Gladstone Investment Corporation Reports Financial Results for the Third Quarter Ended December 31, 2007

-- Net Investment Income for the quarter ended December 31, 2007 was $3.7 million, or $0.23 per common share

-- Net Investment Income for the nine months ended December 31, 2007 was $9.6 million, or $0.58 per common share

MCLEAN, Va.--(BUSINESS WIRE)--

Gladstone Investment Corp. (NASDAQ:GAIN) (the "Company") today announced earnings for the third quarter ended December 31, 2007. All per share references are per basic and diluted weighted average common share outstanding, unless otherwise noted.

Net Investment Income for the quarter ended December 31, 2007 was $3,746,226, or $0.23 per share, as compared to $2,898,068, or $0.18 per share, for the quarter ended December 31, 2006. Net Investment Income for the nine months ended December 31, 2007 was $9,629,308, or $0.58 per share, as compared to $8,363,118, or $0.51 per share, for the nine months ended December 31, 2006.

Net Increase in Net Assets Resulting from Operations for the quarter ended December 31, 2007 was $5,108,919, or $0.31 per share, as compared to Net Increase in Net Assets Resulting from Operations of $2,684,543, or $0.16 per share, for the quarter ended December 31, 2006. Net Increase in Net Assets Resulting from Operations for the nine months ended December 31, 2007 was $9,012,310, or $0.54 per share, as compared to $6,809,635, or $0.41 per share, for the nine months ended December 31, 2006.

Total assets were $372,028,506 at December 31, 2007, as compared to $323,590,215 at March 31, 2007. Net asset value was $13.31 per actual common share outstanding at December 31, 2007, as compared to $13.46 per actual common share outstanding at March 31, 2007.

The annualized weighted average yield on the Company's portfolio of investments, excluding cash and cash equivalents, was 9.05% for the three months ended December 31, 2007 compared to 9.41% for the three months ended December 31, 2006. The annualized weighted average yield on the Company's portfolio for the nine months ended December 31, 2007 was 9.05% compared to 10.03% for the nine months ended December 31, 2006.

During the third quarter ended December 31, 2007, the Company recorded the following activity:

    --  Invested approximately $20.5 million in senior and
        subordinated debt, a revolving credit facility and preferred
        and common equity of Cavert II Holding Corp.;

    --  Invested approximately $16.9 million in senior debt, a
        revolving credit facility and preferred and common equity of
        Danco Acquisition Corp.;

    --  Received $9.8 million from the full repayment of two
        syndicated loan participations; and

    --  Received $9.9 million from the partial sale of two syndicated
        loan participations.

At December 31, 2007, the Company held 51 Non-Control/Non-Affiliate investments, 6 Control investments and 2 Affiliate investments, totaling an aggregate cost basis of approximately $356 million and a fair value of approximately $352 million.

                  Condensed Schedule of Investments
                          December 31, 2007

Investment Type                                 Cost      Fair Value
----------------------------------------------------------------------
Total Non-Control/Non-Affiliate Investments $185,137,185 $ 174,066,264
Total Control Investments                    136,536,484   143,192,123
Total Affiliate Investments                   34,454,244    34,772,730
                                            --------------------------
Total Investments                           $356,127,913 $ 352,031,117
                                            ==========================

"Since the inception of our fund in September 2005, we have invested over $500 million, resulting in the full investment of our IPO proceeds as well as borrowings under our $200 million credit facility. We continue to add proprietary investments to our portfolio using leverage, thereby increasing returns to stockholders. We continue to see good opportunities for our company and expect to close more investments as the year progresses," said Chip Stelljes, President and Chief Investment Officer.

Subsequent to December 31, 2007, the Company declared monthly cash dividends of $0.08 per common share for each of the months of January, February and March 2008.

The Company will hold a conference call on Friday, February 1, 2008 at 8:30 am ET to discuss fiscal third quarter earnings. Please call (877) 407-8031 to enter the conference. An operator will monitor the call and set a queue for the questions.

A replay of the conference call will be available through March 4, 2008. To hear the replay, please dial (877) 660-6853, access playback account 286 and use ID code 270241. The replay will be available approximately two hours after the call concludes.

The live audio broadcast of Gladstone Investment's quarterly conference call will be available online at www.GladstoneInvestment.com and www.investorcalendar.com. The online replay will follow shortly after the call and will be available for replay on the Company's website.

Gladstone Investment Corporation is a publicly traded business development company that seeks to make debt and equity investments in small and mid-sized businesses in the United States in connection with acquisitions, changes in control and recapitalizations. Additional information can be found at http://www.GladstoneInvestment.com.

For further information, contact Kerry Finnegan at 703-287-5893.

This press release may include statements that may constitute "forward-looking statements," including statements with regard to the future performance of the Company. Words such as "should," "believes," "feel," "expects," "projects," "strive," "goals," and "future" or similar expressions are intended to identify forward-looking statements. These forward-looking statements inherently involve certain risks and uncertainties, although they are based on the Company's current plans that are believed to be reasonable as of the date of this press release. Factors that may cause the Company's actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by such forward-looking statements include, among others, those factors listed under the caption "Risk factors" of the Company's prospectus filed with the Securities and Exchange Commission on December 19, 2007. The Company undertakes no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

                   GLADSTONE INVESTMENT CORPORATION
                CONSOLIDATED STATEMENTS OF OPERATIONS
                             (UNAUDITED)

                                             Three months Three months
                                                 ended        ended
                                             December 31, December 31,
                                                 2007         2006
                                             ------------ ------------

INVESTMENT INCOME
  Interest income
    Non-Control/Non-Affiliate investments    $ 3,891,918  $ 2,586,171
    Control investments                        2,865,843    1,264,451
    Affiliate investments                        700,494      114,668
    Cash and cash equivalents                     79,502      332,586
                                             ------------ ------------
    Total interest income                      7,537,757    4,297,876
  Other income                                     6,244        1,492
                                             ------------ ------------
      Total investment income                  7,544,001    4,299,368
                                             ------------ ------------

EXPENSES
  Base management fee                            497,632      551,235
  Loan servicing fee                           1,287,013      508,691
  Administration fee                             211,159      124,101
  Interest expense                             2,381,227       68,748
  Amortization of deferred finance costs         169,329       91,392
  Professional fees                               90,255      186,537
  Stockholder related costs                       25,083       28,643
  Insurance expense                               46,719       60,696
  Directors fees                                  54,709       54,800
  Taxes and licenses                              41,886       41,550
  General and administrative expenses             38,644       60,132
                                             ------------ ------------
      Expenses before credit from Adviser      4,843,656    1,776,525
                                             ------------ ------------
  Credits to base management fee              (1,045,881)    (375,225)
                                             ------------ ------------
      Total expenses net of credit to base
       management fee                          3,797,775    1,401,300
                                             ------------ ------------
NET INVESTMENT INCOME                          3,746,226    2,898,068
                                             ------------ ------------

REALIZED AND UNREALIZED GAIN (LOSS) ON
 INVESTMENTS
  Realized loss on sale of Non-Control/Non-
   Affiliate investments                        (146,034)      (2,283)
  Net unrealized depreciation of Non-
   Control/Non-Affiliate investments          (2,835,448)     (52,814)
  Net unrealized appreciation (depreciation)
   of Control investments                      4,487,562     (158,428)
  Net unrealized depreciation of Affiliate
   investments                                  (148,387)           -
  Net unrealized appreciation derivative           5,000            -
                                             ------------ ------------
      Net loss on investments                  1,362,693     (213,525)
                                             ------------ ------------


NET INCREASE IN NET ASSETS RESULTING FROM
 OPERATIONS                                  $ 5,108,919  $ 2,684,543
                                             ============ ============

NET INCREASE IN NET ASSETS RESULTING FROM
 OPERATIONS PER COMMON SHARE:
    Basic and Diluted                        $      0.31  $      0.16
                                             ============ ============

SHARES OF COMMON STOCK OUTSTANDING:
    Basic and diluted weighted average
     shares                                   16,560,100   16,560,100
                   GLADSTONE INVESTMENT CORPORATION
                CONSOLIDATED STATEMENTS OF OPERATIONS
                             (UNAUDITED)

                                            Nine months   Nine months
                                                ended         ended
                                            December 31,  December 31,
                                                 2007         2006
                                            ------------- ------------

INVESTMENT INCOME
  Interest income
    Non-Control/Non-Affiliate investments   $ 11,220,467  $ 6,938,026
    Control investments                        8,043,247    3,711,056
    Affiliate investments                      1,501,944      114,668
    Cash and cash equivalents                    193,613    1,610,506
                                            ------------- ------------
    Total interest income                     20,959,271   12,374,256
  Other income                                    40,828        2,478
                                            ------------- ------------
      Total investment income                 21,000,099   12,376,734
                                            ------------- ------------

EXPENSES
  Base management fee                          1,309,951    2,214,437
  Loan servicing fee                           3,741,082      508,691
  Administration fee                             646,740      364,351
  Interest expense                             5,818,564       68,748
  Amortization of deferred finance costs         595,532       91,392
  Professional fees                              356,176      354,325
  Stockholder related costs                      220,312      187,509
  Insurance expense                              182,789      200,933
  Directors fees                                 176,981      154,300
  Taxes and licenses                             125,018      139,994
  General and administrative expenses            130,121      104,161
                                            ------------- ------------
      Expenses before credit from Adviser     13,303,266    4,388,841
                                            ------------- ------------
  Credits to base management fee              (1,932,475)    (375,225)
                                            ------------- ------------
      Total expenses net of credit to base
       management fee                         11,370,791    4,013,616
                                            ------------- ------------
NET INVESTMENT INCOME                          9,629,308    8,363,118
                                            ------------- ------------

REALIZED AND UNREALIZED GAIN (LOSS) ON
 INVESTMENTS
  Realized loss on sale of Non-Control/Non-
   Affiliate investments                        (197,712)        (944)
  Net unrealized depreciation of Non-
   Control/Non-Affiliate investments         (10,671,793)  (1,189,598)
  Net unrealized appreciation
   (depreciation) of Control investments       9,941,521     (362,941)
  Net unrealized appreciation of Affiliate
   investments                                   305,986            -
  Net unrealized appreciation derivative           5,000            -
                                            ------------- ------------
      Net loss on investments                   (616,998)  (1,553,483)
                                            ------------- ------------


NET INCREASE IN NET ASSETS RESULTING FROM
 OPERATIONS                                 $  9,012,310  $ 6,809,635
                                            ============= ============

NET INCREASE IN NET ASSETS RESULTING FROM
 OPERATIONS PER COMMON SHARE:
  Basic and Diluted                         $       0.54  $      0.41
                                            ============= ============

SHARES OF COMMON STOCK OUTSTANDING:
  Basic and diluted weighted average shares   16,560,100   16,560,100
                   GLADSTONE INVESTMENT CORPORATION
          CONSOLIDATED STATEMENTS OF ASSETS AND LIABILITIES
                             (UNAUDITED)

                                           December 31,    March 31,
                                               2007          2007
                                           ------------- -------------

ASSETS
Non-Control/Non-Affiliate investments
 (Cost 12/31/07: $185,137,185; 3/31/07:
 $138,567,741)                             $174,066,264  $138,168,612
Control investments (Cost 12/31/07:
 $136,536,484; 3/31/07: $116,302,372)       143,192,123   113,016,491
Affiliate investments (Cost 12/31/07:
 $34,454,244; 3/31/07: $19,750,000)          34,772,730    19,762,500
                                           ------------- -------------
Total investments at fair value (Cost
 12/31/07: $356,127,913; 3/31/07:
 $274,620,113)                              352,031,117   270,947,603
Cash and cash equivalents                    13,288,669    37,788,941
Interest receivable                           1,965,776     1,306,090
Prepaid insurance                               123,943        83,819
Deferred finance costs                          462,210       627,960
Due from Custodian                            3,412,644    12,694,985
Due from Adviser                                253,684        20,383
Other assets                                    490,463       120,434
                                           ------------- -------------
TOTAL ASSETS                               $372,028,506  $323,590,215
                                           ============= =============


LIABILITIES
Due to Administrator                       $    211,159  $    162,244
Due to Adviser                                        -             -
Borrowings under line of credit             150,462,500   100,000,000
Accrued expenses                                910,800       523,698
Other liabilities                                71,205        85,764
                                           ------------- -------------
Total Liabilities                           151,655,664   100,771,706
                                           ------------- -------------
NET ASSETS                                 $220,372,842  $222,818,509
                                           ============= =============

ANALYSIS OF NET ASSETS:
Common stock, $0.001 par value,
 100,000,000 shares authorized and
 16,560,100 shares issued and outstanding  $     16,560  $     16,560
Capital in excess of par value              230,065,064   230,096,572
Net unrealized depreciation of investment
 portfolio                                   (4,096,797)   (3,672,510)
Net unrealized appreciation of derivative         5,000             -
Distributions in excess of net investment
 income                                      (5,616,985)   (3,622,113)
                                           ------------- -------------
Total Net Assets                           $220,372,842  $222,818,509
                                           ============= =============
Net assets per share                       $      13.31  $      13.46
                                           ============= =============

                   GLADSTONE INVESTMENT CORPORATION
                         FINANCIAL HIGHLIGHTS
                             (UNAUDITED)

                                 Three months ended Three months ended
                                 December 31, 2007  December 31, 2006
                                 ------------------ ------------------
Per Share Data (1)
--------------------------------
Balance at beginning of period   $           13.24  $           13.71

Income from investment
 operations:
  Net investment income (2)                   0.23               0.18
  Realized loss on sale of
   investments (2)                           (0.01)                 -
  Net unrealized appreciation
   (depreciation) of investments
   (2)                                        0.09              (0.02)
  Net unrealized appreciation of
   derivative (2)                                -                  -
                                 ------------------ ------------------
Total from investment operations              0.31               0.16
                                 ------------------ ------------------
  Distributions                              (0.24)             (0.21)
                                 ------------------ ------------------
Net asset value at end of period $           13.31  $           13.65
                                 ================== ==================

Per share market value at
 beginning of period             $           12.84  $           14.46
Per share market value at end of
 period                                       9.81              15.31
Total Return (3)                            -21.93%              7.38%
Shares outstanding at end of
 period                                 16,560,100         16,560,100

Ratios/Supplemental Data
--------------------------------
Net assets at end of period      $     220,372,842  $     226,085,756
Average net assets (4)           $     218,176,005  $     225,338,878
Ratio of expenses to average net
 assets (5) (6)                               8.88%              3.15%
Ratio of net expenses to average
 net assets (5) (7)                           6.96%              2.49%
Ratio of net investment income
 to average net assets (5)                    6.87%              5.14%
(1) Based on actual shares outstanding at the end of the corresponding
     period.
(2) Based on weighted average basic per share data.
(3) Total return equals the change in the market value of the
     Company's common stock from the beginning of the period taking
     into account dividends reinvested in accordance with the terms of
     our dividend reinvestment plan. Total return does not take into
     account dividends that may be characterized as a return of
     capital.
(4) Calculated using the average of the ending monthly net assets for
     the respective periods.
(5) Amounts are annualized.
(6) Ratio of expenses to average net assets is computed using expenses
     before credit from the Adviser.
(7) Ratio of net expenses to average net assets is computed using
     total expenses net of credits to the management fee.

                   GLADSTONE INVESTMENT CORPORATION
                         FINANCIAL HIGHLIGHTS
                             (UNAUDITED)

                                   Nine months ended Nine months ended
                                   December 31, 2007 December 31, 2006
                                   ----------------- -----------------
Per Share Data (1)
----------------------------------
Balance at beginning of period     $          13.46  $          13.88

Income from investment operations:
  Net investment income (2)                    0.58              0.51
  Realized loss on sale of
   investments (2)                            (0.01)                -
  Net unrealized depreciation of
   investments (2)                            (0.03)            (0.11)
  Net unrealized appreciation of
   derivative (2)                                 -                 -
                                   ----------------- -----------------
Total from investment operations               0.54              0.40
                                   ----------------- -----------------
  Distributions                               (0.69)            (0.63)
                                   ----------------- -----------------
Net asset value at end of period   $          13.31  $          13.65
                                   ================= =================

Per share market value at
 beginning of period               $          14.87  $          14.90
Per share market value at end of
 period                                        9.81             15.31
Total Return (3)                             -30.31%             7.28%
Shares outstanding at end of
 period                                  16,560,100        16,560,100

Ratios/Supplemental Data
----------------------------------
Net assets at end of period        $    220,372,842  $    226,085,756
Average net assets (4)             $    221,452,960  $    226,399,367
Ratio of expenses to average net
 assets (5) (6)                                8.01%             2.59%
Ratio of net expenses to average
 net assets (5) (7)                            6.85%             2.36%
Ratio of net investment income to
 average net assets (5)                        5.80%             4.93%
(1) Based on actual shares outstanding at the end of the corresponding
     period.
(2) Based on weighted average basic per share data.
(3) Total return equals the change in the market value of the
     Company's common stock from the beginning of the period taking
     into account dividends reinvested in accordance with the terms of
     our dividend reinvestment plan. Total return does not take into
     account dividends that may be characterized as a return of
     capital.
(4) Calculated using the average of the ending monthly net assets for
     the respective periods.
(5) Amounts are annualized.
(6) Ratio of expenses to average net assets is computed using expenses
     before credit from the Adviser.
(7) Ratio of net expenses to average net assets is computed using
     total expenses net of credits to the management fee.

Source: Gladstone Investment Corporation