 164,062
Net cash used in operating activities (139,660,047)
Cash flows from financing activities  
Capital contributions 130,765,518
Distributions declared (7,500)
Borrowings from Promissory Notes 858,000
Borrowings from loans 10,510,000
Debt issuance costs paid (188,000)
Net cash provided by financing activities 141,938,018
Net increase in cash 2,277,971
Cash, beginning of period
Cash, end of period $ 2,277,971