Prospect Capital
PSEC
#5545
Rank
$1.27 B
Marketcap
$2.62
Share price
-0.70%
Change (1 day)
-20.07%
Change (1 year)

Prospect Capital - 10-Q quarterly report FY


Text size:
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q


[X] Quarterly Report Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

For the quarterly period ended December 31, 2004

[ ] Transition Report Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934




Commission File Number: 333-114552
------------------------------------------------------


PROSPECT ENERGY CORPORATION
------------------------------------------------------
(Exact name of registrant as specified in its charter)



Maryland 43-2048643
- --------------------------------------- --------------------------------------
(State or other jurisdiction of (I.R.S. Employer Identification No.)
incorporation or organization)

10 East 40th Street, New York, New York 10016
------------------------------------------------------
(Address of principal executive offices) (Zip Code)

(212) 448-0702
------------------------------------------------------
(Registrant's telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months and (2) has been subject to such filing requirements for
the past 90 days. |X| Yes No

Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Exchange Act). |_| Yes |X| No

The number of shares of the registrant's Common Stock, $0.001 par value,
outstanding as of January 31, 2005 was 7,055,100.
Prospect Energy CORPORATION
FORM 10-Q FOR THE QUARTER ENDED December 31, 2004

TABLE OF CONTENTS

Page
----


PART I. FINANCIAL INFORMATION...............................................1

Item 1. Financial Statements (unaudited)....................................1

Balance Sheets (unaudited)

Statements of Operations (unaudited)

Statement of Changes in Net Assets (unaudited)

Statements of Cash Flows (unaudited)

Statement of Investments (unaudited)

Notes to Financial Statements (unaudited)...........................6

Item 2. Management's Discussion and Analysis of Financial Condition and
Results of Operations..............................................14

Item 3. Quantitative and Qualitative Disclosures about Market Risk.........26

Item 4. Controls and Procedures............................................26

PART II. OTHER INFORMATION..................................................26

Item 1. Legal Proceedings..................................................26

Item 2. Unregistered Sales in Equity Securities and Use of Proceeds.......27

Item 3. Defaults Upon Senior Securities....................................28

Item 4. Submission of Matters to a Vote of Security Holders................28

Item 5. Other Information..................................................28

Item 6. Exhibits ..........................................................28

Signatures.........................................................30
PART I.  FINANCIAL INFORMATION


Item 1. Financial Statements (unaudited).

PROSPECT ENERGY CORPORATION AND SUBSIDIARY
BALANCE SHEETS (UNAUDITED)
(in thousands, except share and per share amounts)

- --------------------------------------------------------------------------------
December 31, June 30,
2004 2004
- --------------------------------------------------------------------------------
Assets
Cash held in segregated account(Note 3) $12,848 $1
Investments, at value including accrued
interest (cost - $85,711, Note 3) 85,775
Due from affiliate 42
Prepaid expenses 213
------- ------
Total assets $98,878 $1
======= ======

Liabilities
Accounts payable $581
Accrued liabilities 614
Due to Investment Adviser (Note 5) 166 $100
Due to Prospect Administration (Note 5) 425
Other current liabilities 140
------
Total liabilities 1,926 100
------- ------
Commitments and contingencies
(Notes 3 and 7)

Stockholders' Equity (Notes 1, 4 and 8)
Common stock, par value $.001 per share,
100,000,000 common shares authorized,
7,055,100 issued and outstanding 7
Paid-in capital in excess of par 96,955 1
Overdistributed net investment income/(loss) (10) (100)
Total stockholders' equity 96,952 (99)
------- ------
Total liabilities and stockholders' equity $98,878 $1
======= ======

Net asset value per share $13.74 N/A


See notes to unaudited financial statements.



1
PROSPECT ENERGY CORPORATION AND SUBSIDIARY
STATEMENTS OF OPERATIONS (UNAUDITED)
(in thousands, except per share amounts)

- --------------------------------------------------------------------------------
Three months ended Six months ended
December 31, 2004 December 31, 2004
- --------------------------------------------------------------------------------
Investment Income
Interest income $1,247 $1,513
Dividend Income 1,700 1,700
------ ------
Total investment income 2,947 3,213
------ ------

Operating Expenses
Investment advisory fee 495 832
Administration costs 96 169
Legal and professional fees 984 1,144
Insurance expense 87 148
Directors fees 55 92
General and administrative expenses 1 33
------ ------
Total operating expenses 1,718 2,418
------ ------

Net investment income 1,229 795
------ ------

Net increase in stockholders' equity
resulting from operations $1,229 $795
====== ======

Basic net increase in stockholders'
equity per common share resulting
from operations (see Note 6) $0.17 $0.11



See notes to unaudited financial
statements.


2
PROSPECT ENERGY CORPORATION AND SUBSIDIARY
STATEMENT OF CHANGES IN NET ASSETS (UNAUDITED)
(in thousands, except shares)

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------
For the period from April 13, 2004 (inception) through
December 31,2004
- ------------------------------------------------------------------------------------------------------------------
OVER-
COMMON STOCK PAID IN DISTRIBUTED TOTAL
SHARES AMOUNT CAPITAL IN NET INVESTMENT STOCKHOLDERS'
EXCESS OF PAR INCOME/(LOSS) EQUITY
- ------------------------------------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
Balance, April 13, 2004
(inception)
Issuance of common stock 100 $1 $1
Net decrease in
stockholder's equity
from operations for the
period from April 13,
2004 (inception) to June
30, 2004 $(100) (100)
----- ----- ------ -----
Balance, June 30, 2004 100 1 (100) (99)
Issuance of common stock
from public offering (net
of underwriting costs) 7,055,000 $7 98,417 98,424
Offering costs (1,463) (1,463)
Net increase in stockholders'
equity resulting from
operations for the six
months ended December
31, 2004 795 795
Dividend declared and paid
to shareholders (705) (705)
--------- -- ------- ---- -------
Balance, December 31, 2004 7,055,100 $7 $96,955 $(10) $96,952
========= == ======= ==== =======
</TABLE>

See notes to unaudited financial statements.


3
PROSPECT ENERGY CORPORATION AND SUBSIDIARY
STATEMENTS OF CASH FLOWS (UNAUDITED)
(in thousands)

- --------------------------------------------------------------------------------
Six months
ended
December 31,
2004
- --------------------------------------------------------------------------------
Cash Flows from Operating and Investing Activities:
Net increase (decrease) in stockholders' equity resulting from
operations $795
Adjustments to reconcile net increase (decrease) in
stockholders' equity resulting from operations to net cash
used in operating activities:
Purchases of investments (112,423)
Sale (refinancing) of investments 26,712
Increase in accrued interest receivable (64)
Increase in other current assets (255)
Increase in accounts payable, accrued expenses and other
current liabilities 1,335
Increase in amounts due to affiliate 491
----
Net cash used in operating and investing activities (83,409)
--------

Cash Flows from Financing Activities:
Net proceeds from the issuance of common stock 98,424
Offering costs from the issuance of common stock (1,463)
Dividends declared and paid (705)
-----
Net cash provided by financing activities 96,256
------
Net increase in cash 12,847
Cash, beginning of period 1
---
Cash, end of period $12,848
=======

See notes to unaudited financial statements.


4
PROSPECT ENERGY CORPORATION AND SUBSIDIARY
STATEMENT OF INVESTMENTS (UNAUDITED)
(in thousands)

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------
December 31, 2004
- --------------------------------------------------------------------------------------

- --------------------------------------------------------------------------------------
PRINCIPAL
PORTFOLIO INVESTMENTS INDUSTRY AMOUNT/ COST FAIR VALUE % OF NET
SHARES (2) ASSETS
- --------------------------------------------------------------------------------------
<C> <C> <C> <C> <C> <C>
Gas Solutions Holdings Gas gathering 100 $5,344 $5,344 5.5%
Inc., (1) and
- - Common shares processing
- - $18.4 million
secured
promissory note, at
18% interest, due
December 23,
2011 $18,400 18,400 18,464 19.1%
------- ------ -----

Total Portfolio
Investments $23,744 $23,808 24.6%
------- ------- -----
</TABLE>


<TABLE>
<CAPTION>
U.S. GOVERNMENT AMORTIZED % OF NET
SECURITIES YIELD PAR VALUE COST FAIR VALUE ASSETS
- ----------------------------------------------------------------------------------------
<S> <C> <C> <C> <C> <C>
U.S. Treasury bill 1/6/05 1.88% $10,027 $10,024 $10,024 10.3%
U.S. Treasury bill 1/20/05 1.89% 11,079 11,069 11,069 11.4%
U.S. Treasury bill 1/27/05 1.97% 7,522 7,511 7,511 7.8%
U.S. Treasury bill 2/3/05 2.04% 20,071 20,035 20,035 20.7%
U.S. Treasury bill 2/10/05 2.09% 12,024 12,001 12,001 12.4%

------- ------- -----
Total U.S. Government
Securities $60,640 $60,640 62.5%
------- ------- -----

First American Prime
Obligation Fund (Class Y) $ 1,327 $ 1,327 1.4%
-------- -------- ------

Total Investments $85,711 $85,775 88.5%
======= ======= =====
</TABLE>

- ------------------
(1) Gas Solutions Holdings Inc. ("GSHI") is wholly owned and controlled by
Prospect Energy Corporation ("Prospect Energy" or the "Company"), as defined by
the Investment Company Act of 1940, as amended, or the "1940 Act." The
securities issued by GSHI that the Company acquired are exempt from registration
under Section 4(2) of the Securities Act of 1933, as


5
amended, or the "Securities Act." These securities may be resold only in
transactions that are exempt from registration under the Securities Act.

(2) Fair value is determined by or under the direction of the board of directors
of Prospect Energy (see Note 2).

See notes to unaudited financial statements


NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
(in thousands except per share amounts)

Note 1. Organization and Financial Statements

Prospect Energy, a Maryland corporation, was organized on April 13, 2004 and is
a closed-end investment company that has filed an election to be treated as a
business development company under the 1940 Act. On July 27, 2004, the Company
completed its initial public offering and sold 7,000 shares of common stock at a
price of $15.00 per share, less underwriting discounts and commissions totaling
$1.05 per share. On August 27, 2004, an additional 55 shares were issued for a
price of $15.00 per share, less underwriting discounts and commissions of $1.05
per share in connection with the exercise of an over-allotment option with
respect to the offering.

Prospect Energy focuses primarily on investments in energy companies and will
invest, under normal circumstances, at least 80% of its net assets (including
the amount of any borrowings for investment purposes) in these companies. At
December 31, 2004, the Company was in the initial stages of investment
operations and 24.6% of its net assets were invested in an energy company with
the remainder invested in U.S. government and money market securities. Prospect
Energy is a non-diversified company within the meaning of the 1940 Act. Prospect
Energy concentrates on making investments in energy companies having annual
revenues of less than $250,000 and in transaction sizes of less than $100,000.
In most cases, these companies are privately held or have thinly traded public
equity securities.

These financial statements have been prepared in accordance with accounting
principles generally accepted in the United States of America, or "GAAP,"
applicable to interim financial information and the requirements for reporting
on Form 10-Q and Article 10 of Regulation S-X under the Securities Exchange Act
of 1934, as amended.

In the opinion of management, all adjustments, consisting solely of normal
recurring accruals, considered necessary for the fair presentation of the
financial statements for the period, are included herein. The current period's
results of operations will not necessarily be indicative of results that we may
ultimately achieve for the fiscal year ending June 30, 2005.

As an investment company, Prospect Energy only consolidates subsidiaries which
are also investment companies. As discussed further in Note 3, on September 24,
2004, the Company acquired indirectly all of the assets and all of the equity of
Gas Solutions II Ltd. ("Gas Solutions"), and on September 30, 2004, transferred
indirect ownership of Gas Solutions to a


6
wholly-owned subsidiary, Prospect Energy Holdings Inc. ("PEHI") which was
subsequently renamed GSHI.

Note 2. Significant Accounting Policies

The preparation of financial statements in conformity with GAAP requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities at the date of the financial statements and the reported
amounts of income and expenses during the reported period. Changes in the
economic environment, financial markets and any other parameters used in
determining these estimates could cause actual results to differ.

The following are significant accounting policies consistently applied by
Prospect Energy:

Investments:

(a) Security transactions are recorded on a trade-date basis.

(b) Valuation:
(1) Investments for which market quotations are readily available are
valued at such market quotations.

(2) Short-term investments which mature in 60 days or less, such as U.S.
Treasury bills, are valued at amortized cost, which approximates market
value. The amortized cost method involves valuing a security at its cost on
the date of purchase and thereafter assuming a constant amortization to
maturity of the difference between the principal amount due at maturity and
cost. Short-term securities which mature in more than 60 days are valued at
current market quotations by an independent pricing service or at the mean
between the bid and ask prices obtained from at least two brokers or
dealers (if available, or otherwise by a principal market maker or a
primary market dealer). Investments in money market mutual funds are valued
at their net asset value as of the close of business on the day of
valuation.

(3) It is expected that most of the investments in the Company's portfolio
will not have readily available market values. Debt and equity securities
whose market prices are not readily available are valued at fair value,
with the assistance of an independent valuation service, using a documented
valuation policy and a consistently applied valuation process which is
under the direction of our board of directors.

The factors that may be taken into account in fair valuing investments
include, as relevant, the portfolio company's ability to make payments, its
estimated earnings and projected discounted cash flows, the nature and
realizable value of any collateral, the financial environment in which the
portfolio company operates, comparisons to securities of similar publicly
traded companies and other relevant factors. Due to the inherent
uncertainty of determining the fair value of investments that do not have a
readily available market value, the fair value of these investments may
differ significantly from the values that would have been used had a ready
market existed for such investments, and any such differences could be
material.



7
(c)  Realized gains or losses on the sale of investments are calculated using
the specific identification method.

(d) Interest income, adjusted for amortization of premium and accretion of
discount, is recorded on an accrual basis.

(e) Dividend income is recorded on the ex-dividend date.

(f) Origination, facility, commitment, consent and other advance fees received
by the Company on loan agreements or other investments are accreted into
income over the term of the loan.

Per Share Information:

Basic earnings/net increase in stockholders' equity per common share is
calculated using the weighted average number of common shares outstanding for
the period presented.

Federal and State Income Taxes:

Prospect Energy has elected to be treated as a regulated investment company and
intends to continue to comply with the requirements of the Internal Revenue Code
of 1986 (the "Code"), applicable to regulated investment companies. The Company
is required to distribute at least 90% of its investment company taxable income
and intends to distribute or retain through a deemed distribution all of its
investment company taxable income and net capital gain to shareholders;
therefore, the Company has made no provision for income taxes. GSHI is a
corporation subject to federal and state income taxes and records an expense (or
benefit) for income taxes as appropriate.

The character of income and gains that the Company will distribute is determined
in accordance with income tax regulations that may differ from GAAP.

Dividends and Distributions:

Dividends and distributions to common stockholders are recorded on the
ex-dividend date. The amount, if any, to be paid as a dividend is approved by
the board of directors each quarter and is generally based upon management's
estimate of the Company's earnings for the quarter. Net realized capital gains,
if any, are distributed at least annually.

Note 3. Portfolio Investments

Gas Solutions Purchase, Refinancing and Issuance of Limited Indemnity

On September 24, 2004, Prospect Energy acquired through 100% owned entities
substantially all of the assets and all of the equity of Gas Solutions pursuant
to the Amended and Restated Purchase and Sale Agreement dated September 23,
2004. The transaction was valued at $30,344, including acquisition-related
expenses of $1,769 (principally underwriting fees and legal and professional
fees). In connection with the purchase, Gas Solutions issued a $25,000


8
secured promissory note (interest rate of 15% compounded daily and maturity date
of September 23, 2011) and common stock having a cost basis of $5,344 were
issued to Prospect Energy.

On September 30, 2004, ownership of Gas Solutions was transferred to PEHI, a
wholly owned subsidiary of the Company, and later renamed as GSHI.

During the quarter ended December 31, 2004, Prospect Energy provided to GSHI an
additional $1,712 of short-term financing at 15% to fund working capital needs
and costs associated to hedge energy-related commodity prices.

On December 22, 2004, Gas Solutions entered into a senior secured loan of
$12,500 from First American Bank, SSB, or ("FAB"). The term loan matures on
December 22, 2010. The loan is payable in quarterly installments beginning on
June 30, 2005 and bears interest at LIBOR plus 225 basis points. The loan
agreement benefits from standard covenant protection for a loan of this type.

Gas Solutions used $9,307 of the proceeds of the loan with FAB to repay $8,312
of principal note owed to Prospect Energy and $995 of accrued but unpaid
interest. In connection with this refinancing, on December 22, 2004, Prospect
Energy entered into an agreement, in the form of a limited indemnity, with FAB
to provide a specific assurance to FAB with respect to realized losses of its
term loan resulting only from potential legal claims that might or could be
asserted by certain third parties. This assurance is backed by segregated funds
in Prospect Energy's custody account valued at approximately $12,848. These
funds are to be released after the earlier of legal resolution of such claims,
should any be made, or 91 days after the FAB loan is refinanced or otherwise
repaid.

Note 4. Organizational and Offering Expenses

A portion of the net proceeds of the Company's initial public offering and the
subsequent exercise of the over-allotment option was used for organizational and
offering expenses of approximately $175 and $1,463, respectively. Organizational
expenses were expensed as incurred. Offering expenses were charged against
paid-in capital in excess of par. All organizational and offering expenses were
borne by Prospect Energy.

Note 5. Agreements

Prospect Energy has entered into an Investment Advisory Agreement with Prospect
Capital Management LLC (the "Investment Adviser") under which the Investment
Adviser, subject to the overall supervision of Prospect Energy's board of
directors, will manage the day-to-day operations of, and provide investment
advisory services to, Prospect Energy. For providing these services the
Investment Adviser will receive a fee from Prospect Energy, consisting of two
components--a base management fee and an incentive fee. The base management fee
will be calculated at an annual rate of 2.00% on Prospect Energy's gross assets
(including amounts borrowed). For services rendered under the Investment
Advisory Agreement during the period commencing from the closing of Prospect
Energy's initial public offering through and including the first six months of
operations, the base management fee will be payable monthly in arrears.


9
For services rendered under the Investment Advisory Agreement after that time,
the base management fee will be payable quarterly in arrears. For the first
quarter of Prospect Energy's operations commencing from the closing of Prospect
Energy's initial public offering, the base management fee will be calculated
based on the value of Prospect Energy's gross assets at the closing of the
initial public offering. Subsequently, the base management fee will be
calculated based on the average value of Prospect Energy's gross assets at the
end of the two most recently completed calendar quarters (the closing of
Prospect Energy's initial public offering was treated as a quarter end for these
purposes) and appropriately adjusted for any share issuances or repurchases
during the current calendar quarter. Base management fees for any partial month
or quarter will be appropriately pro rated.

The incentive fee will have two parts. The first part, the income incentive fee,
will be calculated and payable quarterly in arrears based on Prospect Energy's
pre-incentive fee net investment income for the immediately preceding calendar
quarter. For this purpose, pre-incentive fee net investment income means
interest income, dividend income and any other income (including any other fees
(other than fees for providing managerial assistance), such as commitment,
origination, structuring, diligence and consulting fees and other fees that
Prospect Energy receives from portfolio companies) accrued during the calendar
quarter, minus Prospect Energy's operating expenses for the quarter (including
the base management fee, expenses payable under the Administration Agreement,
and any interest expense and dividends paid on any issued and outstanding
preferred stock, but excluding the incentive fee). Pre-incentive fee net
investment income includes, in the case of investments with a deferred interest
feature (such as original issue discount, debt instruments with payment in kind
interest and zero coupon securities), accrued income that we have not yet
received in cash. Pre-incentive fee net investment income does not include any
realized capital gains, realized capital losses or unrealized capital
appreciation or depreciation. Pre-incentive fee net investment income, expressed
as a rate of return on the value of Prospect Energy's net assets at the end of
the immediately preceding calendar quarter, will be compared to a "hurdle rate"
of 1.75% per quarter (7% annualized). The net investment income used to
calculate this part of the incentive fee is also included in the amount of the
gross assets used to calculate the 2% base management fee. Prospect Energy will
pay the Investment Adviser an income incentive fee with respect to Prospect
Energy's pre-incentive fee net investment income in each calendar quarter as
follows: (1) no incentive fee in any calendar quarter in which Prospect Energy's
pre-incentive fee net investment income does not exceed the hurdle rate; (2)
100% of Prospect Energy's pre-incentive fee net investment income with respect
to that portion of such pre-incentive fee net investment income, if any, that
exceeds the hurdle rate but is less than 125% of the quarterly hurdle rate in
any calendar quarter (8.75% annualized assuming a 7% annualized hurdle rate);
and (3) 20% of the amount of Prospect Energy's pre-incentive fee net investment
income, if any, that exceeds 125% of the quarterly hurdle rate in any calendar
quarter (8.75% annualized assuming a 7% annualized hurdle rate). These
calculations will be appropriately pro rated for any period of less than three
months and adjusted for any share issuances or repurchases during the current
quarter.

The second part of the incentive fee, the capital gains incentive fee, will be
determined and payable in arrears as of the end of each calendar year (or upon
termination of the Investment Advisory Agreement, as of the termination date),
commencing on December 31, 2004, and will equal 20.0% of Prospect Energy's
realized capital gains for the calendar year, if any, computed


10
net of all realized capital losses and unrealized capital depreciation at the
end of such year; provided that the capital gains incentive fee determined as of
December 31, 2004 will be calculated for a period of shorter than twelve
calendar months to take into account any realized capital gains computed net of
all realized capital losses and unrealized capital depreciation for the period
ending December 31, 2004. In determining the capital gains incentive fee payable
to the Investment Adviser, Prospect Energy will calculate the aggregate realized
capital gains, aggregate realized capital losses and aggregate unrealized
capital depreciation, as applicable, with respect to each of the investments in
its portfolio. For this purpose, aggregate realized capital gains, if any, will
equal the sum of the differences between the net sales price of each investment,
when sold, and the original cost of such investment since inception. Aggregate
realized capital losses will equal the sum of the amounts by which the net sales
price of each investment, when sold, is less than the original cost of such
investment since inception. Aggregate unrealized capital depreciation will equal
the sum of the difference, if negative, between the valuation of each investment
as of the applicable date and the original cost of such investment. At the end
of the applicable period, the amount of capital gains that will serve as the
basis for Prospect Energy's calculation of the capital gains incentive fee will
equal the aggregate realized capital gains less aggregate realized capital
losses and less aggregate unrealized capital depreciation with respect to its
portfolio of investments. If this number is positive at the end of such period,
then the capital gains incentive fee for such period will be equal to 20% of
such amount, less the aggregate amount of any capital gains incentive fees paid
in respect of its portfolio in all prior periods.

Prospect Energy has also entered into an Administration Agreement with Prospect
Administration, LLC ("Prospect Administration") under which Prospect
Administration will, among other things, provide administrative services and
facilities for Prospect Energy. For providing these services, Prospect Energy
will reimburse Prospect Administration for Prospect Energy's allocable portion
of overhead incurred by Prospect Administration in performing its obligations
under the Administration Agreement, including rent and Prospect Energy's
allocable portion of the compensation of its chief compliance officer and chief
financial officer and their respective staffs. Prospect Administration will also
provide on Prospect Energy's behalf managerial assistance to those portfolio
companies to which Prospect Energy is required to provide such assistance.
Prospect Administration is a wholly owned subsidiary of the Investment Adviser.

For the six months ended December 31, 2004, the Company paid the Investment
Adviser $832 in base management fees and no incentive fee.

For the six months ended December 31, 2004, the Company reimbursed Prospect
Administration $169 for services it provides to Prospect Energy at cost. The
Company also reimbursed Prospect Administration for certain expenses which it
initially funded on behalf of the Company.

Note 6. Financial Highlights

The following is a schedule of financial highlights for the three and six-month
periods ended December 31, 2004:



11
For the three     For the six
months ended monthes ended
December 31, December 31,
2004 2004
Per Share Data (1):
Net asset value at beginning of period $13.67 $(.01)
Proceeds from initial public offering 13.95
Costs related to the initial public offering (.21)
Net investment income and net increase in
stockholders' equity resulting from
operations .17 .11
Dividend declared and paid (.10) (.10)
----- -----
Net asset value at December 31, 2004 $13.74 $13.74
======= ======

Per share market value at December 31, 2004 $12.00 $12.00
Total return based on market value (2) (19.68%) (19.94%)
Total return based on net asset value (2) 0.60% (8.31%)
Shares outstanding at December 31, 2004 7,055,100 7,055,100

Ratio/Supplemental Data:
Net assets at end of period (in thousands) $96,952 $96,952
Annualized ratio of operating expenses to
average net assets 6.97% 4.91%
Annualized ratio of net operating income to
average net assets 4.98% 1.61%
Portfolio turnover 64% 93%

- ------------------

(1) Calculated based on 7,055,100 shares outstanding.

(2) Total return based on market value is based on the change in market price
per share assuming an investment at the initial offering price of $15.00
per share. Total return also takes into account dividends reinvested in
accordance with Prospect Energy's dividend reinvestment plan. Total return
based on net asset value is based upon the change in net asset value per
share and also takes into account the reinvestment of dividends at net
asset value. The total return is not annualized.


Note 7. Litigation

The Company is a defendant in two legal actions arising out of its activities.
While predicting the outcome of litigation is inherently very difficult, and the
ultimate resolution, range of loss and impact on operating results cannot be
reliably estimated, management believes, based upon its understanding of the
facts and the advice of legal counsel, that it has meritorious defenses for all
such actions and Prospect Energy intends to defend each of these actions
vigorously, and



12
believes that resolution of these actions will not have a materially adverse
effect on the Company's financial position.

Note 8. Subsequent Events

On February 9, 2005, the Company announced a cash dividend of $0.125 per share
to holders of record on March 11, 2005 payable on March 31, 2005. Item 2.


13
Item 2.  Management's Discussion and Analysis of Financial Condition and
Results of Operations.

In this Quarterly Report, the "Company," "Prospect Energy," "we," "us" and "our"
refer to Prospect Energy Corporation and its consolidated subsidiary unless the
context otherwise states.

Amounts are expressed in thousands except per share amounts.

Forward-Looking Statements

Statements in this report that relate to estimates or expectations of our future
performance or financial condition may constitute "forward-looking statements"
as defined under the Private Securities Litigation Reform Act of 1995. The
forward-looking statements involve risks and uncertainties, including statements
as to:

o our future operating results;

o our business prospects and the prospects of our portfolio companies;

o the impact of investments that we expect to make;

o the dependence of our future success on the general economy and its impact
on the industries in which we invest;

o the ability of our portfolio companies to achieve their objectives;

o our expected financings and investments;

o the adequacy of our cash resources and working capital;

o the timing of cash flows, if any, from the operations of our portfolio
companies; and

o future changes in laws and regulations.

We may use words such as "anticipates," "believes," "expects," "intends,"
"will," "should," "may" and similar expressions to identify forward-looking
statements. We base such statements on currently available operating, financial
and competitive information; such statements are subject to various risks and
uncertainties that could cause actual results to differ materially from our
historical experience and our present expectations. You should not place undue
reliance on such forward-looking statements, as they speak only as of the date
on which they are made. Additional information regarding these and other risks
and uncertainties is contained in our periodic filings with the Securities and
Exchange Commission, or the "SEC."

All of our Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q and
Current Reports on Form 8-K, and all amendments to those reports, filed with or
furnished to the SEC on or after April 13, 2004, are available free of charge
through our internet website,



14
www.prospectenergy.com, as soon as reasonably practical after we have
electronically filed such material with, or furnished it to, the SEC.

Overview

Prospect Energy was incorporated under the Maryland General Corporation Law in
April 2004. We have elected to be treated as a business development company
under the Investment Company Act of 1940, as amended (the "1940 Act"). As such,
we are required to comply with certain regulatory requirements. For instance, we
generally have to invest at least 70% of our total assets in "qualifying
assets," including securities of private or thinly traded public U.S. companies,
cash, cash equivalents, U.S. government securities and high-quality debt
investments that mature in one year or less.

On July 27, 2004, we completed our initial public offering and became an
externally managed, non-diversified, closed-end investment company. In addition,
for tax purposes we elected to be treated as a regulated investment company
under the Internal Revenue Code of 1986 ("Code"). Under these elections and
assuming that we remain in compliance with the relevant requirements, we
generally will not have to pay corporate-level taxes on any income that we
distribute to our stockholders. To the extent we do not qualify as elected,
corporate-level taxes may be imposed upon our net income.

We are subject to regulation under the 1940 Act and the Code, including rules
with respect to the diversification of our assets. These regulations specify
certain test dates as of which our investments must comply with such
diversification guidelines. We have managed and we are managing our business in
such a way as to remain in compliance. We have adopted a code of ethics and a
compliance manual, as required by the 1940 Act. In order to maintain compliance
with all laws and regulations applicable to Prospect Energy, we may buy or sell
investments, rebalance the portfolio, elect a different fiscal year end for tax
reporting purposes or take other actions deemed advisable. However, there can be
no assurance with respect to the effectiveness of any portfolio action.

We have entered into an Investment Advisory Agreement with Prospect Capital
Management LLC ("Prospect Capital"), the investment adviser, under which the
investment adviser, subject to the overall supervision of Prospect Energy's
board of directors, manages the day-to-day operations of, and provides
investment advisory services to, Prospect Energy. We have also entered into an
Administration Agreement with Prospect Administration, LLC ("Prospect
Administration") under which Prospect Administration will, among other things,
provide administrative services and facilities for Prospect Energy. Prospect
Administration is a wholly owned subsidiary of Prospect Capital.

Investment Activity

We completed our second quarter of operations on December 31, 2004 with 62.5% of
the Company's net assets invested in obligations of the U.S. Treasury; 24.6% in
Gas Solutions, including a secured promissory note in the principal amount of
$18,400, with an 18% interest rate, due December 23, 2011; and 1.4% in a money
market fund.


15
Investment in Gas Solutions

On September 24, 2004, Prospect Energy acquired indirectly substantially all of
the assets and equity interests of Gas Solutions Ltd, the predecessor of Gas
Solutions II Ltd. ("Gas Solutions") pursuant to the Amended and Restated
Purchase and Sale Agreement dated September 23, 2004. The acquisition cost was
$28,575 plus acquisition expenses of $1,769, principally underwriting fees and
legal and professional fees, for a total cost of $30,344.

Also on September 24, 2004, Gas Solutions signed a secured promissory note in
the amount of $25,000 payable to Prospect Energy, and executed a first mortgage
and security agreement encumbering all of Gas Solutions' assets to secure that
note. On September 30, 2004, Prospect Energy transferred Gas Solutions to a
wholly owned subsidiary, Prospect Energy Holdings Inc. which was later renamed
Gas Solutions Holdings Inc. ("GSHI"), which is also a wholly owned subsidiary of
the Company.

The agreement for the purchase of Gas Solutions included customary
representations and warranties and standard seller indemnities and purchase
price adjustment provisions, to be calculated no later than December 22, 2004,
or 90 days after the closing of the investment on September 23, 2004. The
purchase price adjustment is approximately $530 and was the result of funding to
support working capital needs. The purchase price adjustment is payable by Gas
Solutions to its predecessor. Our investment plan also assumed that we would
fund Gas Solutions' working capital requirements up to $1,000. On October 27,
2004, we funded a working capital facility in the amount of $200 to be used
primarily for expenditures and general operating expenses prior to receipt of
significant contracted revenues expected on or about November 23, 2004.

On December 22, 2004, Gas Solutions entered into a senior secured loan of
$12,500 from First American Bank, SSB ("FAB"). The term loan matures on December
22, 2010, is payable in quarterly installments beginning in June 30, 2005 and
bears interest at LIBOR plus 225 basis points. The agreement benefits from
standard covenant protection for a loan of this type.

Gas Solutions used approximately $9,307 of the proceeds of the loan with FAB to
repay $8,312 of principal debt owed to Prospect Energy, and a further $995 of
accrued but unpaid interest. In connection with this refinancing, on December
22, 2004, Prospect Energy entered into an agreement, in the form of a limited
indemnity, with FAB to provide a specific assurance to FAB with respect to
realized losses of its term loan resulting only from potential legal claims that
might or could be asserted by certain third parties. This assurance is backed by
segregated funds in Prospect Energy's custody account valued at approximately
$12,848. These funds are to be released after the earlier of legal resolution of
such claims, should any be made, or 91 days after the FAB loan is refinanced or
otherwise repaid.

As a result of the financing, Prospect Energy reduced the $25,000 secured
promissory note with an interest rate of 15% per annum compounded daily to an
$18,400 secured promissory note with an increased interest rate of 18% per
annum. Further, such note is now a direct obligation of



16
GSHI and the Company has a second lien on the assets of Gas Solutions. The
agreement benefits from standard covenant protection for a loan of this type.

Business of Gas Solutions

Gas Solutions owns and operates a major gas gathering system in the East Texas
field in Gregg, Upshur and Rusk Counties Texas, as well as a smaller system in
Smith County Texas, both of which support two processing facilities, the
Longview Plant and the Chapel Hill Plant. The East Texas field has been
producing oil and gas continuously since 1931 and is believed to be one of the
largest oil reservoirs in North America. With approximately 1,000 miles of
pipeline, Gas Solutions owns and operates the only gathering system in the
Chapel Hill area. Gas Solutions serves approximately 700 leases and
approximately 2,500 associated wells. Gas Solutions is currently processing
approximately 32 MMcf/day with a total processing capacity of approximately 90
MMcf/day and, accordingly, is actively seeking additional gas throughput. There
can be no assurance that the volume of gas derived from the fields will not
decline or that any portion will be replaced by new drilling or new customers.

The Longview Plant - Historical

Gas Solutions was initially formed in 1998 as a Texas limited partnership for
the purpose of purchasing and operating a natural gas gathering system and
processing plant located in Longview, Texas. Gas Solutions purchased and
continued operations of the Longview Plant effective March 1, 1999, when it
purchased the Longview Plant, formerly owned by Atlantic Richfield Corporation
and in operation since 1934. Gas Solutions purchased a second gas gathering
system located in Price, Texas from Cleco Energy LLC on December 1, 1999.

Effective April 1, 2000, Gas Solutions entered into an agreement with Sulphur
River Gathering LP ("SRG") to operate and maintain SRG's low pressure gathering
system, compress and process casinghead gas, and perform some administrative and
accounting functions for SRG. This agreement was assigned by SRG to Enbridge
Pipelines, LLC ("EPL") during 2002 coincident with EPL's purchase of SRG. For
those services, EPL now pays a monthly fee as specified in the contract. In
addition, Gas Solutions receives a compression fee for each stage of
compression, with approximately four stages of compression required. Gas
Solutions expects to undertake capital investment in future periods of up to
$2.5 million in connection with this processing arrangement.

In August 2001, Gas Solutions entered into a processing agreement with Exxon
Mobil Corporation ("Exxon Mobil")with respect to Exxon Mobil's East Texas Field,
whereby Gas Solutions agreed to process gas formerly processed by Exxon Mobil
and thereby became the primary gas processing facility for the East Texas Field.

The Longview Plant - Current

The Longview Plant is currently processing approximately 26 MMcf/day of oil well
gas and gas well gas from approximately 600 leases and approximately 2,350
associated wells. The



17
Longview Plant has the ability to increase its processing capacity to
approximately 70 MMcf/day, and Gas Solutions is actively seeking new reserves
for additional processing.

On October 1, 2004, Gas Solutions executed an amended gathering and compression
agreement with ONEOK Texas Energy Resources, LP, whereby the gas deliverability
capacity in the agreement was increased to 20 MMcf/day from 15 MMcf/day. This
represents a four-fold increase from the initial deliverability of 5 MMcf/day in
October 2000.

The Chapel Hill Plant - Historical

In September 2003, Gas Solutions purchased the Chapel Hill Plant from Mustang
Fuel Corporation and continued operations of the plant. The Chapel Hill Plant is
located near Winona, Texas, and has been in operation since approximately 1982.
This plant includes approximately 100 miles of pipeline, which is used for
gathering and processing gas from numerous operators in Smith County, Texas.
Since the acquisition of the Chapel Hill Plant, the facility has experienced
increases in gas volumes coming from the Cotton Valley and Travis Peak
formations.

The Chapel Hill Plant - Current

The Chapel Hill Plant is processing approximately 6 MMcf/day of gas well gas
from approximately 100 leases and approximately 150 associated wells. The Chapel
Hill Plant has the capacity to process approximately 20 MMcf/day, and Gas
Solutions is actively seeking new reserves for additional throughput.

Production and Contracts

The natural gas purchased by Gas Solutions is produced from the East Texas
oilfield's Woodbine formation, the Chapel Hill Field in Smith County and various
Cotton Valley reservoirs near the Longview Plant. Gas Solutions has contracts
with the oil and gas well lease operators with respect to the leases referenced
above to gather, via pipeline, the gas mixture produced from the leases. These
contracts determine the lease operator's portion, if any, of the liquid and dry
gas sales, normally determined according to a sliding scale based on production.

Gas Solutions gathers gas from oil and gas well lease operators and processes
the gas to create liquid products. The natural gas liquid products are ethane,
propane, butane and isobutane, and natural gasoline. The natural gas liquid
products are marketed by pipeline and truck to various customers, and the
remaining gas is delivered to a major pipeline. Sales prices are generally tied
to Mt. Belvieu, Texas, price indices for those liquid products. A significant
portion of the dry residue gas is used to fuel the operations of the plant and
the rest is sold to natural gas pipelines or sold back to the lease operators
for lease operations. All products are metered and revenues are recognized each
month based on the pipeline meter readings for products delivered. Gas Solutions
has product sales agreements with major chemical, oil and gas, and pipeline
companies, including Eastman Chemical. While there can be no assurances that
there will not be customer turnover, Gas Solutions has historically maintained
good relationships with its customers and has not experienced any significant
customer loss. Gas Solutions also generates service fee


18
income from several processing and operating agreements associated with the
Longview Plant and gathering system.

Operating Results

Gas Solutions generates net cash flow and operating income. During the three
months ended December 31, 2004, the Gas Solutions assets generated average
unaudited operating cash flow of approximately $3,600 per quarter. These cash
flows should allow Gas Solutions to provide acceptable coverage of its
outstanding obligations. Additionally, we expect that Gas Solutions will
generate annualized operating cash flow of approximately $10,000 or more from
operating activities, as determined under GAAP, during 2005.

Employees

Gas Solutions maintains an integrated staff of 24 employees who manage the
company including field operations, engineering, sales and marketing, and
accounting, as well as the construction of additional plant equipment. Twenty of
the 24 employees were existing plant employees at the time of the acquisition of
the Longview Plant by Gas Solutions in 1999. Nineteen of the 24 employees each
have more than 20 years of experience in the industry. Additionally, we have
entered into a consulting agreement with the senior management who has operated
the Longview plant since 1999. This agreement provides for senior management to
continue operating the Gas Solutions business in exchange for a profit sharing
arrangement as an incentive to maximize cash flows of the business.

Hedging

On December 3, 2004, Gas Solutions entered into a hedge with J. Aron (a wholly
owned subsidiary of Goldman Sachs & Co.) whereby Gas Solutions purchased propane
puts from J. Aron for 90% of the projected net monthly volumes for two years.
The premium paid was $1,512. Prospect Energy provided the short-term financing
to Gas Solutions for the purchase of the propane puts. This facility was repaid
as part of the refinancing.

Legal

We believe Gas Solutions is in compliance with all local, state and federal
regulations.

Expected Return on Gas Solutions Investment to Prospect Energy

Prospect Energy's investment in Gas Solutions is comprised of secured promissory
note, having an aggregate principal amount of $18,400, plus accrued interest of
$64, and an equity investment aggregating $5,344. Current interest payable on
the note is $3,312 annually, or $276 monthly, or $828 quarterly. Operating cash
flow, which we expect to be available for distribution to the holder of common
equity after payments of interest on the note and before the commencement of
amortization payments on principal, is currently expected to be approximately
$2,700 quarterly. There can be no assurance that we will achieve this level of
performance in any quarter. Because Prospect Energy's total investment in Gas
Solutions, including the amount invested in debt and equity investments, and all
related fees and expenses, is less than four times expected operating


19
cash flow, when senior loans have been made at levels up to four times cash
flow, and mezzanine loans have been made at even higher multiples of cash flow,
we believe that our equity investment in Gas Solutions will not entail
significantly more risk to capital than would a typical mezzanine loan.

Prospect Energy was attracted to make an equity investment in Gas Solutions in
addition to its debt investment because we believe that this investment provides
significant control over the disposition of cash generated by Gas Solutions and
because it provides Prospect Energy with significant, relatively low risk
potential for equity appreciation that would not have been available to our
shareholders from a debt investment. However, Prospect Energy does not expect to
utilize all of the cash flow from operations generated by Gas Solutions to pay
dividends to Prospect Energy. To sustain and, if possible, increase the value of
its investment in Gas Solutions, Prospect Energy expects to reinvest a portion
of the cash flow from operations of Gas Solutions to fund increases in working
capital, capital expenditures, opportunistic acquisitions and for other
purposes. We currently expect that Gas Solutions will invest up to $1,000
annually in maintenance capital expenditures. Accordingly, we cannot predict the
amount of cash flow generated by the operations of Gas Solutions that will be
available to Prospect Energy in the form of dividends in any given quarter. We
believe that dividends on our investment in the common stock of Gas Solutions
will be similar in amount to, or exceed, the payments of interest and principal
on the note, but we can offer no assurance in that regard. While we believe that
Gas Solutions is an attractive investment for our shareholders, and will seek to
make other similar investments in the future, we can offer no assurance that we
will be able to identify and consummate other similarly attractive investments
in the future. Accordingly, we caution that our portfolio may, over time,
include debt and equity investments with lower yields than what we believe will
be provided by our investment in Gas Solutions.

Results of Operations of Prospect Energy

Overview

We commenced operations on July 30, 2004 and therefore have no prior periods
with which to compare operating results for the quarter and six-month period
ended December 31, 2004. As of December 31, 2004, the Company was in the initial
stages of investment operations and 24.6% of its net assets were invested in an
energy company with the remainder invested in U.S. government and money market
securities.

Investment Income

We generate revenue in the form of interest income on the debt securities that
we own, dividend income on any common or preferred stock that we own, and
capital gains or losses on any debt or equity securities that we acquire in
portfolio companies and subsequently sell. Our investments, if in the form of
debt securities, will typically have a term of one to ten years and bear
interest at a fixed or floating rate. To the extent achievable, we will seek to
collateralize our investments by obtaining security interests in our portfolio
companies' assets. We also may acquire minority or majority equity interests in
our portfolio companies, which may pay cash or in-kind dividends on a recurring
or otherwise negotiated basis. In addition, we may generate revenue in other
forms including commitment, origination, structuring or due diligence fees; fees



20
for providing managerial assistance; and possibly consultation fees. Any such
fees generated in connection with our investments are recognized as earned.

Investment income, which consists of interest income and dividend income, was
approximately $2,947 for the three months ended December 31, 2004 and
approximately $3,213 for the six months ended December 31, 2004. The substantial
increase in investment income on a quarter-over-quarter basis is the result of
two factors. First, and to a lesser degree, there were three full months of
operations in the December 31, 2004 quarter versus only two full months of
operations in the prior quarter. Secondly, and more importantly, our investment
in Gas Solutions on September 23, 2004 generated investment income of $1,700 in
dividend income and approximately $986 in interest income during the three
months ended December 31, 2004. The remaining investment income during the three
and six months ended December 31, 2004 was primarily generated from investments
in short-term U.S. Treasury bills and cash equivalents.

Operating Expenses

Our primary operating expenses consist of investment advisory fees, legal and
professional fees and other operating and overhead-related expenses. These
expenses include our allocable portion of overhead under the Administration
Agreement with Prospect Administration under which Prospect Administration
provides administrative services and facilities for Prospect Energy. Our
investment advisory fees compensate our investment adviser for its work in
identifying, evaluating, negotiating, closing and monitoring our investments. We
bear all other costs and expenses of our operations and transactions in
accordance with our Administration Agreement with Prospect Administration

Operating expenses were approximately $1,718 for the three months ended December
31, 2004 and approximately $2,418 for the six months ended December 31, 2004.
This amount consisted of investment advisory and administrative services fees,
professional fees, insurance expenses, directors' fees and other general and
administrative expenses. It also included a non-recurring charge of
approximately $75 in expenses related to the organization of Prospect Energy.
The base investment advisory fee was $495 for the three months ended December
31, 2004 and $832 for the six months ended December 31, 2004. No incentive fee
has yet been incurred pursuant to the Investment Advisory Agreement.
Administrative services fees incurred under the Administration Agreement were
$96 for the three months ended December 31, 2004 and $169 for the six months
ended December 31, 2004. Legal and professional fees were higher during the
three months and six months ended December 31, 2004 than we would expect in
future periods due to the occurrence of certain items and their associated costs
which we would not expect to occur at this level in the future. These items
include consultation and preparation of initial corporate documents including
the initial Form 10-Q and compliance and procedural manuals, tax compliance
consultation and analysis, the Sarbanes-Oxley Act of 2002 related matters, costs
associated with an internal investigation and the costs of hiring personnel.



21
Net Investment Income and Net Increase in Stockholders' Equity Resulting
from Operations

Prospect Energy's net investment income and net increase in stockholders' equity
resulting from operations was approximately $1,229 for the three months ended
December 31, 2004 and approximately $795 for the six months ended December 31,
2004. Net investment income during the recent quarter was higher than net
investment income during the six-month period due to an operating loss during
the Company's first quarter of operations. The operating loss was eliminated
primarily as a result of the investment in Gas Solutions late in the first
quarter of operations and the resulting income that was generated by that
investment somewhat offset by the higher operating expenses described above.

Financial Condition, Liquidity and Capital Resources

We generated $96,961 in cash from the net proceeds of our initial offering. We
also generated $2,302 in cash flow from operations (investment income less
operating expenses) and $26,712 from the sale of securities. We expended
$112,423 in cash through the acquisition of investments and an additional $705
through the payment of a quarterly dividend. In the future, we may also fund a
portion of our investments through borrowings from banks, issuances of senior
securities or secondary offerings. We may also securitize a portion of our
investments in mezzanine or senior secured loans or other assets. Our primary
use of funds will be investments in portfolio companies and cash distributions
to holders of our common stock.

At December 31, 2004, we had $12,848 in cash which was held in a segregated
account in conjunction with a limited indemnity issued to FAB. The limited
indemnity with FAB provides assurance to FAB with respect to realized losses of
its term loan resulting only from potential legal claims that might or could be
asserted by certain third parties. These funds are to be released after the
earlier of legal resolution of such claims, should any be made, or 91 days after
the FAB loan is refinanced or otherwise repaid.

Investment Pipeline

In the prospectus filed in connection with our initial public offering, we
identified 12 companies as potential investment candidates. At that time, we
stated that the consummation of any such transactions would be subject to the
satisfactory completion of due diligence and the negotiation of customary
documentation in forms mutually satisfactory to the parties. While future
circumstances may change, at the present time, we do not believe that more than
one or two of the proposed investments in the companies named in our initial
prospectus will be completed this year, primarily because these prospective
investments have not passed our due diligence requirements.

Following the closing of our initial public offering, and the market's
recognition that Prospect Energy has fresh capital to invest in energy
transactions, Prospect Capital has hired additional originators and has seen its
pipeline of potential transactions grow in variety, number and quality.
Transactions originated after the initial public offering, such as Gas
Solutions, Natural Gas Systems, Inc., and Unity Virginia Holdings LLC are
believed in many cases to carry less risk and offer more attractive returns than
some of the proposed transactions listed in our prospectus. The majority of the
transactions listed in the prospectus have not met our due


22
diligence standards and have been replaced by other transactions that may meet
those standards, which we believe is in the best long-term interest of
Prospect's shareholders.

At present we have approximately 50 potential investments in our pipeline. We
anticipate that substantially all the net proceeds of our initial public
offering will be invested by July 31, 2005. At that time, we expect that our
portfolio will consist primarily of mezzanine loans and related equity
investments. We can offer no assurances that we will be able to invest all our
net proceeds within this time frame, as our investment progress will depend on
the availability of appropriate investment opportunities consistent with our
investment objective and other market conditions.

Dividends

Assuming that we maintain our status as a regulated investment company under
Subchapter M of the Code, we intend to make distributions to our stockholders on
a quarterly basis of substantially all of our net operating income. We may also
make distributions of net realized capital gains, as appropriate.

Tax characteristics of all dividends will be reported to shareholders, as
appropriate, on Form 1099-DIV after the end of the year. The board of directors
of Prospect Energy presently intends to declare and pay quarterly dividends on
the common stock. Prospect Energy's ability to pay dividends could be affected
by future business performance, liquidity, capital needs, alternative investment
opportunities and loan covenants.

On November 11, 2004, we announced a cash dividend of $0.10 per share to holders
of record on December 10, 2004, payable on December 30, 2004. The dividend was
paid out of net income earned in the quarter ended December 31, 2004. For tax
purposes, this dividend is fully taxable as ordinary income and is eligible for
the maximum 15% U.S. federal income tax rate on qualified dividend income.

Regulated Investment Company Status

We elected an August 31st fiscal year end for income tax reporting purposes,
commencing with the initial taxable year ended August 31, 2004. Our fiscal
year-end for financial reporting purposes will remain June 30th. The Company has
qualified and elected to be subject to taxation as a regulated investment
company under Subchapter M of the Code for the taxable year ended August 31,
2004. As long as the Company continues to so qualify as a regulated investment
company, the Company will not be subject to tax on its investment company
taxable income or its net capital gains, to the extent that such taxable income
or gains are distributed, or deemed to be distributed, as dividends to our
shareholders on a timely basis. Certain investments in the partnerships, limited
liability companies, joint ventures and other "pass through" entities common in
the energy industry can create enhanced risks of compliance within the Code.
Dividends and distributions declared and paid to shareholders may differ from
net income for financial reporting and taxable fiscal years due to the timing of
recognition of income and expenses, realization of gains and losses, occurrence
of a return of capital, and/or net realized appreciation or depreciation in
investments, which may not be included in taxable income.



23
To remain in compliance with Subchapter M of the Code with respect to the
Company's taxable year, the Company is generally required to maintain its status
as a business development company in accordance with the 1940 Act, derive at
least 90% of its gross income from dividends, interest, gains from the sales of
securities and other specified types of income required under Subchapter M of
the Code, satisfy certain asset diversification requirements as defined in
Subchapter M of the Code, and distribute to shareholders at least 90% of the
Company's investment company taxable income as defined in Subchapter M of the
Code. However, there can be no assurance that the Company will continue to
qualify for such treatment in future taxable years. If the Company fails to
qualify as a regulated investment company, the Company will be subject to
corporate-level taxes on its taxable income, whether or not such taxable income
is distributed to its shareholders. The imposition of corporate-level taxes on
the Company will substantially reduce the amount of income available for
distribution to our shareholders. Even if the Company qualifies as a regulated
investment company for any taxable year in question, the Company will be subject
to corporate-level income tax on any income not distributed to its shareholders.
Moreover, the Company will be subject to a 4%, entity-level excise tax, for any
calendar year in which the Company does not distribute an amount equal to or
exceeding the sum of 98% of the Company's calendar year ordinary income and 98%
of the Company's capital gain net income for the one-year period ended October
31st, computed in accordance with Section 4982 of the Code.

Critical Accounting Policies

Our discussion and analysis of our financial condition and results of operations
are based upon our financial statements, which have been prepared in accordance
with GAAP. The preparation of these financial statements requires us to make
estimates and judgments that affect the reported amounts of assets, liabilities,
revenues and expenses, and related disclosure of contingent assets and
liabilities. Changes in the economic environment, financial markets and any
other parameters used in determining these estimates could cause actual results
to differ. Our critical accounting policies are those applicable to the
valuation of investments and certain revenue recognition matters as discussed
below.

Valuation of Portfolio Investments

As a business development company, we invest in illiquid securities including
debt and equity securities of companies. Our investments are generally subject
to restrictions on resale and generally have no established trading market. We
value substantially all of our investments at fair value as determined in good
faith by the Board of Directors in accordance with our valuation policy. We
determine fair value to be the amount for which an investment could be exchanged
in an orderly disposition over a reasonable period of time between willing
parties other than in a forced or liquidation sale. Our valuation policy
considers the fact that no ready market exists for substantially all of the
securities in which we invest. Our valuation policy is intended to provide a
consistent basis for determining the fair value of the portfolio. We will record
unrealized depreciation on investments when we believe that an investment has
become impaired, including where collection of a loan or realization of an
equity security is doubtful, or when the enterprise value of the portfolio
company does not currently support the cost of our debt or equity investments.
Enterprise value means the entire value of the company to a potential buyer,



24
including the sum of the values of debt and equity securities used to capitalize
the enterprise at a point in time. We will record unrealized appreciation if we
believe that the underlying portfolio company has appreciated in value and,
therefore, our equity security has also appreciated in value. The value of
investments in publicly traded securities is determined using quoted market
prices discounted for restrictions on resale, if any.

Loans

For loans, fair value generally approximates cost unless the borrower's
enterprise value, overall financial condition or other factors lead to a
determination of fair value at a different amount.

Interest income is recorded on an accrual basis to the extent that such amounts
are expected to be collected. Interest on loans is not accrued if we have doubt
about interest collection. Loan origination fees are capitalized and then
amortized into interest income using the effective interest method. Upon the
prepayment of a loan, any unamortized loan origination fees are recorded as
interest income. Prepayment premiums are recorded on loans and when received.

Equity and Partnership Interests

Equity and partnership interests in portfolio companies for which there is no
liquid public market are valued at fair value based on the enterprise value of
the portfolio company, which is determined using various factors, including cash
flow from operations of the portfolio company and other pertinent factors, such
as recent offers to purchase a portfolio company, recent transactions involving
the purchase or sale of the portfolio company's equity securities, or other
liquidation events. The equity and partnership values so determined are
generally discounted to account for restrictions on resale and minority
ownership positions.

Dividend income is recorded, to the extent that such amounts are expected to be
collected, on the record date for private companies or on the ex-dividend date
for publicly traded companies.

Net Realized Gains or Losses and Net Change in Unrealized Appreciation or
Depreciation

Realized gains or losses are measured by the difference between the net proceeds
from the repayment or sale and the cost basis of the investment without regard
to unrealized appreciation or depreciation previously recognized, and includes
investments charged off during the year, net of recoveries. Net change in
unrealized appreciation or depreciation reflects the change in portfolio
investment values during the reporting period, including the reversal of
previously recorded unrealized appreciation or depreciation when gains or losses
are realized.

Fee Income

Fee income includes fees for services rendered by us to portfolio companies such
as management services, and other advisory services. Management and other
advisory services fees are generally recognized as income as the services are
rendered.



25
Within the context of these critical accounting policies, we are not currently
aware of any reasonably likely events or circumstances that would result in
materially different amounts being reported.

At this time, we do not have any off-balance sheet liabilities or other
contractual obligations, other than the Investment Advisory Agreement, the
Administration Agreement and the limited indemnity with FAB.

Item 3. Quantitative and Qualitative Disclosures about Market Risk.

We are subject to financial market risks, including changes in interest rates.
We expect that many of the loans in our portfolio will have floating rates. To
date, a significant percentage of our assets are invested in short-term U.S.
Treasury bills. We may hedge against interest rate fluctuations by using
standard hedging instruments such as futures, options and forward contracts
subject to the requirements of the 1940 Act. While hedging activities may
insulate us against adverse changes in interest rates, they may also limit our
ability to participate in the benefits of higher interest rates with respect to
our portfolio of investments. During the three and six months ended December 31,
2004, we did not engage directly in hedging activities though, our subsidiary,
Gas Solutions, did engage in such activities.

Item 4. Controls and Procedures.

As of the end of the period covered by this report, Prospect Energy carried out
an evaluation, under the supervision and with the participation of Prospect
Energy's management, including Prospect Energy's chief executive officer and
chief financial officer, of the effectiveness of the design and operation of
Prospect Energy's disclosure controls and procedures (as defined in Rule 13a-15
of the Securities Exchange Act of 1934). Based on that evaluation, the chief
executive officer and the chief financial officer have concluded that Prospect
Energy's current disclosure controls and procedures are effective in timely
alerting them of material information relating to Prospect Energy that is
required to be disclosed by Prospect Energy in the reports it files or submits
under the Securities Exchange Act of 1934.

There have been no changes in Prospect Energy's internal control over financial
reporting that occurred during the three and six months ended December 31, 2004
that have materially affected, or are reasonably likely to materially affect,
Prospect Energy's internal control over financial reporting.

PART II. OTHER INFORMATION

Item 1. Legal Proceedings.

As previously disclosed in our quarterly report on Form 10-Q filed on November
12, 2004, we have been named as a defendant in Karen O. Donnelly, Attorney at
Law, v. Prospect Street, et al. and Charles M. Costenbader, filed August 4, 2004
in the 164th Judicial District Court of Harris



26
County, Texas. Donnelly alleges she is the former attorney of Christian
Operating Co. and Christian Intergy, Inc., companies with which Prospect Energy
formerly considered entering into a credit facility. Donnelly alleges she had a
finder's fee contract with these companies, and that Prospect Energy tortiously
interfered with her contractual arrangement with these companies. Donnelly seeks
damages of $1,283,000, plus attorney's fees and court costs. We do not believe
this claim has any merit and intend to defend this matter vigorously.

On December 6, 2004, Dallas Gas Partners, LP ("DGP") served Prospect Energy with
a complaint filed November 30, 2004 in the United States District Court for the
Southern District of Texas in Galveston. DGP alleges that DGP was defrauded and
that Prospect Energy breached its fiduciary duty to DGP and tortiously
interfered with DGP's contract with Gas Solutions in connection with Prospect
Energy's agreement with DGP. The complaint seeks relief not limited to $100
million. Each of the principals of the predecessor general partner of DGP,
constituting all the management and ownership interests in such predecessor, and
all of the limited partners of DGP, on September 24, 2004 executed a release in
favor of Prospect Energy, forever discharging Prospect Energy from any and all
claims in connection with Prospect Energy's agreement with DGP. Prospect Energy
believes that the DGP complaint is frivolous and without merit, and Prospect
Energy intends to defend the matter vigorously.

As most recently disclosed in its current report filed on Form 8-K on January
10, 2005, the Company received a letter from Mark Witt, the former chief
financial officer of the Company, and subsequently an investment professional of
Prospect Capital Management, alleging unspecified "improprieties." The Audit
Committee directed the Company's outside counsel handling Mr. Witt's termination
to look into his claims and also retained the law firm of Willkie Farr &
Gallagher LLP ("Willkie Farr") to investigate his and any other claims,
including the allegations being raised by Mr. Witt and the Company's former
chief compliance officer and any other claims arising in the course of their
investigation. After an extensive investigation, which is now complete, Willkie
Farr found that the allegations of improprieties were without merit and do not
affect the fairness or reliability of the financial statements of the Company.

We are not aware of any other material pending legal proceeding, and no such
material proceedings are known to be contemplated, to which Prospect Energy is a
party or of which any of its property is the subject.

Item 2. Unrealized Sales of Equity Securities and Use of Proceeds.

(a) We did not issue any equity securities that were not registered under the
Securities Act during the three and six months ended December 31, 2004.

(b) On July 27, 2004, our registration statement on Form N-2 (File No.
333-114552), for the initial public offering of 7,000 shares of our common
stock became effective. All 7,000



27
shares were sold upon completion of the initial public offering at an
initial offering price of $15.00 per share for aggregate initial public
offering gross proceeds of $105,000.

Ferris, Baker Watts acted as Book-Running Manager. D.A. Davidson & Co.,
Sterne, Agee & Leach, Inc., and Wunderlich Securities also acted as
underwriters for the initial public offering.

In connection with the initial public offering, we also registered and
offered the underwriters an option to purchase an additional 1,050 shares
of common stock at the $15.00 per share offering price. The underwriters
exercised this option in respect of over-allotments in our initial public
offering and acquired and resold an additional 55 shares at a price of
$15.00 per share for aggregate proceeds of $825.

In connection with the initial public offering, we incurred expenses of
approximately $1,463. Of that, no amounts were paid directly or indirectly
to our directors, officers or associates, or to persons owning 10% or more
of our common stock or that of other affiliates. After deducting
underwriting discounts and commissions and other expenses, we received net
proceeds of $96,961 from the initial public offering, including the
over-allotment option.

There has been no material change in the planned use of proceeds as
described in our final prospectus.

(c) We did not repurchase any shares of our common stock during the three or
six months ended December 31, 2004.

Item 3. Defaults Upon Senior Securities.

Not Applicable.

Item 4. Submission of Matters to a Vote of Security Holders.

Not Applicable.

Item 5. Other Information.

Not Applicable.

Item 6. Exhibits

Exhibit No. Description of Exhibit
- --------------------------------------------------------------------------------
10.1 Credit Agreement and Secured Promissory Note among Gas
Solutions II Ltd., various institutional lenders and First
American Bank, SSB dated as of December 22, 2004*



28
10.2      Indemnity Agreement between Prospect Energy Corporation and
First American Bank, SSB dated as of December 22, 2004

10.3 Credit Agreement and Secured Promissory Note between Gas
Solutions Holdings Inc. and Prospect Energy Corporation dated
as of December 22, 2004*

31.1 Certification of Chief Executive Officer Pursuant to Rule
13a-14(a)/15d-14(a)

31.2 Certification of Chief Financial Officer Pursuant to Rule
13a-14(a)/15d-14(a)

32.1 Certification of Chief Executive Officer Pursuant to Section
906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. 1350

32.2 Certification of Chief Financial Officer Pursuant to Section
906 of the Sarbanes-Oxley Act of 2002, 18 U.S.C. 1350


* Registrant agrees to furnish supplementally a copy of any
omitted schedules or exhibits to the SEC upon request.




29
SIGNATURES



Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.


PROSPECT ENERGY CORPORATION
(Registrant)


Dated: February 10, 2005 By: /s/ John F. Barry III
-------------------------------------
John F. Barry III
Chief Executive Officer and
Chairman of the Board of Directors