##### Table of Contents

---



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 Quarter Ended September 30, 2004.



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



Commission File Number: 0-33377



MCG CAPITAL CORPORATION

(Exact name of registrant as specified in its charter)



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Delaware                                                       |  | 54-1889518                          
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification No.)
|                                                               | 
|1100 Wilson Boulevard, Suite 3000 Arlington, VA                |  | 22209                               
|(Address of principal executive office)                        |  | (Zip Code)                          



(703) 247-7500

(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. Yes x  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, $.01 par value, outstanding as of November 3, 2004 was 45,357,283.



---



---

##### Table of Contents

MCG CAPITAL CORPORATION



FORM 10-Q FOR THE QUARTER ENDED SEPTEMBER 30, 2004



TABLE OF CONTENTS



|           |  |                                                                                                       |  |   
|---------- |  | ----------------------------------------------------------------------------------------------------- |  | --
|PART I     |  | FINANCIAL INFORMATION                                                                                 |  | 3 
|           |  |                                                                                                      
|           |  | Selected Financial Data                                                                               |  | 3 
|           |  |                                                                                                      
|Item 1.    |  | Financial Statements (Unaudited)                                                                      |  | 4 
|           |  |                                                                                                      
|           |  | Consolidated Balance Sheets  September 30, 2004 and December 31, 2003                                |  | 4 
|           |  |                                                                                                      
|           |  | Consolidated Statements of Operations for the three and nine months ended September 30, 2004 and 2003 |  | 5 
|           |  |                                                                                                      
|           |  | Consolidated Statements of Stockholders Equity for the nine months ended September 30, 2004 and 2003 |  | 6 
|           |  |                                                                                                      
|           |  | Consolidated Statements of Cash Flows for the nine months ended September 30, 2004 and 2003           |  | 7 
|           |  |                                                                                                      
|           |  | Consolidated Schedule of Investments as of September 30, 2004                                         |  | 8 
|           |  |                                                                                                      
|           |  | Consolidated Schedule of Investments as of December 31, 2003                                          |  | 16
|           |  |                                                                                                      
|           |  | Notes to Consolidated Financial Statements                                                            |  | 25
|           |  |                                                                                                      
|           |  | Independent Accountants Review Report                                                                |  | 33
|           |  |                                                                                                      
|Item 2.    |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                 |  | 34
|           |  |                                                                                                      
|Item 3.    |  | Quantitative and Qualitative Disclosures About Market Risk                                            |  | 59
|           |  |                                                                                                      
|Item 4.    |  | Controls and Procedures                                                                               |  | 60
|           |  |                                                                                                      
|PART II    |  | OTHER INFORMATION                                                                                     |  | 61
|           |  |                                                                                                      
|Item 1.    |  | Legal Proceedings                                                                                     |  | 61
|           |  |                                                                                                      
|Item 2.    |  | Unregistered Sales of Equity Securities and Use of Proceeds                                           |  | 61
|           |  |                                                                                                      
|Item 3.    |  | Defaults upon Senior Securities                                                                       |  | 61
|           |  |                                                                                                      
|Item 4.    |  | Submission of Matters to a Vote of Security Holders                                                   |  | 61
|           |  |                                                                                                      
|Item 5.    |  | Other Information                                                                                     |  | 61
|           |  |                                                                                                      
|Item 6.    |  | Exhibits                                                                                              |  | 62
|           | 
|Signatures |  | 63                                                                                                   



2



---

##### Table of Contents

PART I.    FINANCIAL INFORMATION



In this Quarterly Report, the Company, MCG, we, us and our refer to MCG Capital Corporation and its wholly owned consolidated subsidiaries and its affiliated
securitization trusts unless the context otherwise requires.



Selected Financial Data



The
following table sets forth selected financial data from our unaudited financial statements. The selected financial data should be read in conjunction with our Managements Discussion and Analysis of Financial Condition and Results of
Operations and the Consolidated Financial Statements (unaudited) and notes thereto included in this Quarterly Report.



|                                                                                           |  |                                 |           |                                |   |         |  |      |        |  |   |       
|------------------------------------------------------------------------------------------ |  | ------------------------------- | --------- | ------------------------------ | - | ------- |  | ---- | ------ |  | - | ------
|                                                                                           |  | Three Months EndedSeptember 30, |           | Nine Months EndedSeptember 30,
|(dollars in thousands except per share amounts and statistical data)                       |  | 2004                            |           | 2003                           |   | 2004    |  | 2003
|Income statement data:                                                                     |  |                                 |           |                                |   |         |  |      |        |  |   |       
|Operating income                                                                           |  | $                               | 24,837    |                                | $ | 19,904  |  | $    | 69,826 |  | $ | 58,079
|Net operating income before investment gains and losses                                    |  |                                 | 13,896    |                                |   | 11,740  |  |      | 36,211 |  |   | 34,370
|Net income                                                                                 |  |                                 | 8,803     |                                |   | 9,913   |  |      | 28,543 |  |   | 27,799
|                                                                                           |  |                                 |           |                               
|Per common share data:                                                                     |  |                                 |           |                                |   |         |  |      |        |  |   |       
|Earnings per common share basic and diluted                                                |  |                                 | 0.21      |                                |   | 0.30    |  |      | 0.71   |  |   | 0.90  
|Net operating income before investment gains and losses per common share basic and diluted |  |                                 | 0.33      |                                |   | 0.36    |  |      | 0.90   |  |   | 1.11  
|Net asset value per common share (a)                                                       |  |                                 | 12.18     |                                |   | 11.99   |  |      | 12.18  |  |   | 11.99 
|Cash dividends declared per common share                                                   |  |                                 | 0.42      |                                |   | 0.42    |  |      | 1.26   |  |   | 1.23  
|                                                                                           |  |                                 |           |                               
|Selected period-end balances:                                                              |  |                                 |           |                                |   |         |  |      |        |  |   |       
|Total investment portfolio                                                                 |  | $                               | 804,675   |                                | $ | 611,927 |  |      |        |  |   |       
|Total assets                                                                               |  |                                 | 1,049,588 |                                |   | 801,354 |  |      |        |  |   |       
|Borrowings                                                                                 |  |                                 | 471,443   |                                |   | 318,471 |  |      |        |  |   |       
|                                                                                           |  |                                 |           |                               
|Other data (at period-end):                                                                |  |                                 |           |                                |   |         |  |      |        |  |   |       
|Number of portfolio companies                                                              |  |                                 | 94        |                                |   | 78      |  |      |        |  |   |       
|Number of employees                                                                        |  |                                 | 102       |                                |   | 54      |  |      |        |  |   |       



|(a) |  | Based on common shares outstanding at period-end.
|--- |  | -------------------------------------------------



3



---

##### Table of Contents

Item 1.    Financial Statements (unaudited)



MCG Capital Corporation

Consolidated Balance Sheets (unaudited)

(in thousands, except per share amounts)



|                                                                                                                                                                    |  |                   |           |   |                  |   |         |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------- | --------- | - | ---------------- | - | ------- | -
|                                                                                                                                                                    |  | September 30,2004 |           |   | December 31,2003 |  
|Assets                                                                                                                                                              |  |                   |           |   |                  |   |         |  
|Cash and cash equivalents                                                                                                                                           |  | $                 | 111,850   |   |                  | $ | 60,072  |  
|Cash, securitization accounts                                                                                                                                       |  |                   | 109,852   |   |                  |   | 33,434  |  
|Investments at fair value                                                                                                                                           |  |                   |           |   |                  |   |         |  
|Commercial loans, (cost of $718,500 and $615,253, respectively)                                                                                                     |  |                   | 709,041   |   |                  |   | 605,551 |  
|Investments in equity securities, (cost of $ 128,955 and $112,850, respectively)                                                                                    |  |                   | 108,850   |   |                  |   | 93,391  |  
|Unearned income on commercial loans                                                                                                                                 |  |                   | (13,216   | ) |                  |   | (16,416 | )
|                                                                                                                                                                    |  |                   |           |   |                  |   |         |  
|Total investments                                                                                                                                                   |  |                   | 804,675   |   |                  |   | 682,526 |  
|Interest receivable                                                                                                                                                 |  |                   | 6,349     |   |                  |   | 5,717   |  
|Other assets                                                                                                                                                        |  |                   | 16,862    |   |                  |   | 9,166   |  
|                                                                                                                                                                    |  |                   |           |   |                  |   |         |  
|Total assets                                                                                                                                                        |  | $                 | 1,049,588 |   |                  | $ | 790,915 |  
|                                                                                                                                                                    |  |                   |           |   |                  |   |         |  
|                                                                                                                                                                    |  |                  
|Liabilities                                                                                                                                                         |  |                   |           |   |                  |   |         |  
|Borrowings                                                                                                                                                          |  | $                 | 471,443   |   |                  | $ | 304,131 |  
|Interest payable                                                                                                                                                    |  |                   | 634       |   |                  |   | 1,185   |  
|Dividends payable                                                                                                                                                   |  |                   | 18,080    |   |                  |   | 16,267  |  
|Other liabilities                                                                                                                                                   |  |                   | 7,149     |   |                  |   | 5,382   |  
|                                                                                                                                                                    |  |                   |           |   |                  |   |         |  
|Total liabilities                                                                                                                                                   |  |                   | 497,306   |   |                  |   | 326,965 |  
|                                                                                                                                                                    |  |                   |           |   |                  |   |         |  
|                                                                                                                                                                    |  |                  
|Commitments and contingencies                                                                                                                                       |  |                   |           |   |                  |   |         |  
|Stockholders Equity                                                                                                                                                |  |                   |           |   |                  |   |         |  
|Preferred stock, par value $.01, authorized 1 share, none issued and outstanding                                                                                    |  |                   |          |   |                  |   |        |  
|Common stock, par value $.01, authorized 100,000 shares, 45,356 issued and outstanding on September 30, 2004 and 38,732 issued and outstanding
on December 31, 2003 |  |                   | 454       |   |                  |   | 387     |  
|Paid-in capital                                                                                                                                                     |  |                   | 641,157   |   |                  |   | 529,168 |  
|Stockholder loans                                                                                                                                                   |  |                   | (5,051    | ) |                  |   | (5,293  | )
|Unearned compensationrestricted stock                                                                                                                              |  |                   | (8,525    | ) |                  |   | (4,911  | )
|Distributions in excess of earnings                                                                                                                                 |  |                   | (46,189   | ) |                  |   | (26,240 | )
|Net unrealized depreciation on investments                                                                                                                          |  |                   | (29,564   | ) |                  |   | (29,161 | )
|                                                                                                                                                                    |  |                   |           |   |                  |   |         |  
|Total stockholders equity                                                                                                                                          |  |                   | 552,282   |   |                  |   | 463,950 |  
|                                                                                                                                                                    |  |                   |           |   |                  |   |         |  
|Total liabilities and stockholders equity                                                                                                                          |  | $                 | 1,049,588 |   |                  | $ | 790,915 |  
|                                                                                                                                                                    |  |                   |           |   |                  |   |         |  



See
notes to consolidated financial statements (unaudited).



4



---

##### Table of Contents

MCG Capital Corporation

Consolidated Statements of Operations (unaudited)

(in thousands, except per share amounts)



|                                                                                 |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|-------------------------------------------------------------------------------- |  | ------------------------------- | ------ | - | ------------------------------ | - | ------ | ---- |  | - | ------ | - |  | - | ------- | -
|                                                                                 |  | Three Months EndedSeptember 30, |        |   | Nine Months EndedSeptember 30, |  
|                                                                                 |  | 2004                            |        |   | 2003                           |   |        | 2004 |  |   | 2003   |  
|Operating income                                                                 |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Interest and dividend income                                                     |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Non-affiliate investments (less than 5% owned)                                   |  | $                               | 13,528 |   |                                | $ | 15,317 |      |  | $ | 38,704 |   |  | $ | 48,719  |  
|Affiliate investments (5% to 25% owned)                                          |  |                                 | 754    |   |                                |   | 1,341  |      |  |   | 2,406  |   |  |   | 3,426   |  
|Control investments (more than 25% owned)                                        |  |                                 | 5,877  |   |                                |   | 1,008  |      |  |   | 16,331 |   |  |   | 2,105   |  
|                                                                                 |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Total interest and dividend income                                               |  |                                 | 20,159 |   |                                |   | 17,666 |      |  |   | 57,441 |   |  |   | 54,250  |  
|Advisory fees and other income                                                   |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Non-affiliate investments (less than 5% owned) and other income                  |  |                                 | 2,319  |   |                                |   | 1,416  |      |  |   | 6,427  |   |  |   | 3,007   |  
|Affiliate investments (5% to 25% owned)                                          |  |                                 | 495    |   |                                |   | 762    |      |  |   | 495    |   |  |   | 762     |  
|Control investments (more than 25% owned)                                        |  |                                 | 1,864  |   |                                |   | 60     |      |  |   | 5,463  |   |  |   | 60      |  
|                                                                                 |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Total advisory fees and other income                                             |  |                                 | 4,678  |   |                                |   | 2,238  |      |  |   | 12,385 |   |  |   | 3,829   |  
|                                                                                 |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Total operating income                                                           |  |                                 | 24,837 |   |                                |   | 19,904 |      |  |   | 69,826 |   |  |   | 58,079  |  
|                                                                                 |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Operating expenses                                                               |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Interest expense                                                                 |  |                                 | 2,344  |   |                                |   | 2,701  |      |  |   | 6,512  |   |  |   | 7,429   |  
|Employee compensation:                                                           |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Salaries and benefits                                                            |  |                                 | 3,469  |   |                                |   | 1,759  |      |  |   | 9,697  |   |  |   | 5,800   |  
|Long-term incentive compensation                                                 |  |                                 | 2,321  |   |                                |   | 1,759  |      |  |   | 10,000 |   |  |   | 4,786   |  
|                                                                                 |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Total employee compensation                                                      |  |                                 | 5,790  |   |                                |   | 3,518  |      |  |   | 19,697 |   |  |   | 10,586  |  
|General and administrative expense                                               |  |                                 | 2,807  |   |                                |   | 1,945  |      |  |   | 7,406  |   |  |   | 5,694   |  
|                                                                                 |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Total operating expenses                                                         |  |                                 | 10,941 |   |                                |   | 8,164  |      |  |   | 33,615 |   |  |   | 23,709  |  
|                                                                                 |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Net operating income before investment gains and losses                          |  |                                 | 13,896 |   |                                |   | 11,740 |      |  |   | 36,211 |   |  |   | 34,370  |  
|                                                                                 |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Net realized gains (losses) on investments                                       |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Non-affiliate investments (less than 5% owned)                                   |  |                                 | 936    |   |                                |   | 2,631  |      |  |   | 2,924  |   |  |   | (7,511  | )
|Affiliate investments (5% to 25% owned)                                          |  |                                 | (2,531 | ) |                                |   | (48    | )    |  |   | (2,531 | ) |  |   | (48     | )
|Control investments (more than 25% owned)                                        |  |                                 |       |   |                                |   | (519   | )    |  |   | (7,658 | ) |  |   | (11,916 | )
|                                                                                 |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Total net realized gains (losses) on investments                                 |  |                                 | (1,595 | ) |                                |   | 2,064  |      |  |   | (7,265 | ) |  |   | (19,475 | )
|Net change in unrealized appreciation (depreciation) on investments              |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Non-affiliate investments (less than 5% owned)                                   |  |                                 | (2,274 | ) |                                |   | 222    |      |  |   | (2,399 | ) |  |   | 18,957  |  
|Affiliate investments (5% to 25% owned)                                          |  |                                 | 2,182  |   |                                |   | (803   | )    |  |   | (1,185 | ) |  |   | 941     |  
|Control investments (more than 25% owned)                                        |  |                                 | (3,406 | ) |                                |   | (3,310 | )    |  |   | 3,181  |   |  |   | (6,994  | )
|                                                                                 |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Total net change in unrealized appreciation (depreciation) on investments        |  |                                 | (3,498 | ) |                                |   | (3,891 | )    |  |   | (403   | ) |  |   | 12,904  |  
|                                                                                 |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Net investment losses                                                            |  |                                 | (5,093 | ) |                                |   | (1,827 | )    |  |   | (7,668 | ) |  |   | (6,571  | )
|                                                                                 |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Net income                                                                       |  | $                               | 8,803  |   |                                | $ | 9,913  |      |  | $ | 28,543 |   |  | $ | 27,799  |  
|                                                                                 |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Earnings per common share basic and diluted                                      |  | $                               | 0.21   |   |                                | $ | 0.30   |      |  | $ | 0.71   |   |  | $ | 0.90    |  
|Cash dividends declared per common share                                         |  | $                               | 0.42   |   |                                | $ | 0.42   |      |  | $ | 1.26   |   |  | $ | 1.23    |  
|Weighted average common shares outstanding                                       |  |                                 | 42,646 |   |                                |   | 32,878 |      |  |   | 40,049 |   |  |   | 31,033  |  
|Weighted average common shares outstanding and dilutive common stock equivalents |  |                                 | 42,676 |   |                                |   | 32,906 |      |  |   | 40,104 |   |  |   | 31,042  |  



See
notes to consolidated financial statements (unaudited).



5



---

##### Table of Contents

MCG Capital Corporation

Consolidated Statements of Stockholders Equity (unaudited)

(in thousands, except per share amounts)



|                                             |  |              |   |                 |        |     |                   |   |         |                                        |  |   |                                              |   |  |                                          |         |   |                           |   |         |   |  |   |         |   |  |   |         |  
|-------------------------------------------- |  | ------------ | - | --------------- | ------ | --- | ----------------- | - | ------- | -------------------------------------- |  | - | -------------------------------------------- | - |  | ---------------------------------------- | ------- | - | ------------------------- | - | ------- | - |  | - | ------- | - |  | - | ------- | -
|                                             |  | Common stock |   | Paid-in Capital |        |     | Stock-holderLoans |   |         | UnearnedCompen-sationRestricted stock |  |   | Distributions(in excess of)less thanEarnings |   |  | Net UnrealizedDepreciation onInvestments |         |   | TotalStockholders Equity |  
|                                             |  | Shares       |   |                 | Amount |     |                   |   |         |                                        | 
|Balance December 31, 2002                    |  | 31,259       |   |                 | $      | 313 |                   | $ | 419,961 |                                        |  | $ | (5,513                                       | ) |  | $                                        | (8,566  | ) |                           | $ | (1,824  | ) |  | $ | (43,121 | ) |  | $ | 361,250 |  
|Net income                                   |  |              |   |                 |        |     |                   |   |         |                                        |  |   |                                              |   |  |                                          |         |   |                           |   | 14,895  |   |  |   | 12,904  |   |  |   | 27,799  |  
|Issuance of common shares, net of costs      |  | 7,475        |   |                 |        | 74  |                   |   | 108,759 |                                        |  |   |                                              |   |  |                                          |         |   |                           |   |         |   |  |   |         |   |  |   | 108,833 |  
|Dividends declared, $1.23 per share          |  |              |   |                 |        |     |                   |   |         |                                        |  |   |                                              |   |  |                                          |         |   |                           |   | (36,747 | ) |  |   |         |   |  |   | (36,747 | )
|Dividend reinvestment                        |  | 2            |   |                 |        |    |                   |   | 38      |                                        |  |   |                                              |   |  |                                          |         |   |                           |   |         |   |  |   |         |   |  |   | 38      |  
|Amortization of restricted stock awards      |  |              |   |                 |        |     |                   |   |         |                                        |  |   |                                              |   |  |                                          | 3,094   |   |                           |   |         |   |  |   |         |   |  |   | 3,094   |  
|Change in vesting of restricted stock awards |  |              |   |                 |        |     |                   |   | 506     |                                        |  |   |                                              |   |  |                                          | (506    | ) |                           |   |         |   |  |   |         |   |  |   |        |  
|Reduction in employee loans                  |  | (7           | ) |                 |        |     |                   |   | (135    | )                                      |  |   | 218                                          |   |  |                                          | 89      |   |                           |   |         |   |  |   |         |   |  |   | 172     |  
|                                             |  |              |   |                 |        |     |                   |   |         |                                        |  |   |                                              |   |  |                                          |         |   |                           |   |         |   |  |   |         |   |  |   |         |  
|Balance September 30, 2003                   |  | 38,729       |   |                 | $      | 387 |                   | $ | 529,129 |                                        |  | $ | (5,295                                       | ) |  | $                                        | (5,889  | ) |                           | $ | (23,676 | ) |  | $ | (30,217 | ) |  | $ | 464,439 |  
|                                             |  |              |   |                 |        |     |                   |   |         |                                        |  |   |                                              |   |  |                                          |         |   |                           |   |         |   |  |   |         |   |  |   |         |  
|Balance December 31, 2003                    |  | 38,732       |   |                 | $      | 387 |                   | $ | 529,168 |                                        |  | $ | (5,293                                       | ) |  | $                                        | (4,911  | ) |                           | $ | (26,240 | ) |  | $ | (29,161 | ) |  | $ | 463,950 |  
|Net income (loss)                            |  |              |   |                 |        |     |                   |   |         |                                        |  |   |                                              |   |  |                                          |         |   |                           |   | 28,946  |   |  |   | (403    | ) |  |   | 28,543  |  
|Issuance of common shares, net of costs      |  | 6,622        |   |                 |        | 67  |                   |   | 100,048 |                                        |  |   |                                              |   |  |                                          |         |   |                           |   |         |   |  |   |         |   |  |   | 100,115 |  
|Dividends declared, $1.26 per share          |  |              |   |                 |        |     |                   |   |         |                                        |  |   |                                              |   |  |                                          |         |   |                           |   | (48,895 | ) |  |   |         |   |  |   | (48,895 | )
|Dividend reinvestment                        |  | 2            |   |                 |        |    |                   |   | 72      |                                        |  |   |                                              |   |  |                                          |         |   |                           |   |         |   |  |   |         |   |  |   | 72      |  
|Amortization of restricted stock awards      |  |              |   |                 |        |     |                   |   |         |                                        |  |   |                                              |   |  |                                          | 8,279   |   |                           |   |         |   |  |   |         |   |  |   | 8,279   |  
|Change in vesting of restricted stock awards |  |              |   |                 |        |     |                   |   | 11,903  |                                        |  |   |                                              |   |  |                                          | (11,903 | ) |                           |   |         |   |  |   |         |   |  |   |        |  
|Reduction in employee loans                  |  |              |   |                 |        |     |                   |   | (34     | )                                      |  |   | 242                                          |   |  |                                          | 10      |   |                           |   |         |   |  |   |         |   |  |   | 218     |  
|                                             |  |              |   |                 |        |     |                   |   |         |                                        |  |   |                                              |   |  |                                          |         |   |                           |   |         |   |  |   |         |   |  |   |         |  
|Balance September 30, 2004                   |  | 45,356       |   |                 | $      | 454 |                   | $ | 641,157 |                                        |  | $ | (5,051                                       | ) |  | $                                        | (8,525  | ) |                           | $ | (46,189 | ) |  | $ | (29,564 | ) |  | $ | 552,282 |  
|                                             |  |              |   |                 |        |     |                   |   |         |                                        |  |   |                                              |   |  |                                          |         |   |                           |   |         |   |  |   |         |   |  |   |         |  



See
notes to consolidated financial statements (unaudited).



6



---

##### Table of Contents

MCG Capital Corporation

Consolidated Statements of Cash Flows (unaudited)

(in thousands)



|                                                                                  |  |                                |          |   |      |   |         |  
|--------------------------------------------------------------------------------- |  | ------------------------------ | -------- | - | ---- | - | ------- | -
|                                                                                  |  | Nine Months EndedSeptember 30, |         
|                                                                                  |  | 2004                           |          |   | 2003 |  
|Operating activities                                                              |  |                                |          |   |      |   |         |  
|Net income                                                                        |  | $                              | 28,543   |   |      | $ | 27,799  |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                                |          |   |      |   |         |  
|Depreciation and amortization                                                     |  |                                | 765      |   |      |   | 429     |  
|Amortization of restricted stock awards                                           |  |                                | 8,279    |   |      |   | 3,094   |  
|Amortization of deferred debt issuance costs                                      |  |                                | 995      |   |      |   | 968     |  
|Net realized (gains) losses on investments                                        |  |                                | 7,265    |   |      |   | 19,475  |  
|Net change in unrealized depreciation (appreciation) on investments               |  |                                | 403      |   |      |   | (12,904 | )
|Increase in cashsecuritization accounts from interest collections                |  |                                | 3,170    |   |      |   | 2,403   |  
|Increase in interest receivable                                                   |  |                                | (1,069   | ) |      |   | (414    | )
|(Increase) decrease in accrued payment-in-kind interest and dividends             |  |                                | 548      |   |      |   | (9,676  | )
|Decrease in unearned income                                                       |  |                                | (5,520   | ) |      |   | (3,231  | )
|(Increase) decrease in other assets                                               |  |                                | (2,750   | ) |      |   | 1,275   |  
|Decrease in interest payable                                                      |  |                                | (551     | ) |      |   | (341    | )
|Increase (decrease) in other liabilities                                          |  |                                | 3,489    |   |      |   | 579     |  
|                                                                                  |  |                                |          |   |      |   |         |  
|Net cash provided by operating activities                                         |  |                                | 43,567   |   |      |   | 29,456  |  
|                                                                                  |  |                                |          |   |      |   |         |  
|Investing activities                                                              |  |                                |          |   |      |   |         |  
|Originations, draws and advances on loans                                         |  |                                | (267,756 | ) |      |   | (34,340 | )
|Principal payments on loans                                                       |  |                                | 144,096  |   |      |   | 105,693 |  
|Purchase of equity investments                                                    |  |                                | (14,791  | ) |      |   | (4,980  | )
|Proceeds from sales of equity investments                                         |  |                                | 13,746   |   |      |   | 5,570   |  
|Purchase of premises, equipment and software                                      |  |                                | (401     | ) |      |   | (1,105  | )
|                                                                                  |  |                                |          |   |      |   |         |  
|Net cash provided by (used in) investing activities                               |  |                                | (125,106 | ) |      |   | 70,838  |  
|                                                                                  |  |                                |          |   |      |   |         |  
|Financing activities                                                              |  |                                |          |   |      |   |         |  
|Net increase (payments) on borrowings                                             |  |                                | 165,528  |   |      |   | (44,752 | )
|Decrease in cashsecuritization accounts for paydown of principal on debt         |  |                                | 21,133   |   |      |   | 19,060  |  
|Increase in cashsecuritization accounts for future loan acquisitions             |  |                                | (98,936  | ) |      |   |        |  
|Payment of financing costs                                                        |  |                                | (6,010   | ) |      |   | (2      | )
|Dividends paid                                                                    |  |                                | (48,803  | ) |      |   | (38,446 | )
|Issuance of common stock, net of costs                                            |  |                                | 100,187  |   |      |   | 108,871 |  
|Repayment of loans to officers/shareholders                                       |  |                                | 218      |   |      |   | 177     |  
|                                                                                  |  |                                |          |   |      |   |         |  
|Net cash used in financing activities                                             |  |                                | 133,317  |   |      |   | 44,908  |  
|                                                                                  |  |                                |          |   |      |   |         |  
|Increase in cash and cash equivalents                                             |  |                                | 51,778   |   |      |   | 145,202 |  
|Cash and cash equivalents at beginning of period                                  |  |                                | 60,072   |   |      |   | 9,389   |  
|                                                                                  |  |                                |          |   |      |   |         |  
|Cash and cash equivalents at end of period                                        |  | $                              | 111,850  |   |      | $ | 154,591 |  
|                                                                                  |  |                                |          |   |      |   |         |  



See
notes to consolidated financial statements (unaudited).



7



---

##### Table of Contents

MCG Capital Corporation



Consolidated Schedule of Investments (unaudited)

September 30, 2004



(dollars in thousands)



|                                                |  |                        |  |                                         |  |                                                    |   |  |                    |            |  |   |           
|----------------------------------------------- |  | ---------------------- |  | --------------------------------------- |  | -------------------------------------------------- | - |  | ------------------ | ---------- |  | - | ----------
|Portfolio Company                               |  | Industry               |  | Title of Securities Held by the Company |  | Percentage ofClass Held on
a FullyDiluted Basis(1) |   |  | September 30, 2004
|                                                |  |                        |  | Cost                                    |  | Fair Value                                        
|Non-affiliate investments (less than 5% owned): |  |                        |  |                                         |  |                                                    |   |  |                    |            | 
|Allens T.V. Cable Service, Inc.                |  | Cable                  |  | Senior Debt Subordinated Debt           |  |                                                    |   |  | $                  | 7,1301,000 |  | $ | 7,1301,000
|Ames True Temper, Inc.                          |  | Industrial Equipment   |  | Senior Debt                             |  |                                                    |   |  |                    | 997        |  |   | 1,011     
|Auto Europe, LLC                                |  | Equipment Leasing      |  | Senior Debt                             |  |                                                    |   |  |                    | 7,553      |  |   | 7,553     
|Badoud Enterprises, Inc. (2)                    |  | Newspaper              |  | Senior Debt                             |  |                                                    |   |  |                    | 6,100      |  |   | 6,100     
|Boucher Communications, Inc. (2)                |  | Publishing             |  | Senior Debt Stock Appreciation Rights   |  |                                                    |   |  |                    | 1,100     |  |   | 1,100387  
|Builders FirstSource, Inc.                      |  | Building & Development |  | Senior Debt Subordinated Debt           |  |                                                    |   |  |                    | 4,9752,000 |  |   | 5,0122,020
|Cambridge Information Group, Inc. (2)           |  | Information Services   |  | Senior Debt                             |  |                                                    |   |  |                    | 15,425     |  |   | 15,425    
|CCG Consulting, Inc.                            |  | Business Services      |  | Senior Debt                             |  |                                                    |   |  |                    | 1,424      |  |   | 1,424     
|                                                |  |                        |  | Warrants to purchase Common Stock       |  | 19.9                                               | % |  |                    |           |  |   |          
|Communications & Power Industries, Inc.         |  | Aerospace & Defense    |  | Senior Debt                             |  |                                                    |   |  |                    | 1,990      |  |   | 2,021     
|Community Media Group Inc. (2)                  |  | Newspaper              |  | Senior Debt                             |  |                                                    |   |  |                    | 24,673     |  |   | 24,673    
|Creative Loafing, Inc. (2)                      |  | Newspaper              |  | Senior Debt                             |  |                                                    |   |  |                    | 19,900     |  |   | 19,900    
|Crescent Publishing Company, LLC (2)            |  | Newspaper              |  | Senior Debt                             |  |                                                    |   |  |                    | 10,382     |  |   | 10,382    
|Cruz Bay Publishing,                            |  | Publishing             |  | Senior Debt                             |  |                                                    |   |  |                    | 6,342      |  |   | 6,342     
|Inc. (2)                                        |  |                        |  | Subordinated Debt                       |  |                                                    |   |  |                    | 10,383     |  |   | 10,383    
|dick clark productions,                         |  | Broadcasting           |  | Subordinated Debt                       |  |                                                    |   |  |                    | 17,531     |  |   | 17,531    
|inc.                                            |  |                        |  | Warrants to purchase Common Stock       |  | 5.3                                                | % |  |                    | 858        |  |   | 859       
|                                                |  |                        |  | Common Stock                            |  | 0.5                                                | % |  |                    | 210        |  |   | 131       



See
notes to consolidated financial statements (unaudited).



8



---

##### Table of Contents

MCG Capital Corporation



Consolidated Schedule of Investments (unaudited)

September 30, 2004



(dollars in thousands)



|                                               |  |                     |  |                                                 |      |                                                   |            |  |                    |         |  |   |        
|---------------------------------------------- |  | ------------------- |  | ----------------------------------------------- | ---- | ------------------------------------------------- | ---------- |  | ------------------ | ------- |  | - | -------
|                                               |  | Industry            |  | Title of Securities Held by the Company         |      | Percentage ofClass Held ona FullyDiluted Basis(1) |            |  | September 30, 2004
|Portfolio Company                              |  |                     |  |                                                 | Cost |                                                   | Fair Value
|Dowden Health Media, Inc.                      |  | Publishing          |  | Senior Debt                                     |      |                                                   |            |  | $                  | 500     |  | $ | 500    
|The e-Media Club I, LLC (6)                    |  | Investment Fund     |  | LLC Interest                                    |      | 0.8                                               | %          |  |                    | 88      |  |   | 37     
|Financial Technologies International, Inc. (2) |  | Technology          |  | Senior Debt Warrants to purchase Common Stock   |      | 4.2                                               | %          |  |                    | 18,000 |  |   | 17,000
|GCA Services Group, Inc.                       |  | CommercialServices  |  | Subordinated Debt                               |      |                                                   |            |  |                    | 10,000  |  |   | 10,000 
|Graycom, L.C. (6)                              |  | Telecommunications  |  | Warrants to purchase membership interest in LLC |      | 27.8                                              | %          |  |                    | 71      |  |   | 53     
|The Hillman Group, Inc.                        |  | IndustrialEquipment |  | Senior Debt                                     |      |                                                   |            |  |                    | 5,970   |  |   | 6,037  
|Home Interiors & Gifts, Inc.                   |  | Home Furnishings    |  | Senior Debt                                     |      |                                                   |            |  |                    | 4,922   |  |   | 4,703  
|Home Town Telephone, LLC (6)                   |  | Telecommunications  |  | Warrants to purchase membership interest in LLC |      | 27.8                                              | %          |  |                    |        |  |   |       
|I-55 Internet Services, Inc.                   |  | Telecommunications  |  | Senior Debt                                     |      |                                                   |            |  |                    | 2,163   |  |   | 2,163  
|                                               |  |                     |  | Warrants to purchase Common Stock               |      | 20.0                                              | %          |  |                    | 366     |  |   | 403    
|IDS Telcom LLC                                 |  | Telecommunications  |  | Senior Debt                                     |      |                                                   |            |  |                    | 18,823  |  |   | 18,823 
|                                               |  |                     |  | Warrants to purchase membership interest in LLC |      | 27.8                                              | %          |  |                    | 2,693   |  |   | 2,965  
|Images.com, Inc.                               |  | InformationServices |  | Senior Debt                                     |      |                                                   |            |  |                    | 3,158   |  |   | 3,158  
|Information Today, Inc. (2)                    |  | InformationServices |  | Senior Debt                                     |      |                                                   |            |  |                    | 8,792   |  |   | 8,792  
|International Media Group, Inc.                |  | Broadcasting        |  | Senior Debt                                     |      |                                                   |            |  |                    | 8,000   |  |   | 8,000  
|Jeffrey A. Stern (6)                           |  | Other               |  | Senior Debt                                     |      |                                                   |            |  |                    | 45      |  |   | 45     
|Jenzabar, Inc. (2)                             |  | Technology          |  | Senior Debt                                     |      |                                                   |            |  |                    | 12,000  |  |   | 12,000 
|                                               |  |                     |  | Subordinated Debt                               |      |                                                   |            |  |                    | 7,099   |  |   | 7,099  
|                                               |  |                     |  | Senior Preferred Stock                          |      | 100.0                                             | %          |  |                    | 5,141   |  |   | 5,141  
|                                               |  |                     |  | Subordinated Preferred Stock                    |      | 100.0                                             | %          |  |                    | 1,106   |  |   | 1,106  
|                                               |  |                     |  | Warrants to purchase Common Stock               |      | 18.0                                              | %          |  |                    | 422     |  |   | 607    



See notes to consolidated financial
statements (unaudited).



9



---

##### Table of Contents

MCG Capital Corporation



Consolidated Schedule of Investments (unaudited)

September 30, 2004



(dollars in thousands)



|                                            |  |                      |  |                                         |  |                                                   |  |   |                    |  |   |       
|------------------------------------------- |  | -------------------- |  | --------------------------------------- |  | ------------------------------------------------- |  | - | ------------------ |  | - | ------
|Portfolio Company                           |  | Industry             |  | Title of Securities Held by the Company |  | Percentage ofClass Held ona FullyDiluted Basis(1) |  |   | September 30, 2004
|                                            |  |                      |  | Cost                                    |  | Fair Value                                       
|The Joseph F. Biddle Publishing Company (2) |  | Newspaper            |  | Senior Debt                             |  |                                                   |  | $ | 9,105              |  | $ | 9,105 
|Joseph C. Millstone                         |  | Telecommunications   |  | Senior Debt                             |  |                                                   |  |   | 500                |  |   | 500   
|Knowledge Learning Corporation              |  | Healthcare           |  | Senior Debt                             |  |                                                   |  |   | 7,138              |  |   | 7,183 
|The Korea Times Los Angeles, Inc.           |  | Newspaper            |  | Senior Debt                             |  |                                                   |  |   | 9,914              |  |   | 9,914 
|La Grange Acquisition, L.P.                 |  | Oil and Gas          |  | Senior Debt                             |  |                                                   |  |   | 5,000              |  |   | 5,047 
|Lakeland Finance, LLC                       |  | Leisure              |  | Senior Debt                             |  |                                                   |  |   | 5,749              |  |   | 5,749 
|                                            |  |                      |  | Subordinated Debt                       |  |                                                   |  |   | 1,500              |  |   | 1,500 
|Le-Natures, Inc.                           |  | Beverage and Tobacco |  | Senior Debt                             |  |                                                   |  |   | 2,992              |  |   | 3,032 
|Maidenform, Inc.                            |  | Clothing/Textiles    |  | Senior Debt                             |  |                                                   |  |   | 4,944              |  |   | 5,030 
|                                            |  |                      |  | Subordinated Debt                       |  |                                                   |  |   | 1,808              |  |   | 1,844 
|Majesco Holdings Inc. (6) (15)              |  | Leisure              |  | Common Stock                            |  | 0.3%                                              |  |   | 57                 |  |   | 50    
|Managed Health Care Associates              |  | Drugs                |  | Senior Debt                             |  |                                                   |  |   | 6,194              |  |   | 6,194 
|Metropolitan                                |  | Telecommunications   |  | Senior Debt                             |  |                                                   |  |   | 13,925             |  |   | 13,925
|Telecommunications                          |  |                      |  | Subordinated Debt                       |  |                                                   |  |   | 12,328             |  |   | 12,328
|Holding Company (2)                         |  |                      |  | Preferred Stock                         |  | 100.0%                                            |  |   | 1,964              |  |   | 1,962 
|                                            |  |                      |  | Warrants to purchase Common Stock       |  | 28.0%                                             |  |   | 2,805              |  |   | 4,695 
|McGinnis-Johnson Consulting, LLC (2)        |  | Newspaper            |  | Unsecured Note                          |  |                                                   |  |   | 1,000              |  |   | 1,000 
|MedAssets, Inc.                             |  | Healthcare           |  | Senior Debt                             |  |                                                   |  |   | 4,517              |  |   | 4,574 
|                                            |  |                      |  | Subordinated Debt                       |  |                                                   |  |   | 2,500              |  |   | 2,550 
|The Meow Mix Company                        |  | Food Products        |  | Senior Debt                             |  |                                                   |  |   | 3,760              |  |   | 3,699 
|Miles Media Holding,                        |  | Publishing           |  | Senior Debt                             |  |                                                   |  |   | 7,743              |  |   | 7,743 
|Inc. (2)                                    |  |                      |  | Warrants to purchase Common Stock       |  | 12.1%                                             |  |   | 20                 |  |   | 217   
|Minnesota Publishers, Inc. (2)              |  | Newspaper            |  | Senior Debt                             |  |                                                   |  |   | 14,250             |  |   | 14,250
|MultiPlan, Inc.                             |  | Insurance            |  | Senior Debt                             |  |                                                   |  |   | 4,975              |  |   | 5,025 
|Nalco Company                               |  | Ecological Services  |  | Senior Debt                             |  |                                                   |  |   | 4,220              |  |   | 4,275 
|New Century                                 |  | Industrial Equipment |  | Common Stock                            |  | 2.3%                                              |  |   | 157                |  |   | 48    
|Companies, Inc. (6)                         |  |                      |  | Warrants to purchase Common Stock       |  | 0.4%                                              |  |   |                   |  |   |      



See
notes to consolidated financial statements (unaudited).



10



---

##### Table of Contents

MCG Capital Corporation



Consolidated Schedule of Investments (unaudited)

September 30, 2004



(dollars in thousands)



|                                    |  |                      |  |                                           |      |                                                   |            |  |                    |        |  |   |       
|----------------------------------- |  | -------------------- |  | ----------------------------------------- | ---- | ------------------------------------------------- | ---------- |  | ------------------ | ------ |  | - | ------
|                                    |  | Industry             |  | Title of Securities Held by the Company   |      | Percentage ofClass Held ona FullyDiluted Basis(1) |            |  | September 30, 2004
|Portfolio Company                   |  |                      |  |                                           | Cost |                                                   | Fair Value
|New Vision Broadcasting, LLC (2)    |  | Broadcasting         |  | Senior Debt                               |      |                                                   |            |  | $                  | 16,033 |  | $ | 16,033
|NewWave Communications, LLC (2)     |  | Cable                |  | Senior Debt                               |      |                                                   |            |  |                    | 11,348 |  |   | 11,348
|nii communications,                 |  | Telecommunications   |  | Senior Debt                               |      |                                                   |            |  |                    | 7,642  |  |   | 7,642 
|inc. (2)                            |  |                      |  | Common Stock                              |      | 2.8                                               | %          |  |                    | 400    |  |   | 189   
|                                    |  |                      |  | Warrants to purchase Common Stock         |      | 36.5                                              | %          |  |                    | 1,218  |  |   | 2,074 
|PartMiner, Inc. (2)                 |  | InformationServices  |  | Senior Debt                               |      |                                                   |            |  |                    | 6,009  |  |   | 6,009 
|Powercom                            |  | Telecommunications   |  | Senior Debt                               |      |                                                   |            |  |                    | 2,081  |  |   | 2,081 
|Corporation (2)                     |  |                      |  | Warrants to purchase Class A Common Stock |      | 20.7                                              | %          |  |                    | 278    |  |   | 103   
|R.R. Bowker LLC (2)                 |  | InformationServices  |  | Senior Debt                               |      |                                                   |            |  |                    | 17,450 |  |   | 17,450
|Refco Group                         |  | Finance              |  | Senior Debt                               |      |                                                   |            |  |                    | 5,000  |  |   | 4,998 
|Sheridan Healthcare, Inc.           |  | Healthcare           |  | Senior Debt                               |      |                                                   |            |  |                    | 2,925  |  |   | 2,962 
|Solo Cup Company                    |  | Containers & Glass   |  | Senior Debt                               |      |                                                   |            |  |                    | 4,979  |  |   | 5,026 
|Sterigenics International, Inc.     |  | Healthcare           |  | Senior Debt                               |      |                                                   |            |  |                    | 4,988  |  |   | 5,050 
|Stonebridge Press, Inc. (2)         |  | Newspaper            |  | Senior Debt                               |      |                                                   |            |  |                    | 5,204  |  |   | 5,204 
|SXC Health Solutions, Inc. (2) (13) |  | Technology           |  | Senior Debt                               |      |                                                   |            |  |                    | 7,600  |  |   | 7,600 
|Talk America Holdings,              |  | Telecommunications   |  | Common Stock                              |      | 0.8                                               | %          |  |                    | 499    |  |   | 1,089 
|Inc. (6)                            |  |                      |  | Warrants to purchase Common Stock         |      | 0.7                                               | %          |  |                    | 25     |  |   | 150   
|Tippmann Sports, LLC                |  | Leisure Goods        |  | Senior Debt                               |      |                                                   |            |  |                    | 8,362  |  |   | 8,362 
|Tower Resource Management, Inc. (6) |  | Telecommunications   |  | Warrants to purchase Common Stock         |      | 8.9                                               | %          |  |                    |       |  |   |      
|United Industries Corporation       |  | Farming &Agriculture |  | Senior Debt                               |      |                                                   |            |  |                    | 2,989  |  |   | 3,032 
|U. S. I. Holdings Corporation       |  | Insurance            |  | Senior Debt                               |      |                                                   |            |  |                    | 997    |  |   | 1,009 
|VS&A-PBI Holding LLC (6)            |  | Publishing           |  | LLC Interest                              |      | 0.8                                               | %          |  |                    | 500    |  |   |      



See
notes to consolidated financial statements (unaudited).



11



---

##### Table of Contents

MCG Capital Corporation



Consolidated Schedule of Investments (unaudited)

September 30, 2004



(dollars in thousands)



|                                       |  |                    |  |                                                 |  |                                                   |   |  |                    |         |  |   |        
|-------------------------------------- |  | ------------------ |  | ----------------------------------------------- |  | ------------------------------------------------- | - |  | ------------------ | ------- |  | - | -------
|Portfolio Company                      |  | Industry           |  | Title of Securities Held by the Company         |  | Percentage ofClass Held ona FullyDiluted Basis(1) |   |  | September 30, 2004
|                                       |  |                    |  | Cost                                            |  | Fair Value                                       
|Waddington North America, Inc.         |  | Containers & Glass |  | Senior Debt                                     |  |                                                   |   |  | $                  | 4,900   |  | $ | 4,883  
|Wicks Business Information, LLC        |  | Publishing         |  | Unsecured Note                                  |  |                                                   |   |  |                    | 200     |  |   | 200    
|Wiesner Publishing                     |  | Publishing         |  | Senior Debt                                     |  |                                                   |   |  |                    | 6,763   |  |   | 6,763  
|Company,                               |  |                    |  | Subordinated Debt                               |  |                                                   |   |  |                    | 4,105   |  |   | 4,105  
|LLC (2)                                |  |                    |  | Warrants to purchase membership interest in LLC |  | 15.0                                              | % |  |                    | 406     |  |   | 211    
|WirelessLines II, Inc.                 |  | Telecommunications |  | Senior Debt                                     |  |                                                   |   |  |                    | 351     |  |   | 351    
|Witter Publishing Co.,                 |  | Publishing         |  | Senior Debt                                     |  |                                                   |   |  |                    | 2,601   |  |   | 2,000  
|Inc.                                   |  |                    |  | Warrants to purchase Common Stock               |  | 20.0                                              | % |  |                    | 146     |  |   |       
|Wyoming Newspapers, Inc. (2)           |  | Newspapers         |  | Senior Debt                                     |  |                                                   |   |  |                    | 15,000  |  |   | 15,000 
|Total Non-affiliate investments        |  |                    |  |                                                 |  |                                                   |   |  |                    | 519,396 |  |   | 521,379
|                                       |  |                    |  |                                                 |  |                                                   |   |  |                    |         |  |   |        
|Affiliate investments (3):             |  |                    |  |                                                 |  |                                                   |   |  |                    |         |  |   |        
|All Island Media, Inc.                 |  | Newspaper          |  | Senior Debt                                     |  |                                                   |   |  |                    | 6,800   |  |   | 6,800  
|                                       |  |                    |  | Common Stock                                    |  | 8.9                                               | % |  |                    | 500     |  |   | 500    
|Country Media, Inc.                    |  | Newspaper          |  | Senior Debt                                     |  |                                                   |   |  |                    | 6,807   |  |   | 6,807  
|                                       |  |                    |  | Common Stock                                    |  | 6.3                                               | % |  |                    | 100     |  |   | 153    
|Executive Enterprise Institute LLC (6) |  | Business Services  |  | LLC Interest                                    |  | 10.0                                              | % |  |                    | 301     |  |   |       



See
notes to consolidated financial statements (unaudited).



12



---

##### Table of Contents

MCG Capital Corporation



Consolidated Schedule of Investments (unaudited)

September 30, 2004



(dollars in thousands)



|                                              |  |                      |  |                                           |      |                                                   |            |        |                    |        |        |   |       
|--------------------------------------------- |  | -------------------- |  | ----------------------------------------- | ---- | ------------------------------------------------- | ---------- | ------ | ------------------ | ------ | ------ | - | ------
|                                              |  | Industry             |  | Title of Securities Held by the Company   |      | Percentage ofClass Held ona FullyDiluted Basis(1) |            |        | September 30, 2004
|Portfolio Company                             |  |                      |  |                                           | Cost |                                                   | Fair Value
|On Target Media, LLC                          |  | Advertising          |  | Senior Debt                               |      |                                                   |            |        | $                  | 20,000 |        | $ | 20,000
|                                              |  |                      |  | Subordinated Debt                         |      |                                                   |            |        |                    | 10,000 |        |   | 10,000
|                                              |  |                      |  | Class A LLC Interest                      |      | 6.8                                               | %          |        |                    | 1,470  |        |   | 1,470 
|                                              |  |                      |  | Class B LLC Interest                      |      | 16.9                                              | %          |        |                    |       |        |   |      
|Sunshine Media                                |  | Publishing           |  | Senior Debt                               |      |                                                   |            |        |                    | 12,683 |        |   | 8,741 
|Delaware, LLC (2)                             |  |                      |  | Class A LLC Interest                      |      | 12.8                                              | %          |        |                    | 564    |        |   |      
|                                              |  |                      |  | Warrants to purchase Class B LLC interest |      | 100.0                                             | %          |        |                    |       |        |   |      
|ViewTrust Technology, Inc. (6)                |  | Technology           |  | Common Stock                              |      | 7.5                                               | %          |        |                    | 1      |        |   | 3     
|Total Affiliate investments                   |  |                      |  |                                           |      |                                                   |            | 59,226 |                    |        | 54,474
|Control investments: Non-majority-owned (4):  |  |                      |  |                                           |      |                                                   |            |        |                    |        |       
|Creatas, L.L.C. (2)                           |  | Information Services |  | Senior Debt                               |      |                                                   |            |        |                    | 18,212 |        |   | 18,212
|                                              |  |                      |  | Investor Class LLC Interest               |      | 100.0                                             | %          |        |                    | 1,273  |        |   | 14,952
|                                              |  |                      |  | Guaranty ($501)                           |      |                                                   |            |        |                    |        |        |   |       
|ETC Group, LLC (10)                           |  | Publishing           |  | Senior Debt                               |      |                                                   |            |        |                    | 1,200  |        |   | 1,166 
|                                              |  |                      |  | Series A LLC Interest                     |      | 100.0                                             | %          |        |                    | 650    |        |   |      
|                                              |  |                      |  | Series C LLC Interest                     |      | 100.0                                             | %          |        |                    | 100    |        |   |      
|Fawcette Technical                            |  | Publishing           |  | Senior Debt                               |      |                                                   |            |        |                    | 12,440 |        |   | 12,440
|Publications Holding (2)                      |  |                      |  | Subordinated Debt                         |      |                                                   |            |        |                    | 3,940  |        |   | 3,940 
|                                              |  |                      |  | Series A Preferred Stock                  |      | 100.0                                             | %          |        |                    | 2,569  |        |   | 1,743 
|                                              |  |                      |  | Common Stock                              |      | 36.0                                              | %          |        |                    |       |        |   |      
|National Systems                              |  | Security Alarm       |  | Senior Debt                               |      |                                                   |            |        |                    | 910    |        |   |      
|Integration, Inc. (6) (9)                     |  |                      |  | Class B-2 Preferred Stock                 |      | 100.0                                             | %          |        |                    | 4,409  |        |   |      
|                                              |  |                      |  | Common Stock                              |      | 46.0                                              | %          |        |                    |       |        |   |      
|Platinum Wireless, Inc.                       |  | Telecommunications   |  | Senior Debt                               |      |                                                   |            |        |                    | 836    |        |   | 836   
|                                              |  |                      |  | Common Stock                              |      | 37.0                                              | %          |        |                    | 4,640  |        |   | 4,534 
|                                              |  |                      |  | Option to purchase Common Stock           |      | 1.5                                               | %          |        |                    | 272    |        |   | 99    
|Total Control investments: Non-majority-owned |  |                      |  |                                           |      |                                                   |            | 51,451 |                    |        | 57,922



See
notes to consolidated financial statements (unaudited).



13



---

##### Table of Contents

MCG Capital Corporation



Consolidated Schedule of Investments (unaudited)

September 30, 2004



(dollars in thousands)



|                                         |  |                    |  |                                           |  |                                                   |  |   |                    |  |   |       
|---------------------------------------- |  | ------------------ |  | ----------------------------------------- |  | ------------------------------------------------- |  | - | ------------------ |  | - | ------
|Portfolio Company                        |  | Industry           |  | Title of Securities Held by the Company   |  | Percentage ofClass Held ona FullyDiluted Basis(1) |  |   | September 30, 2004
|                                         |  |                    |  | Cost                                      |  | Fair Value                                       
|Control investments: Majority-owned (5): |  |                    |  |                                           |  |                                                   |  |   |                    | 
|Bridgecom Holdings,                      |  | Telecommunications |  | Senior Debt                               |  |                                                   |  | $ | 23,634             |  | $ | 23,634
|Inc. (2) (11)                            |  |                    |  | Preferred Stock                           |  | 100.0%                                            |  |   | 39,717             |  |   | 39,717
|                                         |  |                    |  | Common Stock                              |  | 100.0%                                            |  |   |                   |  |   | 662   
|ClearTel                                 |  | Telecommunications |  | Senior Debt                               |  |                                                   |  |   | 23,048             |  |   | 23,048
|Communications,                          |  |                    |  | Subordinated Debt                         |  |                                                   |  |   | 2,363              |  |   | 2,363 
|Inc. (2) (14)                            |  |                    |  | Preferred Stock                           |  | 100.0%                                            |  |   | 9,195              |  |   | 663   
|                                         |  |                    |  | Common Stock                              |  | 100.0%                                            |  |   | 540                |  |   |      
|                                         |  |                    |  | Guaranty ($196)                           |  |                                                   |  |   |                    |  |   |       
|Copperstate                              |  | Security Alarm     |  | Senior Debt                               |  |                                                   |  |   | 1,060              |  |   | 1,060 
|Technologies, Inc.                       |  |                    |  | Class A Common Stock                      |  | 93.0%                                             |  |   | 2,000              |  |   | 1,212 
|                                         |  |                    |  | Class B Common Stock                      |  |                                                   |  |   |                   |  |   |      
|                                         |  |                    |  | Warrants to purchase Class B Common Stock |  | 97.3%                                             |  |   |                   |  |   |      
|                                         |  |                    |  | Guaranty ($1,000)                         |  |                                                   |  |   |                    |  |   |       
|Corporate Legal Times                    |  | Publishing         |  | Senior Debt                               |  |                                                   |  |   | 4,625              |  |   | 4,556 
|L.L.C.                                   |  |                    |  | Subordinated Debt                         |  |                                                   |  |   | 1,338              |  |   |      
|                                         |  |                    |  | LLC Interest                              |  | 90.6%                                             |  |   | 313                |  |   |      
|Crystal Media Network,                   |  | Broadcasting       |  | Senior Debt                               |  |                                                   |  |   | 932                |  |   | 932   
|LLC (6)(7)                               |  |                    |  | LLC Interest                              |  | 100.0%                                            |  |   | 6,132              |  |   | 4,802 
|Interactive Business                     |  | Security Alarm     |  | Senior Debt                               |  |                                                   |  |   | 75                 |  |   | 75    
|Solutions, Inc.                          |  |                    |  | Common Stock                              |  | 100.0%                                            |  |   | 2,750              |  |   | 574   
|Midwest Tower                            |  | Telecommunications |  | Subordinated Debt                         |  |                                                   |  |   | 15,980             |  |   | 15,980
|Partners, LLC (2)                        |  |                    |  | Preferred Stock                           |  | 91.0%                                             |  |   | 1,770              |  |   | 1,770 
|                                         |  |                    |  | LLC Interest                              |  | 79.2%                                             |  |   | 201                |  |   | 169   
|Superior Publishing                      |  | Newspaper          |  | Senior Debt                               |  |                                                   |  |   | 20,759             |  |   | 20,759
|Corporation (2) (12)                     |  |                    |  | Subordinated Debt                         |  |                                                   |  |   | 20,405             |  |   | 20,405
|                                         |  |                    |  | Preferred Stock                           |  | 100.0%                                            |  |   | 7,999              |  |   | 8,730 
|                                         |  |                    |  | Common Stock                              |  | 100.0%                                            |  |   | 365                |  |   | 145   
|Telecomm South,                          |  | Telecommunications |  | Senior Debt                               |  |                                                   |  |   | 2,961              |  |   | 859   
|LLC (6)                                  |  |                    |  | LLC Interest                              |  | 100.0%                                            |  |   | 11                 |  |   |      
|UMAC, Inc. (6)                           |  | Publishing         |  | Common Stock                              |  | 100.0%                                            |  |   | 10,183             |  |   | 181   



See
notes to consolidated financial statements (unaudited).



14



---

##### Table of Contents

MCG Capital Corporation



Consolidated Schedule of Investments (unaudited)

September 30, 2004



(dollars in thousands)



|                                          |  |            |  |                                         |      |                                                   |   |            |                    |         |   |  |   |         |  
|----------------------------------------- |  | ---------- |  | --------------------------------------- | ---- | ------------------------------------------------- | - | ---------- | ------------------ | ------- | - |  | - | ------- | -
|                                          |  | Industry   |  | Title of Securities Held by the Company |      | Percentage ofClass Held ona FullyDiluted Basis(1) |   |            | September 30, 2004 |        
|Portfolio Company                         |  |            |  |                                         | Cost |                                                   |   | Fair Value |                   
|Working Mother Media,                     |  | Publishing |  | Senior Debt                             |      |                                                   |   |            | $                  | 7,526   |   |  | $ | 7,526   |  
|Inc. (6)                                  |  |            |  | Class A Preferred Stock                 |      | 99.2                                              | % |            |                    | 11,497  |   |  |   | 4,294   |  
|                                          |  |            |  | Class B Preferred Stock                 |      | 100.0                                             | % |            |                    | 1       |   |  |   |        |  
|                                          |  |            |  | Class C Preferred Stock                 |      | 100.0                                             | % |            |                    | 1       |   |  |   |        |  
|                                          |  |            |  | Common Stock                            |      | 51.0                                              | % |            |                    | 1       |   |  |   |        |  
|                                          |  |            |  | Guaranty ($1,280)                       |      |                                                   |   |            |                    |         |   |  |   |         |  
|Total Control investments: Majority-owned |  |            |  |                                         |      | 217,382                                           |   |            |                    | 184,116 |  
|Total Investments                         |  |            |  |                                         |      |                                                   |   |            |                    | 847,455 |   |  |   | 817,891 |  
|Unearned income                           |  |            |  |                                         |      |                                                   |   |            |                    | (13,216 | ) |  |   | (13,216 | )
|                                          |  |            |  |                                         |      |                                                   |   |            |                    |         |   |  |   |         |  
|Total Investments net of unearned income  |  |            |  |                                         | $    | 834,239                                           |   |            | $                  | 804,675 |  
|                                          |  |            |  |                                         |      |                                                   |   |            |                    |         |   |  |   |         |  



See
notes to consolidated financial statements (unaudited).



15



---

##### Table of Contents

MCG Capital Corporation



Consolidated Schedule of Investments (unaudited)

December 31, 2003



(dollars in thousands)



|                                                |  |                      |  |                                                 |  |                                                    |   |  |                   |        |  |   |       
|----------------------------------------------- |  | -------------------- |  | ----------------------------------------------- |  | -------------------------------------------------- | - |  | ----------------- | ------ |  | - | ------
|Portfolio Company                               |  | Industry             |  | Title of Securities Held by the Company         |  | Percentage ofClass Held on
a FullyDiluted Basis(1) |   |  | December 31, 2003
|                                                |  |                      |  | Cost                                            |  | Fair Value                                        
|Non-affiliate investments (less than 5% owned): |  |                      |  |                                                 |  |                                                    |   |  |                   |        | 
|21st Century                                    |  | Newspaper            |  | Subordinated Debt                               |  |                                                    |   |  | $                 | 22,266 |  | $ | 22,266
|Newspapers, Inc.                                |  |                      |  | Common Stock                                    |  | 1.0                                                | % |  |                   | 453    |  |   | 667   
|aaiPharma Inc.                                  |  | Drugs                |  | Senior Debt                                     |  |                                                    |   |  |                   | 4,875  |  |   | 4,875 
|The Adrenaline Group, Inc. (6)                  |  | Technology           |  | Common Stock                                    |  | 2.7                                                | % |  |                   |       |  |   | 4     
|American Consolidated Media Inc. (2)            |  | Newspaper            |  | Senior Debt                                     |  |                                                    |   |  |                   | 19,300 |  |   | 19,300
|Auto Europe, LLC                                |  | Equipment Leasing    |  | Senior Debt                                     |  |                                                    |   |  |                   | 10,000 |  |   | 10,000
|Badoud Enterprises, Inc. (2)                    |  | Newspaper            |  | Senior Debt                                     |  |                                                    |   |  |                   | 7,675  |  |   | 7,675 
|Barcom Electronic Inc.                          |  | Security Alarm       |  | Senior Debt                                     |  |                                                    |   |  |                   | 3,393  |  |   | 3,393 
|Boucher                                         |  | Publishing           |  | Senior Debt                                     |  |                                                    |   |  |                   | 1,400  |  |   | 1,400 
|Communications, Inc. (2)                        |  |                      |  | Stock Appreciation Rights                       |  |                                                    |   |  |                   |       |  |   | 340   
|Bridgecom Holdings,                             |  | Telecommunications   |  | Senior Debt                                     |  |                                                    |   |  |                   | 22,114 |  |   | 22,114
|Inc. (2) (11)                                   |  |                      |  | Warrants to purchase Common Stock               |  | 13.0                                               | % |  |                   | 2,122  |  |   | 4,364 
|Brookings Newspapers, L.L.C. (2)                |  | Newspaper            |  | Senior Debt                                     |  |                                                    |   |  |                   | 2,700  |  |   | 2,700 
|Cambridge Information Group, Inc. (2)           |  | Information Services |  | Senior Debt                                     |  |                                                    |   |  |                   | 15,450 |  |   | 15,450
|CCG Consulting, LLC                             |  | Business Services    |  | Senior Debt                                     |  |                                                    |   |  |                   | 1,451  |  |   | 1,451 
|                                                |  |                      |  | Warrants to purchase membership interest in LLC |  | 21.5                                               | % |  |                   |       |  |   |      
|Community Media Group, Inc. (2)                 |  | Newspaper            |  | Senior Debt                                     |  |                                                    |   |  |                   | 10,345 |  |   | 10,345
|Connective Corp. (6) (15)                       |  | Leisure Goods        |  | Common Stock                                    |  | 0.2                                                | % |  |                   | 57     |  |   | 25    
|Creative Loafing, Inc. (2)                      |  | Newspaper            |  | Senior Debt                                     |  |                                                    |   |  |                   | 14,050 |  |   | 14,050
|Crescent Publishing Company LLC (2)             |  | Newspaper            |  | Senior Debt                                     |  |                                                    |   |  |                   | 14,304 |  |   | 14,304



See
notes to consolidated financial statements (unaudited).



16



---

##### Table of Contents

MCG Capital Corporation



Consolidated Schedule of Investments (unaudited)

December 31, 2003



(dollars in thousands)



|                            |  |                     |  |                                                 |      |                                                     |            |  |                   |        |  |   |       
|--------------------------- |  | ------------------- |  | ----------------------------------------------- | ---- | --------------------------------------------------- | ---------- |  | ----------------- | ------ |  | - | ------
|                            |  | Industry            |  | Title of Securities Held by the Company         |      | Percentage ofClass Held on
a FullyDiluted Basis (1) |            |  | December 31, 2003
|Portfolio Company           |  |                     |  |                                                 | Cost |                                                     | Fair Value
|Cruz Bay Publishing,        |  | Publishing          |  | Senior Debt                                     |      |                                                     |            |  | $                 | 6,200  |  | $ | 6,200 
|Inc. (2)                    |  |                     |  | Subordinated Debt                               |      |                                                     |            |  |                   | 4,035  |  |   | 4,035 
|Dakota Imaging, Inc.        |  | Technology          |  | Senior Debt                                     |      |                                                     |            |  |                   | 7,062  |  |   | 7,062 
|                            |  |                     |  | Warrants to purchase Common Stock               |      | 9.4                                                 | %          |  |                   | 1,586  |  |   | 1,671 
|dick clark productions,     |  | Broadcasting        |  | Subordinated Debt                               |      |                                                     |            |  |                   | 16,479 |  |   | 16,479
|inc.                        |  |                     |  | Warrants to purchase Common Stock               |      | 5.6%                                                |            |  |                   | 858    |  |   | 639   
|                            |  |                     |  | Common Stock                                    |      | 0.4                                                 | %          |  |                   | 150    |  |   | 49    
|Dowden Health Media, Inc.   |  | Publishing          |  | Senior Debt                                     |      |                                                     |            |  |                   | 700    |  |   | 700   
|The e-Media Club, LLC (6)   |  | Investment Fund     |  | LLC Interest                                    |      | 0.8                                                 | %          |  |                   | 88     |  |   | 27    
|FTI Technologies            |  | Technology          |  | Senior Debt                                     |      |                                                     |            |  |                   | 22,450 |  |   | 22,450
|Holdings, Inc. (2)          |  |                     |  | Warrants to purchase Common Stock               |      | 4.2                                                 | %          |  |                   |       |  |   |      
|Graycom, LLC (6)            |  | Telecommunications  |  | Warrants to purchase membership interest in LLC |      | 27.8                                                | %          |  |                   | 71     |  |   | 74    
|Hometown Telephone, LLC (6) |  | Telecommunications  |  | Warrants to purchase membership interest in LLC |      | 27.8                                                | %          |  |                   |       |  |   |      
|I-55 Internet Services,     |  | Telecommunications  |  | Senior Debt                                     |      |                                                     |            |  |                   | 2,301  |  |   | 2,301 
|Inc.                        |  |                     |  | Warrants to purchase Common Stock               |      | 7.5                                                 | %          |  |                   | 103    |  |   | 156   
|IDS Telcom LLC              |  | Telecommunications  |  | Senior Debt                                     |      |                                                     |            |  |                   | 18,823 |  |   | 18,823
|                            |  |                     |  | Warrants to purchase membership interest in LLC |      | 27.8                                                | %          |  |                   | 2,693  |  |   | 3,101 
|Images.com, Inc.            |  | InformationServices |  | Senior Debt                                     |      |                                                     |            |  |                   | 3,188  |  |   | 1,722 
|Information Today, Inc. (2) |  | InformationServices |  | Senior Debt                                     |      |                                                     |            |  |                   | 9,192  |  |   | 9,192 
|Jeffrey A. Stern (6)        |  | Other               |  | Senior Debt                                     |      |                                                     |            |  |                   | 50     |  |   | 50    



See notes to consolidated financial
statements (unaudited).



17



---

##### Table of Contents

MCG Capital Corporation



Consolidated Schedule of Investments (unaudited)

December 31, 2003



(dollars in thousands)



|                                            |  |                    |  |                                         |  |                                                     |   |  |                   |        |  |   |       
|------------------------------------------- |  | ------------------ |  | --------------------------------------- |  | --------------------------------------------------- | - |  | ----------------- | ------ |  | - | ------
|Portfolio Company                           |  | Industry           |  | Title of Securities Held by the Company |  | Percentage ofClass Held on
a FullyDiluted Basis (1) |   |  | December 31, 2003
|                                            |  |                    |  | Cost                                    |  | Fair Value                                         
|The Joseph F. Biddle Publishing Company (2) |  | Newspaper          |  | Senior Debt                             |  |                                                     |   |  | $                 | 10,305 |  | $ | 10,305
|Joseph C. Millstone                         |  | Telecommunications |  | Senior Debt                             |  |                                                     |   |  |                   | 500    |  |   | 500   
|The Korea Times Los Angeles, Inc.           |  | Newspaper          |  | Senior Debt                             |  |                                                     |   |  |                   | 10,602 |  |   | 10,602
|Manhattan                                   |  | Telecommunications |  | Senior Debt                             |  |                                                     |   |  |                   | 13,925 |  |   | 13,925
|Telecommunications                          |  |                    |  | Subordinated Debt                       |  |                                                     |   |  |                   | 12,328 |  |   | 12,328
|Corporation (2)                             |  |                    |  | Preferred Stock                         |  | 100.0                                               | % |  |                   | 1,800  |  |   | 1,854 
|                                            |  |                    |  | Warrants to purchase Common Stock       |  | 28.0                                                | % |  |                   | 2,805  |  |   | 4,021 
|Marketron International, Inc. (6) (8)       |  | Business Services  |  | Warrants to purchase Common Stock       |  | 1.5                                                 | % |  |                   |       |  |   |      
|McGinnis-Johnson Consulting, LLC (2)        |  | Newspaper          |  | Subordinated Debt                       |  |                                                     |   |  |                   | 10,531 |  |   | 10,531
|The Meow Mix Company                        |  | Food Products      |  | Senior Debt                             |  |                                                     |   |  |                   | 4,969  |  |   | 4,969 
|Midwest Towers Partners, LLC (2)            |  | Telecommunications |  | Senior Debt                             |  |                                                     |   |  |                   | 17,009 |  |   | 17,009
|Miles Media Group,                          |  | Publishing         |  | Senior Debt                             |  |                                                     |   |  |                   | 7,906  |  |   | 7,906 
|Inc. (2)                                    |  |                    |  | Warrants to purchase Common Stock       |  | 12.4                                                | % |  |                   | 21     |  |   | 21    
|Minnesota Publishers, Inc. (2)              |  | Newspaper          |  | Senior Debt                             |  |                                                     |   |  |                   | 14,250 |  |   | 14,250
|New Century                                 |  | Industrial         |  | Common Stock                            |  | 2.3                                                 | % |  |                   | 157    |  |   | 144   
|Companies, Inc. (6)                         |  | Equipment          |  | Warrants to purchase Common Stock       |  | 0.4                                                 | % |  |                   |       |  |   |      
|New Vision Broadcasting, LLC (2)            |  | Broadcasting       |  | Senior Debt                             |  |                                                     |   |  |                   | 13,367 |  |   | 13,367
|New Wave Communications, LLC (2)            |  | Cable              |  | Senior Debt                             |  |                                                     |   |  |                   | 8,804  |  |   | 8,804 



See
notes to consolidated financial statements (unaudited).



18



---

##### Table of Contents

MCG Capital Corporation



Consolidated Schedule of Investments (unaudited)

December 31, 2003



(dollars in thousands)



|                                    |  |                     |  |                                                             |      |                                                    |            |  |                   |        |  |       |       
|----------------------------------- |  | ------------------- |  | ----------------------------------------------------------- | ---- | -------------------------------------------------- | ---------- |  | ----------------- | ------ |  | ----- | ------
|                                    |  | Industry            |  | Title of Securities Held by the Company                     |      | Percentage ofClass Held on
a FullyDiluted Basis(1) |            |  | December 31, 2003
|Portfolio Company                   |  |                     |  |                                                             | Cost |                                                    | Fair Value
|nii communications,                 |  | Telecommunications  |  | Senior Debt                                                 |      |                                                    |            |  | $                 | 7,353  |  | $     | 7,353 
|inc. (2)                            |  |                     |  | Common Stock                                                |      | 3.0                                                | %          |  |                   | 400    |  |       | 137   
|                                    |  |                     |  | Warrants to purchase Common Stock                           |      | 38.5                                               | %          |  |                   | 1,218  |  |       | 1,501 
|NOW Communications,                 |  | Telecommunications  |  | Senior Debt                                                 |      |                                                    |            |  |                   | 4,783  |  |       | 4,125 
|Inc. (2)                            |  |                     |  | Warrants to purchase Common Stock                           |      | 10.0                                               | %          |  |                   |       |  |       |      
|Pacific-Sierra Publishing, Inc.     |  | Newspaper           |  | Senior Debt                                                 |      |                                                    |            |  |                   | 25,734 |  |       | 25,734
|Powercom                            |  | Telecommunications  |  | Senior Debt                                                 |      |                                                    |            |  |                   | 2,160  |  |       | 2,160 
|Corporation (2)                     |  |                     |  | Warrants to purchase Class A Common Stock                   |      | 18.6                                               | %          |  |                   | 263    |  |       | 211   
|R.R. Bowker LLC (2)                 |  | InformationServices |  | Senior Debt Warrants to purchase membership interest in LLC |      |                                                    |            |  |                   | 9,500  |  |       | 9,500 
|                                    |  |                     |  |                                                             | 14.0 | %                                                  |            |  | 882               |        |  | 1,434
|Robert N. Snyder                    |  | InformationServices |  | Senior Debt                                                 |      |                                                    |            |  |                   | 1,300  |  |       | 1,300 
|Stonebridge Press, Inc. (2)         |  | Newspaper           |  | Senior Debt                                                 |      |                                                    |            |  |                   | 5,466  |  |       | 5,466 
|SXC Health Solutions, Inc. (2) (13) |  | Technology          |  | Senior Debt                                                 |      |                                                    |            |  |                   | 7,600  |  |       | 7,600 
|Talk America Holdings,              |  | Telecommunications  |  | Common Stock                                                |      | 0.8                                                | %          |  |                   | 499    |  |       | 2,484 
|Inc. (6)                            |  |                     |  | Warrants to purchase Common Stock                           |      | 0.8                                                | %          |  |                   | 25     |  |       | 474   
|TGI Group, LLC                      |  | InformationServices |  | Senior Debt Warrants to purchase membership interest in LLC |      |                                                    |            |  |                   | 6,225  |  |       | 6,225 
|                                    |  |                     |  |                                                             | 5.0  | %                                                  |            |  | 126               |        |  |     
|Tower Resource                      |  | Telecommunications  |  | Senior Debt                                                 |      |                                                    |            |  |                   | 1,503  |  |       | 1,503 
|Management, Inc.                    |  |                     |  | Warrants to purchase Common Stock                           |      | 8.9                                                | %          |  |                   |       |  |       |      



See
notes to consolidated financial statements (unaudited).



19



---

##### Table of Contents

MCG Capital Corporation



Consolidated Schedule of Investments (unaudited)

December 31, 2003



(dollars in thousands)



|                                        |  |                      |  |                                                 |  |                                                   |  |   |                   |  |   |        
|--------------------------------------- |  | -------------------- |  | ----------------------------------------------- |  | ------------------------------------------------- |  | - | ----------------- |  | - | -------
|Portfolio Company                       |  | Industry             |  | Title of Securities Held by the Company         |  | Percentage ofClass Held ona
FullyDiluted Basis(1) |  |   | December 31, 2003
|                                        |  |                      |  | Cost                                            |  | Fair Value                                       
|VS&A-PBI Holding LLC (6)                |  | Publishing           |  | LLC Interest                                    |  | 0.8%                                              |  | $ | 500               |  | $ |       
|Wicks Business Information, LLC         |  | Publishing           |  | Unsecured Note                                  |  |                                                   |  |   | 200               |  |   | 200    
|Wiesner Publishing                      |  | Publishing           |  | Senior Debt                                     |  |                                                   |  |   | 5,461             |  |   | 5,461  
|Company,                                |  |                      |  | Subordinated Debt                               |  |                                                   |  |   | 5,623             |  |   | 5,623  
|LLC (2)                                 |  |                      |  | Warrants to purchase membership interest in LLC |  | 15.0%                                             |  |   | 406               |  |   | 398    
|WirelessLines II, Inc.                  |  | Telecommunications   |  | Senior Debt                                     |  |                                                   |  |   | 437               |  |   | 437    
|Witter Publishing Co.,                  |  | Publishing           |  | Senior Debt                                     |  |                                                   |  |   | 2,340             |  |   | 2,340  
|Inc.                                    |  |                      |  | Warrants to purchase Common Stock               |  | 10.5%                                             |  |   | 87                |  |   | 78     
|Wyoming Newspapers, Inc. (2)            |  | Newspaper            |  | Senior Debt                                     |  |                                                   |  |   | 10,378            |  |   | 10,378 
|Total Non-affiliate investments         |  |                      |  |                                                 |  |                                                   |  |   | 477,732           |  |   | 482,112
|Affiliate investments (3):              |  |                      |  |                                                 |  |                                                   |  |   |                   |  |   |        
|All Island Media, Inc.                  |  | Newspaper            |  | Senior Debt                                     |  |                                                   |  |   | 8,000             |  |   | 8,000  
|                                        |  |                      |  | Common Stock                                    |  | 9.1%                                              |  |   | 500               |  |   | 500    
|Country Media, Inc.                     |  | Newspaper            |  | Senior Debt                                     |  |                                                   |  |   | 7,176             |  |   | 7,176  
|                                        |  |                      |  | Common Stock                                    |  | 6.3%                                              |  |   | 100               |  |   | 134    
|Creatas, L.L.C. (2)                     |  | Information Services |  | Senior Debt                                     |  |                                                   |  |   | 17,735            |  |   | 17,735 
|                                        |  |                      |  | Investor Class LLC Interest Guaranty ($501)     |  | 100.0%                                            |  |   | 1,273             |  |   | 2,951  
|Executive Enterprise Institute, LLC (6) |  | Business Services    |  | LLC Interest                                    |  | 10.0%                                             |  |   | 301               |  |   |       
|Netplexus                               |  | Technology           |  | Senior Debt                                     |  |                                                   |  |   | 1,817             |  |   | 170    
|Corporation (2) (6)                     |  |                      |  | Preferred Stock                                 |  | 51.0%                                             |  |   | 766               |  |   |       
|                                        |  |                      |  | Warrants to purchase Class A Common Stock       |  | 4.8%                                              |  |   |                  |  |   |       



See
notes to consolidated financial statements (unaudited).



20



---

##### Table of Contents

MCG Capital Corporation



Consolidated Schedule of Investments (unaudited)

December 31, 2003



(dollars in thousands)



|                                              |  |                    |  |                                           |  |                                                     |   |  |                   |        |  |   |       
|--------------------------------------------- |  | ------------------ |  | ----------------------------------------- |  | --------------------------------------------------- | - |  | ----------------- | ------ |  | - | ------
|Portfolio Company                             |  | Industry           |  | Title of Securities Held by the Company   |  | Percentage ofClass Held on a FullyDiluted Basis (1) |   |  | December 31, 2003
|                                              |  |                    |  | Cost                                      |  | Fair Value                                         
|Sunshine Media                                |  | Publishing         |  | Senior Debt                               |  |                                                     |   |  | $                 | 12,839 |  | $ | 12,516
|Delaware,                                     |  |                    |  | Class A LLC Interest                      |  | 12.8                                                | % |  |                   | 564    |  |   |      
|LLC (2)                                       |  |                    |  | Warrants to purchase Class B LLC interest |  | 100.0                                               | % |  |                   |       |  |   |      
|ViewTrust Technology (6)                      |  | Technology         |  | Common Stock                              |  | 7.5                                                 | % |  |                   | 1      |  |   | 1     
|Total Affiliate investments                   |  |                    |  |                                           |  |                                                     |   |  |                   | 51,072 |  |   | 49,183
|Control investments: Non-majority-owned (4):  |  |                    |  |                                           |  |                                                     |   |  |                   |        | 
|ETC Group, LLC (10)                           |  | Publishing         |  | Senior Debt                               |  |                                                     |   |  |                   | 1,200  |  |   | 1,200 
|                                              |  |                    |  | Series A LLC Interest                     |  | 100.0                                               | % |  |                   | 650    |  |   | 650   
|                                              |  |                    |  | Series C LLC Interest                     |  | 100.0                                               | % |  |                   | 100    |  |   | 100   
|Fawcette Technical                            |  | Publishing         |  | Senior Debt                               |  |                                                     |   |  |                   | 12,160 |  |   | 12,160
|Publications                                  |  |                    |  | Subordinated Debt                         |  |                                                     |   |  |                   | 3,906  |  |   | 3,906 
|Holding (2)                                   |  |                    |  | Series A Preferred Stock                  |  | 100.0                                               | % |  |                   | 2,569  |  |   | 718   
|                                              |  |                    |  | Common Stock                              |  | 36.0                                                | % |  |                   |       |  |   |      
|National Systems                              |  | Security Alarm     |  | Senior Debt                               |  |                                                     |   |  |                   | 500    |  |   | 500   
|Integration, Inc. (9)                         |  |                    |  | Class B-2 Preferred Stock                 |  | 100.0                                               | % |  |                   | 4,409  |  |   | 3,833 
|                                              |  |                    |  | Common Stock                              |  | 46.0                                                | % |  |                   |       |  |   |      
|Platinum Wireless, Inc.                       |  | Telecommunications |  | Senior Debt                               |  |                                                     |   |  |                   | 875    |  |   | 875   
|                                              |  |                    |  | Common Stock                              |  | 37.0                                                | % |  |                   | 4,640  |  |   | 4,519 
|                                              |  |                    |  | Options to purchase Common Stock          |  | 1.5                                                 | % |  |                   | 272    |  |   | 98    
|Total Control investments: Non-majority-owned |  |                    |  |                                           |  | 31,281                                              |   |  | 28,559           



See notes to consolidated financial
statements (unaudited).



21



---

##### Table of Contents

MCG Capital Corporation



Consolidated Schedule of Investments (unaudited)

December 31, 2003



(dollars in thousands)



|                                         |  |                    |  |                                           |  |                                                     |   |  |                   |        |  |   |       
|---------------------------------------- |  | ------------------ |  | ----------------------------------------- |  | --------------------------------------------------- | - |  | ----------------- | ------ |  | - | ------
|Portfolio Company                        |  | Industry           |  | Title of Securities Held by the Company   |  | Percentage ofClass Held on
a FullyDiluted Basis (1) |   |  | December 31, 2003
|                                         |  |                    |  | Cost                                      |  | Fair Value                                         
|Control investments: Majority-owned (5):
|AMI                                      |  | Telecommunications |  | Senior Debt                               |  |                                                     |   |  | $                 | 3,100  |  | $ | 237   
|Telecommunications Corporation (2) (6)   |  |                    |  | Series A-1 Preferred Stock                |  | 82.3                                                | % |  |                   | 700    |  |   |      
|                                         |  |                    |  | Series A-2 Preferred Stock                |  | 100.0                                               | % |  |                   | 1,995  |  |   |      
|                                         |  |                    |  | Series A-3 Preferred Stock                |  | 37.5                                                | % |  |                   | 1,100  |  |   |      
|                                         |  |                    |  | Common Stock                              |  | 5.1                                                 | % |  |                   | 200    |  |   |      
|Biznessonline.com,                       |  | Telecommunications |  | Senior Debt                               |  |                                                     |   |  |                   | 18,556 |  |   | 18,556
|Inc. (2) (14)                            |  |                    |  | Preferred Stock                           |  | 100.0                                               | % |  |                   | 4,864  |  |   |      
|                                         |  |                    |  | Common Stock                              |  | 73.2                                                | % |  |                   | 540    |  |   |      
|Copperstate                              |  | Security Alarm     |  | Senior Debt                               |  |                                                     |   |  |                   | 910    |  |   | 910   
|Technologies, Inc.                       |  |                    |  | Class A Common Stock                      |  | 93.0                                                | % |  |                   | 2,000  |  |   | 2,160 
|                                         |  |                    |  | Class B Common Stock                      |  | 0.1                                                 | % |  |                   |       |  |   | 1     
|                                         |  |                    |  | Warrants to purchase Class B Common Stock |  | 99.9                                                | % |  |                   |       |  |   | 1,343 
|Corporate Legal Times                    |  | Publishing         |  | Senior Debt                               |  |                                                     |   |  |                   | 4,624  |  |   | 4,302 
|L.L.C.                                   |  |                    |  | Subordinated Debt                         |  |                                                     |   |  |                   | 1,340  |  |   |      
|                                         |  |                    |  | LLC Interest                              |  | 90.6                                                | % |  |                   | 313    |  |   |      
|Crystal Media Network, LLC (7)           |  | Broadcasting       |  | LLC Interest                              |  | 100.0                                               | % |  |                   | 6,132  |  |   | 5,149 
|Interactive Business                     |  | Security Alarm     |  | Senior Debt                               |  |                                                     |   |  |                   | 75     |  |   | 75    
|Solutions, Inc.                          |  |                    |  | Common Stock                              |  | 100.0                                               | % |  |                   | 2,750  |  |   | 1,351 
|Superior Publishing                      |  | Newspaper          |  | Senior Debt                               |  |                                                     |   |  |                   | 20,760 |  |   | 20,760
|Corporation. (2) (15)                    |  |                    |  | Subordinated Debt                         |  |                                                     |   |  |                   | 28,000 |  |   | 28,000
|                                         |  |                    |  | Preferred Stock                           |  | 100.0                                               | % |  |                   | 7,999  |  |   | 7,999 
|                                         |  |                    |  | Common Stock                              |  | 100.0                                               | % |  |                   | 1      |  |   | 1     
|Telecomm North                           |  | Telecommunications |  | Preferred Stock                           |  | 100.0                                               | % |  |                   | 31,856 |  |   | 31,856
|Corp. (11)                               |  |                    |  | Common Stock                              |  | 100.0                                               | % |  |                   |       |  |   |      
|Telecomm South,                          |  | Telecommunications |  | Senior Debt                               |  |                                                     |   |  |                   | 3,292  |  |   | 2,210 
|LLC (6)                                  |  |                    |  | LLC Interest                              |  | 100.0                                               | % |  |                   | 10     |  |   |      



See
notes to consolidated financial statements (unaudited).



22



---

##### Table of Contents

MCG Capital Corporation



Consolidated Schedule of Investments (unaudited)

December 31, 2003



(dollars in thousands)



|                                          |  |            |  |                                         |      |                                                     |   |            |                   |         |   |         |   |         |  
|----------------------------------------- |  | ---------- |  | --------------------------------------- | ---- | --------------------------------------------------- | - | ---------- | ----------------- | ------- | - | ------- | - | ------- | -
|                                          |  | Industry   |  | Title of Securities Held by the Company |      | Percentage ofClass Held on
a FullyDiluted Basis (1) |   |            | December 31, 2003 |        
|Portfolio Company                         |  |            |  |                                         | Cost |                                                     |   | Fair Value |                  
|UMAC, Inc. (6)                            |  | Publishing |  | Common Stock                            |      | 100.0                                               | % |            | $                 | 10,375  |   |         | $ | 344     |  
|Working Mother                            |  | Publishing |  | Senior Debt                             |      |                                                     |   |            |                   | 8,026   |   |         |   | 8,026   |  
|Media, Inc. (6)                           |  |            |  | Class A Preferred Stock                 |      | 98.8                                                | % |            |                   | 8,497   |   |         |   | 5,808   |  
|                                          |  |            |  | Class B Preferred Stock                 |      | 100.0                                               | % |            |                   | 1       |   |         |   |        |  
|                                          |  |            |  | Class C Preferred Stock                 |      | 100.0                                               | % |            |                   | 1       |   |         |   |        |  
|                                          |  |            |  | Common Stock                            |      | 51.0                                                | % |            |                   | 1       |   |         |   |        |  
|Total Control investments: Majority-owned |  |            |  |                                         |      |                                                     |   | 168,018    |                   |         |   | 139,088 |  
|Total Investments                         |  |            |  |                                         |      |                                                     |   |            |                   | 728,103 |   |         |   | 698,942 |  
|Unearned income                           |  |            |  |                                         |      |                                                     |   |            |                   | (16,416 | ) |         |   | (16,416 | )
|                                          |  |            |  |                                         |      |                                                     |   |            |                   |         |   |         |   |         |  
|                                          |  |            |  |                                        
|Total Investments net of unearned income  |  |            |  |                                         |      |                                                     | $ | 711,687    |                   |         | $ | 682,526 |  
|                                          |  |            |  |                                         |      |                                                     |   |            |                   |         |   |         |   |         |  



|(1) |  | The percentage of class held on a fully diluted basis represents the percentage of the class of security we may own assuming we exercise our warrants or options (whether
or not they are in-the-money) and assuming that warrants, options or convertible securities held by others are not exercised or converted. We have not included any security which is subject to significant vesting contingencies. Common stock,
preferred stock, warrants, options and equity interests are generally non-income producing and restricted. The percentage was calculated based on the most current outstanding share information available to us (i) in the case of private companies,
provided by that company, and (ii) in the case of public companies, provided in that companys most recent public filings with the SEC.
|--- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) |  | Some of the securities listed are issued by affiliate(s) of the listed portfolio company.
|--- |  | -----------------------------------------------------------------------------------------

|(3) |  | Affiliate investments are generally defined under the Investment Company Act of 1940 as companies in which MCG owns at least 5% but not more than 25% of the voting securities of the
company.
|--- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) |  | Non-majority owned control investments are generally defined under the Investment Company Act of 1940 as companies in which MCG owns more than 25% but not more than 50% of the
voting securities of the company.
|--- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(5) |  | Majority owned investments are generally defined under the Investment Company Act of 1940 as companies in which MCG owns more than 50% of the voting securities of the company.
|--- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(6) |  | Non-income producing at the relevant period end.
|--- |  | ------------------------------------------------

|(7) |  | In February 2003, we acquired the assets of NBG Radio Networks, Inc. in satisfaction of debt. The assets are held and operated through Crystal Media Network, LLC, which is a wholly
owned portfolio company of MCG Capital Corporation.
|--- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(8) |  | In February 2003, BuyMedia Inc. changed its name to Marketron International, Inc.
|--- |  | ---------------------------------------------------------------------------------

|(9) |  | In March 2003, we converted $8,631 of senior debt and $1,262 of debtor in possession financing in Intellisec Holdings, Inc., into preferred and common stock in connection with a
plan of reorganization. In March 2003, Intellisec Holdings, Inc. changed its name to National Systems Integration, Inc. In June 2004, National Systems Integration, Inc. ceased operations and filed for protection under Chapter 7 of the United States
Bankruptcy Code.
|--- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



See notes to consolidated
financial statements (unaudited).



23



---

##### Table of Contents

|(10) |  | In July 2003, we acquired the assets of THE Journal LLC in satisfaction of debt and transferred those assets to a wholly owned subsidiary, ETC Group, LLC. In August 2003, we sold
50% of the equity in ETC Group, LLC to third party investors.
|---- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(11) |  | In December 2003, Telecomm North Corp., a wholly owned portfolio company, entered into an agreement to merge with another of our portfolio companies, Bridgecom Holdings, Inc. The
merger was completed in March 2004 with Bridgecom Holdings, Inc. as the surviving corporation.
|---- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(12) |  | In December 2003, Superior Publishing Inc., a wholly owned portfolio company, purchased the stock of one of our portfolio companies, Murphy McGinnis Media, Inc.
|---- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------

|(13) |  | In July 2003, Systems Xcellence USA, Inc. changed its name to SXC Health Solutions, Inc.
|---- |  | ----------------------------------------------------------------------------------------

|(14) |  | In February, 2004, BiznessOnline.com, Inc. changed its name to ClearTel Communications, Inc.
|---- |  | --------------------------------------------------------------------------------------------

|(15) |  | In April, 2004, Connective Corp. changed its name to Majesco Holdings Inc.
|---- |  | --------------------------------------------------------------------------



See notes to consolidated financial statements (unaudited).



24



---

##### Table of Contents

MCG Capital Corporation

Notes To Consolidated Financial Statements (unaudited)

(in thousands except share and per share amounts).



Note 1.    Description of Business and Unaudited Interim Consolidated Financial Statements Basis of Presentation



MCG Capital Corporation (MCG or the Company or
we or us or our) is a solutions-focused financial services company providing financing and advisory services to a variety of small- and medium-sized companies throughout the United States with a focus on growth
oriented companies. Currently, our portfolio consists primarily of companies in the communications, information services, media and technology, including software and technology-enabled business services, industry sectors. Our capital is generally
used by our portfolio companies to finance acquisitions, recapitalizations, management buyouts, organic growth and working capital. Prior to its name change effective June 14, 2001, the Companys legal name was MCG Credit Corporation. The
Company is a non-diversified internally managed, closed-end investment company that has elected to be treated as a business development company under the Investment Company Act of 1940, as amended (1940 Act).



On March 3, 2004, MCG filed a Form N-2 Registration Statement with the
Securities and Exchange Commission (SEC) which allows MCG to offer, from time to time, 6,320,896 shares of common stock in one or more offerings and allows certain selling shareholders named therein to offer, from time to time, up to
11,679,104 shares of common stock in one or more offerings. In connection with this Registration Statement, on May 26, 2004 MCG raised $56,250 of gross proceeds by selling 3,750,000 shares of common stock at an offering price of $15.00 per share. On
June 8, 2004, the underwriters in the May 26, 2004 offering exercised their over-allotment option and purchased an additional 562,500 shares of common stock at an offering price of $15.00 per share. As a result of the underwriters exercising their
over-allotment, MCG raised an additional $8,438 of gross proceeds. Also in connection with this Registration Statement, on September 21, 2004, MCG raised $35,388 of gross proceeds by selling 2,008,396 shares of common stock at an offering price of
$17.62 per share. On September 29, 2004, the underwriters in the September 21, 2004 offering exercised their over-allotment option and purchased an additional 301,259 shares of common stock at an offering price of $17.62 per share, which were
registered on a registration statement on Form N-2 filed on September 16, 2004. As a result of the underwriters exercising their over-allotment, MCG raised an additional $5,308 of gross proceeds.



Interim consolidated financial statements of MCG are prepared in accordance
with generally accepted accounting principles (GAAP) for interim financial information and pursuant to the requirements for reporting on Form 10-Q and Article 10 of Regulation S-X. Accordingly, certain disclosures accompanying annual
consolidated financial statements prepared in accordance with GAAP are omitted. In the opinion of management, all adjustments, consisting solely of normal recurring accruals, considered necessary for the fair presentation of financial statements for
the interim periods, have been included. The current periods results of operations are not necessarily indicative of results that ultimately may be achieved for the year. The interim unaudited consolidated financial statements and notes
thereto should be read in conjunction with the financial statements and notes thereto included in the Companys Form 10-K for the fiscal year ended December 31, 2003, as filed with the SEC.



The accompanying financial statements reflect the consolidated accounts of
MCG, including MCG-Kagan Research, Inc. and MCGs special purpose financing subsidiaries, MCG Finance I, LLC, MCG Finance II, LLC, MCG Finance III, LLC, MCG Finance IV, LLC, and MCG Finance V, LLC, with all significant intercompany balances
eliminated, and the related consolidated results of operations. In accordance with Article 6 of Regulation S-X under the Securities Act of 1933 and Securities Exchange Act of 1934, the Company does not consolidate portfolio company investments,
including those in which it has a controlling interest.



25



---

##### Table of Contents

MCG Capital Corporation

Notes To Consolidated Financial Statements (unaudited) (continued)

(in
thousands except share and per share amounts).



Note 2.    Investments



As of September 30, 2004 and December 31, 2003, investments consisted of the following:



|                                 |  |                    |         |   |                   |   |         |      |  |   |            |   |  |   |         |  
|-------------------------------- |  | ------------------ | ------- | - | ----------------- | - | ------- | ---- |  | - | ---------- | - |  | - | ------- | -
|                                 |  | September 30, 2004 |         |   | December 31, 2003 |  
|                                 |  | Cost               |         |   | Fair Value        |   |         | Cost |  |   | Fair Value |  
|Commercial loans                 |  | $                  | 718,500 |   |                   | $ | 709,041 |      |  | $ | 615,253    |   |  | $ | 605,551 |  
|Investments in equity securities |  |                    | 128,955 |   |                   |   | 108,850 |      |  |   | 112,850    |   |  |   | 93,391  |  
|Unearned income                  |  |                    | (13,216 | ) |                   |   | (13,216 | )    |  |   | (16,416    | ) |  |   | (16,416 | )
|                                 |  |                    |         |   |                   |   |         |      |  |   |            |   |  |   |         |  
|Total                            |  | $                  | 834,239 |   |                   | $ | 804,675 |      |  | $ | 711,687    |   |  | $ | 682,526 |  
|                                 |  |                    |         |   |                   |   |         |      |  |   |            |   |  |   |         |  



MCGs customer
base includes primarily small- and medium-sized private companies in the communications, information services, media and technology, including software and technology-enabled business services, industry sectors. The proceeds of the loans to these
companies are generally used for buyouts, growth, acquisitions, liquidity, refinancings and restructurings. In addition, we have occasionally made loans to individuals who are principals in these companies where the proceeds are used for or in
connection with the operations or capitalization of such companies. Our debt instruments generally provide for a contractual variable interest rate generally ranging from approximately 4% to 14%, a portion of which may be deferred. At September 30,
2004, approximately 90% of loans in the portfolio, based on amounts outstanding at cost, were at variable rates determined on the basis of a benchmark LIBOR or prime rate and approximately 10% were at fixed rates. In addition, approximately 52% of
the loan portfolio has floors of between 1.25% and 3% on the LIBOR base index. The Companys loans generally have stated maturities at origination that range from 2 to 8 years. Customers typically pay an origination fee based on a percentage of
the commitment amount. They also often pay a fee based on any undrawn commitments.



At September 30, 2004, approximately 38% of MCGs loans had detachable warrants or an option to purchase warrants, stock appreciation rights or other equity interests or other provisions designed to provide the
Company with an enhanced internal rate of return through the potential recognition of capital gains from the sale of such interests. In lieu of cash for loan origination fees, MCG received warrants valued at $2,302 and $9,221 for the nine months
ended September 30, 2004 and 2003, respectively. These equity and equity-like instruments generally do not produce a current return, but are held for potential investment appreciation and capital gains. The warrants and options to purchase warrants
typically are exercisable immediately and typically remain exercisable for 10 years. The exercise prices on the warrants vary from nominal exercise prices to exercise prices that are at or above the current fair market value of the equity for which
we are receiving warrants. The equity interests and warrants and options to purchase warrants often include registration rights, which allow us, under certain circumstances, to require the portfolio company to register the underlying securities with
the SEC after the portfolio companys initial public offering. Realized gains and losses on sales of investments, as determined on a specific identification basis, are included in the Consolidated Statements of Operations.



26



---

##### Table of Contents

MCG Capital Corporation

Notes To Consolidated Financial Statements (unaudited) (continued)

(in
thousands except share and per share amounts).



The composition of MCGs investments as of September 30, 2004 and December 31, 2003 at cost and
fair value was as follows (excluding unearned income):



|                           |  |                          |         |                              |                   |   |                          |   |                              |  |       |  
|-------------------------- |  | ------------------------ | ------- | ---------------------------- | ----------------- | - | ------------------------ | - | ---------------------------- |  | ----- | -
|                           |  | September 30, 2004       |         |                              | December 31, 2003 |  
|                           |  | Investments atCost       |         | Percentage ofTotal Portfolio |                   |   | Investments atCost       |   | Percentage ofTotal Portfolio | 
|Senior Debt                |  | $                        | 593,020 |                              | 70.0              | % |                          | $ | 510,545                      |  | 70.1  | %
|Subordinated Debt          |  |                          | 125,480 |                              | 14.8              | % |                          |   | 104,708                      |  | 14.4  | %
|Equity                     |  |                          | 119,375 |                              | 14.1              | % |                          |   | 99,312                       |  | 13.6  | %
|Warrants to Acquire Equity |  |                          | 9,580   |                              | 1.1               | % |                          |   | 13,538                       |  | 1.9   | %
|Equity Appreciation Rights |  |                          |        |                              | 0.0               | % |                          |   |                             |  | 0.0   | %
|                           |  |                          |         |                              |                   |   |                          |   |                              |  |       |  
|Total                      |  | $                        | 847,455 |                              | 100.0             | % |                          | $ | 728,103                      |  | 100.0 | %
|                           |  |                          |         |                              |                   |   |                          |   |                              |  |       |  
|                           |  |                         
|                           |  | September 30, 2004       |         |                              | December 31, 2003 |  
|                           |  | Investments atFair Value |         | Percentage ofTotal Portfolio |                   |   | Investments atFair Value |   | Percentage ofTotal Portfolio | 
|Senior Debt                |  | $                        | 584,793 |                              | 71.5              | % |                          | $ | 502,183                      |  | 71.9  | %
|Subordinated Debt          |  |                          | 124,248 |                              | 15.2              | % |                          |   | 103,368                      |  | 14.7  | %
|Equity                     |  |                          | 96,027  |                              | 11.7              | % |                          |   | 73,467                       |  | 10.5  | %
|Warrants to Acquire Equity |  |                          | 12,436  |                              | 1.5               | % |                          |   | 19,584                       |  | 2.8   | %
|Equity Appreciation Rights |  |                          | 387     |                              | 0.1               | % |                          |   | 340                          |  | 0.1   | %
|                           |  |                          |         |                              |                   |   |                          |   |                              |  |       |  
|Total                      |  | $                        | 817,891 |                              | 100.0             | % |                          | $ | 698,942                      |  | 100.0 | %
|                           |  |                          |         |                              |                   |   |                          |   |                              |  |       |  



27



---

##### Table of Contents

MCG Capital Corporation

Notes To Consolidated Financial Statements (unaudited) (continued)

(in
thousands except share and per share amounts).



Set forth below are tables showing the composition of MCGs portfolio by industry sector
(excluding unearned income) at cost and fair value as of September 30, 2004 and December 31, 2003:



|                          |  |                    |         |                              |                   |   |                    |   |                              |  |       |  
|------------------------- |  | ------------------ | ------- | ---------------------------- | ----------------- | - | ------------------ | - | ---------------------------- |  | ----- | -
|                          |  | September 30, 2004 |         |                              | December 31, 2003 |  
|                          |  | Investments atCost |         | Percentage ofTotal Portfolio |                   |   | Investments atCost |   | Percentage ofTotal Portfolio | 
|Media                     |  |                    |         |                              |                   |   |                    |   |                              |  |       |  
|Newspaper                 |  | $                  | 179,263 |                              | 21.2              | % |                    | $ | 250,895                      |  | 34.5  | %
|Publishing                |  |                    | 110,442 |                              | 13.0              |   |                    |   | 102,045                      |  | 14.0  |  
|Broadcasting              |  |                    | 69,174  |                              | 8.2               |   |                    |   | 45,790                       |  | 6.3   |  
|Other                     |  |                    | 31,470  |                              | 3.7               |   |                    |   |                             |  |      |  
|Telecommunications        |  |                    | 204,502 |                              | 24.1              |   |                    |   | 201,272                      |  | 27.6  |  
|Other Diversified Sectors |  |                    | 130,917 |                              | 15.4              |   |                    |   | 64,871                       |  | 8.9   |  
|Information Services      |  |                    | 70,319  |                              | 8.3               |   |                    |   | 21,948                       |  | 3.0   |  
|Technology                |  |                    | 51,368  |                              | 6.1               |   |                    |   | 41,282                       |  | 5.7   |  
|                          |  |                    |         |                              |                   |   |                    |   |                              |  |       |  
|Total                     |  | $                  | 847,455 |                              | 100.0             | % |                    | $ | 728,103                      |  | 100.0 | %
|                          |  |                    |         |                              |                   |   |                    |   |                              |  |       |  



|                          |  |                          |         |                              |                   |   |                          |   |                              |  |       |  
|------------------------- |  | ------------------------ | ------- | ---------------------------- | ----------------- | - | ------------------------ | - | ---------------------------- |  | ----- | -
|                          |  | September 30, 2004       |         |                              | December 31, 2003 |  
|                          |  | Investments atFair Value |         | Percentage ofTotal Portfolio |                   |   | Investments atFair Value |   | Percentage ofTotal Portfolio | 
|Media                     |  |                          |         |                              |                   |   |                          |   |                              |  |       |  
|Newspaper                 |  | $                        | 179,826 |                              | 22.0              | % |                          | $ | 251,143                      |  | 35.9  | %
|Publishing                |  |                          | 84,538  |                              | 10.3              |   |                          |   | 84,432                       |  | 12.1  |  
|Broadcasting              |  |                          | 67,767  |                              | 8.3               |   |                          |   | 44,487                       |  | 6.4   |  
|Other                     |  |                          | 31,470  |                              | 3.9               |   |                          |   |                             |  |      |  
|Telecommunications        |  |                          | 188,752 |                              | 23.1              |   |                          |   | 192,872                      |  | 27.5  |  
|Other Diversified Sectors |  |                          | 130,985 |                              | 16.0              |   |                          |   | 65,509                       |  | 9.4   |  
|Information Services      |  |                          | 83,998  |                              | 10.2              |   |                          |   | 21,541                       |  | 3.1   |  
|Technology                |  |                          | 50,555  |                              | 6.2               |   |                          |   | 38,958                       |  | 5.6   |  
|                          |  |                          |         |                              |                   |   |                          |   |                              |  |       |  
|Total                     |  | $                        | 817,891 |                              | 100.0             | % |                          | $ | 698,942                      |  | 100.0 | %
|                          |  |                          |         |                              |                   |   |                          |   |                              |  |       |  



At September 30, 2004,
there were $45 of loans greater than 60 days past due compared to $4,175 of loans at December 31, 2003. At September 30, 2004, there were $11,998 of loans on non-accrual, including all $45 of the loans greater than 60 days past due. At December 31,
2003, there were $14,617 of loans on non-accrual, including $50 of the loans greater than 60 days past due.



Note 3.    Borrowings



On September 30, 2004, MCG completed a $397,700 term debt securitization. In addition to funding continued growth, the proceeds from the transaction were used to repay all of the outstanding borrowings under its
$200,000 secured warehouse facility with UBS AG and all of the outstanding borrowings under its $115,000 revolving credit facility with Wachovia Bank, National Association. In connection with these repayments, MCG terminated these two facilities. In
addition, on September 10, 2004, MCG entered into a $25,000 senior secured credit facility with Bayerische Hypo-und Vereinsbank, AG.



Term Securitization 2004-1On September 30, 2004, MCG established MCG Commercial Loan Trust 2004-1 (the 2004-1 Trust), which issued
three classes of series 2004-1 Notes. The facility was structured to hold up to $397,700 of loans, however as of September 30, 2004 only $296,809 of loans had been funded. There is an additional $98,936 of cash held by the trustee as of September
30, 2004 to be used by the 2004-1 Trust to purchase additional loans from MCG within 150 days of closing. The facility is secured by all of the 2004-1



28



---

##### Table of Contents

MCG Capital Corporation

Notes To Consolidated Financial Statements (unaudited) (continued)

(in
thousands except share and per share data)



Trusts commercial loans, cash held for investment, and any loans subsequently sold to the 2004-1 Trust, which as of September 30, 2004 totaled
$397,045. This facility is scheduled to terminate July 20, 2016 or sooner upon the full repayment of the Class A-1, Class A-2 and Class B Notes. The Class A-1 Notes, Class A-2 Notes and Class B Notes are scheduled to be repaid as MCG receives
principal collections on the underlying collateral.



The 2004-1
Trust issued $250,500 of Class A-1 Notes rated Aaa/AAA, $31,500 of Class A-2 Notes rated Aa1/AAA, and $43,500 of Class B Notes rated A2/A as rated by Moodys and Fitch, respectively. As of September 30, 2004 $325,500 of the Series 2004-1 Notes
were outstanding. The Series 2004-1 Class A-1 Notes, Class A-2 Notes and Class B Notes bear interest of LIBOR plus 0.43%, 0.65%, and 1.30%, respectively.



Senior Secured Credit Facility On September 10, 2004, MCG entered into a $25,000 senior secured revolving credit facility with Bayerische Hypo-Und
Vereinsbank, A.G. New advances under the credit facility are at the discretion of the lender. The credit facility expires on September 10, 2005 and bears interest at LIBOR plus 2.00% or the prime rate plus 0.50%. The credit facility is secured by a
first priority security interest in MCG Capital Corporations tangible and intangible assets subject to certain excluded collateral and certain permitted other liens. The credit facility contains customary terms and conditions, including,
without limitation, affirmative and negative covenants such as information reporting, minimum stockholders equity and a negative pledge. The credit facility also contains customary events of default with customary cure and notice, including,
without limitation, nonpayment misrepresentation in a material respect, breach of covenant, cross-default to other indebtedness, bankruptcy, change of control, change of management and material adverse change. As of September 30, 2004, MCG had
$25,000 outstanding under the credit facility.



Warehouse
Credit Facility On January 29, 2004, MCGs wholly owned, bankruptcy remote, special purpose indirect subsidiary, MCG Commercial Loan Trust 2003-1 entered into a $200,000 secured warehouse credit facility with an affiliate of UBS AG. MCG
used the warehouse credit facility to fund its origination and purchase of a diverse pool of loans, including broadly syndicated rated loans, which it securitized using an affiliate of the lender as the exclusive structurer and underwriter or
placement agent. Advances under the credit facility bore interest at LIBOR plus 0.50%. The warehouse credit facility operated much like a revolving credit facility that is primarily secured by the loans acquired with the advances under the credit
facility. On September 30, 2004, MCG paid off the warehouse credit facility with the proceeds from the Term Securitization 2004-1 and terminated the facility.



Term Securitization 2001-1 On December 27, 2001, MCG established the MCG Commercial Loan Trust 2001-1 (the 2001-1 Trust), which
issued two classes of Series 2001-1 Notes. The facility is secured by all of the 2001-1 Trusts commercial loans which were contributed by MCG and totaled $205,093 as of September 30, 2004 and $247,490 as of December 31, 2003. This facility is
scheduled to terminate on February 20, 2013 or sooner upon full repayment of the Class A and Class B Notes. The Class A and Class B Notes are scheduled to be repaid as MCG receives principal collections on the underlying collateral.



The 2001-1 Trust issued $229,860 of Class A Notes rated AAA/Aaa/AAA, and
$35,363 of Class B Notes rated A/A2/A as rated by Standard & Poors, Moodys and Fitch, respectively. As of September 30, 2004, $85,580 of Class A Series 2001-1 Notes and $35,363 of Class B Series 2001-1 Notes were outstanding and as
of December 31, 2003 $137,777 of Class A Series 2001-1 Notes and $35,363 of Class B Series 2001-1 Notes were outstanding. The Series 2001-1 Class A Notes bear interest of LIBOR plus 0.60% and Series 2001-1 Class B Notes bear interest of LIBOR plus
1.75%, and interest on both is payable quarterly.



Revolving
Credit Facility As of June 1, 2000, MCG, through MCG Master Trust, established a revolving credit facility (the Revolving Credit Facility), which allowed MCG to issue up to $200,000 of Series 2000-1 Class A Notes (the Series
2000-1 Notes or Series 2000-1 Class A Asset Backed Securities). On February 12, 2004, the Revolving Credit Facility was amended to, among other things, reduce MCGs borrowing capacity



29



---

##### Table of Contents

MCG Capital Corporation

Notes To Consolidated Financial Statements (unaudited) (continued)

(in
thousands except share and per share amounts).



from $200,000 to $130,000 and reduce the interest rate from a commercial paper rate plus 3.0% to LIBOR plus 1.5%.



On September 30, 2004, MCG paid off the revolving credit facility with the
proceeds from the Term Securitization 2004-1 and terminated the facility. As of December 31, 2003, there were $130,991 of the Series 2000-1 Notes outstanding with one investor. As of September 30, 2004 and December 31, 2003, MCG had no notes
outstanding under a swingline credit facility (the Swingline Notes), which was part of the Revolving Credit Facility, that allowed MCG to borrow up to $25,000 as part of the $200,000 total facility limit for a period of up to four days.
The Revolving Credit Facility was secured by $194,308 of commercial loans as of December 31, 2003.



Each debt facility except the Senior Secured Credit Facility are funded through bankruptcy remote, special purpose, wholly owned subsidiaries of ours and,
therefore, their assets may not be available to our creditors.



Amounts outstanding under the Warehouse Credit Facility, Trust Notes, Revolving Credit Facility, and the Senior Secured Credit Facility as of September 30, 2004 and December 31, 2003 by interest rate benchmark were as follows:



|                      |  |                    |         |                   |   |        
|--------------------- |  | ------------------ | ------- | ----------------- | - | -------
|                      |  | September 30, 2004 |         | December 31, 2003
|90-day LIBOR          |  |                    | 471,443 |                   |   | 173,140
|Commercial Paper Rate |  |                    |        |                   |   | 130,991
|                      |  |                    |         |                   |   |        
|                      |  | $                  | 471,443 |                   | $ | 304,131
|                      |  |                    |         |                   |   |        



The following is a
summary of the borrowings for the three and nine months ended September 30, 2004 and 2003:



|                                                         |  |                    |         |                    |   |                               |  |     |                            |  |     |  
|-------------------------------------------------------- |  | ------------------ | ------- | ------------------ | - | ----------------------------- |  | --- | -------------------------- |  | --- | -
|(dollars in thousands)                                   |  | MaximumOutstanding |         | AverageOutstanding |   | Weighted AverageInterest Rate |  |     | Interest Rateat Period-End | 
|As of September 30, 2004 and the three months then ended |  |                    |         |                    |   |                               |  |     |                            |  |     |  
|Term Securitization 2004-1                               |  | $                  | 325,500 |                    | $ | 3,533                         |  | 2.2 | %                          |  | 2.2 | %
|Trust Notes                                              |  |                    | 142,963 |                    |   | 125,491                       |  | 2.4 |                            |  | 2.0 |  
|Revolving Credit Facility                                |  |                    | 113,683 |                    |   | 104,628                       |  | 3.1 |                            |  |    |  
|Warehouse Credit Facility                                |  |                    | 96,427  |                    |   | 76,052                        |  | 2.0 |                            |  |    |  
|Senior Secured Credit Facility                           |  |                    | 25,000  |                    |   | 4,620                         |  | 3.9 |                            |  | 3.9 |  
|Swingline Notes                                          |  |                    |        |                    |   |                              |  |    |                            |  |    |  
|                                                         |  |                    |         |                   
|As of September 30, 2003 and the three months then ended |  |                    |         |                    |   |                               |  |     |                            |  |     |  
|Trust Notes                                              |  | $                  | 190,970 |                    | $ | 186,383                       |  | 2.0 | %                          |  | 1.9 | %
|Revolving Credit Facility                                |  |                    | 142,234 |                    |   | 136,893                       |  | 4.1 |                            |  | 4.3 |  
|Swingline Notes                                          |  |                    |        |                    |   |                              |  |    |                            |  |    |  
|                                                         |  |                    |         |                   
|As of September 30, 2004 and the nine months then ended  |  |                    |         |                    |   |                               |  |     |                            |  |     |  
|Term Securitization 2004-1                               |  | $                  | 325,500 |                    | $ | 1,188                         |  | 2.2 | %                          |  | 2.2 | %
|Trust Notes                                              |  |                    | 173,140 |                    |   | 144,614                       |  | 2.1 |                            |  | 2.0 |  
|Revolving Credit Facility                                |  |                    | 130,991 |                    |   | 110,842                       |  | 3.0 |                            |  |    |  
|Warehouse Credit Facility                                |  |                    | 96,427  |                    |   | 41,121                        |  | 1.9 |                            |  |    |  
|Senior Secured Credit Facility                           |  |                    | 25,000  |                    |   | 1,551                         |  | 3.9 |                            |  | 3.9 |  
|Swingline Notes                                          |  |                    |        |                    |   |                              |  |    |                            |  |    |  
|                                                         |  |                    |         |                   
|As of September 30, 2003 and the nine months then ended  |  |                    |         |                    |   |                               |  |     |                            |  |     |  
|Trust Notes                                              |  | $                  | 240,120 |                    | $ | 198,346                       |  | 2.1 | %                          |  | 1.9 | %
|Revolving Credit Facility                                |  |                    | 148,325 |                    |   | 139,080                       |  | 3.0 |                            |  | 4.3 |  
|Swingline Notes                                          |  |                    |        |                    |   |                              |  |    |                            |  |    |  



30



---

##### Table of Contents

MCG Capital Corporation

Notes To Consolidated Financial Statements (unaudited) (continued)

(in
thousands except share and per share amounts).



Subject to certain minimum equity restrictions and other covenants, including restrictions on which
loans the Company may leverage as collateral, the unused amount under the Revolving Credit Facility totaled $0 and $69,009 at September 30, 2004 and December 31, 2003, respectively.



Note 4.    Earnings Per Share



The following table sets forth the computation of basic and diluted earnings per common share for the three and nine months
ended September 30, 2004 and 2003:



|                                                                                   |  |                                 |        |                                |   |        |  |      |        |  |   |       
|---------------------------------------------------------------------------------- |  | ------------------------------- | ------ | ------------------------------ | - | ------ |  | ---- | ------ |  | - | ------
|                                                                                   |  | Three Months EndedSeptember 30, |        | Nine Months EndedSeptember 30,
|(in thousands except per share amounts)                                            |  | 2004                            |        | 2003                           |   | 2004   |  | 2003
|Basic                                                                              |  |                                 |        |                                |   |        |  |      |        |  |   |       
|Net income                                                                         |  | $                               | 8,803  |                                | $ | 9,913  |  | $    | 28,543 |  | $ | 27,799
|Weighted average common shares outstanding                                         |  |                                 | 42,646 |                                |   | 32,878 |  |      | 40,049 |  |   | 31,033
|Earnings per common sharebasic                                                    |  | $                               | 0.21   |                                | $ | 0.30   |  | $    | 0.71   |  | $ | 0.90  
|Diluted                                                                            |  |                                 |        |                                |   |        |  |      |        |  |   |       
|Net income                                                                         |  | $                               | 8,803  |                                | $ | 9,913  |  | $    | 28,543 |  | $ | 27,799
|Weighted average common shares outstanding                                         |  |                                 | 42,646 |                                |   | 32,878 |  |      | 40,049 |  |   | 31,033
|Dilutive effect of restricted stock on which forfeiture provisions have not lapsed |  |                                 | 30     |                                |   | 28     |  |      | 55     |  |   | 9     
|                                                                                   |  |                                 |        |                                |   |        |  |      |        |  |   |       
|Weighted average common shares outstanding and common stock equivalents            |  |                                 | 42,676 |                                |   | 32,906 |  |      | 40,104 |  |   | 31,042
|                                                                                   |  |                                 |        |                                |   |        |  |      |        |  |   |       
|Earnings per common sharediluted                                                  |  | $                               | 0.21   |                                | $ | 0.30   |  | $    | 0.71   |  | $ | 0.90  



For purposes of
calculating earnings per common share, unvested restricted common stock whose forfeiture provisions are solely based on passage of time are included in diluted earnings per common share based on the treasury stock method. Unvested restricted common
stock whose forfeiture provisions are based on performance criteria are included in diluted earnings per common share when it becomes probable such criteria will be met and is calculated using the treasury stock method.



Note 5.    Employee Stock Plans



During the first quarter of 2004, as part of our review of executive
compensation, our compensation committee waived the performance-based forfeiture restrictions and modified the time-based forfeiture provisions associated with the Tier III shares of certain of our executive officers through their respective amended
and restated restricted stock agreements. As a result, we recorded additional paid-in-capital and unearned compensationrestricted stock of $11,570 and $(11,570), respectively, and we also recorded long-term incentive compensation expense of
$4,003 during the first quarter. The net effect of these modifications was to decrease stockholders equity by $4,003. MCGs total stock compensation expense would not have changed if SFAS No. 123 Accounting for Stock-Based
Compensation was applied.



In addition, our compensation
committee agreed to allow the restrictions on certain shares of restricted stock to lapse. As a result, the Tier I and Tier II shares held by certain of our executive officers will vest immediately upon full repayment of the loans that are secured
by the restricted stock. As of September 30, 2004, none of these executives had repaid these loans and, therefore, there was no additional expense recorded during the quarter related to these modifications.



31



---

##### Table of Contents

MCG Capital Corporation

Notes To Consolidated Financial Statements (unaudited) (continued)

(in
thousands except share and per share amounts).



Note 6.    Financial Highlights



The following is a schedule of financial highlights for the nine months
ended September 30, 2004 and 2003:



|                                                                            |  |                                |         |   |      |   |         |  
|--------------------------------------------------------------------------- |  | ------------------------------ | ------- | - | ---- | - | ------- | -
|                                                                            |  | Nine Months EndedSeptember 30, |        
|                                                                            |  | 2004                           |         |   | 2003 |  
|Per Share Data:                                                             |  |                                |         |   |      |   |         |  
|Net asset value at beginning of period (1)                                  |  | $                              | 11.98   |   |      | $ | 11.56   |  
|Net operating income before investment gains and losses (2)                 |  |                                | 0.90    |   |      |   | 1.11    |  
|Net realized losses on investments (2)                                      |  |                                | (0.18   | ) |      |   | (0.63   | )
|Net change in unrealized appreciation on investments (2)                    |  |                                | (0.01   | ) |      |   | 0.42    |  
|                                                                            |  |                                |         |   |      |   |         |  
|Net income                                                                  |  |                                | 0.71    |   |      |   | 0.90    |  
|Dividends declared                                                          |  |                                | (1.26   | ) |      |   | (1.23   | )
|Antidilutive effect of stock offering on distributions                      |  |                                | 0.10    |   |      |   | 0.23    |  
|Antidilutive effect of distributions recorded as compensation expense (2)   |  |                                | 0.04    |   |      |   | 0.05    |  
|                                                                            |  |                                |         |   |      |   |         |  
|Net decrease in stockholders equity resulting from distributions           |  |                                | (1.12   | ) |      |   | (0.95   | )
|Issuance of shares                                                          |  |                                | 3.44    |   |      |   | 2.99    |  
|Dilutive effect of share issuances and unvested restricted stock            |  |                                | (3.05   | ) |      |   | (2.60   | )
|Net increase in shareholders equity from restricted stock amortization (2) |  |                                | 0.22    |   |      |   | 0.09    |  
|                                                                            |  |                                |         |   |      |   |         |  
|Net increase in stockholders equity relating to share issuances            |  |                                | 0.61    |   |      |   | 0.48    |  
|                                                                            |  |                                |         |   |      |   |         |  
|Net asset value at end of period (1)                                        |  | $                              | 12.18   |   |      | $ | 11.99   |  
|                                                                            |  |                                |         |   |      |   |         |  
|Per share market value at end of period                                     |  | $                              | 17.36   |   |      | $ | 15.60   |  
|Total return (3)                                                            |  |                                | -4.95   | % |      |   | 56.27   | %
|Shares outstanding at end of period                                         |  |                                | 45,356  |   |      |   | 38,729  |  
|Ratio/Supplemental Data:                                                    |  |                                |         |   |      |   |         |  
|Net assets at end of period                                                 |  | $                              | 552,282 |   |      | $ | 464,439 |  
|Ratio of operating expenses to average net assets (annualized)              |  |                                | 9.07    | % |      |   | 8.33    | %
|Ratio of net operating income to average net assets (annualized)            |  |                                | 9.77    | % |      |   | 12.08   | %



|(1) |  | Based on total shares outstanding.
|--- |  | ----------------------------------

|(2) |  | Based on average shares outstanding.
|--- |  | ------------------------------------

|(3) |  | For 2004, total return equals the increase of the ending market value over the December 31, 2003 price of $19.59 per share plus dividends paid ($1.26 per share), divided by the
beginning price. For 2003, total return equals the increase of the ending market value over the December 31, 2002 price of $10.77 per share plus dividends paid ($1.23 per share), divided by the beginning price. Total return is not annualized.
|--- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



32



---

##### Table of Contents

Report of Independent Registered Public Accounting Firm



We have reviewed the accompanying consolidated balance sheet of MCG Capital Corporation as of September 30, 2004, including the consolidated schedules of investments, and the related consolidated statements of operations for the three-month
and nine-month periods ended September 30, 2004 and 2003 and the consolidated statements of stockholders equity, and statements of cash flows for the nine-month periods ended September 30, 2004 and 2003. These financial statements are the
responsibility of the Companys management.



We conducted our review in
accordance with the standards of the Public Company Accounting Oversight Board (United States). A review of interim financial information consists principally of applying analytical procedures and making inquiries of persons responsible for
financial and accounting matters. It is substantially less in scope than an audit conducted in accordance with the standards of the Public Company Accounting Oversight Board, the objective of which is the expression of an opinion regarding the
financial statements taken as a whole. Accordingly, we do not express such an opinion.



Based on our review, we are not aware of any material modifications that should be made to the consolidated interim financial statements referred to above for them to be in conformity with U.S. generally accepted accounting principles.



We have previously audited, in accordance with the standards of the Public
Company Accounting Oversight Board (United States), the consolidated balance sheet of MCG Capital Corporation as of December 31, 2003, including the consolidated schedules of investments, and the related consolidated statements of operations,
stockholders equity, and cash flows for the year then ended (not presented herein), and in our report dated March 10, 2004 we expressed an unqualified opinion on those consolidated financial statements. In our opinion, the information set
forth in the accompanying consolidated balance sheet as of December 31, 2003, including the schedule of investments, is fairly stated, in all material respects, in relation to the consolidated balance sheet from which it has been derived.



/s/  ERNST & YOUNG LLP



McLean, Virginia

October 29, 2004



33



---

##### Table of Contents

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



The information contained in this section should be read in conjunction with the Selected Financial Data, and our Consolidated Financial Statements and
notes thereto appearing elsewhere in this Quarterly Report.



This Quarterly Report, including the Managements Discussion and Analysis of Financial Condition and Results of Operations, contains forward-looking statements that involve substantial risks and uncertainties. These forward-looking
statements are not historical facts, but rather are based on current expectations, estimates and projections about our industry, our beliefs, and our assumptions. Words such as anticipates, expects, intends,
plans, believes, seeks, and estimates and variations of these words and similar expressions are intended to identify forward-looking statements. These statements are not guarantees of future
performance and are subject to risks, uncertainties, and other factors, some of which are beyond our control and difficult to predict and could cause actual results to differ materially from those expressed or forecasted in the forward-looking
statements including without limitation:



| |  |  | economic downturns or recessions may impair our customers ability to repay our loans and increase our non-performing assets;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------



| |  |  | economic downturns or recessions may disproportionately impact the industry sectors in which we concentrate, and such conditions may cause us to suffer losses in our portfolio and
experience diminished demand for capital in these industry sectors;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | a contraction of available credit and/or an inability to access the equity markets could impair our lending and investment activities;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------



| |  |  | interest rate volatility could adversely affect our results;
| | - |  | ------------------------------------------------------------



| |  |  | the risks associated with the possible disruption in our operations due to terrorism; and
| | - |  | -----------------------------------------------------------------------------------------



| |  |  | the risks, uncertainties and other factors we identify from time to time in our filings with the Securities and Exchange Commission, including our Form 10-Ks, Form 10-Qs and Form
8-Ks.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Although we believe that the assumptions
on which these forward-looking statements are based are reasonable, any of those assumptions could prove to be inaccurate, and as a result, the forward-looking statements based on those assumptions also could be incorrect. In light of these and
other uncertainties, the inclusion of forward-looking statements in this Quarterly Report should not be regarded as a representation by us that our plans and objectives will be achieved. You should not place undue reliance on these forward-looking
statements, which apply only as of the date of this Quarterly Report. We undertake no obligation to update any forward-looking statements for any reason, even if new information becomes available or other events occur in the future.



Overview



MCG Capital Corporation is a solutions-focused financial services company providing financing and advisory services to a
variety of small and medium-sized companies throughout the United States with a focus on growth oriented companies. Currently, our portfolio consists primarily of companies in the communications, information services, media, and technology,
including software and technology-enabled business services, industry sectors. Our capital is generally used by our portfolio companies to finance acquisitions, recapitalizations, management buyouts, organic growth and working capital. On December
4, 2001, we completed an initial public offering and became an internally managed, non-diversified, closed-end investment company that elected to be treated as a business development company under the Investment Company Act of 1940. MCG Capital
Corporation elected to be treated for federal income tax purposes as a regulated investment company under the Internal Revenue Code with the filing of its federal corporate income tax return for 2002, which election was effective as of January 1,
2002. Pursuant to this election, we generally will not have to pay corporate-level taxes on any income we distribute to our stockholders as dividends, allowing us to substantially reduce or eliminate our corporate-level tax liability.



34



---

##### Table of Contents

Portfolio Composition and Asset Quality



Our primary business is lending to and investing in growth oriented private
businesses, through investments in senior debt, subordinated debt and equity-based investments, including warrants and equity appreciation rights.



The total portfolio value of our investments was $817.9 million and $698.9 million at September 30, 2004 and December 31, 2003, respectively (exclusive of
unearned income). During the first nine months of 2004 we made investments in 30 new portfolio companies, including companies in diversified sectors (sectors other than communications, information services, media and technology), totaling $203.3
million and several follow on investments in existing customers representing $79.5 million. The increase in investments during 2003 and the first nine months of 2004 was primarily due to newly originated debt and equity investments. During 2003 a
higher proportion of our new origination activity was in the form of equity securities, which included new investments of $44.1 million to control companies.



Early pay-offs and sales of securities for the first nine months of 2004 totaled $113.9 million and were due primarily to pay-offs of $75.6 million from
four portfolio companies in the newspaper industry, $20.5 million from three portfolio companies in the technology industry and $9.0 million from three portfolio companies in the telecommunications industry. Early pay-offs and sales of securities in
2003 totaled $108.1 million and were primarily due to pay-offs of $42.5 million from six companies in the publishing industry and $46.5 million from four companies in the broadcasting industry.



Total portfolio investment activity for the nine months ended September 30,
2004 and year ended December 31, 2003, was as follows (exclusive of unearned income):



|                                                |  |                                    |        |   |                             |   |        |  
|----------------------------------------------- |  | ---------------------------------- | ------ | - | --------------------------- | - | ------ | -
|(dollars in millions)                           |  | Nine MonthsEndedSeptember 30, 2004 |        |   | Year EndedDecember 31, 2003 |  
|Beginning Portfolio                             |  | $                                  | 698.9  |   |                             | $ | 688.9  |  
|Originations/Draws/Advances on Loans            |  |                                    | 276.4  |   |                             |   | 115.3  |  
|Originations/Warrants Capitalized on Equity (a) |  |                                    | 27.6   |   |                             |   | 77.5   |  
|Gross Payments / Reductions (a)                 |  |                                    | (63.5  | ) |                             |   | (69.1  | )
|Early Pay-offs/Sales of Securities              |  |                                    | (113.8 | ) |                             |   | (108.1 | )
|Realized Gains                                  |  |                                    | 7.2    |   |                             |   | 4.7    |  
|Realized Losses                                 |  |                                    | (14.5  | ) |                             |   | (24.3  | )
|Unrealized Appreciation on Investments          |  |                                    | 33.4   |   |                             |   | 35.1   |  
|Unrealized Depreciation on Investments          |  |                                    | (33.8  | ) |                             |   | (21.1  | )
|                                                |  |                                    |        |   |                             |   |        |  
|Ending Portfolio                                |  | $                                  | 817.9  |   |                             | $ | 698.9  |  
|                                                |  |                                    |        |   |                             |   |        |  



|(a) |  | Included in these amounts is the conversion of $6.6 million and $21.4 million of debt to equity in connection with certain restructurings for the nine months ended September 30,
2004 and year ended December 31, 2003, respectively.
|--- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



35



---

##### Table of Contents

The following table shows the fair value of our portfolio of investments by asset class as of September
30, 2004 and December 31, 2003 (excluding unearned income):



|                           |  |                          |       |                              |                   |   |                          |   |                              |  |       |  
|-------------------------- |  | ------------------------ | ----- | ---------------------------- | ----------------- | - | ------------------------ | - | ---------------------------- |  | ----- | -
|                           |  | September 30, 2004       |       |                              | December 31, 2003 |  
|(dollars in millions)      |  | Investments atFair Value |       | Percentage ofTotal Portfolio |                   |   | Investments atFair Value |   | Percentage ofTotal Portfolio | 
|Senior Debt                |  | $                        | 584.8 |                              | 71.5              | % |                          | $ | 502.2                        |  | 71.9  | %
|Subordinated Debt          |  |                          | 124.2 |                              | 15.2              |   |                          |   | 103.4                        |  | 14.7  |  
|Equity                     |  |                          | 96.0  |                              | 11.7              |   |                          |   | 73.4                         |  | 10.5  |  
|Warrants to Acquire Equity |  |                          | 12.5  |                              | 1.5               |   |                          |   | 19.6                         |  | 2.8   |  
|Equity Appreciation Rights |  |                          | 0.4   |                              | 0.1               |   |                          |   | 0.3                          |  | 0.1   |  
|                           |  |                          |       |                              |                   |   |                          |   |                              |  |       |  
|                           |  | $                        | 817.9 |                              | 100.0             | % |                          | $ | 698.9                        |  | 100.0 | %
|                           |  |                          |       |                              |                   |   |                          |   |                              |  |       |  



Set forth below is a
table showing the composition of MCGs portfolio by industry sector at fair value at September 30, 2004 and December 31, 2003 (excluding unearned income):



|                          |  |                          |       |                              |                   |   |                          |   |                              |  |       |  
|------------------------- |  | ------------------------ | ----- | ---------------------------- | ----------------- | - | ------------------------ | - | ---------------------------- |  | ----- | -
|                          |  | September 30, 2004       |       |                              | December 31, 2003 |  
|(dollars in millions)     |  | Investments atFair Value |       | Percentage ofTotal Portfolio |                   |   | Investments atFair Value |   | Percentage ofTotal Portfolio | 
|Media                     |  |                          |       |                              |                   |   |                          |   |                              |  |       |  
|Newspaper                 |  | $                        | 179.8 |                              | 22.0              | % |                          | $ | 251.1                        |  | 35.9  | %
|Publishing                |  |                          | 84.5  |                              | 10.3              |   |                          |   | 84.4                         |  | 12.1  |  
|Broadcasting              |  |                          | 67.8  |                              | 8.3               |   |                          |   | 44.5                         |  | 6.4   |  
|Other                     |  |                          | 31.5  |                              | 3.9               |   |                          |   |                             |  |      |  
|Telecommunications        |  |                          | 188.7 |                              | 23.1              |   |                          |   | 192.9                        |  | 27.5  |  
|Other Diversified Sectors |  |                          | 131.0 |                              | 16.0              |   |                          |   | 21.5                         |  | 3.1   |  
|Information Services      |  |                          | 84.0  |                              | 10.2              |   |                          |   | 65.5                         |  | 9.4   |  
|Technology                |  |                          | 50.6  |                              | 6.2               |   |                          |   | 39.0                         |  | 5.6   |  
|                          |  |                          |       |                              |                   |   |                          |   |                              |  |       |  
|                          |  | $                        | 817.9 |                              | 100.0             | % |                          | $ | 698.9                        |  | 100.0 | %
|                          |  |                          |       |                              |                   |   |                          |   |                              |  |       |  



Asset Quality



Asset quality is generally a function of economic
conditions, our underwriting and ongoing management of our investment portfolio. As a business development company, our loans and equity investments are carried at market value or, in the absence of market value, at fair value as determined by our
board of directors in good faith on a quarterly basis. As of September 30, 2004 and December 31, 2003, net unrealized depreciation on investments totaled $29.6 million and $29.2 million, respectively. For additional information on the change in
unrealized depreciation on investments, see the section entitled Net Investment Gains and Losses.



In addition to various risk management and monitoring tools, we also use an investment rating system to characterize and monitor our expected level of
returns on each investment in our portfolio. We use the following 1 to 5 investment rating scale. Below is a description of the conditions associated with each investment rating:



|                 |  |                                                                                                                                                                
|---------------- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------
|InvestmentRating |  | Summary Description                                                                                                                                            
|1                |  | Capital gain expected or realized                                                                                                                              
|2                |  | Full return of principal and interest or dividend expected with customer performing in accordance with plan                                                    
|3                |  | Full return of principal and interest or dividend expected but customer requires closer monitoring                                                             
|4                |  | Some loss of interest or dividend expected but still expecting an overall positive internal rate of return on the investment                                   
|5                |  | Loss of interest or dividend and some loss of principal investment expected which would result in an overall negative internal rate of return on the investment



36



---

##### Table of Contents

The following table shows the distribution of our investments on the 1 to 5 investment rating scale at
fair value as of September 30, 2004 and December 31, 2003 (excluding unearned income):



|                      |  |                           |       |     |                              |       |   |                           |   |       |                              |  |       |  
|--------------------- |  | ------------------------- | ----- | --- | ---------------------------- | ----- | - | ------------------------- | - | ----- | ---------------------------- |  | ----- | -
|(dollars in millions) |  |                           |       |     |                              |       |   |                           |   |      
|                      |  | September 30, 2004        |       |     | December 31, 2003            |      
|InvestmentRating      |  | Investments at Fair Value |       |     | Percentage ofTotal Portfolio |       |   | Investments at Fair Value |   |       | Percentage ofTotal Portfolio | 
|1                     |  | $                         | 277.7 | (1) |                              | 33.9  | % |                           | $ | 234.5 | (1)                          |  | 33.5  | %
|2                     |  |                           | 330.2 |     |                              | 40.4  |   |                           |   | 255.4 |                              |  | 36.5  |  
|3                     |  |                           | 149.6 |     |                              | 18.3  |   |                           |   | 161.9 |                              |  | 23.2  |  
|4                     |  |                           | 58.7  |     |                              | 7.2   |   |                           |   | 38.8  |                              |  | 5.6   |  
|5                     |  |                           | 1.7   |     |                              | 0.2   |   |                           |   | 8.3   |                              |  | 1.2   |  
|                      |  |                           |       |     |                              |       |   |                           |   |       |                              |  |       |  
|                      |  | $                         | 817.9 |     |                              | 100.0 | % |                           | $ | 698.9 |                              |  | 100.0 | %
|                      |  |                           |       |     |                              |       |   |                           |   |       |                              |  |       |  



|(1) |  | Of this amount, $25.1 million at September 30, 2004 and $7.6 million at December 31, 2003 relates to debt investments in loans for which we have already realized a gain through the
sale of equity instruments. While these debt investments are still outstanding, all of the related equity instruments have already been sold at a gain and, therefore, we do not expect any further realized gain.
|--- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



We monitor loan concentrations in our portfolio, both on an individual loan
basis and on a sector or industry basis, to manage overall portfolio performance due to specific customer issues or specific industry issues. The increase in investments with a 2 rating was primarily due to origination activity during the first nine
months of 2004. At September 30, 2004, of the investments with a 5 rating, $0.9 million were loans, all of which were on non-accrual. Of the investments with a 4 rating, $51.9 million were loans, of which $9.9 million were on non-accrual. At
December 31, 2003, of the investments with a 5 rating, $2.6 million were loans, all of which were on non-accrual. Of the investments with a 4 rating, $32.3 million were loans, of which $12.0 million were on non-accrual. The increase in investments
with a 4 rating during the first none months of 2004 is due primarily to the downgrade of one investment in the technology sector.



We monitor individual customers financial trends in order to assess the appropriate course of action with respect to each customer and to evaluate
overall portfolio quality. We closely monitor the status and performance of each individual investment on a quarterly and, in some cases, a monthly or more frequent basis. Because we are a provider of long-term privately negotiated investment
capital to growth-oriented companies and we actively manage our investments through our contract structure and corporate governance rights, we do not believe that contract exceptions such as breaches of contractual covenants or late delivery of
financial statements are necessarily an indication of deterioration in the credit quality or the need to pursue remedies or an active workout of a portfolio investment.



When a loan becomes 90 days or more past due, or if we otherwise do not expect the customer to be able to service its debt
and other obligations, we will, as a general matter, place the loan on non-accrual status and cease recognizing interest income on that loan until all principal has been paid. However, we may make exceptions to this policy if the investment is well
secured and in the process of collection.



At September 30,
2004 and December 31, 2003, there were $0.1 million and $4.2 million, respectively, of loans, or approximately 0.01% and 0.6%, respectively, of the investment portfolio, greater than 60 days past due. At September 30, 2004, $12.0 million of loans,
including all of the loans greater than 60 days past due, were on non-accrual status, which represented 1.5% of the investment portfolio. At December 31, 2003, $14.6 million of loans, including $0.1 million of the loans greater than 60 days past
due, were on non-accrual status, which represented 2.1% of the investment portfolio. The non-accrual and past due loans at September 30, 2004 and December 31, 2003 primarily represented borrowers in the publishing, telecommunications and paging
businesses. Portions of the trade publishing industry, which are dependent on financial, technology or telecommunications advertising, have experienced sluggish advertising revenue. Certain companies in the telecommunications industry have suffered
from competitive pressure from low cost and prepaid cellular calling plans.



37



---

##### Table of Contents

At September 30, 2004, of the $121.2 million of loans to our majority owned portfolio companies, $12.0
million were on non-accrual status. At December 31, 2003, of the $83.1 million of loans to our majority owned portfolio companies, $10.5 million were on non-accrual status. At September 30, 2004, of the $36.6 million of loans to our controlled
non-majority owned portfolio companies, none were on non-accrual status. At December 31, 2003, of the $18.6 million of loans to our controlled non-majority owned portfolio companies, $3.9 million were on non-accrual status. As of September 30, 2004,
of the $52.3 million of loans to other affiliates, none were on non-accrual status. As of December 31, 2003, of the $45.6 million of loans to other affiliates, $0.2 million were on non-accrual status.



When principal and interest on a loan is not paid within the applicable grace
period, we will contact the customer for collection. At that time, we will make a determination as to the extent of the problem, if any. We will then pursue a commitment for immediate payment and if we have not already, we will begin to more
actively monitor the investment. We will formulate strategies to optimize the resolution process and will begin the process of restructuring the investment to better reflect the current financial performance of the customer. Such a restructuring may
involve deferring payments of principal and interest, adjusting interest rates or warrant positions, imposing additional fees, amending financial or operating covenants or converting debt to equity. In general, in order to compensate us for any
enhanced risk, we receive additional compensation from the customer in connection with a restructuring. During the process of monitoring a loan that is out of compliance, we will in appropriate circumstances send a notice of non-compliance outlining
the specific defaults that have occurred and preserving our remedies, and initiate a review of the collateral. When a restructuring is not the most appropriate course of action, we may determine to pursue remedies available under our loan documents
or at law to minimize any potential losses, including initiating foreclosure and/or liquidation proceedings.



38



---

##### Table of Contents

Results of Operations



Comparison of the Three and Nine Months Ended September 30, 2004 and 2003



Operating Income



Operating income includes interest income on commercial loans, dividend income, advisory fees and other income. Interest
income is comprised of commercial loan interest at contractual rates and upfront fees that are amortized into income over the life of the loan. Most of our loans contain lending features that adjust the rate margin based on the financial and
operating performance of the borrower, which generally occurs quarterly.



The change in operating income for the three and nine months ended September 30, 2004 compared to the same periods in 2003 is attributable to the following items:



|                                           |  |                                              |        |   |                                             |   |        |  
|------------------------------------------ |  | -------------------------------------------- | ------ | - | ------------------------------------------- | - | ------ | -
|(dollars in thousands)                     |  | Three Months EndedSeptember 30,2004 vs. 2003 |        |   | Nine Months EndedSeptember 30,2004 vs. 2003 |  
|Change due to:                             |  |                                              |        |   |                                             |   |        |  
|Increase in assets (a)                     |  | $                                            | 2,456  |   |                                             | $ | 620    |  
|Change in LIBOR (a)                        |  |                                              | 880    |   |                                             |   | 775    |  
|Change in spread (a)                       |  |                                              | (2,462 | ) |                                             |   | (3,819 | )
|Increase in loan fee and dividend income   |  |                                              | 1,619  |   |                                             |   | 5,615  |  
|Increase in advisory fees and other income |  |                                              | 2,440  |   |                                             |   | 8,556  |  
|                                           |  |                                              |        |   |                                             |   |        |  
|Total change in operating income           |  | $                                            | 4,933  |   |                                             | $ | 11,747 |  
|                                           |  |                                              |        |   |                                             |   |        |  



|(a) |  | The change in interest income due to change in LIBOR, change in spread and loan growth has been allocated in proportion to the relationship of the absolute dollar amount of the
changes in each.
|--- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Total operating income for the
third quarter of 2004 was $24.8 million, an increase of $4.9 million or 25% compared to the third quarter of 2003. Total operating income is primarily comprised of interest and dividend income on investments. Interest and dividend income for the
third quarter of 2004 was $20.2 million, an increase of $2.5 million or 14% compared to the third quarter of 2003. The increase was due to an increase in dividend income of approximately $1.3 million and an increase in interest income of
approximately $1.2 million. The increase in dividend income was primarily related to dividends on preferred stock of one of our control investments, Bridgecom Holdings, Inc. The increase in interest income on loans was due primarily to growth in
total loans and an increase in LIBOR partially offset by a decrease in the spread to LIBOR in our loan portfolio. The lower spread to LIBOR is primarily the result of a change in our investment mix, which includes an increase in the proportion of
our portfolio that is in diversified sectors (including sectors other than communications, information services, media and technology). The loans in diversified sectors are generally lower risk and yield lower interest rates, which accounted for
approximately $0.9 million of the change in spread. We have originated these loans to enhance our diversification to reduce overall portfolio risk and to achieve better execution on our debt financing. Further, because LIBOR increased during the
third quarter of 2004, the spread to LIBOR on fixed rate loans and loans with LIBOR floors decreased. Advisory fees and other income increased $2.4 million from the third quarter of 2003 to the third quarter of 2004 due primarily to research
revenues from our subsidiary Kagan Research, LLC, which we acquired in the first quarter of 2004, and management fees from one of our control investments, Bridgecom Holdings, Inc.



Total operating income for the first nine months of 2004 was $69.8 million, an increase of $11.7 million or 20% compared to
the first nine months of 2003. Total operating income is primarily comprised of interest and dividend income on investments. Interest and dividend income of $57.4 million for the first nine months of 2004 increased 6% from the first nine months of
2003. An increase in dividend income was partially offset by a decrease in interest income on loans. The increase in dividend income was primarily related to dividends on preferred stock of one of our control investments, Bridgecom Holdings, Inc.
The decrease in interest income on loans was due to a lower average spread to LIBOR on the loan portfolio partially offset by asset growth and an



39



---

##### Table of Contents

increase in LIBOR. The lower spread to LIBOR is primarily the result of a change in investment mix, which includes an increase in the proportion of our
portfolio that is in diversified sectors. These loans generally are lower risk and yield lower interest rates, which accounted for approximately $2.1 million of the change in spread. We have originated these loans to enhance our diversification to
reduce overall portfolio risk and to achieve better execution on our debt financing. Further, because LIBOR increased during the first nine months of 2004, the spread to LIBOR on fixed rate loans and loans with LIBOR floors decreased. Advisory fees
and other income increased $8.6 million from the first nine months of 2003 to the first nine months of 2004 due to an increase in advisory services provided to new and existing customers compared to the prior years period, research revenues
from Kagan Research, LLC and management fees from one of our control investments, Bridgecom Holdings, Inc.



Operating Expenses



Operating expenses include interest expense on borrowings, including amortization of deferred debt issuance costs, employee compensation, and general and administrative expenses.



The change in operating expenses for the three and nine months ended September 30, 2004 compared to the same periods in 2003
is attributable to the following items:



|                                   |  |                                              |       |   |                                             |   |       |  
|---------------------------------- |  | -------------------------------------------- | ----- | - | ------------------------------------------- | - | ----- | -
|(dollars in thousands)             |  | Three Months EndedSeptember 30,2004 vs. 2003 |       |   | Nine Months EndedSeptember 30,2004 vs. 2003 |  
|Change due to:                     |  |                                              |       |   |                                             |   |       |  
|Decrease in borrowings (a)         |  | $                                            | (74   | ) |                                             | $ | (718  | )
|Change in LIBOR (a)                |  |                                              | 518   |   |                                             |   | 421   |  
|Change in spread (a)               |  |                                              | (822  | ) |                                             |   | (648  | )
|Debt cost amortization             |  |                                              | 21    |   |                                             |   | 28    |  
|Salaries and benefits              |  |                                              | 1,710 |   |                                             |   | 3,897 |  
|Long-term incentive compensation   |  |                                              | 562   |   |                                             |   | 5,214 |  
|General and administrative expense |  |                                              | 862   |   |                                             |   | 1,712 |  
|                                   |  |                                              |       |   |                                             |   |       |  
|Total change in operating expense  |  | $                                            | 2,777 |   |                                             | $ | 9,906 |  
|                                   |  |                                              |       |   |                                             |   |       |  



|(a) |  | The change in interest expense due to decrease in borrowings, change in LIBOR, and change in spread has been allocated in proportion to the relationship of the absolute dollar
amount of the changes in each.
|--- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Total operating
expenses for the third quarter of 2004 were $10.9 million, an increase of $2.8 million or 34% compared to the third quarter of 2003. Total operating expenses for the first nine months of 2004 were $33.6 million, an increase of $9.9 million or 42%
compared to the first nine months of 2003. Total operating expenses are comprised of three components: (1) interest expense, (2) salaries and benefits and general and administrative expenses, and (3) long-term incentive compensation.



Interest expense declined by 13% to $2.3 million in the third quarter of 2004
compared to $2.7 million in the third quarter of 2003 and interest expense declined by 12% to $6.5 million for the first nine months of 2004 compared to $7.4 million for the first nine months of 2003. The decrease in both periods is primarily
attributable to a decrease in the spread to LIBOR and a decrease in average borrowings offset by an increase in LIBOR.



Salaries and benefits and general and administrative expenses increased 69% from $3.7 million in the third quarter of 2003 to $6.3 million in the third
quarter of 2004. For the first nine months of 2004 compared to the same period in 2003, these expenses increased 49% from $11.5 million in 2003 to $17.1 million in 2004. For the third quarter of 2004, the increase in salaries and benefits and
general and administrative expenses was due primarily to expenses associated with Kagan Research, LLC as well as an increase in salaries and benefits due to additional hires and one time expenses associated with these new employees. The additional
hires are part of an ongoing effort to grow our infrastructure in order to support our plans for future growth. For the year-to-date period the increase is primarily due to expenses associated with Kagan Research, LLC.



40



---

##### Table of Contents

Long-term incentive compensation expense is made up of non-cash amortization of restricted stock awards
granted in 2001 and the treatment of dividends on all shares securing employee loans as compensation. During the first quarter of 2004, our compensation committee waived the performance-based forfeiture restrictions and modified the time-based
forfeiture provisions associated with the Tier III shares of certain of our executive officers. Long-term incentive compensation totaled $2.3 million and $10.0 million for the third quarter and first nine months of 2004, respectively, compared to
$1.8 million and $4.8 million for the third quarter and first nine months of 2003, respectively. The increases in long-term incentive compensation are primarily due to the modification made during the first quarter of 2004.



Net Operating Income Before Investment Gains and Losses



Net operating income before investment gains and losses (NOI) for the
quarter ended September 30, 2004 totaled $13.9 million, an increase of 18% compared with $11.7 million for the same quarter of 2003. NOI for the nine months ended September 30, 2004 totaled $36.2 million, an increase of 5% compared with $34.4
million for the nine months ended September 30, 2003.



Net Investment Gains
and Losses



Net investment losses totaled ($5.1) million
and ($7.7) million for the third quarter and first nine months of 2004, respectively, compared to ($1.8) million and ($6.6) million for the same respective periods of 2003. Net investment losses for the third quarter of 2004 were primarily
attributable to depreciation on investments in the Publishing and Telecommunications industries partially offset by appreciation in the Information Services industry. Net investment losses for the first nine months of 2004 related primarily to
losses and depreciation in the Telecommunications, Technology and Publishing industries partially offset by gains and appreciation in the Information Services industry. See the tables below for more detail on net investment gains and losses.
Reversals of unrealized appreciation and depreciation occur when a gain or loss becomes realized.



41



---

##### Table of Contents

The following table summarizes our realized gains and losses on investments for the three and nine months
ended September 30, 2004 and 2003:



MCG Capital Corporation

Summary of Realized Gains and Losses on Investments

(dollars in thousands)



|                                              |  |                      |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|--------------------------------------------- |  | -------------------- |  | ------------------------------- | ------ | - | ------------------------------ | - | ------ | ---- |  | - | ------ | - |  | - | ------- | -
|                                              |  |                      |  | Three Months EndedSeptember 30, |        |   | Nine Months EndedSeptember 30, |  
|Portfolio Company                             |  | Sector               |  | 2004                            |        |   | 2003                           |   |        | 2004 |  |   | 2003   |  
|Realized gains (losses) on loans              |  |                      |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|VS&A-PBI Holding LLC                          |  | Publishing           |  | $                               |       |   |                                | $ |       |      |  | $ |       |   |  | $ | (7,901  | )
|National Systems Integration, Inc.            |  | Telecommunications   |  |                                 |       |   |                                |   |       |      |  |   |       |   |  |   | (5,812  | )
|FTI Technologies Holdings, Inc.               |  | Technology           |  |                                 | (1,592 | ) |                                |   |       |      |  |   | (4,125 | ) |  |   |        |  
|AMI Telecommunications Corporation            |  | Telecommunications   |  |                                 |       |   |                                |   |       |      |  |   | (2,994 | ) |  |   | (5,585  | )
|Rising Tide Holdings, Inc.                    |  | Publishing           |  |                                 |       |   |                                |   |       |      |  |   |       |   |  |   | (2,675  | )
|Netplexus Corporation                         |  | Technology           |  |                                 | (1,765 | ) |                                |   | (48    | )    |  |   | (1,765 | ) |  |   | (48     | )
|THE Journal, LLC                              |  | Publishing           |  |                                 |       |   |                                |   | (959   | )    |  |   |       |   |  |   | (959    | )
|ClearTel Communications, Inc.                 |  | Telecommunications   |  |                                 |       |   |                                |   |       |      |  |   | (669   | ) |  |   |        |  
|NBG Radio Network, Inc.                       |  | Broadcasting         |  |                                 |       |   |                                |   |       |      |  |   |       |   |  |   | (398    | )
|aaiPharma Inc.                                |  | Other Diversified    |  |                                 |       |   |                                |   |       |      |  |   | (278   | ) |  |   |        |  
|Other                                         |  |                      |  |                                 | 49     |   |                                |   |       |      |  |   | 91     |   |  |   |        |  
|                                              |  |                      |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|                                              |  |                      |  |                                 | (3,308 | ) |                                |   | (1,007 | )    |  |   | (9,740 | ) |  |   | (23,378 | )
|                                              |  |                      |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Realized gains (losses) on equity investments |  |                      |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|AMI Telecommunications Corporation            |  | Telecommunications   |  |                                 |       |   |                                |   |       |      |  |   | (3,995 | ) |  |   |        |  
|Talk America Holdings, Inc.                   |  | Telecommunications   |  |                                 |       |   |                                |   | 1,858  |      |  |   |       |   |  |   | 2,690   |  
|21st Century Newspapers, Inc.                 |  | Newspaper            |  |                                 | 2,478  |   |                                |   |       |      |  |   | 2,478  |   |  |   |        |  
|R.R. Bowker LLC                               |  | Information Services |  |                                 |       |   |                                |   |       |      |  |   | 2,268  |   |  |   |        |  
|Bridgecom Holdings, Inc.                      |  | Telecommunications   |  |                                 |       |   |                                |   |       |      |  |   | 2,158  |   |  |   |        |  
|SXC Health Solutions, Inc.                    |  | Technology           |  |                                 |       |   |                                |   | 1,679  |      |  |   |       |   |  |   | 1,679   |  
|Netplexus Corporation                         |  | Technology           |  |                                 | (766   | ) |                                |   |       |      |  |   | (766   | ) |  |   |        |  
|Fawcette Technical Publications Holding       |  | Publishing           |  |                                 |       |   |                                |   | (519   | )    |  |   |       |   |  |   | (519    | )
|Dakota Imaging, Inc.                          |  | Technology           |  |                                 |       |   |                                |   |       |      |  |   | 331    |   |  |   |        |  
|Other                                         |  |                      |  |                                 | 1      |   |                                |   | 53     |      |  |   | 1      |   |  |   | 53      |  
|                                              |  |                      |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|                                              |  |                      |  |                                 | 1,713  |   |                                |   | 3,071  |      |  |   | 2,475  |   |  |   | 3,903   |  
|                                              |  |                      |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  
|Net realized gains (losses) on investments    |  |                      |  | $                               | (1,595 | ) |                                | $ | 2,064  |      |  | $ | (7,265 | ) |  | $ | (19,475 | )
|                                              |  |                      |  |                                 |        |   |                                |   |        |      |  |   |        |   |  |   |         |  



42



---

##### Table of Contents

The following table summarizes the net change in our unrealized appreciation and depreciation on
investments for the three and nine months ended September 30, 2004 and 2003:



MCG Capital Corporation

Summary of Net Change in Unrealized Appreciation and Depreciation on
Investments

(dollars in thousands)



|                                              |  |                     |  |                                  |         |   |                                 |      |        |   |      |   |         |   |  |   |         |  
|--------------------------------------------- |  | ------------------- |  | -------------------------------- | ------- | - | ------------------------------- | ---- | ------ | - | ---- | - | ------- | - |  | - | ------- | -
|Portfolio Company                             |  | Sector              |  | Three Months Ended September 30, |         |   | Nine Months Ended September 30, |     
|                                              |  | 2004                |  |                                  | 2003    |   |                                 | 2004 |        |   | 2003 |  
|Unrealized appreciation on loans              |  |                     |  |                                  |         |   |                                 |      |        |   |      |   |         |   |  |   |         |  
|Images.com, Inc.                              |  | InformationServices |  | $                                |        |   |                                 | $    |       |   |      | $ | 1,466   |   |  | $ |        |  
|Other                                         |  |                     |  |                                  | 403     |   |                                 |      | 415    |   |      |   | 1,091   |   |  |   | 145     |  
|                                              |  |                     |  |                                  |         |   |                                 |      |        |   |      |   |         |   |  |   |         |  
|                                              |  |                     |  |                                  | 403     |   |                                 |      | 415    |   |      |   | 2,557   |   |  |   | 145     |  
|Unrealized appreciation on equity investments |  |                     |  |                                  |         |   |                                 |      |        |   |      |   |         |   |  |   |         |  
|Creatas, L.L.C.                               |  | InformationServices |  |                                  | 4,917   |   |                                 |      |       |   |      |   | 12,002  |   |  |   | 1,779   |  
|Fawcette Technical Publications Holding       |  | Publishing          |  |                                  |        |   |                                 |      |       |   |      |   | 1,025   |   |  |   |        |  
|Bridgecom Holdings, Inc.                      |  | Telecommunications  |  |                                  |        |   |                                 |      | 331    |   |      |   | 662     |   |  |   | 1,442   |  
|NII Communications, Inc.                      |  | Telecommunications  |  |                                  | 222     |   |                                 |      |       |   |      |   | 625     |   |  |   | 164     |  
|Manhatten Telecommunications Corporation      |  | Telecommunications  |  |                                  | 478     |   |                                 |      |       |   |      |   | 618     |   |  |   | 42      |  
|Superior Publishing Corporation               |  | Newspaper           |  |                                  |        |   |                                 |      |       |   |      |   | 510     |   |  |   |        |  
|Talk America Holdings, Inc.                   |  | Telecommunications  |  |                                  |        |   |                                 |      | 82     |   |      |   |        |   |  |   | 2,593   |  
|Copperstate Technologies, Inc.                |  | Telecommunications  |  |                                  |        |   |                                 |      | 1,268  |   |      |   |        |   |  |   | 1,379   |  
|SXC Health Solutions, Inc.                    |  | Technology          |  |                                  |        |   |                                 |      |       |   |      |   |        |   |  |   | 631     |  
|Other                                         |  |                     |  |                                  | 593     |   |                                 |      | 537    |   |      |   | 1,263   |   |  |   | 629     |  
|                                              |  |                     |  |                                  |         |   |                                 |      |        |   |      |   |         |   |  |   |         |  
|                                              |  |                     |  |                                  | 6,210   |   |                                 |      | 2,218  |   |      |   | 16,705  |   |  |   | 8,659   |  
|                                              |  |                     |  |                                  |         |   |                                 |      |        |   |      |   |         |   |  |   |         |  
|Unrealized appreciation on investments        |  |                     |  |                                  | 6,613   |   |                                 |      | 2,633  |   |      |   | 19,262  |   |  |   | 8,804   |  
|                                              |  |                     |  |                                  |         |   |                                 |      |        |   |      |   |         |   |  |   |         |  
|Unrealized depreciation on loans              |  |                     |  |                                  |         |   |                                 |      |        |   |      |   |         |   |  |   |         |  
|FTI Technologies Holdings, Inc.               |  | Technology          |  |                                  | (1,000  | ) |                                 |      |       |   |      |   | (5,125  | ) |  |   |        |  
|Sunshine Media Delaware, LLC                  |  | Publishing          |  |                                  | (311    | ) |                                 |      |       |   |      |   | (3,619  | ) |  |   |        |  
|Telecomm South, LLC                           |  | Telecommunications  |  |                                  | (172    | ) |                                 |      | (497   | ) |      |   | (1,019  | ) |  |   | (463    | )
|National Systems Integration, Inc.            |  | Telecommunications  |  |                                  |        |   |                                 |      |       |   |      |   | (910    | ) |  |   |        |  
|Witter Publishing Co. Inc.                    |  | Publishing          |  |                                  | (602    | ) |                                 |      |       |   |      |   | (602    | ) |  |   |        |  
|AMI Telecommunications Corporation            |  | Telecommunications  |  |                                  |        |   |                                 |      | (1,143 | ) |      |   |        |   |  |   | (2,863  | )
|Images.com, Inc.                              |  | InformationServices |  |                                  |        |   |                                 |      | (37    | ) |      |   |        |   |  |   | (858    | )
|Netplexus Corporation                         |  | Technology          |  |                                  |        |   |                                 |      | (32    | ) |      |   |        |   |  |   | (679    | )
|Corporate Legal Times L.L.C.                  |  | Publishing          |  |                                  |        |   |                                 |      | (36    | ) |      |   |        |   |  |   | (537    | )
|NOW Communications, Inc.                      |  | Telecommunications  |  |                                  |        |   |                                 |      | (94    | ) |      |   |        |   |  |   | (559    | )
|Other                                         |  |                     |  |                                  | (178    | ) |                                 |      | (234   | ) |      |   | (332    | ) |  |   | (501    | )
|                                              |  |                     |  |                                  |         |   |                                 |      |        |   |      |   |         |   |  |   |         |  
|                                              |  |                     |  |                                  | (2,263  | ) |                                 |      | (2,073 | ) |      |   | (11,607 | ) |  |   | (6,460  | )
|                                              |  |                     |  |                                  |         |   |                                 |      |        |   |      |   |         |   |  |   |         |  
|Unrealized depreciation on equity investments |  |                     |  |                                  |         |   |                                 |      |        |   |      |   |         |   |  |   |         |  
|Working Mother Media, Inc.                    |  | Publishing          |  |                                  | (3,470  | ) |                                 |      |       |   |      |   | (4,514  | ) |  |   | (1,041  | )
|National Systems Integration, Inc.            |  | Telecommunications  |  |                                  |        |   |                                 |      | (132   | ) |      |   | (3,833  | ) |  |   | (707    | )
|ClearTel Communications, Inc.                 |  | Telecommunications  |  |                                  | (3,668  | ) |                                 |      |       |   |      |   | (3,668  | ) |  |   |        |  
|Copperstate Technologies, Inc.                |  | Telecommunications  |  |                                  |        |   |                                 |      |       |   |      |   | (2,292  | ) |  |   |        |  
|Talk America Holdings, Inc.                   |  | Telecommunications  |  |                                  | (651    | ) |                                 |      |       |   |      |   | (1,719  | ) |  |   |        |  
|Interactive Business Solutions, Inc.          |  | Telecommunications  |  |                                  | (150    | ) |                                 |      | (480   | ) |      |   | (777    | ) |  |   | (750    | )
|ETC Group, LLC                                |  | Publishing          |  |                                  |        |   |                                 |      |       |   |      |   | (750    | ) |  |   |        |  
|AMI Telecommunications Corporation            |  | Telecommunications  |  |                                  |        |   |                                 |      |       |   |      |   |        |   |  |   | (2,695  | )
|Fawcette Technical Publications Holding       |  | Publishing          |  |                                  |        |   |                                 |      | (1,328 | ) |      |   |        |   |  |   | (1,437  | )
|Crystal Media Network, LLC                    |  | Broadcasting        |  |                                  |        |   |                                 |      | (983   | ) |      |   | (347    | ) |  |   | (983    | )
|Biznessonline.com, Inc.                       |  | Telecommunications  |  |                                  |        |   |                                 |      |       |   |      |   |        |   |  |   | (2,001  | )
|Creatas, L.L.C.                               |  | InformationServices |  |                                  |        |   |                                 |      | (1,175 | ) |      |   |        |   |  |   |        |  
|Bridgecom Holdings, Inc.                      |  | Telecommunications  |  |                                  | (771    | ) |                                 |      |       |   |      |   |        |   |  |   |        |  
|Platinum Wireless, Inc.                       |  | Telecommunications  |  |                                  |        |   |                                 |      | (170   | ) |      |   |        |   |  |   | (274    | )
|Other                                         |  |                     |  |                                  | (889    | ) |                                 |      | (437   | ) |      |   | (749    | ) |  |   | (1,070  | )
|                                              |  |                     |  |                                  |         |   |                                 |      |        |   |      |   |         |   |  |   |         |  
|                                              |  |                     |  |                                  | (9,599  | ) |                                 |      | (4,705 | ) |      |   | (18,649 | ) |  |   | (10,958 | )
|                                              |  |                     |  |                                  |         |   |                                 |      |        |   |      |   |         |   |  |   |         |  
|Unrealized depreciation on investments        |  |                     |  |                                  | (11,862 | ) |                                 |      | (6,778 | ) |      |   | (30,256 | ) |  |   | (17,418 | )
|                                              |  |                     |  |                                  |         |   |                                 |      |        |   |      |   |         |   |  |   |         |  



43



---

##### Table of Contents

|                                                         |  |                     |  |                                  |        |   |                                 |      |        |   |      |   |        |   |  |   |        |  
|-------------------------------------------------------- |  | ------------------- |  | -------------------------------- | ------ | - | ------------------------------- | ---- | ------ | - | ---- | - | ------ | - |  | - | ------ | -
|Portfolio Company                                        |  | Sector              |  | Three Months Ended September 30, |        |   | Nine Months Ended September 30, |     
|                                                         |  | 2004                |  |                                  | 2003   |   |                                 | 2004 |        |   | 2003 |  
|Reversal of unrealized (appreciation) depreciation*      |  |                     |  |                                  |        |   |                                 |      |        |   |      |   |        |   |  |   |        |  
|AMI Telecommunications Corporation                       |  | Telecommunications  |  |                                  |       |   |                                 |      |       |   |      |   | 6,858  |   |  |   | 5,143  |  
|FTI Technologies Holdings, Inc.                          |  | Technology          |  |                                  | 1,592  |   |                                 |      |       |   |      |   | 4,125  |   |  |   |       |  
|Netplexus Corporation                                    |  | Technology          |  |                                  | 2,487  |   |                                 |      |       |   |      |   | 2,413  |   |  |   |       |  
|Bridgecom Holdings, Inc.                                 |  | Telecommunications  |  |                                  |       |   |                                 |      |       |   |      |   | (2,242 | ) |  |   |       |  
|RR Bowker                                                |  | InformationServices |  |                                  |       |   |                                 |      |       |   |      |   | (794   | ) |  |   |       |  
|Dakota Imaging, Inc.                                     |  | Technology          |  |                                  |       |   |                                 |      |       |   |      |   | (331   | ) |  |   |       |  
|21st Century Newspapers, Inc.                            |  | Newspaper           |  |                                  | (2,441 | ) |                                 |      |       |   |      |   | (215   | ) |  |   |       |  
|Talk America Holdings, Inc.                              |  | Telecommunications  |  |                                  |       |   |                                 |      | (1,381 | ) |      |   |       |   |  |   | (1,746 | )
|THE Journal, LLC                                         |  | Publishing          |  |                                  |       |   |                                 |      | 1,752  |   |      |   |       |   |  |   | 1,752  |  
|NBG Radio Network, Inc.                                  |  | Broadcasting        |  |                                  |       |   |                                 |      |       |   |      |   |       |   |  |   | 574    |  
|Rising Tide Holdings, Inc.                               |  | Publishing          |  |                                  |       |   |                                 |      |       |   |      |   |       |   |  |   | 2,735  |  
|National Systems Integration, Inc.                       |  | Telecommunications  |  |                                  |       |   |                                 |      |       |   |      |   |       |   |  |   | 5,276  |  
|VS&A-PBI Holding LLC                                     |  | Publishing          |  |                                  |       |   |                                 |      |       |   |      |   |       |   |  |   | 7,901  |  
|SXC Health Solutions, Inc.                               |  | Technology          |  |                                  |       |   |                                 |      | (631   | ) |      |   |       |   |  |   | (631   | )
|NOW Communications, Inc.                                 |  | Telecommunications  |  |                                  |       |   |                                 |      |       |   |      |   | 658    |   |  |   |       |  
|Fawcette Technical Publications Holding                  |  | Publishing          |  |                                  |       |   |                                 |      | 519    |   |      |   |       |   |  |   | 519    |  
|Other                                                    |  |                     |  |                                  | 113    |   |                                 |      | (5     | ) |      |   | 119    |   |  |   | (5     | )
|                                                         |  |                     |  |                                  |        |   |                                 |      |        |   |      |   |        |   |  |   |        |  
|Total reversal of unrealized (appreciation) depreciation |  |                     |  |                                  | 1,751  |   |                                 |      | 254    |   |      |   | 10,591 |   |  |   | 21,518 |  
|                                                         |  |                     |  |                                  |        |   |                                 |      |        |   |      |   |        |   |  |   |        |  
|Net change in unrealized depreciation on investments     |  |                     |  | $                                | (3,498 | ) |                                 | $    | (3,891 | ) |      | $ | (403   | ) |  | $ | 12,904 |  
|                                                         |  |                     |  |                                  |        |   |                                 |      |        |   |      |   |        |   |  |   |        |  



|* |  | When a gain or loss becomes realized, the prior unrealized appreciation or depreciation is reversed.
|- |  | ----------------------------------------------------------------------------------------------------



Net Income



Net income totaled $8.8 million for the quarter ended September 30, 2004 compared to $9.9 million for the quarter ended September 30, 2003. For the nine
months ended September 30, 2004, net income totaled $28.5 million compared to $27.8 million for the same period in 2003. Earnings per share for the quarter ended September 30, 2004 decreased from $0.30 for the same period in 2003 to $0.21. Earnings
per share decreased for the nine months ended September 30, 2004 from $0.90 for the same period in 2003 to $0.71. The decrease in earnings per share for the quarter and year to date is due primarily to a higher number of shares outstanding and a
higher amount of net investment losses during the 2004 periods.



Financial Condition, Liquidity and Capital Resources



Cash,
Cash Equivalents and Cash, Securitization Accounts



At
September 30, 2004 and December 31, 2003, we had $111.9 million and $60.1 million, respectively, in cash and cash equivalents. In addition, at September 30, 2004 and December 31, 2003, we had $109.9 million and $33.4 million, respectively, in cash,
securitization accounts. We invest cash on hand in interest bearing deposit accounts with daily sweep features. Cash, securitization accounts includes amounts held in designated bank accounts representing payments received on securitized loans and
balances available for origination of loans by MCG to complete the funding of the 2004-1 Term Securitization. We are required to use a portion of these amounts to pay interest expense, reduce borrowings, or pay other amounts in accordance with the
related securitization agreements and to originate loans. As of September 30, 2004 and December 31, 2003, $98.9 million and $0.0 million, respectively, of the cash held in securitization accounts was available for originations of loans that meet
certain requirements. Our objective is to maintain sufficient cash on hand to cover current funding requirements, operations and to maintain flexibility as we manage our debt facilities. Borrowed funds that have not yet been invested may negatively
impact our earnings until they are invested since the interest we pay on borrowings typically exceeds the rate of return that we are able to earn on temporary cash investments.



For the first nine months of 2004, net cash provided by operating activities totaled $43.6 million, an increase of $14.1
million over the first nine months of 2003. This increase was due primarily to higher cash received on previously deferred payment-in-kind interest during the first nine months of 2004 as compared to the first nine



44



---

##### Table of Contents

months of 2003. In the first nine months of 2004, net cash provided in investing and financing activities totaled $8.2 million compared with $115.7 million
in the first nine months of 2003. The 2004 activity was principally due to higher investment originations in 2004 more than offset by principal payments on loans, issuance of common stock and new debt.



Liquidity and Capital Resources



We expect our cash on hand and cash generated from operations, including the
portion of the cash in securitization accounts that will be released to us, to be adequate to meet our cash needs at our current level of operations. We generally fund new originations using cash on hand, advances under our borrowing facilities and
equity financings.



On March 3, 2004, we filed a registration
statement on Form N-2 with the Securities and Exchange Commission which allows us to offer, from time to time, 6,320,896 shares of common stock in one or more offerings and allows certain selling shareholders named therein to offer, from time to
time, up to 11,679,104 shares of common stock in one or more offerings. In connection with this Registration Statement, on May 26, 2004 we raised $56.3 million of gross proceeds by selling 3,750,000 shares of common stock at an offering price of
$15.00 per share. On June 8, 2004, the underwriters in the May 26, 2004 offering exercised their over-allotment option and purchased an additional 562,500 shares of common stock at an offering price of $15.00 per share. As a result of the
underwriters exercising their over-allotment, we raised an additional $8.4 million of gross proceeds. Also in connection with this Registration Statement, on September 21, 2004 we raised $35.4 million of gross proceeds by selling 2,008,396 shares of
common stock at an offering price of $17.62 per share. On September 29, 2004, the underwriters in the September 21, 2004 offering exercised their over-allotment option and purchased an additional 301,259 shares of common stock at an offering price
of $17.62 per share, which were registered on a registration statement on Form N-2 filed on September 16, 2004. As a result of the underwriters exercising their over-allotment, we raised an additional $5.3 million of gross proceeds.



In order to satisfy the requirements applicable to a regulated investment
company, we intend to distribute to our stockholders all of our income except for certain net capital gains and adjustments for long-term incentive compensation. In addition, as a business development company, we generally will be required to meet a
coverage ratio of total assets to total senior securities, which include all of our borrowings and any preferred stock we may issue in the future, of at least 200%. As of September 30, 2004, this ratio was 221%. This requirement limits the amount
that we may borrow. To fund growth in our investment portfolio in the future, we anticipate needing to raise additional capital from various sources, including the equity markets and the securitization or other debt-related markets.



Off-Balance Sheet Arrangements



We are party to financial instruments with off-balance sheet risk in the
normal course of business to meet the financial needs of our customers. These instruments include commitments to extend credit and involve, to varying degrees, elements of credit risk in excess of the amount recognized in the balance sheet. We
attempt to limit our credit risk by conducting extensive due diligence and obtaining collateral where appropriate.



As of September 30, 2004, we had unused commitments to extend credit to our customers of $31.6 million, which are not reflected on our balance sheet. See
Borrowings section below for discussion of our borrowing facilities.



45



---

##### Table of Contents

Contractual Obligations



The following table shows our significant contractual obligations as of September 30, 2004:



|                                                  |  |                        |       |                 |   |          |  |          |      |              |   |     |  |   |       
|------------------------------------------------- |  | ---------------------- | ----- | --------------- | - | -------- |  | -------- | ---- | ------------ | - | --- |  | - | ------
|                                                  |  | Payments Due by Period
|(dollars in millions) Contractual Obligations (a) |  | Total                  |       | Less than1 year |   | 1-3years |  | 4-5years |      | After5 years
|Borrowings (b)                                    |  | $                      | 471.4 |                 | $ | 55.0     |  | $        | 90.9 |              | $ |    |  | $ | 325.50
|Future minimum rental obligations                 |  |                        | 13.3  |                 |   | 1.5      |  |          | 3.1  |              |   | 3.2 |  |   | 5.5   
|                                                  |  |                        |       |                 |   |          |  |          |      |              |   |     |  |   |       
|Total contractual obligations                     |  | $                      | 484.7 |                 | $ | 56.5     |  | $        | 94.0 |              | $ | 3.2 |  | $ | 331.0 
|                                                  |  |                        |       |                 |   |          |  |          |      |              |   |     |  |   |       



|(a) |  | This excludes the unused commitments to extend credit to our customers of $31.6 million as discussed above.
|--- |  | -----------------------------------------------------------------------------------------------------------

|(b) |  | Borrowings under the Warehouse Credit Facility and the Revolving Credit Facility are listed based on the contractual maturity of the respective facility due to the revolving nature
of the facilities. Repayments of the Series 2001-1 Notes are based on the contractual principal collections of the loans which comprise the collateral. Repayments of the Series 2004-1 Notes are based on the contractual maturity of the facility
because the required payments are based on principal collections of the loans that comprise the collateral, but the final pool of collateral my change within 150 days of closing. Actual repayments could differ significantly due to prepayments by our
borrowers and modifications of our borrowers existing loan agreements.
|--- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Borrowings



On
September 30, 2004, we completed a $397.7 million term debt securitization. In addition to funding continued growth, the proceeds from the transaction were used to repay all of the outstanding borrowings under our $200 million secured warehouse
facility, MCG Commercial Loan Trust 2003-1, with UBS AG and all of the outstanding borrowings under our $115 million revolving credit facility with Wachovia Bank, National Association. In connection with these repayments, we terminated these two
facilities. In addition, on September 10, 2004, we entered into a $25.0 million senior secured credit facility with Bayerische Hypo-und Vereinsbank, AG.



Term Securitization 2004-1On September 30, 2004, we established MCG Commercial Loan Trust 2004-1 (the 2004-1 Trust), which issued
three classes of series 2004-1 Notes. The facility was structured to hold up to $397.7 million of loans, however as of September 30, 2004 only $296.8 million of loans had been funded. There is an additional $98.9 million of cash held by the trustee
as of September 30, 2004 to be used by the 2004-1 Trust to purchase additional loans from us within 150 days of closing. The facility is secured by all of the 2004-1 Trusts commercial loans, cash held for investment, and any loans subsequently
sold to the 2004-1 Trust, which as of September 30, 2004 totaled $397.0 million. This facility is scheduled to terminate July 20, 2016 or sooner upon the full repayment of the Class A-1, Class A-2 and Class B Notes. The Class A-1 Notes, Class A-2
Notes and Class B Notes are scheduled to be repaid as we receive principal collections on the underlying collateral.



The 2004-1 Trust issued $250.5 million of Class A-1 Notes rated Aaa/AAA, $31.5 million of Class A-2 Notes rated Aa1/AAA, and $43.5 million of Class B
Notes rated A2/A as rated by Moodys and Fitch, respectively. As of September 30, 2004 $325,500 of the Series 2004-1 Notes were outstanding. The Series 2004-1 Class A-1 Notes, Class A-2 Notes and Class B Notes bear interest of LIBOR plus 0.43%,
0.65%, and 1.30%, respectively.



Senior Secured Credit
Facility On September 10, 2004, we entered into a $25.0 million senior secured revolving credit facility with Bayerische Hypo-Und Vereinsbank, A.G. New advances under the credit facility are at the discretion of the lender. The credit facility
expires on September 10, 2005 and bears interest at LIBOR plus 2.00% or the prime rate plus 0.50%. The credit facility will be secured by a first priority security interest in our tangible and intangible assets subject to certain excluded collateral
and certain permitted other liens. The credit facility contains customary terms and conditions, including, without limitation, affirmative and negative covenants such as information reporting, minimum stockholders equity and a negative pledge.
The credit facility also contains customary events of default with customary cure and notice, including, without limitation, nonpayment misrepresentation in a material respect, breach of covenant, cross-default to other indebtedness, bankruptcy,
change of control, change of management and material adverse change. As of September 30, 2004, we had $25.0 million outstanding under the credit facility.



46



---

##### Table of Contents

Warehouse Facility On January 29, 2004, our wholly owned, bankruptcy remote, special purpose
indirect subsidiary, MCG Commercial Loan Trust 2003-1 entered into a $200 million secured warehouse credit facility with an affiliate of UBS AG. We used the warehouse credit facility to fund our origination and purchase of a diverse pool of loans,
including broadly syndicated rated loans, which we securitized using an affiliate of the lender as the exclusive structurer and underwriter or placement agent. Advances under the credit facility bore interest at LIBOR plus 0.50%. The warehouse
credit facility operated much like a revolving credit facility that is primarily secured by the loans acquired with the advances under the credit facility. On September 30, 2004, we paid off the warehouse credit facility with the proceeds from the
Term Securitization 2004-1 and terminated the facility.



Term Securitization On December 27, 2001, we established the MCG Commercial Loan Trust 2001-1 (the Trust), which issued two classes of Series 2001-1 Notes. The facility is secured by all of the Trusts commercial
loans which were contributed by us and totaled $205.1 million as of September 30, 2004 and $247.5 million as of December 31, 2003. This facility is scheduled to terminate on February 20, 2013 or sooner upon full repayment of the Class A and Class B
Notes. The Class A and Class B Notes are scheduled to be repaid as we receive principal collections on the underlying collateral.



The 2001-1 Trust issued $229.8 million of Class A Notes rated AAA/Aaa/AAA, and $35.4 million of Class B Notes rated A/A2/A (the Series 2001-1 Class
A Asset Backed Bonds and Series 2001-1 Class B Asset Backed Bonds) as rated by Standard & Poors, Moodys and Fitch, respectively. As of September 30, 2004, $120.9 million of the Series 2001-1 Notes were outstanding
and $173.1 million were outstanding as of December 31, 2003. The Series 2001-1 Class A Asset Backed Bonds bear interest of LIBOR plus 0.60% and Series 2001-1 Class B Asset Backed Bonds bear interest of LIBOR plus 1.75%, and interest on both is
payable quarterly.



Revolving Credit Facility As of June
1, 2000, we, through MCG Master Trust, established a revolving credit facility (the Revolving Credit Facility), which allowed us to issue up to $200.0 million of Series 2000-1 Class A Notes (the Series 2000-1 Notes or
Series 2000-1 Class A Asset Backed Securities). On February 12, 2004, the Revolving Credit Facility was amended to, among other things, reduce our borrowing capacity from $200.0 million to $130.0 million and reduce the interest rate from
a commercial paper rate plus 3.0% to LIBOR plus 1.5%. On September 30, 2004, we paid off the revolving credit facility with the proceeds from the Term Securitization 2004-1 and terminated the facility. As of December 31, 2003, there were $130.0
million of the Series 2000-1 Notes outstanding with one investor. As of September 30, 2004 and December 31, 2003, we had no notes outstanding under a swingline credit facility (the Swingline Notes), which was part of the Revolving Credit
Facility, that allowed us to borrow up to $25.0 million as part of the $200.0 million total facility limit for a period of up to four days. The Revolving Credit Facility was secured by $194.3 million of commercial loans as of December 31, 2003.



Each debt facility except the Senior Secured Credit Facility
are funded through bankruptcy remote, special purpose, wholly owned subsidiaries of ours and, therefore, their assets may not be available to our creditors.



Outstanding Borrowings



At September 30, 2004, we had aggregate outstanding borrowings of $471.4 million. The following table shows the facility amounts and outstanding
borrowings at September 30, 2004:



|                                           |  |                |       |                   |   |                  |  |      |  
|------------------------------------------ |  | -------------- | ----- | ----------------- | - | ---------------- |  | ---- | -
|(dollars in millions)                      |  | Facilityamount |       | Amountoutstanding |   | InterestRate (a) | 
|Term Securitization                        |  |                |       |                   |   |                  |  |      |  
|Series 2004-1 Class A-1 Asset Backed Bonds |  | $              | 250.5 |                   | $ | 250.5            |  | 2.06 | %
|Series 2004-1 Class A-2 Asset Backed Bonds |  |                | 31.5  |                   |   | 31.5             |  | 2.28 |  
|Series 2004-1 Class B Asset Backed Bonds   |  |                | 43.5  |                   |   | 43.5             |  | 2.93 |  
|Series 2001-1 Class A Asset Backed Bonds   |  |                | 85.5  |                   |   | 85.5             |  | 2.23 |  
|Series 2001-1 Class B Asset Backed Bonds   |  |                | 35.4  |                   |   | 35.4             |  | 3.38 |  
|Senior Secured Credit Facility             |  |                | 25.0  |                   |   | 25.0             |  | 3.88 |  
|                                           |  |                |       |                   |   |                  |  |      |  
|Total borrowings                           |  | $              | 471.4 |                   | $ | 471.4            |  | 2.38 | %
|                                           |  |                |       |                   |   |                  |  |      |  



|(a) |  | Excludes the cost of commitment fees and other facility fees.
|--- |  | -------------------------------------------------------------



47



---

##### Table of Contents

At December 31, 2003, we had aggregate outstanding borrowings of $304.1 million. The following table
shows the facility amounts and outstanding borrowings at December 31, 2003:



|                                              |  |                |       |                   |   |                  |  |      |  
|--------------------------------------------- |  | -------------- | ----- | ----------------- | - | ---------------- |  | ---- | -
|(dollars in millions)                         |  | Facilityamount |       | Amountoutstanding |   | InterestRate (a) | 
|Term Securitization                           |  |                |       |                   |   |                  |  |      |  
|Series 2001-1 Class A Asset Backed Bonds      |  | $              | 137.7 |                   | $ | 137.7            |  | 1.77 | %
|Series 2001-1 Class B Asset Backed Bonds      |  |                | 35.4  |                   |   | 35.4             |  | 2.92 |  
|Revolving Credit Facility                     |  |                |       |                   |   |                  |  |      |  
|Series 2000-1 Class A Asset Backed Securities |  |                | 200.0 |                   |   | 131.0            |  | 4.12 |  
|                                              |  |                |       |                   |   |                  |  |      |  
|Total borrowings                              |  | $              | 373.1 |                   | $ | 304.1            |  | 2.91 | %
|                                              |  |                |       |                   |   |                  |  |      |  



|(a) |  | Excludes the cost of commitment fees and other facility fees.
|--- |  | -------------------------------------------------------------



Each of our borrowing facilities is funded through bankruptcy remote, special purpose, wholly-owned subsidiaries of ours and, therefore, their assets may
not be available to our creditors. See Note 3 to the Consolidated Financial Statements for further discussion of our borrowings.



Dividends



We have elected to be taxed as a regulated investment company under Subchapter M of the Internal Revenue Code. In order to maintain our status as a
regulated investment company, we are required to (i) distribute at least 90% of our investment company taxable income and 90% of any ordinary pre-RIC built in gains we recognize between January 1, 2002 and December 31, 2011, less any taxes due on
those gains to avoid corporate level taxes on the amount distributed to stockholders (other than any built in gain recognized between January 1, 2002 and December 31, 2011) and (ii) distribute (actually or on a deemed basis) at least 98% of our
income (both ordinary income and net capital gains) to avoid an excise tax. We intend to make distributions on a quarterly basis to our stockholders of all of our income, except for certain net capital gains and adjustments for long-term incentive
compensation expense. We intend to make deemed distributions to our stockholders of any retained net capital gains.



We may not be able to achieve operating results that will allow us to make distributions at a specific level or to increase the amount of these
distributions from time to time. In addition, we may be limited in our ability to make distributions due to the asset coverage test for borrowings applicable to us as a business development company under the Investment Company Act of 1940 and due to
provisions in our credit facilities. If we do not distribute a certain percentage of our income annually, we will suffer adverse tax consequences, including possible loss of our status as a regulated investment company. We cannot assure shareholders
that they will receive any distributions or distributions at a particular level.



The following table summarizes our dividends declared and paid on all shares, including restricted stock, to date:



|                   |  |                   |  |                  |  |        |     
|------------------ |  | ----------------- |  | ---------------- |  | ------ | ----
|Date Declared      |  | Record Date       |  | Payment Date     |  | Amount
|October 29, 2004   |  | November 19, 2004 |  | January 27, 2005 |  |        | 0.42
|July 28, 2004      |  | August 20, 2004   |  | October 28, 2004 |  |        | 0.42
|April 22, 2004     |  | May 7, 2004       |  | July 29, 2004    |  |        | 0.42
|March 25, 2004     |  | April 6, 2004     |  | April 29, 2004   |  |        | 0.42
|December 16, 2003  |  | December 31, 2003 |  | January 29, 2004 |  |        | 0.42
|August 6, 2003     |  | August 18, 2003   |  | October 30, 2003 |  |        | 0.42
|June 16, 2003      |  | June 23, 2003     |  | July 30, 2003    |  |        | 0.41
|March 28, 2003     |  | April 16, 2003    |  | April 29, 2003   |  |        | 0.40
|December 18, 2002  |  | December 30, 2002 |  | January 30, 2003 |  |        | 0.42
|September 30, 2002 |  | October 16, 2002  |  | October 30, 2002 |  |        | 0.46
|June 3, 2002       |  | June 11, 2002     |  | July 31, 2002    |  |        | 0.47
|March 28, 2002     |  | April 17, 2002    |  | April 30, 2002   |  |        | 0.41
|December 31, 2001  |  | January 22, 2002  |  | January 31, 2002 |  |        | 0.86
|                   |  |                   |  |                  |  |        |     
|Total Declared     |  |                   |  |                  |  | $      | 5.95
|                   |  |                   |  |                  |  |        |     



48



---

##### Table of Contents

The aggregate dividend of $0.86 per share in December 2001 consisted of a dividend of $0.25 per share for
the fourth quarter of 2001 and an additional dividend of $0.61 per share representing the distribution of substantially all of our earnings and profits since inception through December 31, 2001. The aggregate dividend of $0.46 declared in September
2002 consisted of a dividend of $0.43 per share for the third quarter of 2002 and an additional dividend of $0.03 per share which represented the remaining distribution of our earnings and profits since inception through December 31, 2001. The
aggregate dividend declared in December 2001 along with the $0.03 dividend declared in September, 2002 were required for us to qualify as a regulated investment company.



Related Party Transactions



Prior to election to be regulated as a business development company, we terminated our stock option plan and adopted a restricted stock program under
which we issued 1,539,851 shares of restricted common stock to employees and directors. The total number of shares issued for the termination of the option plan was based upon the Black-Scholes option-pricing model and assumptions and approved by
our board of directors.



Additionally, in connection with the
termination of our stock option plan, certain executive officers and employees purchased a portion of the 1,539,851 shares of restricted common stock at a per share price of $17.00. Those executive officers and employees issued partially
non-recourse notes to us, with an aggregate face value of $5.8 million secured by approximately 1.4 million shares with a value of $23.8 million at the initial public offering price. The notes are payable at the end of a four and a half-year term,
subject to acceleration, bear interest at 4.13% payable annually and are secured by all of the restricted common stock held by such employee and for some employees, for a specified time-period, additional shares of our common stock the employee
owns. The notes are non-recourse as to the principal amount but recourse as to the interest. Amounts due on these loans are reflected as a reduction of stockholders equity in the consolidated balance sheets.



In the first quarter of 2004, as part of a review of our executive
compensation, the compensation committee of our Board of Directors agreed with certain of our executive officers to allow the forfeiture restrictions to lapse with respect to their Tier I and Tier II shares immediately upon full repayment of the
partially nonrecourse promissory notes that are secured by the restricted stock. In addition, the compensation committee waived the performance-based forfeiture restrictions and modified the time-based forfeiture provisions associated with the Tier
III shares through their respective amended and restated restricted stock agreements. The impact of these changes on long-term incentive compensation expense was an increase of approximately $4.1 million for the first quarter of 2004.



Critical Accounting Policies



The consolidated financial statements are based on the selection and
application of significant accounting policies, which require management to make significant estimates and assumptions. We believe that the following are some of the more critical judgment areas in the application of our accounting policies that
currently affect our financial condition and results of operations.



Income
Recognition



Interest on commercial loans is computed by
methods that generally result in level rates of return on principal amounts outstanding. When a loan becomes 90 days or more past due, or if we otherwise do not expect the customer to be able to service its debt and other obligations, we will, as a
general matter, place the loan on non-accrual status and cease recognizing interest income on that loan until all principal has been paid. However, we may make exceptions to this policy if the investment is well secured and in the process of
collection.



Paid-in-Kind Interest



In accordance with GAAP, we include in income certain amounts that we have
not yet received in cash, such as contractual paid-in-kind (PIK) interest, which represents contractually deferred interest added to the loan



49



---

##### Table of Contents

balance that is generally due at the end of the loan term. However, in certain cases, a customer makes principal payments on its loan prior to making
payments to reduce the PIK loan balances and, therefore, the PIK portion of a customers loan can increase while the total outstanding amount of the loan to that customer may stay the same or decrease. PIK loans represented $14.9 million or
1.8% of our portfolio of investments as of September 30, 2004 and $27.3 million or 3.9% of our portfolio of investments as of December 31, 2003.



PIK related activity for the nine months ended September 30, 2004 and the year ended December 31, 2003 was as follows:



|                                           |  |                                    |       |   |                             |   |       |  
|------------------------------------------ |  | ---------------------------------- | ----- | - | --------------------------- | - | ----- | -
|(in millions)                              |  | Nine MonthsEndedSeptember 30, 2004 |       |   | Year EndedDecember 31, 2003 |  
|Beginning PIK loan balance                 |  | $                                  | 27.3  |   |                             | $ | 27.2  |  
|PIK interest earned during the period      |  |                                    | 7.9   |   |                             |   | 18.3  |  
|Change in interest receivable on PIK loans |  |                                    |      |   |                             |   | 0.1   |  
|Principal payments of cash on PIK loans    |  |                                    | (12.3 | ) |                             |   | (7.0  | )
|PIK loans converted to other securities    |  |                                    | (7.9  | ) |                             |   | (10.9 | )
|Realized loss                              |  |                                    | (0.1  | ) |                             |   | (0.4  | )
|                                           |  |                                    |       |   |                             |   |       |  
|Ending PIK loan balance                    |  | $                                  | 14.9  |   |                             | $ | 27.3  |  
|                                           |  |                                    |       |   |                             |   |       |  



As noted above, in
certain cases, a customer may make principal payments on its loan that are contractually applied first to the non-PIK loan balance instead of the PIK loan balance. If all principal payments from these customers had been applied first to any PIK loan
balance outstanding at the time of the payment, and any remainder applied to the non-PIK loan balance, an additional $5.5 million of payments would have been applied against the September 30, 2004 PIK loan balance of $14.9 million and an additional
$6.6 million of payments would have been applied against the December 31, 2003 PIK loan balance of $27.3 million.



As of September 30, 2004, 90% of the $14.9 million of PIK loans outstanding have an investment rating of 3 or better and as of December 31, 2003, 93% of
the $27.3 million of PIK loans outstanding had an investment rating of 3 or better. The net increase in loan balances as a result of contracted PIK arrangements is separately identified on our consolidated statements of cash flows.



Loan Origination Fees



Loan origination fees are deferred and amortized as adjustments to the related loans yield over the contractual life
of the loan. In certain loan arrangements, warrants or other equity interests are received from the borrower as additional origination fees. The borrowers granting these interests are typically non-publicly traded companies. We record the financial
instruments received at fair value as determined by our board of directors. Fair values are determined using various valuation models which attempt to estimate the underlying value of the associated entity. These models are then applied to our
ownership share considering any discounts for transfer restrictions or other terms which impact the value. Changes in these values are recorded through our statement of operations. Any resulting discount on the loan from recordation of warrant and
other equity instruments are accreted into income over the term of the loan. We had $13.2 million and $16.4 million of unearned income as of September 30, 2004 and December 31, 2003, respectively.



50



---

##### Table of Contents

Unearned fee activity for the nine months ended September 30, 2004 and year ended December 31, 2003 was
as follows:



|                                           |  |                                      |      |   |                                      |   |      |       |  |   |              |   |  |                                      |      |   |       |   |      |   |  |   |      |  
|------------------------------------------ |  | ------------------------------------ | ---- | - | ------------------------------------ | - | ---- | ----- |  | - | ------------ | - |  | ------------------------------------ | ---- | - | ----- | - | ---- | - |  | - | ---- | -
|                                           |  | Nine Months Ended September 30, 2004 |      |   | Year Ended December 31, 2003         |  
|(in millions)                              |  | CashReceived                         |      |   | Equity Interestand FutureReceivables |   |      | Total |  |   | CashReceived |   |  | Equity Interestand FutureReceivables |      |   | Total |  
|Beginning unearned income balance          |  | $                                    | 5.6  |   |                                      | $ | 10.8 |       |  | $ | 16.4         |   |  | $                                    | 8.3  |   |       | $ | 4.5  |   |  | $ | 12.8 |  
|Additional fees                            |  |                                      | 2.3  |   |                                      |   | 2.3  |       |  |   | 4.6          |   |  |                                      | 1.8  |   |       |   | 10.6 |   |  |   | 12.4 |  
|Unearned income recognized                 |  |                                      | (2.5 | ) |                                      |   | (4.8 | )     |  |   | (7.3         | ) |  |                                      | (2.9 | ) |       |   | (4.1 | ) |  |   | (7.0 | )
|Unearned fees applied against loan balance |  |                                      | (0.5 | ) |                                      |   |     |       |  |   | (0.5         | ) |  |                                      | (1.6 | ) |       |   | (0.2 | ) |  |   | (1.8 | )
|                                           |  |                                      |      |   |                                      |   |      |       |  |   |              |   |  |                                      |      |   |       |   |      |   |  |   |      |  
|Ending unearned income balance             |  | $                                    | 4.9  |   |                                      | $ | 8.3  |       |  | $ | 13.2         |   |  | $                                    | 5.6  |   |       | $ | 10.8 |   |  | $ | 16.4 |  
|                                           |  |                                      |      |   |                                      |   |      |       |  |   |              |   |  |                                      |      |   |       |   |      |   |  |   |      |  



|(a) |  | When a loan is paid off at an amount below our cost basis, we apply any fees received that have not been recognized as income against the outstanding loan amount to reduce the cost
basis, which has the effect of reducing any realized loss.
|--- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Other Fees



In certain investment
transactions, we perform investment banking and other advisory services. For services that are separately identifiable and external evidence exists to substantiate fair value, income is recognized as earned which is generally when the investment
transaction closes.



Valuation of Investments



At September 30, 2004, approximately 78% of our total assets represented
investments recorded at fair value. Value, as defined in Section 2(a)(41) of the Investment Company Act of 1940, is (i) the market price for those securities for which a market quotation is readily available and (ii) for all other securities and
assets, fair value is as determined in good faith by the board of directors. Since there is typically no readily available market value for the investments in our portfolio, we value substantially all of our investments at fair value as determined
in good faith by the board of directors pursuant to a valuation policy and a consistent valuation process. Because of the inherent uncertainty of determining the fair value of investments that do not have a readily available market value, the fair
value of our investments determined in good faith by the board of directors may differ significantly from the values that would have been used had a ready market existed for the investments, and the differences could be material.



There is no single standard for determining fair value in good faith. As a
result, determining fair value requires that judgment be applied to the specific facts and circumstances of each portfolio investment. Unlike banks, we are not permitted to provide a general reserve for anticipated loan losses. Instead, we must
determine the fair value of each individual investment on a quarterly basis. We will record unrealized depreciation on investments when we believe that an investment has decreased in value, including where collection of a loan or realization of an
equity security is doubtful. Conversely, we will record unrealized appreciation if we believe that the underlying portfolio company has appreciated in value and, therefore, our investment has also appreciated in value, where appropriate.



As a business development company, we invest primarily in illiquid
securities including debt and equity securities of private companies. The structure of each debt and equity security is specifically negotiated to enable us to protect our investment and maximize our returns. We generally include many terms
governing interest rate, repayment terms, prepayment penalties, financial covenants, operating covenants, ownership and corporate governance parameters, dilution parameters, liquidation preferences, voting rights, and put or call rights. In many
cases, our loan agreements also allow for increases in the spread to the base index rate if the financial or operational performance of the customer deteriorates or shows negative variances from the customers business



51



---

##### Table of Contents

plan and, in some cases, allow for decreases in the spread if financial or operational performance improves or exceeds the customers plan. Our
investments are generally subject to some restrictions on resale and generally have no established trading market. Because of the type of investments that we make and the nature of our business, our valuation process requires an analysis of various
factors. Our fair value methodology includes the examination of, among other things, the underlying investment performance, financial condition and market changing events that impact valuation.



With respect to private debt and equity securities, each investment is valued
using industry valuation benchmarks, and, where appropriate, the value is assigned a discount reflecting the illiquid nature of the investment and/or our minority, non-control position. When an external event such as a purchase transaction, public
offering, or subsequent debt or equity sale occurs, the pricing indicated by the external event will be used to corroborate our private debt or equity valuation. Securities that are traded in the over-the-counter market or on a stock exchange
generally will be valued at the prevailing bid price on the valuation date. However, restricted or thinly traded public securities may be valued at discounts from the public market value due to the restrictions on sale.



Stock-based Compensation



We account for stock-based compensation under Accounting Principles Board
Opinion No. 25, Accounting for Stock Issued to Employees and related interpretations. For restricted common stock issued to employees for whom no return-based criteria apply, compensation expense, equal to the value of the shares at the
later of the grant date or the date at which all return-based forfeiture provisions lapsed or were removed, is recorded over the term of the forfeiture provisions. See Note 5 to the Consolidated Financial Statements for further discussion of our
employee stock plans.



Securitization Transactions



Periodically, we transfer pools of loans to special purpose entities (SPEs)
for use in securitization transactions. These on-balance sheet securitization transactions comprise a significant source of our overall funding, with the total face amount of the outstanding loans and equity investments assumed by third parties
equaling $518.7 million at September 30, 2004 and $441.8 million at December 31, 2003. On April 1, 2001, the Company adopted the requirements of SFAS No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishments of
Liabilities, which applies prospectively to all securitization transactions occurring after March 31, 2001. Adoption of SFAS No. 140 did not have a material impact on our operations or financial position. Transfers of loans have not met
the requirements of SFAS No. 140 for sales treatment and are, therefore, treated as secured borrowings, with the transferred loans remaining in investments and the related liability recorded in borrowings.



Recent Development



On October 29, 2004, MCG portfolio company, Bridgecom Holdings, Inc., entered
into a merger agreement with Broadview Networks Holdings, Inc. The merger is expected to close in the first quarter of 2005 and is subject to regulatory approvals, the consent to the merger by Broadviews lenders and other closing conditions.
Given the conditions to closing, there can be no assurance as to the timing of close or that the transaction will close.



52



---

##### Table of Contents

Risk Factors



Investing in our common stock involves a high degree of risk. You should consider carefully the risks described below and all other
information contained in this quarterly report, including our financial statements and the related notes and the schedules and exhibits to this quarterly report.



Risks Related to Our Business and Financial Results



We have a limited operating history as a business development company and as a regulated investment company, which may impair your
ability to assess our prospects.



Prior to our initial
public offering in December 2001, we had not operated as a business development company under the Investment Company Act of 1940 or as a regulated investment company under Subchapter M of the Internal Revenue Code. As a result, we have limited
operating results under these regulatory frameworks that can demonstrate to you either their effect on our business or our ability to manage our business under these frameworks. In addition, prior to our initial public offering, our management had
no prior experience managing a business development company or regulated investment company. We cannot assure you that we will be able to operate successfully as a business development company and a regulated investment company.



Because there is generally no established market for which to value our investments, our
board of directors determination of the value of our investments may differ materially from the values that a ready market or third party would attribute to these investments.



Under the 1940 Act, we are required to carry our portfolio investments at market value or, if there is no readily available
market value, at fair value as determined by our board. We are not permitted to maintain a general reserve for anticipated loan losses. Instead, we are required by the 1940 Act to specifically value each individual investment and to record any
unrealized depreciation for any asset that we believe has decreased in value. Because there is typically no public market for the loans and equity securities of the companies in which we invest, our board will determine the fair value of these loans
and equity securities on a quarterly basis pursuant to our valuation policy. These determinations of fair value necessarily will be somewhat subjective. Accordingly, these values may differ significantly from the values that would be determined by a
third party or placed on the portfolio if there existed a market for our loans and equity securities.



We make loans to and invest in primarily small- and medium-sized privately owned companies, which may default on their loans, thereby reducing or eliminating the return on our investments.



Our portfolio primarily consists of loans to and securities issued by small-
and medium-sized privately owned businesses. Compared to larger publicly owned firms, these companies may be more vulnerable to economic downturns, may have more limited access to capital and higher funding costs, may have a weaker financial
position, and may need more capital to expand or compete. These businesses also may experience substantial variations in operating results. They may face intense competition, including from companies with greater financial, technical and marketing
resources. Typically, they also depend for their success on the management talents and efforts of an individual or a small group of persons. The death, disability or resignation of any of their key employees could harm their financial condition.
Furthermore, some of these companies do business in regulated industries and could be affected by changes in government regulation. Accordingly, these factors could impair their cash flow or result in other events, such as bankruptcy, which could
limit their ability to repay their obligations to us, and may adversely affect the return on, or the recovery of, our investment in these businesses. Deterioration in a borrowers financial condition and prospects may be accompanied by
deterioration in any collateral for the loan.



Some of these
companies may be unable to obtain financing from public capital markets or from traditional credit sources, such as commercial banks. Accordingly, advances made to these types of customers may entail a higher risk of loss than advances made to
customers who are able to utilize traditional credit sources. These conditions may also make it difficult for us to obtain repayment of our loans.



53



---

##### Table of Contents

Furthermore, there is generally no publicly available information about such companies and we must rely
on the diligence of our employees to obtain information in connection with our investment decisions. If we are unable to uncover all material information about these companies, we may not make a fully informed investment decision and we may lose
money on our investments.



If the industry sectors in which our portfolio is
concentrated experience adverse economic or business conditions, our operating results may be negatively impacted.



Our customer base is primarily in the communications, information services, media and technology, including software and technology-enabled business
services, industry sectors. These customers can experience adverse business conditions or risks related to their industries.



| |  |  | Many media companies rely on advertising, which tends to be cyclical and influenced by macro-economic factors, as their primary revenue stream. In addition, many media companies are
subject to risks associated with the increasing cost of raw material commodities such as paper, printing and postage, and broadcasters are subject to the risks associated with a regulated environment. Within the last two years, we have been
negatively affected by our customers in the magazine publishing sector, in particular those with substantial exposure to financial services, telecommunications and technology advertising. These advertising categories experienced steeper declines
than the general advertising market.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Communications companies often have high customer acquisition costs and require significant liquidity. As a result, these companies require significant infusions of capital and
would be adversely affected by a disruption in their ability to raise capital. In addition, such companies are subject to the risks associated with a changing regulatory environment. Much of the current difficulty facing the industry is a function
of overcapacity and speculation by investors related to ongoing deregulation and future demand related to the internet and emerging broadband applications.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Information services businesses are subject to risks associated with their dependence on intellectual property assets. If their ability to access critical intellectual property
rights is impaired, their businesses could be suddenly and adversely affected. Other risks for information services businesses include the possibility of innovations that render certain services obsolete.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Providers of technology, including software and technology-enabled business services, may experience significant costs in keeping their products and services technologically
up-to-date. Some also have high fixed costs and capital expenditure requirements that require significant access to capital.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Accordingly, if our customers suffer (as some customers currently are) due to these adverse business conditions or risks or due to economic slowdowns or
downturns in these industry sectors, we will be more vulnerable to losses in our portfolio and our operating results may be negatively impacted. Furthermore, if demand for financing by existing and new customers in these industries declines, we may
not be able to increase our lending and investment volume and our operating results will be adversely affected.



Economic downturns or recessions could impair our customers ability to repay our loans, harm our operating results and reduce our volume of new loans.



Many of our customers may be susceptible to economic
downturns or recessions and may be unable to repay our loans during these periods. Therefore, our non-performing assets are likely to increase and the value of our portfolio is likely to decrease during these periods. Adverse economic conditions
also may decrease the value of collateral securing some of our loans and the value of our equity investments. Economic downturns or recessions could lead, to financial losses in our portfolio and a decrease in net income. Unfavorable economic
conditions could also lead to a decrease in revenues and assets.



An economic downturn could disproportionately impact the industry sectors in which we concentrate causing us to be more vulnerable to losses in our portfolio and experience diminished demand for capital in these industry sectors and,
consequently, our operating results may be negatively impacted.



54



---

##### Table of Contents

At September 30, 2004 and December 31, 2003, there were $0.1 million and $4.2 million, respectively, of
loans, or approximately 0.01% and 0.6%, respectively, of the investment portfolio, greater than 60 days past due. At September 30, 2004, $12.0 million of loans, including all of the loans greater than 60 days past due, were on non-accrual status,
which represented 1.5% of the investment portfolio. At December 31, 2003, $14.6 million of loans, including $0.1 million of the loans greater than 60 days past due, were on non-accrual status, which represented 2.1% of the investment portfolio. The
non-accrual and past due loans at September 30, 2004 and December 31, 2003 primarily represented borrowers in the publishing, telecommunications and paging businesses. Portions of the trade publishing industry, which are dependent on financial,
technology or telecommunications advertising, experienced sluggish advertising revenue. Certain companies in the telecommunications industry have suffered from competitive pressure from low cost and prepaid cellular calling plans. At September 30,
2004, of the $121.2 million of loans to our majority owned portfolio companies, $12.0 million were on non-accrual status. At December 31, 2003, of the $83.1 million of loans to our majority owned portfolio companies, $10.5 million were on
non-accrual status. At September 30, 2004, of the $36.6 million of loans to our controlled non-majority owned portfolio companies, none were on non-accrual status. At December 31, 2003, of the $18.6 million of loans to our controlled non-majority
owned portfolio companies, $3.9 million were on non-accrual status. As of September 30, 2004, of the $52.3 million of loans to other affiliates, none were on non-accrual status. As of December 31, 2003, of the $45.6 million of loans to other
affiliates, $0.2 million were on non-accrual status.



Unfavorable economic conditions also could increase our funding costs, limit our access to the capital markets or result in a decision by lenders not to extend credit to us. These events could prevent us from increasing our loan
originations and investments and harm our operating results.



If we fail to
qualify as a regulated investment company, we will have to pay corporate-level taxes on our income and our income available for distribution would be reduced.



We elected to be taxed for federal income tax purposes as a regulated investment company under Subchapter M of the Internal
Revenue Code with the filing of our federal corporate income tax return for 2002, which election was effective as of January 1, 2002. If we can meet certain requirements, including source of income, asset diversification and distribution
requirements, as well as if we continue to qualify as a business development company, we will qualify to be a regulated investment company and will not have to pay corporate-level taxes on any income we distribute to our stockholders as dividends,
allowing us to substantially reduce or eliminate our corporate-level tax liability. Covenants and provisions in our credit facilities limit the ability of our subsidiaries and our securitization trusts to make distributions to us, which could affect
our ability to make distributions to our stockholders and to maintain our status as a regulated investment company. In addition, we may have difficulty meeting the requirement to make distributions to our stockholders because in certain cases we may
recognize income before or without receiving cash representing such income. If we fail to qualify as a regulated investment company, we will have to pay corporate-level taxes on all of our income whether or not we distribute it, which would
substantially reduce the amount of income available for distribution to our stockholders. Even if we qualify as a regulated investment company, we generally will be subject to a corporate-level income tax on the income we do not distribute.
Moreover, if we do not distribute at least 98% of our income, we generally will be subject to a 4% excise tax.



Because we will distribute substantially all of our income to our stockholders, we will continue to need additional capital to finance our growth. If additional capital is unavailable or not available on favorable
terms, our ability to grow will be impaired.



In order to
satisfy the requirements applicable to a regulated investment company, we intend to distribute to our stockholders all of our income except for certain net capital gains. We expect to elect to make deemed distributions to our stockholders of the
retained net capital gains. In addition, as a business development company, we generally will be required to meet a coverage ratio of total assets to total senior securities, which



55



---

##### Table of Contents

include all of our borrowings and any preferred stock we may issue in the future, of at least 200%. This requirement limits the amount that we may borrow.
Because we will continue to need capital to grow our loan and investment portfolio, this limitation may prevent us from incurring debt and require us to raise additional equity at a time when it may be disadvantageous to do so. Additional financing
may not be available on favorable terms, if at all, or may be restricted by the terms of our securitization facilities. If additional funds are not available to us, we could be forced to curtail or cease our new lending and investment activities,
and our net asset value could decrease.



We have substantial indebtedness
and servicing our indebtedness could reduce funds available to grow our business.



As of September 30, 2004, we had $446.4 million of outstanding borrowings under our securitization facilities and $25.0 million of outstanding borrowings under our Senior Secured Revolving Credit Facility. As a
result, our current financial structure has a high proportion of debt and our debt service is substantial. As of September 30, 2004, the weighted average annual interest rate on all of our outstanding borrowings was 2.38%. In order for us to cover
our annual interest payments on indebtedness, we must achieve annual returns on our September 30, 2004 total assets of at least 1.07%. Our ability to service our debt depends largely on our financial performance and will be subject to prevailing
economic conditions and competitive pressures.



In addition,
our subsidiaries have sold some of our loans to trusts that serve as the vehicles for our securitization facilities, and we do not hold legal title to these assets. However, we bear losses of principal and interest from defaults on these loans held
by the trusts up to the amount of our retained interest in the trusts, which was approximately $160.2 million as of September 30, 2004.



Our securitization facilities impose financial and operating covenants that restrict our business activities, including limitations that could hinder our
ability to finance additional loans and investments or to make the distributions required to maintain our status as a regulated investment company under Subchapter M of the Internal Revenue Code.



Borrowings, also known as leverage, magnify the potential for gain or loss on
amounts invested and, therefore, increase the risks associated with investing in our securities. Leverage is generally considered a speculative investment technique. If the value of our consolidated assets increases, then leveraging would cause the
net asset value attributable to our common stock to increase more than it otherwise would have had we not used leverage. Conversely, if the value of our consolidated assets decreases, leveraging would cause net asset value attributable to our common
stock to decline more than it otherwise would have had we not used leverage. Similarly, any increase in our consolidated revenue in excess of consolidated interest expense on our borrowed funds would cause our net income to increase more than it
would without the use of leverage. Any decrease in our consolidated revenue would cause net income to decline more than it would have had we not borrowed funds and could negatively affect our ability to make distributions on our common stock.



As a business development company, we generally are required
to meet a coverage ratio of total assets to total borrowings and other senior securities, which include all of our borrowings and any preferred stock we may issue in the future, of at least 200%. If this ratio declines below 200%, we may not be able
to incur additional debt and may need to sell a portion of our investments to repay some debt when it is disadvantageous to do so, and we may not be able to make distributions. At September 30, 2004, this ratio was approximately 221%.



In addition, because substantially all of our assets and liabilities are
priced using various short-term rate indices, including one-month to six-month LIBOR, commercial paper rates and the prime rate, the timing of changes in market interest rates or in the relationship between interest rate indices could affect the
interest rates earned on interest-earning assets differently than the interest rates paid on interest-bearing liabilities, which could result in a decrease in net income.



56



---

##### Table of Contents

If we are not able to refinance our debt or able to do so on favorable terms, we would not be able to operate our
business in the ordinary course.



Our 2001-1 Term
Securitization Facility is scheduled to terminate on February 20, 2013 or sooner upon repayment of our borrowings, our 2004-1 Term Securitization Facility is scheduled to terminate on July 20, 2016 or sooner upon repayment of our borrowings, and our
Senior Secured Revolving Credit Facility is scheduled to expire on September 30, 2005.



We cannot assure you that we will be able to extend the terms of these facilities or obtain sufficient funds to repay any amounts outstanding under these facilities before they expire or terminate either from a
replacement facility or alternative debt or equity financing. If we are unable to repay amounts outstanding under these facilities and are declared in default or are unable to refinance these facilities, we would not be able to operate our business
in the regular course. Even if we are able to refinance our debt, we may not be able to do so on favorable terms.



You may not receive distributions.



We intend to make distributions on a quarterly basis to our stockholders. We may not be able to achieve operating results that will allow us to make
distributions at a specific level or to increase the amount of these distributions from time to time. In addition, due to the asset coverage test applicable to us as a business development company, we may be limited in our ability to make
distributions. See Regulation as a Business Development Company in the accompanying prospectus. Also, restrictions and provisions in our securitization facilities limit our ability to make distributions. If we do not distribute a certain
percentage of our income annually, we will suffer adverse tax consequences, including possible loss of our status as a regulated investment company. We cannot assure you that you will receive any distributions or distributions at a particular level.



We may have difficulty paying our required distributions if we recognize
income before or without receiving cash representing such income.



In accordance with generally accepted accounting principles and tax regulations, we include in income certain amounts that we have not yet received in cash, such as contracted payment-in-kind interest, which represents contractual interest
added to the loan balance and due at the end of the loan term. The increases in loan balances as a result of contracted payment-in-kind arrangements are included in income in advance of receiving cash payment, and are separately identified on our
consolidated statements of cash flows. Since we may recognize income before or without receiving cash representing such income, we may have difficulty meeting the requirement to distribute at least 90% of our investment company taxable income to
maintain our status as a regulated investment company. See Managements Discussion and Analysis of Financial Condition and Results of Operations  Critical Accounting Policies.



If we fail to manage our growth, our financial results could be adversely affected.



We have expanded our operations rapidly since purchasing
our business from First Union National Bank in 1998. Our growth has placed and could continue to place significant strain on our management systems and resources. We must continue to refine and expand our marketing capabilities, our management of
the investment process, our access to financing resources and our technology. As we grow, we must continue to hire, train, supervise and manage new employees. We may not develop sufficient lending and administrative personnel and management and
operating systems to manage our expansion effectively. If we are unable to manage our growth, our operations could be adversely affected and our financial results could be adversely affected.



57



---

##### Table of Contents

If we need to sell any of our investments, we may not be able to do so at a favorable price and, as a result, we may
suffer losses.



Our investments are usually subject to
contractual or legal restrictions on resale or are otherwise illiquid because there is usually no established trading market for such investments. The illiquidity of most of our investments may make it difficult for us to dispose of them at a
favorable price, and, as a result, we may suffer losses. In addition, if we were forced to immediately liquidate some or all of the investments in our portfolio, the proceeds of such liquidation could be significantly less than the current value of
such investments. We may be required to liquidate some or all of our portfolio to meet our debt service obligations or to maintain our qualification as a business development company and as a regulated investment company if we do not satisfy one or
more of the applicable criteria under the respective regulatory frameworks.



Our business depends on our key personnel.



Our future success depends to a significant extent on the continued services of Bryan J. Mitchell, our Chief Executive Officer, Steven F. Tunney, our President and Chief Operating Officer, B. Hagen Saville, one of our Executive Vice
Presidents, and Robert J. Merrick, our Chief Credit Officer, as well as other key personnel. Mr. Mitchell was diagnosed in May 1999 with adenocarcinoma, a form of colon cancer, for which he was treated through surgery and a series of post-operative
treatments that ended in December 1999. Mr. Mitchells illness is in remission and has not significantly impaired his ability to perform his duties. The loss of any of these key employees would likely have a significant detrimental effect on
our business. In addition, if any two of Mr. Mitchell, Mr. Saville, Mr. Tunney or Mr. Merrick cease to be actively involved in our management, the lender under one of our securitization facilities could, absent a waiver or cure, replace us as the
servicer of the loans and declare a default. In addition, if any two of Mr. Mitchell, Mr. Tunney or Mr. Saville cease to be an executive officer of MCG actively in the management of MCG, the lender of our $25 million senior secured credit facility
could, absent a waiver or cure, declare a default.



Fluctuations in interest
rates could adversely affect our income.



A significant
increase in market interest rates could harm our ability to attract new customers and originate new loans and investments, our non-performing assets could increase and the value of our portfolio could decrease because our floating-rate loan
customers may be unable to meet higher payment obligations. Conversely, a significant decrease in interest rates would reduce our net income, all other things being equal. A decrease in interest rates may reduce net income despite the increased
demand for our capital that the decrease in interest rates may produce. Approximately 90% of the loans in our portfolio, based on amounts outstanding at cost as of September 30, 2004, were at variable rates determined on the basis of a benchmark
LIBOR or prime rate and approximately 10% were at fixed rates. From October 1, 2003 to September 30, 2004, three-month LIBOR has increased from 1.15% to 2.02%.



Regulations governing our operation as a business development company will affect our ability to, and the way in which we, raise additional capital.



We have issued debt securities and may issue debt securities and/or
borrow money from banks or other financial institutions, which we refer to collectively as senior securities, up to the maximum amount permitted by the 1940 Act. Under the provisions of the 1940 Act, we are permitted, as a business
development company, to issue senior securities only in amounts such that our asset coverage, as defined in the 1940 Act, equals at least 200% after each issuance of senior securities. If the value of our assets declines, we may be unable to satisfy
this test. If that happens, we may be required to sell a portion of our investments and, depending on the nature of our leverage, repay a portion of our indebtedness at a time when such sales may be disadvantageous.



We are not generally able to issue and sell our common stock at a price below
net asset value per share. We may, however, sell our common stock, or warrants, options or rights to acquire our common stock, at a price below the current net asset value of the common stock if our board of directors determines that such sale is in
the



58



---

##### Table of Contents

best interests of MCG Capital and its stockholders, and our stockholders approve such sale. In any such case, the price at which our securities are to be
issued and sold may not be less than a price which, in the determination of our board of directors, closely approximates the market value of such securities (less any distributing commission or discount).



Any change in regulation of our business could negatively affect the profitability of our
operations.



Changes in the laws, regulations or
interpretations of the laws and regulations that govern business development companies, regulated investment companies or non-depository commercial lenders could significantly affect our operations and our cost of doing business. We are subject to
federal, state and local laws and regulations and are subject to judicial and administrative decisions that affect our operations. If these laws, regulations or decisions change, or if we expand our business into jurisdictions that have adopted more
stringent requirements than those in which we currently conduct business, we may have to incur significant expenses in order to comply or we might have to restrict our operations.



Our ability to invest in private companies may be limited in certain circumstances.



If we are to maintain our status as a business development company, we must
not acquire any assets other than qualifying assets unless, at the time of and after giving effect to such acquisition, at least 70% of our total assets are qualifying assets. If we acquire debt or equity securities from an issuer that
has outstanding marginable securities at the time we make an investment, these acquired assets generally cannot be treated as qualifying assets. This result is dictated by the definition of eligible portfolio company under the 1940 Act,
which in part focuses on whether a company has outstanding marginable securities.



Amendments promulgated in 1998 by the Board of Governors of the Federal Reserve System expanded the definition of a marginable security under the Federal Reserves margin rules to include any non-equity security.
Thus, any debt securities issued by any entity are marginable securities under the Federal Reserves current margin rules. As a result, the staff of the SEC has raised the question as to whether a private company that has outstanding debt
securities would qualify under the relevant portion of the eligible portfolio company criteria. The SEC has recently issued proposed rules to include any company that does not have a class of securities listed on a national securities
exchange or association in the definition of eligible portfolio company.



Until the question raised by the staff of the SEC pertaining to the Federal Reserves 1998 change to its margin rules has been addressed by final legislative, administrative or judicial action, we intend to treat
as qualifying assets only those debt and equity securities that are issued by a private company that has no marginable securities outstanding at the time we purchase such securities or that otherwise qualifies as an eligible portfolio
company under the 1940 Act.



Item 3.    Quantitative and Qualitative Disclosures about Market Risk



Interest rate sensitivity refers to the change in earnings that may result from the changes in the level of interest rates. Our net interest income is
affected by changes in various interest rates, including LIBOR, prime rates and commercial paper rates. Over 85% of our loan portfolio bears interest at a spread to LIBOR, with the remainder bearing interest at a fixed rate or at a spread to a prime
rate. Approximately 52% of our loan portfolio has a LIBOR floor, at various levels. Our interest rates on our borrowings are based on LIBOR and commercial paper rates, with the majority based on LIBOR. At September 30, 2004, the rate spread to LIBOR
of our accruing loans and yielding equity investments was 10.0%.



59



---

##### Table of Contents

We regularly measure exposure to interest rate risk. We have interest rate risk exposure mainly from the
portion of the commercial loan portfolio funded using stockholders equity. Our board of directors assesses interest rate risk and we manage our interest rate exposure on an ongoing basis. The following table shows a comparison of the interest
rate base for our interest bearing cash, outstanding commercial loans and our outstanding borrowings at September 30, 2004 and December 31, 2003:



|                          |  |                                          |       |                   |   |                                          |  |            |       |  |   |      
|------------------------- |  | ---------------------------------------- | ----- | ----------------- | - | ---------------------------------------- |  | ---------- | ----- |  | - | -----
|                          |  | September 30, 2004                       |       | December 31, 2003
|(dollars in millions)     |  | Interest BearingCash andCommercial Loans |       | Borrowings        |   | Interest BearingCash andCommercial Loans |  | Borrowings
|Repurchase Agreement Rate |  | $                                        | 218.7 |                   | $ |                                         |  | $          | 93.0  |  | $ |     
|Prime Rate                |  |                                          | 30.4  |                   |   |                                         |  |            | 1.3   |  |   |     
|30-Day LIBOR              |  |                                          | 48.5  |                   |   |                                         |  |            | 20.9  |  |   |     
|60-Day LIBOR              |  |                                          | 14.3  |                   |   |                                         |  |            | 7.4   |  |   |     
|90-Day LIBOR              |  |                                          | 507.5 |                   |   | 471.4                                    |  |            | 481.6 |  |   | 173.1
|180-Day LIBOR             |  |                                          | 35.6  |                   |   |                                         |  |            |      |  |   |     
|Commercial Paper Rate     |  |                                          |      |                   |   |                                         |  |            |      |  |   | 131.0
|Fixed Rate                |  |                                          | 72.7  |                   |   |                                         |  |            | 94.4  |  |   |     
|                          |  |                                          |       |                   |   |                                          |  |            |       |  |   |      
|Total                     |  | $                                        | 927.7 |                   | $ | 471.4                                    |  | $          | 698.6 |  | $ | 304.1
|                          |  |                                          |       |                   |   |                                          |  |            |       |  |   |      



Based on our September
30, 2004 balance sheet, the following table shows the impact of base rate changes in interest rates assuming no changes in our investment and borrowing structure. The impact of an additional 100 basis point increase is different from the first 100
basis point increase due to the imposition of LIBOR floors.



(dollars in
millions)



|                   |  |                 |      |   |                  |   |      |            |  |   |      |  
|------------------ |  | --------------- | ---- | - | ---------------- | - | ---- | ---------- |  | - | ---- | -
|Basis Point Change |  | Interest Income |      |   | Interest Expense |   |      | Net Income | 
|(100)              |  | $               | (4.8 | ) |                  | $ | (4.7 | )          |  | $ | (0.1 | )
|100                |  | $               | 7.2  |   |                  | $ | 4.7  |            |  | $ | 2.5  |  
|200                |  | $               | 15.8 |   |                  | $ | 9.4  |            |  | $ | 6.4  |  
|300                |  | $               | 24.4 |   |                  | $ | 14.1 |            |  | $ | 10.3 |  



Currently, we do not
engage in hedging activities because we have determined that the cost of hedging the risks associated with interest rate changes outweighs the risk reduction benefit. We monitor this strategy on an ongoing basis.



Item 4.    Controls and Procedures



| | (a) |  | As of the end of the period covered by this report, MCG carried out an evaluation, under the supervision and with the participation of MCGs management, including MCGs
Chief Executive Officer, President and Chief Operating Officer, Chief Financial Officer and Chief Accounting Officer, of the effectiveness of the design and operation of MCG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, the President and Chief Operating Officer, the Chief Financial Officer and Chief Accounting Officer have concluded that MCGs current disclosure controls
and procedures are effective in timely alerting them of material information relating to MCG that is required to be disclosed by MCG in the reports it files or submits under the Securities Exchange Act of 1934.
| | --- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | (b) |  | There have been no changes in MCGs internal control over financial reporting that occurred during the quarter ended September 30, 2004 that have materially affected, or are
reasonably likely to materially affect, MCGs internal control over financial reporting.
| | --- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



60



---

##### Table of Contents

PART II.     OTHER INFORMATION



Item 1.    Legal Proceedings



On January 29, 2003, a purported securities class action lawsuit was filed in the United States District Court for the Eastern District of Virginia against us, certain of our officers and the underwriters of our
initial public offering. The complaint alleged that the defendants made certain misstatements in violation of Sections 11, 12(a) (2) and 15 of the Securities Act of 1933 and Section 10(b), Rule 10b-5 and Section 20(a) of the Securities Exchange Act
of 1934. Specifically, the complaint asserted that members of the plaintiff class purchased our common stock at purportedly inflated prices during the period from November 28, 2001 to November 1, 2002 as a result of certain misstatements regarding
the academic degree of our chief executive officer. The complaint sought unspecified compensatory and other damages, along with costs and expenses. On June 16, 2003, a consolidated amended class action complaint was filed in the proceedings
captioned In re MCG Capital Corporation Securities Litigation, 1:03cv0114-A. The consolidated amended complaint named only us and certain of our officers and directors as defendants, and alleged violations of Sections 11 and 15 of the Securities Act
of 1933 and Sections 10(b) and 20(a) of the Securities Exchange Act of 1934. We filed a motion to dismiss the consolidated amended class action complaint. On September 12, 2003, the United States District Court for the Eastern District of Virginia
dismissed the lawsuit in its entirety. The plaintiffs filed a notice of appeal to seek review of the district court decision by the United States Court of Appeals for the Fourth Circuit, and both parties have now filed briefs. The appeal is pending.



We are also a party to certain legal proceedings incidental to
the normal course of our business including the enforcement of our rights under contracts with our portfolio companies. While the outcome of these legal proceedings cannot at this time be predicted with certainty, we do not expect that these
proceedings will have a material effect upon our financial condition or results of operations.



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



During the nine months ended September 30, 2004, MCG issued a total of 4,270 shares of common stock under its dividend reinvestment plan pursuant to an
exemption from the registration requirements of the Securities Act of 1933. The aggregate offering proceeds for the shares of common stock sold under the dividend reinvestment plan were approximately $72 thousand. The proceeds were used for general
corporate purposes.



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.



61



---

##### Table of Contents

Item 6.    Exhibits



Listed below are the exhibits which are filed as part of this report (according to the number assigned to them in Item 601 of Regulation S-K):



|              |  |                                                                                                                                                                                                     
|------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description of Document                                                                                                                                                                             
|              | 
|10.66*        |  | Sale and Servicing Agreement by and among MCG Commercial Loan Trust 2004-1, MCG Finance IV, LLC, MCG Capital Corporation and Wells Fargo
Bank, National Association, dated as of September 30, 2004.
|              | 
|10.67*        |  | Indenture between MCG Commercial Loan Trust 2004-1 and Wells Fargo Bank, National Association, dated as of September 30,
2004.                                                                      
|              | 
|31.1*         |  | Certification of Chief Executive Officer Pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934.                                                                                      
|              | 
|31.2*         |  | Certification of President and Chief Operating Officer Pursuant to Rule 13a-14(a) under the Securities Exchange Act of
1934.                                                                        
|              | 
|31.3*         |  | Certification of Chief Financial Officer Pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934.                                                                                      
|              | 
|31.4*         |  | Certification of Chief Accounting Officer Pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934.                                                                                     
|              | 
|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 President and Chief Operating Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U. S. C.
1350).                                                                
|              | 
|32.3*         |  | Certification of Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U. S. C. 1350).                                                                              
|              | 
|32.4*         |  | Certification of Chief Accounting Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (18 U.S.C. 1350).                                                                               



|* |  | Submitted herewith.
|- |  | -------------------



62



---

##### Table of Contents

SIGNATURES



Pursuant to the
requirements of Section 13 or 15(d) 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 on November 4, 2004.



MCG CAPITAL CORPORATIONBy:

/s/    BRYAN J. MITCHELLBryan J. Mitchell Chief Executive OfficerBy:

/s/    STEVEN F. TUNNEYSteven F. Tunney President and Chief Operating OfficerBy:

/s/    MICHAEL R. MCDONNELLMichael R. McDonnell Chief Financial OfficerBy:

/s/    JOHN C. WELLONSJohn C. Wellons Chief Accounting Officer




63