| Cash Flow | 2025-09-30 | 2025-06-30 |
|---|---|---|
| Net increase (decrease) in net assets resulting from operations | 49,695 | 31,037 |
| Purchase of investments | 270,357 | 234,080 |
| Proceeds from principal repayments and sales of investments | 371,876 | 310,552 |
| Payment-in-kind interest | 6,998 | 4,629 |
| Amortization of (premium)/accretion of discount, net | 3,150 | 2,670 |
| Net realized (gain) loss on investments | -8,078 | -9,599 |
| Net change in unrealized (appreciation) depreciation on investments | -14,048 | -9,803 |
| Net adjustment for hedging transaction | 87 | 39 |
| Amortization of deferred financing costs and original issue discount | 3,228 | 2,598 |
| Interest receivable | -1,835 | -770 |
| Receivable for investments sold | -439 | -81 |
| Prepaid expenses | 0 | 0 |
| Other assets | 366 | 543 |
| Payable for investments purchased | -14,973 | -14,874 |
| Interest payable | -1,990 | 7,170 |
| Due to adviser for expense support | 0 | 0 |
| Incentive fee payable | 3,293 | 2,827 |
| Management fees payable | 1,172 | 1,223 |
| Interest receivable payment on swap transaction | - | 7,983 |
| Collateral due to broker | 10,410 | 18,570 |
| Directors fees payable | 28 | 28 |
| Accounts payable and accrued expenses | -592 | -1,103 |
| Net cash provided by (used in) operating activities | 165,589 | 128,337 |
| Proceeds from issuance of common shares | 0 | 0 |
| Shareholder distributions | 80,028 | 57,733 |
| Repurchases of common shares | 65,746 | 63,057 |
| Proceeds from debt | 873,574 | 849,322 |
| Repayments on debt | 884,765 | 850,571 |
| Payments of deferred financing costs | 5,595 | 5,594 |
| Net cash provided by (used in) financing activities | -162,560 | -127,633 |
| Net increase (decrease) in cash and cash equivalents and restricted cash | 3,029 | 704 |
| Cash and cash equivalents at beginning of period | 43,304 | - |
| Cash and cash equivalents at end of period | 46,333 | - |
Nuveen Churchill Direct Lending Corp. (NCDL)
Nuveen Churchill Direct Lending Corp. (NCDL)