NEW YORK, Jan. 14 /PRNewswire-FirstCall/ -- GSC Investment Corp. (NYSE: GNV), a business development company, today announced financial results for the fiscal third quarter ended November 30, 2009.

Operating Results

For the quarter ended November 30, 2009, GSC Investment Corp. reported net investment income of $0.9 million, or $0.10 per share, and net gain on investments of $8.3 million, or $0.91 per share, resulting in a net increase in net assets from operations of $9.1 million, or $1.01 per share. $8.8 million of the net gain was due to unrealized appreciation. Net asset value was $3.80 per share as of November 30, 2009 as compared to $6.91 per share as of August 31, 2009. The decrease in NAV per share from August 31, 2009 was primarily the result of the distribution of 8.6 million shares of common stock on December 31, 2009 for the stock portion of the dividend declared on November 13, 2009. In accordance with generally accepted accounting principals, the number of shares outstanding used to calculate NAV per share as of November 30, 2009 was retroactively adjusted to reflect the additional shares issued as a result of the stock dividend. Excluding the issuance of these additional shares, the NAV per share would have been $7.76 as of November 30, 2009.

Portfolio and Investment Activity

As of November 30, 2009, the value of the Company's investment portfolio was $103.3 million, principally invested in 29 portfolio companies and one collateralized loan obligation fund ("CLO"). The overall portfolio composition consisted of 15.4% first lien term loans, 29.1% second lien term loans, 27.5% senior secured notes, 7.1% unsecured notes, 20.8% subordinated notes of GSCIC CLO and 0.1% equity/limited partnership interests.

During the third quarter, GSC Investment Corp. made no investments in new or existing portfolio companies. For the quarter, the Company had $5.7 million in aggregate amount of exits and repayments, resulting in net repayments of $5.7 million.

As of November 30, 2009, the weighted average current yield on the Company's first lien term loans, second lien term loans, senior secured notes, unsecured notes and the GSCIC CLO subordinated notes were 7.8%, 8.0%, 11.6%, 12.3% and 11.0%, respectively, which resulted in an aggregate weighted average current yield of 9.8%.

As of November 30, 2009, 43.2%, or $35.3 million, of the Company's interest-bearing portfolio was fixed rate debt with a weighted average current coupon of 11.7% and 56.8%, or $46.5 million, of its interest-bearing portfolio was floating rate debt with a weighted average current spread of LIBOR plus 7.1%.

Liquidity and Capital Resources

At November 30, 2009, the Company had $43.8 million in borrowings under its credit facility and an asset coverage ratio of 247%.

On July 30, 2009, an unremedied borrowing base deficiency became an event of default, which is currently continuing. During the continuance of an event of default, the lender has the ability to terminate the facility and sell the underlying collateral necessary to satisfy outstanding borrowings. The lender has elected not to accelerate the obligation to date, but has reserved the right to do so. Including $6.3 million of repayments made subsequent to November 30, 2009, the Company has repaid $18.3 million of outstanding borrowings since the event of default consisting of $11.6 million of proceeds from asset sales and repayments and $6.7 million from cash interest received in excess of interest expense.

The Company continues to work with the investment banking firm of Stifel Nicolaus & Company as it actively evaluates strategic alternatives to maximize long-term shareholder value.

Dividend

On November 13, 2009, the Company's Board of Directors declared a dividend of $1.825 per share is payable on December 31, 2009, to shareholders of record as of November 25, 2009. Shareholders had until December 17, 2009 to elect whether to receive the dividend in cash (up to an aggregate maximum cash amount of approximately $2.1 million or approximately 13.7% of the total dividend paid) or in shares of common stock. The dividend consisted of $2.1 million in cash and 8,648,725 shares of common stock or 104% of GSC Investment Corp's outstanding shares prior to the dividend. The dividend included the balance of the Company's fiscal year 2009 taxable income and a significant portion of the Company's fiscal year 2010 taxable income including a component for the third quarter of fiscal year 2010.

2010 Third Quarter Conference Call/Webcast Information

When: Friday, January 15, 2010, 10:00 a.m. Eastern Time (ET)

Call: Interested parties may participate by dialing (877) 852-6561 (U.S. and Canada) or (719) 325-4900 (outside U.S. and Canada).

Webcast: Interested parties may also access a simultaneous webcast of the call by going to http://ir.gscinvestmentcorp.com/events.cfm. A replay of the webcast will be available from 1:00 p.m. ET on Friday, January 15, 2010 through 11:59 p.m. ET, Wednesday, January 27, 2010.

About GSC Investment Corp.

GSC Investment Corp. is a specialty finance company that invests primarily in leveraged loans and mezzanine debt issued by U.S. middle-market companies, high yield bonds and collateralized loan obligations. It has elected to be treated as a business development company under the Investment Company Act of 1940. The Company may also opportunistically invest in distressed debt, debt issued by non-middle market companies, and equity securities issued by middle and non-middle market companies. The Company draws upon the support and investment advice of its external manager, GSC Group, an alternative asset investment manager that focuses on complex, credit-driven strategies. GSC Investment Corp. is traded on the New York Stock Exchange under the symbol "GNV."


                               GSC Investment Corp.

                           Consolidated Balance Sheets

                                                       As of
                                                      --------
                                        November 30, 2009  February 28, 2009
                                        -----------------  -----------------
                                           (unaudited)
    ASSETS

    Investments at fair value
      Non-control/non-affiliate
       investments (amortized cost of
       $126,612,792 and $137,020,449,
       respectively)                          $81,805,383        $96,462,919
      Control investments (cost of
       $29,233,097 and $29,905,194,
       respectively)                           21,464,041         22,439,029
      Affiliate investments (cost of
       $0 and $0, respectively)                       318             10,527
                                                      ---             ------
      Total investments at fair value
       (amortized cost of $155,845,889
       and $166,925,643, respectively)        103,269,742        118,912,475
    Cash and cash equivalents                   5,459,780          6,356,225
    Cash and cash equivalents,
     securitization accounts                      839,290          1,178,201
    Outstanding interest rate cap at
     fair value (cost of $131,000 and
     $131,000, respectively)                       72,593             39,513
    Interest receivable, net of reserve         3,122,764          3,087,668
    Deferred credit facility financing
     costs, net                                         -            529,767
    Management fee receivable                   1,058,861            237,370
    Other assets                                  113,150            321,260
    Receivable from unsettled trades              600,036                  -
                                                  -------               ----

      Total assets                           $114,536,216       $130,662,479
                                             ============       ============

    LIABILITIES
    Revolving credit facility                 $43,840,749        $58,994,673
    Dividend payable                            2,073,066                  -
    Management and incentive fees
     payable                                    3,093,400          2,880,667
    Accounts payable and accrued
     expenses                                     827,707            700,537
    Interest and credit facility fees
     payable                                      357,455             72,825
      Total liabilities                       $50,192,377        $62,648,702
                                              ===========        ===========

    NET ASSETS
    Common stock, par value $.0001 per
      share, 100,000,000 common shares
      authorized, 16,940,109 and
      8,291,384 common shares issued
      and outstanding, respectively                 1,694                829
    Capital in excess of par value            130,001,583        116,943,738
    Accumulated undistributed net
     investment income (loss)                  (4,496,445)         6,122,492
    Accumulated net realized loss from
     investments and derivatives               (8,528,440)        (6,948,628)
    Net unrealized depreciation on
     investments and derivatives              (52,634,553)       (48,104,654)
                                              -----------        -----------
      Total Net Assets                         64,343,839         68,013,777
                                               ----------         ----------

    Total liabilities and Net Assets         $114,536,216       $130,662,479
                                             ============       ============

    NET ASSET VALUE PER SHARE                       $3.80              $8.20
                                                    -----              -----




                              GSC Investment Corp.

                      Consolidated Statements of Operations

                     For the three months ended   For the nine months ended
                            November 30                  November 30
                     ---------------------------  --------------------------
                          2009          2008          2009          2008
                          ----          ----          ----          ----
                       (unaudited)   (unaudited)   (unaudited)   (unaudited)
    INVESTMENT INCOME
    Interest from
     investments
      Non-control/
       Non-affiliate
       investments     $2,593,082    $4,269,985    $8,566,587   $12,873,546
      Control
       investments        368,374     1,452,237     1,686,088     3,198,626
                          -------     ---------     ---------     ---------
           Total
            interest
            income      2,961,456     5,722,222    10,252,675    16,072,172
    Interest from
     cash and cash
     equivalents            2,752        38,377        22,934       141,074
    Management fee
     income               511,236       517,875     1,549,167     1,529,762
    Other income           54,699        82,189       155,111       164,683
                           ------        ------       -------       -------
      Total
       investment
       income           3,530,143     6,360,663    11,979,887    17,907,691
                        ---------     ---------    ----------    ----------

    EXPENSES
    Interest and
     credit facility
     financing
     expenses           1,126,162       693,830     3,174,603     2,150,639
    Base management
     fees                 462,755       653,995     1,515,813     2,108,026
    Professional fees     714,789       272,196     1,396,567       932,785
    Administrator
     expenses             171,861       241,317       515,583       750,661
    Incentive
     management fees            -       542,231       322,183     1,289,365
    Insurance             220,059       173,353       649,535       518,001
    Directors fees
     and expenses          71,989        72,490       217,125       212,375
    General &
     administrative        65,298        65,289       191,223       208,230
      Expenses
       before expense
       waiver and
       reimbursement    2,832,913     2,714,701     7,982,632     8,170,082
                        ---------     ---------     ---------     ---------
    Expense
     reimbursement       (171,861)     (241,317)     (515,583)     (800,376)
                         --------      --------      --------      --------
      Total expenses
       net of expense
       waiver and
       reimbursement    2,661,052     2,473,384     7,467,049     7,369,706
                        ---------     ---------     ---------     ---------

      NET INVESTMENT
       INCOME             869,091     3,887,279     4,512,838    10,537,985
                          -------     ---------     ---------    ----------

    REALIZED AND UNREALIZED
     GAIN (LOSS) ON INVESTMENTS:
    Net realized
     loss from
     investments         (549,864)   (7,293,875)   (1,579,812)   (7,423,694)
    Net realized
     gain from
     derivatives                -             -             -        30,454
    Net unrealized
     appreciation/
     (depreciation)
     on investments     8,825,100    (4,142,827)   (4,562,979)  (10,422,015)
    Net unrealized
     appreciation/
     (depreciation)
     on derivatives       (16,754)       (1,419)       33,080       (29,745)
                          -------        ------        ------       -------
      Net gain/
       (loss) on
       investments      8,258,482   (11,438,121)   (6,109,711)  (17,845,000)
                        ---------   -----------    ----------   -----------

    NET INCREASE
     (DECREASE) IN
     NET ASSETS
     RESULTING FROM
     OPERATIONS        $9,127,573   $(7,550,842)  $(1,596,873)  $(7,307,015)
                       ==========   ===========   ===========   ===========

    WEIGHTED
     AVERAGE - BASIC
     AND DILUTED
     EARNINGS (LOSS)
     PER COMMON
     SHARE                  $1.01        $(0.91)       $(0.19)       $(0.88)

    WEIGHTED
     AVERAGE COMMON
     STOCK
     OUTSTANDING -
     BASIC AND
     DILUTED            9,051,711     8,291,384     8,542,983     8,291,384




    Contact:
    Debbie Lombardi
    GSC Group
    973-593-5438

SOURCE GSC Investment Corp.