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

                                   FORM N-CSR

   CERTIFIED SHAREHOLDER REPORT OF REGISTERED MANAGEMENT INVESTMENT COMPANIES

                  Investment Company Act file number 811-06367
                                                    -----------

                        Gabelli Equity Series Funds, Inc.
               -------------------------------------------------
               (Exact name of registrant as specified in charter)

                              One Corporate Center
                               Rye, NY 10580-1422
               -------------------------------------------------
               (Address of principal executive offices) (Zip code)

                                 Bruce N. Alpert
                               Gabelli Funds, LLC
                              One Corporate Center
                               Rye, NY 10580-1422
               -------------------------------------------------
                     (Name and address of agent for service)

        Registrant's telephone number, including area code: 800-422-3554
                                                           --------------
                      Date of fiscal year end: September 30
                                              --------------

                  Date of reporting period: September 30, 2004
                                            -------------------



Form N-CSR is to be used by management investment companies to file reports with
the Commission not later than 10 days after the  transmission to stockholders of
any report that is required to be transmitted to  stockholders  under Rule 30e-1
under the Investment Company Act of 1940 (17 CFR 270.30e-1).  The Commission may
use the information provided on Form N-CSR in its regulatory, disclosure review,
inspection, and policymaking roles.

A registrant  is required to disclose the  information  specified by Form N-CSR,
and the  Commission  will make this  information  public.  A  registrant  is not
required to respond to the  collection  of  information  contained in Form N-CSR
unless the Form  displays a  currently  valid  Office of  Management  and Budget
("OMB")  control number.  Please direct comments  concerning the accuracy of the
information  collection  burden  estimate and any  suggestions  for reducing the
burden to Secretary,  Securities and Exchange Commission,  450 Fifth Street, NW,
Washington,  DC 20549-0609.  The OMB has reviewed this collection of information
under the clearance requirements of 44 U.S.C. ss. 3507.


ITEM 1. REPORTS TO STOCKHOLDERS.

The Report to Shareholders is attached herewith.

                        THE GABELLI SMALL CAP GROWTH FUND

                                ANNUAL REPORT (A)
                               SEPTEMBER 30, 2004



TO OUR SHAREHOLDERS,

      During the fiscal year ended  September  30, 2004,  the Gabelli  Small Cap
Growth Fund (the "Fund") rose 21.3%,  while the Russell 2000 Index and the Value
Line  Composite  Index both rose by 18.8%.  The Fund  gained  5.7%  year-to-date
through  September 30th,  outperforming the Russell 2000 Index for both of these
periods as well as all longer-term  intervals  shown in the comparative  results
table below.

      Enclosed  is the  investment  portfolio  and  financial  statements  as of
September 30, 2004.


COMPARATIVE RESULTS
- --------------------------------------------------------------------------------
              AVERAGE ANNUAL RETURNS THROUGH SEPTEMBER 30, 2004 (B)
- --------------------------------------------------------------------------------




                                                                                                             SINCE
                                                    YEAR TO                                                INCEPTION
                                         QUARTER     DATE      1 YEAR     3 YEAR     5 YEAR     10 YEAR   (10/22/91)
                                         ---------------------------------------------------------------------------
                                                                                       
  GABELLI SMALL CAP GROWTH FUND
    CLASS AAA ........................   (2.45)%    5.68%      21.34%     16.30%     11.98%     13.10%      15.08%

  Russell 2000 Index .................   (2.86)     3.71       18.77      13.71       7.41       9.87       10.88
  Value Line Composite Index .........   (3.37)     2.98       18.78      15.96      10.39      13.03       13.22

  Class A ............................   (2.45)     5.72       21.39      16.31      11.99      13.11       15.08
                                         (8.06)(c) (0.35)(c)   14.41(c)   14.03(c)   10.68(c)   12.44(c)    14.56(c)
  Class B ............................   (2.65)     5.10       20.69      16.09      11.86      13.04       15.03
                                         (7.52)(d)  0.10(d)    15.69(d)   15.34(d)   11.73(d)   13.04(d)    15.03(d)
  Class C ............................   (2.61)     5.10       20.69      16.09      11.86      13.04       15.03
                                         (3.58)(d)  4.10(d)    19.69(d)   16.09(d)   11.86(d)   13.04(d)    15.03(d)

<FN>
  (a)The Fund's fiscal year ends September 30.
  (b)Returns  represent past  performance  and do not guarantee  future results.
     Total returns and average annual returns reflect changes in share price and
     reinvestment of dividends and are net of expenses.  Investment  returns and
     the  principal  value of an  investment  will  fluctuate.  When  shares are
     redeemed,  they may be worth more or less than  their  original  cost.  The
     Russell 2000 and Value Line Composite  Indices are unmanaged  indicators of
     stock market  performance.  Dividends are  considered  reinvested.  Current
     performance  may be lower or higher than the  performance  data  presented.
     Visit  www.gabelli.com  for  performance  information as of the most recent
     month-end.  Investors should consider the investment objectives,  risks and
     charges  and  expenses  of the Fund before  investing.  Investing  in small
     capitalization   securities   involves  special  challenges  because  these
     securities  may trade less  frequently  and  experience  more abrupt  price
     movements than large  capitalization  securities.  The prospectus  contains
     more complete  information  about this and other matters and should be read
     carefully before  investing.  Performance for periods less than one year is
     not  annualized.  The  Class  AAA  Shares'  net  asset  values  are used to
     calculate  performance  for the  periods  prior to the  issuance of Class A
     Shares,  Class B Shares and Class C Shares on December 31,  2003.The actual
     performance for the Class A Shares, Class B Shares and Class C Shares would
     have been  lower  due to the  additional  expenses  associated  with  these
     classes of shares.
  (c)Includes the effect of the maximum  5.75% sales charge at the  beginning of
     the period.
  (d)Includes the effect of the applicable  contingent  deferred sales charge at
     the end of the period shown for Class B and Class C Shares, respectively.
- --------------------------------------------------------------------------------
</FN>


- --------------------------------------------------------------------------------
  We have  separated  the  portfolio  manager's  commentary  from the  financial
  statements   and  investment   portfolio  due  to  new  corporate   governance
  regulations stipulated by the Sarbanes-Oxley Act of 2002. We have done this to
  ensure that the content of the portfolio manager's commentary is unrestricted.
  The financial  statements and investment  portfolio are mailed separately from
  the commentary.  Both the commentary and the financial  statements,  including
  the   portfolio  of   investments,   will  be  available  on  our  website  at
  www.gabelli.com/funds.
- --------------------------------------------------------------------------------


PERFORMANCE DISCUSSION

      During the  fiscal  year  ended  September  30,  2004,  the  Fund's  Class
AAA Shares rose 21.3% and outperformed  the Russell 2000 Index, which rose 18.8%
over the same twelve-month  period. Small cap stocks, as measured by the Russell
2000 Index,  continued to materially outperform large cap stocks, as measured by
the Standard & Poor's  ("S&P") 500 Index,  which rose 13.9% over the past twelve
months.  This occurred despite the fact that small cap stocks have traditionally
lagged other  capitalization  sectors  during  periods when  liquidity was being
drained from the financial system (Federal Reserve tightening).

      Diversified industrial  manufacturers  Park-Ohio and Franklin Electric and
Russian  telecom  operator  Vimpel-Communications  were among the Fund's  larger
holdings  that  performed  exceptionally  well during the past twelve months (up
over  30%).   Manufactured   housing  (mobile  home)  stocks  such  as  Champion
Enterprises,  Fleetwood and Cavco also  substantially  contributed to the Fund's
performance during the fiscal year.  Gaming-related  stocks (Wynn Resorts,  Penn
National  Gaming,  Pinnacle  Entertainment  and Boyd Gaming) enjoyed solid gains
during the past year. As is usually the case,  our biggest  laggards come from a
diverse group of industries including  broadcasting (Young Broadcasting),  waste
services  (Allied  Waste),  medical device  components  (Wilson  Greatbatch) and
automation  systems  (Unova).  Publishers  Media  General and Pulitzer were also
among our portfolio disappointments.


            COMPARISON OF CHANGE IN VALUE OF A $10,000 INVESTMENT IN
                  THE GABELLI SMALL CAP GROWTH FUND CLASS AAA,
                  THE RUSSELL 2000 INDEX AND THE S&P 500 INDEX

[GRAPHIC OMITTED]
PLOT POINTS FOLLOW:

                Gabelli Small Cap
                    Growth Fund
                    (Class AAA)          Russell 2000 Index       S&P 500 Index
                -----------------        ------------------       -------------
10/22/91               10,000                   10,000                10,000
9/30/92                13,186                   10,854                11,174
9/30/93                17,228                   14,456                12,623
9/30/94                17,999                   14,835                13,088
9/30/95                21,504                   18,307                16,976
9/30/96                23,871                   20,710                20,426
9/30/97                33,950                   27,584                28,684
9/30/98                29,356                   22,338                31,288
9/30/99                35,005                   26,597                39,983
9/30/00                42,356                   32,818                45,289
9/30/01                39,192                   25,858                33,238
9/30/02                39,736                   23,453                26,434
9/30/03                50,775                   32,013                32,876
9/30/04                61,641                   38,022                37,433

- --------------------------------------------------------------------------------
                          Average Annual Total Return*
- --------------------------------------------------------------------------------
                    1 Year         5 Year          10 Year        Life of Fund
- --------------------------------------------------------------------------------
Class AAA           21.34%         11.98%           13.10%           15.09%
- --------------------------------------------------------------------------------

* Past performance is not predictive of future results. The performance tables
  and graph do not reflect the deduction of taxes that a shareholder would pay
  on fund distributions or the redemption of fund shares.

                                        2


THE GABELLI SMALL CAP GROWTH FUND
DISCLOSURE OF FUND EXPENSES (UNAUDITED)
For the Six Month Period from April 1, 2004 through September 30, 2004
                                                                   EXPENSE TABLE
- --------------------------------------------------------------------------------
We believe it is important for you to understand the impact of fees and expenses
regarding  your  investment.  All mutual  funds have  operating  expenses.  As a
shareholder  of the Fund,  you incur  ongoing  costs,  which  include  costs for
portfolio  management,  administrative  services,  and shareholder reports (like
this one), among others.  Operating  expenses,  which are deducted from a fund's
gross income,  directly reduce the investment  return of the Fund. When a fund's
expenses are expressed as a percentage of its average net assets, this figure is
known as the expense  ratio.  The  following  examples  are intended to help you
understand  the  ongoing  fees (in  dollars)  of  investing  in your Fund and to
compare these costs with those of other mutual funds.  The examples are based on
an  investment  of $1,000 made at the beginning of the period shown and held for
the entire period.

The Expense Table below illustrates your Fund's costs in two ways:

ACTUAL FUND RETURN:  This section helps you to estimate the actual expenses that
you paid over the period after any fee waivers and expense  reimbursements.  The
"Ending  Account Value" shown is derived from the Fund's actual return,  and the
"Expenses  Paid During Period" shows the dollar amount that would have been paid
by an  investor  who  started  with  $1,000  in  the  Fund.  You  may  use  this
information,  together  with the amount you  invested,  to estimate the expenses
that you paid over the period.

To do so, simply  divide your account  value by $1,000 (for  example,  an $8,600
account value  divided by $1,000 = 8.6),  then multiply the result by the number
given for your Fund under the heading "Expenses Paid During Period."

HYPOTHETICAL 5% RETURN: This section is intended to help you compare your Fund's
costs with those of other mutual funds. It assumes that the Fund had a return of
5% before  expenses  during  the period  shown,  but that the  expense  ratio is
unchanged.  In this case --  because  the return  used is not the Fund's  actual
return -- the results do not apply to your investment. This example is useful in
making comparisons  because the Securities and Exchange  Commission requires all
mutual funds to  calculate  expenses  based on a 5% return.  You can assess your
Fund's  costs by  comparing  this  hypothetical  example  with the  hypothetical
examples that appear in shareholder reports of other funds.

Please note that the expenses shown in the table are meant to highlight and help
you compare your ongoing costs only and do not reflect any  transactional  costs
such as sales charges  (loads),  and redemption fees, which are described in the
Prospectus.  If these costs were  applied to your  account,  your costs would be
higher.  The "Annualized  Expense Ratio"  represents the actual expenses for the
period and may be different  from the expense ratio in the Financial  Highlights
which is for the year ended September 30, 2004.

                 Beginning       Ending      Annualized     Expenses
               Account Value  Account Value    Expense    Paid During
                  4/1/04         9/30/04        Ratio       Period*

- --------------------------------------------------------------------------------
SMALL CAP GROWTH FUND
- --------------------------------------------------------------------------------

Actual Fund Return
Class AAA        $1,000.00     $1,004.70        1.41%         $7.07
Class A          $1,000.00     $1,004.70        1.41%         $7.07
Class B          $1,000.00     $1,000.80        2.16%        $10.80
Class C          $1,000.00     $1,000.80        2.16%        $10.80

HYPOTHETICAL 5% RETURN
Class AAA        $1,000.00     $1,017.95        1.41%         $7.11
Class A          $1,000.00     $1,017.95        1.41%         $7.11
Class B          $1,000.00     $1,014.20        2.16%        $10.88
Class C          $1,000.00     $1,014.20        2.16%        $10.88

* Expenses are equal to the Fund's annualized expense ratio multiplied by the
  average account value over the period, multiplied by the number of days in the
  most recent fiscal half-year, then divided by 366.

                                        3


SUMMARY OF PORTFOLIO HOLDINGS (UNAUDITED)

The SEC  adopted  a  requirement  that all Funds  present  their  categories  of
portfolio  holdings  in a table,  chart  or graph  format  in their  annual  and
semi-annual  shareholder  reports,  whether or not a schedule of  investments is
utilized.  The following table which presents portfolio holdings as a percent of
total net assets is provided in compliance with such requirement.

THE GABELLI SMALL CAP GROWTH FUND


Equipment and Supplies ......................................             12.6%
Diversified Industrial ......................................              9.0%
Health Care .................................................              7.1%
Specialty Chemicals .........................................              5.5%
Energy and Utilities ........................................              5.3%
Hotels and Gaming ...........................................              5.0%
Publishing ..................................................              4.9%
Food and Beverage ...........................................              4.3%
Automotive: Parts and Accessories ...........................              3.9%
Aviation: Parts and Services ................................              3.9%
Broadcasting ................................................              3.9%
Financial Services ..........................................              3.7%
Business Services ...........................................              3.5%
Consumer Products ...........................................              3.4%
Retail ......................................................              3.1%
Manufactured Housing and
   Recreational Vehicles ....................................              2.4%
Cable .......................................................              2.2%
Entertainment ...............................................              2.2%
Communications Equipment ....................................              2.0%
Wireless Communications .....................................              2.0%
Computer Software and Services ..............................              1.4%
Environmental Services ......................................              1.3%
Consumer Services ...........................................              1.2%
Real Estate .................................................              1.2%
Electronics .................................................              1.1%
Telecommunications ..........................................              1.0%
Transportation ..............................................              0.7%
Metals and Mining ...........................................              0.5%
Closed-End Funds ............................................              0.4%
Paper and Forest Products ...................................              0.4%
Satellite ...................................................              0.3%
Aerospace ...................................................              0.2%
Automotive ..................................................              0.2%
Home Furnishings ............................................              0.2%
Building and Construction ...................................              0.1%
Other Assets and Liabilities - Net ..........................             (0.1)%
                                                                         ------
                                                                         100.0%
                                                                         ======

The Fund files a complete  schedule of portfolio  holdings  with the SEC for the
first and third  quarters of each  fiscal  year on Form N-Q,  the first of which
will be filed for the quarter ending December 31,  2004.Shareholders  may obtain
this   information   at    www.gabelli.com   or   by   calling   the   Fund   at
800-GABELLI(800-422-3554).  The Fund's Form N-Q will be  available  on the SEC's
website at www.sec.gov  and may also be reviewed and copied at the  Commission's
Public  Reference  Room in Washington,  DC.  Information on the operation of the
Public Reference Room may be obtained by calling 1-800-SEC-0330.

- --------------------------------------------------------------------------------
     A description  of the Fund's proxy voting  policies and procedures and
     how the Fund voted proxies relating to portfolio securities during the
     most recent 12-month period ended June 30, 2004 are available  without
     charge (i) upon request, by calling 800-GABELLI  (800-422-3554);  (ii)
     by writing to The  Gabelli  Funds at One  Corporate  Center,  Rye,  NY
     10580-1422;  and (iii) on the  Securities  and  Exchange  Commission's
     website at www.sec.gov.
- --------------------------------------------------------------------------------

                                        4


THE GABELLI SMALL CAP GROWTH FUND
SCHEDULE OF INVESTMENTS -- SEPTEMBER 30, 2004
- --------------------------------------------------------------------------------

                                                                     MARKET
    SHARES                                          COST              VALUE
    ------                                          ----             ------

              COMMON STOCKS -- 97.9%
              AEROSPACE -- 0.2%
    50,000    Herley Industries Inc.+ ......    $    990,343      $    934,500
    20,000    Titan Corp.+ .................         344,904           279,400
                                                ------------      ------------
                                                   1,335,247         1,213,900
                                                ------------      ------------
              AGRICULTURE -- 0.0%
     1,200    Cadiz Inc.+ ..................           4,500            14,400
                                                ------------      ------------
              AUTOMOTIVE -- 0.2%
    69,400    Adesa Inc.+ ..................       1,209,190         1,140,242
     3,000    Oshkosh Truck Corp. ..........          89,796           171,180
                                                ------------      ------------
                                                   1,298,986         1,311,422
                                                ------------      ------------
              AUTOMOTIVE: PARTS AND ACCESSORIES -- 3.9%
     3,816    Aftermarket Technology Corp.+           47,013            48,005
    78,000    BorgWarner Inc. ..............       1,609,455         3,376,620
       485    Exide Technologies+ ..........           3,751             7,687
    40,000    Federal-Mogul Corp.+ .........          79,500             7,200
   200,000    Midas Inc.+ ..................       2,538,716         3,240,000
   220,000    Modine Manufacturing Co. .....       5,253,133         6,624,200
     7,875    Monro Muffler Brake Inc.+ ....          52,860           172,069
     7,000    Pep Boys - Manny, Moe & Jack..          83,964            98,000
     3,000    Puradyn Filter
                Technologies Inc.+ .........           7,205             3,330
   167,900    Raytech Corp.+ ...............         520,096           303,899
   195,000    Scheib (Earl) Inc.+ ..........       1,314,528           624,000
   175,000    Standard Motor Products Inc. .       2,624,107         2,644,250
    29,000    Strattec Security Corp.+ .....       1,100,557         1,805,540
     6,000    Superior Industries
                International Inc. .........         167,156           179,700
   270,000    Tenneco Automotive Inc.+ .....         564,300         3,537,000
    28,000    Thor Industries Inc. .........         259,454           741,160
   160,000    TransPro Inc.+ ...............       1,390,729           831,200
                                                ------------      ------------
                                                  17,616,524        24,243,860
                                                ------------      ------------
              AVIATION: PARTS AND SERVICES -- 3.8%
    25,000    AAR Corp.+ ...................         302,990           311,250
    10,000    Astronics Corp.+ .............          48,990            51,200
    77,000    Aviall Inc.+ .................         566,047         1,570,800
    16,000    Barnes Group Inc. ............         273,828           439,520
    60,000    Curtiss-Wright Corp. .........         856,451         3,433,800
    34,200    Curtiss-Wright Corp., Cl. B ..         956,620         1,850,220
     7,500    Ducommun Inc.+ ...............          80,125           167,625
    16,000    EDO Corp. ....................         328,407           444,000
    30,000    Embraer-Empresa Brasileira
                de Aeronautica, SA, ADR ....         508,773           792,000
   195,400    Fairchild Corp., Cl. A+ ......       1,193,712           777,692
    25,000    Gamesa Corporacion
              Tecnologica, SA ..............         153,032           366,702
   310,000    GenCorp Inc. .................       2,892,672         4,200,500
   430,000    Kaman Corp., Cl. A ...........       6,855,690         5,134,200


                                                                     MARKET
    SHARES                                          COST              VALUE
    ------                                          ----             ------

    90,000    Moog Inc., Cl. A+ ............    $    847,225      $  3,267,000
     8,000    Woodward Governor Co. ........         347,309           539,920
                                                ------------      ------------
                                                  16,211,871        23,346,429
                                                ------------      ------------
              BROADCASTING -- 3.7%
   120,000    Acme Communications Inc.+ ....         968,947           714,000
    24,100    Beasley Broadcast Group
                Inc., Cl. A+ ...............         271,741           378,370
   257,000    Crown Media Holdings Inc.,
                Cl. A+ .....................       1,887,214         2,145,950
     3,333    CTN Media Group Inc.+ (b) ....          16,800                 0
   400,000    Granite Broadcasting Corp.+ ..       1,496,086            92,000
   400,000    Gray Television Inc. .........       4,147,023         4,760,000
    33,300    Gray Television Inc., Cl. A ..         493,240           370,962
    48,000    Hearst-Argyle Television Inc.          425,523         1,173,600
   183,900    Liberty Corp. ................       5,983,141         7,308,186
    20,000    Nexstar Broadcasting Group
                Inc., Cl. A+ ...............         216,125           170,400
   200,000    Paxson Communications
                Corp.+ .....................       1,837,377           270,000
    94,650    Salem Communications
                Corp., Cl. A+ ..............       1,412,784         2,396,538
   170,000    Sinclair Broadcast Group
                Inc., Cl. A ................       1,887,374         1,241,000
    57,000    Spanish Broadcasting
                System Inc., Cl. A+ ........         508,514           560,880
   110,000    Young Broadcasting Inc.,
                Cl. A+ .....................       1,812,595         1,195,700
                                                ------------      ------------
                                                  23,364,484        22,777,586
                                                ------------      ------------
              BUILDING AND CONSTRUCTION -- 0.1%
    12,000    Florida Rock Industries Inc. .         103,533           587,880
    25,000    Huttig Building
                Products Inc.+ .............          90,165           226,250
     1,500    Universal Forest
                Products Inc. ..............          18,188            51,300
                                                ------------      ------------
                                                     211,886           865,430
                                                ------------      ------------
              BUSINESS SERVICES -- 2.8%
     5,000    BrandPartners Group Inc.+ ....           4,850             3,325
   610,400    Career Blazers Inc.+ (b) .....         236,019           107,125
     6,000    Carlisle Holdings Ltd. .......          30,250            38,160
     1,000    CheckFree Corp.+ .............           9,040            27,670
    27,000    Donnelley (R.H.) Corp.+ ......         366,555         1,332,720
   200,000    Edgewater Technology Inc.+ ...         802,829           990,000
        20    Gabriel Technologies Corp.+ ..          35,250                60
   130,000    GP Strategies Corp.+ .........         507,300           968,500
    80,000    Industrial Distribution
                Group Inc.+ ................         224,062           782,400
    60,000    Interactive Data Corp.+ ......         534,171         1,129,200
    13,000    Landauer Inc. ................         234,859           610,090
     5,000    MDC Partners Inc., Cl. A+ ....          15,450            63,400
   103,000    Nashua Corp.+ ................         939,467         1,138,150

                 See accompanying notes to financial statements.

                                        5


THE GABELLI SMALL CAP GROWTH FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- SEPTEMBER 30, 2004
- --------------------------------------------------------------------------------

                                                                     MARKET
    SHARES                                          COST              VALUE
    ------                                          ----             ------

              COMMON STOCKS (CONTINUED)
              BUSINESS SERVICES (CONTINUED)
    60,000    National Processing Inc.+ ....    $    575,323      $  1,591,200
   100,000    Paxar Corp.+ .................       1,199,175         2,268,000
     2,000    Protection One Inc.+ .........           3,720               540
    81,300    Sohgo Security Services
                Co. Ltd. ...................       1,033,411         1,064,428
    52,000    Stamps.com Inc.+ .............         285,667           691,600
     3,000    StarTek Inc. .................          55,967            94,080
    53,000    The Brink's Co. ..............       1,092,906         1,599,010
   100,000    Trans-Lux Corp. (a) ..........         821,193           643,000
   140,000    UNOVA Inc.+ ..................       2,654,956         1,967,000
                                                ------------      ------------
                                                  11,662,420        17,109,658
                                                ------------      ------------
              CABLE -- 2.2%
   230,000    Adelphia Communications
                Corp., Cl. A+ ..............          29,650            85,100
   575,000    Cablevision Systems Corp.,
                Cl. A+ .....................       3,365,084        11,661,000
       600    Liberty Media International
                Inc., Cl. A+ ...............          20,333            20,017
    52,000    Lin TV Corp., Cl. A+ .........       1,166,825         1,012,960
     4,000    Outdoor Channel
                Holdings Inc.+ .............          44,765            62,000
   148,823    UnitedGlobalCom Inc., Cl. A+ .       1,141,414         1,111,708
                                                ------------      ------------
                                                   5,768,071        13,952,785
                                                ------------      ------------
              CLOSED-END FUNDS -- 0.4%
    60,000    Central Europe and Russia
                Fund Inc. ..................         920,409         1,417,200
    36,700    Germany Fund Inc. ............         386,832           249,927
    20,000    MVC Capital Inc.+ ............         185,408           187,400
    60,000    New Germany Fund Inc. ........         699,559           452,400
    11,000    Spain Fund Inc. ..............         103,029           124,300
                                                ------------      ------------
                                                   2,295,237         2,431,227
                                                ------------      ------------
              COMMUNICATIONS EQUIPMENT -- 1.7%
    30,000    Andrew Corp.+ ................         183,720           367,200
   130,000    Communications Systems Inc. ..         840,303         1,081,600
   260,900    Sycamore Networks Inc.+ ......         778,040           986,202
   300,000    Thomas & Betts Corp.+ ........       5,553,334         8,046,000
                                                ------------      ------------
                                                   7,355,397        10,481,002
                                                ------------      ------------
              COMPUTER SOFTWARE AND SERVICES -- 1.4%
   100,000    Ascential Software Corp.+ ....       1,202,565         1,347,000
    50,000    Borland Software Corp.+ ......         428,300           417,500
    17,500    FalconStor Software Inc.+ ....         133,800           130,375
    19,000    Global Sources Ltd.+ .........         306,293           152,000
    50,000    Jupitermedia Corp.+ ..........         435,800           890,000
       200    Macromedia Inc.+ .............           2,370             4,016
    50,000    MarketWatch Inc.+ ............         471,531           624,500
    15,187    MKS Instruments Inc.+ ........         284,328           232,665
   210,000    OpenTV Corp.+ ................       1,134,300           640,500
     8,000    Phoenix Technologies Ltd.+ ...          55,158            39,920
       550    SafeNet Inc.+ ................          14,425            14,509


                                                                     MARKET
    SHARES                                          COST              VALUE
    ------                                          ----             ------

   800,000    StorageNetworks Inc. .........
                Escrow+ ....................    $          0      $     24,000
   350,000    Tyler Technologies Inc.+ .....       1,343,893         3,094,000
   120,000    VitalWorks Inc.+ .............         583,918           447,600
   190,000    Xanser Corp.+ ................         667,708           465,500
                                                ------------      ------------
                                                   7,064,389         8,524,085
                                                ------------      ------------
              CONSUMER PRODUCTS -- 3.4%
     3,500    Action Performance
                Companies Inc. .............          16,187            35,455
    27,000    Adams Golf Inc.+ .............          71,200            29,700
     5,250    Alberto-Culver Co. ...........         169,298           228,270
    18,000    Ashworth Inc.+ ...............          77,969           147,600
    33,500    Chofu Seisakusho Co. Ltd. ....         484,644           553,799
    37,500    Church & Dwight Co. Inc. .....         354,732         1,052,250
    30,000    Coachmen Industries Inc. .....         362,198           473,400
    10,075    Del Laboratories Inc.+ .......         320,140           332,475
    44,000    Department 56 Inc.+ ..........         514,126           717,200
     6,000    Elizabeth Arden Inc.+ ........          82,125           126,360
     2,000    Genlyte Group Inc.+ ..........           8,580           128,780
     2,000    Harley-Davidson Inc. .........           4,712           118,880
   185,000    Hartmarx Corp.+ ..............         862,196         1,372,700
    74,400    Jacuzzi Brands Inc.+ .........         477,471           691,920
    40,000    Levcor International Inc.+ ...          80,931            90,000
     4,000    Madden (Steven) Ltd.+ ........          30,540            70,600
   225,000    Marine Products Corp. ........         219,039         4,050,000
    53,900    National Presto
                Industries Inc. ............       1,895,350         2,254,098
     3,000    Nature's Sunshine
                Products Inc. ..............          36,938            45,510
    22,000    Rayovac Corp.+ ...............         288,366           579,700
    80,000    Revlon Inc., Cl. A+ ..........         286,117           201,600
     3,000    Scotts Co., Cl. A+ ...........          61,223           192,450
    14,000    Stewart Enterprises Inc.,
                Cl. A+ .....................          65,467            97,300
    87,425    Syratech Corp.+ ..............          17,426            23,168
   300,000    TL Administration Corp.+ .....         783,952             3,600
    17,000    WD-40 Co. ....................         470,278           486,200
   690,000    Weider Nutrition
                International Inc.+ ........       1,834,341         3,139,500
   160,000    Wolverine World Wide Inc. ....       2,125,223         4,032,000
                                                ------------      ------------
                                                  12,000,769        21,274,515
                                                ------------      ------------
              CONSUMER SERVICES -- 1.2%
    30,000    Bowlin Travel Centers Inc.+ ..          22,611            54,750
     5,000    Collectors Universe Inc.+ ....          17,324            72,900
    95,000    IAC/InterActiveCorp+ .........       1,015,587         2,091,900
    16,000    Martha Stewart Living
                Omnimedia Inc., Cl. A+ .....         167,206           251,200
    20,000    Response USA Inc.+ ...........          16,500                11
   215,000    Rollins Inc. .................       2,789,158         5,222,350
    10,000    TiVo Inc.+ ...................          74,563            66,200
                                                ------------      ------------
                                                   4,102,949         7,759,311
                                                ------------      ------------

                 See accompanying notes to financial statements.

                                        6


THE GABELLI SMALL CAP GROWTH FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- SEPTEMBER 30, 2004
- --------------------------------------------------------------------------------

                                                                     MARKET
    SHARES                                          COST              VALUE
    ------                                          ----             ------

              COMMON STOCKS (CONTINUED)
              DIVERSIFIED INDUSTRIAL -- 8.9%
   175,000    Acuity Brands Inc. ...........    $  2,351,391      $  4,159,750
    43,000    Amatsuji Steel Ball
                Mfg. Co. Ltd. ..............         357,633           442,816
   100,000    Ampco-Pittsburgh Corp. .......         972,481         1,326,000
     6,000    Anixter International Inc. ...          57,120           210,540
   160,000    Baldor Electric Co. ..........       3,149,954         3,785,600
   150,000    Crane Co. ....................       3,282,255         4,338,000
     3,000    ESCO Technologies Inc.+ ......          99,827           203,280
     7,000    Gardner Denver Inc.+ .........         120,221           192,990
   160,100    Greif Inc., Cl. A ............       3,139,843         6,748,215
     1,000    Greif Inc., Cl. B ............          29,800            42,000
    26,000    Harbor Global Co. Ltd.+ ......          63,215           260,000
     5,000    Insteel Industries Inc.+ .....           4,250            70,000
    66,000    Katy Industries Inc.+ ........         546,731           351,120
   220,300    Lamson & Sessions Co.+ .......       1,280,436         2,004,730
    72,000    Lindsay Manufacturing Co. ....         727,700         1,931,760
   197,000    MagneTek Inc.+ ...............       1,479,085         1,471,590
    38,000    Matthews International Corp.,
                Cl. A ......................         884,314         1,287,440
   275,000    Myers Industries Inc. ........       2,505,876         3,011,250
    70,500    Mykrolis Corp.+ ..............         798,586           709,935
   610,400    Noel Group Inc.+ (b) .........          55,045           117,685
    80,000    Oil-Dri Corporation of America         810,055         1,218,400
    15,000    Olin Corp. ...................         232,292           300,000
   240,000    Park-Ohio Holdings Corp.+ ....       1,445,560         4,296,000
    50,000    Precision Castparts Corp. ....       1,702,840         3,002,500
    30,000    Roper Industries Inc. ........       1,152,649         1,723,800
    10,000    Sonoco Products Co. ..........         231,715           264,400
    63,000    Standex International Corp. ..       1,253,307         1,543,500
    20,000    Tech/Ops Sevcon Inc. .........         136,228           118,800
   296,000    Thomas Industries Inc. .......       4,161,994         9,294,400
    50,000    Tredegar Corp. ...............         671,722           910,000
     8,000    WHX Corp.+ ...................          24,008             8,720
                                                ------------      ------------
                                                  33,728,133        55,345,221
                                                ------------      ------------
              EDUCATIONAL SERVICES -- 0.0%
     1,000    Career Education Corp.+ ......          34,100            28,430
     3,000    School Specialty Inc.+ .......          71,820           118,230
                                                ------------      ------------
                                                     105,920           146,660
                                                ------------      ------------
              ELECTRONICS -- 1.1%
   100,000    California Micro Devices
                Corp.+ .....................         841,101           773,000
   204,600    CTS Corp. ....................       2,145,753         2,577,960
    22,000    Fargo Electronics+ ...........         132,606           213,180
    34,000    KEMET Corp.+ .................         397,014           275,060
    23,000    Lowrance Electronics Inc. ....          61,591           563,960
    80,000    Park Electrochemical Corp. ...       1,821,898         1,696,000
    10,000    Trident Microsystems Inc.+ ...         119,857           100,700
    20,000    Wilson Greatbatch
              Technologies Inc.+ ...........         592,676           357,800
    22,000    Zoran Corp.+ .................         132,267           345,840
                                                ------------      ------------
                                                   6,244,763         6,903,500
                                                ------------      ------------


                                                                     MARKET
    SHARES                                          COST              VALUE
    ------                                          ----             ------

              ENERGY AND UTILITIES -- 5.3%
    10,000    AGL Resources Inc. ...........    $    166,125      $    307,700
   380,000    Aquila Inc.+ .................       1,290,571         1,185,600
     6,400    BIW Ltd. .....................          94,562           119,936
    95,000    Callon Petroleum Co.+ ........         939,533         1,204,600
   142,000    CH Energy Group Inc. .........       5,982,836         6,503,600
    10,000    Chesapeake Utilities Corp. ...         187,062           251,000
   130,000    CMS Energy Corp.+ ............         778,987         1,237,600
    23,000    Connecticut Water
                Service Inc. ...............         464,832           608,120
   120,000    Duquesne Light Holdings Inc. .       1,663,452         2,155,200
   150,000    El Paso Electric Co.+ ........       1,983,209         2,410,500
    66,000    Florida Public Utilities Co. .         784,438         1,131,900
    44,399    Middlesex Water Co. ..........         768,686           795,630
    10,000    Nicor Inc. ...................         221,003           367,000
    15,000    Nordex AG+ ...................          32,726            11,737
     2,000    PetroQuest Energy Inc.+ ......           5,250            10,380
   291,000    RPC Inc. .....................       1,028,612         5,203,080
    25,000    SEMCO Energy Inc. ............         164,830           137,250
    48,000    SJW Corp. ....................       1,557,739         1,584,960
    48,300    Southern Union Co.+ ..........         646,551           990,150
   112,000    Southwest Gas Corp. ..........       1,959,693         2,682,400
    10,000    Tesoro Petroleum Corp.+ ......         140,934           295,300
     4,000    Toreador Resources Corp.+ ....          15,250            38,160
    10,000    Vestas Wind Systems A/S+ .....          89,988           144,786
     7,000    W-H Energy Services Inc.+ ....         148,589           145,250
   170,000    Westar Energy Inc. ...........       2,801,066         3,434,000
                                                ------------      ------------
                                                  23,916,524        32,955,839
                                                ------------      ------------

              ENTERTAINMENT -- 2.2%
    20,000    Canterbury Park
                Holding Corp. ..............         215,807           316,000
   200,000    Dover Motorsports Inc. .......       1,098,503           858,000
    78,000    Fisher Communications Inc.+ ..       4,537,195         3,744,000
   151,000    GC Companies Inc.+ ...........         164,590           129,860
   560,000    Gemstar-TV Guide
              International Inc.+ ..........       3,263,728         3,164,000
    16,000    International Speedway Corp.,
                Cl. A ......................         515,479           798,400
     2,500    International Speedway Corp.,
                Cl. B ......................          45,000           125,000
    10,000    Liberty Media Corp., Cl. A+ ..          87,067            87,200
    10,000    Metromedia International
                Group Inc.+ ................           6,700             4,900
   360,000    Six Flags Inc.+ ..............       1,823,603         1,958,400
   133,900    Topps Co. Inc. ...............       1,056,131         1,309,542
    70,000    World Wrestling
                Entertainment Inc. .........         837,190           855,400
    40,000    WPT Enterprises Inc.+ ........         314,988           400,000
                                                ------------      ------------
                                                  13,965,981        13,750,702
                                                ------------      ------------

                 See accompanying notes to financial statements.

                                        7


THE GABELLI SMALL CAP GROWTH FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- SEPTEMBER 30, 2004
- --------------------------------------------------------------------------------

                                                                     MARKET
    SHARES                                          COST              VALUE
    ------                                          ----             ------

              COMMON STOCKS (CONTINUED)
              ENVIRONMENTAL SERVICES -- 1.3%
   240,000    Allied Waste Industries Inc.+     $  2,348,086      $  2,124,000
    30,000    Catalytica Energy
                Systems Inc.+ ..............         278,600            63,300
   175,000    Republic Services Inc. .......       2,490,315         5,208,000
    76,000    Trojan Technologies Inc.+ ....         428,681           634,760
                                                ------------      ------------
                                                   5,545,682         8,030,060
                                                ------------      ------------

              EQUIPMENT AND SUPPLIES -- 12.6%
   217,000    AMETEK Inc. ..................       1,279,148         6,579,440
   425,000    Baldwin Technology Co. Inc.,
                Cl. A+ .....................       1,353,684         1,190,000
   105,000    Belden CDT Inc. ..............       1,915,011         2,289,000
    12,000    C&D Technologies Inc. ........         235,930           228,240
    50,000    Capstone Turbine Corp.+ ......         103,400            76,500
   153,000    CIRCOR International Inc. ....       1,903,630         2,983,500
   213,000    CLARCOR Inc. .................       2,626,458        10,153,710
   236,800    Core Molding
                Technologies Inc.+ .........         411,233           632,256
   200,000    Crown Holdings Inc.+ .........         807,766         2,062,000
    60,000    Cuno Inc.+ ...................       1,049,568         3,465,000
     3,000    Danaher Corp. ................          51,159           153,840
    67,000    Donaldson Co. Inc. ...........         773,078         1,902,130
   450,000    Fedders Corp. ................       2,048,076         1,840,500
   190,000    Flowserve Corp.+ .............       3,099,865         4,594,200
   178,000    Franklin Electric Co. Inc. ...       1,444,274         7,048,800
    40,000    General Magnaplate Corp.+ (b)           83,762            60,000
   150,000    Gerber Scientific Inc.+ ......       1,456,281           988,500
   100,343    Gorman-Rupp Co. ..............       1,956,301         2,042,983
    90,000    Graco Inc. ...................         965,753         3,015,000
    42,000    GrafTech International Ltd.+ .         574,742           585,900
     4,000    Hughes Supply Inc. ...........          28,473           120,280
    60,000    IDEX Corp. ...................         556,738         2,037,600
    20,000    Imagistics International Inc.+         387,725           672,000
   250,000    Interpump Group SpA ..........         981,867         1,301,000
     3,000    Jarden Corp.+ ................          12,770           109,470
    10,000    K-Tron International Inc.+ ...          74,932           221,200
    28,000    Littelfuse Inc.+ .............         538,592           966,840
    58,000    Lufkin Industries Inc. .......       1,104,055         2,158,760
    62,700    Maezawa Kyuso Industries
                Co. Ltd. ...................         402,043           810,666
    20,000    Met-Pro Corp. ................         192,469           263,000
     1,000    Middleby Corp. ...............          37,310            52,650
    12,000    Mueller Industries Inc. ......         309,156           515,400
     4,500    Plantronics Inc. .............          56,548           194,580
    50,000    Robbins & Myers Inc. .........       1,023,975         1,100,000
    40,500    Sequa Corp., Cl. A+ ..........       1,502,140         2,114,505
    80,000    Sequa Corp., Cl. B+ ..........       3,631,577         4,319,200
    90,000    SL Industries Inc.+ ..........       1,047,851           990,000
     2,000    Smith (A.O.) Corp. ...........          32,663            48,700
    15,000    Smith (A.O.) Corp., Cl. A ....         336,569           365,250


                                                                     MARKET
    SHARES                                          COST              VALUE
    ------                                          ----             ------

     5,000    Teleflex Inc. ................    $     76,167      $    212,500
    48,000    Tennant Co. ..................       1,556,465         1,945,440
     5,000    Valmont Industries Inc. ......          40,625           104,350
     7,875    Watsco Inc., Cl. B ...........          23,627           236,250
   205,000    Watts Water Technologies
                Inc., Cl. A ................       3,522,935         5,504,250
    15,000    Wolverine Tube Inc.+ .........         150,915           173,250
                                                ------------      ------------
                                                  41,767,306        78,428,640
                                                ------------      ------------

              FINANCIAL SERVICES -- 3.7%
    11,000    Alleghany Corp.+ .............       2,026,816         3,001,900
    40,000    Argonaut Group Inc.+ .........         867,813           746,800
    66,000    Bankgesellschaft Berlin AG+ ..       1,280,794           164,764
   135,300    BKF Capital Group Inc. .......       2,463,405         3,964,290
   370,000    CNA Surety Corp.+ ............       4,080,505         3,922,000
     4,000    Crazy Woman Creek
                Bancorp Inc. ...............          51,340            75,000
    98,169    Danielson Holding Corp.+ .....         271,171           597,849
     3,000    Federal Agricultural
                Mortgage Corp., Cl. C+ .....          24,000            66,570
    22,000    First Republic Bank ..........         636,067         1,012,000
    90,000    Flushing Financial Corp. .....       1,299,892         1,710,900
    62,000    Hibernia Corp., Cl. A ........         827,787         1,637,420
    29,600    J Net Enterprises Inc.+ ......          31,002            78,440
     1,500    LandAmerica Financial
                Group Inc. .................          18,262            68,250
     1,000    Leucadia National Corp. ......          24,354            56,650
   109,000    Midland Co. ..................         833,351         2,981,150
     1,500    NetBank Inc. .................           6,000            15,015
    32,000    Sterling Bancorp .............         670,453           865,600
    50,000    Wilmington Trust Corp. .......       1,574,410         1,810,500
                                                ------------      ------------
                                                  16,987,422        22,775,098
                                                ------------      ------------
              FOOD AND BEVERAGE -- 4.3%
    26,000    Boston Beer Co. Inc., Cl. A+ .         384,207           655,200
    24,000    Brown-Forman Corp., Cl. A ....         665,535         1,122,960
     7,500    Cheesecake Factory Inc.+ .....          37,036           325,500
    24,000    Corn Products
                International Inc. .........         763,944         1,106,400
   100,000    Del Monte Foods Co.+ .........         997,536         1,049,000
    85,000    Denny's Corp.+ ...............         132,580           229,500
    25,000    Farmer Brothers Co. ..........         389,323           668,250
   205,000    Flowers Foods Inc. ...........       2,522,839         5,299,250
       500    Genesee Corp., Cl. A+ ........               0             1,000
    21,500    Genesee Corp., Cl. B+ ........          32,823            43,000
   701,500    Grupo Continental SA .........       1,058,724         1,045,867
    10,000    Hain Celestial Group Inc.+ ...         184,774           176,800
    20,000    Interstate Bakeries Corp. ....         181,356            78,000
     6,000    J & J Snack Foods Corp.+ .....         100,375           257,280
   212,000    Kikkoman Corp. ...............       1,388,604         1,867,731
    26,000    MGP Ingredients Inc. .........         166,063           257,920
    33,000    Mondavi (Robert) Corp.,
                Cl. A+ .....................       1,048,679         1,292,610

                 See accompanying notes to financial statements.

                                        8


THE GABELLI SMALL CAP GROWTH FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- SEPTEMBER 30, 2004
- --------------------------------------------------------------------------------

                                                                     MARKET
    SHARES                                          COST              VALUE
    ------                                          ----             ------

              COMMON STOCKS  (CONTINUED)
              FOOD AND BEVERAGE (CONTINUED)
     5,000    Northland Cranberries Inc.,
                Cl. A+ .....................    $      4,200      $      3,875
     4,000    Omni Nutraceuticals Inc.+ ....          13,562                10
    50,000    PepsiAmericas Inc. ...........         705,179           955,000
    57,000    Ralcorp Holdings Inc.+ .......         862,281         2,057,700
    70,000    Smucker (J.M.) Co. ...........       1,627,033         3,108,700
   100,000    The Steak n Shake Co.+ .......       1,088,229         1,708,000
     5,000    Todhunter International Inc.+           51,750            60,800
    37,726    Tootsie Roll Industries Inc. .         596,821         1,102,354
    60,000    Triarc Companies Inc., Cl. A .         429,705           685,800
   120,000    Triarc Companies Inc., Cl. B .       1,025,442         1,376,400
                                                ------------      ------------
                                                  16,458,600        26,534,907
                                                ------------      ------------

              HEALTH CARE -- 7.1%
    55,000    ArthroCare Corp.+ ............       1,133,267         1,610,950
     6,500    Bio-Rad Laboratories Inc.,
                Cl. A+ .....................         236,003           332,150
     1,000    Biomet Inc. ..................          30,350            46,880
    10,000    Biosite Inc.+ ................         253,600           489,600
     4,600    Bruker BioSciences Corp.+ ....          18,009            15,916
   120,300    Chemed Corp. .................       4,028,096         6,705,522
    18,000    CNS Inc. .....................         203,745           198,000
     1,000    CONMED Corp.+ ................          15,430            26,300
     8,000    Corixa Corp.+ ................         151,695            33,280
    82,000    Del Global Technologies
                Corp.+ .....................         260,262           221,400
     1,000    Digene Corp.+ ................           8,000            25,960
   100,000    Edwards Lifesciences Corp.+ ..       3,548,020         3,350,000
     1,050    Enzo Biochem Inc.+ ...........          13,097            15,750
    40,000    Exactech Inc.+ ...............         572,732           818,000
    12,000    Fisher Scientific
                International Inc.+ ........         277,503           699,960
    26,000    Henry Schein Inc.+ ...........         913,231         1,620,060
    25,000    ICU Medical Inc.+ ............         804,326           651,000
   127,000    INAMED Corp.+ ................       2,208,615         6,054,090
     2,000    Integra LifeSciences
                Holdings+ ..................          43,600            64,220
    35,000    Inverness Medical
                Innovations Inc.+ ..........         638,388           728,000
    28,000    Invitrogen Corp.+ ............       1,441,198         1,539,720
    60,000    Lifecore Biomedical Inc.+ ....         411,697           420,000
    15,000    Nabi Biopharmaceuticals+ .....         105,625           200,700
     1,300    Nobel Biocare Holding AG .....         100,171           201,710
    10,000    OCA Inc.+ ....................          75,721            47,400
    30,000    Orthofix International NV+ ...         980,600         1,030,500
     2,000    OrthoLogic Corp.+ ............           6,750            14,080
    35,000    Owens & Minor Inc. ...........         692,324           889,000
    51,000    Penwest Pharmaceuticals Co.+ .         368,867           575,790
    43,000    Priority Healthcare Corp.,
                Cl. B+ .....................         862,278           866,450


                                                                     MARKET
    SHARES                                          COST              VALUE
    ------                                          ----             ------

   105,000    Regeneration Technologies
                Inc.+ ......................    $  1,047,404      $    842,100
    40,000    Schick Technologies Inc.+ ....         319,003           438,000
   590,000    Snia SpA+ ....................         272,969           178,066
    83,000    Sola International Inc.+ .....       1,076,827         1,581,150
 1,900,000    Sorin SpA+ ...................       6,471,014         5,380,364
     2,500    Straumann Holding AG .........         224,697           530,552
     2,000    Stryker Corp. ................          65,440            96,160
   165,000    Sybron Dental
                Specialties Inc.+ ..........       3,050,163         4,898,850
    30,000    Thoratec Corp.+ ..............         388,553           288,600
    72,000    Women First HealthCare Inc.+ .          91,845               216
     1,000    Wright Medical Group Inc.+ ...          16,460            25,120
     5,100    Young Innovations Inc. .......         128,516           168,300
                                                ------------      ------------
                                                  33,556,091        43,919,866
                                                ------------      ------------

              HOME FURNISHINGS -- 0.2%
    15,000    Bassett Furniture
                Industries Inc. ............         262,461           283,200
     4,000    Bed Bath & Beyond Inc.+ ......          11,125           148,440
    15,000    Foamex International Inc.+ ...         127,457            55,050
    30,000    La-Z-Boy Inc. ................         250,200           455,400
    36,000    Oneida Ltd.+ .................         376,432            56,160
                                                ------------      ------------
                                                   1,027,675           998,250
                                                ------------      ------------

              HOTELS AND GAMING -- 5.0%
   165,000    Aztar Corp.+ .................       1,292,911         4,372,500
   140,300    Boca Resorts Inc., Cl. A+ ....       1,850,748         2,605,371
    12,000    Boyd Gaming Corp. ............          90,225           337,800
   115,000    Caesars Entertainment Inc.+ ..       1,070,485         1,920,500
    48,500    Churchill Downs Inc. .........       1,330,001         1,898,775
   104,000    Dover Downs Gaming &
                Entertainment Inc. .........       1,038,939         1,070,160
   150,000    Gaylord Entertainment Co.+ ...       4,244,031         4,650,000
     5,000    Jury's Doyle Hotel Group plc .          27,762            65,516
    60,000    Kerzner International Ltd.+ ..       1,415,009         2,638,200
   375,000    La Quinta Corp.+ .............         949,412         2,925,000
   145,000    Lakes Entertainment Inc.+ ....         742,275         1,519,600
   370,000    Magna Entertainment Corp.,
                Cl. A+ .....................       2,412,094         2,016,500
    20,000    Marcus Corp. .................         377,480           389,400
    50,000    Penn National Gaming Inc.+ ...         236,302         2,020,000
    90,000    Pinnacle Entertainment Inc.+ .         705,885         1,242,000
     3,000    Station Casinos Inc. .........          13,350           147,120
     5,000    Trump Hotels & Casino
                Resorts Inc.+ ..............           9,091             3,250
    70,000    Wyndham International Inc.,
                Cl. A+ .....................         153,945            57,400
    16,000    Wynn Resorts Ltd.+ ...........         231,002           827,040
    20,000    Youbet.com Inc.+ .............          51,494            55,200
                                                ------------      ------------
                                                  18,242,441        30,761,332
                                                ------------      ------------

                 See accompanying notes to financial statements.

                                        9


THE GABELLI SMALL CAP GROWTH FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- SEPTEMBER 30, 2004
- --------------------------------------------------------------------------------

                                                                     MARKET
    SHARES                                          COST              VALUE
    ------                                          ----             ------

              COMMON STOCKS (CONTINUED)
              MANUFACTURED HOUSING AND RECREATIONAL VEHICLES -- 2.4%
    30,000    Cavco Industries Inc.+ .......    $  1,163,917      $  1,133,100
   330,000    Champion Enterprises Inc.+ ...       3,441,777         3,395,700
     2,500    Drew Industries Inc.+ ........          94,558            89,625
   205,000    Fleetwood Enterprises Inc.+ ..       2,634,462         3,111,900
    75,000    Monaco Coach Corp. ...........       1,660,313         1,623,750
   140,000    Skyline Corp. ................       4,450,174         5,607,000
                                                ------------      ------------
                                                  13,445,201        14,961,075
                                                ------------      ------------
              METALS AND MINING -- 0.5%
   142,115    Kinross Gold Corp.+ ..........         984,488           963,540
    10,000    Meridian Gold Inc.+ ..........          75,630           167,200
    70,000    Placer Dome Inc. .............         653,970         1,391,600
   190,000    Royal Oak Mines Inc.+ ........         322,487             2,660
    26,148    Stillwater Mining Co.+ .......         362,121           405,294
                                                ------------      ------------
                                                   2,398,696         2,930,294
                                                ------------      ------------
              PAPER AND FOREST PRODUCTS -- 0.4%
    40,000    Packaging Dynamics Corp. .....         296,566           572,000
    50,000    Pope & Talbot Inc. ...........         863,268           880,000
    18,000    Schweitzer-Mauduit
                International Inc. .........         424,690           583,200
    22,000    Wausau-Mosinee Paper Corp. ...         255,362           366,300
                                                ------------      ------------
                                                   1,839,886         2,401,500
                                                ------------      ------------
              PUBLISHING -- 4.1%
   307,237    Independent News & Media plc .         431,671           778,443
    40,000    Journal Communications Inc.,
                Cl. A ......................         759,162           701,600
   120,000    Journal Register Co.+ ........       1,938,438         2,268,000
    11,000    Lee Enterprises Inc. .........         261,685           509,740
    53,000    McClatchy Co., Cl. A .........       1,581,315         3,753,990
    68,000    Media General Inc., Cl. A ....       1,858,924         3,804,600
    28,000    Meredith Corp. ...............         500,908         1,438,640
 1,050,000    Penton Media Inc.+ ...........         951,840           173,250
   400,000    PRIMEDIA Inc.+ ...............       1,290,396           940,000
   130,000    Pulitzer Inc. ................       4,366,943         6,422,000
   215,000    Thomas Nelson Inc. ...........       2,192,528         4,203,250
     4,000    Value Line Inc. ..............         162,772           148,000
    12,000    Wiley (John) & Sons Inc.,
                Cl. B ......................          46,500           385,200
                                                ------------      ------------
                                                  16,343,082        25,526,713
                                                ------------      ------------
              REAL ESTATE -- 1.2%
    30,000    Catellus Development Corp. ...         466,892           795,300
   162,600    Griffin Land & Nurseries Inc.+       2,014,556         3,902,400
     9,000    Gyrodyne Company of
                America Inc.+ ..............         135,071           324,000
       396    HomeFed Corp.+ ...............          10,969            16,929
    20,000    Malan Realty Investors Inc.+ (b)       169,429           103,800
   110,000    Morguard Corp. ...............       1,392,683         2,107,779
                                                ------------      ------------
                                                   4,189,600         7,250,208
                                                ------------      ------------


                                                                     MARKET
    SHARES                                          COST              VALUE
    ------                                          ----             ------

              RETAIL -- 3.1%
    27,000    Aaron Rents Inc. .............    $    241,500      $    587,520
   146,250    Aaron Rents Inc., Cl. A ......         524,217         2,907,450
    35,000    Big 5 Sporting Goods Corp.+ ..         657,716           798,000
   100,000    Burlington Coat Factory
                Warehouse Corp. ............       1,080,938         2,123,000
     8,000    Casey's General Stores Inc. ..         124,503           148,720
    45,000    Coldwater Creek Inc.+ ........         225,969           939,150
    80,000    CSK Auto Corp.+ ..............       1,331,224         1,065,600
     2,000    Gander Mountain Co.+ .........          44,220            40,030
   175,000    Ingles Markets Inc., Cl. A ...       2,176,507         2,110,500
    30,000    Movado Group Inc. ............         420,497           510,000
   130,000    Neiman Marcus Group Inc.,
                Cl. B ......................       4,106,529         6,922,500
     1,500    The Sports Authority Inc.+ ...           9,198            34,800
    40,000    Weis Markets Inc. ............       1,174,744         1,355,200
                                                ------------      ------------
                                                  12,117,762        19,542,470
                                                ------------      ------------
              SATELLITE -- 0.3%
    38,000    Pegasus Communications
                Corp., Cl. A+ ..............         427,374           285,000
   100,000    Sirius Satellite Radio Inc.+ .         279,419           320,000
    40,000    XM Satellite Radio
                Holdings Inc., Cl. A+ ......         370,830         1,240,800
                                                ------------      ------------
                                                   1,077,623         1,845,800
                                                ------------      ------------
              SPECIALTY CHEMICALS -- 5.5%
    35,000    Airgas Inc. ..................         211,400           842,450
    55,000    Albemarle Corp. ..............       1,441,314         1,929,950
    45,000    Arch Chemicals Inc. ..........         964,488         1,282,500
    10,000    Cytec Industries Inc. ........         278,296           489,500
     8,000    Dionex Corp.+ ................         240,000           437,600
   149,600    Ferro Corp. ..................       3,398,534         3,262,776
   130,000    Fuller (H.B.) Co. ............       2,306,337         3,562,000
    50,000    Great Lakes Chemical Corp. ...       1,247,733         1,280,000
   435,000    Hercules Inc.+ ...............       4,216,424         6,198,750
     1,500    IMC Global Inc.+ .............          10,470            26,085
   140,000    MacDermid Inc. ...............       2,361,630         4,054,400
   170,000    Material Sciences Corp.+ .....       1,589,043         2,293,300
   130,000    Omnova Solutions Inc.+ .......         810,622           783,900
    50,000    Penford Corp. ................         539,601           870,500
    10,000    Quaker Chemical Corp. ........         181,137           241,500
    20,000    Schulman (A.) Inc. ...........         240,000           440,800
   280,000    Sensient Technologies Corp. ..       5,652,884         6,059,200
                                                ------------      ------------
                                                  25,689,913        34,055,211
                                                ------------      ------------
              TELECOMMUNICATIONS -- 1.0%
     9,200    Atlantic Tele-Network Inc. ...          92,644           264,960
   190,000    Cincinnati Bell Inc.+ ........         475,442           663,100
    85,000    Commonwealth Telephone
                Enterprises Inc.+ ..........       1,950,492         3,701,750
     6,795    Community Service
                Communications Inc.+ .......               0            26,501

                 See accompanying notes to financial statements.

                                       10


THE GABELLI SMALL CAP GROWTH FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- SEPTEMBER 30, 2004
- --------------------------------------------------------------------------------

                                                                     MARKET
    SHARES                                          COST              VALUE
    ------                                          ----             ------

              COMMON STOCKS (CONTINUED)
              TELECOMMUNICATIONS (CONTINUED)
    46,950    D&E Communications Inc. ......    $    605,207      $    539,925
       277    NTL Inc.+ ....................           8,407            17,193
    25,000    Rogers Communications
                Inc., Cl. B ................         226,377           505,250
    20,000    Shenandoah
                Telecommunications Co. .....         296,543           512,200
       621    Telewest Global Inc.+ ........           8,867             7,216
    53,000    Winstar
                Communications Inc.+ .......             133                58
                                                ------------      ------------
                                                   3,664,112         6,238,153
                                                ------------      ------------
              TRANSPORTATION -- 0.7%
   130,000    GATX Corp. ...................       3,650,103         3,465,800
    97,500    Grupo TMM SA, Cl. A, ADR+ ....         866,789           231,075
     2,000    Irish Continental Group plc+ .          17,829            25,153
    50,000    OMI Corp. ....................         313,120           801,000
     5,100    Providence & Worcester
                Railroad Co. ...............          42,979            56,202
                                                ------------      ------------
                                                   4,890,820         4,579,230
                                                ------------      ------------
              WIRELESS COMMUNICATIONS -- 2.0%
     6,000    Airgate Pcs Inc.+ ............         137,880           117,600
    50,000    Centennial Communications
                Corp.+ .....................         545,692           294,000
        13    Microcell Telecommunications
                Inc., Cl. B+ ...............             111               366
     5,000    Nextel Communications Inc.,
                Cl. A+ .....................          35,338           119,200
    72,000    Price Communications Corp.+ ..         905,273         1,098,000
    43,700    Rogers Wireless
                Communications Inc., Cl. B+          574,257         1,372,617
    55,000    Rural Cellular Corp., Cl. A+ .         374,090           378,950
    12,000    Triton PCS Holdings Inc.,
                Cl. A+ .....................          93,020            30,720
     5,000    UbiquiTel Inc.+ ..............           2,700            20,000
    64,000    Vimpel-Communications,
                ADR+ .......................       1,651,615         6,963,200
    80,000    Western Wireless Corp.,
                Cl. A+ .....................         279,042         2,056,800
                                                ------------      ------------
                                                   4,599,018        12,451,453
                                                ------------      ------------
              TOTAL COMMON STOCKS ..........     412,094,981       607,637,792
                                                ------------      ------------


                                                                     MARKET
    SHARES                                          COST              VALUE
    ------                                          ----             ------

              PREFERRED STOCKS -- 1.7%
              BROADCASTING -- 0.2%
     1,063    Granite Broadcasting Corp.,
                12.750% Pfd.+ ..............    $    439,683      $    435,830
       100    Gray Television Inc.,
                8.000% Cv. Pfd.,
                Ser. C (b)(d) ..............       1,000,000         1,020,000
     1,131    PTV Inc., 10.000% Pfd.,
                Ser. A .....................               0             5,909
                                                ------------      ------------
                                                   1,439,683         1,461,739
                                                ------------      ------------
              BUSINESS SERVICES -- 0.3%
    21,618    Interep National Radio Sales
                Inc., 4.000% Cv. Pfd.,
                Ser. A (b)(d) ..............       2,163,147         1,746,746
                                                ------------      ------------
              COMMUNICATIONS EQUIPMENT -- 0.3%
    13,000    Andrew Corp.,
                7.750% Cv. Pfd., Ser. A ....         633,275         2,223,000
                                                ------------      ------------
              DIVERSIFIED INDUSTRIAL -- 0.1%
              WHX Corp.,
    39,400      $3.75 Cv. Pfd., Ser. B+ ....         191,751           197,000
    58,000      6.500% Cv. Pfd., Ser. A+ ...         463,067           284,200
                                                ------------      ------------
                                                     654,818           481,200
                                                ------------      ------------
              PUBLISHING -- 0.8%
   155,000    News Corp. Ltd., Pfd., ADR ...         912,485         4,856,150
                                                ------------      ------------
              TOTAL PREFERRED STOCKS               5,803,408        10,768,835
                                                ------------      ------------
              WARRANTS -- 0.1%
              AUTOMOTIVE: PARTS AND ACCESSORIES -- 0.0%
     1,213    Exide Technologies,
                expires 05/05/11+ ..........           2,247             3,616
                                                ------------      ------------
              BUSINESS SERVICES -- 0.1%
   250,000    GP Strategies Corp.,
                expires 08/14/08+ (b) ......         637,065           637,065
                                                ------------      ------------
              COMPUTER SOFTWARE AND SERVICES -- 0.0%
       430    Anacomp Inc., Cl. B,
                expires 12/10/06+ ..........               0                34
                                                ------------      ------------
              HEALTH CARE -- 0.0%
    14,424    Del Global Technologies Corp.,
                expires 03/28/08+ ..........          24,809            15,866
                                                ------------      ------------
              TELECOMMUNICATIONS -- 0.0%
        86    NTL Inc., expires 01/13/11+ ..             124               461
                                                ------------      ------------

                 See accompanying notes to financial statements.

                                       11


THE GABELLI SMALL CAP GROWTH FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- SEPTEMBER 30, 2004
- --------------------------------------------------------------------------------

                                                                     MARKET
    SHARES                                          COST              VALUE
    ------                                          ----             ------

              WARRANTS (CONTINUED)
              WIRELESS COMMUNICATIONS -- 0.0%
     1,387    Microcell Telecommunications
                Inc., Cl. A, expires
                05/01/05+ ..................    $      1,990      $     17,645
     2,312    Microcell Telecommunications
                Inc., Cl. B,
                expires 05/01/08+ ..........           3,553            28,317
                                                ------------      ------------
                                                       5,543            45,962
                                                ------------      ------------
              TOTAL WARRANTS ...............         669,788           703,004
                                                ------------      ------------

 PRINCIPAL
  AMOUNT
 ---------
              CORPORATE BONDS -- 0.4%
              AVIATION: PARTS AND SERVICES -- 0.1%
$  600,000    GenCorp Inc., Sub. Deb. Cv.,
                5.750%, 04/15/07 ...........         570,724           616,500
                                                ------------      ------------
              BUILDING AND CONSTRUCTION -- 0.0%
   100,000    Foster Wheeler Ltd.,
                Sub. Deb. Cv.,
                6.500%, 06/01/07 (b)(e) ....          41,638            90,500
                                                ------------      ------------
              BUSINESS SERVICES -- 0.3%
 2,000,000    GP Strategies Corp., Sub. Deb.,
                6.000%, 08/14/08 (b) .......       1,463,787         1,377,950
                                                ------------      ------------
              COMPUTER SOFTWARE AND SERVICES -- 0.0%
   300,000    Exodus Communications Inc.,
                Sub. Deb. Cv.,
                5.250%, 02/15/08+ (b)(c) ...           1,185                 0
                                                ------------      ------------
              HEALTH CARE -- 0.0%
    28,848    Del Global Technologies Corp.,
                6.000%, 03/28/07 (b) .......          28,848            21,636
                                                ------------      ------------
              TOTAL CORPORATE BONDS ........       2,106,182         2,106,586
                                                ------------      ------------
              TOTAL
                INVESTMENTS -- 100.1% ......    $420,674,359       621,216,217
                                                ============

              OTHER ASSETS AND LIABILITIES (NET) -- (0.1)%            (745,467)
                                                                  ------------
              NET ASSETS -- 100.0% .........                      $620,470,750
                                                                  ============

- ----------
              For Federal tax purposes:
              Aggregate cost of investments ................      $422,888,176
                                                                  ============
              Gross unrealized appreciation ................      $225,151,899
              Gross unrealized depreciation ................       (26,823,858)
                                                                  ------------
              Net unrealized appreciation (depreciation) ...      $198,328,041
                                                                  ============

- ----------
(a)   Security  considered an affiliated  holding because the Fund owns at least
      5% of the outstanding shares. See Note 9.
(b)   Security  fair  valued  under  procedures  established  by  the  Board  of
      Directors.  The  procedures  may  include  reviewing  available  financial
      information  about the  company  and  reviewing  valuation  of  comparable
      securities  and other factors on a regular basis.  The aggregate  value of
      such securities is $5,282,507 or 0.9% of net assets.
(c)   Security is in default.
(d)   Security exempt from registration under Rule 144A of the Securities Act of
      1933, as amended.  These  securities may be resold in transactions  exempt
      from  registration,   normally  to  qualified   institutional  buyers.  At
      September 30, 2004, the market value of Rule 144A  securities  amounted to
      $2,766,746 or 0.4% of total net assets.
(e)   This bond was  exchanged  for 151 shares of the  company's  0.00% Series B
      Preferred  Stock  and  16,060  shares  of  its  Common  Stock,   effective
      9/21/2004. Details of the exchanged securities and their market value were
      not available as of 9/30/2004 and the bond was fair valued at that date.
+     Non-income producing security.
ADR - American Depository Receipt.

                 See accompanying notes to financial statements.

                                       12


                        THE GABELLI SMALL CAP GROWTH FUND

STATEMENT OF ASSETS AND LIABILITIES
SEPTEMBER 30, 2004
- --------------------------------------------------------------------------------

ASSETS:
  Investments, at value (cost $419,853,166) ..............     $620,573,217
  Investments in affiliates, at value
    (cost $821,193) ......................................          643,000
  Foreign currency, at value (cost $10,139) ..............           10,343
  Dividends and interest receivable ......................          498,004
  Receivable for investments sold ........................          420,930
  Receivable for Fund shares sold ........................          661,853
  Other assets ...........................................            5,165
                                                               ------------
  TOTAL ASSETS ...........................................      622,812,512
                                                               ------------
LIABILITIES:
  Due to custodian .......................................          304,944
  Payable for investments purchased ......................          216,800
  Payable for Fund shares redeemed .......................          923,339
  Payable for investment advisory fees ...................          506,164
  Payable for distribution fees ..........................          126,588
  Payable for shareholder services fees ..................          126,119
  Payable for shareholder communication fees .............           52,753
  Other accrued expenses .................................           85,055
                                                               ------------
  TOTAL LIABILITIES ......................................        2,341,762
                                                               ------------
  NET ASSETS applicable to 23,978,758
    shares outstanding ...................................     $620,470,750
                                                               ============
NET ASSETS CONSIST OF:
  Capital stock, at $0.001 par value .....................     $     23,979
  Additional paid-in capital .............................      396,877,526
  Accumulated net investment loss ........................         (105,829)
  Accumulated net realized gain on investments
    and foreign currency transactions ....................       23,132,693
  Net unrealized appreciation on investments
    and foreign currency translations ....................      200,542,381
                                                               ------------
  TOTAL NET ASSETS .......................................     $620,470,750
                                                               ============
SHARES OF CAPITAL STOCK:
  CLASS AAA:
  Net Asset Value, offering and redemption price
    per share ($620,333,778 / 23,973,450 shares
    outstanding; 200,000,000 shares authorized of
    $0.001 par value) ....................................           $25.88
                                                                     ======
  CLASS A:
  Net Asset Value and redemption price per share
    ($58,046 / 2,242 shares outstanding;
    50,000,000 shares authorized of
    $0.001 par value) ....................................           $25.89
                                                                     ======
  Maximum sales charge ...................................            5.75%
                                                                     ======
  Maximum offering price per share (NAV / 0.9425,
    based on maximum sales charge of 5.75% of
    the offering price at September 30, 2004) ............           $27.47
                                                                     ======
  CLASS B:
  Net Asset Value and offering price per share
    ($54,801 / 2,129 shares outstanding; 50,000,000
    shares authorized of $0.001 par value) ...............           $25.74(a)
                                                                     ======
  CLASS C:
  Net Asset Value and offering price per share
    ($24,125 / 937.3 shares outstanding; 50,000,000
    shares authorized of $0.001 par value) ...............           $25.74(a)
                                                                     ======
- ----------
(a) Redemption price varies based on length of time held.


STATEMENT OF OPERATIONS
FOR THE YEAR ENDED SEPTEMBER 30, 2004
- --------------------------------------------------------------------------------

INVESTMENT INCOME:
  Dividends (net of foreign taxes of $27,313) ...............     $  7,546,460
  Interest ..................................................          276,969
                                                                  ------------
  TOTAL INVESTMENT INCOME ...................................        7,823,429
                                                                  ------------
EXPENSES:
  Investment advisory fees ..................................        6,144,534
  Distribution fees -- Class AAA ............................        1,536,007
  Distribution fees -- Class A ..............................               59
  Distribution fees -- Class B ..............................              235
  Distribution fees -- Class C ..............................               35
  Shareholder services fees .................................          546,368
  Shareholder communications expenses .......................          161,260
  Custodian fees ............................................          133,839
  Legal and audit fees ......................................           53,030
  Directors' fees ...........................................           45,250
  Registration fees .........................................           26,820
  Miscellaneous expenses ....................................           99,053
                                                                  ------------
  TOTAL EXPENSES ............................................        8,746,490
                                                                  ------------
  NET INVESTMENT LOSS .......................................         (923,061)
                                                                  ------------
NET REALIZED AND UNREALIZED GAIN/(LOSS) ON
  INVESTMENTS, FUTURES CONTRACTS AND
  FOREIGN CURRENCY TRANSACTIONS:
  Net realized gain on investments and
    futures contracts .......................................       27,633,502
  Net realized loss on foreign currency transactions ........           (2,001)
  Net change in unrealized appreciation/depreciation
    on investments and foreign currency
    translations ............................................       87,063,565
                                                                  ------------
  NET REALIZED AND UNREALIZED GAIN ON
    INVESTMENTS, FUTURES CONTRACTS AND
    FOREIGN CURRENCY TRANSACTIONS ...........................      114,695,066
                                                                  ------------
  NET INCREASE IN NET ASSETS RESULTING
    FROM OPERATIONS .........................................     $113,772,005
                                                                  ============

                 See accompanying notes to financial statements.

                                       13


                        THE GABELLI SMALL CAP GROWTH FUND

STATEMENT OF CHANGES IN NET ASSETS
- --------------------------------------------------------------------------------



                                                                                           Year Ended           Year Ended
                                                                                       September 30, 2004   September 30, 2003
                                                                                       ------------------   ------------------
                                                                                                        
OPERATIONS:
  Net investment loss .................................................................   $   (923,061)       $ (1,046,497)
  Net realized gain on investments, futures contracts and foreign currency transactions     27,631,501           5,606,020
  Net change in unrealized appreciation/depreciation on investments, futures contracts
    and foreign currency translations .................................................     87,063,565         112,208,652
                                                                                          ------------        ------------
  NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS ................................    113,772,005         116,768,175
                                                                                          ------------        ------------
DISTRIBUTIONS TO SHAREHOLDERS:
  Net realized short-term gain on investment transactions
    Class AAA .........................................................................     (2,246,976)           (300,296)
  Net realized long-term gain on investment transactions
    Class AAA .........................................................................     (2,105,462)         (6,071,352)
                                                                                          ------------        ------------
  TOTAL DISTRIBUTIONS TO SHAREHOLDERS .................................................     (4,352,438)         (6,371,648)
                                                                                          ------------        ------------
CAPITAL SHARE TRANSACTIONS:
  Class AAA ...........................................................................    (29,481,563)          1,584,354
  Class A .............................................................................         57,577                  --
  Class B .............................................................................         54,633                  --
  Class C .............................................................................         24,010                  --
                                                                                          ------------        ------------
  Net increase/(decrease) in net assets from capital share transactions ...............    (29,345,343)          1,584,354
                                                                                          ------------        ------------
  NET INCREASE IN NET ASSETS ..........................................................     80,074,224         111,980,881

NET ASSETS:
  Beginning of period .................................................................    540,396,526         428,415,645
                                                                                          ------------        ------------
  End of period .......................................................................   $620,470,750        $540,396,526
                                                                                          ============        ============


                 See accompanying notes to financial statements.

                                       14


THE GABELLI SMALL CAP GROWTH FUND
NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

1. ORGANIZATION.  The Gabelli Small Cap Growth Fund  (the "Fund") is a series of
Gabelli Equity Series Funds,  Inc. (the  "Corporation"),  which was organized on
July 25, 1991 as a Maryland  corporation.  The Fund is a  diversified,  open-end
management  investment  company  registered under the Investment  Company Act of
1940,  as  amended  (the  "1940  Act"),  and  one of  three  separately  managed
portfolios (collectively,  the "Portfolios") of the Corporation,  each with four
separate classes of shares known as Class AAA, Class A, Class B and Class C. The
Fund's primary objective is capital appreciation.  The Fund commenced investment
operations on October 22, 1991.

2. SIGNIFICANT  ACCOUNTING POLICIES.  The preparation of financial statements in
accordance  with  U.S.  generally  accepted   accounting   principles   requires
management to make estimates and  assumptions  that affect the reported  amounts
and  disclosures in the financial  statements.  Actual results could differ from
those estimates.  The following is a summary of significant  accounting policies
followed by the Fund in the preparation of its financial statements.

SECURITY  VALUATION.  Portfolio  securities  listed or  traded  on a  nationally
recognized securities exchange or traded in the U.S. over-the-counter market for
which market quotations are readily available are valued at the last quoted sale
price or a market's  official  closing  price as of the close of business on the
day the  securities  are being  valued.  If there  were no sales  that day,  the
security is valued at the  average of the  closing  bid and asked  prices or, if
there were no asked  prices  quoted on that day,  then the security is valued at
the closing bid price on that day. If no bid or asked  prices are quoted on such
day,  the  security is valued at the most  recently  available  price or, if the
Board of  Directors  (the  "Board") so  determines,  by such other method as the
Board shall determine in good faith, to reflect its fair market value. Portfolio
securities  traded on more than one national  securities  exchange or market are
valued according to the broadest and most  representative  market, as determined
by Gabelli Funds, LLC (the "Adviser").

Portfolio securities primarily traded on foreign markets are generally valued at
the preceding closing values of such securities on their respective exchanges or
if after the close of the foreign markets, but prior to the close of business on
the day the securities are being valued, market conditions change significantly,
certain foreign securities may be fair valued pursuant to procedures established
by the Board.  Debt  instruments  that are not credit  impaired  with  remaining
maturities  of 60 days or less are valued at  amortized  cost,  unless the Board
determines such does not reflect the securities' fair value, in which case these
securities  will be valued at their fair value as determined by the Board.  Debt
instruments  having a maturity greater than 60 days for which market  quotations
are  readily  available  are valued at the  latest  average of the bid and asked
prices. If there were no asked prices quoted on such day, the security is valued
using the  closing  bid  price.  Futures  contracts  are  valued at the  closing
settlement  price of the  exchange  or board  of trade on which  the  applicable
contract is traded.

Securities and assets for which market  quotations are not readily available are
valued  at their  fair  value  as  determined  in good  faith  under  procedures
established by and under the general  supervision  of the Board.  Fair valuation
methodologies  and procedures may include,  but are not limited to: analysis and
review of available  financial and non-financial  information about the company;
comparisons  to the  valuation  and changes in valuation of similar  securities,
including a comparison of foreign securities to the equivalent U.S. dollar value
ADR  securities at the close of the U.S.  exchange;  and evaluation of any other
information that could be indicative of the value of the security.

                                       15


THE GABELLI SMALL CAP GROWTH FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
- --------------------------------------------------------------------------------

REPURCHASE  AGREEMENTS.  The Fund may  enter  into  repurchase  agreements  with
primary  government  securities dealers recognized by the Federal Reserve Board,
with member banks of the Federal Reserve System or with other brokers or dealers
that meet credit  guidelines  established  by the  Adviser  and  reviewed by the
Board.  Under  the  terms of a  typical  repurchase  agreement,  the Fund  takes
possession  of an  underlying  debt  obligation  subject to an obligation of the
seller to repurchase,  and the Fund to resell,  the obligation at an agreed-upon
price and time, thereby  determining the yield during the Fund's holding period.
The Fund will always receive and maintain  securities as collateral whose market
value, including accrued interest,  will be at least equal to 102% of the dollar
amount  invested by the Fund in each  agreement.  The Fund will make payment for
such  securities  only upon  physical  delivery  or upon  evidence of book entry
transfer of the collateral to the account of the  custodian.  To the extent that
any repurchase transaction exceeds one business day, the value of the collateral
is marked-to-market on a daily basis to maintain the adequacy of the collateral.
If the seller defaults and the value of the collateral declines or if bankruptcy
proceedings   are  commenced  with  respect  to  the  seller  of  the  security,
realization  of the  collateral  by the  Fund  may be  delayed  or  limited.  At
September 30, 2004, there were no open repurchase agreements.

FUTURES  CONTRACTS.  The Fund may engage in futures contracts for the purpose of
hedging  against  changes in the value of its  portfolio  securities  and in the
value of  securities  it  intends  to  purchase.  Upon  entering  into a futures
contract,  the Fund is required to deposit  with the broker an amount of cash or
cash equivalents equal to a certain  percentage of the contract amount.  This is
known as the "initial margin". Subsequent payments ("variation margin") are made
or  received by the Fund each day,  depending  on the daily  fluctuation  of the
value of the  contract.  The daily  changes  in the  contract  are  included  in
unrealized gains or losses. The Fund recognizes a realized gain or loss when the
contract is closed. At September 30, 2004, there were no futures contracts.

There are several  risks in  connection  with the use of futures  contracts as a
hedging  device.  The  change  in  the  value  of  futures  contracts  primarily
corresponds  with the  value  of their  underlying  instruments,  which  may not
correlate with the change in value of the hedged investments. In addition, there
is the risk that the Fund may not be able to enter  into a  closing  transaction
because of an illiquid secondary market.

FORWARD  FOREIGN  EXCHANGE  CONTRACTS.  The Fund may engage in  forward  foreign
exchange contracts for hedging a specific transaction with respect to either the
currency in which the  transaction is denominated or another  currency as deemed
appropriate by the Adviser. Forward foreign exchange contracts are valued at the
forward  rate and are  marked-to-market  daily.  The  change in market  value is
included in  unrealized  appreciation/depreciation  on  investments  and foreign
currency transactions.  When the contract is closed, the Fund records a realized
gain or loss equal to the  difference  between the value of the  contract at the
time it was opened and the value at the time it was closed.

The use of forward foreign exchange contracts does not eliminate fluctuations in
the underlying prices of the Fund's portfolio securities,  but it does establish
a rate of exchange that can be achieved in the future.  Although forward foreign
exchange  contracts  limit the risk of loss due to a decline in the value of the
hedged currency, they also limit any potential gain that might result should the
value of the currency increase. In addition,  the Fund could be exposed to risks
if the  counterparties  to the  contracts  are unable to meet the terms of their
contracts.  At September 30, 2004,  there were no open forward foreign  exchange
contracts.

FOREIGN CURRENCY  TRANSLATION.  The books and records of the Fund are maintained
in United States  (U.S.)  dollars.  Foreign  currencies,  investments  and other
assets and liabilities  are translated  into U.S.  dollars at the

                                       16


THE GABELLI SMALL CAP GROWTH FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
- --------------------------------------------------------------------------------

exchange rates  prevailing at the end of the period,  and purchases and sales of
investment  securities,  income and expenses are translated at the exchange rate
prevailing on the respective  dates of such  transactions.  Unrealized gains and
losses,  which result from changes in foreign  exchange  rates and/or changes in
market    prices   of    securities,    have   been   included   in   unrealized
appreciation/depreciation on investments and foreign currency transactions.  Net
realized  foreign  currency gains and losses  resulting from changes in exchange
rates  include  foreign  currency  gains  and  losses  between  trade  date  and
settlement  date  on  investment  securities   transactions,   foreign  currency
transactions  and the  difference  between the amounts of interest and dividends
recorded on the books of the Fund and the amounts actually received. The portion
of foreign  currency  gains and losses  related to fluctuation in exchange rates
between the  initial  trade date and  subsequent  sale trade date is included in
realized gain/(loss) on investments.

SECURITIES  TRANSACTIONS  AND INVESTMENT  INCOME.  Securities  transactions  are
accounted  for on the  trade  date  with  realized  gain or loss on  investments
determined  by using the  identified  cost method.  Interest  income  (including
amortization  of premium  and  accretion  of  discount)  is  recorded as earned.
Dividend income is recorded on the ex-dividend date.

DIVIDENDS AND  DISTRIBUTIONS  TO  SHAREHOLDERS.  Dividends and  distributions to
shareholders are recorded on the ex-dividend  date. Income dividends and capital
gain  distributions  are  determined  in  accordance  with  Federal  income  tax
regulations which may differ from U.S. generally accepted accounting principles.
These differences are primarily due to differing  treatments of income and gains
on  various  investment  securities  held by the Fund,  timing  differences  and
differing characterization of distributions made by the Fund.

For the fiscal year ended  September  30, 2004,  reclassifications  were made to
decrease  accumulated net investment  loss by $882,830 and decrease  accumulated
net realized gain on investments by $679,000,  with an offsetting  adjustment to
additional paid-in capital.

For the fiscal years ended  September  30, 2004 and 2003,  the tax  character of
distributions  is  $2,246,976  of ordinary  income and  $2,105,462  of long-term
capital gain and $300,296 of ordinary income and $6,071,352 of long-term capital
gain, respectively.

EXPENSES.  Certain  administrative  expenses are common to, and allocated among,
the Portfolios and then among the Classes of Shares.  Such  allocations are made
on the basis of each Portfolio's and Class' average net assets or other criteria
directly  affecting  the  expenses  as  determined  by the  Adviser  pursuant to
procedures established by the Board.

PROVISION  FOR  INCOME  TAXES.  The Fund  intends  to  continue  to qualify as a
regulated  investment company under Subchapter M of the Internal Revenue Code of
1986,  as  amended  (the  "Code").  It is the Fund's  policy to comply  with the
requirements  of the Code  applicable to regulated  investment  companies and to
distribute  substantially  all of its net investment  company taxable income and
net capital gains. Therefore, no provision for Federal income taxes is required.

Dividends and interest from non-U.S.  sources received by the Fund are generally
subject  to  non-U.S.  withholding  taxes  at  rates  ranging  up to  30%.  Such
withholding  taxes may be reduced or  eliminated  under the terms of  applicable
U.S. income tax treaties, and the Fund intends to undertake any procedural steps
required to claim the benefits of such treaties.

                                       17


THE GABELLI SMALL CAP GROWTH FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
- --------------------------------------------------------------------------------

The  difference  between  book and tax basis  undistributed  ordinary  income is
primarily  due to the continued  accrual of defaulted  interest for tax purposes
which has been written down for book purposes.

The difference  between book and tax basis unrealized  appreciation is primarily
due to deferral of losses from wash sales for tax purposes.

As of September 30, 2004, the components of accumulated  earnings/(losses)  on a
tax basis were as follows:

                Undistributed long-term capital gains .........   $ 25,399,703
                Post-October losses ...........................          2,189
                Net unrealized appreciation ...................    198,328,041
                Other temporary differences ...................       (160,688)
                                                                  ------------
                  Total accumulated earnings ..................   $223,569,245
                                                                  ============

3. INVESTMENT  ADVISORY  AGREEMENT.  The Fund  has  entered  into an  investment
advisory  agreement (the "Advisory  Agreement")  with the Adviser which provides
that the Fund will pay the Adviser a fee,  computed  daily and paid monthly,  at
the annual rate of 1.00% of the value of the Fund's average daily net assets. In
accordance  with the  Advisory  Agreement,  the  Adviser  provides a  continuous
investment program for the Fund's portfolio,  oversees the administration of all
aspects of the Fund's  business  and  affairs and pays the  compensation  of all
Officers and Directors of the Fund who are its affiliates.

4. DISTRIBUTION  PLAN.  The  Fund's Board has adopted a  distribution  plan (the
"Plan")  for each class of shares  pursuant  to Rule  12b-1  under the 1940 Act.
Gabelli & Company,  Inc.  ("Gabelli &  Company"),  an  affiliate of the Adviser,
serves as  distributor  of the Fund.  Under the Class AAA,  Class A, Class B and
Class C Share  Plans,  payments  are  authorized  to Gabelli & Company at annual
rates of 0.25%, 0.25%, 1.00% and 1.00%,  respectively,  of the average daily net
assets of those Classes,  the annual  limitations under each Plan. Such payments
are accrued daily and paid monthly.

5. PORTFOLIO SECURITIES. Purchases and proceeds from the sales of securities for
the year ended September 30, 2004, other than short-term securities,  aggregated
$63,915,865 and $91,705,162, respectively.

6. TRANSACTIONS  WITH  AFFILIATES.  During  the fiscal year ended  September 30,
2004,  the Fund paid  brokerage  commissions  of  $201,259 to Gabelli & Company.
During the fiscal year ended September 30, 2004, Gabelli & Company received $458
from investors representing commissions (sales charges and underwriting fees) on
sales and redemptions of Fund shares.

The cost of  calculating  the Fund's net asset value per share is a Fund expense
pursuant to the Advisory  Agreement.  During the fiscal year ended September 30,
2004,  the Fund  reimbursed the Adviser  $34,800 in connection  with the cost of
computing  the  Fund's  net asset  value,  which is  included  in  miscellaneous
expenses in the Statement of Operations.

7. LINE OF  CREDIT.  The Fund has  access to an  unsecured  line of credit up to
$25,000,000  from the  custodian for temporary  borrowing  purposes.  Borrowings
under this  arrangement  bear  interest at 0.75% above the Federal Funds rate on
outstanding  balances.  There were no  borrowings  outstanding  at September 30,
2004.

The  average  daily  amount of  borrowings  outstanding  within  the year  ended
September 30, 2004 was $1,272,549 with a related  weighted average interest rate
of  1.78%.  The  maximum  amount  borrowed  at any time  during  the year  ended
September 30, 2004 was $9,451,000.

                                       18


THE GABELLI SMALL CAP GROWTH FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
- --------------------------------------------------------------------------------

8. CAPITAL STOCK TRANSACTIONS. The Fund offers four classes of shares--Class AAA
Shares, Class A Shares, Class B Shares, and Class C Shares. Class AAA Shares are
offered through selected  broker/dealers  without a sales charge. Class A Shares
are subject to a maximum  front-end  sales  charge of 5.75%.  Class B Shares are
subject to a contingent  deferred sales charge (CDSC) upon redemption within six
years of purchase. The applicable CDSC is equal to a declining percentage of the
lesser of the net asset value per share at the date of the original  purchase or
at the date of redemption,  based on the length of time held. Class C Shares are
subject to a 1% CDSC for one year after  purchase.  As of July 27,  2004,  Class
BShares are  available  only  through  exchange of Class  BShares of other Funds
distributed by Gabelli &Company.

Effective November 1, 2004, the Fund will impose a 2.00% redemption fee on Class
AAA, Class A, Class B and Class C shares that are purchased on or after November
1, 2004, and redeemed or exchanged  within 60 days after the date of a purchase.
The  redemption  fee is  deducted  from the  proceeds  otherwise  payable to the
redeeming shareholders and retained by the Fund.

Transactions in shares of capital stock were as follows:




                                                          YEAR ENDED                         YEAR ENDED
                                                      SEPTEMBER 30, 2004                SEPTEMBER 30, 2003
                                                  ---------------------------    ------------------------------
                                                    SHARES          AMOUNT         SHARES            AMOUNT
                                                  ----------    -------------    ----------       -------------
                                                          CLASS AAA                       CLASS AAA
                                                  ---------------------------    ------------------------------
                                                                                      
Shares sold ................................       6,139,577    $ 153,305,617     6,936,908       $ 131,697,417
Shares issued upon reinvestment of dividends         172,209        4,162,298       338,280           6,099,180
Shares redeemed ............................      (7,494,730)    (186,949,478)   (7,267,158)       (136,212,243)
                                                  ----------    -------------    ----------       -------------
    Net increase/(decrease) ................      (1,182,944)   $ (29,481,563)        8,030       $   1,584,354
                                                  ==========    =============    ==========       =============

                                                           CLASS A                         CLASS A
                                                  ---------------------------    ------------------------------
Shares sold ................................           2,253    $      57,859            --                  --
Shares issued upon reinvestment of dividends              --               --            --                  --
Shares redeemed ............................             (11)            (282)           --                  --
                                                  ----------    -------------    ----------       -------------
    Net increase ...........................           2,242    $      57,577            --                  --
                                                  ==========    =============    ==========       =============

                                                           CLASS B                         CLASS B
                                                  ---------------------------    ------------------------------
Shares sold ................................           2,268    $      58,160            --                  --
Shares issued upon reinvestment of dividends              --               --            --                  --
Shares redeemed ............................            (139)          (3,527)           --                  --
                                                  ----------    -------------    ----------       -------------
    Net increase ...........................           2,129    $      54,633            --                  --
                                                  ==========    =============    ==========       =============

                                                           CLASS C                         CLASS C
                                                  ---------------------------    ------------------------------
Shares sold ................................             937    $      24,010            --                  --
Shares issued upon reinvestment of dividends              --               --            --                  --
Shares redeemed ............................              --               --            --                  --
                                                  ----------    -------------    ----------       -------------
    Net increase ...........................             937    $      24,010            --                  --
                                                  ==========    =============    ==========       =============


                                       19


THE GABELLI SMALL CAP GROWTH FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
- --------------------------------------------------------------------------------

9. TRANSACTIONS  IN  SECURITIES  OF  AFFILIATED  ISSUERS.  The  1940 Act defines
affiliated  issuers as those in which the Fund's holdings of an issuer represent
5% or more of the outstanding  voting securities of the issuer. A summary of the
Fund's  transactions  in the  securities of these issuers  during the year ended
September 30, 2004 is set forth below:




                                                                              Net Change                     Percent
                                             Shares                          in Unrealized    Value at        Owned
                                Beginning   Purchased  Ending    Dividend    Appreciation/  September 30,   of Shares
                                  Shares     (Sold)    Shares     Income     Depreciation       2004       Outstanding
                                ---------   ---------  -------   --------    -------------  -------------  -----------
                                                                                         
Trans-Lux Corp.                   95,000      5,000    100,000   $13,650       $(51,200)      $643,000        10.28%
                                ---------   ---------  -------   --------    -------------  -------------  -----------


10. OTHER MATTERS.  On October 7, 2003,  the Fund's Adviser  received a subpoena
from the Attorney  General of the State of New York  requesting  information  on
mutual fund shares trading  practices.  The Adviser has also received a subpoena
and letters  from the SEC  requesting  information  about  mutual  fund  trading
practices  and valuation of portfolio  securities.  The Adviser is responding to
these  requests.  The Fund  does not  believe  that  these  matters  will have a
material adverse effect on the Fund's  financial  position or the results of its
operations.

11. INDEMNIFICATIONS.  The  Fund enters into contracts that contain a variety of
indemnifications.  The Fund's  maximum  exposure  under  these  arrangements  is
unknown.  However, the Fund has not had prior claims or losses pursuant to these
contracts and expects the risk of loss to be remote.

                                       20


THE GABELLI SMALL CAP GROWTH FUND
FINANCIAL HIGHLIGHTS
- --------------------------------------------------------------------------------

Selected data for a share of capital stock outstanding throughout each period:




                                             INCOME
                                    FROM INVESTMENT OPERATIONS                                    DISTRIBUTIONS
                 ---------------------------------------------------------------    ----------------------------------------------
                                                        Net
                 Net Asset                          Realized and         Total                        Net
   Period          Value,             Net            Unrealized          from          Net          Realized
   Ended         Beginning        Investment       Gain/(Loss) on     Investment    Investment      Gain on             Total
September 30     of Period       Income/(Loss)       Investments      Operations      Income      Investments        Distributions
- ------------     ---------       -------------     --------------     ----------    ----------    -----------        -------------
                                                                                                   
Class AAA
  2004             $21.48           $(0.04)             $4.61           $4.57            --         $(0.17)             $(0.17)
  2003              17.04            (0.05)              4.74            4.69            --          (0.25)              (0.25)
  2002              17.13            (0.04)              0.31            0.27        $(0.01)         (0.35)              (0.36)
  2001              23.60             0.06              (1.75)          (1.69)        (0.05)         (4.73)              (4.78)
  2000              21.84             0.06               4.16            4.22            --          (2.46)              (2.46)

Class A
  2004(a)          $24.49           $(0.06)             $1.46           $1.40            --             --                  --

Class B
  2004(a)          $24.49           $(0.19)             $1.44           $1.25            --             --                  --

Class C
  2004(a)          $24.49           $(0.20)             $1.45           $1.25            --             --                  --




                                                RATIOS TO AVERAGE NET ASSETS/SUPPLEMENTAL DATA
                                            ---------------------------------------------------------

                  Net Asset                 Net Assets
   Period           Value,                     End of             Net                       Portfolio
   Ended            End of       Total         Period         Investment      Operating     Turnover
September 30        Period      Return+      (in 000's)      Income/(Loss)    Expenses        Rate
- ------------      ---------     -------     -----------      -------------    ---------     ---------
                                                                             
Class AAA
  2004              $25.88       21.34%       $620,334          (0.15)%          1.42%         10%
  2003               21.48       27.84         540,397          (0.22)           1.45           4
  2002               17.04        1.39         428,416          (0.22)           1.45          10
  2001               17.13       (7.47)        372,865           0.30            1.45          17
  2000               23.60       21.00         366,459           0.26            1.49          47

Class A
  2004(a)           $25.89        5.72%            $58          (0.32)%(b)       1.42%(b)      10%

Class B
  2004(a)           $25.74        5.10%            $55          (1.02)%(b)       2.17%(b)      10%

Class C
  2004(a)           $25.74        5.10%            $24          (1.07)%(b)       2.17%(b)      10%

<FN>
- ----------
+   Total return  represents  aggregate  total return of a  hypothetical  $1,000
    investment  at the beginning of the period and sold at the end of the period
    including  reinvestment  of  dividends.  Total return for the period of less
    than one year is not annualized.
(a) From the  commencement  of  offering  Class A, Class B and Class C Shares on
    December 31, 2003.
(b) Annualized.
</FN>


                 See accompanying notes to financial statements.

                                       21


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
- --------------------------------------------------------------------------------

To the Shareholders and Board of Directors of
The Gabelli Small Cap Growth Fund

We have audited the accompanying statement of assets and liabilities,  including
the schedule of investments,  of The Gabelli Small Cap Growth Fund (the "Fund"),
a series of Gabelli Equity Series Funds, Inc., as of September 30, 2004, and the
related  statement  of  operations  for the year then ended,  the  statement  of
changes in net assets for each of the two years in the period  then  ended,  and
the  financial  highlights  for each of the five years in the period then ended.
These financial  statements and financial  highlights are the  responsibility of
the  Fund's  management.  Our  responsibility  is to express an opinion on these
financial statements and financial highlights based on our audits.

We conducted our audits in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements and financial highlights are free of material misstatement.  An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures in the financial statements and financial highlights. Our procedures
included  confirmation  of  securities  owned  as  of  September  30,  2004,  by
correspondence  with the Fund's  custodian  and brokers or by other  appropriate
auditing procedures where replies from brokers were not received.  An audit also
includes assessing the accounting principles used and significant estimates made
by  management,   as  well  as  evaluating  the  overall   financial   statement
presentation.  We believe  that our audits  provide a  reasonable  basis for our
opinion.

In our opinion,  the financial  statements and financial  highlights referred to
above present fairly, in all material  respects,  the financial  position of The
Gabelli  Small Cap  Growth  Fund at  September  30,  2004,  the  results  of its
operations  for the year then  ended,  the changes in its net assets for each of
the two years in the period then ended, and its financial highlights for each of
the five years in the period  then  ended,  in  conformity  with U.S.  generally
accepted accounting principles.


                                                           /s/ ERNST & YOUNG LLP

New York, New York
November 12, 2004

                                       22


THE GABELLI SMALL CAP GROWTH FUND
ADDITIONAL FUND INFORMATION (UNAUDITED)
- --------------------------------------------------------------------------------

The  business  and affairs of the Fund are managed  under the  direction  of the
Fund's Board of Directors.  Information pertaining to the Directors and officers
of the Fund is set forth below. The Fund's  Statement of Additional  Information
includes  additional  information  about The  Gabelli  Small Cap  Growth  Fund's
Directors and is available, without charge, upon request, by calling 800-GABELLI
(800-422-3554)  or by  writing  to The  Gabelli  Small  Cap  Growth  Fund at One
Corporate Center, Rye, NY 10580-1422.




                                       NUMBER OF
                                         FUNDS
                                        IN FUND
                                       COMPLEX
NAME, POSITION(S)      TERM OF OFFICE  OVERSEEN
    ADDRESS 1          AND LENGTH OF      BY              PRINCIPAL OCCUPATION(S)                      OTHER DIRECTORSHIPS
     AND AGE           TIME SERVED 2   DIRECTOR           DURING PAST FIVE YEARS                       HELD BY DIRECTOR 3
- ------------------     --------------  ---------          -----------------------                      -------------------
                                                                                 
INTERESTED DIRECTORS 4:
- ----------------------
MARIO J. GABELLI         Since 1991        24     Chairman of the Board and Chief            Director of Morgan Group
Director and                                      Executive Officer of Gabelli Asset         Holdings, Inc.
Chief Investment Officer                          Management Inc. and (holding company)
Age: 62                                           Chief Investment Officer of Gabelli
                                                  Funds, LLC and GAMCO Investors, Inc.;
                                                  Vice Chairman and Chief Executive
                                                  Officer of Lynch Interactive Corporation
                                                  (multimedia and services)

JOHN D. GABELLI          Since 1991        10     Senior Vice President of Gabelli & Company,                     --
Director                                          Inc.; Director of Gabelli Advisers, Inc.
Age: 60

KARL OTTO POHL           Since 1992        34     Member of the Shareholder Committee of     Director of Gabelli Asset Management
Director                                          Sal Oppenheim Jr. & Cie (private           Inc. (investment management); Chairman,
Age: 74                                           investment bank); Former President of      Incentive Capital and Incentive Asset
                                                  the Deutsche Bundesbank and Chairman of    Management (Zurich); Director at Sal
                                                  its Central Bank Council (1980-1991)       Oppenheim Jr. & Cie, Zurich


NON-INTERESTED DIRECTORS:
- ------------------------
ANTHONY J. COLAVITA      Since 1991        36     President and Attorney at Law in the law                        --
Director                                          firm of Anthony J. Colavita, P.C.
Age: 68

VINCENT D. ENRIGHT       Since 1991        13     Former Senior Vice President and Chief     Director of Aphton Corporation
Director                                          Financial Officer of KeySpan Energy        (biopharmaceutical company)
Age: 60                                           Corporation

ROBERT J. MORRISSEY      Since 1991        10     Partner in the law firm of Morrissey,                           --
Director                                          Hawkins & Lynch
Age: 65

ANTHONY R. PUSTORINO     Since 1991        17     Certified Public Accountant; Professor     Director of Lynch Corporation
Director                                          Emeritus, Pace University                  (diversified manufacturing)
Age: 79

ANTHONIE C. VAN EKRIS    Since 1991        20     Managing Director of BALMAC                Director of Aurado Energy, Inc.
Director                                          International, Inc. (commodities)          (oil and gas operations)
Age: 70

SALVATORE J. ZIZZA       Since 2001        24     Chairman, Hallmark Electrical Supplies     Director of Hollis Eden
Director                                          Corp.; Former Executive Vice President     Pharmaceuticals; Director of Earl
Age: 58                                           of FMG Group (OTC), a healthcare           Scheib, Inc. (automotive services)
                                                  provider.
OFFICERS:
- --------
BRUCE N. ALPERT          Since 1991        --     Executive Vice President and Chief                              --
President and Treasurer                           Operating Officer of Gabelli Funds, LLC
Age: 52                                           since 1988 and an officer of all mutual
                                                  funds advised by Gabelli Funds, LLC and
                                                  its affiliates. Director and President
                                                  of Gabelli Advisers, Inc.

JAMES E. MCKEE           Since 1995        --     Vice President, General Counsel and                             --
Secretary                                         Secretary of Gabelli Asset Management
Age: 41                                           Inc. since 1999 and GAMCO Investors,
                                                  Inc. since 1993; Secretary of all
                                                  mutual funds advised by Gabelli Advisers,
                                                  Inc. and Gabelli Funds, LLC

<FN>
- -----------
1  Address: One Corporate Center, Rye, NY 10580-1422, unless otherwise noted.
2  Each Director will hold office for an indefinite term until the earliest of
   (i) the next meeting of shareholders if any, called for the purpose of
   considering the election or re-election of such Director and until the
   election and qualification of his or her successor, if any, elected at such
   meeting, or (ii) the date a Director resigns or retires, or a Director is
   removed by the Board of Directors or shareholders, in accordance with the
   Fund's By-Laws and Articles of Incorporation.
3  This column includes only directorships of companies required to report to
   the SEC under the Securities and Exchange Act of 1934 (i.e. public companies)
   or other investment companies registered under the 1940 Act.
4  "Interested person" of the Fund as defined in the Investment Company Act of
   1940. Messrs. Gabelli, Gabelli and Pohl are each considered an "interested
   person" because of their affiliation with Gabelli Funds, LLC which acts as
   each Fund's investment adviser. Mario J.Gabelli and John D. Gabelli are
   brothers.
</FN>


- --------------------------------------------------------------------------------
                   2004 TAX NOTICE TO SHAREHOLDERS (Unaudited)
     For the fiscal year ended  September 30, 2004,  the Fund paid to Class
     AAA  shareholders,  on December 22, 2003, an ordinary  income dividend
     (comprised of short-term capital gains) totaling $0.0888 per share and
     long-term  capital gains  totaling  $0.0832 per share.  For the fiscal
     year ended  September  30, 2004,  0% of the ordinary  income  dividend
     qualifies   for  the   dividend   received   deduction   available  to
     corporations  and  31.63%  of the  ordinary  income  distribution  was
     qualifying  dividend income. An estimate of qualified  dividend income
     of $7,104,617 was received by the Fund through September 30, 2004 that
     qualifies  for a reduced tax rate  pursuant to the Jobs and Growth Tax
     Relief Reconciliation Act of 2003.
- --------------------------------------------------------------------------------

                                       23


                        Gabelli Equity Series Funds, Inc.
                        THE GABELLI SMALL CAP GROWTH FUND
                              One Corporate Center
                            Rye, New York 10580-1422
                                   800-GABELLI
                                  800-422-3554
                                FAX: 914-921-5118
                            WEBSITE: www.gabelli.com
                            E-MAIL: info@gabelli.com
                   Net Asset Value available daily by calling
                           800-GABELLI after 6:00 P.M.


                               BOARD OF DIRECTORS

Mario J. Gabelli, CFA                                Karl Otto Pohl
CHAIRMAN AND CHIEF                                   FORMER PRESIDENT
INVESTMENT OFFICER                                   DEUTSCHE BUNDESBANK
GABELLI ASSET MANAGEMENT INC

Anthony J. Colavita                                  Anthony R. Pustorino
ATTORNEY-AT-LAW                                      CERTIFIED PUBLIC ACCOUNTANT
ANTHONY J. COLAVITA, P.C                             PROFESSOR EMERITUS
                                                     PACE UNIVERSITY

Vincent D. Enright                                   Anthonie C. van Ekris
FORMER SENIOR VICE PRESIDENT                         MANAGING DIRECTOR
AND CHIEF FINANCIAL OFFICER                          BALMAC INTERNATIONAL, INC.
KEYSPAN ENERGY CORP

John D. Gabelli                                      Salvatore J. Zizza
SENIOR VICE PRESIDENT                                CHAIRMAN
GABELLI & COMPANY, INC.                              HALLMARK ELECTRICAL
                                                     SUPPLIES CORP.

Robert J. Morrissey
ATTORNEY-AT-LAW
MORRISSEY, HAWKINS & LYNCH


                                    OFFICERS

Bruce N. Alpert                                      James E. McKee
PRESIDENT AND TREASURER                              SECRETARY

                                   DISTRIBUTOR
                             Gabelli & Company, Inc.

                  CUSTODIAN, TRANSFER AGENT AND DIVIDEND AGENT
                       State Street Bank and Trust Company

                                  LEGAL COUNSEL
                    Skadden, Arps, Slate, Meagher & Flom LLP


- --------------------------------------------------------------------------------
This report is submitted for the general  information of the shareholders of The
Gabelli  Small  Cap  Growth  Fund.  It is not  authorized  for  distribution  to
prospective investors unless preceded or accompanied by an effective prospectus.
- --------------------------------------------------------------------------------
GAB443Q304SR




[PHOTO OMITTED]

THE
GABELLI
SMALL CAP
GROWTH
FUND




                                                                   ANNUAL REPORT
                                                              SEPTEMBER 30, 2004


                         THE GABELLI EQUITY INCOME FUND

                                ANNUAL REPORT (A)
                               SEPTEMBER 30, 2004



TO OUR SHAREHOLDERS,

      During the fiscal year ended September 30, 2004, the Gabelli Equity Income
Fund (the "Fund") rose 17.1%,  while the Standard & Poor's ("S&P") 500 Index and
the Lipper  Equity Income Fund Average rose 13.9% and 16.7%,  respectively.  The
Fund  outperformed  both of those indices for the trailing twelve months as well
as for all the  longer-term  intervals  shown in the  comparative  results table
below.

      Enclosed  is the  investment  portfolio  and  financial  statements  as of
September 30, 2004.


COMPARATIVE RESULTS


- -----------------------------------------------------------------------------------------------------------------
                          AVERAGE ANNUAL RETURNS THROUGH SEPTEMBER 30, 2004 (B)
                          -----------------------------------------------------
                                                                                                         Since
                                                     Year to                                            Inception
                                            Quarter   Date      1 Year     3 Year   5 Year    10 Year   (1/2/92)
                                           --------- -------    ------     ------   ------    -------   --------

                                                                                    
  GABELLI EQUITY INCOME FUND CLASS AAA ... (0.46)%    3.68%     17.13%     8.87%     6.85%    12.34%     11.95%

  S&P 500 Index .......................... (1.87)     1.51      13.86      4.04     (1.31)    11.08      10.16
  Nasdaq Composite Index ................. (7.37)    (5.32)      6.15      8.17     (7.13)     9.52       9.65
  Lipper Equity Income Fund Avg. .........  0.55      3.70      16.67      5.18      3.35      9.93      10.03

  Class A ................................ (0.53)     3.62      17.06      8.85      6.84     12.34      11.94
                                           (6.24)(c) (2.34)(c)  10.34(c)   6.69(c)   5.57(c)  11.67(c)   11.42(c)
  Class B ................................ (0.76)     3.00      16.37      8.63      6.71     12.27      11.89
                                           (5.73)(d) (2.00)(d)  11.37(d)   7.78(d)   6.56(d)  12.27(d)   11.89(d)
  Class C ................................ (0.70)     3.13      16.51      8.68      6.74     12.28      11.90
                                           (1.70)(d)  2.13(d)   15.51(d)   8.68(d)   6.74(d)  12.28(d)   11.90(d)

 (a) THE FUND'S FISCAL YEAR ENDS SEPTEMBER 30.
 (b) RETURNS  REPRESENT PAST  PERFORMANCE  AND DO NOT GUARANTEE  FUTURE RESULTS.
     TOTAL RETURNS AND AVERAGE ANNUAL RETURNS REFLECT CHANGES IN SHARE PRICE AND
     REINVESTMENT OF DIVIDENDS AND ARE NET OF EXPENSES.  INVESTMENT  RETURNS AND
     THE  PRINCIPAL  VALUE OF AN  INVESTMENT  WILL  FLUCTUATE.  WHEN  SHARES ARE
     REDEEMED, THEY MAY BE WORTH MORE OR LESS THAN THEIR ORIGINAL  COST. THE S&P
     500 INDEX AND THE NASDAQ COMPOSITE INDEX ARE UNMANAGED  INDICATORS OF STOCK
     MARKET   PERFORMANCE,   WHILE  THE  LIPPER  AVERAGE  REFLECTS  THE  AVERAGE
     PERFORMANCE  OF  MUTUAL  FUNDS  CLASSIFIED  IN  THIS  PARTICULAR  CATEGORY.
     DIVIDENDS  ARE  CONSIDERED  REINVESTED  (EXCEPT  FOR THE  NASDAQ  COMPOSITE
     INDEX).  CURRENT  PERFORMANCE  MAY BE LOWER OR HIGHER THAN THE  PERFORMANCE
     DATA PRESENTED. VISIT WWW.GABELLI.COM FOR PERFORMANCE INFORMATION AS OF THE
     MOST RECENT MONTH END. INVESTORS SHOULD CONSIDER THE INVESTMENT OBJECTIVES,
     RISKS AND CHARGES AND EXPENSES OF THE FUND BEFORE INVESTING. THE PROSPECTUS
     CONTAINS MORE COMPLETE  INFORMATION ABOUT THIS AND OTHER MATTERS AND SHOULD
     BE READ CAREFULLY BEFORE  INVESTING.  PERFORMANCE FOR PERIODS LESS THAN ONE
     YEAR IS NOT ANNUALIZED.
     THE CLASS AAA SHARES' NET ASSET  VALUES ARE USED TO  CALCULATE  PERFORMANCE
     FOR THE PERIODS PRIOR TO THE ISSUANCE OF CLASS A SHARES, CLASS B SHARES AND
     CLASS C SHARES ON DECEMBER 31, 2003. THE ACTUAL PERFORMANCE FOR THE CLASS A
     SHARES,  CLASS B SHARES AND CLASS C SHARES WOULD HAVE BEEN LOWER DUE TO THE
     ADDITIONAL EXPENSES ASSOCIATED WITH THESE CLASSES OF SHARES.
 (c) INCLUDES THE EFFECT OF THE MAXIMUM  5.75% SALES CHARGE AT THE  BEGINNING OF
     THE PERIOD.
 (d) INCLUDES THE EFFECT OF  THE APPLICABLE CONTINGENT  DEFERRED SALES CHARGE AT
     THE END OF THE PERIOD SHOWN FOR CLASS B AND CLASS C SHARES, RESPECTIVELY.
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
 We have  separated  the  portfolio  manager's  commentary  from the  financial
 statements   and  investment   portfolio  due  to  new  corporate   governance
 regulations stipulated by the Sarbanes-Oxley Act of 2002. We have done this to
 ensure that the content of the portfolio manager's commentary is unrestricted.
 The financial  statements and investment  portfolio are mailed separately from
 the commentary.  Both the commentary and the financial  statements,  including
 the   portfolio  of   investments,   will  be  available  on  our  website  at
 www.gabelli.com/funds.
- --------------------------------------------------------------------------------



PERFORMANCE DISCUSSION

      Investors' newly found appreciation of dividend-paying  stocks helped them
outperform broad stock market indices during the past twelve months.  The Fund's
Class AAA Shares gained 17.1% during the past year,  outperforming  both the S&P
500 Index and the Lipper Equity Income Fund Average, which rose 13.9% and 16.7%,
respectively, during the same period.

      In recent years,  utilities  have been among the most  under-loved  market
sectors.  Ill-conceived (and generally  unprofitable) forays into non-regulated,
non-core  businesses  weakened  balance sheets and hurt profits.  Utilities were
also tarred by the Enron  scandal.  Utility  companies have gone back to basics.
Many have dumped non-core  businesses and used the proceeds to strengthen  their
balance sheets. The bold have begun to initiate sensible "growth by acquisition"
strategies,  buying  companies  in  contiguous  operating  areas  and  realizing
meaningful  economies  of scale.  Investors  have  started to take  notice.  The
utilities  sector was among the best performing  sectors during the past year as
the Dow Jones Utilities Average posted a 22.3% gain in the trailing twelve-month
period through  September 30, 2004 versus a 13.9% gain for the S&P 500 Index and
11.0% gain for the Dow Jones Industrial Average.

      Not surprisingly,  several of the Fund's best performing stocks during the
past year were in the energy and utilities  sector.  Among our energy  holdings,
Burlington  Resources,  ConocoPhillips,  ChevronTexaco,  Devon  Energy and Exxon
Mobil stand out as stellar  performers.  In the utilities  arena,  TXU Corp., El
Paso Electric and Allegheny  excelled.  Our  telecommunications  holdings,  most
notably Sprint,  Verizon and SBC Communications,  also contributed positively to
performance. In general, our media sector investments disappointed, with Tribune
and  Viacom   performing  poorly  during  the  trailing   twelve-month   period.
Broadcasting companies Sinclair and Granite and health care stocks such as Merck
and Bristol-Myers Squibb lagged the market and detracted from performance during
the fiscal year.


            COMPARISON OF CHANGE IN VALUE OF A $10,000 INVESTMENT IN
                   THE GABELLI EQUITY INCOME FUND CLASS AAA,
          THE LIPPER EQUITY INCOME FUND AVERAGE AND THE S&P 500 INDEX

[GRAPHIC OMITTED]
PLOT POINTS FOLLOW:
                  Gabelli Equity         Lipper Equity           S&P 500
                     Income Fund          Fund Average             Index
1/2/92                   $10,000               $10,000           $10,000
9/30/92                   10,582                10,601            10,242
9/30/93                   12,752                12,554            11,570
9/30/94                   13,173                12,748            11,996
9/30/95                   15,708                15,429            15,560
9/30/96                   18,323                17,974            18,722
9/30/97                   24,549                23,632            26,291
9/30/98                   25,281                24,459            28,679
9/30/99                   30,291                27,673            36,648
9/30/00                   32,839                30,539            41,512
9/30/01                   32,694                28,228            30,465
9/30/02                   28,908                23,570            24,229
9/30/03                   36,017                28,352            30,134
9/30/04                   42,187                33,079            34,310

- -----------------------------------------------------
             Average Annual Total Return*
- -----------------------------------------------------
            1 Year   5 Year   10 Year   Life of Fund
- -----------------------------------------------------
Class AAA   17.13%    6.85%    12.34%      11.95%
- -----------------------------------------------------

*Past performance is not predictive of future results. The performance tables
 and graph do not reflect the deduction of taxes that a shareholder would pay on
 fund distributions or the redemption of fund shares.

                                        2


THE GABELLI EQUITY INCOME FUND
DISCLOSURE OF FUND EXPENSES (UNAUDITED)
For the Six Month Period from April 1, 2004 through  September  30,  2004
                                                                   EXPENSE TABLE
- --------------------------------------------------------------------------------

We believe it is important for you to understand the impact of fees and expenses
regarding  your  investment.  All mutual  funds have  operating  expenses.  As a
shareholder  of the Fund,  you incur  ongoing  costs,  which  include  costs for
portfolio  management,  administrative  services,  and shareholder reports (like
this one), among others.  Operating  expenses,  which are deducted from a fund's
gross income,  directly reduce the investment  return of the Fund. When a fund's
expenses are expressed as a percentage of its average net assets, this figure is
known as the expense  ratio.  The  following  examples  are intended to help you
understand  the  ongoing  fees (in  dollars)  of  investing  in your Fund and to
compare these costs with those of other mutual funds.  The examples are based on
an  investment  of $1,000 made at the beginning of the period shown and held for
the entire period.

The Expense Table below illustrates your Fund's costs in two ways:

ACTUAL FUND RETURN:  This section helps you to estimate the actual expenses that
you paid over the period after any fee waivers and expense  reimbursements.  The
"Ending  Account Value" shown is derived from the Fund's ACTUAL return,  and the
"Expenses  Paid During Period" shows the dollar amount that would have been paid
by an  investor  who  started  with  $1,000  in  the  Fund.  You  may  use  this
information,  together  with the amount you  invested,  to estimate the expenses
that you paid over the period.

To do so, simply  divide your account  value by $1,000 (for  example,  an $8,600
account value  divided by $1,000 = 8.6),  then multiply the result by the number
given for your Fund under the heading "Expenses Paid During Period."

HYPOTHETICAL 5% RETURN: This section is intended to help you compare your Fund's
costs with those of other mutual funds. It assumes that the Fund had a return of
5% before  expenses  during  the period  shown,  but that the  expense  ratio is
unchanged.  In this case --  because  the return  used is NOT the Fund's  actual
return -- the results do not apply to your investment. This example is useful in
making comparisons  because the Securities and Exchange  Commission requires all
mutual funds to  calculate  expenses  based on a 5% return.  You can assess your
Fund's  costs by  comparing  this  hypothetical  example  with the  hypothetical
examples that appear in shareholder reports of other funds.

Please note that the expenses shown in the table are meant to highlight and help
you compare your ongoing costs only and do not reflect any  transactional  costs
such as sales charges  (loads),  and redemption fees, which are described in the
Prospectus.  If these costs were  applied to your  account,  your costs would be
higher.  The "Annualized  Expense Ratio"  represents the actual expenses for the
period and may be different  from the expense ratio in the Financial  Highlights
which is for the year ended September 30, 2004.

                               Beginning      Ending     Annualized   Expenses
                             Account Value Account Value   Expense  Paid During
                                4/1/04        9/30/04       Ratio      Period*
- --------------------------------------------------------------------------------
EQUITY INCOME FUND
- --------------------------------------------------------------------------------
ACTUAL FUND RETURN
Class AAA                      $1,000.00     $1,008.50     1.50%       $ 7.53
Class A                        $1,000.00     $1,008.50     1.50%       $ 7.53
Class B                        $1,000.00     $1,004.30     2.25%       $11.27
Class C                        $1,000.00     $1,004.90     2.25%       $11.28

HYPOTHETICAL 5% RETURN
Class AAA                      $1,000.00     $1,017.50     1.50%       $ 7.57
Class A                        $1,000.00     $1,017.50     1.50%       $ 7.57
Class B                        $1,000.00     $1,013.75     2.25%       $11.33
Class C                        $1,000.00     $1,013.75     2.25%       $11.33

* Expenses are equal to the Fund's  annualized  expense ratio  multiplied by the
  average account value over the period, multiplied by the number of days in the
  most recent fiscal half-year, then divided by 366.

                                        3


SUMMARY OF PORTFOLIO HOLDINGS (UNAUDITED)

The SEC  adopted  a  requirement  that all Funds  present  their  categories  of
portfolio  holdings  in a table,  chart  or graph  format  in their  annual  and
semi-annual  shareholder  reports,  whether or not a schedule of  investments is
utilized.  The following table which presents portfolio holdings as a percent of
total net assets is provided in compliance with such requirement.

EQUITY INCOME FUND

Financial Services ................................. 12.7%
Energy and Utilities: Integrated ...................  8.8%
Consumer Products ..................................  7.9%
Energy and Utilities: Oil ..........................  7.1%
Health Care ........................................  7.0%
Food and Beverage ..................................  5.6%
Telecommunications .................................  5.5%
U.S. Government Obligations ........................  4.4%
Diversified Industrial .............................  3.4%
Wireless Communications ............................  3.3%
Energy and Utilities: Electric .....................  3.1%
Automotive: Parts and Accessories ..................  3.0%
Communications Equipment ...........................  2.5%
Energy and Utilities: Natural Gas ..................  2.3%
Publishing .........................................  2.2%
Retail .............................................  1.9%
Specialty Chemicals ................................  1.9%
Aviation: Parts and Services .......................  1.8%
Broadcasting .......................................  1.8%
Entertainment ......................................  1.7%
Metals and Mining ..................................  1.4%
Electronics ........................................  1.3%
Aerospace ..........................................  1.3%
Hotels and Gaming ..................................  1.3%
Real Estate ........................................  1.2%
Business Services ..................................  0.8%
Cable and Satellite ................................  0.8%
Machinery ..........................................  0.6%
Computer Software and Services .....................  0.5%
Environmental Services .............................  0.5%
Energy and Utilities: Services .....................  0.4%
Automotive .........................................  0.3%
Equipment and Supplies .............................  0.3%
Manufactured Housing ...............................  0.3%
Consumer Services ..................................  0.2%
Energy and Utilities ...............................  0.2%
Transportation .....................................  0.2%
Computer Hardware ..................................  0.1%
Energy and Utilities: Water ........................  0.1%
Other Assets and Liabilities - Net .................  0.3%
                                                    ------
                                                    100.0%
                                                    ======


THE FUND FILES A COMPLETE  SCHEDULE OF  PORTFOLIO  HOLDINGS WITH THE SEC FOR THE
FIRST AND THIRD  QUARTERS OF EACH  FISCAL  YEAR ON FORM N-Q,  THE FIRST OF WHICH
WILL BE FILED FOR THE QUARTER ENDING DECEMBER 31, 2004. SHAREHOLDERS  MAY OBTAIN
THIS   INFORMATION   AT    WWW.GABELLI.COM   OR   BY   CALLING   THE   FUND   AT
800-GABELLI(800-422-3554).  THE FUND'S FORM N-Q WILL BE  AVAILABLE  ON THE SEC'S
WEBSITE AT  WWW.SEC.GOV  AND MAY ALSO BE REVIEWED AND COPIED AT THE COMMISSION'S
PUBLIC  REFERENCE  ROOM IN WASHINGTON,  DC.  INFORMATION ON THE OPERATION OF THE
PUBLIC REFERENCE ROOM MAY BE OBTAINED BY CALLING 1-800-SEC-0330.

- ------------------------------------------------------------------------------
  A description of the Fund's proxy voting policies and procedures and how the
  Fund voted proxies relating to portfolio  securities  during the most recent
  12-month  period ended June 30, 2004 are available  without  charge (i) upon
  request,  by  calling  800-GABELLI  (800-422-3554);  (ii) by  writing to The
  Gabelli Funds at One Corporate Center, Rye, NY 10580-1422;  and (iii) on the
  Securities and Exchange Commission's website at www.sec.gov.
- ------------------------------------------------------------------------------

                                       4


THE GABELLI EQUITY INCOME FUND
SCHEDULE OF INVESTMENTS -- SEPTEMBER 30, 2004
- --------------------------------------------------------------------------------

                                                            MARKET
      SHARES                                  COST          VALUE
      ------                                  ----          ------
              COMMON STOCKS -- 88.8%
              AEROSPACE -- 1.3%
      32,000  Boeing Co. ............... $  1,082,148   $  1,651,840
       5,000  Lockheed Martin Corp. ....      104,386        278,900
      14,000  Northrop Grumman Corp. ...      431,350        746,620
      10,000  Raytheon Co. .............      279,250        379,800
       2,000  Rockwell Automation Inc. .       25,686         77,400
       2,000  Rockwell Collins Inc. ....       15,844         74,280
     100,000  Titan Corp.+ .............    1,840,860      1,397,000
                                         ------------   ------------
                                            3,779,524      4,605,840
                                         ------------   ------------
              AUTOMOTIVE -- 0.2%
       2,000  Ford Motor Co. ...........       29,963         28,100
      16,239  General Motors Corp. .....      638,747        689,833
                                         ------------   ------------
                                              668,710        717,933
                                         ------------   ------------
              AUTOMOTIVE: PARTS AND ACCESSORIES -- 2.5%
       2,000  ArvinMeritor Inc. ........       28,890         37,500
     100,000  Dana Corp. ...............    1,459,536      1,769,000
     125,000  Genuine Parts Co. ........    3,542,195      4,797,500
       5,000  Johnson Controls Inc. ....      127,000        284,050
      60,000  Modine Manufacturing Co. .    1,160,998      1,806,600
       3,000  Pep Boys - Manny, Moe & Jack     27,885         42,000
                                         ------------   ------------
                                            6,346,504      8,736,650
                                         ------------   ------------
              AVIATION: PARTS AND SERVICES -- 0.9%
      20,000  Barnes Group Inc. ........      365,934        549,400
      12,500  Curtiss-Wright Corp. .....       88,906        715,375
      12,096  Curtiss-Wright Corp., Cl. B     272,014        654,394
      40,000  GenCorp Inc. .............      342,710        542,000
       8,000  United Technologies Corp.       281,946        747,040
                                         ------------   ------------
                                            1,351,510      3,208,209
                                         ------------   ------------
              BROADCASTING -- 0.0%
      20,000  Granite Broadcasting Corp.+     106,004          4,600
                                         ------------   ------------
              BUSINESS SERVICES -- 0.2%
       4,000  Automatic Data
                Processing Inc. ........      126,808        165,280
       6,000  Donnelley (R.H.) Corp.+ ..       68,850        296,160
         500  Imation Corp. ............        7,150         17,795
       2,500  Landauer Inc. ............       60,337        117,325
       5,000  National Processing Inc.+        77,065        132,600
                                         ------------   ------------
                                              340,210        729,160
                                         ------------   ------------
              CABLE AND SATELLITE -- 0.4%
      15,000  Comcast Corp., Cl. A+ ....      483,405        423,600
      10,000  Cox Communications Inc.,
                Cl. A+ .................      330,000        331,300
      36,000  DIRECTV Group Inc.+ ......      429,789        633,240
                                         ------------   ------------
                                            1,243,194      1,388,140
                                         ------------   ------------
              COMMUNICATIONS EQUIPMENT -- 1.3%
     100,000  Corning Inc.+ ............    1,049,695      1,108,000
     115,000  Motorola Inc. ............    1,200,428      2,074,600
      50,000  Thomas & Betts Corp.+ ....      881,146      1,341,000
                                         ------------   ------------
                                            3,131,269      4,523,600
                                         ------------   ------------

                                                            MARKET
      SHARES                                  COST          VALUE
      ------                                  ----          ------
              COMPUTER HARDWARE -- 0.1%
         300  International Business
                Machines Corp. ......... $      3,810   $     25,722
      13,000  Xerox Corp.+ .............      126,343        183,040
                                         ------------   ------------
                                              130,153        208,762
                                         ------------   ------------
              COMPUTER SOFTWARE AND SERVICES -- 0.5%
       2,000  Electronic Data
                Systems Corp. ..........       35,580         38,780
      10,000  EMC Corp.+ ...............       91,150        115,400
      50,000  Microsoft Corp. ..........    1,289,860      1,382,500
      15,000  PeopleSoft Inc.+ .........      262,495        297,750
         154  Telecom Italia Media SpA+           205             50
                                         ------------   ------------
                                            1,679,290      1,834,480
                                         ------------   ------------
              CONSUMER PRODUCTS -- 7.9%
      35,000  Altria Group Inc. ........    1,051,855      1,646,400
       1,000  Clorox Co. ...............       33,050         53,300
      75,000  Eastman Kodak Co. ........    2,014,593      2,416,500
      44,000  Energizer Holdings Inc.+ .    1,104,727      2,028,400
      90,000  Gallaher Group plc, ADR ..    2,468,961      4,182,300
      42,000  Gillette Co. .............    1,233,027      1,753,080
      36,000  National Presto
                Industries Inc. ........    1,245,262      1,505,520
      10,000  Pactiv Corp.+ ............      161,895        232,500
      38,000  Procter & Gamble Co. .....    1,393,252      2,056,560
      13,000  Rothmans Inc. ............      237,941        359,938
     957,500  Swedish Match AB .........   10,137,905     10,127,126
      26,000  Unilever NV, ADR .........    1,542,066      1,502,800
      10,000  UST Inc. .................      364,903        402,600
                                         ------------   ------------
                                           22,989,437     28,267,024
                                         ------------   ------------
              CONSUMER SERVICES -- 0.2%
      35,000  Rollins Inc. .............      454,969        850,150
                                         ------------   ------------
              DIVERSIFIED INDUSTRIAL -- 3.4%
       5,000  3M Co. ...................      213,645        399,850
      22,000  Acuity Brands Inc. .......      342,225        522,940
      30,000  Cooper Industries Ltd.,
                Cl. A ..................    1,194,666      1,770,000
     115,000  General Electric Co. .....    2,904,598      3,861,700
       5,000  Harbor Global Co. Ltd.+ ..       24,172         50,000
     120,000  Honeywell International
                Inc. ...................    3,109,683      4,303,200
      22,000  Thomas Industries Inc. ...      250,524        690,800
       4,000  Trinity Industries Inc. ..       82,100        124,680
      10,000  Tyco International Ltd. ..      128,601        306,600
                                         ------------   ------------
                                            8,250,214     12,029,770
                                         ------------   ------------
              ELECTRONICS -- 1.0%
      20,000  Intel Corp. ..............      370,400        401,200
     140,000  Texas Instruments Inc. ...    2,856,614      2,979,200
      11,000  Thermo Electron Corp.+ ...      217,973        297,220
                                         ------------   ------------
                                            3,444,987      3,677,620
                                         ------------   ------------

               See accompanying notes to financial statements.

                                      5


THE GABELLI EQUITY INCOME FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- SEPTEMBER 30, 2004
- --------------------------------------------------------------------------------

                                                            MARKET
      SHARES                                  COST          VALUE
      ------                                  ----          ------
              COMMON STOCKS (CONTINUED)
              ENERGY AND UTILITIES: ELECTRIC -- 3.1%
      80,000  AES Corp.+ ............... $    268,400   $    799,200
      12,000  American Electric
                Power Co. Inc. .........      310,790        383,520
      81,000  Cinergy Corp. ............    2,478,068      3,207,600
      16,000  DTE Energy Co. ...........      695,800        675,040
     100,000  El Paso Electric Co.+ ....      790,289      1,607,000
      20,000  FPL Group Inc. ...........    1,218,598      1,366,400
      35,000  Great Plains Energy Inc. .      748,610      1,020,250
      90,000  Northeast Utilities ......    1,660,471      1,745,100
       7,000  UIL Holdings Corp. .......      245,744        344,330
                                         ------------   ------------
                                            8,416,770     11,148,440
                                         ------------   ------------
              ENERGY AND UTILITIES: INTEGRATED -- 8.8%
      38,000  Allegheny Energy Inc.+ ...      318,325        606,480
     180,000  Aquila Inc.+ .............      483,805        561,600
      44,000  BP plc, ADR ..............    1,030,211      2,531,320
      84,000  Burlington Resources Inc.     1,618,222      3,427,200
      44,000  CH Energy Group Inc. .....    1,809,289      2,015,200
      70,000  Constellation Energy
                Group Inc. .............    1,664,815      2,788,800
       1,000  Dominion Resources Inc. ..       48,852         65,250
     100,000  Duke Energy Corp. ........    1,795,444      2,289,000
     150,000  Duquesne Light
                Holdings Inc. ..........    2,318,392      2,694,000
     140,000  El Paso Corp. ............    1,299,018      1,286,600
     150,000  Energy East Corp. ........    3,071,332      3,777,000
      29,000  Eni SpA ..................      304,221        649,767
      40,000  NSTAR ....................    1,282,183      1,964,000
       2,000  OGE Energy Corp. .........       47,090         50,460
      50,000  Progress Energy Inc. .....    2,144,038      2,117,000
      15,000  Progress Energy Inc.,
                CVO+ ...................        7,800          2,400
       4,000  Public Service Enterprise
                Group Inc. .............      131,300        170,400
      12,000  Scottish Power plc, ADR ..      314,381        370,080
      50,000  TECO Energy Inc. .........      645,886        676,500
      27,000  TXU Corp. ................      548,964      1,293,840
      95,000  Westar Energy Inc. .......    1,388,045      1,919,000
                                         ------------   ------------
                                           22,271,613     31,255,897
                                         ------------   ------------
              ENERGY AND UTILITIES: NATURAL GAS -- 2.3%
      30,000  AGL Resources Inc. .......      579,226        923,100
      24,500  Atmos Energy Corp. .......      559,166        617,155
      25,000  National Fuel Gas Co. ....      519,678        708,250
      45,000  ONEOK Inc. ...............      796,167      1,170,900
       5,000  Peoples Energy Corp. .....      185,826        208,400
      12,000  Piedmont Natural
                Gas Co. Inc. ...........      394,017        527,280
      40,000  SEMCO Energy Inc. ........      282,604        219,600
      63,000  Southern Union Co.+ ......      845,950      1,291,500
     100,000  Southwest Gas Corp. ......    1,777,547      2,395,000
                                         ------------   ------------
                                            5,940,181      8,061,185
                                         ------------   ------------

                                                            MARKET
      SHARES                                  COST          VALUE
      ------                                  ----          ------
              ENERGY AND UTILITIES: OIL -- 7.1%
      82,000  ChevronTexaco Corp. ...... $  1,927,546   $  4,398,480
      58,000  ConocoPhillips ...........    3,187,718      4,805,300
      15,000  Devon Energy Corp. .......      692,247      1,065,150
     133,000  Exxon Mobil Corp. ........    3,778,618      6,427,890
      18,000  Kerr-McGee Corp. .........      778,337      1,030,500
      30,000  Repsol YPF SA, ADR .......      631,290        657,600
     108,000  Royal Dutch Petroleum Co.     4,789,614      5,572,800
      25,000  Statoil ASA, ADR .........      327,939        361,000
       8,759  Total SA, ADR ............      299,550        894,907
                                         ------------   ------------
                                           16,412,859     25,213,627
                                         ------------   ------------
              ENERGY AND UTILITIES: SERVICES -- 0.4%
      14,000  Halliburton Co. ..........      158,327        471,660
      12,000  Schlumberger Ltd. ........      547,706        807,720
                                         ------------   ------------
                                              706,033      1,279,380
                                         ------------   ------------
              ENERGY AND UTILITIES: WATER -- 0.1%
      18,750  Aqua America Inc. ........      230,874        414,562
                                         ------------   ------------
              ENTERTAINMENT -- 1.7%
      20,000  Fox Entertainment Group Inc.,
                Cl. A+ .................      453,939        554,800
     130,000  The Walt Disney Co. ......    2,355,768      2,931,500
     110,000  Time Warner Inc.+ ........    1,635,600      1,775,400
      25,000  Viacom Inc., Cl. A .......      836,760        850,000
                                         ------------   ------------
                                            5,282,067      6,111,700
                                         ------------   ------------
              ENVIRONMENTAL SERVICES -- 0.5%
      60,000  Waste Management Inc. ....    1,436,233      1,640,400
                                         ------------   ------------
              EQUIPMENT AND SUPPLIES -- 0.3%
      11,000  Imagistics International
                Inc.+ ..................      212,935        369,600
       3,000  Ingersoll-Rand Co.,
                Cl. A ..................      125,173        203,910
       1,500  Minerals Technologies
                Inc. ...................       37,937         88,290
       2,000  Parker Hannifin Corp. ....       77,350        117,720
      16,000  Smith (A.O.) Corp. .......      343,317        389,600
                                         ------------   ------------
                                              796,712      1,169,120
                                         ------------   ------------
              FINANCIAL SERVICES -- 12.7%
       4,190  Aegon NV, ADR ............       38,587         45,257
       7,000  Alleghany Corp.+ .........    1,260,332      1,910,300
       3,000  Allstate Corp. ...........      104,446        143,970
      95,000  American Express Co. .....    3,691,849      4,888,700
      12,000  American International
                Group Inc. .............      705,110        815,880
      39,000  Argonaut Group Inc.+ .....      789,154        728,130
       5,000  Banco Popular Espanol SA .      185,939        277,837
      18,000  Banco Santander Central
                Hispano SA, ADR ........       64,963        176,040
       2,000  Banco Santander Chile
                SA, ADR ................       29,250         55,880
     102,000  Bank of America Corp. ....    1,909,706      4,419,660
      44,000  Bank of New York Co. Inc.     1,423,658      1,283,480
      30,000  Bankgesellschaft Berlin AG+     201,349         74,893
       8,000  Banque Nationale de Paris SA    296,835        516,674

               See accompanying notes to financial statements.

                                       6


THE GABELLI EQUITY INCOME FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- SEPTEMBER 30, 2004
- --------------------------------------------------------------------------------

                                                            MARKET
      SHARES                                  COST          VALUE
      ------                                  ----          ------
              COMMON STOCKS (CONTINUED)
              FINANCIAL SERVICES (CONTINUED)
       2,000  Bear Stearns
                Companies Inc. ......... $    129,100   $    192,340
      40,000  Citigroup Inc. ...........    1,559,517      1,764,800
      39,000  Commerzbank AG, ADR+ .....      834,873        721,730
      35,000  Deutsche Bank AG, ADR ....    1,966,016      2,517,900
       2,000  Dun and Bradstreet
                Corp.+ .................       20,476        117,400
       3,000  Fannie Mae ...............      173,213        190,200
      16,000  Fidelity Southern Corp. ..      153,870        243,840
       8,000  H&R Block Inc. ...........      346,546        395,360
      25,000  Huntington Bancshares Inc.      407,250        622,750
      72,080  JPMorgan Chase & Co. .....    2,124,720      2,863,738
      25,000  KeyCorp ..................      745,844        790,000
      11,000  Leucadia National Corp. ..      361,227        623,150
      22,037  Manulife Financial Corp. .      543,059        965,000
      55,000  Mellon Financial Corp. ...    1,528,208      1,522,950
      10,000  Merrill Lynch & Co. Inc. .      362,400        497,200
       4,000  Moody's Corp. ............       64,841        293,000
       3,000  Municipal Mortgage &
                Equity, LLC ............       60,488         75,660
       6,000  Northern Trust Corp. .....       60,300        244,800
      50,000  Phoenix Companies Inc. ...      650,511        521,000
      47,000  PNC Financial
                Services Group .........    1,985,813      2,542,700
      15,000  Schwab (Charles) Corp. ...      232,500        137,850
      40,000  St. Paul Travelers
                Companies Inc. .........    1,573,259      1,322,400
      90,000  Sterling Bancorp .........    1,456,021      2,434,500
      12,000  SunTrust Banks Inc. ......      251,737        844,920
      15,000  T. Rowe Price Group Inc. .      617,260        764,100
      55,000  Unitrin Inc. .............    1,694,247      2,286,350
      15,000  Wachovia Corp. ...........      441,375        704,250
      45,000  Waddell & Reed Financial Inc.,
                Cl. A ..................      816,259        990,000
      75,000  Wilmington Trust Corp. ...    2,342,833      2,715,750
                                         ------------   ------------
                                           34,204,941     45,242,339
                                         ------------   ------------
              FOOD AND BEVERAGE -- 5.6%
      50,000  Allied Domecq plc, ADR ...    1,100,950      1,714,000
      37,000  Cadbury Schweppes
                plc, ADR ...............      871,787      1,143,670
      35,000  Campbell Soup Co. ........      794,372        920,150
      40,000  Coca-Cola Amatil
                Ltd., ADR ..............      246,844        406,796
      35,000  Coca-Cola Co. ............    1,612,295      1,401,750
      10,000  Corn Products
                International Inc. .....      260,071        461,000
      50,000  Del Monte Foods Co.+ .....      439,041        524,500
      50,000  Diageo plc, ADR ..........    1,987,727      2,521,500
      40,000  Dreyer's Grand Ice Cream
                Holdings Inc., Cl. A ...    3,173,220      3,198,840
      17,000  Fomento Economico
                Mexicano SA de
                CV, ADR ................      631,836        751,060
      25,000  General Mills Inc. .......    1,158,300      1,122,500
      64,000  Heinz (H.J.) Co. .........    2,169,869      2,305,280
       6,000  Hershey Foods Corp. ......      164,533        280,260

                                                            MARKET
      SHARES                                  COST          VALUE
      ------                                  ----          ------
      13,000  Kellogg Co. .............. $    368,299   $    554,580
       3,000  Mondavi (Robert) Corp.,
                Cl. A+ .................       62,180        117,510
      10,000  Nestle SA ................    2,083,075      2,290,382
      12,514  Tootsie Roll
                Industries Inc. ........      339,630        365,659
                                         ------------   ------------
                                           17,464,029     20,079,437
                                         ------------   ------------
              HEALTH CARE -- 7.0%
      10,000  Abbott Laboratories ......      367,668        423,600
      35,000  Baxter International Inc.       902,048      1,125,600
      16,000  Becton, Dickinson & Co. ..      491,573        827,200
         300  Bio-Rad Laboratories Inc.,
                Cl. B+ .................       11,100         15,750
     105,000  Bristol-Myers Squibb Co. .    2,745,293      2,485,350
      73,000  Eli Lilly & Co. ..........    4,314,956      4,383,650
      11,276  GlaxoSmithKline plc, ADR .      515,984        493,100
      15,000  Henry Schein Inc.+ .......      744,638        934,650
       1,000  Hospira Inc.+ ............       23,468         30,600
      20,000  Johnson & Johnson ........    1,034,361      1,126,600
      15,030  Medco Health
                Solutions Inc.+ ........      432,351        464,427
      65,000  Merck & Co. Inc. .........    3,165,426      2,145,000
       1,000  Nobel Biocare Holding AG .      139,480        155,161
       3,000  Orthofix International NV+       84,894        103,050
     260,000  Pfizer Inc. ..............    8,285,305      7,956,000
     100,000  Schering-Plough Corp. ....    1,808,966      1,906,000
       5,000  Tenet Healthcare Corp.+ ..       58,560         53,950
       2,000  Zimmer Holdings Inc.+ ....      103,551        158,080
                                         ------------   ------------
                                           25,229,622     24,787,768
                                         ------------   ------------
              HOTELS AND GAMING -- 1.3%
      50,000  Hilton Hotels Corp. ......      867,453        942,000
      10,000  Mandalay Resort Group ....      677,440        686,500
     125,200  Prime Hospitality Corp.+ .    1,510,675      1,523,684
      30,000  Starwood Hotels &
                Resorts Worldwide Inc. .      755,965      1,392,600
                                         ------------   ------------
                                            3,811,533      4,544,784
                                         ------------   ------------
              MACHINERY -- 0.6%
       3,000  Caterpillar Inc. .........       35,181        241,350
      28,000  Deere & Co. ..............      567,189      1,807,400
                                         ------------   ------------
                                              602,370      2,048,750
                                         ------------   ------------
              MANUFACTURED HOUSING -- 0.3%
     120,000  Champion Enterprises Inc.+    1,203,097      1,234,800
                                         ------------   ------------
              METALS AND MINING -- 1.4%
      30,000  Fording Canadian Coal
                Trust (Toronto) ........      598,595      1,672,395
      55,875  Freeport-McMoRan Copper
                & Gold Inc., Cl. B .....    1,202,109      2,262,938
      25,000  Newmont Mining Corp. .....      650,026      1,138,250
                                         ------------   ------------
                                            2,450,730      5,073,583
                                         ------------   ------------
              PUBLISHING -- 2.1%
      25,000  Dow Jones & Co. Inc. .....    1,104,769      1,015,250
      11,000  Knight-Ridder Inc. .......      725,310        719,950

               See accompanying notes to financial statements.

                                      7


THE GABELLI EQUITY INCOME FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- SEPTEMBER 30, 2004
- --------------------------------------------------------------------------------

                                                            MARKET
      SHARES                                  COST          VALUE
      ------                                  ----          ------
              COMMON STOCKS (CONTINUED)
              PUBLISHING (CONTINUED)
       1,500  McClatchy Co., Cl. A ..... $     85,925   $    106,245
      10,000  McGraw-Hill Companies Inc.      502,221        796,900
       3,008  News Corp. Ltd., ADR .....       70,880         98,873
      90,000  Reader's Digest
                Association Inc. .......    1,224,956      1,313,100
         406  Seat Pagine Gialle SpA ...        1,350            132
      52,000  Tribune Co. ..............    2,383,633      2,139,800
       1,200  Washington Post Co.,
                Cl. B ..................      700,030      1,104,000
                                         ------------   ------------
                                            6,799,074      7,294,250
                                         ------------   ------------
              REAL ESTATE -- 1.2%
       5,000  Griffin Land &
                Nurseries Inc.+ ........       71,716        120,000
      62,500  Rouse Co. ................    4,162,199      4,180,000
                                         ------------   ------------
                                            4,233,915      4,300,000
                                         ------------   ------------
              RETAIL -- 1.9%
     150,000  Albertson's Inc. .........    3,438,252      3,589,500
     125,300  Safeway Inc.+ ............    2,643,678      2,419,543
       2,000  Sears, Roebuck & Co. .....       51,241         79,700
       6,000  The Home Depot Inc. ......      127,998        235,200
      10,000  Weis Markets Inc. ........      300,480        338,800
                                         ------------   ------------
                                            6,561,649      6,662,743
                                         ------------   ------------
              SPECIALTY CHEMICALS -- 1.9%
      20,000  Albemarle Corp. ..........      434,626        701,800
      10,000  Dow Chemical Co. .........      360,656        451,800
      20,000  E.I. du Pont de Nemours
                and Co. ................      857,331        856,000
       6,000  Ferro Corp. ..............      135,135        130,860
      25,000  Great Lakes
                Chemical Corp. .........      609,306        640,000
      68,000  Monsanto Co. .............    1,137,102      2,476,560
       6,000  NewMarket Corp.+ .........       23,156        125,280
      20,000  Omnova Solutions Inc.+ ...      155,815        120,600
       4,000  Quaker Chemical Corp. ....       79,615         96,600
      60,000  Sensient Technologies
                Corp. ..................    1,213,542      1,298,400
                                         ------------   ------------
                                            5,006,284      6,897,900
                                         ------------   ------------
              TELECOMMUNICATIONS -- 5.1%
      15,000  ALLTEL Corp. .............      745,513        823,650
      60,000  AT&T Corp. ...............    1,406,235        859,200
      63,900  BCE Inc. .................    1,358,957      1,383,435
      35,000  BellSouth Corp. ..........      934,347        949,200
     300,000  BT Group plc .............    1,251,761        975,806
      30,000  BT Group plc, ADR ........    1,006,938        988,500
      20,000  Cable & Wireless plc, ADR       112,000        105,200
     190,000  Cincinnati Bell Inc.+ ....    1,244,063        663,100
      50,000  Citizens Communications Co.     705,345        669,500
      50,000  Deutsche Telekom AG, ADR+       875,541        933,000
      12,000  France Telecom SA, ADR ...      347,118        300,000
     420,000  Qwest Communications
                International Inc.+ ....    1,745,277      1,398,600
      75,000  SBC Communications Inc. ..    2,281,410      1,946,250
      65,000  Sprint Corp. .............      934,361      1,308,450

                                                            MARKET
      SHARES                                  COST          VALUE
      ------                                  ----          ------
       3,300  Telecom Italia SpA, ADR .. $     31,072   $    101,508
       7,880  Telefonica SA, ADR .......       86,781        354,521
      20,000  TELUS Corp. ..............      327,674        414,049
     100,000  Verizon Communications
                Inc. ...................    3,769,983      3,938,000
                                         ------------   ------------
                                           19,164,376     18,111,969
                                         ------------   ------------
              TRANSPORTATION -- 0.2%
      33,100  GATX Corp. ...............      823,544        882,446
                                         ------------   ------------
              WIRELESS COMMUNICATIONS -- 3.3%
     650,000  AT&T Wireless
                Services Inc.+ .........    8,772,488      9,607,000
      40,000  Microcell Telecommunications
                Inc., Cl. B+ ...........    1,057,396      1,125,203
     300,000  mm02 plc+ ................      336,932        533,368
      20,000  mm02 plc, ADR+ ...........      199,884        355,000
                                         ------------   ------------
                                           10,366,700     11,620,571
                                         ------------   ------------
              TOTAL COMMON STOCKS ......  253,331,181    315,857,589
                                         ------------   ------------
              PREFERRED STOCKS -- 3.3%
              AUTOMOTIVE -- 0.1%
       1,000  Ford Motor Co. Capital Trust II,
                6.500% Cv. Pfd. ........       45,215         52,280
              General Motors Corp.,
       6,000    5.250% Cv. Pfd., Ser. B       152,000        143,460
       4,000    4.500% Cv. Pfd., Ser. A       100,000        101,640
                                         ------------   ------------
                                              297,215        297,380
                                         ------------   ------------
              AVIATION: PARTS AND SERVICES -- 0.5%
       7,000  Coltec Capital Trust,
                5.250% Cv. Pfd. ........      281,500        313,250
      13,900  Sequa Corp.,
                $5.00 Cv. Pfd. .........    1,073,040      1,341,350
                                         ------------   ------------
                                            1,354,540      1,654,600
                                         ------------   ------------
              BROADCASTING -- 1.8%
      65,000  CVC Equity Securities Trust I,
                6.500% Cv. Pfd. ........    1,576,340      1,356,550
       2,619  Granite Broadcasting Corp.,
                12.750% Pfd.+ ..........    1,488,446      1,073,790
         100  Gray Television Inc.,
                8.000% Cv. Pfd.,
                Ser.  C  (b)(c) ........    1,000,000      1,020,000
      46,100  Rainbow  Equity
                Securities
                Trust II,
                6.250% Cv. Pfd. ........      801,487      1,034,023
      50,500  Sinclair Broadcast Group Inc.,
                6.000% Cv. Pfd., Ser. D     2,362,125      2,031,615
                                         ------------   ------------
                                            7,228,398      6,515,978
                                         ------------   ------------
              COMMUNICATIONS EQUIPMENT -- 0.4%
       1,100  Lucent Technologies
                Capital Trust I,
                7.750% Cv. Pfd. ........      759,000      1,320,000
                                         ------------   ------------

               See accompanying notes to financial statements.

                                       8


THE GABELLI EQUITY INCOME FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- SEPTEMBER 30, 2004
- --------------------------------------------------------------------------------

                                                            MARKET
      SHARES                                  COST          VALUE
      ------                                  ----          ------
              PREFERRED STOCKS (CONTINUED)
              DIVERSIFIED INDUSTRIAL -- 0.0%
      26,200  WHX Corp.,
                $3.75 Cv. Pfd., Ser. B+  $    177,129   $    131,000
                                         ------------   ------------
              ENTERTAINMENT -- 0.0%
       3,000  Metromedia International Group Inc.,
                7.250% Cv. Pfd.+ .......        5,310         44,100
                                         ------------   ------------
              PUBLISHING -- 0.1%
       5,730  News Corp. Ltd., Pfd., ADR      152,085        179,521
                                         ------------   ------------
              TELECOMMUNICATIONS -- 0.4%
      33,000  Cincinnati Bell Inc.,
                6.750% Cv. Pfd., Ser. B       918,894      1,386,000
                                         ------------   ------------
              TOTAL PREFERRED STOCKS ...   10,892,571     11,528,579
                                         ------------   ------------
              WARRANTS -- 0.2%
              BUSINESS SERVICES -- 0.2%
     250,000  GP Strategies Corp.,
                Expire 08/14/08+ (c) ...      637,065        637,065
                                         ------------   ------------
  PRINCIPAL
   AMOUNT
   ------
              CORPORATE BONDS -- 3.0%
              AUTOMOTIVE: PARTS AND ACCESSORIES -- 0.5%
$ 1,000,000   Pep Boys - Manny, Moe & Jack, Cv.,
                4.250%, 06/01/07 .......      987,203        995,000
    800,000   Standard Motor Products Inc.,
                Sub. Deb. Cv.,
                6.750%, 07/15/09 .......      658,832        792,000
    100,000   Tenneco Automotive Inc., Ser. B,
                Sub. Deb.,
                11.625%, 10/15/09 ......       64,691        106,000
                                         ------------   ------------
                                            1,710,726      1,893,000
                                         ------------   ------------
              AVIATION: PARTS AND SERVICES -- 0.4%
  1,400,000   GenCorp Inc., Sub. Deb. Cv.,
                5.750%, 04/15/07 .......    1,338,483      1,438,500
                                         ------------   ------------
              BUSINESS SERVICES -- 0.4%
    100,000   BBN Corp., Sub. Deb. Cv.,
                6.000%, 04/01/12+ (a)(c)       97,500              0
  2,000,000   GP Strategies Corp., Sub. Deb.,
                6.000%, 08/14/08 (c) ...    1,463,787      1,377,950
                                         ------------   ------------
                                            1,561,287      1,377,950
                                         ------------   ------------
              CABLE AND SATELLITE -- 0.4%
  1,500,000   Charter Communications Inc.,
                Cv.,
                4.750%, 06/01/06 .......    1,079,346      1,290,000
                                         ------------   ------------
              COMMUNICATIONS EQUIPMENT -- 0.8%
  1,800,000   Agere Systems Inc.,
                Sub. Deb. Cv.,
                6.500%, 12/15/09 .......    1,667,249      1,811,250
  1,000,000   Nortel Networks Corp., Cv.,
                4.250%, 09/01/08 .......      977,179        970,000
                                         ------------   ------------
                                            2,644,428      2,781,250
                                         ------------   ------------

   PRINCIPAL                                                MARKET
    AMOUNT                                    COST          VALUE
   ---------                                  ----          ------
              ELECTRONICS -- 0.3%
$ 1,100,000   Oak Industries Inc.,
                Sub. Deb. Cv.,
                4.875%, 03/01/08 ....... $    828,979   $  1,137,125
                                         ------------   ------------
              ENERGY AND UTILITIES -- 0.2%
  1,200,000   Mirant Corp., Deb. Cv.,
                2.500%, 06/15/21+ (a) ..      886,921        762,000
                                         ------------   ------------
              FOOD AND BEVERAGE -- 0.0%
    100,000   Parmalat Capital, Cv.,
                1.000%, 12/31/05+ (a) ..      117,308         22,069
    100,000   Parmalat Netherlands BV, Cv.,
                0.875%, 06/30/21+ (a) ..      110,542         36,639
                                         ------------   ------------
                                              227,850         58,708
                                         ------------   ------------
              HEALTH CARE -- 0.0%
    200,000   Twin Laboratories Inc.,
                Sub. Deb.,
                10.250%, 05/15/06+ (a) .       98,105         57,000
                                         ------------   ------------
              TOTAL CORPORATE BONDS ....   10,376,125     10,795,533
                                         ------------   ------------
              U.S. GOVERNMENT OBLIGATIONS -- 4.4%
 15,689,000   U.S. Treasury Bills,
                1.116% to 1.705%++,
                10/07/04 to 12/30/04 ...   15,660,104     15,659,864
                                         ------------   ------------
              TOTAL
                INVESTMENTS -- 99.7% ... $290,897,046    354,478,630
                                         ============

              OTHER ASSETS AND LIABILITIES
                (NET) -- 0.3% .........................    1,046,837
                                                        ------------
              NET ASSETS -- 100.0% .................... $355,525,467
                                                        ============
- ----------------
              For Federal tax purposes:
              Aggregate cost of investments ........... $291,974,892
                                                        ============
              Gross unrealized appreciation ........... $ 70,439,287
              Gross unrealized depreciation ...........   (7,935,549)
                                                        ------------
              Net unrealized appreciation
                (depreciation) ........................ $ 62,503,738
                                                        ============

- ----------------
 (a)  Security in default.
 (b)  Security exempt from registration under Rule 144A of the Securities Act of
      1933, as amended.  These  securities may be resold in transactions  exempt
      from  registration,   normally  to  qualified   institutional  buyers.  At
      September 30, 2004, the Rule 144A securities are considered liquid and the
      market value amounted to $1,020,000 or 0.29% of total net assets.
 (c)  Securities  fair  valued  under  procedures  established  by the  Board of
      Directors.  The  procedures  may  include  reviewing  available  financial
      information  about the  company  and  reviewing  valuation  of  comparable
      securities  and other factors on a regular basis.  The aggregate  value of
      such securities is $3,035,015 or 0.85% of total net assets.
 +    Non-income producing security.
 ++   Represents annualized yield at date of purchase.
ADR - American Depository Receipt.
CVO - Contingent Value Obligation.

                See accompanying notes to financial statements.

                                       9


                         THE GABELLI EQUITY INCOME FUND

STATEMENT OF ASSETS AND LIABILITIES
SEPTEMBER 30, 2004
- --------------------------------------------------------------------------------

ASSETS:
  Investments, at value (cost $290,897,046) ..... $354,478,630
  Cash ..........................................        1,400
  Receivable for investments sold ...............      277,485
  Receivable for Fund shares sold ...............    1,200,428
  Dividends and interest receivable .............      768,392
  Other assets ..................................        2,621
                                                  ------------
  TOTAL ASSETS ..................................  356,728,956
                                                  ------------
LIABILITIES:
  Payable for Fund shares redeemed ..............      628,077
  Payable for investment advisory fees ..........      288,421
  Payable for distribution fees .................       72,146
  Payable for shareholder services fees .........       88,613
  Payable for shareholder communication fees ....       48,941
  Other accrued expenses ........................       77,291
                                                  ------------
  TOTAL LIABILITIES .............................    1,203,489
                                                  ------------
  NET ASSETS applicable to 21,255,923
    shares outstanding .......................... $355,525,467
                                                  ============
NET ASSETS CONSIST OF:
  Capital stock, at $0.001 par value ............ $     21,256
  Additional paid-in capital ....................  287,475,972
  Accumulated (distributions in excess of)
    net investment income .......................    1,790,018
  Accumulated net realized gain on investments
    and foreign currency transactions ...........    2,655,907
  Net unrealized appreciation on investments
    and foreign currency translations ...........   63,582,314
                                                  ------------
  TOTAL NET ASSETS .............................. $355,525,467
                                                  ============
SHARES OF CAPITAL STOCK:
  CLASS AAA:
  Net Asset Value, offering and redemption price per
    share ($355,321,623 / 21,243,708 shares
    outstanding; 200,000,000 shares authorized
    of $0.001 par value) ........................       $16.73
                                                        ======
  CLASS A:
  Net Asset Value and redemption price per share
    ($123,726 / 7,400 shares outstanding;
    50,000,000 shares authorized of
    $0.001 par value) ...........................       $16.72
                                                        ======
  Maximum sales charge ..........................        5.75%
                                                        ======
  Maximum offering price per share (NAV / .9425,
    based on maximum sales charge of 5.75% of
    the offering price at September 30, 2004) ...       $17.74
                                                        ======
  CLASS B:
  Net Asset Value and offering price per share
    ($1,030 / 61.97 shares outstanding; 50,000,000
    shares authorized of $0.001 par value) ......       $16.62(a)
                                                        ======
  CLASS C:
  Net Asset Value and offering price per share
    ($79,088 / 4,753 shares outstanding; 50,000,000
    shares authorized of $0.001 par value) ......       $16.64(a)
                                                        ======
- ---------------
(a) Redemption price varies based on length of time held.

STATEMENT OF OPERATIONS
FOR THE YEAR ENDED SEPTEMBER 30, 2004
- --------------------------------------------------------------------------------

INVESTMENT INCOME:
  Dividends (net of foreign taxes of $106,636) .............. $ 8,198,013
  Interest ..................................................   1,093,407
                                                              -----------
  TOTAL INVESTMENT INCOME ...................................   9,291,420
                                                              -----------
EXPENSES:
  Investment advisory fees ..................................   3,186,312
  Distribution fees -- Class AAA ............................     796,500
  Distribution fees -- Class A ..............................          40
  Distribution fees -- Class B ..............................           8
  Distribution fees -- Class C ..............................         131
  Shareholder services fees .................................     361,261
  Shareholder communications expenses .......................     165,659
  Custodian fees ............................................      77,643
  Legal and audit fees ......................................      52,522
  Registration fees .........................................      28,796
  Directors' fees ...........................................      22,928
  Miscellaneous expenses ....................................      63,053
                                                              -----------
  TOTAL EXPENSES ............................................   4,754,853
                                                              -----------
  NET INVESTMENT INCOME .....................................   4,536,567
                                                              -----------
NET REALIZED AND UNREALIZED GAIN ON
  INVESTMENTS AND FOREIGN CURRENCY
  TRANSACTIONS:
  Net realized gain on investments ..........................   8,024,719
  Net realized gain on foreign
    currency transactions ...................................       4,564
  Net change in unrealized appreciation/
    depreciation on investments and foreign
    currency translations ...................................  33,027,899
                                                              -----------
  NET REALIZED AND UNREALIZED GAIN ON
    INVESTMENTS AND FOREIGN CURRENCY
    TRANSACTIONS ............................................  41,057,182
                                                              -----------
  NET INCREASE IN NET ASSETS RESULTING
    FROM OPERATIONS ......................................... $45,593,749
                                                              ===========

                See accompanying notes to financial statements.

                                      10



                         THE GABELLI EQUITY INCOME FUND

STATEMENT OF CHANGES IN NET ASSETS
- --------------------------------------------------------------------------------


                                                                                  YEAR ENDED           YEAR ENDED
                                                                              SEPTEMBER 30, 2004   SEPTEMBER 30, 2003
                                                                              ------------------   ------------------
                                                                                                
OPERATIONS:
  Net investment income ........................................................ $  4,536,567         $  4,932,398
  Net realized gain/(loss) on investments and foreign currency transactions ....    8,029,283           (1,080,553)
  Net change in unrealized appreciation/depreciation on investments
    and foreign currency translations ..........................................   33,027,899           47,288,390
                                                                                 ------------         ------------
  NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS .........................   45,593,749           51,140,235
                                                                                 ------------         ------------
DISTRIBUTIONS TO SHAREHOLDERS:
  Net investment income
    Class AAA ..................................................................   (5,229,584)          (4,398,932)
    Class A ....................................................................         (389)                  --
    Class B ....................................................................          (13)                  --
    Class C ....................................................................         (259)                  --
                                                                                 ------------         ------------
                                                                                   (5,230,245)          (4,398,932)
                                                                                 ------------         ------------
  Net realized capital gain
    Class AAA ..................................................................   (1,806,422)                  --
    Class A ....................................................................         (135)                  --
    Class B ....................................................................           (4)                  --
    Class C ....................................................................          (89)                  --
                                                                                 ------------         ------------
                                                                                   (1,806,650)                  --
                                                                                 ------------         ------------
  TOTAL DISTRIBUTIONS TO SHAREHOLDERS ..........................................   (7,036,895)          (4,398,932)
                                                                                 ------------         ------------
CAPITAL SHARE TRANSACTIONS:
  Class AAA ....................................................................   54,989,849           52,098,140
  Class A ......................................................................      123,156                   --
  Class B ......................................................................        1,017                   --
  Class C ......................................................................       77,434                   --
                                                                                 ------------         ------------
  Net increase in net assets from capital share transactions ...................   55,191,456           52,098,140
                                                                                 ------------         ------------
  NET INCREASE IN NET ASSETS ...................................................   93,748,310           98,839,443


NET ASSETS:
  Beginning of period ..........................................................  261,777,157          162,937,714
                                                                                 ------------         ------------
  End of period (including undistributed net investment income of
    $0 and $672,481, respectively) ............................................. $355,525,467         $261,777,157
                                                                                 ============         ============

                See accompanying notes to financial statements.

                                      11


THE GABELLI EQUITY INCOME FUND
NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

1.  ORGANIZATION.  The Gabelli  Equity  Income Fund (the  "Fund") is a series of
Gabelli Equity Series Funds,  Inc. (the  "Corporation"),  which was organized on
July 25, 1991 as a Maryland  corporation.  The Fund is a  diversified,  open-end
management  investment  company  registered under the Investment  Company Act of
1940,  as  amended  (the  "1940  Act"),  and  one of  three  separately  managed
portfolios (collectively,  the "Portfolios") of the Corporation,  each with four
separate classes of shares known as Class AAA, Class A, Class B and Class C. The
Fund's  primary  objective  is to seek a high  level  of  total  return  with an
emphasis on income. The Fund commenced investment operations on January 2, 1992.

2. SIGNIFICANT  ACCOUNTING POLICIES.  The preparation of financial statements in
accordance  with  U.S.  generally  accepted   accounting   principles   requires
management to make estimates and  assumptions  that affect the reported  amounts
and  disclosures in the financial  statements.  Actual results could differ from
those estimates.  The following is a summary of significant  accounting policies
followed by the Fund in the preparation of its financial statements.

SECURITY  VALUATION.  Portfolio  securities  listed or  traded  on a  nationally
recognized securities exchange or traded in the U.S. over-the-counter market for
which market quotations are readily available are valued at the last quoted sale
price or a market's  official  closing  price as of the close of business on the
day the  securities  are being  valued.  If there  were no sales  that day,  the
security is valued at the  average of the  closing  bid and asked  prices or, if
there were no asked  prices  quoted on that day,  then the security is valued at
the closing bid price on that day. If no bid or asked  prices are quoted on such
day,  the  security is valued at the most  recently  available  price or, if the
Board of  Directors  (the  "Board") so  determines,  by such other method as the
Board shall determine in good faith, to reflect its fair market value. Portfolio
securities  traded on more than one national  securities  exchange or market are
valued according to the broadest and most  representative  market, as determined
by Gabelli Funds, LLC (the "Adviser").

Portfolio securities primarily traded on foreign markets are generally valued at
the preceding closing values of such securities on their respective exchanges or
if after the close of the foreign markets, but prior to the close of business on
the day the securities are being valued, market conditions change significantly,
certain foreign securities may be fair valued pursuant to procedures established
by the Board.  Debt  instruments  that are not credit  impaired  with  remaining
maturities  of 60 days or less are valued at  amortized  cost,  unless the Board
determines such does not reflect the securities' fair value, in which case these
securities  will be valued at their fair value as determined by the Board.  Debt
instruments  having a maturity greater than 60 days for which market  quotations
are  readily  available  are valued at the  latest  average of the bid and asked
prices. If there were no asked prices quoted on such day, the security is valued
using the  closing  bid  price.  Futures  contracts  are  valued at the  closing
settlement  price of the  exchange  or board  of trade on which  the  applicable
contract is traded.

Securities and assets for which market  quotations are not readily available are
valued  at their  fair  value  as  determined  in good  faith  under  procedures
established by and under the general  supervision  of the Board.  Fair valuation
methodologies  and procedures may include,  but are not limited to: analysis and
review of available  financial and non-financial  information about the company;
comparisons  to the  valuation  and changes in valuation of similar  securities,
including a comparison of foreign securities to the equivalent U.S. dollar value
ADR  securities at the close of the U.S.  exchange;  and evaluation of any other
information that could be indicative of the value of the security.

                                      12


THE GABELLI EQUITY INCOME FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
- --------------------------------------------------------------------------------

REPURCHASE  AGREEMENTS.  The Fund may  enter  into  repurchase  agreements  with
primary  government  securities dealers recognized by the Federal Reserve Board,
with member banks of the Federal Reserve System or with other brokers or dealers
that meet credit  guidelines  established  by the  Adviser  and  reviewed by the
Board.  Under  the  terms of a  typical  repurchase  agreement,  the Fund  takes
possession  of an  underlying  debt  obligation  subject to an obligation of the
seller to repurchase,  and the Fund to resell,  the obligation at an agreed-upon
price and time, thereby  determining the yield during the Fund's holding period.
The Fund will always receive and maintain  securities as collateral whose market
value, including accrued interest,  will be at least equal to 102% of the dollar
amount  invested by the Fund in each  agreement.  The Fund will make payment for
such  securities  only upon  physical  delivery  or upon  evidence of book entry
transfer of the collateral to the account of the  custodian.  To the extent that
any repurchase transaction exceeds one business day, the value of the collateral
is marked-to-market on a daily basis to maintain the adequacy of the collateral.
If the seller defaults and the value of the collateral declines or if bankruptcy
proceedings   are  commenced  with  respect  to  the  seller  of  the  security,
realization  of the  collateral  by the  Fund  may be  delayed  or  limited.  At
September 30, 2004, there were no open repurchase agreements.

FUTURES  CONTRACTS.  The Fund may engage in futures contracts for the purpose of
hedging  against  changes in the value of its  portfolio  securities  and in the
value of  securities  it  intends  to  purchase.  Upon  entering  into a futures
contract,  the Fund is required to deposit  with the broker an amount of cash or
cash equivalents equal to a certain  percentage of the contract amount.  This is
known as the "initial margin". Subsequent payments ("variation margin") are made
or  received by the Fund each day,  depending  on the daily  fluctuation  of the
value of the  contract.  The daily  changes  in the  contract  are  included  in
unrealized gains or losses. The Fund recognizes a realized gain or loss when the
contract is closed. At September 30, 2004, there were no open futures contracts.

There are several  risks in  connection  with the use of futures  contracts as a
hedging device. The change in value of futures contracts  primarily  corresponds
with the value of their underlying instruments, which may not correlate with the
change in value of the hedged investments.  In addition,  there is the risk that
the Fund may not be able to  enter  into a  closing  transaction  because  of an
illiquid secondary market.

FORWARD  FOREIGN  EXCHANGE  CONTRACTS.  The Fund may engage in  forward  foreign
exchange contracts for hedging a specific transaction with respect to either the
currency in which the  transaction is denominated or another  currency as deemed
appropriate by the Adviser. Forward foreign exchange contracts are valued at the
forward  rate and are  marked-to-market  daily.  The  change in market  value is
included in  unrealized  appreciation/depreciation  on  investments  and foreign
currency transactions.  When the contract is closed, the Fund records a realized
gain or loss equal to the  difference  between the value of the  contract at the
time it was opened and the value at the time it was closed.

The use of forward foreign exchange contracts does not eliminate fluctuations in
the underlying prices of the Fund's portfolio securities,  but it does establish
a rate of exchange that can be achieved in the future.  Although forward foreign
exchange  contracts  limit the risk of loss due to a decline in the value of the
hedged currency, they also limit any potential gain that might result should the
value of the currency increase. In addition,  the Fund could be exposed to risks
if the  counterparties  to the  contracts  are unable to meet the terms of their
contracts.  At September 30, 2004,  there were no open forward foreign  exchange
contracts.

                                      13


THE GABELLI EQUITY INCOME FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
- --------------------------------------------------------------------------------

FOREIGN CURRENCY  TRANSLATION.  The books and records of the Fund are maintained
in United States  (U.S.)  dollars.  Foreign  currencies,  investments  and other
assets and liabilities  are translated  into U.S.  dollars at the exchange rates
prevailing  at the end of the  period,  and  purchases  and sales of  investment
securities,  income and expenses are translated at the exchange rate  prevailing
on the respective dates of such transactions. Unrealized gains and losses, which
result from changes in foreign exchange rates and/or changes in market prices of
securities,  have  been  included  in  unrealized  appreciation/depreciation  on
investments and foreign  currency  transactions.  Net realized  foreign currency
gains and losses  resulting  from  changes in  exchange  rates  include  foreign
currency gains and losses  between trade date and settlement  date on investment
securities  transactions,  foreign  currency  transactions  and  the  difference
between the amounts of interest and dividends  recorded on the books of the Fund
and the amounts  actually  received.  The portion of foreign  currency gains and
losses  related to  fluctuation in exchange rates between the initial trade date
and  subsequent  sale  trade  date  is  included  in  realized   gain/(loss)  on
investments.

SECURITIES  TRANSACTIONS  AND INVESTMENT  INCOME.  Securities  transactions  are
accounted  for on the  trade  date  with  realized  gain or loss on  investments
determined  by using the  identified  cost method.  Interest  income  (including
amortization  of premium  and  accretion  of  discount)  is  recorded as earned.
Dividend income is recorded on the ex-dividend date.

DIVIDENDS AND  DISTRIBUTIONS  TO  SHAREHOLDERS.  Dividends and  distributions to
shareholders are recorded on the ex-dividend  date. Income dividends and capital
gain  distributions  are  determined  in  accordance  with  Federal  income  tax
regulations which may differ from U.S. generally accepted accounting principles.
These differences are primarily due to differing  treatments of income and gains
on  various  investment  securities  held by the Fund,  timing  differences  and
differing characterization of distributions made by the Fund.

For the fiscal  year ended  September  30, 2004  reclassifications  were made to
increase  accumulated net investment  income by $4,565 and decrease  accumulated
net realized gain on investments by $4,565.

For the fiscal years ended  September  30, 2004 and 2003,  the tax  character of
distributions is all ordinary income.

EXPENSES.  Certain  administrative  expenses are common to, and allocated among,
the Portfolios and then among the Classes of Shares.  Such  allocations are made
on the basis of each Portfolio's and Class' average net assets or other criteria
directly  affecting  the  expenses  as  determined  by the  Adviser  pursuant to
procedures established by the Board.

PROVISION  FOR  INCOME  TAXES.  The Fund  intends  to  continue  to qualify as a
regulated  investment company under Subchapter M of the Internal Revenue Code of
1986,  as  amended  (the  "Code").  It is the Fund's  policy to comply  with the
requirements  of the Code  applicable to regulated  investment  companies and to
distribute  substantially  all of its net investment  company taxable income and
net capital gains. Therefore, no provision for Federal income taxes is required.

Dividends and interest from non-U.S.  sources received by the Fund are generally
subject  to  non-U.S.  withholding  taxes  at  rates  ranging  up to  30%.  Such
withholding  taxes may be reduced or  eliminated  under the terms of  applicable
U.S. income tax treaties, and the Fund intends to undertake any procedural steps
required to claim the benefits of such treaties.

                                      14


THE GABELLI EQUITY INCOME FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
- --------------------------------------------------------------------------------

The difference  between book and tax basis unrealized  appreciation is primarily
due to deferral of losses from wash sales for tax purposes.

As of September 30, 2004, the components of accumulated  earnings/(losses)  on a
tax basis were as follows:

              Undistributed ordinary income
                (inclusive of short-term capital gains) ......  $ 1,374,937
              Undistributed long-term capital gains ..........    4,171,499
              Net unrealized appreciation ....................   62,503,738
              Other temporary differences ....................      (21,935)
                                                                -----------
                Total accumulated earnings ...................  $68,028,239
                                                                ===========

The Fund  utilized  capital loss  carryforwards  of $478,901  during fiscal year
2004.

3.  INVESTMENT  ADVISORY  AGREEMENT.  The Fund has  entered  into an  investment
advisory  agreement (the "Advisory  Agreement")  with the Adviser which provides
that the Fund will pay the Adviser a fee,  computed  daily and paid monthly,  at
the annual rate of 1.00% of the value of the Fund's average daily net assets. In
accordance  with the  Advisory  Agreement,  the  Adviser  provides a  continuous
investment program for the Fund's portfolio,  oversees the administration of all
aspects of the Fund's  business  and  affairs and pays the  compensation  of all
Officers and Directors of the Fund who are its affiliates.

4.  DISTRIBUTION  PLAN.  The Fund's Board has adopted a  distribution  plan (the
"Plan")  for each class of shares  pursuant  to Rule  12b-1  under the 1940 Act.
Gabelli & Company,  Inc.  ("Gabelli &  Company"),  an  affiliate of the Adviser,
serves as  distributor  of the Fund.  Under the Class AAA,  Class A, Class B and
Class C Share  Plans,  payments  are  authorized  to Gabelli & Company at annual
rates of 0.25%, 0.25%, 1.00% and 1.00%,  respectively,  of the average daily net
assets of those Classes,  the annual  limitations under each Plan. Such payments
are accrued daily and paid monthly.

5. PORTFOLIO SECURITIES. Purchases and proceeds from the sales of securities for
the fiscal year ended  September  30,  2004,  other than short term  securities,
aggregated $85,582,284 and $35,946,446, respectively.

6. TRANSACTIONS  WITH  AFFILIATES.  During  the fiscal year ended  September 30,
2004,  the Fund paid  brokerage  commissions  of  $119,977 to Gabelli & Company.
During the fiscal year ended September 30, 2004, Gabelli & Company received $905
from investors representing commissions (sales charges and underwriting fees) on
sales and redemptions of Fund shares.

The cost of  calculating  the Fund's net asset value per share is a Fund expense
pursuant to the Advisory  Agreement.  During the year ended  September 30, 2004,
the Fund reimbursed the Adviser $34,800 in connection with the cost of computing
the Fund's net asset value,  which is included in miscellaneous  expenses in the
Statement of Operations.

7. LINE OF CREDIT.  The Fund has access to an unsecured  line of credit of up to
$25,000,000  from the  custodian for temporary  borrowing  purposes.  Borrowings
under this  arrangement  bear  interest at 0.75% above the Federal Funds rate on
outstanding  balances.  During the year ended September 30, 2004,  there were no
borrowings from the line of credit.

                                      15


THE GABELLI EQUITY INCOME FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
- --------------------------------------------------------------------------------

8. CAPITAL STOCK  TRANSACTIONS.  The Fund offers four classes of shares -- Class
AAA Shares,  Class A Shares, Class B Shares and Class C Shares. Class AAA Shares
are offered  through  selected  broker/dealers  without a sales charge.  Class A
Shares are subject to a maximum front-end sales charge of 5.75%.  Class B Shares
are subject to a contingent  deferred sales charge (CDSC) upon redemption within
six years of purchase. The applicable CDSC is equal to a declining percentage of
the lesser of the net asset value per share at the date of the original purchase
or at the date of redemption,  based on the length of time held.  Class C Shares
are subject to a 1% CDSC for one year after purchase. As of July 27, 2004, Class
B Shares are available  only  through  exchange of Class B Shares of other Funds
distributed by Gabelli & Company.

Effective November 1, 2004, the Fund will impose a 2.00% redemption fee on Class
AAA, Class A, Class B and Class C shares that are purchased on or after November
1, 2004, and redeemed or exchanged  within 60 days after the date of a purchase.
The  redemption  fee is  deducted  from the  proceeds  otherwise  payable to the
redeeming shareholders and retained by the Fund.

                                      16


THE GABELLI EQUITY INCOME FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
- --------------------------------------------------------------------------------

Transactions in shares of capital stock were as follows:


                                                              YEAR ENDED                       YEAR ENDED
                                                          SEPTEMBER 30, 2004               SEPTEMBER 30, 2003
                                                     ----------------------------     ----------------------------
                                                        SHARES          AMOUNT            SHARES           AMOUNT
                                                        ------          ------            ------           ------
                                                               CLASS AAA                        CLASS AAA
                                                     ----------------------------     ----------------------------
                                                                                         
Shares sold ........................................  7,919,728      $130,184,333      14,773,776    $ 197,502,549
Shares issued upon reinvestment of dividends .......    393,424         6,453,128         292,370        4,080,708
Shares redeemed .................................... (4,998,860)      (81,647,612)    (10,797,815)    (149,485,117)
                                                     ----------      ------------     -----------    -------------
Net increase .......................................  3,314,292      $ 54,989,849       4,268,331    $  52,098,140
                                                     ==========      ============     ===========    =============
                                                                CLASS A                          CLASS A
                                                     ----------------------------     ----------------------------
Shares sold ........................................      7,383      $    122,882              --               --
Shares issued upon reinvestment of dividends .......         17               274              --               --
Shares redeemed ....................................         --                --              --               --
                                                     ----------      ------------     -----------    -------------
Net increase .......................................      7,400      $    123,156              --               --
                                                     ==========      ============     ===========    =============
                                                                CLASS B                          CLASS B
                                                     ----------------------------     ----------------------------
Shares sold ........................................         61      $      1,000              --               --
Shares issued upon reinvestment of dividends .......          1                17              --               --
Shares redeemed ....................................         --                --              --               --
                                                     ----------      ------------     -----------    -------------
Net increase .......................................         62      $      1,017              --               --
                                                     ==========      ============     ===========    =============
                                                                CLASS C                          CLASS C
                                                     ----------------------------     ----------------------------
Shares sold ........................................      4,732      $     77,086              --               --
Shares issued upon reinvestment of dividends .......         21               348              --               --
Shares redeemed ....................................         --                --              --               --
                                                     ----------      ------------     -----------    -------------
Net increase .......................................      4,753      $     77,434              --               --
                                                     ==========      ============     ===========    =============


9. OTHER MATTERS.  On October 7, 2003,  the Fund's  Adviser  received a subpoena
from the Attorney  General of the State of New York  requesting  information  on
mutual fund shares trading  practices.  The Adviser has also received a subpoena
and letters  from the SEC  requesting  information  about  mutual  fund  trading
practices  and valuation of portfolio  securities.  The Adviser is responding to
these  requests.  The Fund  does not  believe  that  these  matters  will have a
material adverse effect on the Fund's  financial  position or the results of its
operations.

10.  INDEMNIFICATIONS.  The Fund enters into contracts that contain a variety of
indemnifications.  The Fund's  maximum  exposure  under  these  arrangements  is
unknown.  However, the Fund has not had prior claims or losses pursuant to these
contracts and expects the risk of loss to be remote.

                                      17


THE GABELLI EQUITY INCOME FUND
FINANCIAL HIGHLIGHTS
- --------------------------------------------------------------------------------

Selected data for a share of capital stock outstanding throughout each period:


                            INCOME
                  FROM INVESTMENT OPERATIONS                                        DISTRIBUTIONS
               ------------------------------------------------------   --------------------------------------
                                               Net
                Net Asset                 Realized and        Total                    Net
  Period         Value,        Net          Unrealized        from          Net      Realized
   Ended       Beginning    Investment    Gain/(Loss) on   Investment   Investment    Gain on        Total
September 30   of Period   Income/(Loss)   Investments     Operations     Income    Investments  Distributions
- ------------   ---------   -------------  --------------   ----------   ----------  -----------  -------------
                                                                               
CLASS AAA
  2004           $14.60        $0.23         $ 2.26          $ 2.49      $(0.27)      $(0.09)       $(0.36)
  2003            11.93         0.28           2.64            2.92       (0.25)          --         (0.25)
  2002            13.88         0.23          (1.79)          (1.56)      (0.23)       (0.16)        (0.39)
  2001            16.35         0.25          (0.28)          (0.03)      (0.36)       (2.08)        (2.44)
  2000            17.58         0.46           0.81            1.27       (0.36)       (2.14)        (2.50)

CLASS A
  2004(a)        $16.40        $0.16         $ 0.43          $ 0.59      $(0.20)      $(0.07)       $(0.27)

CLASS B
  2004(a)        $16.40        $0.07         $ 0.42          $ 0.49      $(0.20)      $(0.07)       $(0.27)

CLASS C
  2004(a)        $16.40        $0.08         $ 0.43          $ 0.51      $(0.20)      $(0.07)       $(0.27)





                                    RATIOS TO AVERAGE NET ASSETS/SUPPLEMENTAL DATA
                           ------------------------------------------------------------

                 Net Asset           Net Assets       Net
  Period          Value,               End of      Investment                Portfolio
   Ended          End of     Total     Period       Income/    Operating      Turnover
September 30      Period    Return+  (in 000's)      (Loss)     Expenses        Rate
- ------------      ------    -------  ---------     ----------  ---------     ----------
                                                              
CLASS AAA
  2004            $16.73     17.13%   $355,321        1.42%      1.49%          12%
  2003             14.60     24.59     261,777        2.09       1.49           27
  2002             11.93    (11.58)    162,938        1.75       1.50           12
  2001             13.88     (0.43)    121,499        1.65       1.55           41
  2000             16.35      8.41      89,164        2.85       1.66(c)        33

CLASS A
  2004(a)         $16.72      3.62%       $124        1.33%(b)   1.49%(b)       12%

CLASS B
  2004(a)         $16.62      3.00%         $1        0.56%(b)   2.24%(b)       12%

CLASS C
  2004(a)         $16.64      3.13%        $79        0.62%(b)   2.24%(b)       12%

- ---------------------
+   Total  return  represents  aggregate total return of a  hypothetical  $1,000
    investment  at the beginning of the period and sold at the end of the period
    including reinvestment of dividends.  Total return  for  the period  of less
    than one year is not annualized.
(a) From the  commencement  of  offering  Class A, Class B and Class C Shares on
    December 31, 2003.
(b) Annualized.
(c) The Fund incurred interest expense during the year ended September 30, 2000.
    If interest expense had not  been incurred,  the ratio of operating expenses
    to average net assets would have been 1.61%.

                See accompanying notes to financial statements.

                                      18


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
- --------------------------------------------------------------------------------

To the Shareholders and Board of Directors of
The Gabelli Equity Income Fund

We have audited the accompanying statement of assets and liabilities,  including
the schedule of investments,  of The Gabelli Equity Income Fund (the "Fund"),  a
series of Gabelli  Equity Series Funds,  Inc., as of September 30, 2004, and the
related  statement  of  operations  for the year then ended,  the  statement  of
changes in net assets for each of the two years in the period  then  ended,  and
the  financial  highlights  for each of the five years in the period then ended.
These financial  statements and financial  highlights are the  responsibility of
the  Fund's  management.  Our  responsibility  is to express an opinion on these
financial statements and financial highlights based on our audits.

We conducted our audits in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements and financial highlights are free of material misstatement.  An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures in the financial statements and financial highlights. Our procedures
included  confirmation  of  securities  owned  as  of  September  30,  2004,  by
correspondence  with the Fund's  custodian  and brokers.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion,  the financial  statements and financial  highlights referred to
above present fairly, in all material  respects,  the financial  position of The
Gabelli  Equity Income Fund at September 30, 2004, the results of its operations
for the year then ended, the changes in its net assets for each of the two years
in the period  then ended,  and its  financial  highlights  for each of the five
years in the period then  ended,  in  conformity  with U.S.  generally  accepted
accounting principles.

                                                           /s/ Ernst & Young LLP
New York, New York
November 12, 2004

                                       19


THE GABELLI EQUITY INCOME FUND
ADDITIONAL FUND INFORMATION (UNAUDITED)
- --------------------------------------------------------------------------------

The  business  and affairs of the Fund are managed  under the  direction  of the
Fund's Board of Directors.  Information pertaining to the Directors and officers
of the Fund is set forth below. The Fund's  Statement of Additional  Information
includes additional information about The Gabelli Equity Income Fund's Directors
and  is  available,   without  charge,  upon  request,  by  calling  800-GABELLI
(800-422-3554)  or by writing to The Gabelli Equity Income Fund at One Corporate
Center, Rye, NY 10580-1422.


                         TERM OF        NUMBER OF
NAME, POSITION(S)      OFFICE AND     FUNDS IN FUND
    ADDRESS 1            LENGTH OF   COMPLEX OVERSEEN     PRINCIPAL OCCUPATION(S)                         OTHER DIRECTORSHIPS
     AND AGE          TIME SERVED 2     BY DIRECTOR       DURING PAST FIVE YEARS                          HELD BY DIRECTOR 3
- -----------------     -------------  ----------------     -----------------------                         -------------------
                                                                                          
INTERESTED DIRECTORS 4:
- ----------------------
MARIO J. GABELLI       Since 1991          24        Chairman of the Board and Chief Executive        Director of Morgan Group
Director and                                         Officer of Gabelli Asset Management Inc. and     Holdings, Inc. (holding
Chief Investment Officer                             Chief Investment Officer of Gabelli Funds,       company)
Age: 62                                              LLC and GAMCO Investors, Inc.; Vice Chairman
                                                     and Chief Executive Officer of Lynch
                                                     Interactive Corporation (multimedia
                                                     and services)

JOHN D. GABELLI        Since 1991          10        Senior Vice President of Gabelli & Company,              --
Director                                             Inc.; Director of Gabelli Advisers, Inc.
Age: 60

KARL OTTO POHL         Since 1992          34        Member of the Shareholder Committee of Sal       Director of Gabelli Asset
Director                                             Oppenheim Jr. & Cie (private investment          Management Inc. (investment
Age: 74                                              bank); Former President of the                   management); Chairman,
                                                     Deutsche Bundesbank and Chairman of its          Incentive Capital and
                                                     Central Bank Council (1980-1991)                 Incentive Asset Management
                                                                                                      (Zurich); Director at Sal
                                                                                                      Oppenheim Jr. & Cie, Zurich

NON-INTERESTED DIRECTORS:
- ------------------------
ANTHONY J. COLAVITA    Since 1991          36        President and Attorney at Law in the law firm            --
Director                                             of Anthony J. Colavita, P.C.
Age: 68

VINCENT D. ENRIGHT     Since 1991          13        Former Senior Vice President and Chief           Director of Aphton Corporation
Director                                             Financial Officer of KeySpan Energy              (biopharmaceutical company)
Age: 60                                              Corporation

ROBERT J. MORRISSEY    Since 1991          10        Partner in the law firm of Morrissey, Hawkins            --
Director                                             & Lynch
Age: 65


                                       20


THE GABELLI EQUITY INCOME FUND
ADDITIONAL FUND INFORMATION (UNAUDITED) (CONTINUED)
- --------------------------------------------------------------------------------


                         TERM OF        NUMBER OF
NAME, POSITION(S)      OFFICE AND     FUNDS IN FUND
    ADDRESS 1            LENGTH OF   COMPLEX OVERSEEN     PRINCIPAL OCCUPATION(S)                         OTHER DIRECTORSHIPS
     AND AGE          TIME SERVED 2     BY DIRECTOR       DURING PAST FIVE YEARS                          HELD BY DIRECTOR 3
- -----------------     -------------  ----------------     -----------------------                         -------------------
                                                                                          
NON-INTERESTED DIRECTORS (CONTINUED):
- -------------------------------------
ANTHONY R. PUSTORINO   Since 1991          17        Certified Public Accountant; Professor          Director of Lynch Corporation
Director                                             Emeritus, Pace University                       (diversified manufacturing)
Age: 79

ANTHONIE C. VAN EKRIS  Since 1991          20        Managing Director of BALMAC                     Director of Aurado Energy, Inc.
Director                                             International, Inc. (commodities)               (oil & gas operations)
Age: 70

SALVATORE J. ZIZZA     Since 2001          24        Chairman, Hallmark Electrical Suppliers Corp.;  Director of Hollis Eden
Director                                             Former Executive Vice President of FMG Group    Pharmaceuticals; Director of
Age: 58                                              (OTC), a healthcare provider                    Earl Scheib, Inc. (automotive
                                                                                                     services)

OFFICERS:
- ---------
BRUCE N. ALPERT        Since 1991          --        Executive Vice President and Chief Operating             --
President and Treasurer                              Officer of Gabelli Funds, LLC since 1988 and
Age: 52                                              an officer of all mutual funds advised by
                                                     Gabelli Funds, LLC and its affiliates.
                                                     Director and President of Gabelli Advisers, Inc.

JAMES E. MCKEE         Since 1995          --        Vice President, General Counsel and Secretary            --
Secretary                                            of Gabelli Asset Management Inc. since 1999
Age: 41                                              and GAMCO Investors, Inc. since 1993;
                                                     Secretary of all mutual funds advised by
                                                     Gabelli Advisers, Inc. and Gabelli Funds, LLC

- ---------------------
  1  Address: One Corporate Center, Rye, NY 10580-1422, unless otherwise noted.
  2  Each Director will hold office for an indefinite term until the earliest of
     (i) the next  meeting of  shareholders  if any,  called for the  purpose of
     considering  the  election or  re-election  of such  Director and until the
     election and qualification of his or her successor, if any, elected at such
     meeting,  or (ii) the date a Director resigns or retires,  or a Director is
     removed by the Board of Directors or  shareholders,  in accordance with the
     Fund's By-Laws and Articles of Incorporation.
  3  This column includes only  directorships of companies required to report to
     the  SEC  under  the  Securities  and  Exchange  Act of 1934  (i.e.  public
     companies) or other investment companies registered under the 1940 Act.
  4  "Interested person" of the Fund as defined in the Investment Company Act of
     1940. Messrs. Gabelli,  Gabelli and Pohl are each considered an "interested
     person" because of their  affiliation with Gabelli Funds, LLC which acts as
     the Fund's  investment  adviser.  Mario  J.Gabelli  and John D. Gabelli are
     brothers.

- --------------------------------------------------------------------------------
                   2004 TAX NOTICE TO SHAREHOLDERS (Unaudited)

  For the fiscal year ended  September 30, 2004, the Fund paid to  shareholders
  ordinary income dividends  (comprised of net investment income and short-term
  capital gains)  totaling  $0.36,  $0.27,  $0.27 and $0.27 per share for Class
  AAA,  Class A, Class B and Class C,  respectively.  For the fiscal year ended
  September 30, 2004, 85.79% of the ordinary income dividend  qualifies for the
  dividend  received  deduction  available  to  corporations  and  100%  of the
  ordinary income  distribution was qualifying  dividend income. An estimate of
  qualified  dividend  income of  $7,036,895  was  received by the Fund through
  September 30, 2004 that qualifies for a reduced tax rate pursuant to the Jobs
  and Growth Tax Relief Reconciliation Act of 2003.

  U.S. GOVERNMENT INCOME:
  The percentage of the ordinary income dividend paid by the Fund during fiscal
  year 2004 which was derived from U.S.  Treasury  securities  was 0.77%.  Such
  income is exempt  from  state and  local  tax in all  states.  However,  many
  states,  including  New  York and  California,  allow a tax  exemption  for a
  portion of the income  earned only if a mutual fund has invested at least 50%
  of its assets at the end of each  quarter of the Fund's  fiscal  year in U.S.
  Government  securities.  The  Gabelli  Equity  Income  Fund did not meet this
  strict  requirement in 2004. Due to the diversity in state and local tax law,
  it is  recommended  that you  consult  your  personal  tax  advisor as to the
  applicability of the information provided to your specific situation.
- --------------------------------------------------------------------------------

                                       21

                             GABELLI FAMILY OF FUNDS

VALUE ________________________________________
GABELLI ASSET FUND
Seeks to invest primarily in a diversified portfolio of common stocks selling at
significant  discounts  to  their  private  market  value.  The  Fund's  primary
objective is growth of capital. (MULTICLASS)
                                        PORTFOLIO MANAGER: MARIO J. GABELLI, CFA

GABELLI BLUE CHIP VALUE FUND
Seeks long term growth of capital  through  investment  primarily  in the common
stocks of established  companies which are temporarily out of favor.  The fund's
objective  is to  identify a catalyst or sequence of events that will return the
company to a higher value.
(MULTICLASS)                              PORTFOLIO MANAGER: BARBARA MARCIN, CFA

GABELLI WESTWOOD EQUITY FUND
Seeks to invest  primarily in the common stock of  well-seasoned  companies that
have  recently  reported  positive  earnings  surprises  and are  trading  below
Westwood's  proprietary  growth rate estimates.  The Fund's primary objective is
capital appreciation.
(MULTICLASS)                                   PORTFOLIO MANAGER: SUSAN M. BYRNE

FOCUSED VALUE ______________________________
GABELLI VALUE FUND
Seeks to invest in  securities  of  companies  believed to be  undervalued.  The
Fund's primary objective is long-term capital appreciation. (MULTICLASS)
                                        PORTFOLIO MANAGER: MARIO J. GABELLI, CFA

SMALL CAP VALUE ____________________________
GABELLI SMALL CAP FUND
Seeks  to  invest  primarily  in  common  stock  of  smaller  companies  (market
capitalizations  less  than $1  billion)  believed  to have  rapid  revenue  and
earnings growth potential. The Fund's primary objective is capital appreciation.
(MULTICLASS)                            PORTFOLIO MANAGER: MARIO J. GABELLI, CFA

GABELLI WESTWOOD SMALLCAP EQUITY FUND
Seeks to invest primarily in smaller  capitalization  equity securities - market
caps of $2.5 billion or less. The Fund's primary  objective is long-term capital
appreciation. (MULTICLASS)                                          TEAM MANAGED

GABELLI WOODLAND SMALL CAP VALUE FUND
Seeks to invest  primarily  in the common  stocks of smaller  companies  (market
capitalizations  less  than  $1.5  billion)  believed  to  be  undervalued  with
shareholder  oriented management teams that are employing strategies to grow the
company's  value.  The  Fund's  primary   objective  is  capital   appreciation.
(MULTICLASS)                          PORTFOLIO MANAGER: ELIZABETH M. LILLY, CFA

GROWTH ______________________________________
GABELLI GROWTH FUND
Seeks to invest  primarily in large cap stocks believed to have  favorable,  yet
undervalued,  prospects for earnings  growth.  The Fund's  primary  objective is
capital appreciation. (MULTICLASS)        PORTFOLIO MANAGER: HOWARD F. WARD, CFA

GABELLI INTERNATIONAL GROWTH FUND
Seeks to invest in the equity  securities  of  foreign  issuers  with  long-term
capital   appreciation    potential.    The   Fund   offers   investors   global
diversification. (MULTICLASS)                    PORTFOLIO MANAGER: CAESAR BRYAN

AGGRESSIVE GROWTH _________________________
GABELLI GLOBAL GROWTH FUND
Seeks capital appreciation through a disciplined  investment program focusing on
the globalization and interactivity of the world's marketplace. The Fund invests
in  companies  at the  forefront  of  accelerated  growth.  The  Fund's  primary
objective is capital appreciation. (MULTICLASS)                     TEAM MANAGED

MICRO-CAP ___________________________________
GABELLI WESTWOOD MIGHTY MITES(SM) FUND
Seeks to invest in micro-cap companies that have market  capitalizations of $300
million or less. The Fund's primary objective is long-term capital appreciation.
(MULTICLASS)                                                        TEAM MANAGED

EQUITY INCOME _______________________________
GABELLI EQUITY INCOME FUND
Seeks to invest primarily in equity securities with above market average yields.
The Fund pays monthly  dividends  and seeks a high level of total return with an
emphasis on income. (MULTICLASS)        PORTFOLIO MANAGER: MARIO J. GABELLI, CFA

GABELLI WESTWOOD BALANCED FUND
Seeks to invest in a balanced and diversified portfolio of stocks and bonds. The
Fund's primary objective is both capital appreciation and current income.
(MULTICLASS)                            CO-PORTFOLIO MANAGERS: SUSAN M. BYRNE
                                                               MARK FREEMAN, CFA

GABELLI WESTWOOD REALTY FUND
Seeks to invest in securities  that are  primarily  engaged in or related to the
real  estate  industry.  The  Fund's  primary  objective  is  long-term  capital
appreciation. (MULTICLASS)                     PORTFOLIO MANAGER: SUSAN M. BYRNE

SPECIALTY EQUITY ____________________________
GABELLI GLOBAL CONVERTIBLE SECURITIES FUND
Seeks to invest  principally in bonds and preferred stocks which are convertible
into  common  stock of  foreign  and  domestic  companies.  The  Fund's  primary
objective is total return  through a combination  of current  income and capital
appreciation. (MULTICLASS)                                          TEAM MANAGED

GABELLI GLOBAL OPPORTUNITY FUND
Seeks to invest in common stock of companies which have rapid growth in revenues
and  earnings  and  potential  for above  average  capital  appreciation  or are
undervalued. The Fund's primary objective is capital appreciation.
(MULTICLASS)                                                        TEAM MANAGED

SECTOR ______________________________________
GABELLI GLOBAL TELECOMMUNICATIONS FUND
Seeks to invest in telecommunications companies throughout the world - targeting
undervalued  companies with strong  earnings and cash flow dynamics.  The Fund's
primary objective is capital appreciation. (MULTICLASS)             TEAM MANAGED

GABELLI GOLD FUND
Seeks to invest in a global  portfolio of equity  securities  of gold mining and
related  companies.  The Fund's  objective  is long-term  capital  appreciation.
Investment in gold stocks is considered speculative and is affected by a variety
of world-wide economic, financial and political factors. (MULTICLASS)
                                                 PORTFOLIO MANAGER: CAESAR BRYAN

GABELLI UTILITIES FUND
Seeks to provide a high level of total return  through a combination  of capital
appreciation and current income. (MULTICLASS)                       TEAM MANAGED

MERGER AND ARBITRAGE _____________________
GABELLI ABC FUND
Seeks to invest in securities with attractive  opportunities for appreciation or
investment  income.  The Fund's  primary  objective  is total  return in various
market conditions without excessive risk of capital loss.
(NO-LOAD)                               PORTFOLIO MANAGER: MARIO J. GABELLI, CFA

CONTRARIAN_________________________________
Gabelli Mathers Fund
Seeks  long-term  capital  appreciation  in various  market  conditions  without
excessive risk of capital loss. (CLASS AAA-NO-LOAD)
                                        PORTFOLIO MANAGER: HENRY VAN DER EB, CFA

COMSTOCK CAPITAL VALUE FUND
Seeks capital  appreciation and current income.  The Fund may use either long or
short positions to achieve its objective.
(MULTICLASS)                               PORTFOLIO MANAGER: MARTIN WEINER, CFA

COMSTOCK STRATEGY FUND
The Fund emphasizes investments in debt securities,  which maximize total return
in light of credit risk,  interest rate risk, and the risk  associated  with the
length of maturity of the debt instrument. (MULTICLASS)
                                           PORTFOLIO MANAGER: MARTIN WEINER, CFA

QUANTITATIVE_________________________________
NED DAVIS RESEARCH ASSET  ALLOCATION  FUND
Seeks  to  achieve  returns  greater  then  the  weighted  composite   benchmark
consisting  of 60% in the S&P 500  Index  and 40% in the  Lehman  Long Term U.S.
Government Bond Index through a flexible asset allocation  strategy.  The Fund's
primary objective is capital appreciation. (MULTICLASS)             TEAM MANAGED

FIXED INCOME ________________________________
GABELLI WESTWOOD INTERMEDIATE BOND FUND
Seeks to invest in a diversified portfolio of bonds with various maturities. The
Fund's primary objective is total return.
(MULTICLASS)                                PORTFOLIO MANAGER: MARK FREEMAN, CFA

CASH MANAGEMENT-MONEY MARKET __________
GABELLI U.S. TREASURY MONEY MARKET FUND
Seeks to invest exclusively in short-term U.S. Treasury  securities.  The Fund's
primary  objective  is to  provide  high  current  income  consistent  with  the
preservation of principal and liquidity. (NO-LOAD)
                                             PORTFOLIO MANAGER: JUDITH A. RANERI

THE TREASURER'S FUND
Three money market  portfolios  designed to generate  superior  returns  without
compromising  portfolio  safety.  U.S.  Treasury Money Market seeks to invest in
U.S.  Treasury  securities  and repurchase  agreements.  Tax Exempt Money Market
seeks to invest in municipal  securities.  Domestic  Prime Money Market seeks to
invest in prime quality, domestic money market instruments.
                                   (NO-LOAD) PORTFOLIO MANAGER: JUDITH A. RANERI

THE GLOBAL FUNDS INVEST IN FOREIGN SECURITIES WHICH INVOLVE RISKS NOT ORDINARILY
ASSOCIATED WITH INVESTMENTS IN DOMESTIC ISSUES,  INCLUDING CURRENCY FLUCTUATION,
ECONOMIC AND POLITICAL RISKS.

AN INVESTMENT IN THE ABOVE MONEY MARKET FUNDS IS NEITHER  INSURED NOR GUARANTEED
BY THE FEDERAL DEPOSIT INSURANCE CORPORATION OR ANY GOVERNMENT AGENCY.  ALTHOUGH
THE FUNDS SEEK TO PRESERVE THE VALUE OF YOUR  INVESTMENT AT $1.00 PER SHARE,  IT
IS POSSIBLE TO LOSE MONEY BY INVESTING IN THE FUNDS.

 TO RECEIVE A PROSPECTUS, CALL 800-GABELLI (422-3554). INVESTORS SHOULD CONSIDER
THE INVESTMENT OBJECTIVES, RISKS AND CHARGES AND EXPENSES OF THE FUND CAREFULLY
       BEFORE INVESTING. THE PROSPECTUS CONTAINS MORE COMPLETE INFORMATION
   ABOUT THIS AND OTHER MATTERS AND SHOULD BE READ CAREFULLY BEFORE INVESTING.


                        Gabelli Equity Series Funds, Inc.
                         THE GABELLI EQUITY INCOME FUND
                              One Corporate Center
                            Rye, New York 10580-1422
                                   800-GABELLI
                                  800-422-3554
                                FAX: 914-921-5118
                            WEBSITE: WWW.GABELLI.COM
                            E-MAIL: INFO@GABELLI.COM
                   Net Asset Value available daily by calling
                           800-GABELLI after 6:00 P.M.


                               BOARD OF DIRECTORS

Mario J. Gabelli, CFA                             Karl Otto Pohl
CHAIRMAN AND CHIEF                                FORMER PRESIDENT
INVESTMENT OFFICER                                DEUTSCHE BUNDESBANK
GABELLI ASSET MANAGEMENT INC.

Anthony J. Colavita                               Anthony R. Pustorino
ATTORNEY-AT-LAW                                   CERTIFIED PUBLIC ACCOUNTANT
ANTHONY J. COLAVITA, P.C.                         PROFESSOR EMERITUS
                                                  PACE UNIVERSITY

Vincent D. Enright                                Anthonie C. van Ekris
FORMER SENIOR VICE PRESIDENT                      MANAGING DIRECTOR
AND CHIEF FINANCIAL OFFICER                       BALMAC INTERNATIONAL, INC.
KEYSPAN ENERGY CORP.

John D. Gabelli                                   Salvatore J. Zizza
SENIOR VICE PRESIDENT                             CHAIRMAN
GABELLI & COMPANY, INC.                           HALLMARK ELECTRICAL
                                                  SUPPLIES CORP.

Robert J. Morrissey
ATTORNEY-AT-LAW
MORRISSEY, HAWKINS & LYNCH

                                    OFFICERS

Bruce N. Alpert                                   James E. McKee
PRESIDENT AND TREASURER                           SECRETARY

                                   DISTRIBUTOR
                             Gabelli & Company, Inc.

                  CUSTODIAN, TRANSFER AGENT AND DIVIDEND AGENT
                       State Street Bank and Trust Company

                                  LEGAL COUNSEL
                    Skadden, Arps, Slate, Meagher & Flom LLP


- --------------------------------------------------------------------------------
This report is submitted for the general  information of the shareholders of The
Gabelli Equity Income Fund. It is not authorized for distribution to prospective
investors unless preceded or accompanied by an effective prospectus.
- --------------------------------------------------------------------------------

GAB444Q304SR

[GRAPHIC OMITTED]
PICTURE OF MARIO GABELLI

THE
GABELLI
EQUITY
INCOME
FUND

                                                                   ANNUAL REPORT
                                                              SEPTEMBER 30, 2004


                    THE GABELLI WOODLAND SMALL CAP VALUE FUND

                                ANNUAL REPORT (A)
                               SEPTEMBER 30, 2004



TO OUR SHAREHOLDERS,

      During the fiscal year ended  September  30,  2004,  the Gabelli  Woodland
Small Cap Value Fund (the  "Fund")  rose 21.2% while the Russell 2000 Index rose
18.8%.

      Enclosed  is the  investment  portfolio  and  financial  statements  as of
September 30, 2004.


COMPARATIVE RESULTS


- ---------------------------------------------------------------------------------------------
                            AVERAGE ANNUAL RETURNS -- SEPTEMBER 30, 2004 (B)
- ---------------------------------------------------------------------------------------------
                        CLASS AAA SHARES    CLASS A SHARES    CLASS B SHARES   CLASS C SHARES
- ---------------------------------------------------------------------------------------------
                                                                       
 Quarter .................  (1.24)%            (1.16)%            (0.84)%          (1.40)%
                                               (6.85)(c)          (5.80)(d)        (2.39)(d)
 Year to Date ............   6.23               6.32               7.63             5.68
                                                0.24(c)            2.63(d)          4.68(d)
 One Year ................  21.22              21.34              22.91            20.33
                                               14.41(c)           17.91(d)         19.33(d)
 Since Inception (e) .....  15.25              15.25              16.22            14.58
                                               11.42(c)           14.17(d)         14.58(d)


  (a) THE FUND'S FISCAL YEAR ENDS SEPTEMBER 30.
  (b) TOTAL RETURNS AND AVERAGE  ANNUAL RETURNS  REFLECT  CHANGES IN SHARE PRICE
      AND  REINVESTMENT OF DIVIDENDS AND ARE NET OF  EXPENSES. RETURNS REPRESENT
      PAST PERFORMANCE AND DO NOT GUARANTEE FUTURE RESULTS.  INVESTMENT  RETURNS
      AND THE PRINCIPAL VALUE OF AN INVESTMENT  WILL FLUCTUATE.  WHEN SHARES ARE
      REDEEMED,  THEY  MAY BE  WORTH  MORE OR LESS  THAN  THEIR  ORIGINAL  COST.
      PERFORMANCE RESULTS FOR PERIODS LESS THAN ONE YEAR ARE NOT ANNUALIZED. THE
      RUSSELL 2000 INDEX IS AN UNMANAGED  INDICATOR OF STOCK MARKET PERFORMANCE.
      DIVIDENDS ARE CONSIDERED  REINVESTED.  THE ADVISER REIMBURSED  EXPENSES TO
      LIMIT THE EXPENSE RATIO.  HAD SUCH  LIMITATION NOT BEEN IN PLACE,  RETURNS
      WOULD HAVE BEEN LOWER. CURRENT PERFORMANCE MAY BE LOWER OR HIGHER THAN THE
      PERFORMANCE DATA PRESENTED.  VISIT  WWW.GABELLI.COM  TO OBTAIN PERFORMANCE
      INFORMATION AS OF THE MOST RECENT MONTH-END. INVESTORS SHOULD CONSIDER THE
      INVESTMENT  OBJECTIVES,  RISKS AND CHARGES AND EXPENSES OF THE FUND BEFORE
      INVESTING.  THE PROSPECTUS  CONTAINS MORE COMPLETE  INFORMATION ABOUT THIS
      AND OTHER MATTERS AND SHOULD BE READ CAREFULLY BEFORE INVESTING.
  (c) INCLUDES THE EFFECT OF THE MAXIMUM  5.75% SALES CHARGE AT THE BEGINNING OF
      THE PERIOD.
  (d) INCLUDES THE EFFECT OF THE APPLICABLE  CONTINGENT DEFERRED SALES CHARGE AT
      THE END OF THE PERIOD SHOWN FOR CLASS B AND CLASS C SHARES, RESPECTIVELY.
  (e) TOTAL RETURNS FROM  COMMENCEMENT OF INVESTMENT  OPERATIONS ON DECEMBER 31,
      2002.
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
 We have  separated  the  portfolio  manager's  commentary  from the  financial
 statements   and  investment   portfolio  due  to  new  corporate   governance
 regulations stipulated by the Sarbanes-Oxley Act of 2002. We have done this to
 ensure that the content of the portfolio manager's commentary is unrestricted.
 The financial  statements and investment  portfolio are mailed separately from
 the commentary.  Both the commentary and the financial  statements,  including
 the   portfolio  of   investments,   will  be  available  on  our  website  at
 www.gabelli.com/funds.
- --------------------------------------------------------------------------------


PERFORMANCE DISCUSSION

      Fund   performance   for  the  fiscal  year  ending   September  30,  2004
outperformed  the Russell  2000. The Class  AAA Shares  of the Fund gained 21.2%
versus a gain of 18.8% for the Russell  2000 Index.  Calendar  year-to-date  the
Fund is up 6.3% versus a gain of 3.7% for the Russell 2000.

      Last  year  when we  wrote to you the war in Iraq was  clearly  the  major
challenge  confronting us followed by the economic recovery,  corporate scandals
and the  threat of  terrorist  activity.  Over the past  year,  we have seen the
economy  continue to move forward and corporate  scandals appear to be receding.
However,  the ongoing "civil war" in Iraq and rising raw materials cost continue
to be major  impediments  to the market.  In addition the dramatic  rise in fuel
costs  have  imposed  a  "tax"  that  is  putting  a drag  on  overall  consumer
discretionary  spending.  It always  seems that the moment we  solve/settle  one
problem  another rises to take its place.  That is the long-term  history of the
market. We have and will continue to deal with that reality.

      During  the  past  year  we had  several  investments  add to our  overall
performance.   The  three  biggest  contributors  were  Texas  Industries,  Cole
National, and Pentair. Texas Industries rose 109.1% over the last twelve months.
As a leading supplier of steel and cement, they have been able to take advantage
of higher  steel  pricing  and  strong  demand for  cement.  Cole  National  was
purchased  for the portfolio in June 2003 and was sold less than a year later in
May 2004 due to a merger  agreement  with  Luxottica  Group at a gain of greater
than 65%. Finally,  Pentair rose 75.2% over the past twelve months.  Pentair has
benefited from a strong  management group that has restructured and repositioned
the  company  from  multiple  businesses  into an  industry  leading  Water  and
Enclosures Company.

      We were not without our share of disappointments during the past year. Two
disappointments  were  Wilson  Greatbatch  and  Concorde  Career  Colleges.   We
typically  sell stocks for two  reasons:  1) they reach our  appraisal  of their
intrinsic  value or 2) we lose  confidence  in the  company  (and our  valuation
estimate) due to a change in the competitive landscape or an unforeseen negative
event,  which can include  management  misallocating  capital.  For a variety of
reasons,  we lost  confidence  in each of these  companies  and  sold  them at a
discount to their original cost.

      We remain  disciplined  in our  investment  approach.  We are  focused  on
investing in companies  with  positive and growing  earnings and free cash flow,
operated by management teams that are excellent allocators of capital, and trade
at  prices  we  believe  are  significantly  less  than our  appraisal  of their
intrinsic value.

      COMPARISON OF CHANGE IN VALUE OF A $10,000 INVESTMENT IN THE GABELLI
       WOODLAND SMALL CAP VALUE FUND CLASS AAA AND THE RUSSELL 2000 INDEX

[GRAPHIC OMITTED]
PLOT POINTS FOLLOW:

                 Gabelli Woodland Small
             Cap Value Fund (Class AAA)          Russell 2000 Index
12/31/02                        $10,000                     $10,000
9/30/03                          10,580                      12,858
9/30/04                          12,825                      15,271

- -------------------------------------------------
           Average Annual Total Return*
- -------------------------------------------------
                       1 Year       Life of Fund
- -------------------------------------------------
Class AAA               21.22%         15.25%
Russell 2000            18.77          27.38
- -------------------------------------------------

*Past  performance is not predictive of future results.  The performance  tables
 and graph do not reflect the deduction of taxes that a shareholder would pay on
 fund distributions or the redemption of fund shares.

                                        2


GABELLI WOODLAND SMALL CAP VALUE FUND
DISCLOSURE OF FUND EXPENSES (UNAUDITED)
For the Six Month Period from April 1, 2004 through  September  30,  2004
                                                                   EXPENSE TABLE
- --------------------------------------------------------------------------------

We believe it is important for you to understand the impact of fees and expenses
regarding  your  investment.  All mutual  funds have  operating  expenses.  As a
shareholder  of the Fund,  you incur  ongoing  costs,  which  include  costs for
portfolio  management,  administrative  services,  and shareholder reports (like
this one), among others.  Operating  expenses,  which are deducted from a fund's
gross income,  directly reduce the investment  return of the Fund. When a fund's
expenses are expressed as a percentage of its average net assets, this figure is
known as the expense  ratio.  The  following  examples  are intended to help you
understand  the  ongoing  fees (in  dollars)  of  investing  in your Fund and to
compare these costs with those of other mutual funds.  The examples are based on
an  investment  of $1,000 made at the beginning of the period shown and held for
the entire period.

The Expense Table below illustrates your Fund's costs in two ways:

ACTUAL FUND RETURN:  This section helps you to estimate the actual expenses that
you paid over the period after any fee waivers and expense  reimbursements.  The
"Ending  Account Value" shown is derived from the Fund's ACTUAL return,  and the
"Expenses  Paid During Period" shows the dollar amount that would have been paid
by an  investor  who  started  with  $1,000  in  the  Fund.  You  may  use  this
information,  together  with the amount you  invested,  to estimate the expenses
that you paid over the period.

To do so, simply  divide your account  value by $1,000 (for  example,  an $8,600
account value  divided by $1,000 = 8.6),  then multiply the result by the number
given for your Fund under the heading "Expenses Paid During Period."

HYPOTHETICAL 5% RETURN: This section is intended to help you compare your Fund's
costs with those of other mutual funds. It assumes that the Fund had a return of
5% before  expenses  during  the period  shown,  but that the  expense  ratio is
unchanged.  In this case --  because  the return  used is NOT the Fund's  actual
return -- the results do not apply to your investment. This example is useful in
making comparisons  because the Securities and Exchange  Commission requires all
mutual funds to  calculate  expenses  based on a 5% return.  You can assess your
Fund's  costs by  comparing  this  hypothetical  example  with the  hypothetical
examples that appear in shareholder reports of other funds.

Please note that the expenses shown in the table are meant to highlight and help
you compare your ongoing costs only and do not reflect any  transactional  costs
such as sales charges  (loads),  and redemption fees, which are described in the
Prospectus.  If these costs were  applied to your  account,  your costs would be
higher.  The "Annualized  Expense Ratio"  represents the actual expenses for the
period and may be different  from the expense ratio in the Financial  Highlights
which is for the year ended September 30, 2004.

                              Beginning       Ending     Annualized   Expenses
                            Account Value  Account Value  Expense   Paid During
                               4/1/04         9/30/04      Ratio      Period*
- --------------------------------------------------------------------------------
WOODLAND SMALL CAP VALUE FUND
- --------------------------------------------------------------------------------
ACTUAL FUND RETURN
Class AAA                    $1,000.00      $1,010.30      2.00%      $10.05
Class A                      $1,000.00      $1,011.10      2.00%      $10.06
Class B                      $1,000.00      $1,019.60      2.75%      $13.88
Class C                      $1,000.00      $1,007.20      2.75%      $13.80

HYPOTHETICAL 5% RETURN
Class AAA                    $1,000.00      $1,015.00      2.00%      $10.08
Class A                      $1,000.00      $1,015.00      2.00%      $10.08
Class B                      $1,000.00      $1,011.25      2.75%      $13.83
Class C                      $1,000.00      $1,011.25      2.75%      $13.83

* Expenses are equal to the Fund's  annualized  expense ratio  multiplied by the
  average account value over the period, multiplied by the number of days in the
  most recent fiscal half-year, then divided by 366.

                                        3


SUMMARY OF PORTFOLIO HOLDINGS (UNAUDITED)

The SEC  adopted  a  requirement  that all Funds  present  their  categories  of
portfolio  holdings  in a table,  chart  or graph  format  in their  annual  and
semi-annual  shareholder  reports,  whether or not a schedule of  investments is
utilized.  The following table which presents portfolio holdings as a percent of
total net assets is provided in compliance with such requirement.


THE GABELLI WOODLAND SMALL CAP VALUE FUND


Diversified Industrial ........................  16.2%
Health Care ...................................  11.0%
Consumer Products .............................  10.7%
Business Services .............................   9.5%
Food and Beverage .............................   7.5%
Computer Software and Services ................   7.0%
U.S. Government Obligations ...................   6.1%
Equipment and Supplies ........................   4.5%
Hotels and Gaming .............................   4.1%
Financial Services ............................   3.1%
Consumer Services .............................   2.4%
Publishing ....................................   2.4%
Specialty Chemicals ...........................   2.4%
Retail ........................................   2.3%
Energy and Utilities ..........................   2.1%
Aerospace .....................................   1.9%
Automotive: Parts and Accessories .............   1.8%
Entertainment .................................   1.4%
Manufactured Housing and
   Recreational Vehicles ......................   1.2%
Agriculture ...................................   0.6%
Educational Services ..........................   0.4%
Other Assets and Liabilities - Net ............   1.4%
                                                ------
                                                100.0%
                                                ======

THE FUND FILES A COMPLETE  SCHEDULE OF  PORTFOLIO  HOLDINGS WITH THE SEC FOR THE
FIRST AND THIRD  QUARTERS OF EACH  FISCAL  YEAR ON FORM N-Q,  THE FIRST OF WHICH
WILL BE FILED FOR THE QUARTER ENDING DECEMBER 31, 2004.  SHAREHOLDERS MAY OBTAIN
THIS   INFORMATION   AT    WWW.GABELLI.COM   OR   BY   CALLING   THE   FUND   AT
800-GABELLI(800-422-3554).  THE FUND'S FORM N-Q WILL BE  AVAILABLE  ON THE SEC'S
WEBSITE AT WWW.SEC.GOV  AND MAY ALSO BE REVIEWED AND COPIED AT THE  COMMISSION'S
PUBLIC  REFERENCE  ROOM IN WASHINGTON,  DC.  INFORMATION ON THE OPERATION OF THE
PUBLIC REFERENCE ROOM MAY BE OBTAINED BY CALLING 1-800-SEC-0330.


- --------------------------------------------------------------------------------
  A description of the Fund's proxy voting policies and procedures and how the
  Fund voted proxies relating to portfolio  securities  during the most recent
  12-month  period ended June 30, 2004 are available  without  charge (i) upon
  request,  by  calling  800-GABELLI  (800-422-3554);  (ii) by  writing to The
  Gabelli Funds at One Corporate Center, Rye, NY 10580-1422;  and (iii) on the
  Securities and Exchange Commission's website at www.sec.gov.
- --------------------------------------------------------------------------------

                                       4


THE GABELLI WOODLAND SMALL CAP VALUE FUND
SCHEDULE OF INVESTMENTS -- SEPTEMBER 30, 2004
- --------------------------------------------------------------------------------

                                                           MARKET
       SHARES                                   COST        VALUE
       ------                                   ----       ------
              COMMON STOCKS -- 92.5%
              AEROSPACE -- 1.9%
       1,080  Alliant Techsystems Inc.+ .. $   56,717   $   65,340
                                           ----------   ----------
              AGRICULTURE -- 0.6%
         810  Delta & Pine Land Co. ......     19,426       21,667
                                           ----------   ----------
              AUTOMOTIVE: PARTS AND ACCESSORIES -- 1.8%
         980  American Axle & Manufacturing
                Holdings Inc. ............     33,716       28,675
       1,450  TBC Corp.+ .................     34,610       32,393
                                           ----------   ----------
                                               68,326       61,068
                                           ----------   ----------
              BUSINESS SERVICES -- 9.5%
       1,900  Acxiom Corp. ...............     32,449       45,106
       3,310  Adesa Inc.+ ................     54,439       54,383
       4,140  Bowne & Co. Inc. ...........     54,461       53,779
       4,760  Danka Business Systems
                plc, ADR+ ................     18,939       18,088
       1,670  HNI Corp. ..................     55,127       66,099
       3,060  The Brink's Co. ............     55,300       92,320
                                           ----------   ----------
                                              270,715      329,775
                                           ----------   ----------
              COMPUTER SOFTWARE AND SERVICES -- 7.0%
       1,140  Harland Co., John H. .......     34,323       35,739
       3,952  Intergraph Corp.+ ..........     93,948      107,376
       2,670  Plato Learning Inc.+ .......     23,644       23,603
       6,290  Stellent Inc.+ .............     53,097       48,496
       3,030  Tyler Technologies Inc.+ ...     27,107       26,785
                                           ----------   ----------
                                              232,119      241,999
                                           ----------   ----------
              CONSUMER PRODUCTS -- 10.7%
       1,570  Alberto-Culver Co. .........     57,045       68,263
       1,810  Brunswick Corp. ............     51,537       82,826
       1,335  Church & Dwight Co. Inc. ...     30,761       37,460
       7,950  CNS Inc. ...................     83,561       87,450
       1,430  Jarden Corp.+ ..............     42,142       52,181
       3,390  ValueVision Media Inc.,
                Cl. A+ ...................     53,942       45,392
                                           ----------   ----------
                                              318,988      373,572
                                           ----------   ----------
              CONSUMER SERVICES -- 2.4%
       4,870  Insurance Auto
                Auctions Inc.+ ...........     66,324       83,520
                                           ----------   ----------
              DIVERSIFIED INDUSTRIAL -- 16.2%
       1,690  Albany International Corp.,
                Cl. A ....................     50,956       50,379
       6,590  Apogee Enterprises Inc. ....     71,373       85,209
         960  Carlisle Companies Inc. ....     48,379       61,373
         260  ESCO Technologies Inc.+ ....     13,956       17,617
       2,740  Griffon Corp.+ .............     50,989       57,814
       3,440  Material Sciences Corp.+ ...     35,661       46,406

                                                           MARKET
       SHARES                                   COST        VALUE
       ------                                   ----       ------
       1,110  Matthews International Corp.,
                Cl. A .................... $   34,845   $   37,607
       3,850  Pentair Inc. ...............     82,980      134,403
       1,410  Texas Industries Inc. ......     37,393       72,530
                                           ----------   ----------
                                              426,532      563,338
                                           ----------   ----------
              EDUCATIONAL SERVICES -- 0.4%
         810  Concorde Career
                Colleges Inc.+ ...........     17,581       12,450
                                           ----------   ----------
              ENERGY AND UTILITIES -- 2.1%
         956  ALLETE Inc. ................     31,380       31,070
       3,850  Key Energy Services Inc.+ ..     39,771       42,543
                                           ----------   ----------
                                               71,151       73,613
                                           ----------   ----------
              ENTERTAINMENT -- 1.4%
       5,000  Topps Co. Inc. .............     46,074       48,900
                                           ----------   ----------
              EQUIPMENT AND SUPPLIES -- 4.5%
       2,090  Tennant Co. ................     77,110       84,708
       1,060  Toro Co. ...................     54,527       72,398
                                           ----------   ----------
                                              131,637      157,106
                                           ----------   ----------
              FINANCIAL SERVICES -- 3.1%
       3,600  TCF Financial Corp. ........     78,811      109,044
                                           ----------   ----------
              FOOD AND BEVERAGE -- 7.5%
       7,120  Del Monte Foods Co.+ .......     67,822       74,689
       1,580  Ionics Inc.+ ...............     42,110       42,660
       2,030  PepsiAmericas Inc. .........     31,560       38,773
       2,910  Triarc Companies Inc.,
                Cl. A ....................     25,899       33,261
       6,190  Triarc Companies Inc.,
                Cl. B ....................     63,273       70,999
                                           ----------   ----------
                                              230,664      260,382
                                           ----------   ----------
              HEALTH CARE -- 11.0%
       1,663  Fisher Scientific
                International Inc.+ ......     64,117       97,003
       1,680  Laboratory Corporation of
                America Holdings+ ........     54,002       73,450
       4,260  Lifecore Biomedical Inc.+ ..     32,392       29,820
       1,400  NeighborCare Inc.+ .........     30,878       35,490
       2,000  PolyMedica Corp. ...........     60,168       61,600
       2,210  SurModics Inc.+ ............     48,957       52,487
         840  Techne Corp.+ ..............     30,434       32,071
                                           ----------   ----------
                                              320,948      381,921
                                           ----------   ----------
              HOTELS AND GAMING -- 4.1%
       3,200  Gaylord Entertainment Co.+ .     78,996       99,200
       2,390  Vail Resorts Inc.+ .........     39,631       43,187
                                           ----------   ----------
                                              118,627      142,387
                                           ----------   ----------
                 See accompanying notes to financial statements.

                                        5


THE GABELLI WOODLAND SMALL CAP VALUE FUND
SCHEDULE OF INVESTMENTS -- SEPTEMBER 30, 2004 (CONTINUED)
- --------------------------------------------------------------------------------

                                                           MARKET
       SHARES                                   COST        VALUE
       ------                                   ----       ------
              COMMON STOCKS (CONTINUED)
              MANUFACTURED HOUSING AND RECREATIONAL VEHICLES -- 1.2%
       4,100  Champion Enterprises Inc.+ . $   43,582   $   42,189
                                           ----------   ----------
              PUBLISHING -- 2.4%
       2,690  Hollinger International Inc.,
                Cl. A ....................     36,338       46,510
       2,140  Journal Communications Inc.,
                Cl. A ....................     39,582       37,536
                                           ----------   ----------
                                               75,920       84,046
                                           ----------   ----------
              RETAIL -- 2.3%
       2,810  Office Depot Inc.+ .........     42,368       42,234
       1,612  The Sports Authority Inc.+ .     48,351       37,399
                                           ----------   ----------
                                               90,719       79,633
                                           ----------   ----------
              SPECIALTY CHEMICALS -- 2.4%
       1,040  Cytec Industries Inc. ......     38,251       50,908
       1,220  Fuller (H.B.) Co. ..........     30,775       33,428
                                           ----------   ----------
                                               69,026       84,336
                                           ----------   ----------
              TOTAL COMMON STOCKS ........  2,753,887    3,216,286
                                           ----------   ----------

   PRINCIPAL                                              MARKET
    AMOUNT                                     COST        VALUE
   ---------                                   ----       ------

              U.S. GOVERNMENT OBLIGATIONS -- 6.1%
   $212,000   U.S. Treasury Bill,
                1.700%++, 12/23/04 ....... $  211,184   $  211,195
                                           ----------   ----------
              TOTAL
                INVESTMENTS -- 98.6% ..... $2,965,071    3,427,481
                                           ==========

              OTHER ASSETS AND LIABILITIES
                (NET) -- 1.4% .........................     48,749
                                                        ----------
              NET ASSETS -- 100.0% .................... $3,476,230
                                                        ==========

- ----------------
              For Federal tax purposes:
              Aggregate cost of investments ........... $2,970,589
                                                        ==========
              Gross unrealized appreciation ........... $  507,886
              Gross unrealized depreciation ...........    (50,994)
                                                        ----------
              Net unrealized appreciation
                (depreciation) ........................ $  456,892
                                                        ==========
- ----------------
 +     Non-income producing security.
 ++    Represents annualized yield at date of purchase.
 ADR - American Depository Receipt.

- --------------------------------------------------------------------------------
                   2004 TAX NOTICE TO SHAREHOLDERS (Unaudited)

 For the fiscal year ended September 30, 2004, the Fund paid to  shareholders,
 on December 22, 2003 an ordinary  income  dividend  (comprised  of short-term
 capital  gains)  totaling  $0.0328  per  share.  For the  fiscal  year  ended
 September 30, 2004, 12.02% of the ordinary income dividend  qualifies for the
 dividend  received  deduction  available  to  corporations  and  100%  of the
 ordinary income  distribution was qualifying  dividend income. An estimate of
 qualified  dividend  income  of  $23,593  was  received  by the Fund  through
 September 30, 2004 that qualifies for a reduced tax rate pursuant to the Jobs
 and Growth Tax Relief Reconciliation Act of 2003.
- --------------------------------------------------------------------------------

                 See accompanying notes to financial statements.

                                        6


                    THE GABELLI WOODLAND SMALL CAP VALUE FUND

STATEMENT OF ASSETS AND LIABILITIES
SEPTEMBER 30, 2004
- --------------------------------------------------------------------------------

ASSETS:
  Investments, at value (cost $2,965,071) ............. $3,427,481
  Cash ................................................     67,569
  Dividends receivable ................................        422
  Receivable from Adviser .............................     21,992
  Receivable for Fund shares sold .....................        356
  Other assets ........................................        331
                                                        ----------
  TOTAL ASSETS ........................................  3,518,151
                                                        ----------
LIABILITIES:
  Payable for investments purchased ...................        423
  Payable for distribution fees .......................        718
  Payable for legal and audit fees ....................     25,416
  Payable for shareholder communication fees ..........      9,568
  Payable for registration fees .......................      2,014
  Other accrued expenses ..............................      3,782
                                                        ----------
  TOTAL LIABILITIES ...................................     41,921
                                                        ----------
  NET ASSETS applicable to 271,778
    shares outstanding ................................ $3,476,230
                                                        ==========
NET ASSETS CONSIST OF:
  Capital stock, at $0.001 par value .................. $      272
  Additional paid-in capital ..........................  2,812,420
  Accumulated net realized gain on investments ........    201,128
  Net unrealized appreciation on investments ..........    462,410
                                                        ----------
  TOTAL NET ASSETS .................................... $3,476,230
                                                        ==========
SHARES OF CAPITAL STOCK:
  CLASS AAA:
  Net Asset Value, offering and redemption price
    per share ($3,388,010 / 264,845 shares
    outstanding; 150,000,000 shares authorized of
    $0.001 par value) .................................     $12.79
                                                            ======
  CLASS A:
  Net Asset Value and redemption price per share
    ($47,083 / 3,682.6 shares outstanding;
    50,000,000 shares authorized of
    $0.001 par value) .................................     $12.79
                                                            ======
  Maximum sales charge ................................      5.75%
                                                            ======
  Maximum offering price per share (NAV / 0.9425,
    based on maximum sales charge of 5.75% of
    the offering price at September 30, 2004) .........     $13.57
                                                            ======
  CLASS B:
  Net Asset Value and offering price per share
    ($130 / 10.015 shares outstanding; 50,000,000
    shares authorized of $0.001 par value) ............     $12.98(a)
                                                            ======
  CLASS C:
  Net Asset Value and offering price per share
    ($41,007 / 3,240 shares outstanding; 50,000,000
    shares authorized of $0.001 par value) ............     $12.66(a)
                                                            ======

- ------------------------
(a) Redemption price varies based on length of time held.


STATEMENT OF OPERATIONS
FOR THE YEAR ENDED SEPTEMBER 30, 2004
- --------------------------------------------------------------------------------


INVESTMENT INCOME:
  Dividends ............................................ $  23,593
  Interest .............................................     1,624
                                                         ---------
  TOTAL INVESTMENT INCOME ..............................    25,217
                                                         ---------
EXPENSES:
  Investment advisory fees .............................    29,230
  Distribution fees -- Class AAA .......................     7,063
  Distribution fees -- Class A .........................        55
  Distribution fees -- Class B .........................         1
  Distribution fees -- Class C .........................       757
  Legal and audit fees .................................    32,702
  Shareholder communications expenses ..................    31,027
  Registration fees ....................................    21,823
  Shareholder services fees ............................    16,959
  Custodian fees .......................................    15,476
  Amortization of offering costs .......................    14,820
  Directors' fees ......................................       209
  Miscellaneous expenses ...............................     3,958
                                                         ---------
  TOTAL EXPENSES BEFORE FEES WAIVED AND
    EXPENSES REIMBURSED BY MANAGER .....................   174,080
                                                         ---------
  FEES WAIVED AND EXPENSES REIMBURSED
    BY MANAGER .........................................  (115,018)
                                                         ---------
  TOTAL EXPENSES -- NET ................................    59,062
                                                         ---------
  NET INVESTMENT LOSS ..................................   (33,845)
                                                         ---------
NET REALIZED AND UNREALIZED GAIN
  ON INVESTMENTS:
  Net realized gain on investments .....................   251,438
  Net change in unrealized appreciation/
    depreciation on investments ........................   302,913
                                                         ---------
  NET REALIZED AND UNREALIZED GAIN
    ON INVESTMENTS .....................................   554,351
                                                         ---------
  NET INCREASE IN NET ASSETS RESULTING
    FROM OPERATIONS .................................... $ 520,506
                                                         =========

                 See accompanying notes to financial statements.

                                        7

                    THE GABELLI WOODLAND SMALL CAP VALUE FUND

STATEMENT OF CHANGES IN NET ASSETS
- --------------------------------------------------------------------------------


                                                                   YEAR ENDED           PERIOD ENDED
                                                               SEPTEMBER 30, 2004    SEPTEMBER 30, 2003*
                                                               ------------------    -------------------
                                                                                    
OPERATIONS:
  Net investment loss ...........................................  $  (33,845)            $   (9,414)
  Net realized gain/(loss) on investments .......................     251,438                   (586)
  Net change in unrealized appreciation/
    depreciation on investments .................................     302,913                159,497
                                                                   ----------             ----------
  NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS ..........     520,506                149,497
                                                                   ----------             ----------
DISTRIBUTIONS TO SHAREHOLDERS:
  Net realized short-term gain on investment transactions
    Class AAA ...................................................      (6,975)                    --
    Class A .....................................................         (29)                    --
    Class B .....................................................          (1)                    --
    Class C .....................................................        (362)                    --
                                                                   ----------             ----------
  TOTAL DISTRIBUTIONS TO SHAREHOLDERS ...........................      (7,367)                    --
                                                                   ----------             ----------
CAPITAL SHARE TRANSACTIONS:
    Class AAA ...................................................     573,650              2,178,725
    Class A .....................................................      41,636                  2,926
    Class B .....................................................          --                    100
    Class C .....................................................     (97,250)               113,807
                                                                   ----------             ----------
  Net increase in net assets from capital share transactions ....     518,036              2,295,558
                                                                   ----------             ----------
  NET INCREASE IN NET ASSETS ....................................   1,031,175              2,445,055

NET ASSETS:
  Beginning of period ...........................................   2,445,055                     --
                                                                   ----------             ----------
  End of period .................................................  $3,476,230             $2,445,055
                                                                   ==========             ==========

- ----------------------
* For the period December 31, 2002 (commencement of operations) through
  September 30, 2003.

                 See accompanying notes to financial statements.

                                        8


THE GABELLI WOODLAND SMALL CAP VALUE FUND
NOTES TO FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

1.  ORGANIZATION.  The Gabelli  Woodland  Small Cap Value Fund (the "Fund") is a
series of Gabelli  Equity Series  Funds,  Inc.  (the  "Corporation"),  which was
organized  on  July  25,  1991  as  a  Maryland  corporation.   The  Fund  is  a
non-diversified,  open-end  management  investment  company registered under the
Investment  Company Act of 1940,  as amended (the "1940 Act"),  and one of three
separately   managed   portfolios   (collectively,   the  "Portfolios")  of  the
Corporation, each with four separate classes of shares known as Class AAA, Class
A, Class B and Class C. The Fund's  primary  objective is capital  appreciation.
The Fund commenced investment operations on December 31, 2002.

2. SIGNIFICANT  ACCOUNTING POLICIES.  The preparation of financial statements in
accordance  with  U.S.  generally  accepted   accounting   principles   requires
management to make estimates and  assumptions  that affect the reported  amounts
and  disclosures in the financial  statements.  Actual results could differ from
those estimates.  The following is a summary of significant  accounting policies
followed by the Fund in the preparation of its financial statements.

SECURITY  VALUATION.  Portfolio  securities  listed or  traded  on a  nationally
recognized securities exchange or traded in the U.S. over-the-counter market for
which market quotations are readily available are valued at the last quoted sale
price or a market's  official  closing  price as of the close of business on the
day the  securities  are being  valued.  If there  were no sales  that day,  the
security is valued at the  average of the  closing  bid and asked  prices or, if
there were no asked  prices  quoted on that day,  then the security is valued at
the closing bid price on that day. If no bid or asked  prices are quoted on such
day,  the  security is valued at the most  recently  available  price or, if the
Board of  Directors  (the  "Board") so  determines,  by such other method as the
Board shall determine in good faith, to reflect its fair market value. Portfolio
securities  traded on more than one national  securities  exchange or market are
valued according to the broadest and most  representative  market, as determined
by Gabelli Funds, LLC (the "Adviser").

Portfolio securities primarily traded on foreign markets are generally valued at
the preceding closing values of such securities on their respective exchanges or
if after the close of the foreign markets, but prior to the close of business on
the day the securities are being valued, market conditions change significantly,
certain foreign securities may be fair valued pursuant to procedures established
by the Board.  Debt  instruments  that are not credit  impaired  with  remaining
maturities  of 60 days or less are valued at  amortized  cost,  unless the Board
determines such does not reflect the securities' fair value, in which case these
securities  will be valued at their fair value as determined by the Board.  Debt
instruments  having a maturity greater than 60 days for which market  quotations
are  readily  available  are valued at the  latest  average of the bid and asked
prices. If there were no asked prices quoted on such day, the security is valued
using the  closing  bid  price.  Futures  contracts  are  valued at the  closing
settlement  price of the  exchange  or board  of trade on which  the  applicable
contract is traded.

Securities and assets for which market  quotations are not readily available are
valued  at their  fair  value  as  determined  in good  faith  under  procedures
established by and under the general  supervision  of the Board.  Fair valuation
methodologies  and procedures may include,  but are not limited to: analysis and
review of available  financial and non-financial  information about the company;
comparisons  to the  valuation  and changes in valuation of similar  securities,
including a comparison of foreign securities to the equivalent U.S. dollar value
ADR  securities at the close of the U.S.  exchange;  and evaluation of any other
information that could be indicative of the value of the security.

                                       9


THE GABELLI WOODLAND SMALL CAP VALUE FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
- --------------------------------------------------------------------------------

REPURCHASE  AGREEMENTS.  The Fund may  enter  into  repurchase  agreements  with
primary  government  securities dealers recognized by the Federal Reserve Board,
with member banks of the Federal Reserve System or with other brokers or dealers
that meet credit  guidelines  established  by the  Adviser  and  reviewed by the
Board.  Under  the  terms of a  typical  repurchase  agreement,  the Fund  takes
possession  of an  underlying  debt  obligation  subject to an obligation of the
seller to repurchase,  and the Fund to resell,  the obligation at an agreed-upon
price and time, thereby  determining the yield during the Fund's holding period.
The Fund will always receive and maintain  securities as collateral whose market
value, including accrued interest,  will be at least equal to 102% of the dollar
amount  invested by the Fund in each  agreement.  The Fund will make payment for
such  securities  only upon  physical  delivery  or upon  evidence of book entry
transfer of the collateral to the account of the  custodian.  To the extent that
any repurchase transaction exceeds one business day, the value of the collateral
is marked-to-market on a daily basis to maintain the adequacy of the collateral.
If the seller defaults and the value of the collateral declines or if bankruptcy
proceedings   are  commenced  with  respect  to  the  seller  of  the  security,
realization  of the  collateral  by the  Fund  may be  delayed  or  limited.  At
September 30, 2004, there were no open repurchase agreements.

SECURITIES  TRANSACTIONS  AND INVESTMENT  INCOME.  Securities  transactions  are
accounted  for on the  trade  date  with  realized  gain or loss on  investments
determined  by using the  identified  cost method.  Interest  income  (including
amortization  of premium  and  accretion  of  discount)  is  recorded as earned.
Dividend income is recorded on the ex-dividend date.

OFFERING  COSTS.  The Fund  incurred  offering  costs of $59,443  related to the
initial  offering.  The offering costs were amortized on a  straight-line  basis
over twelve months starting from the date of commencement of operations.

DIVIDENDS AND  DISTRIBUTIONS  TO  SHAREHOLDERS.  Dividends and  distributions to
shareholders are recorded on the ex-dividend  date. Income dividends and capital
gain  distributions  are  determined  in  accordance  with  Federal  income  tax
regulations which may differ from U.S. generally accepted accounting principles.
These differences are primarily due to differing  treatments of income and gains
on  various  investment  securities  held by the Fund,  timing  differences  and
differing characterization of distributions made by the Fund.

For the fiscal year ended  September  30, 2004,  reclassifications  were made to
decrease accumulated net investment loss by $33,845 and decrease accumulated net
realized gain on investments by $33,845.

For the fiscal year ended September 30, 2004, the tax character of distributions
is all ordinary income.

EXPENSES.  Certain  administrative  expenses are common to, and allocated among,
the Portfolios and then among the Classes of Shares.  Such  allocations are made
on the basis of each Portfolio's and Class' average net assets or other criteria
directly  affecting  the  expenses  as  determined  by the  Adviser  pursuant to
procedures established by the Board.

PROVISION  FOR  INCOME  TAXES.  The Fund  intends  to  continue  to qualify as a
regulated  investment company under Subchapter M of the Internal Revenue Code of
1986,  as  amended  (the  "Code").  It is the Fund's  policy to comply  with the
requirements  of the Code  applicable to regulated  investment  companies and to
distribute  substantially  all of its net investment  company taxable income and
net capital gains. Therefore, no provision for Federal income taxes is required.

                                       10


THE GABELLI WOODLAND SMALL CAP VALUE FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
- --------------------------------------------------------------------------------

Dividends and interest from non-U.S.  sources received by the Fund are generally
subject  to  non-U.S.  withholding  taxes  at  rates  ranging  up to  30%.  Such
withholding  taxes may be reduced or  eliminated  under the terms of  applicable
U.S. income tax treaties, and the Fund intends to undertake any procedural steps
required to claim the benefits of such treaties.

The difference  between book and tax basis unrealized  appreciation is primarily
due to deferral of losses from wash sales for tax purposes.

As of September 30, 2004, the components of accumulated  earnings/(losses)  on a
tax basis were as follows:

         Undistributed ordinary income
           (inclusive of short-term capital gains) .............. $188,894
         Undistributed long-term capital gains ..................   17,752
         Net unrealized appreciation ............................  456,892
                                                                  --------
           Total accumulated earnings ........................... $663,538
                                                                  ========

3.  INVESTMENT  ADVISORY  AGREEMENT.  The Fund has  entered  into an  investment
advisory  agreement (the "Advisory  Agreement")  with the Adviser which provides
that the Fund will pay the Adviser a fee,  computed  daily and paid monthly,  at
the annual rate of 1.00% of the value of the Fund's average daily net assets. In
accordance  with the  Advisory  Agreement,  the  Adviser  provides a  continuous
investment program for the Fund's portfolio,  oversees the administration of all
aspects of the Fund's  business  and  affairs and pays the  compensation  of all
Officers  and  Directors  of the Fund who are its  affiliates.  The  Adviser has
agreed  to waive  its  fees and  reimburse  expenses  of the Fund to the  extent
necessary to maintain the annualized total operating  expenses at 2.00%,  2.00%,
2.75% and 2.75% of average daily net assets for Class AAA,  Class A, Class B and
Class C Shares, respectively.  For the fiscal year ended September 30, 2004, the
Adviser  reimbursed  the Fund in the amount of $115,018.  The Fund is obliged to
repay the Adviser for a period of two fiscal years  following the fiscal year in
which the  Adviser  reimbursed  the Fund only to the extent  that the  operating
expenses of the Fund fall below 2.00%,  2.00%,  2.75% and 2.75% on an annualized
basis of average  daily net assets for Class AAA,  Class A, Class B and Class C,
respectively.  The cumulative amount for which the Fund may repay the adviser is
$239,617.

4.  DISTRIBUTION  PLAN. The Fund's Board of Directors has adopted a distribution
plan (the "Plan") for each class of shares pursuant to Rule 12b-1 under the 1940
Act. Gabelli & Company, Inc. ("Gabelli & Company"), an affiliate of the Adviser,
serves as  distributor  of the Fund.  Under the Class AAA,  Class A, Class B and
Class C Share  Plans,  payments  are  authorized  to Gabelli & Company at annual
rates of 0.25%, 0.25%, 1.00% and 1.00%,  respectively,  of the average daily net
assets of those Classes,  the annual  limitations under each Plan. Such payments
are accrued daily and paid monthly.

5. PORTFOLIO SECURITIES. Purchases and proceeds from the sales of securities for
the fiscal year ended  September  30, 2004,  other than  short-term  securities,
aggregated $1,708,745 and $1,242,506, respectively.

6.  TRANSACTIONS  WITH  AFFILIATES.  During the fiscal year ended  September 30,
2004, the Fund paid brokerage  commissions of $303 to Gabelli & Company.  During
the fiscal year ended September 30, 2004, Gabelli & Company received $1,271 from
investors  representing  commissions  (sales charges and  underwriting  fees) on
sales and redemptions of Fund shares.

7. LINE OF CREDIT.  The Fund has access to an unsecured  line of credit of up to
$25,000,000  from the  custodian for temporary  borrowing  purposes.  Borrowings
under this  agreement  bear  interest at 0.75%  above the Federal  Funds rate on
outstanding  balances.  During the year ended September 30, 2004,  there were no
borrowings from the line of credit.

                                       11


THE GABELLI WOODLAND SMALL CAP VALUE FUND
NOTES TO FINANCIAL STATEMENTS (CONTINUED)
- --------------------------------------------------------------------------------

8. CAPITAL STOCK TRANSACTIONS. The Fund offers four classes of shares--Class AAA
Shares,  Class A Shares, Class B Shares and Class C Shares. Class AAA Shares are
offered through selected  broker/dealers  without a sales charge. Class A Shares
are subject to a maximum  front-end  sales  charge of 5.75%.  Class B Shares are
subject to a contingent  deferred sales charge (CDSC) upon redemption within six
years of purchase. The applicable CDSC is equal to a declining percentage of the
lesser of the net asset value per share at the date of the original  purchase or
at the date of redemption,  based on the length of time held. Class C Shares are
subject to a 1% CDSC for one year after purchase.  As of July 27, 2004,  Class B
Shares are  available  only  through  exchange  of Class B Shares of other Funds
distributed by Gabelli & Company.

Effective November 1, 2004, the Fund will impose a 2.00% redemption fee on Class
AAA, Class A, Class B and Class C shares that are purchased on or after November
1, 2004, and redeemed or exchanged  within 60 days after the date of a purchase.
The  redemption  fee is  deducted  from the  proceeds  otherwise  payable to the
redeeming shareholders and retained by the Fund.

Transactions in shares of capital stock were as follows:


                                                              YEAR ENDED                       PERIOD ENDED
                                                          SEPTEMBER 30, 2004                SEPTEMBER 30, 2003
                                                        -------------------------         ------------------------
                                                        SHARES          AMOUNT            SHARES           AMOUNT
                                                        ------          ------            ------           -------
                                                               CLASS AAA                        CLASS AAA
                                                        -------------------------         ------------------------
                                                                                            
Shares sold ........................................... 125,294        $1,550,393         283,812       $2,835,643
Shares issued upon reinvestment of dividends ..........     579             6,880              --               --
Shares redeemed ....................................... (80,708)         (983,623)        (64,132)        (656,918)
                                                        -------        ----------         -------       ----------
Net increase ..........................................  45,165        $  573,650         219,680       $2,178,725
                                                        =======        ==========         =======       ==========
                                                                CLASS A                          CLASS A
                                                        -------------------------         ------------------------
Shares sold ...........................................   3,366        $   41,607             315       $    2,926
Shares issued upon reinvestment of dividends ..........       2                29              --               --
Shares redeemed .......................................      --                --              --               --
                                                        -------        ----------         -------       ----------
Net increase ..........................................   3,368        $   41,636             315       $    2,926
                                                        =======        ==========         =======       ==========

                                                                CLASS B                          CLASS B
                                                        -------------------------         ------------------------
Shares sold ...........................................      --                --              10       $      100
Shares issued upon reinvestment of dividends ..........      --                --              --               --
Shares redeemed .......................................      --                --              --               --
                                                        -------        ----------         -------       ----------
Net increase ..........................................      --                --              10       $      100
                                                        =======        ==========         =======       ==========
                                                                CLASS C                          CLASS C
                                                        -------------------------         ------------------------
Shares sold ...........................................      31        $      362          11,206       $  113,807
Shares issued upon reinvestment of dividends ..........      --                --              --               --
Shares redeemed .......................................  (7,997)          (97,612)             --               --
                                                        -------        ----------         -------       ----------
Net increase/(decrease) ...............................  (7,966)       $  (97,250)         11,206       $  113,807
                                                        =======        ==========         =======       ==========


9. OTHER MATTERS.  On October 7, 2003,  the Fund's  Adviser  received a subpoena
from the Attorney  General of the State of New York  requesting  information  on
mutual fund shares trading  practices.  The Adviser has also received a subpoena
and letters  from the SEC  requesting  information  about  mutual  fund  trading
practices  and valuation of portfolio  securities.  The Adviser is responding to
these  requests.  The Fund  does not  believe  that  these  matters  will have a
material adverse effect on the Fund's  financial  position or the results of its
operations.

10.  INDEMNIFICATIONS.  The Fund enters into contracts that contain a variety of
indemnifications.  The Fund's  maximum  exposure  under  these  arrangements  is
unknown.  However, the Fund has not had prior claims or losses pursuant to these
contracts and expects the risk of loss to be remote.

                                       12


THE GABELLI WOODLAND SMALL CAP VALUE FUND
FINANCIAL HIGHLIGHTS
- --------------------------------------------------------------------------------

Selected data for a share of capital stock outstanding throughout each period:


                                    INCOME
                           FROM INVESTMENT OPERATIONS                             DISTRIBUTIONS
               --------------------------------------------------------     ---------------------------
                                                  Net
               Net Asset                      Realized and     Total            Net                     Net Asset
  Period         Value,            Net         Unrealized       from         Realized                     Value,
   Ended       Beginning       Investment    Gain/(Loss) on  Investment       Gain on        Total        End of    Total
September 30   of Period    Income/(Loss)(d)   Investments   Operations     Investments   Distributions   Period   Return+
- ------------   ---------    ---------------- --------------  ----------     -----------   ------------- ---------  -------
                                                                                            
CLASS AAA
  2004           $10.58          $(0.14)          $2.38         $2.24          $(0.03)       $(0.03)      $12.79    21.22%
  2003(a)         10.00           (0.07)           0.65          0.58              --            --        10.58     5.80
CLASS A
  2004           $10.57          $(0.14)          $2.39         $2.25          $(0.03)       $(0.03)      $12.79    21.34%
  2003(a)         10.00           (0.07)           0.64          0.57              --            --        10.57     5.70
CLASS B
  2004           $10.59          $ 0.02           $2.40         $2.42          $(0.03)       $(0.03)      $12.98    22.91%
  2003(a)         10.00           (0.12)           0.71          0.59              --            --        10.59     5.90
CLASS C
  2004           $10.55          $(0.23)          $2.37         $2.14          $(0.03)       $(0.03)      $12.66    20.33%
  2003(a)         10.00           (0.11)           0.66          0.55              --            --        10.55     5.50




                             RATIOS TO AVERAGE NET ASSETS/SUPPLEMENTAL DATA
                -----------------------------------------------------------------------

                Net Assets                   Expenses        Expenses
  Period          End of        Net           Net of          Before         Portfolio
   Ended          Period    Investment       Waivers/         Waivers/       Turnover
September 30    (in 000's) Income/(Loss)  Reimbursements  Reimbursements(c)     Rate
- ------------    ---------- -------------  --------------  -----------------  ----------
                                                                 
CLASS AAA
  2004            $3,388      (1.14)%          2.00%            5.94%           45%
  2003(a)          2,323      (0.97)(b)        2.00(b)         15.05(b)         39
CLASS A
  2004               $47      (1.16)%          2.00%            5.94%           45%
  2003(a)              3      (0.97)(b)        2.00(b)         15.05(b)         39
CLASS B
  2004              $0.1       0.18%           2.75%            6.69%           45%
  2003(a)            0.1      (1.72)(b)        2.75(b)         15.80(b)         39
CLASS C
  2004               $41      (1.88)%          2.75%            6.69%           45%
  2003(a)            118      (1.72)(b)        2.75(b)         15.80(b)         39

- --------------------------
+   Total  return  represents  aggregate total return of a  hypothetical  $1,000
    investment  at the beginning of the period and sold at the end of the period
    including  reinvestment of  dividends.  Total return  for the period of less
    than one year is not annualized.
(a) From  commencement  of  investment  operations  on December 31, 2002 through
    September  30,  2003.
(b) Annualized.
(c) During the  period,  expenses were voluntarily reduced and/or reimbursed. If
    such fee reductions and/or reimbursements  had not occurred, the ratio would
    have been as shown.
(d) Per share amounts have been calculated using the average shares method.

                 See accompanying notes to financial statements.

                                       13


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
- --------------------------------------------------------------------------------

To the Shareholders and Board of Directors of
The Gabelli Woodland Small Cap Value Fund

We have audited the accompanying statement of assets and liabilities,  including
the schedule of investments,  of The Gabelli  Woodland Small Cap Value Fund (the
"Fund"),  a series of Gabelli  Equity  Series  Funds,  Inc., as of September 30,
2004, and the related  statement of operations for the year then ended,  and the
statement of changes in net assets and  financial  highlights  for the year then
ended and for the period December 31, 2002 (commencement of operations)  through
September 30, 2003. These financial  statements and financial highlights are the
responsibility  of the Fund's  management.  Our  responsibility is to express an
opinion on these  financial  statements  and financial  highlights  based on our
audits.

We conducted our audits in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements and financial highlights are free of material misstatement.  An audit
includes  examining,  on a test  basis,  evidence  supporting  the  amounts  and
disclosures in the financial statements and financial highlights. Our procedures
included  confirmation  of  securities  owned  as  of  September  30,  2004,  by
correspondence  with the Fund's  custodian  and brokers or by other  appropriate
auditing procedures where replies from brokers were not received.  An audit also
includes assessing the accounting principles used and significant estimates made
by  management,   as  well  as  evaluating  the  overall   financial   statement
presentation.  We believe  that our audits  provide a  reasonable  basis for our
opinion.

In our opinion,  the financial  statements and financial  highlights referred to
above present fairly, in all material  respects,  the financial  position of The
Gabelli  Woodland Small Cap Value Fund at September 30, 2004, the results of its
operations  for the year then  ended,  and the  changes  in its net  assets  and
financial  highlights  for the year then ended and for the period  December  31,
2002 (commencement of operations) through September 30, 2003, in conformity with
U.S. generally accepted accounting principles.


                                                           /s/ Ernst & Young LLP
New York, New York
November 12, 2004

                                       14


THE GABELLI WOODLAND SMALL CAP VALUE FUND
ADDITIONAL FUND INFORMATION (UNAUDITED)
- --------------------------------------------------------------------------------

The  business  and affairs of the Fund are managed  under the  direction  of the
Fund's Board of Directors.  Information pertaining to the Directors and officers
of the Fund is set forth below. The Fund's  Statement of Additional  Information
includes  additional  information  about The  Gabelli  Woodland  Small Cap Value
Fund's  Directors and is available,  without  charge,  upon request,  by calling
800-GABELLI (800-422-3554) or by writing to The Gabelli Woodland Small Cap Value
Fund at One Corporate Center, Rye, NY 10580-1422.


                         TERM OF        NUMBER OF
NAME, POSITION(S)      OFFICE AND     FUNDS IN FUND
    ADDRESS 1            LENGTH OF   COMPLEX OVERSEEN     PRINCIPAL OCCUPATION(S)                  OTHER DIRECTORSHIPS
     AND AGE          TIME SERVED 2     BY DIRECTOR       DURING PAST FIVE YEARS                    HELD BY DIRECTOR 3
- -----------------     -------------  ----------------     -----------------------                  -------------------
INTERESTED DIRECTORS 4:
- ----------------------
                                                                                       
MARIO J. GABELLI       Since 1991          24        Chairman of the Board and Chief Executive     Director of Morgan Group
Director and                                         Officer of Gabelli Asset Management Inc. and  Holdings, Inc. (holding
Chief Investment Officer                             Chief Investment Officer of Gabelli Funds,    company)
Age: 62                                              LLC and GAMCO Investors, Inc.; Vice Chairman
                                                     and Chief Executive Officer of Lynch Interactive
                                                     Corporation (multimedia and services)

JOHN D. GABELLI        Since 1991          10        Senior Vice President of Gabelli & Company,             --
Director                                             Inc.; Director of Gabelli Advisers,Inc.
Age: 60

KARL OTTO POHL         Since 1992          34        Member of the Shareholder Committee of Sal    Director of Gabelli Asset
Director                                             Oppenheim Jr. & Cie (private investment       Management Inc. (investment
Age: 74                                              bank); Former President of the                management); Chairman,
                                                     Deutsche Bundesbank and Chairman of its       Incentive Capital and
                                                     Central Bank Council (1980-1991)              Incentive Asset Management
                                                                                                   (Zurich); Director at Sal
                                                                                                   Oppenheim Jr. & Cie, Zurich

NON-INTERESTED DIRECTORS:
- ------------------------
ANTHONY J. COLAVITA    Since 1991          36        President and Attorney at Law in the law                --
Director                                             firm of Anthony J. Colavita, P.C.
Age: 68

VINCENT D. ENRIGHT     Since 1991          13        Former Senior Vice President and Chief        Director of Aphton
Director                                             Financial Officer of KeySpan Energy           Corporation
Age: 60                                              Corporation                                   (biopharmaceutical company)

ROBERT J. MORRISSEY    Since 1991          10        Partner in the law firm of Morrissey, Hawkins           --
Director                                             & Lynch
Age: 65

ANTHONY R. PUSTORINO   Since 1991          17        Certified Public Accountant; Professor        Director of Lynch Corporation
Director                                             Emeritus, Pace University                     (diversified manufacturing)
Age: 79

ANTHONIE C. VAN EKRIS  Since 1991          20        Managing Director of BALMAC                   Director of Aurado
Director                                             International, Inc. (commodities)             Energy Inc. (oil and gas
Age: 70                                                                                            operations)

SALVATORE J. ZIZZA     Since 2001          24        Chairman, Hallmark Electrical Supplies        Director of Hollis Eden
Director                                             Corp.; Former Executive Vice President        Pharmaceuticals; Director
Age: 58                                              of FMG Group(OTC), a healthcare provider      of Earl Scheib, Inc.
                                                                                                   (automotive services)

OFFICERS:
- --------
BRUCE N. ALPERT        Since 1991           --       Executive Vice President and Chief Operating           --
President and Treasurer                              Officer of Gabelli Funds, LLC since 1988 and
Age: 52                                              an officer of all mutual funds advised by
                                                     Gabelli Funds, LLC and its affiliates.
                                                     Director and President of Gabelli Advisers, Inc.

JAMES E. MCKEE         Since 1995           --       Vice President, General Counsel and Secretary          --
Secretary                                            of Gabelli Asset Management Inc. since 1999
Age: 41                                              and GAMCO Investors, Inc. since 1993;
                                                     Secretary of all mutual funds advised by
                                                     Gabelli Advisers, Inc. and Gabelli Funds, LLC

- -----------------
 1 Address: One Corporate Center, Rye, NY 10580-1422, unless otherwise noted.
 2 Each Director will hold office for an indefinite term until the earliest of
   (i) the next meeting of shareholders if any, called for the purpose of
   considering the election or re-election of such Director and until the
   election and qualification of his or her successor, if any, elected at such
   meeting, or (ii) the date a Director resigns or retires, or a Director is
   removed by the Board of Directors or shareholders, in accordance with the
   Fund's By-Laws and Articles of Incorporation. The Gabelli Woodland
   Small Cap Value Fund is a series of Gabelli Equity Series Funds, Inc., which
   was organized on July 25, 1991. The Fund commenced investment operations on
   December 31, 2002.
 3 This column includes only directorships of companies required to report to
   the SEC under the Securities and Exchange Act of 1934 (i.e. public companies)
   or other investment companies registered under the 1940 Act.
 4 "Interested  person" of the Fund as defined in the Investment Company Act of
   1940. Messrs. Gabelli, Gabelli and Pohl are each considered an "interested
   person" because of their affiliation with Gabelli Funds, LLC which acts as
   each Fund's investment adviser. Mario J.Gabelli and John D. Gabelli are
   brothers.

                                       15


                        Gabelli Equity Series Funds, Inc.
                    THE GABELLI WOODLAND SMALL CAP VALUE FUND
                              One Corporate Center
                            Rye, New York 10580-1422
                                   800-GABELLI
                                  800-422-3554
                                FAX: 914-921-5118
                            WEBSITE: WWW.GABELLI.COM
                            E-MAIL: INFO@GABELLI.COM
                   Net Asset Value available daily by calling
                           800-GABELLI after 6:00 P.M.


                               BOARD OF DIRECTORS
Mario J. Gabelli, CFA                             Karl Otto Pohl
CHAIRMAN AND CHIEF                                FORMER PRESIDENT
INVESTMENT OFFICER                                DEUTSCHE BUNDESBANK
GABELLI ASSET MANAGEMENT INC.

Anthony J. Colavita                               Anthony R. Pustorino
ATTORNEY-AT-LAW                                   CERTIFIED PUBLIC ACCOUNTANT
ANTHONY J. COLAVITA, P.C.                         PROFESSOR EMERITUS
                                                  PACE UNIVERSITY

Vincent D. Enright                                Anthonie C. van Ekris
FORMER SENIOR VICE PRESIDENT                      MANAGING DIRECTOR
AND CHIEF FINANCIAL OFFICER                       BALMAC INTERNATIONAL, INC.
KEYSPAN ENERGY CORP.

John D. Gabelli                                   Salvatore J. Zizza
SENIOR VICE PRESIDENT                             CHAIRMAN
GABELLI & COMPANY, INC.                           HALLMARK ELECTRICAL
                                                  SUPPLIES CORP.

Robert J. Morrissey
ATTORNEY-AT-LAW
MORRISSEY, HAWKINS & LYNCH

                         OFFICERS AND PORTFOLIO MANAGER
Elizabeth M. Lilly, CFA                          Bruce N. Alpert
PORTFOLIO MANAGER                                PRESIDENT AND TREASURER

James E. McKee
SECRETARY

                                   DISTRIBUTOR
                             Gabelli & Company, Inc.

                  CUSTODIAN, TRANSFER AGENT AND DIVIDEND AGENT
                       State Street Bank and Trust Company

                                  LEGAL COUNSEL
                    Skadden, Arps, Slate, Meagher & Flom LLP


- --------------------------------------------------------------------------------
This report is submitted for the general  information of the shareholders of The
Gabelli  Woodland Small Cap Value Fund. It is not authorized for distribution to
prospective investors unless preceded or accompanied by an effective prospectus.
- --------------------------------------------------------------------------------

GAB840Q304SR

[GRAPHIC OMITTED]
PICTURE OF MARIO GABELLI

THE
GABELLI
WOODLAND
SMALL CAP
VALUE
FUND

                                                                   ANNUAL REPORT
                                                              SEPTEMBER 30, 2004



ITEM 2. CODE OF ETHICS.

     (a) The registrant, as of the end of the period covered by this report, has
         adopted a code of ethics  that  applies to the  registrant's  principal
         executive officer,  principal financial officer,  principal  accounting
         officer  or  controller,   or  persons  performing  similar  functions,
         regardless of whether these  individuals are employed by the registrant
         or a third party.

     (c) There  have been no  amendments,  during  the  period  covered  by this
         report,  to a  provision  of the code of  ethics  that  applies  to the
         registrant's principal executive officer,  principal financial officer,
         principal  accounting  officer or  controller,  or  persons  performing
         similar functions, regardless of whether these individuals are employed
         by the registrant or a third party,  and that relates to any element of
         the code of ethics description.

     (d) The  registrant  has not granted  any  waivers,  including  an implicit
         waiver,  from a  provision  of the code of ethics  that  applies to the
         registrant's principal executive officer,  principal financial officer,
         principal  accounting  officer or  controller,  or  persons  performing
         similar functions, regardless of whether these individuals are employed
         by the registrant or a third party,  that relates to one or more of the
         items set forth in paragraph (b) of this item's instructions.

ITEM 3. AUDIT COMMITTEE FINANCIAL EXPERT.

As of the end of the period  covered by the report,  the  registrant's  board of
directors has  determined  that Anthony R. Pustorino is qualified to serve as an
audit committee  financial  expert serving on its audit committee and that he is
"independent."

ITEM 4. PRINCIPAL ACCOUNTANT FEES AND SERVICES.

Audit Fees
- ----------
     (a) The  aggregate  fees  billed for each of the last two fiscal  years for
         professional  services  rendered by the  principal  accountant  for the
         audit of the registrant's annual financial  statements or services that
         are normally  provided by the  accountant in connection  with statutory
         and  regulatory  filings  or  engagements  for those  fiscal  years are
         $87,900 in 2004 and $82,500 in 2003.

Audit-Related Fees
- ------------------
     (b) The  aggregate  fees  billed in each of the last two  fiscal  years for
         assurance  and related  services by the principal  accountant  that are
         reasonably  related to the performance of the audit of the registrant's
         financial  statements and are not reported under  paragraph (a) of this
         Item are $0 in 2004 and $0 in 2003.


Tax Fees
- --------
     (c) The  aggregate  fees  billed in each of the last two  fiscal  years for
         professional  services  rendered by the  principal  accountant  for tax
         compliance,  tax  advice,  and tax  planning  are  $10,800  in 2004 and
         $10,200 in 2003.

         Tax fees represent tax compliance  services provided in connection with
         the review of the Registrant's tax returns.

All Other Fees
- --------------
     (d) The  aggregate  fees  billed in each of the last two  fiscal  years for
         products and services provided by the principal accountant,  other than
         the services reported in paragraphs (a) through (c) of this Item are $0
         in 2004 and $0 in 2003.

      (e)(1)  Disclose   the  audit   committee's   pre-approval   policies  and
              procedures   described  in  paragraph   (c)(7)  of  Rule  2-01  of
              Regulation S-X.

              Pre-Approval   Policies  and   Procedures.   The  Audit  Committee
              ("Committee")  of the registrant is responsible for  pre-approving
              (i) all audit and permissible non-audit services to be provided by
              the   independent   auditors  to  the   registrant  and  (ii)  all
              permissible  non-audit  services to be provided by the independent
              auditors to Gabelli and any  affiliate  of Gabelli  that  provides
              services to the registrant (a "Covered Services  Provider") if the
              independent   auditors'   engagement   relates   directly  to  the
              operations  and  financial   reporting  of  the  registrant.   The
              Committee may delegate its  responsibility to pre-approve any such
              audit and permissible non-audit services to the Chairperson of the
              Committee,  and the Chairperson  must report to the Committee,  at
              its next  regularly  scheduled  meeting  after  the  Chairperson's
              pre-approval  of  such  services,  his  or  her  decision(s).  The
              Committee may also establish  detailed  pre-approval  policies and
              procedures for  pre-approval  of such services in accordance  with
              applicable  laws,  including the  delegation of some or all of the
              Committee's pre-approval  responsibilities to other persons (other
              than Gabelli or the  registrant's  officers).  Pre-approval by the
              Committee of any permissible non-audit services is not required so
              long  as:  (i)  the  aggregate  amount  of  all  such  permissible
              non-audit  services  provided to the  registrant,  Gabelli and any
              Covered  Services  Provider  constitutes  not more  than 5% of the
              total amount of revenues paid by the registrant to its independent
              auditors during the fiscal year in which the permissible non-audit
              services are provided;  (ii) the  permissible  non-audit  services
              were  not  recognized  by  the  registrant  at  the  time  of  the
              engagement to be non-audit  services;  and (iii) such services are
              promptly brought to the attention of the Committee and approved by
              the Committee or the  Chairperson  prior to the  completion of the
              audit.

       (e)(2) The  percentage of services  described in each of  paragraphs  (b)
              through (d) of this Item that were approved by the audit committee
              pursuant to paragraph  (c)(7)(i)(C) of Rule 2-01 of Regulation S-X
              are as follows:

                           (b) N/A

                           (c) 100%

                           (d) N/A


     (f) The  percentage  of  hours  expended  on  the  principal   accountant's
         engagement to audit the registrant's  financial statements for the most
         recent fiscal year that were  attributed  to work  performed by persons
         other than the principal  accountant's  full-time,  permanent employees
         was zero percent (0%).

     (g) The aggregate non-audit fees billed by the registrant's  accountant for
         services  rendered to the registrant,  and rendered to the registrant's
         investment  adviser  (not  including  any  sub-adviser  whose  role  is
         primarily portfolio management and is subcontracted with or overseen by
         another investment adviser), and any entity controlling, controlled by,
         or under common control with the adviser that provides ongoing services
         to the  registrant  for  each  of the  last  two  fiscal  years  of the
         registrant was $75,800 in 2004 and $69,200 in 2003.

     (h) The  registrant's  audit  committee  of  the  board  of  directors  HAS
         considered  whether  the  provision  of  non-audit  services  that were
         rendered to the  registrant's  investment  adviser (not  including  any
         sub-adviser  whose  role  is  primarily  portfolio  management  and  is
         subcontracted with or overseen by another investment adviser),  and any
         entity  controlling,  controlled  by, or under common  control with the
         investment  adviser that provides  ongoing  services to the  registrant
         that were not  pre-approved  pursuant to paragraph  (c)(7)(ii)  of Rule
         2-01 of Regulation  S-X is compatible  with  maintaining  the principal
         accountant's independence.

ITEM 5. AUDIT COMMITTEE OF LISTED REGISTRANTS.

Not applicable.

ITEM 6. SCHEDULE OF INVESTMENTS.

Not yet applicable.

ITEM 7. DISCLOSURE OF PROXY VOTING POLICIES AND PROCEDURES FOR CLOSED-END
        MANAGEMENT INVESTMENT COMPANIES.

Not applicable.

ITEM 8. PORTFOLIO MANAGERS OF CLOSED-END MANAGEMENT INVESTMENT COMPANIES.

Not yet applicable.

ITEM 9. PURCHASES OF EQUITY SECURITIES BY CLOSED-END MANAGEMENT INVESTMENT
        COMPANY AND AFFILIATED PURCHASERS.

Not applicable.


ITEM 10. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

The  Board  of   Directors   has  a  Nominating   Committee   comprised  of  two
"non-interested" (as such term is defined by the Investment Company Act of 1940,
as amended)  Directors,  namely Anthony J. Colavita and Robert J. Morrisey.  The
Nominating  Committee is responsible for identifying  individuals believed to be
qualified  to become  Board  members in the event that a position  is vacated or
created. The Nominating Committee will consider Director candidates  recommended
by  shareholders.  In  considering  candidates  submitted by  shareholders,  the
Nominating  Committee  will  take into  consideration  the needs of the Board of
Directors,   the   qualifications   of  the   candidate  and  the  interests  of
shareholders.  The  Nominating  Committee may also take into  consideration  the
number of shares  held by the  recommending  shareholder  and the length of time
that  such  shares  have  been  held.  To  have a  candidate  considered  by the
Nominating  Committee,  a shareholder must submit the  recommendation in writing
and must include the following information:

     o   The name of the shareholder  and evidence of the person's  ownership of
         shares of the  Company,  including  the number of shares  owned and the
         length of time of ownership;

     o   The name of the candidate,  the candidate's  resume or a listing of his
         or her  qualifications to be a Director of the Company and the person's
         consent  to be  named  as a  Director  if  selected  by the  Nominating
         Committee and nominated by the Board of Directors; and

     o   If  requested  by the  Nominating  Committee,  a  completed  and signed
         directors questionnaire.

The shareholder  recommendation and information  described above must be sent to
the  Company's  Secretary  c/o Gabelli  Funds,  LLC,  James E. McKee and must be
received by the Secretary no less than 120 days prior to the anniversary date of
the Company's most recent annual meeting of shareholders  or, if the meeting has
moved by more than 30 days, a reasonable amount of time before the meeting.

The Nominating Committee believes that the minimum qualifications for serving as
a Director of the Company are that the  individual  demonstrate,  by significant
accomplishment in his or her field, an ability to make a meaningful contribution
to the Board of Directors'  oversight of the business and affairs of the Company
and have an impeccable  record and reputation for honest and ethical  conduct in
both  his  or  her  professional  and  personal  activities.  In  addition,  the
Nominating  Committee  examines a candidate's  specific  experiences and skills,
time availability in light of other commitments, potential conflicts of interest
and  independence  from  management and the Fund. The Nominating  Committee also
seeks to have the Board of Directors  represent a diversity of  backgrounds  and
experience.

The Company's Nominating Committee has adopted a charter (the "Charter"),  which
was approved by the Board of Directors on May 11, 2004.


ITEM 11. CONTROLS AND PROCEDURES.

     (a) The registrant's  principal executive and principal financial officers,
         or  persons  performing  similar  functions,  have  concluded  that the
         registrant's  disclosure  controls and  procedures  (as defined in Rule
         30a-3(c)  under the  Investment  Company Act of 1940,  as amended  (the
         "1940 Act") (17 CFR 270.30a-3(c)))  are effective,  as of a date within
         90 days of the filing date of the report that  includes the  disclosure
         required by this paragraph, based on their evaluation of these controls
         and  procedures  required by Rule  30a-3(b)  under the 1940 Act (17 CFR
         270.30a-3(b))  and Rules  13a-15(b) or 15d-15(b)  under the  Securities
         Exchange   Act  of  1934,   as  amended   (17  CFR   240.13a-15(b)   or
         240.15d-15(b)).

     (b) There  were  no  changes  in the  registrant's  internal  control  over
         financial reporting (as defined in Rule 30a-3(d) under the 1940 Act (17
         CFR  270.30a-3(d))  that occurred during the  registrant's  last fiscal
         half-year (the  registrant's  second fiscal half-year in the case of an
         annual report) that has materially affected, or is reasonably likely to
         materially  affect,  the  registrant's  internal control over financial
         reporting.


ITEM 12. EXHIBITS.

     (a)(1)   Code of ethics, that is the subject of disclosure required by Item
              2, filed as exhibit (a)(1) to the Registrant's  Form N-CSR,  filed
              on December 8, 2003 (Accession No. 0000935069-03-001625).

     (a)(2)   Certifications pursuant to Rule  30a-2(a) under the  1940 Act  and
              Section 302 of the Sarbanes-Oxley Act of 2002 are attached hereto.

     (a)(3)   Not applicable.

     (b)      Certifications  pursuant  to Rule 30a-2(a)  under the 1940 Act and
              Section 906 of the Sarbanes-Oxley Act of 2002 are attached hereto.


                                   SIGNATURES

Pursuant to the  requirements  of the  Securities  Exchange  Act of 1934 and the
Investment Company Act of 1940, the registrant has duly caused this report to be
signed on its behalf by the undersigned, thereunto duly authorized.

(registrant) Gabelli Equity Series Funds, Inc.
             ----------------------------------

By (Signature and Title)*           /s/ Bruce N. Alpert
                         -------------------------------------------------------
                                    Bruce N. Alpert, Principal Executive Officer

Date              December 8, 2004
    ----------------------------------------------------------------------------


Pursuant to the  requirements  of the  Securities  Exchange  Act of 1934 and the
Investment  Company  Act of  1940,  this  report  has been  signed  below by the
following  persons on behalf of the  registrant and in the capacities and on the
dates indicated.


By (Signature and Title)*           /s/ Bruce N. Alpert
                         -------------------------------------------------------
                                    Bruce N. Alpert, Principal Executive
                                    Officer & Principal Financial Officer

Date              December 8, 2004
    ----------------------------------------------------------------------------



* Print the name and title of each signing officer under his or her signature.