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, New York 10580-1422
            -------------------------------------------------------
               (Address of principal executive offices) (Zip code)

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


       registrant's telephone number, including area code: 1-800-422-3554
                                                           --------------

                      Date of fiscal year end: September 30
                                              --------------

                    Date of reporting period: March 31, 2007
                                             ----------------


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,  100 F Street,  NE,
Washington,  DC 20549. 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

                             SEMI-ANNUAL REPORT (A)
                                 MARCH 31, 2007





TO OUR SHAREHOLDERS,

      For the six month  period  ended March 31,  2007,  The  Gabelli  Small Cap
Growth Fund's Class AAA Shares  gained  15.35%,  outperforming  the Russell 2000
Index return of 11.02%, the Standard & Poor's 500 Index return of 7.38%, and the
Dow Jones Industrial Average return of 7.01%.



COMPARATIVE RESULTS
- --------------------------------------------------------------------------------------------------------------------
                                      AVERAGE ANNUAL RETURNS THROUGH MARCH 31, 2007 (A)(B)
                                      ----------------------------------------------------
                                                                                                            Since
                                                                                                          Inception
                                              Quarter      1 Year      3 Year       5 Year     10 Year   (10/22/91)
                                              -------      ------      ------       ------     -------    ---------
                                                                                         
  GABELLI SMALL CAP GROWTH FUND
    CLASS AAA ...............................  4.20%       12.65%      15.01%       13.86%      13.88%     15.57%
  Russell 2000 Index ........................  1.95         5.91       12.00        10.95       10.23      11.64
  Value Line Composite Index ................  3.76         9.77       12.59        11.92       12.89      13.71
  Class A ...................................  4.17        12.58       14.99        13.85       13.88      15.57
                                              (1.82)(c)     6.10(c)    12.74(c)     12.51(c)    13.20(c)   15.12(c)
  Class B ...................................  4.01        11.81       14.16        13.31       13.61      15.39
                                              (0.99)(d)     6.81(d)    13.39(d)     13.07(d)    13.61(d)   15.39(d)
  Class C ...................................  3.94        11.78       14.14        13.30       13.60      15.39
                                               2.94(e)     10.78(e)    14.14        13.30       13.60      15.39

 THE CURRENT  EXPENSE RATIO FOR CLASS  AAA, A, B, AND C SHARES IS 1.44%,  1.44%,
 2.19%,  AND 2.19%,  RESPECTIVELY.  CLASS AAA SHARES DO NOT HAVE A SALES CHARGE.
 THE MAXIMUM  SALES  CHARGE FOR CLASS A, B, AND C SHARES IS  5.75%,  5.00%,  AND
 1.00%, RESPECTIVELY.
 (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 DISTRIBUTIONS 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.
     PERFORMANCE  RETURNS  FOR  PERIODS  LESS THAN ONE YEAR ARE NOT  ANNUALIZED.
     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  CAREFULLY  CONSIDER  THE  INVESTMENT
     OBJECTIVES,  RISKS, CHARGES, AND EXPENSES OF THE FUND BEFORE INVESTING. THE
     PROSPECTUS  CONTAINS  MORE  INFORMATION  ABOUT THIS AND OTHER  MATTERS  AND
     SHOULD BE READ CAREFULLY BEFORE INVESTING.
     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 B  SHARES  AND  CLASS C  SHARES  WOULD  HAVE  BEEN  LOWER  DUE TO THE
     ADDITIONAL EXPENSES  ASSOCIATED WITH THESE CLASSES OF SHARES.  INVESTING IN
     SMALL  CAPITALIZATION  SECURITIES  INVOLVES  SPECIAL  RISKS  BECAUSE  THESE
     SECURITIES  MAY TRADE LESS  FREQUENTLY  AND  EXPERIENCE  MORE ABRUPT  PRICE
     MOVEMENTS THAN LARGE CAPITALIZATION  SECURITIES.  THE RUSSELL 2000 INDEX OF
     SMALL  U.S.  COMPANIES  AND THE VALUE LINE  COMPOSITE  INDEX  (COMPOSED  OF
     EQUALLY  WEIGHTED  POSITIONS  IN EVERY  STOCK  COVERED  IN THE  VALUE  LINE
     INVESTMENT  SURVEY) ARE UNMANAGED  INDICATORS OF STOCK MARKET  PERFORMANCE.
     DIVIDENDS  ARE  CONSIDERED  REINVESTED.  YOU CANNOT  INVEST  DIRECTLY IN AN
     INDEX.
 (c) INCLUDES THE EFFECT OF THE MAXIMUM  5.75% SALES CHARGE AT THE  BEGINNING OF
     THE PERIOD.
 (d) PERFORMANCE  RESULTS  INCLUDE THE  DEFERRED  SALES  CHARGES FOR THE CLASS B
     SHARES UPON  REDEMPTION  AT THE END OF THE QUARTER,  ONE YEAR,  THREE YEAR,
     FIVE YEAR, TEN YEAR, AND SINCE INCEPTION PERIODS OF 5%, 5%, 3%, 2%, 0%, AND
     0%,  RESPECTIVELY,  OF THE  FUND'S  NAV AT THE  TIME OF  PURCHASE  OR SALE,
     WHICHEVER IS LOWER. CLASS B SHARES ARE NOT AVAILABLE FOR NEW PURCHASES.
 (e) PERFORMANCE  RESULTS  INCLUDE  THE  DEFERRED  SALES  CHARGE FOR THE CLASS C
     SHARES UPON REDEMPTION AT THE END OF THE QUARTER AND ONE YEAR PERIODS OF 1%
     OF THE FUND'S NAV AT THE TIME OF PURCHASE OR SALE, WHICHEVER IS LOWER.
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
 We have  separated  the  portfolio  manager's  commentary  from the  financial
 statements and investment  portfolio due to 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.
- --------------------------------------------------------------------------------


THE GABELLI SMALL CAP GROWTH FUND
DISCLOSURE OF FUND EXPENSES (UNAUDITED)
For the Six Month Period from October 1, 2006 through March 31, 2007
                                                                   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 a 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 a 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  costs (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  provides  information  about actual  account
values and actual expenses. You may use this section to help 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 during the past six months,  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" to estimate
the expenses you paid during this period.

HYPOTHETICAL 5% RETURN:  This section provides  information  about  hypothetical
account  values and  hypothetical  expenses  based on the Fund's actual  expense
ratio. It assumes a hypothetical  annualized return of 5% before expenses during
the period shown. In this case - because the hypothetical return used is NOT the
Fund's  actual  return - the  results  do not apply to your  investment  and you
cannot use the  hypothetical  account  value and expense to estimate  the actual
ending  account  balance or expenses  you paid for the period.  This  example is
useful in making  comparisons  of the ongoing costs of investing in the Fund and
other  funds.  To do so,  compare  this  5%  hypothetical  example  with  the 5%
hypothetical examples that appear in shareholder reports of other funds.

Please note that the  expenses  shown in the table are meant to  highlight  your
ongoing  costs only and do not  reflect  any  transactional  costs such as sales
charges (loads),  redemption fees, or exchange fees, if any, which are described
in the Prospectus. If these costs were applied to your account, your costs would
be higher.  Therefore, the 5% hypothetical return is useful in comparing ongoing
costs only,  and will not help you determine the relative  total costs of owning
different funds.


                   Beginning         Ending      Annualized   Expenses
                 Account Value   Account Value     Expense  Paid During
                   10/01/06         03/31/07        Ratio      Period*
- --------------------------------------------------------------------------------
THE GABELLI SMALL CAP GROWTH FUND
- --------------------------------------------------------------------------------
ACTUAL FUND RETURN
Class AAA          $1,000.00       $1,153.50        1.43%      $ 7.72
Class A            $1,000.00       $1,153.20        1.43%      $ 7.72
Class B            $1,000.00       $1,148.90        2.18%      $11.74
Class C            $1,000.00       $1,148.60        2.18%      $11.74

HYPOTHETICAL 5% RETURN
Class AAA          $1,000.00       $1,017.90        1.43%      $ 7.23
Class A            $1,000.00       $1,017.90        1.43%      $ 7.23
Class B            $1,000.00       $1,014.14        2.18%      $11.01
Class C            $1,000.00       $1,014.14        2.18%      $11.01

*Expenses  are equal to the  Fund's  annualized  expense  ratio for the last six
 months 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 365.

                                       2


SUMMARY OF PORTFOLIO HOLDINGS (UNAUDITED)

The following table presents portfolio holdings as a percent of total net assets
as of March 31, 2007:


THE GABELLI SMALL CAP GROWTH FUND

Equipment and Supplies ..........................  13.6%
Diversified Industrial ..........................   9.1%
Health Care .....................................   8.3%
U.S. Government Obligations .....................   6.2%
Energy and Utilities ............................   6.1%
Specialty Chemicals .............................   5.4%
Food and Beverage ...............................   4.7%
Financial Services ..............................   4.2%
Aviation: Parts and Services ....................   3.4%
Business Services ...............................   3.3%
Automotive: Parts and Accessories ...............   3.1%
Hotels and Gaming ...............................   3.1%
Consumer Products ...............................   2.7%
Retail ..........................................   2.3%
Entertainment ...................................   2.2%
Cable ...........................................   2.1%
Publishing ......................................   2.0%
Communications Equipment ........................   1.9%
Wireless Communications .........................   1.9%
Broadcasting ....................................   1.8%
Manufactured Housing and
   Recreational Vehicles ........................   1.5%
Real Estate .....................................   1.3%
Electronics .....................................   1.3%
Telecommunications ..............................   1.2%
Consumer Services ...............................   1.2%
Environmental Services ..........................   1.2%
Computer Software and Services ..................   1.1%
Transportation ..................................   1.1%
Metals and Mining ...............................   0.8%
Automotive ......................................   0.7%
Closed-End Funds ................................   0.7%
Building and Construction .......................   0.2%
Aerospace .......................................   0.2%
Paper and Forest Products .......................   0.1%
Satellite .......................................   0.1%
Educational Services ............................   0.1%
Agriculture .....................................   0.1%
Home Furnishings ................................   0.1%
Other Assets and Liabilities (Net) ..............  (0.4)%
                                                  ------
                                                  100.0%
                                                  ======


THE FUND FILES A COMPLETE SCHEDULE OF PORTFOLIO HOLDINGS WITH THE SECURITIES AND
EXCHANGE  COMMISSION (THE "SEC") FOR THE FIRST AND THIRD QUARTERS OF EACH FISCAL
YEAR ON FORM N-Q, THE LAST OF WHICH WAS FILED FOR THE QUARTER ENDED DECEMBER 31,
2006.  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 IS AVAILABLE ON THE
SEC'S  WEBSITE AT  WWW.SEC.GOV  AND MAY ALSO BE REVIEWED AND COPIED AT THE SEC'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.


PROXY VOTING

The Fund files Form N-PX with its complete proxy voting record for the 12 months
ended June 30th,  no later than August 31st of each year. A  description  of the
Fund's  proxy  voting  policies,  procedures,  and how the  Fund  voted  proxies
relating to portfolio  securities is available without charge,  upon request, by
(i) calling 800-GABELLI (800-422-3554); (ii) writing to The Gabelli Funds at One
Corporate  Center,  Rye, NY  10580-1422;  or (iii) visiting the SEC's website at
www.sec.gov.

                                       3


THE GABELLI SMALL CAP GROWTH FUND
SCHEDULE OF INVESTMENTS -- MARCH 31, 2007 (UNAUDITED)
================================================================================

                                                                   MARKET
      SHARES                                          COST          VALUE
      ------                                          ----         -------
              COMMON STOCKS -- 93.6%
              AEROSPACE -- 0.2%
     100,000  Herley Industries Inc.+ ...........$  1,746,383  $  1,562,000
                                                 ------------  ------------
              AGRICULTURE -- 0.1%
       1,200  Cadiz Inc.+ .......................       4,500        30,528
      29,000  The Mosaic Co.+ ...................     441,978       773,140
                                                 ------------  ------------
                                                      446,478       803,668
                                                 ------------  ------------
              AUTOMOTIVE -- 0.7%
     200,000  ADESA, Inc. .......................   4,650,316     5,526,000
       6,000  Oshkosh Truck Corp. ...............      89,796       318,000
                                                 ------------  ------------
                                                    4,740,112     5,844,000
                                                 ------------  ------------
              AUTOMOTIVE: PARTS AND ACCESSORIES -- 3.1%
       3,816  Aftermarket Technology
                Corp.+ ..........................      47,013        92,652
      75,000  BorgWarner Inc. ...................   1,609,839     5,656,500
     300,000  Dana Corp.+ .......................   1,161,925       262,500
     240,900  Earl Scheib Inc.+ .................   1,475,236       903,375
      60,000  Federal-Mogul Corp.+ ..............      87,700        46,200
     208,000  Midas Inc.+ .......................   2,692,351     4,486,560
     190,000  Modine Manufacturing Co. ..........   4,566,286     4,351,000
       7,875  Monro Muffler Brake Inc. ..........      52,860       276,413
     199,000  Proliance International Inc.+ .....   1,480,526       752,220
       2,000  Puradyn Filter
                Technologies Inc.+ ..............       2,750         1,160
      50,000  SORL Auto Parts Inc.+ .............     362,500       429,500
      50,250  Spartan Motors Inc. ...............     365,562     1,166,302
     170,000  Standard Motor Products Inc. ......   2,539,350     2,901,900
      27,000  Strattec Security Corp.+ ..........   1,058,830     1,200,960
      10,000  Superior Industries
                International Inc. ..............     241,845       208,300
      10,000  Tenneco Inc.+ .....................      20,900       254,600
     120,000  The Pep Boys - Manny,
                Moe & Jack ......................   1,628,358     2,290,800
      27,000  Thor Industries Inc. ..............     250,194     1,063,530
                                                 ------------  ------------
                                                   19,644,025    26,344,472
                                                 ------------  ------------
              AVIATION: PARTS AND SERVICES -- 5.0%
      25,000  AAR Corp.+ ........................     302,990       689,000
      10,000  Astronics Corp.+ ..................      48,990       176,000
      14,000  Barnes Group Inc. .................     119,438       322,140
     122,000  Curtiss-Wright Corp. ..............   1,495,053     4,701,880
       7,500  Ducommun Inc.+ ....................      80,125       192,975
      20,000  EDO Corp. .........................     441,767       524,000
      30,000  Embraer-Empresa Brasileira
                de Aeronautica SA, ADR ..........     508,773     1,375,800
      24,000  Gamesa Corp. Tecnologica SA .......     146,892       868,833
     280,000  GenCorp Inc.+ .....................   2,915,852     3,875,200
     445,000  Kaman Corp. .......................   7,044,098    10,372,950
      86,000  Moog Inc., Cl. A+ .................     555,983     3,581,900
      33,000  Sequa Corp., Cl. A+ ...............   1,223,442     3,952,410

                                                                   MARKET
      SHARES                                          COST          VALUE
      ------                                          ----         -------
      80,000  Sequa Corp., Cl. B+ ...............$  3,631,577  $  9,680,000
     280,000  The Fairchild Corp., Cl. A+ .......   1,398,908       565,600
      33,500  Woodward Governor Co. .............     657,315     1,379,195
                                                 ------------  ------------
                                                   20,571,203    42,257,883
                                                 ------------  ------------
              BROADCASTING -- 1.7%
     120,000  Acme Communications Inc. ..........     919,240       684,000
      32,000  Beasley Broadcast Group
                Inc., Cl. A .....................     333,159       271,040
       2,000  Cogeco Inc. .......................      39,014        65,396
     300,000  Crown Media Holdings Inc.,
                Cl. A+ ..........................   1,914,803     1,599,000
       3,333  CTN Media Group Inc.+ (c) .........      16,800             3
       2,000  Global Traffic Network Inc.+ ......      11,904        10,660
     270,000  Granite Broadcasting Corp.+ .......     383,116        18,900
     420,000  Gray Television Inc. ..............   3,765,759     4,376,400
      40,000  Gray Television Inc., Cl. A .......     503,408       418,000
      48,000  Hearst-Argyle Television Inc. .....     425,523     1,305,120
     300,000  ION Media Networks Inc.+ ..........     677,304       399,000
         250  Liberty Media Corp. -
                Capital, Cl. A+ .................      15,724        27,648
      20,000  Nexstar Broadcasting
                Group Inc., Cl. A+ ..............     187,302       192,200
      99,650  Salem Communications
                Corp., Cl. A ....................   1,483,549     1,245,625
     190,000  Sinclair Broadcast Group
                Inc., Cl. A .....................   2,054,325     2,935,500
      55,000  Spanish Broadcasting
                System Inc., Cl. A+ .............     480,891       220,000
     230,000  Young Broadcasting Inc.,
                 Cl. A+ .........................   2,235,627       929,200
                                                 ------------  ------------
                                                   15,447,448    14,697,692
                                                 ------------  ------------
              BUILDING AND CONSTRUCTION -- 0.2%
      16,500  Florida Rock Industries Inc. ......      96,939     1,110,285
      25,000  Huttig Building Products
                Inc.+ ...........................      90,165       151,250
       1,000  Insituform Technologies Inc.,
                Cl. A ...........................      20,344        20,790
       4,000  The Genlyte Group Inc.+ ...........       8,580       282,200
       1,000  Universal Forest Products Inc. ....      12,125        49,550
                                                 ------------  ------------
                                                      228,153     1,614,075
                                                 ------------  ------------
              BUSINESS SERVICES -- 2.9%
       5,000  ACCO Brands Corp.+ ................     123,890       120,450
     240,000  AMICAS Inc.+ ......................   1,041,111       681,600
      11,000  aQuantive Inc.+ ...................     292,754       307,010
       6,000  BB Holdings Ltd.+ .................      23,159        23,850
       5,000  BrandPartners Group Inc.+ .........       4,850           500
       2,400  Carlisle Group Ltd.+ ..............       3,630         5,101
       1,000  CheckFree Corp.+ ..................       9,040        37,090
     260,000  Edgewater Technology Inc.+ ........   1,125,922     2,194,400
      22,589  GSE Systems Inc.+ .................      31,625       143,440

                 See accompanying notes to financial statements.

                                       4


THE GABELLI SMALL CAP GROWTH FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- MARCH 31, 2007 (UNAUDITED)
================================================================================

                                                                   MARKET
      SHARES                                          COST          VALUE
      ------                                          ----         -------
              COMMON STOCKS -- (CONTINUED)
              BUSINESS SERVICES -- (CONTINUED)
         500  GSI Commerce Inc.+ ................$      8,649  $     11,295
      80,000  Industrial Distribution
                Group Inc.+ .....................     224,062       999,200
      60,000  Interactive Data Corp. ............     534,171     1,485,000
     160,000  Intermec Inc.+ ....................   3,133,816     3,574,400
      13,000  Landauer Inc. .....................     234,859       656,240
       4,000  MDC Partners Inc., Cl. A+ .........      12,360        30,920
     166,000  Nashua Corp.+ .....................   1,597,567     1,477,400
         375  OneSource Services Inc.+ ..........       3,461         4,741
     120,000  Paxar Corp.+ ......................   1,649,792     3,444,000
      20,000  R. H. Donnelley Corp.+ ............     269,035     1,417,800
      68,000  Sohgo Security Services
                Co. Ltd. ........................     864,949     1,246,436
      20,000  Stamps.com Inc.+ ..................     109,872       287,400
       4,000  StarTek Inc. ......................      62,677        39,160
      80,000  The Brink's Co. ...................   1,986,050     5,076,000
     147,265  Trans-Lux Corp. (a) ...............   1,135,175     1,082,398
                                                 ------------  ------------
                                                   14,482,476    24,345,831
                                                 ------------  ------------
              CABLE -- 2.1%
     230,000  Adelphia Communications
                Corp., Cl. A+ ...................      29,650         4,600
     230,000  Adelphia Communications
                Corp., Cl. A CVV+ ...............           0             0
     230,000  Adelphia Communications
                Corp., Cl. A Escrow+ ............           0             0
     510,000  Cablevision Systems Corp.,
                Cl. A+ ..........................           0    15,519,300
       9,329  Liberty Global Inc., Cl. A+ .......     249,972       307,204
       9,329  Liberty Global Inc., Cl. C+ .......     240,169       285,841
     105,000  Lin TV Corp., Cl. A+ ..............   1,789,529     1,669,500
       4,000  Outdoor Channel
                Holdings Inc.+ ..................      44,765        40,880
                                                 ------------  ------------
                                                    2,354,085    17,827,325
                                                 ------------  ------------
              CLOSED-END FUNDS -- 0.7%
      86,000  The Central Europe and
                Russia Fund Inc. ................   1,997,126     4,330,100
      36,700  The European Equity
                Fund Inc. .......................     386,832       444,804
      54,000  The New Germany Fund Inc. .........     635,491       889,920
      11,000  The Spain Fund Inc. ...............     103,029       171,270
                                                 ------------  ------------
                                                    3,122,478     5,836,094
                                                 ------------  ------------
              COMMUNICATIONS EQUIPMENT -- 1.9%
      60,000  Andrew Corp.+ .....................     243,556       635,400
     150,000  Communications
                Systems Inc. ....................   1,040,821     1,557,000
     260,900  Sycamore Networks Inc.+ ...........     778,040       975,766
     276,000  Thomas & Betts Corp.+ .............   5,071,984    13,474,320
                                                 ------------  ------------
                                                    7,134,401    16,642,486
                                                 ------------  ------------

                                                                   MARKET
      SHARES                                          COST          VALUE
      ------                                          ----         -------
              COMPUTER SOFTWARE AND SERVICES -- 1.1%
      73,000  Borland Software Corp.+ ...........$    612,810  $    384,710
      90,000  FalconStor Software Inc.+ .........     636,867       937,800
      33,099  Global Sources Ltd.+ ..............     444,668       463,055
      50,000  Jupitermedia Corp.+ ...............     435,800       331,000
      20,187  MKS Instruments Inc.+ .............     367,981       515,172
      15,000  NAVTEQ Corp.+ .....................     587,434       517,500
     200,000  Net Perceptions Inc.+ .............     124,295       500,000
     160,000  OpenTV Corp., Cl. A+ ..............     860,410       392,000
       8,000  Phoenix Technologies Ltd.+ ........      55,158        50,000
     800,000  StorageNetworks Inc.
                Escrow+ (c) .....................           0        24,000
     295,000  Tyler Technologies Inc.+ ..........   1,113,084     3,746,500
     290,000  Xanser Corp.+ .....................   1,059,514     1,595,000
                                                 ------------  ------------
                                                    6,298,021     9,456,737
                                                 ------------  ------------
              CONSUMER PRODUCTS -- 2.7%
      27,000  Adams Golf Inc.+ ..................      71,200        51,030
       5,250  Alberto-Culver Co. ................     123,588       120,120
      16,000  Ashworth Inc.+ ....................      69,906       121,120
      33,500  Chofu Seisakusho Co. Ltd. .........     484,644       717,817
      37,500  Church & Dwight Co. Inc. ..........     354,732     1,888,125
      35,000  Coachmen Industries Inc. ..........     436,787       368,550
       6,000  Elizabeth Arden Inc.+ .............      82,125       130,920
      50,000  Escada AG+ ........................   1,708,416     2,382,479
       2,000  Harley-Davidson Inc. ..............       4,712       117,500
     200,000  Hartmarx Corp.+ ...................   1,011,455     1,480,000
     100,000  Lenox Group Inc.+ .................   1,160,557       658,000
       5,000  Levcor International Inc.+ ........       7,650         2,000
     290,000  Marine Products Corp. .............     193,214     2,775,300
      34,000  National Presto
                Industries Inc. .................   1,079,778     2,095,760
      95,000  Revlon Inc., Cl. A+ ...............     314,830       101,650
      75,250  Sally Beauty Holdings Inc.+ .......     588,091       691,547
     699,100  Schiff Nutrition
                International Inc.+ .............   1,873,361     4,802,817
     110,000  Spectrum Brands Inc.+ .............   1,246,558       696,300
       6,000  Steven Madden Ltd. ................      30,540       175,200
      14,000  Stewart Enterprises Inc.,
                Cl. A ...........................      65,467       112,840
      87,425  Syratech Corp.+ ...................      17,426         7,431
       4,000  The Scotts Miracle-Gro Co.,
                Cl. A ...........................      45,880       176,120
      17,000  WD-40 Co. .........................     470,278       539,070
      85,000  Wolverine World Wide Inc. .........     827,407     2,428,450
                                                 ------------  ------------
                                                   12,268,602    22,640,146
                                                 ------------  ------------
              CONSUMER SERVICES -- 1.2%
      30,500  Bowlin Travel Centers Inc.+ .......      23,611        54,138
      50,000  Central Parking Corp. .............     762,283     1,109,000
       2,500  Collectors Universe Inc. ..........       8,720        35,025
      10,000  eLong Inc., ADR+ ..................     113,711        99,200

                 See accompanying notes to financial statements.

                                       5


THE GABELLI SMALL CAP GROWTH FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- MARCH 31, 2007 (UNAUDITED)
================================================================================

                                                                   MARKET
      SHARES                                          COST          VALUE
      ------                                          ----         -------
              COMMON STOCKS -- (CONTINUED)
              CONSUMER SERVICES -- (CONTINUED)
       5,000  Expedia Inc.+ .....................$     49,571  $    115,900
      40,000  IAC/InterActiveCorp+ ..............     471,795     1,508,400
      16,000  Martha Stewart Living
                Omnimedia Inc., Cl. A ...........     167,206       272,160
      20,000  Response USA Inc.+ ................      16,500             2
     305,000  Rollins Inc. ......................   2,632,358     7,018,050
      10,000  TiVo Inc.+ ........................      74,563        63,500
                                                 ------------  ------------
                                                    4,320,318    10,275,375
                                                 ------------  ------------
              DIVERSIFIED INDUSTRIAL -- 9.0%
      45,000  Acuity Brands Inc. ................     530,382     2,449,800
       2,000  Albany International Corp.,
                Cl.  A ..........................      71,251        71,880
      90,000  Ampco-Pittsburgh Corp. ............     905,431     2,600,100
       6,000  Anixter International Inc.+ .......      57,120       395,640
     290,000  Baldor Electric Co. ...............   7,881,723    10,944,600
     150,000  Crane Co. .........................   3,282,255     6,063,000
     100,000  Delta plc .........................     212,289       268,611
       4,000  ESCO Technologies Inc.+ ...........      66,552       179,280
         803  Foster Wheeler Ltd.+ ..............       3,183        46,887
      12,000  Gardner Denver Inc.+ ..............     103,046       418,200
     110,000  Greif Inc., Cl. A .................   2,212,806    12,222,100
      13,000  Greif Inc., Cl. B .................     948,864     1,336,660
     140,000  Griffon Corp.+ ....................   3,491,183     3,465,000
      10,000  Insteel Industries Inc. ...........       4,250       167,900
      72,000  Katy Industries Inc.+ .............     567,476       158,400
      73,000  Lindsay Corp. .....................     781,892     2,320,670
     158,000  Magnetek Inc.+ ....................   1,032,088       796,320
      37,000  Matthews International
                Corp., Cl. A ....................     861,644     1,505,900
     275,000  Myers Industries Inc. .............   2,505,876     5,137,000
     130,000  National Patent
                Development Corp.+ ..............      86,241       360,100
      93,750  Oil-Dri Corp. of America ..........     741,688     1,565,625
      15,000  Olin Corp. ........................     232,292       254,100
     220,000  Park-Ohio Holdings Corp.+ .........   1,220,379     4,070,000
      87,000  Precision Castparts Corp. .........   1,581,096     9,052,350
      32,000  Roper Industries Inc. .............     620,029     1,756,160
      40,000  Sonoco Products Co. ...............   1,071,920     1,503,200
      63,000  Standex International Corp. .......   1,253,307     1,796,130
      98,900  Tech/Ops Sevcon Inc. ..............     647,488       677,465
     115,000  The Lamson &
                Sessions Co.+ ...................     599,517     3,195,850
      65,000  Tredegar Corp. ....................     890,105     1,481,350
      73,048  WHX Corp.+ ........................   1,180,253       620,908
                                                 ------------  ------------
                                                   35,643,626    76,881,186
                                                 ------------  ------------
              EDUCATIONAL SERVICES -- 0.1%
       6,000  Career Education Corp.+ ...........     139,615       183,000
       8,000  School Specialty Inc.+ ............     362,067       288,880

                                                                   MARKET
      SHARES                                          COST          VALUE
      ------                                          ----         -------
      25,000  Universal Technical
                Institute Inc.+ .................$    531,376  $    577,000
                                                 ------------  ------------
                                                    1,033,058     1,048,880
                                                 ------------  ------------
              ELECTRONICS -- 1.3%
      32,000  Badger Meter Inc. .................     651,877       849,600
       2,000  Bel Fuse Inc., Cl. A ..............      66,272        75,560
     182,000  California Micro Devices
                Corp.+ ..........................   1,295,722       851,760
     205,000  CTS Corp. .........................   2,203,343     2,833,100
      20,000  Greatbatch Inc.+ ..................     487,480       510,000
      18,000  IMAX Corp.+ .......................     157,361        90,720
     200,000  KEMET Corp.+ ......................   1,645,120     1,530,000
      69,300  Methode Electronics Inc. ..........     650,898     1,023,561
      95,000  Park Electrochemical Corp. ........   2,193,420     2,576,400
      20,000  Trident Microsystems Inc.+ ........     119,857       401,200
       3,576  Trimble Navigation Ltd.+ ..........      99,306        95,980
      20,000  Zoran Corp.+ ......................     121,523       340,400
                                                 ------------  ------------
                                                    9,692,179    11,178,281
                                                 ------------  ------------
              ENERGY AND UTILITIES -- 6.1%
       3,000  AGL Resources Inc. ................      51,525       128,160
     440,000  Aquila Inc.+ ......................   1,516,877     1,839,200
       6,400  BIW Ltd. ..........................      94,563       112,960
      95,000  Callon Petroleum Co.+ .............     939,533     1,289,150
      37,000  CH Energy Group Inc. ..............   1,541,083     1,801,530
      12,000  Chesapeake Utilities Corp. ........     236,752       371,280
      70,000  CMS Energy Corp. ..................     395,665     1,246,000
      23,000  Connecticut Water
                Service Inc. ....................     464,832       553,150
       3,500  Consolidated Water Co. Ltd. .......      83,341        82,985
     150,000  Covanta Holding Corp.+ ............     644,530     3,327,000
      92,300  Duquesne Light Holdings
                Inc. ............................   1,354,906     1,826,617
     145,000  El Paso Electric Co.+ .............   1,886,797     3,820,750
      20,000  Environmental Power Corp.+ ........     110,000       140,000
     126,800  Florida Public Utilities Co. ......   1,177,900     1,572,320
      43,000  Middlesex Water Co. ...............     743,997       790,770
      10,000  Nicor Inc. ........................     221,002       484,200
      20,000  Oceaneering International
                Inc.+ ...........................     544,313       842,400
       2,000  PetroQuest Energy Inc.+ ...........       5,250        23,380
     973,500  RPC Inc. ..........................   1,021,292    16,218,510
      35,000  SEMCO Energy Inc.+ ................     218,317       266,700
      80,000  SJW Corp. .........................   1,241,954     3,238,400
      52,500  Southern Union Co. ................     682,575     1,595,475
     100,000  Southwest Gas Corp. ...............   1,772,385     3,887,000
      10,000  Tesoro Corp. ......................     140,933     1,004,300
       4,000  Toreador Resources Corp.+ .........      15,250        72,600
      10,000  Vestas Wind Systems A/S+ ..........      89,988       560,262
      10,000  W-H Energy Services Inc.+ .........     212,864       467,400
     145,000  Westar Energy Inc. ................   2,240,149     3,990,400
                                                 ------------  ------------
                                                   19,648,573    51,552,899
                                                 ------------  ------------

                 See accompanying notes to financial statements.

                                       6


THE GABELLI SMALL CAP GROWTH FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- MARCH 31, 2007 (UNAUDITED)
================================================================================
                                                                   MARKET
      SHARES                                          COST          VALUE
      ------                                          ----         -------
              COMMON STOCKS -- (CONTINUED)
              ENTERTAINMENT -- 2.2%
     100,000  Aruze Corp. .......................$  2,085,138  $  3,487,780
      42,500  Canterbury Park
                Holding Corp. ...................     594,314       601,375
       6,048  Chestnut Hill Ventures+ (c) .......     164,590       171,871
         500  Discovery Holding Co., Cl. A+ .....       6,095         9,565
     201,000  Dover Motorsports Inc. ............   1,104,623     1,055,250
      92,600  Fisher Communications Inc.+ .......   5,191,906     4,500,360
     581,466  Gemstar-TV Guide
                International Inc.+ .............   3,218,348     2,436,343
      16,000  International Speedway
                Corp., Cl. A ....................     515,479       827,200
       2,500  International Speedway
                Corp., Cl. B ....................      45,000       127,750
      10,000  Metromedia International
                Group Inc.+ .....................       6,700        15,100
     320,000  Six Flags Inc.+ ...................   1,620,999     1,923,200
     200,000  The Topps Co. Inc. ................   1,626,618     1,944,000
      50,030  Triple Crown Media Inc.+ ..........     608,308       419,752
      50,000  World Wrestling Entertainment
                Inc., Cl. A .....................     581,121       815,000
      35,000  WPT Enterprises Inc.+ .............     274,988       179,900
                                                 ------------  ------------
                                                   17,644,227    18,514,446
                                                 ------------  ------------
              ENVIRONMENTAL SERVICES -- 1.2%
     200,000  Allied Waste
                Industries Inc.+ ................   1,943,361     2,518,000
       8,000  Basin Water Inc.+ .................      72,458        54,960
      22,000  Catalytica Energy Systems
                Inc.+ ...........................     153,722        31,680
     262,500  Republic Services Inc. ............   2,490,315     7,302,750
                                                 ------------  ------------
                                                    4,659,856     9,907,390
                                                 ------------  ------------
              EQUIPMENT AND SUPPLIES -- 12.0%
      15,000  A.O. Smith Corp., Cl. A ...........     336,569       573,300
     249,000  AMETEK Inc. .......................     996,986     8,600,460
     425,000  Baldwin Technology Co. Inc.,
                Cl. A+ ..........................   1,353,684     2,125,000
      26,000  Belden CDT Inc. ...................     290,500     1,393,340
      14,000  C&D Technologies Inc. .............     240,930        70,420
      50,000  Capstone Turbine Corp.+ ...........     103,400        53,000
     205,000  CIRCOR International Inc. .........   3,175,395     7,318,500
     403,500  CLARCOR Inc. ......................   2,504,358    12,831,300
     200,000  Core Molding Technologies
                Inc.+ ...........................     299,389     1,560,000
     178,000  Crown Holdings Inc.+ ..............     719,229     4,353,880
       2,000  Danaher Corp. .....................      34,106       142,900
      66,000  Donaldson Co. Inc. ................     761,576     2,382,600
     350,000  Enodis plc ........................   1,147,011     1,417,094
      90,000  Entegris Inc.+ ....................     708,040       963,000
     440,000  Fedders Corp.+ ....................   1,941,824       396,000

                                                                   MARKET
      SHARES                                          COST          VALUE
      ------                                          ----         -------
     188,000  Flowserve Corp. ...................$  3,473,080  $ 10,751,720
     152,500  Franklin Electric Co. Inc. ........   1,244,803     7,091,250
      10,000  Gehl Co.+ .........................     266,202       253,800
      40,000  General Magnaplate Corp. (c) ......      83,763        60,000
     135,000  Gerber Scientific Inc.+ ...........   1,290,225     1,432,350
      84,000  Graco Inc. ........................     928,834     3,289,440
     150,000  GrafTech International Ltd.+ ......   1,005,827     1,362,000
      60,000  IDEX Corp. ........................     556,738     3,052,800
     140,000  Interpump Group SpA ...............     549,846     1,565,343
       4,000  Jarden Corp.+ .....................      11,351       153,200
       9,900  K-Tron International Inc.+ ........      73,883       710,127
      65,000  L.S. Starrett Co., Cl. A ..........   1,110,086     1,170,000
      29,000  Littelfuse Inc.+ ..................     577,404     1,177,400
     107,000  Lufkin Industries Inc. ............   1,029,240     6,011,260
      55,000  Maezawa Kyuso Industries
                Co. Ltd. ........................     359,609       909,666
      26,666  Met-Pro Corp. .....................     192,463       387,457
       1,000  Middleby Corp.+ ...................      37,310       131,840
      20,800  Mueller Industries Inc. ...........     661,915       626,080
       2,000  Northwest Pipe Co.+ ...............      55,888        79,660
      10,000  Plantronics Inc. ..................     246,559       236,200
      50,000  Robbins & Myers Inc. ..............   1,023,975     1,864,500
      95,000  SL Industries Inc.+ ...............   1,114,953     1,429,750
       5,000  Teleflex Inc. .....................      76,167       340,350
     190,000  Tennant Co. .......................   4,026,399     5,983,100
     125,000  The Gorman-Rupp Co. ...............   1,952,228     4,003,750
       5,000  Valmont Industries Inc. ...........      40,625       289,150
       7,875  Watsco Inc., Cl. B ................      23,627       403,594
      85,000  Watts Water Technologies
                Inc., Cl. A .....................   1,642,405     3,232,550
      15,000  Wolverine Tube Inc.+ ..............     150,915        34,800
                                                 ------------  ------------
                                                   38,419,317   102,213,931
                                                 ------------  ------------
              FINANCIAL SERVICES -- 4.2%
      10,200  Alleghany Corp.+ ..................   1,766,001    3,810,720
      39,000  Argonaut Group Inc.+ ..............     844,315     1,262,040
      73,000  Bank of Florida Corp.+ ............   1,095,000     1,379,700
      98,000  BKF Capital Group Inc.+ ...........   1,451,908       318,500
     360,000  CNA Surety Corp.+ .................   3,944,587     7,596,000
      19,100  Crazy Woman Creek
                Bancorp Inc. ....................     285,742       375,888
      37,000  Epoch Holding Corp.+ ..............      63,098       489,140
       3,000  Federal Agricultural
                Mortgage Corp., Cl. C ...........      24,000        81,600
      33,000  First Republic Bank ...............     636,067     1,772,100
     125,000  Flushing Financial Corp. ..........   1,906,218     2,028,750
     233,000  Franklin Bank Corp.+ ..............   4,679,715     4,163,710
       1,000  KBW Inc.+ .........................      21,000        34,760
      72,000  LaBranche & Co. Inc.+ .............     686,494       587,520
       1,000  LandAmerica Financial
                Group Inc. ......................      12,175        73,910

                 See accompanying notes to financial statements.

                                       7


THE GABELLI SMALL CAP GROWTH FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- MARCH 31, 2007 (UNAUDITED)
================================================================================
                                                                   MARKET
      SHARES                                          COST          VALUE
      ------                                          ----         -------
              COMMON STOCKS -- (CONTINUED)
              FINANCIAL SERVICES -- (CONTINUED)
      66,000  Landesbank Berlin
                Holding AG+ .....................$  1,280,794  $    608,344
       3,000  Leucadia National Corp. ...........      24,354        88,260
      50,000  MVC Capital Inc. ..................     461,995       782,500
       1,500  NetBank Inc. ......................       6,000         3,315
     100,000  NewAlliance Bancshares Inc. .......   1,463,358     1,621,000
      65,320  Sterling Bancorp ..................   1,155,419     1,182,292
      24,000  SWS Group Inc. ....................     266,274       595,440
     107,500  The Midland Co. ...................     822,713     4,560,150
      50,000  Wilmington Trust Corp. ............   1,574,410     2,108,500
                                                 ------------  ------------
                                                   24,471,637    35,524,139
                                                 ------------  ------------
              FOOD AND BEVERAGE -- 4.7%
      30,000  Boston Beer Co. Inc., Cl. A+ ......     468,757     1,000,500
      25,000  Brown-Forman Corp., Cl. A .........     738,455     1,727,000
         100  Compania Cervecerias
                Unidas SA, ADR ..................       2,455         3,142
      34,000  Corn Products International
                Inc. ............................     548,897     1,210,060
      20,000  Davide Campari-Milano SpA .........     200,946       196,904
     100,000  Del Monte Foods Co. ...............     997,536     1,148,000
      85,000  Denny's Corp.+ ....................     132,581       416,500
     600,000  Dynasty Fine Wines
                Group Ltd. ......................     219,286       254,943
         100  Embotelladora Andina SA,
                Cl. A, ADR ......................       1,295         1,789
      25,000  Farmer Brothers Co. ...............     389,323       567,500
     222,000  Flowers Foods Inc. ................   1,836,934     6,697,740
         500  Genesee Corp., Cl. A+ .............           0         1,112
      21,500  Genesee Corp., Cl. B+ .............      32,823        52,245
     701,500  Grupo Continental SA ..............   1,058,724     1,515,709
      10,000  Hain Celestial Group Inc.+ ........     184,774       300,700
      70,000  ITO EN Ltd. .......................   2,176,734     2,281,059
      20,000  J & J Snack Foods Corp. ...........     441,518       789,800
     298,000  Kikkoman Corp. ....................   2,382,970     3,818,568
      30,000  Lifeway Foods Inc.+ ...............     174,542       270,300
      20,000  Meiji Seika Kaisha Ltd. ...........      87,470        92,838
      35,000  MGP Ingredients Inc. ..............     243,900       712,950
      12,000  Nathan's Famous Inc.+ .............     111,561       180,000
       5,850  Nissin Food Products
                Co. Ltd. ........................     184,636       214,460
       4,000  Omni Nutraceuticals Inc.+ .........      13,563             4
      20,000  PepsiAmericas Inc. ................     286,588       446,400
      53,000  Ralcorp Holdings Inc.+ ............     794,081     3,407,900
      12,250  The Cheesecake Factory Inc.+ ......      63,971       326,462
      66,000  The J.M. Smucker Co. ..............   1,599,230     3,519,120
     120,000  The Steak n Shake Co.+ ............   1,434,720     2,012,400
      66,673  Tootsie Roll Industries Inc. ......   1,301,712     1,998,180
      49,000  Triarc Cos. Inc., Cl. A ...........     348,372       917,770
     119,000  Triarc Cos. Inc., Cl. B ...........   1,016,318     2,045,610

                                                                   MARKET
      SHARES                                          COST          VALUE
      ------                                          ----         -------
       2,000  Vina Concha Y Toro SA, ADR ........$     54,957  $     66,280
       1,000  Willamette Valley
                Vineyards Inc.+ .................       3,994         6,970
      60,000  YAKULT HONSHA Co. Ltd. ............   1,619,327     1,532,587
                                                 ------------  ------------
                                                   21,152,950    39,733,502
                                                 ------------  ------------
              HEALTH CARE -- 8.3%
      50,000  Align Technology Inc.+ ............     444,171       793,000
      50,000  Allergan Inc. .....................   1,964,408     5,541,000
      90,000  Alpharma Inc., Cl. A ..............   2,055,985     2,167,200
     130,000  AngioDynamics Inc.+ ...............   2,692,278     2,195,700
       5,000  Anika Therapeutics Inc.+ ..........      64,475        61,750
     117,500  Animal Health
                International Inc.+ .............   1,292,500     1,420,575
      41,000  ArthroCare Corp.+ .................     856,241     1,477,640
       7,800  Bio-Rad Laboratories
                 Inc., Cl. A+ ...................     309,943       544,752
       1,000  Biomet Inc. .......................      30,350        42,490
      90,000  Biosite Inc.+ .....................   4,818,333     7,557,300
       9,000  Bruker BioSciences Corp.+ .........      34,729        94,680
     145,000  Chemed Corp. ......................   2,348,215     7,099,200
      74,000  CONMED Corp.+ .....................   1,945,384     2,163,020
      40,000  Crucell NV, ADR+ ..................     753,937     1,010,800
      82,000  Del Global Technologies
                Corp.+ ..........................     178,596       168,100
      60,000  DexCom Inc.+ ......................     934,286       471,600
       1,000  Digene Corp.+ .....................       8,000        42,410
      90,000  Edwards Lifesciences Corp.+ .......   3,180,397     4,563,000
       1,102  Enzo Biochem Inc.+ ................      13,091        16,618
      65,000  Exactech Inc.+ ....................     920,376     1,032,850
      47,000  Henry Schein Inc.+ ................     827,131     2,593,460
      32,000  ICU Medical Inc.+ .................     940,126     1,254,400
      15,000  IMS Health Inc. ...................     412,500       444,900
       2,000  Integra LifeSciences
                Holdings Corp.+ .................      43,600        91,160
     109,800  IntraLase Corp.+ ..................   2,513,704     2,742,804
       2,000  Invacare Corp. ....................      55,370        34,880
      30,000  Inverness Medical
                Innovations Inc.+ ...............     554,733     1,313,400
      26,000  Invitrogen Corp.+ .................   1,338,072     1,654,900
     100,000  Lifecore Biomedical Inc.+ .........     958,195     1,877,000
      40,000  MWI Veterinary Supply
                Inc.+ ...........................     972,736     1,320,000
      15,000  Nabi Biopharmaceuticals+ ..........     105,625        79,650
       3,000  NeoPharm Inc.+ ....................      29,760         5,100
       5,000  NeuroMetrix Inc.+ .................     132,176        48,550
       1,300  Nobel Biocare Holding AG ..........     100,171       473,933
      33,000  Orthofix International NV+ ........   1,104,139     1,684,650
       2,000  OrthoLogic Corp.+ .................       6,750         3,120
      35,000  Owens & Minor Inc. ................     692,324     1,285,550
     100,000  Penwest Pharmaceuticals Co.+ ......   1,185,995     1,008,000
      18,900  Possis Medical Inc.+ ..............     194,460       245,889

                 See accompanying notes to financial statements.

                                       8


THE GABELLI SMALL CAP GROWTH FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- MARCH 31, 2007 (UNAUDITED)
================================================================================
                                                                   MARKET
      SHARES                                          COST          VALUE
      ------                                          ----         -------
              COMMON STOCKS -- (CONTINUED)
              HEALTH CARE -- (CONTINUED)
      30,000  PSS World Medical Inc.+ ...........$    367,273  $    634,200
     155,000  Quidel Corp.+ .....................   1,009,388     1,860,000
     100,000  Regeneration
                Technologies Inc.+ ..............   1,003,406       725,000
      18,000  Sirona Dental Systems Inc. ........     172,763       620,280
     590,000  SNIA SpA+ .........................     133,755       132,803
     130,000  Sonic Innovations Inc.+ ...........     601,533     1,098,500
   1,650,000  Sorin SpA+ ........................   5,670,626     3,639,041
     300,000  SSL International plc .............   1,916,573     2,362,890
       2,500  Straumann Holding AG ..............     224,697       716,990
       4,200  Stryker Corp. .....................     162,570       278,544
      40,000  Thoratec Corp.+ ...................     478,455       836,000
      23,400  United-Guardian Inc. ..............     204,923       218,088
      45,000  Vascular Solutions Inc.+ ..........     386,334       442,800
       1,000  Wright Medical Group Inc.+ ........      16,460        22,290
       5,100  Young Innovations Inc. ............     128,516       138,822
                                                 ------------  ------------
                                                   49,490,534    70,351,279
                                                 ------------  ------------
              HOME FURNISHINGS -- 0.1%
      13,000  Bassett Furniture
                Industries Inc. .................     215,616       191,360
       4,000  Bed Bath & Beyond Inc.+ ...........      11,125       160,680
       1,000  Foamex International Inc.+ ........       5,805         5,300
      27,000  La-Z-Boy Inc. .....................     226,525       334,260
                                                 ------------  ------------
                                                      459,071       691,600
                                                 ------------  ------------
              HOTELS AND GAMING -- 3.1%
      12,000  Boyd Gaming Corp. .................      90,225       571,680
      70,000  Churchill Downs Inc. ..............   2,235,482     3,177,300
     100,000  Dover Downs Gaming &
                Entertainment Inc. ..............     666,063     1,288,000
     160,000  Gaylord Entertainment Co.+ ........   4,728,162     8,459,200
      10,002  Harrah's Entertainment Inc. .......     498,147       844,669
       4,000  Home Inns & Hotels
                Management Inc., ADR+ ...........     115,011       145,360
     140,000  Lakes Entertainment Inc.+ .........     717,933     1,561,000
       1,200  Las Vegas Sands Corp.+ ............      34,800       103,932
     405,000  Magna Entertainment
                Corp., Cl. A+ ...................   2,672,344     1,474,200
      20,000  Marcus Corp. ......................     377,480       465,200
      82,000  Penn National Gaming Inc.+ ........     186,907     3,478,440
      90,000  Pinnacle Entertainment Inc.+ ......     787,681     2,616,300
       3,000  Station Casinos Inc. ..............      11,670       259,710
      16,000  Wynn Resorts Ltd. .................     231,002     1,517,760
      20,000  Youbet.com Inc.+ ..................      51,494        60,000
                                                 ------------  ------------
                                                   13,404,401    26,022,751
                                                 ------------  ------------
              MANUFACTURED HOUSING AND RECREATIONAL VEHICLES -- 1.5%
      58,000  Cavco Industries Inc.+ ............   1,127,032     2,027,100
     335,000  Champion Enterprises Inc.+ ........   3,495,127     2,948,000
      17,000  Drew Industries Inc.+ .............     296,303       487,560

                                                                   MARKET
      SHARES                                          COST          VALUE
      ------                                          ----         -------
     200,000  Fleetwood Enterprises Inc.+ .......$  2,557,248  $  1,582,000
      68,000  Monaco Coach Corp. ................   1,493,022     1,083,240
     135,000  Skyline Corp. .....................   4,382,320     4,554,900
                                                 ------------  ------------
                                                   13,351,052    12,682,800
                                                 ------------  ------------
              METALS AND MINING -- 0.8%
      60,000  Arizona Star Resource Corp.+ ......     248,020       711,996
      52,003  Barrick Gold Corp. ................   1,522,648     1,484,686
      10,000  Inmet Mining Corp. ................     325,911       550,022
      15,000  Ivanhoe Mines Ltd.+ ...............     111,730       172,200
     142,115  Kinross Gold Corp.+ ...............     984,488     1,959,766
      10,000  Meridian Gold Inc.+ ...............      75,630       255,300
      22,000  Novelis Inc. ......................     470,548       970,420
     190,000  Royal Oak Mines Inc.+ .............     322,487             0
      30,148  Stillwater Mining Co.+ ............     389,561       382,578
      52,000  Uranium Resources Inc.+ ...........     287,136       423,800
                                                 ------------  ------------
                                                    4,738,159     6,910,768
                                                 ------------  ------------
              PAPER AND FOREST PRODUCTS -- 0.1%
      68,000  Pope & Talbot Inc.+ ...............   1,058,235       459,000
      18,000  Schweitzer-Mauduit
                International Inc. ..............     424,690       447,300
      22,000  Wausau Paper Corp. ................     255,362       315,920
                                                 ------------  ------------
                                                    1,738,287     1,222,220
                                                 ------------  ------------
              PUBLISHING -- 2.0%
     307,237  Independent News &
                Media plc .......................     431,671     1,395,431
      12,000  John Wiley & Sons Inc.,
                Cl. B ...........................      46,500       454,500
      80,000  Journal Communications
                Inc., Cl. A .....................   1,263,658     1,048,800
     125,000  Journal Register Co. ..............   1,709,668       745,000
      11,000  Lee Enterprises Inc. ..............     261,685       330,550
      53,000  McClatchy Co., Cl. A ..............   1,581,315     1,675,330
      66,500  Media General Inc., Cl. A .........   1,928,333     2,537,640
      23,000  Meredith Corp. ....................     429,183     1,319,970
     260,000  News Corp., Cl. A .................     765,310     6,011,200
     380,000  PRIMEDIA Inc.+ ....................   1,161,316     1,010,800
       4,500  Value Line Inc. ...................     183,817       215,100
                                                 ------------  ------------
                                                    9,762,456    16,744,321
                                                 ------------  ------------
              REAL ESTATE -- 1.3%
         190  Case Pomeroy &
                Co. Inc., Cl. A (c) .............     222,300       352,450
     170,000  Griffin Land &
                Nurseries Inc.+ .................   2,202,169     6,035,000
       9,000  Gyrodyne Co. of
                America Inc. ....................     135,071       531,000
      20,000  Malan Realty
                Investors Inc.+ (c) .............      72,279        14,800
     107,000  Morguard Corp. ....................   1,356,840     4,448,679
                                                 ------------  ------------
                                                    3,988,659    11,381,929
                                                 ------------  ------------

                 See accompanying notes to financial statements.

                                       9


THE GABELLI SMALL CAP GROWTH FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- MARCH 31, 2007 (UNAUDITED)
================================================================================
                                                                   MARKET
      SHARES                                          COST          VALUE
      ------                                          ----         -------
              COMMON STOCKS -- (CONTINUED)
              RETAIL -- 2.3%
     144,000  Aaron Rents Inc., Cl. A ...........$    521,690  $  3,467,520
      35,000  Big 5 Sporting Goods Corp. ........     657,716       907,200
       8,000  Casey's General Stores Inc. .......     124,503       200,080
      62,000  Coldwater Creek Inc.+ .............     127,466     1,257,360
      20,000  CoolBrands
                International Inc.+ .............      81,374        19,922
      60,000  Copart Inc.+ ......................   1,823,440     1,680,600
     100,000  CSK Auto Corp.+ ...................   1,630,081     1,720,000
       3,000  Gander Mountain Co.+ ..............      27,860        33,480
     158,000  Ingles Markets Inc., Cl. A ........   1,967,632     6,452,720
      35,000  Movado Group Inc. .................     515,027     1,030,750
      30,000  Pier 1 Imports Inc. ...............     202,215       207,300
      14,000  Tractor Supply Co.+ ...............     655,631       721,000
      40,000  Weis Markets Inc. .................   1,174,744     1,788,000
                                                 ------------  ------------
                                                    9,509,379    19,485,932
                                                 ------------  ------------
              SATELLITE -- 0.1%
     200,000  Sirius Satellite Radio Inc.+ ......     981,915       640,000
      35,000  XM Satellite Radio
                Holdings Inc., Cl. A+ ...........     302,980       452,200
                                                 ------------  ------------
                                                    1,284,895     1,092,200
                                                 ------------  ------------
              SPECIALTY CHEMICALS -- 5.4%
      40,000  A. Schulman Inc. ..................     739,148       942,400
      24,000  Airgas Inc. .......................     150,350     1,011,600
      80,000  Albemarle Corp. ...................   1,125,964     3,307,200
      35,000  Arch Chemicals Inc. ...............     766,922     1,092,700
     400,000  Chemtura Corp. ....................   4,238,263     4,372,000
      10,000  Cytec Industries Inc. .............     278,296       562,400
       6,000  Dionex Corp.+ .....................     180,000       408,660
     180,400  Ferro Corp. .......................   4,048,878     3,898,444
     236,000  H.B. Fuller Co. ...................   2,083,971     6,435,720
      65,000  Hawkins Inc. ......................     897,763       962,000
     390,000  Hercules Inc.+ ....................   3,763,087     7,620,600
     140,000  MacDermid Inc. ....................   2,431,741     4,881,800
     140,000  Material Sciences Corp.+ ..........   1,300,684     1,397,200
     155,000  Omnova Solutions Inc.+ ............     948,026       846,300
      50,000  Penford Corp. .....................     539,601     1,007,000
      10,000  Quaker Chemical Corp. .............     181,137       238,100
     273,000  Sensient Technologies Corp. .......   5,506,095     7,037,940
                                                 ------------  ------------
                                                   29,179,926    46,022,064
                                                 ------------  ------------
              TELECOMMUNICATIONS -- 1.2%
      29,425  Alltel Corp. ......................     146,376     1,824,350
      23,000  Atlantic Tele-Network Inc. ........      92,644       600,990
     200,000  Cincinnati Bell Inc.+ .............     517,183       940,000
      57,600  Citizens Communications Co ........     845,568       861,120
       6,795  Community Service
                Communications Inc.+ ............           0        21,744
      46,000  D&E Communications Inc. ...........     592,050       612,720
     120,000  Rogers Communications
                Inc., Cl. B .....................     579,562     3,931,200

                                                                   MARKET
      SHARES                                          COST          VALUE
      ------                                          ----         -------
      20,000  Shenandoah
                Telecommunications Co. ..........$    296,543  $    941,800
      30,000  Stratos International Inc.+ .......     182,534       222,600
         870  Virgin Media Inc. .................      13,291        21,967
      24,000  Windstream Corp. ..................      25,072       352,560
      53,000  Winstar Communications
                Inc.+ (c) .......................         132            53
                                                 ------------  ------------
                                                    3,290,955    10,331,104
                                                 ------------  ------------
              TRANSPORTATION -- 1.1%
     150,000  GATX Corp. ........................   4,610,044     7,170,000
     125,000  Grupo TMM SA, Cl. A,
                ADR+ ............................     946,399       351,250
       2,000  Irish Continental Group plc+ ......      17,409        53,113
      50,000  OMI Corp. .........................     313,120     1,343,000
       5,100  Providence and Worcester
                Railroad Co. ....................      42,979        90,270
                                                 ------------  ------------
                                                    5,929,951     9,007,633
                                                 ------------  ------------
              WIRELESS COMMUNICATIONS -- 1.9%
      45,000  Centennial Communications
                Corp.+ ..........................     246,806       370,350
      25,000  Nextwave Wireless Inc.+ ...........     308,546       250,000
      72,000  Price Communications Corp. ........     905,273     1,440,000
      55,000  Rural Cellular Corp., Cl. A+ ......     374,090       657,800
      10,000  SunCom Wireless Holdings
                 Inc., Cl. A+ ...................      69,480        16,800
     143,000  Vimpel-Communications, ADR+ .......   1,216,061    13,562,120
         180  Xanadoo Co.+ ......................     131,915        44,550
                                                 ------------  ------------
                                                    3,252,171    16,341,620
                                                 ------------  ------------
              TOTAL COMMON STOCKS ............... 434,549,502   794,990,659
                                                 ------------  ------------
              PREFERRED STOCKS -- 0.3%
              BROADCASTING -- 0.1%
       1,063  Granite Broadcasting Corp.,
                12.750% Pfd.+ ...................     439,683        77,068
         100  Gray Television Inc.,
                8.000% Cv. Pfd.,
                Ser. C (c)(d)(e) ................   1,000,000     1,000,000
       1,103  PTV Inc., 10.000% Pfd.,
                Ser. A ..........................           0         4,798
                                                 ------------  ------------
                                                    1,439,683     1,081,866
                                                 ------------  ------------
              BUSINESS SERVICES -- 0.1%
      23,382  Interep National Radio Sales Inc.,
                4.000% Cv. Pfd.,
                Ser. A+ (c)(d)(e) ...............   2,163,146       818,376
                                                 ------------  ------------
              DIVERSIFIED INDUSTRIAL -- 0.1%
         151  Foster Wheeler Ltd.,
                Pfd., Ser. B+ ...................      38,060       302,000
                                                 ------------  ------------
              TOTAL PREFERRED STOCKS ............   3,640,889     2,202,242
                                                 ------------  ------------

                 See accompanying notes to financial statements.

                                       10


THE GABELLI SMALL CAP GROWTH FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- MARCH 31, 2007 (UNAUDITED)
================================================================================
                                                                   MARKET
      SHARES                                          COST          VALUE
      ------                                          ----         -------
              RIGHTS -- 0.0%
              AUTOMOTIVE: PARTS AND ACCESSORIES -- 0.0%
     800,000  Exide Technologies,
                Escrow+ .........................$          0  $          0
                                                 ------------  ------------
              HEALTH CARE -- 0.0%
      82,000  Del Global Technologies
                Corp.+ ..........................      72,948        16,400
                                                 ------------  ------------
              HOME FURNISHINGS -- 0.0%
       1,000  Foamex International Inc.+ ........       2,257         3,050
                                                 ------------  ------------
              TELECOMMUNICATIONS -- 0.0%
       3,940  Granite Broadcasting Corp.+ .......           0             0
                                                 ------------  ------------
              TOTAL RIGHTS ......................      75,205        19,450
                                                 ------------  ------------
              WARRANTS -- 0.1%
              AUTOMOTIVE: PARTS AND ACCESSORIES -- 0.0%
       1,213  Exide Technologies,
                expire 05/05/11+ ................       2,247           970
                                                 ------------  ------------
              BUSINESS SERVICES -- 0.1%
     261,431  GP Strategies Corp.,
                expire 08/14/08+ (c)(e) .........     634,637       955,302
     125,000  Interep National Radio
                Sales Inc., expire 05/06/07+
                (c)(d)(e) .......................           0             0
                                                 ------------  ------------
                                                      634,637       955,302
                                                 ------------  ------------
              DIVERSIFIED INDUSTRIAL -- 0.0%
     379,703  National Patent
                Development Corp.,
                expire 08/14/08+ (c)(e) .........           0       234,381
      13,217  WHX Corp.,
                expire 02/28/08+ ................      52,373         4,957
                                                 ------------  ------------
                                                       52,373       239,338
                                                 ------------  ------------
              HEALTH CARE -- 0.0%
      14,424  Del Global Technologies Corp.,
                expire 03/28/08+ ................      24,809         2,885
                                                 ------------  ------------
              TELECOMMUNICATIONS -- 0.0%
          86  NTL Inc., expire 01/13/11+ ........         124            55
                                                 ------------  ------------
              TOTAL WARRANTS ....................     714,190     1,198,550
                                                 ------------  ------------
   PRINCIPAL
    AMOUNT
   ---------
              CORPORATE BONDS -- 0.2%
              AVIATION: PARTS AND SERVICES -- 0.0%
  $ 300,000   GenCorp Inc., Sub. Deb. Cv.,
                5.750%, 04/15/07 ................     299,709       310,500
                                                 ------------  ------------
              BUSINESS SERVICES -- 0.2%
  2,000,000   GP Strategies Corp., Sub. Deb.,
                6.000%, 08/14/08 (c)(e) .........   1,686,198     1,346,204
                                                 ------------  ------------

  PRINCIPAL                                                        MARKET
   AMOUNT                                             COST          VALUE
  ---------                                           ----         -------
              COMPUTER SOFTWARE AND SERVICES -- 0.0%
 $  300,000   Exodus Communications Inc.,
                Sub. Deb. Cv.,
                5.250%, 02/15/08+ (b)(c) ........$      1,185  $          0
                                                 ------------  ------------
              TELECOMMUNICATIONS -- 0.0%
    400,000   Williams Communications
                Group Inc., Escrow,
                10.875%, 10/01/09+ (b)(c) .......           0             0
                                                 ------------  ------------
              TOTAL CORPORATE BONDS .............   1,987,092     1,656,704
                                                 ------------  ------------
              U.S. GOVERNMENT OBLIGATIONS -- 6.2%
 53,019,000   U.S. Treasury Bills,
                5.030% to 5.193%++,
                04/05/07 to 09/06/07 ............  52,793,829    52,794,672
                                                 ------------  ------------
              TOTAL
                INVESTMENTS -- 100.4% ...........$493,760,707   852,862,277
                                                 ============
              OTHER ASSETS AND LIABILITIES (NET) -- (0.4)% ....  (3,497,822)
                                                               ------------
              NET ASSETS -- 100.0% ............................$849,364,455
                                                               ============
- ----------------
 (a) Security considered an affiliated holding because the Fund owns at least 5%
     of the outstanding shares.
 (b) Security is in default.
 (c) 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. At March 31, 2007, the
     market value of fair valued securities amounted to $4,977,440 or 0.59% of
     total net assets.
 (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 March 31,
     2007, the market value of Rule 144A securities amounted to $1,818,376 or
     0.21% of total net assets.
 (e) At March 31,2007, the Fund held restricted and illiquid securities
     amounting to $4,354,263 or 0.51% of total net assets, which were valued
     under methods approved by the Board, as follows:

ACQUISITION                                                            03/31/07
  SHARES/                                                              CARRYING
 PRINCIPAL                                  ACQUISITION  ACQUISITION    VALUE
  AMOUNT    ISSUER                              DATE        COST       PER UNIT
 --------   -----                               ----        ----       --------
$2,000,000  GP Strategies Corp.,
             Sub. Deb.,
             6.000%, 08/14/08 ............... 08/08/03  $1,362,935   $   67.3102
   261,431  GP Strategies Corp.
             warrants
             expire 08/14/08 ................ 08/08/03     634,637        3.6541
       100  Gray Television Inc., 8.000%
             Cv. Pfd., Ser. C ............... 04/22/02   1,000,000   10,000.0000
    23,382  Interep National
             Radio Sales Inc.,
             4.000% Cv. Pfd., Ser. A ........ 05/03/02   2,163,146       35.0003
   125,000  Interep National Radio Sales Inc.
             warrants expire 05/06/07 ....... 05/03/02        0.00            --
   379,703  National Patent Development Corp.
             warrants expire 08/14/08 ....... 11/24/04        0.00        0.6173

ADR American Depository Receipt
CVV Contingent Value Vehicle
 +  Non-income producing security.
 ++ Represents annualized yield at date of purchase.

                 See accompanying notes to financial statements.

                                       11


                        THE GABELLI SMALL CAP GROWTH FUND

STATEMENT OF ASSETS AND LIABILITIES
MARCH 31, 2007 (UNAUDITED)
================================================================================

ASSETS:
  Investments, at value (cost $492,625,532) .................  $ 851,779,879
  Investments in affiliate, at value (cost $1,135,175) ......      1,082,398
  Cash ......................................................            513
  Foreign currency, at value (cost $8) ......................              8
  Receivable for Fund shares sold ...........................      2,967,106
  Dividends and interest receivable .........................        795,192
  Receivable for investments sold ...........................        292,311
  Prepaid expense ...........................................         18,669
                                                               -------------
  TOTAL ASSETS ..............................................    856,936,076
                                                               -------------
LIABILITIES:
  Payable for investments purchased .........................      3,176,464
  Payable for Fund shares redeemed ..........................      3,096,046
  Payable for investment advisory fees ......................        723,193
  Payable for distribution fees .............................        183,541
  Payable for accounting fees ...............................         11,376
  Payable for Directors' fees ...............................            480
  Other accrued expenses ....................................        380,521
                                                               -------------
  TOTAL LIABILITIES .........................................      7,571,621
                                                               -------------
  NET ASSETS applicable to 26,133,710
    shares outstanding ......................................  $ 849,364,455
                                                               =============
NET ASSETS CONSIST OF:
  Paid-in capital, each class at $0.001 par value ...........  $ 460,856,519
  Accumulated net investment loss ...........................       (912,341)
  Accumulated net realized gain on investments
    and foreign currency transactions .......................     30,318,476
  Net unrealized appreciation on investments ................    359,101,570
  Net unrealized appreciation on foreign
    currency translations ...................................            231
                                                               -------------
  NET ASSETS ................................................  $ 849,364,455
                                                               =============
SHARES OF CAPITAL STOCK:
  CLASS AAA:
  Net Asset Value, offering and redemption price per
    share ($840,845,902 / 25,867,731 shares
    outstanding; 150,000,000 shares authorized) .............         $32.51
                                                                      ======
  CLASS A:
  Net Asset Value and redemption price per share
    ($3,966,693 / 122,047 shares outstanding;
    50,000,000 shares authorized) ...........................         $32.50
                                                                      ======
  Maximum offering price per share (NAV / .9425,
    based on maximum sales charge of 5.75% of
    the offering price) .....................................         $34.48
                                                                      ======
  CLASS B:
  Net Asset Value and offering price per share
    ($123,856 / 3,915 shares outstanding;
    50,000,000 shares authorized) ...........................         $31.64(a)
                                                                      ======
  CLASS C:
  Net Asset Value and offering price per share
    ($4,428,004 / 140,017 shares outstanding;
    50,000,000 shares authorized) ...........................         $31.62(a)
                                                                      ======
- ------------------
(a) Redemption price varies based on the length of time held.


STATEMENT OF OPERATIONS
FOR THE SIX MONTHS ENDED MARCH 31, 2007 (UNAUDITED)
================================================================================

INVESTMENT INCOME:
  Dividends (net of foreign taxes of $13,017) ..............      $   4,127,136
  Interest .................................................            543,388
  Interest - affiliated ....................................              5,419
                                                                  -------------
  TOTAL INVESTMENT INCOME ..................................          4,675,943
                                                                  -------------
EXPENSES:
  Investment advisory fees .................................          3,887,997
  Distribution fees - Class AAA ............................            964,153
  Distribution fees - Class A ..............................              3,559
  Distribution fees - Class B ..............................                602
  Distribution fees - Class C ..............................             16,549
  Shareholder services fees ................................            398,343
  Shareholder communications expenses ......................            101,957
  Custodian fees ...........................................             58,527
  Legal and audit fees .....................................             28,215
  Accounting fees ..........................................             22,625
  Registration expenses ....................................             21,090
  Directors' fees ..........................................             14,467
  Interest expense .........................................              7,513
  Miscellaneous expenses ...................................             33,315
                                                                  -------------
  TOTAL EXPENSES ...........................................          5,558,912
  Less: Custodian fee credits ..............................             (2,751)
                                                                  -------------
  TOTAL NET EXPENSES .......................................          5,556,161
                                                                  -------------
  NET INVESTMENT LOSS ......................................           (880,218)
                                                                  -------------
NET REALIZED AND UNREALIZED GAIN (LOSS) ON
  INVESTMENTS AND FOREIGN CURRENCY:
  Net realized gain on investments .........................         33,897,213
  Net realized loss on foreign currency
    transactions ...........................................               (540)
                                                                  -------------
  Net realized gain on investments and loss on
    foreign currency transactions ..........................         33,896,673
                                                                  -------------
  Net change in unrealized appreciation/
    depreciation on investments ............................         75,034,373
  Net change in unrealized appreciation/
    depreciation on foreign currency translations ..........                343
                                                                  -------------
  Net change in unrealized appreciation/
    depreciation on investments and foreign
    currency translations ..................................         75,034,716
                                                                  -------------
NET REALIZED AND UNREALIZED GAIN (LOSS)
  ON INVESTMENTS AND FOREIGN CURRENCY ......................        108,931,389
                                                                  -------------
NET INCREASE IN NET ASSETS
  RESULTING FROM OPERATIONS ................................      $ 108,051,171
                                                                  =============

                 See accompanying notes to financial statements.

                                       12


                        THE GABELLI SMALL CAP GROWTH FUND


STATEMENT OF CHANGES IN NET ASSETS
================================================================================


                                                                                 SIX MONTHS ENDED
                                                                                  MARCH 31, 2007         YEAR ENDED
                                                                                    (UNAUDITED)      SEPTEMBER 30, 2006
                                                                                ---------------      ------------------
                                                                                                 
OPERATIONS:
  Net investment loss ....................................................      $    (880,218)         $    (714,480)
  Net realized gain on investments and foreign currency transactions .....         33,896,673             64,428,922
  Net change in unrealized appreciation/depreciation on
    investments and foreign currency translations ........................         75,034,716                (40,414)
                                                                                -------------          -------------
  NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS ...................        108,051,171             63,674,028
                                                                                -------------          -------------
DISTRIBUTIONS TO SHAREHOLDERS:
  Net realized gain on investments
    Class AAA ............................................................        (54,810,246)           (50,200,421)
    Class A ..............................................................           (187,774)              (124,948)
    Class B ..............................................................             (8,873)                (9,605)
    Class C ..............................................................           (241,821)              (119,963)
                                                                                -------------          -------------
  TOTAL DISTRIBUTIONS TO SHAREHOLDERS ....................................        (55,248,714)           (50,454,937)
                                                                                -------------          -------------
CAPITAL SHARE TRANSACTIONS:
    Class AAA ............................................................         60,887,978            (18,592,269)
    Class A ..............................................................          1,589,548                639,229
    Class B ..............................................................              3,013                (26,318)
    Class C ..............................................................          1,592,412              1,122,817
                                                                                -------------          -------------
  NET INCREASE (DECREASE) IN NET ASSETS FROM CAPITAL SHARE TRANSACTIONS ..         64,072,951            (16,856,541)
                                                                                -------------          -------------
  REDEMPTION FEES ........................................................              5,791                  3,895
                                                                                -------------          -------------
  NET INCREASE (DECREASE) IN NET ASSETS ..................................        116,881,199             (3,633,555)

NET ASSETS:
  Beginning of period ....................................................        732,483,256            736,116,811
                                                                                -------------          -------------
  End of period (including undistributed net investment income
    of $0 and $0, respectively) ..........................................      $ 849,364,455          $ 732,483,256
                                                                                =============          =============


                 See accompanying notes to financial statements.

                                       13


THE GABELLI SMALL CAP GROWTH FUND
NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
================================================================================


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.  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 United States ("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 a foreign market are generally valued
at the preceding  closing values of such securities on the relevant market,  but
may be fair valued  pursuant to  procedures  established  by the Board if market
conditions change  significantly after the close of the foreign market but prior
to the  close of  business  on the day the  securities  are being  valued.  Debt
instruments  with  remaining  maturities  of 60 days or less that are not credit
impaired are valued at amortized cost,  unless the Board  determines such amount
does not reflect the securities' fair value, in which case these securities will
be fair valued 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 average of the latest 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
fair  valued as  determined  by 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.

                                       14


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


In September 2006, the Financial  Accounting Standards Board (the "FASB") issued
Statement  of  Financial   Accounting   Standards   ("SFAS")   157,  Fair  Value
Measurements,  which  clarifies  the  definition  of  fair  value  and  requires
companies  to expand  their  disclosure  about the use of fair  value to measure
assets and  liabilities  in interim  and annual  periods  subsequent  to initial
recognition.  Adoption of SFAS 157  requires  the use of the price that would be
received  to sell  an  asset  or paid to  transfer  a  liability  in an  orderly
transaction  between market  participants at the  measurement  date. SFAS 157 is
effective  for  financial  statements  issued for fiscal years  beginning  after
November 15, 2007, and interim  periods within those fiscal years. At this time,
management is in the process of reviewing the  requirements  of SFAS 157 against
its current valuation policies to determine future applicability.

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 March
31, 2007, 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  fluctuations  in the
value    of    the    contract,     which    are    included    in    unrealized
appreciation/depreciation   on  investments  and  futures  contracts.  The  Fund
recognizes a realized gain or loss when the contract is closed.

There are several  risks in  connection  with the use of futures  contracts as a
hedging  instrument.   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. At March 31, 2007, there were no open
futures contracts.

                                       15


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


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 translations.  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 March 31,  2007,  there  were no open  forward  foreign  exchange
contracts.

FOREIGN CURRENCY TRANSLATIONS.  The books and records of the Fund are maintained
in  U.S.  dollars.  Foreign  currencies,   investments,  and  other  assets  and
liabilities  are translated  into U.S.  dollars at the current  exchange  rates.
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 that 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
translations.  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.

FOREIGN  SECURITIES.  The Fund  may  directly  purchase  securities  of  foreign
issuers.  Investing in securities of foreign issuers  involves special risks not
typically  associated  with investing in securities of U.S.  issuers.  The risks
include  possible  revaluation of currencies,  the ability to repatriate  funds,
less complete financial information about companies, and possible future adverse
political  and  economic  developments.  Moreover,  securities  of many  foreign
issuers and their markets may be less liquid and their prices more volatile than
those of securities of comparable U.S. issuers.

FOREIGN  TAXES.  The Fund may be subject to  foreign  taxes on income,  gains on
investments,  or currency  repatriation,  a portion of which may be recoverable.
The Fund will accrue such taxes and  recoveries  as  applicable,  based upon its
current interpretation of tax rules and regulations that exist in the markets in
which it invests.

RESTRICTED  AND  ILLIQUID  SECURITIES.  The Fund may invest up to 15% of its net
assets in  securities  for which the markets are illiquid.  Illiquid  securities
include  securities the disposition of which is subject to substantial  legal or
contractual  restrictions.  The sale of illiquid  securities often requires more
time and  results  in higher  brokerage  charges or dealer  discounts  and other
selling  expenses  than does the sale of  securities  eligible  for  trading  on
national securities  exchanges or in the  over-the-counter  markets.  Restricted
securities may sell at a price lower

                                       16


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


than  similar  securities  that  are not  subject  to  restrictions  on  resale.
Securities freely saleable among qualified institutional investors under special
rules  adopted  by the SEC may be treated  as liquid if they  satisfy  liquidity
standards  established by the Board. The continued  liquidity of such securities
is not as well assured as that of publicly  traded  securities,  and accordingly
the Board will monitor their liquidity.

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 on the accrual
basis.  Premiums  and  discounts  on debt  securities  are  amortized  using the
effective  yield  to  maturity  method.  Dividend  income  is  recorded  on  the
ex-dividend date except for certain  dividends which are recorded as soon as the
Fund is informed of the dividend.

DETERMINATION   OF  NET  ASSET  VALUE  AND  CALCULATION  OF  EXPENSES.   Certain
administrative  expenses are common to, and allocated among,  various affiliated
funds.  Such allocations are made on the basis of each Fund's average net assets
or other criteria  directly  affecting the expenses as determined by the Adviser
pursuant to procedures established by the Board.

In calculating  the net asset value ("NAV") per share of each class,  investment
income, realized and unrealized gains and losses,  redemption fees, and expenses
other than class specific  expenses are allocated  daily to each class of shares
based upon the  proportion  of net assets of each class at the beginning of each
day. Distribution expenses are borne solely by the class incurring the expense.

CUSTODIAN FEE CREDITS AND INTEREST EXPENSE. When cash balances are maintained in
the  custody  account,  the Fund  receives  credits  which  are  used to  offset
custodian  fees.  The gross  expenses  paid under the  custody  arrangement  are
included in custodian fees in the Statement of Operations with the corresponding
expense offset, if any, shown as "custodian fee credits". When cash balances are
overdrawn, the Fund is charged an overdraft fee equal to 2.00% above the Federal
Funds rate on  outstanding  balances.  This  amount,  if any,  would be shown as
"interest expense" in the Statement of Operations.

DISTRIBUTIONS TO SHAREHOLDERS. Distributions to shareholders are recorded on the
ex-dividend date.  Distributions to shareholders are based on income and capital
gains as determined in accordance with Federal income tax regulations, which may
differ from income and capital gains as determined under U.S. generally accepted
accounting  principles.   These  differences  are  primarily  due  to  differing
treatments  of income and gains on various  investment  securities  and  foreign
currency  transactions  held by the  Fund,  timing  differences,  and  differing
characterizations  of  distributions  made by the Fund.  Distributions  from net
investment  income include net realized gains on foreign currency  transactions.
These book/tax  differences are either temporary or permanent in nature.  To the
extent these differences are permanent,  adjustments are made to the appropriate
capital   accounts   in  the   period   when  the   differences   arise.   These
reclassifications have no impact on the NAV of the Fund.

                                       17


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


The tax character of distributions paid during the  fiscal year ended  September
30, 2006 was as follows:

                  DISTRIBUTIONS PAID FROM:
                  Ordinary income (inclusive of short-term
                    capital gains) ........................... $   648,028
                  Net long-term capital gains ................  49,806,909
                                                               -----------
                  Total distributions paid ................... $50,454,937
                                                               ===========

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 policy of the Fund 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.

The following  summarizes the tax cost of investments and the related unrealized
appreciation/depreciation at March 31, 2007:


                                                        GROSS             GROSS         NET UNREALIZED
                                                     UNREALIZED        UNREALIZED        APPRECIATION/
                                        COST        APPRECIATION      DEPRECIATION      (DEPRECIATION)
                                    ------------    ------------      ------------       -------------
                                                                             
      Investments ..................$494,243,504    $390,049,045      $(32,512,670)      $357,536,375
      Investments in affiliates ....   1,135,175              --           (52,777)           (52,777)
                                    ------------    ------------      ------------       -------------
                                    $495,378,679    $390,049,045      $(32,565,447)      $357,483,598
                                    ============    ============      ============       =============


In July 2006, the FASB issued Interpretation No. 48, "Accounting for Uncertainty
in  Income  Taxes,   an   Interpretation   of  FASB  Statement  No.  109"  ("the
Interpretation").  The  Interpretation  establishes for all entities,  including
pass-through  entities  such as the Fund,  a  minimum  threshold  for  financial
statement  recognition  of the benefit of positions  taken in filing tax returns
(including  whether  an entity is  taxable in a  particular  jurisdiction),  and
requires certain expanded tax disclosures.  The Interpretation is required to be
implemented  for the Fund no later  than its  March 31,  2008 NAV,  and is to be
applied  to all open tax years as of the date of  effectiveness.  Management  is
evaluating the  application of the  Interpretation  to the Fund, and is not in a
position at this time to estimate the significance of its impact, if any, on the
Fund's financial statements.

3. INVESTMENT  ADVISORY AGREEMENT AND OTHER  TRANSACTIONS.  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 its 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  affiliated
persons of the Adviser.

The  Corporation  pays each Director that is not  considered to be an affiliated
person an annual retainer of $6,000 plus $1,000 for each Board meeting  attended
and they are  reimbursed  for any out of pocket  expenses  incurred in attending
meetings.  All  Board  committee  members  receive  $500 per  meeting  attended.
Directors who are directors or employees of the Adviser or an affiliated company
receive no compensation or expense reimbursement from the Fund.

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%,

                                       18


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


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 six months  ended March 31,  2007,  other than  short-term  U.S.  Government
securities, aggregated $50,926,968 and $56,332,114, respectively.

6. TRANSACTIONS WITH AFFILIATES. During the six months ended March 31, 2007, the
Fund paid brokerage  commissions of $95,019 to Gabelli & Company.  Additionally,
Gabelli & Company  informed  the Fund that it  received  $6,822  from  investors
representing  commissions  (sales  charges and  underwriting  fees) on sales and
redemptions of Fund shares.

The cost of calculating  the Fund's NAV per share is a Fund expense  pursuant to
the Advisory  Agreement between the Fund and the Adviser.  During the six months
ended  March 31,  2007,  the Fund paid or  accrued  $22,625  to the  Adviser  in
connection with the cost of computing the Fund's NAV.

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. This amount, if any, is shown as "interest expense" in the
Statement of Operations. At March 31, 2007, there were no borrowings outstanding
from the line of credit.

The  average  daily  amount of  borrowings  outstanding  from the line of credit
within the six months ended March 31, 2007 was $241,588 with a weighted  average
interest rate of 6.01%.  The maximum amount  borrowed at any time during the six
months ended March 31, 2007 was $20,353,000.

8. CAPITAL STOCK TRANSACTIONS.  The Fund currently offers four classes of shares
- - Class AAA Shares,  Class A Shares,  Class B Shares, and Class C Shares.  Class
AAA Shares are offered only to investors  who acquire them directly from Gabelli
& Company, or through selected  broker/dealers,  or the transfer agent 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 and automatically  convert to Class
A Shares  approximately eight years after the original purchase.  The applicable
CDSC is equal to a  declining  percentage  of the lesser of the NAV 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 1.00% CDSC for one year
after  purchase.  Class B Shares are available only through  exchange of Class B
Shares of other funds  distributed by Gabelli & Company.  The Board has approved
Class I Shares which have not been offered publicly.

The Fund imposes a redemption fee of 2.00% on Class AAA Shares,  Class A Shares,
Class B Shares,  and Class C Shares that are  redeemed or exchanged on or before
the  seventh day after the date of a purchase.  The  redemption  fee is deducted
from  the  proceeds  otherwise  payable  to the  redeeming  shareholders  and is
retained by the Fund.  The  redemption  fees retained by the Fund during the six
months ended March 31, 2007 and fiscal year ended September 30, 2006 amounted to
$5,791 and $3,895, respectively.

The  redemption fee will not apply to redemptions of shares where (i) the shares
were   purchased   through   automatic   reinvestment   of  dividends  or  other
distributions,  (ii) the  redemption is initiated by the Fund,  (iii) the shares
were purchased  through programs that collect the redemption fees at the program
level and remit  them to the Fund,  or (iv)the  shares  were  purchased  through
programs that the Adviser determines to have appropriate anti-short-term trading
policies  in place or as to which  the  Adviser  has  received  assurances  that
look-through  redemption  fee  procedures or effective  anti-short-term  trading
policies and procedures are in place.

                                       19


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


Transactions in shares of capital stock were as follows:


                                                           SIX MONTHS ENDED
                                                            MARCH 31, 2007                      YEAR ENDED
                                                              (UNAUDITED)                   SEPTEMBER 30, 2006
                                                     ----------------------------      ---------------------------
                                                        SHARES           AMOUNT          SHARES           AMOUNT
                                                     ----------        ----------      ----------      -----------
                                                               CLASS AAA                        CLASS AAA
                                                     ----------------------------      ---------------------------
                                                                                         
Shares sold ......................................... 3,563,384     $ 114,143,554       3,275,191    $  97,982,057
Shares issued upon reinvestment of distributions .... 1,662,686        51,559,995       1,698,995       47,843,699
Shares redeemed .....................................(3,279,712)     (104,815,571)     (5,511,639)    (164,418,025)
                                                     ----------     -------------      ----------    -------------
  Net increase (decrease) ........................... 1,946,358     $  60,887,978        (537,453)   $ (18,592,269)
                                                     ==========     =============      ==========    =============
                                                                CLASS A                           CLASS A
                                                     ----------------------------      ---------------------------
Shares sold .........................................    52,434     $   1,681,319          39,452    $   1,176,826
Shares issued upon reinvestment of distributions ....     5,752           178,355           4,228          119,107
Shares redeemed .....................................    (8,451)         (270,126)        (21,919)        (656,704)
                                                     ----------     -------------      ----------    -------------
  Net increase ......................................    49,735     $   1,589,548          21,761    $     639,229
                                                     ==========     =============      ==========    =============
                                                                CLASS B                           CLASS B
                                                     ----------------------------      ---------------------------
Shares issued upon reinvestment of distributions ....       294     $       8,873             346    $       9,605
Shares redeemed .....................................      (185)           (5,860)         (1,211)         (35,923)
                                                     ----------     -------------      ----------    -------------
  Net increase (decrease) ...........................       109     $       3,013            (865)   $     (26,318)
                                                     ==========     =============      ==========    =============
                                                                CLASS C                           CLASS C
                                                     ----------------------------      ---------------------------
Shares sold .........................................    55,182     $   1,729,243          46,604    $   1,371,491
Shares issued upon reinvestment of distributions ....     7,732           233,806           4,190          116,097
Shares redeemed .....................................   (11,941)         (370,637)        (12,415)        (364,771)
                                                     ----------     -------------      ----------    -------------
  Net increase ......................................    50,973     $   1,592,412          38,379    $   1,122,817
                                                     ==========     =============      ==========    =============


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 six months
ended March 31, 2007 is set forth below:


                                                                                 NET CHANGE                   PERCENT
                                      SHARES/     SHARES/   ENDING    DIVIDEND/ IN UNREALIZED    VALUE AT      OWNED
                         BEGINNING      PAR         PAR     SHARES/   INTEREST  APPRECIATION/    MARCH 31,   OF SHARES
                        SHARES/PAR   PURCHASED     SOLD       PAR      INCOME  (DEPRECIATION)      2007     OUTSTANDING
                        ----------   ---------     ----      -----    --------  ------------     --------   -----------
                                                                                       
Trans-Lux Corp.          116,200       31,065          --   147,265        --     $170,910      $1,082,398     7.29%
Trans-Lux Corp.,
  Sub. Deb. Cv.,
  8.250%, 03/01/12       148,000       75,000    (223,000)       --    $5,419       (1,795)             --       --

                                       20


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


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.

11. OTHER MATTERS.  The Adviser and/or  affiliates have received  subpoenas from
the Attorney General of the State of New York and the SEC requesting information
on mutual fund trading practices involving certain funds managed by the Adviser.
GAMCO Investors,  Inc.  ("GAMCO"),  the Adviser's  parent company,  responded to
these  requests  for  documents  and  testimony.   In  June  2006,  GAMCO  began
discussions  with the SEC regarding a possible  resolution of their inquiry.  In
February  2007,  the Adviser made an offer of settlement to the staff of the SEC
for  communication  to the  Commission  for its  consideration  to resolve  this
matter.  This offer of settlement is subject to agreement regarding the specific
language of the SEC's administrative order and other settlement documents.  On a
separate matter, in September 2005, the Adviser was informed by the staff of the
SEC that the staff may recommend to the Commission that an administrative remedy
and a monetary penalty be sought from the Adviser in connection with the actions
of two of seven  closed-end  funds  managed by the  Adviser  relating to Section
19(a)  and Rule  19a-1 of the 1940  Act.  These  provisions  require  registered
investment  companies  to provide  written  statements  to  shareholders  when a
dividend is made from a source other than net investment  income.  While the two
closed-end funds sent annual statements and provided other materials  containing
this information, the funds did not send written statements to shareholders with
each  distribution in 2002 and 2003. The Adviser  believes that all of the funds
are now in  compliance.  The Adviser  believes  that these matters would have no
effect on the Fund or any material  adverse effect on the Adviser or its ability
to manage the Fund.

                                       21


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 on    Investment  Investment   Gain on        Total
September 30  of Period    Loss(a)    Investments  Operations    Income   Investments  Distributions
- ------------  ---------  ----------   -----------  ----------  ---------- -----------  -------------
                                                                     
CLASS AAA
  2007(c)      $30.41     $(0.04)        $4.59       $4.55          --      $(2.45)       $(2.45)
  2006          29.97      (0.03)         2.53        2.50          --       (2.06)        (2.06)
  2005          25.88      (0.01)         5.25        5.24          --       (1.15)        (1.15)
  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)
CLASS A
  2007(c)      $30.41     $(0.03)        $4.57       $4.54          --      $(2.45)       $(2.45)
  2006          29.98      (0.02)         2.51        2.49          --       (2.06)        (2.06)
  2005          25.89      (0.01)         5.25        5.24          --       (1.15)        (1.15)
  2004(f)       24.49      (0.06)         1.46        1.40          --          --            --
CLASS B
  2007(c)      $29.77     $(0.15)        $4.47       $4.32          --      $(2.45)       $(2.45)
  2006          29.58      (0.25)         2.50        2.25          --       (2.06)        (2.06)
  2005          25.74      (0.22)         5.21        4.99          --       (1.15)        (1.15)
  2004(f)       24.49      (0.19)         1.44        1.25          --          --            --
CLASS C
  2007(c)      $29.76     $(0.15)        $4.46       $4.31          --      $(2.45)       $(2.45)
  2006          29.58      (0.24)         2.48        2.24          --       (2.06)        (2.06)
  2005          25.74      (0.23)         5.22        4.99          --       (1.15)        (1.15)
  2004(f)       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      Redemption    End of     Total     Period     Investment   Operating    Turnover
September 30     Fees(a)     Period    Return+  (in 000's)      Loss      Expenses(b)    Rate
- ------------    ---------    -------   -------   --------     ---------  ------------  ---------
                                                                      
CLASS AAA
  2007(c)        $0.00(d)    $32.51     15.35%   $840,846     (0.22)%(e)    1.43%(e)       7%
  2006            0.00(d)     30.41      8.88     727,521     (0.09)        1.44           6
  2005            0.00(d)     29.97     20.58     732,965     (0.03)        1.44           6
  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
CLASS A
  2007(c)        $0.00(d)    $32.50     15.32%   $  3,966     (0.18)%(e)    1.43%(e)       7%
  2006            0.00(d)     30.41      8.84       2,199     (0.08)        1.44           6
  2005            0.00(d)     29.98     20.57       1,515     (0.03)        1.48           6
  2004(f)           --        25.89      5.72          58     (0.32)(e)     1.42(e)       10
CLASS B
  2007(c)        $0.00(d)    $31.64     14.89%   $    124     (0.98)%(e)    2.18%(e)       7%
  2006            0.00(d)     29.77      8.11         113     (0.85)        2.19           6
  2005            0.00(d)     29.58     19.69         138     (0.79)        2.20           6
  2004(f)           --        25.74      5.10          55     (1.02)(e)     2.17(e)       10
CLASS C
  2007(c)        $0.00(d)    $31.62     14.86%   $  4,428     (0.95)%(e)    2.18%(e)       7%
  2006            0.00(d)     29.76      8.08       2,650     (0.83)        2.19           6
  2005            0.00(d)     29.58     19.69       1,499     (0.80)        2.23           6
  2004(f)           --        25.74      5.10          24     (1.07)(e)     2.17(e)       10

- ---------------
+   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 distributions and does not reflect applicable
    sales charges. Total return for a period of less than one year is not
    annualized.
(a) Per share amounts have been calculated using the average shares outstanding
    method.
(b) The Fund incurred interest expense during the period ended March 31, 2007.
    If interest had not been incurred, the ratio of operating expenses to
    average net assets would have been 1.42%, 1.42%, 2.17%, and 2.17% for Class
    AAA, Class A, Class B, and Class C, respectively.
(c) For the period ended March 31, 2007, unaudited.
(d) Amount represents less than $0.005 per share.
(e) Annualized.
(f) From the commencement of offering Class A, Class B and Class C Shares on
    December 31, 2003.

                                       22


                        THE GABELLI SMALL CAP GROWTH FUND

      BOARD CONSIDERATION AND RE-APPROVAL OF ADVISORY AGREEMENT (UNAUDITED)

During  the six months  ended  March 31,  2007,  the Board of  Directors  of the
Corporation  approved the continuation of the investment advisory agreement with
the Adviser  for the Fund on the basis of the  recommendation  by the  directors
(the "independent  directors") who are not "interested persons" of the Fund. The
following  paragraphs  summarize the material information and factors considered
by the  independent  directors  as well as their  conclusions  relative  to such
factors.

NATURE,  EXTENT AND QUALITY OF SERVICES.  The independent  directors  considered
information  regarding  the  portfolio  manager,  the depth of the analyst  pool
available to the Adviser and the portfolio manager, the scope of administrative,
shareholder,  and other services supervised or provided by the Adviser,  and the
absence of significant  service problems  reported to the Board. The independent
directors  noted  the  experience,  length of  service,  and  reputation  of the
portfolio manager.

INVESTMENT  PERFORMANCE.  The independent  directors reviewed the short, medium,
and  long-term  performance  of the Fund against a peer group of small cap value
and small cap core funds chosen by Lipper as being  comparable.  The independent
directors  noted that the Fund's  performance was above average for the ten year
period, approximately average for the five year period and below average for the
three and one year periods.

PROFITABILITY.  The independent  directors  reviewed  summary data regarding the
profitability  of the Fund to the Adviser both with an  administrative  overhead
charge and without such a charge.  The  independent  directors also noted that a
substantial  portion of the Fund's  portfolio  transactions  were executed by an
affiliated broker and that the affiliated broker received  distribution fees and
minor amounts of sales commissions.

ECONOMIES OF SCALE.  The independent  directors  discussed the major elements of
the Adviser's cost structure and the relationship of those elements to potential
economies of scale.

SHARING  OF  ECONOMIES  OF  SCALE.  The  independent  directors  noted  that the
investment  management  fee schedule for the Fund does not take into account any
potential economies of scale that may develop.

SERVICE AND COST  COMPARISONS.  The independent  directors  compared the expense
ratios of the investment  management fee, other expenses,  and total expenses of
the Fund to  similar  expense  ratios  of the peer  group of small cap value and
small cap core  funds and  noted  that the  Adviser's  management  fee  includes
substantially  all  administrative  services  of the Fund as well as  investment
advisory  services.  The  independent  directors  noted that the Fund's  expense
ratios were at and the Fund's  size was above  average  within  this group.  The
independent  directors also noted that the management fee structure was the same
as that in effect for most of the Gabelli funds.  The independent  directors did
not compare the management fee to the fee for other types of accounts managed by
the Adviser.

CONCLUSIONS.  The independent  directors  concluded that the Fund enjoyed highly
experienced portfolio management services,  good ancillary services,  and a good
performance  record,  particularly  over  the  longer  term,  but  that  the fee
structure  of the Fund in relation to its peer group should be revisited if both
the long-term and short-term performance record were not strong. The independent
directors also concluded that the Fund's expense ratios and the profitability to
the  Adviser  of  managing  the Fund  were  reasonable  in  light of the  Fund's
performance  and that economies of scale were not a significant  factor in their
thinking at this time.  The  independent  directors  did not view the  potential
profitability of ancillary services as material to their decision.  On the basis
of  the  foregoing  and  without  assigning  particular  weight  to  any  single
conclusion,  the independent  directors determined to recommend  continuation of
the investment management agreement to the full Board of Directors.

                                       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 per share available daily by calling
                           800-GABELLI after 6:00 P.M.



                               BOARD OF DIRECTORS
Mario J. Gabelli, CFA                               Robert J. Morrissey
CHAIRMAN AND CHIEF                                  ATTORNEY-AT-LAW
EXECUTIVE OFFICER                                   MORRISSEY, HAWKINS & LYNCH
GAMCO INVESTORS, 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                        CHAIRMAN
AND CHIEF FINANCIAL OFFICER                         BALMAC INTERNATIONAL, INC.
KEYSPAN ENERGY CORP.

John D. Gabelli                                     Salvatore J. Zizza
SENIOR VICE PRESIDENT                               CHAIRMAN
GABELLI & COMPANY, INC.                             ZIZZA & CO., LTD.


                                    OFFICERS
Bruce N. Alpert                                     James E. McKee
PRESIDENT                                           SECRETARY

Agnes Mullady                                       Peter D. Goldstein
TREASURER                                           CHIEF COMPLIANCE OFFICER

                                   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.
- --------------------------------------------------------------------------------

GAB443Q107SR



                                                         [GRAPHIC OMITTED]  E  P
                                                         Gabelli Triangle   P  M
                                                            MANAGEMENT      S  V
                                                            CASH FLOW
                                                             RESEARCH


                                                               THE
                                                               GABELLI
                                                               SMALL CAP
                                                               GROWTH
                                                               FUND





                                                              SEMI-ANNUAL REPORT
                                                                  MARCH 31, 2007



                         THE GABELLI EQUITY INCOME FUND

                             SEMI-ANNUAL REPORT (A)
                                 MARCH 31, 2007



TO OUR SHAREHOLDERS,

      For the six month period ended March 31, 2007,  The Gabelli  Equity Income
Fund's Class  AAA Shares gained 8.98% versus the Standard  & Poor's  ("S&P") 500
Index  return of 7.38%,  the Nasdaq  Composite  Index of 11.15%,  and the Lipper
Equity Income Fund Average of 8.65%.




COMPARATIVE RESULTS

- ----------------------------------------------------------------------------------------------------------------------
                               AVERAGE ANNUAL RETURNS THROUGH MARCH 31, 2007 (A)(B)
                               ----------------------------------------------------
                                                                                                              Since
                                                                                                            Inception
                                             Quarter    1 Year     3 Year    5 Year    10 Year    15 Year   (1/2/92)
- --------------------------------------------------------------------------------------------------------------------
                                                                                         
  GABELLI EQUITY INCOME FUND CLASS AAA .....  1.85%     15.05%     12.39%     10.64%    11.48%     12.43%     12.40%
  S&P 500 Index ............................  0.64      11.82      10.05       6.26      8.20      10.87      10.51
  Nasdaq Composite Index ...................  0.26       3.50       6.69       5.59      7.08       9.70       9.75
  Lipper Equity Income Fund Average ........  1.52      14.60      12.02       8.16      8.81      10.70      10.69
  Class A ..................................  1.86      15.04      12.36      10.61     11.47      12.42      12.39
                                             (4.00)(c)   8.42(c)   10.16(c)    9.31(c)  10.81(c)   11.98(c)   11.95(c)
  Class B ..................................  1.65      14.24      11.56      10.10     11.21      12.25      12.22
                                             (3.35)(d)   9.24(d)   10.75(d)    9.83(d)  11.21(d)   12.25(d)   12.22(d)
  Class C ..................................  1.65      14.19      11.57      10.12     11.22      12.26      12.22
                                              0.65(e)   13.19(e)   11.57      10.12     11.22      12.26      12.22

 THE CURRENT  EXPENSE RATIO FOR CLASS AAA, A, B, AND C  SHARES IS 1.45%,  1.45%,
 2.20%,  AND 2.20%,  RESPECTIVELY. CLASS AAA SHARES DO NOT  HAVE A SALES CHARGE.
 THE MAXIMUM  SALES  CHARGE FOR CLASS A, B, AND C SHARES IS  5.75%,  5.00%,  AND
 1.00%, RESPECTIVELY.
 (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 DISTRIBUTIONS 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.
     PERFORMANCE  RETURNS  FOR  PERIODS  LESS THAN ONE YEAR ARE NOT  ANNUALIZED.
     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  CAREFULLY  CONSIDER  THE  INVESTMENT
     OBJECTIVES,  RISKS, CHARGES, AND EXPENSES OF THE FUND BEFORE INVESTING. THE
     PROSPECTUS  CONTAINS  MORE  INFORMATION  ABOUT THIS AND OTHER  MATTERS  AND
     SHOULD BE READ CAREFULLY BEFORE INVESTING.
     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 B  SHARES  AND  CLASS C  SHARES  WOULD  HAVE  BEEN  LOWER  DUE TO THE
     ADDITIONAL  EXPENSES  ASSOCIATED WITH THESE CLASSES OF SHARES.  THE S&P 500
     INDEX  OF THE  LARGEST  U.S.  COMPANIES  AND  THE  NASDAQ  COMPOSITE  INDEX
     (MEASURES ALL NASDAQ DOMESTIC AND INTERNATIONAL COMMON TYPE STOCKS UNDER AN
     UNMANAGED  MARKET   CAPITALIZATION   WEIGHTED  METHODOLOGY)  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). YOU CANNOT INVEST DIRECTLY IN AN INDEX.
 (c) INCLUDES THE EFFECT OF THE MAXIMUM  5.75% SALES CHARGE AT THE BEGINNING OF
     THE PERIOD.
 (d) PERFORMANCE  RESULTS  INCLUDE  THE  DEFERRED  SALES CHARGES FOR THE CLASS B
     SHARES UPON REDEMPTION AT THE END OF THE  QUARTER,  ONE YEAR,  THREE  YEAR,
     FIVE YEAR, TEN YEAR,  FIFTEEN YEAR, AND SINCE INCEPTION  PERIODS OF 5%, 5%,
     3%,  2%, 0%,  0%,  AND 0%,  RESPECTIVELY,  OF THE FUND'S NAV AT THE TIME OF
     PURCHASE OR SALE,  WHICHEVER IS LOWER. CLASS B SHARES ARE NOT AVAILABLE FOR
     NEW PURCHASES.
 (e) PERFORMANCE  RESULTS  INCLUDE THE  DEFERRED  SALES CHARGE  FOR  THE CLASS C
     SHARES UPON  REDEMPTION AT THE END OF THE QUARTER,  AND ONE YEAR PERIODS OF
     1% OF THE FUND'S NAV AT THE TIME OF PURCHASE OR SALE, WHICHEVER IS LOWER.
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
 We have  separated  the  portfolio  manager's  commentary  from the  financial
 statements and investment  portfolio due to 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.
- --------------------------------------------------------------------------------


THE GABELLI EQUITY INCOME FUND
DISCLOSURE OF FUND EXPENSES (UNAUDITED)
For the Six Month Period from October 1, 2006 through March 31, 2007
                                                                   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 a 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 a 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  costs (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  provides  information  about actual  account
values and actual expenses. You may use this section to help 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 during the past six months,  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" to estimate
the expenses you paid during this period.

HYPOTHETICAL 5% RETURN:  This section provides  information  about  hypothetical
account  values and  hypothetical  expenses  based on the Fund's actual  expense
ratio. It assumes a hypothetical  annualized return of 5% before expenses during
the period shown. In this case - because the hypothetical return used is NOT the
Fund's  actual  return - the  results  do not apply to your  investment  and you
cannot use the  hypothetical  account  value and expense to estimate  the actual
ending  account  balance or expenses  you paid for the period.  This  example is
useful in making  comparisons  of the ongoing costs of investing in the Fund and
other  funds.  To do so,  compare  this  5%  hypothetical  example  with  the 5%
hypothetical examples that appear in shareholder reports of other funds.

Please note that the  expenses  shown in the table are meant to  highlight  your
ongoing  costs only and do not  reflect  any  transactional  costs such as sales
charges (loads),  redemption fees, or exchange fees, if any, which are described
in the Prospectus. If these costs were applied to your account, your costs would
be higher.  Therefore, the 5% hypothetical return is useful in comparing ongoing
costs only,  and will not help you determine the relative  total costs of owning
different funds.

                   Beginning         Ending      Annualized   Expenses
                 Account Value   Account Value     Expense  Paid During
                   10/01/06         03/31/07        Ratio      Period*
- --------------------------------------------------------------------------------
THE GABELLI EQUITY INCOME FUND
- --------------------------------------------------------------------------------

ACTUAL FUND RETURN
Class AAA          $1,000.00       $1,089.80        1.41%      $ 7.39
Class A            $1,000.00       $1,089.60        1.41%      $ 7.39
Class B            $1,000.00       $1,085.60        2.16%      $11.29
Class C            $1,000.00       $1,085.60        2.16%      $11.29
HYPOTHETICAL 5% RETURN
Class AAA          $1,000.00       $1,018.00        1.41%      $ 7.13
Class A            $1,000.00       $1,018.00        1.41%      $ 7.13
Class B            $1,000.00       $1,014.24        2.16%      $10.91
Class C            $1,000.00       $1,014.24        2.16%      $10.91

*Expenses  are equal to the  Fund's  annualized  expense  ratio for the last six
 months 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 365.

                                       2



SUMMARY OF PORTFOLIO HOLDINGS (UNAUDITED)

The following table presents portfolio holdings as a percent of total net assets
as of March 31, 2007:


THE GABELLI EQUITY INCOME FUND

Financial Services ................................  11.8%
Food and Beverage .................................   9.8%
Health Care .......................................   9.5%
Energy and Utilities: Oil .........................   7.8%
Consumer Products .................................   7.4%
Energy and Utilities: Integrated ..................   5.4%
Diversified Industrial ............................   4.2%
Energy and Utilities: Natural Gas .................   4.1%
Telecommunications ................................   3.9%
Specialty Chemicals ...............................   3.0%
Retail ............................................   2.9%
Communications Equipment ..........................   2.5%
U.S. Government Obligations .......................   2.5%
Aerospace .........................................   2.4%
Automotive: Parts and Accessories .................   2.2%
Publishing ........................................   2.0%
Energy and Utilities: Electric ....................   1.9%
Computer Hardware .................................   1.9%
Electronics .......................................   1.7%
Metals and Mining .................................   1.6%
Hotels and Gaming .................................   1.4%
Equipment and Supplies ............................   1.3%
Entertainment .....................................   1.1%
Energy and Utilities: Services ....................   1.0%
Broadcasting ......................................   0.9%
Aviation: Parts and Services ......................   0.8%
Cable and Satellite ...............................   0.7%
Automotive ........................................   0.7%
Environmental Services ............................   0.7%
Machinery .........................................   0.6%
Transportation ....................................   0.6%
Agriculture .......................................   0.5%
Computer Software and Services ....................   0.5%
Business Services .................................   0.2%
Manufactured Housing ..............................   0.1%
Consumer Services .................................   0.1%
Energy and Utilities: Water .......................   0.1%
Real Estate .......................................   0.0%
Closed-End Funds ..................................   0.0%
Other Assets and Liabilities (Net) ................   0.2%
                                                    ------
                                                    100.0%
                                                    ======


THE FUND FILES A COMPLETE SCHEDULE OF PORTFOLIO HOLDINGS WITH THE SECURITIES AND
EXCHANGE  COMMISSION (THE "SEC") FOR THE FIRST AND THIRD QUARTERS OF EACH FISCAL
YEAR ON FORM N-Q, THE LAST OF WHICH WAS FILED FOR THE QUARTER ENDED DECEMBER 31,
2006.  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 IS AVAILABLE ON THE
SEC'S  WEBSITE AT  WWW.SEC.GOV  AND MAY ALSO BE REVIEWED AND COPIED AT THE SEC'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.


PROXY VOTING

The Fund files Form N-PX with its complete proxy voting record for the 12 months
ended June 30th,  no later than August 31st of each year. A  description  of the
Fund's  proxy  voting  policies,  procedures,  and how the  Fund  voted  proxies
relating to portfolio  securities is available without charge,  upon request, by
(i) calling 800-GABELLI (800-422-3554); (ii) writing to The Gabelli Funds at One
Corporate  Center,  Rye, NY  10580-1422;  or (iii) visiting the SEC's website at
www.sec.gov.

                                       3


THE GABELLI EQUITY INCOME FUND
SCHEDULE OF INVESTMENTS -- MARCH 31, 2007 (UNAUDITED)
================================================================================

                                                                   MARKET
      SHARES                                          COST          VALUE
      ------                                          ----         -------
              COMMON STOCKS -- 94.8%
              AEROSPACE -- 2.4%
      32,000  Boeing Co. ........................$  1,082,148  $    2,845,120
       2,000  Lockheed Martin Corp. .............      47,350         194,040
       3,500  Northrop Grumman Corp. ............     125,556         259,770
      10,000  Raytheon Co. ......................     279,250         524,600
     140,000  Rockwell Automation Inc. ..........   8,790,359       8,381,800
       2,000  Rockwell Collins Inc. .............      15,843         133,860
   1,260,000  Rolls-Royce Group plc+ ............   8,984,010      12,254,853
  74,592,000  Rolls-Royce Group plc, Cl. B ......     146,152         150,455
                                                 ------------  --------------
                                                   19,470,668      24,744,498
                                                 ------------  --------------
              AGRICULTURE -- 0.5%
     100,000  Delta & Pine Land Co. .............   4,087,298       4,120,000
      50,000  The Mosaic Co.+ ...................     739,297       1,333,000
                                                 ------------  --------------
                                                    4,826,595       5,453,000
                                                 ------------  --------------
              AUTOMOTIVE -- 0.7%
     225,000  General Motors Corp. ..............   6,708,376       6,894,000
       7,000  Navistar International Corp.+ .....     228,260         320,250
                                                 ------------  --------------
                                                    6,936,636       7,214,250
                                                 ------------  --------------
              AUTOMOTIVE: PARTS AND ACCESSORIES -- 1.7%
       1,000  ArvinMeritor Inc. .................      10,487          18,250
       3,000  Bandag Inc. .......................     151,770         152,070
      30,000  Bandag Inc., Cl. A ................   1,517,397       1,514,700
     180,000  Dana Corp.+ .......................     719,392         157,500
     250,000  Genuine Parts Co. .................   8,986,399      12,250,000
       2,000  Johnson Controls Inc. .............      50,425         189,240
      45,000  Modine Manufacturing Co. ..........     693,569       1,030,500
      10,000  Proliance International Inc.+ .....      27,051          37,800
      80,000  The Pep Boys -
                Manny, Moe & Jack ...............   1,075,840       1,527,200
                                                 ------------  --------------
                                                   13,232,330      16,877,260
                                                 ------------  --------------
              AVIATION: PARTS AND SERVICES -- 0.7%
       6,000  Barnes Group Inc. .................      57,237         138,060
      46,192  Curtiss-Wright Corp. ..............     349,652       1,780,240
      35,000  GenCorp Inc.+ .....................     299,658         484,400
      34,000  Sequa Corp., Cl. A+ ...............   2,265,036       4,072,180
      16,000  United Technologies Corp. .........     281,946       1,040,000
                                                 ------------  --------------
                                                    3,253,529       7,514,880
                                                 ------------  --------------
              BROADCASTING -- 0.5%
     151,000  CBS Corp., Cl. A ..................   3,876,844       4,622,110
      25,000  CBS Corp., Cl. B ..................     651,930         764,750
      26,000  Granite Broadcasting Corp.+ .......      10,806           1,820
                                                 ------------  --------------
                                                    4,539,580       5,388,680
                                                 ------------  --------------
              BUSINESS SERVICES -- 0.2%
       4,000  Automatic Data
                Processing Inc. .................     126,808         193,600
       4,000  Landauer Inc. .....................     134,546         201,920
       7,500  MasterCard Inc., Cl. A ............     292,500         796,800
      10,000  PHH Corp.+ ........................     310,761         305,600

      SHARES/                                                      MARKET
       UNITS                                          COST          VALUE
      ------                                          ----         -------
       3,000  R. H. Donnelley Corp.+ ............$     33,450  $      212,670
                                                 ------------  --------------
                                                      898,065       1,710,590
                                                 ------------  --------------
              CABLE AND SATELLITE -- 0.7%
     140,000  Cablevision Systems Corp.,
                Cl. A+ ..........................   1,769,455       4,260,200
      60,000  EchoStar Communications
                Corp., Cl. A+ ...................   1,789,420       2,605,800
      20,000  The DIRECTV Group Inc.+ ...........     215,856         461,400
                                                 ------------  --------------
                                                    3,774,731       7,327,400
                                                 ------------  --------------
              CLOSED-END FUNDS -- 0.0%
       4,495  Bell Aliant Regional
                Communications Income
                Fund+ (b)(c) ....................     117,429         114,982
                                                 ------------  --------------
              COMMUNICATIONS EQUIPMENT -- 1.3%
     160,000  Agere Systems Inc.+ ...............   3,186,718       3,619,200
     175,000  Corning Inc.+ .....................   2,000,662       3,979,500
     100,000  Motorola Inc. .....................     830,109       1,767,000
       5,000  Nortel Networks Corp.+ ............     157,190         120,250
      70,000  Thomas & Betts Corp.+ .............   1,533,023       3,417,400
                                                 ------------  --------------
                                                    7,707,702      12,903,350
                                                 ------------  --------------
              COMPUTER HARDWARE -- 1.9%
     176,000  International Business
                Machines Corp. ..................  14,186,415      16,589,760
     175,000  Xerox Corp.+ ......................   2,538,722       2,955,750
                                                 ------------  --------------
                                                   16,725,137      19,545,510
                                                 ------------  --------------
              COMPUTER SOFTWARE AND SERVICES -- 0.5%
       2,000  EMC Corp.+ ........................      19,360          27,700
      20,000  Microsoft Corp. ...................     537,915         557,400
         154  Telecom Italia Media SpA ..........         205              67
     148,000  Yahoo! Inc.+ ......................   4,762,447       4,630,920
                                                 ------------  --------------
                                                    5,319,927       5,216,087
                                                 ------------  --------------
              CONSUMER PRODUCTS -- 7.4%
      35,000  Altria Group Inc. .................   1,127,729       3,073,350
     240,000  Avon Products Inc. ................   7,565,955       8,942,400
      15,000  Clorox Co. ........................     823,581         955,350
      40,000  Colgate-Palmolive Co. .............   2,281,604       2,671,600
      50,000  Eastman Kodak Co. .................   1,175,567       1,128,000
      55,000  Energizer Holdings Inc.+ ..........   1,956,959       4,693,150
      61,000  Fortune Brands Inc. ...............   4,566,009       4,808,020
      94,700  Gallaher Group plc, ADR ...........   2,711,252       8,451,975
       5,000  Hanesbrands Inc.+ .................     108,950         146,950
      10,000  National Presto Industries Inc. ...     294,598         616,400
      10,000  Pactiv Corp.+ .....................     161,895         337,400
     220,000  Procter & Gamble Co. ..............  12,495,175      13,895,200
     100,000  Reckitt Benckiser plc .............   3,154,703       5,206,918
      26,000  Rothmans Inc. .....................     237,941         462,798
     940,500  Swedish Match AB ..................   9,972,140      16,802,339

                 See accompanying notes to financial statements.

                                       4


THE GABELLI EQUITY INCOME FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- MARCH 31, 2007 (UNAUDITED)
================================================================================

                                                                   MARKET
      SHARES                                          COST          VALUE
      ------                                          ----         -------
              COMMON STOCKS (CONTINUED)
              CONSUMER PRODUCTS (CONTINUED)
      78,000  Unilever NV, ADR ..................$  1,542,066  $    2,279,160
      10,000  UST Inc. ..........................     364,903         579,800
                                                 ------------  --------------
                                                   50,541,027      75,050,810
                                                 ------------  --------------
              CONSUMER SERVICES -- 0.1%
      45,000  Rollins Inc. ......................     386,886       1,035,450
                                                 ------------  --------------
              DIVERSIFIED INDUSTRIAL -- 4.2%
       5,000  3M Co. ............................     213,645         382,150
      12,000  Acuity Brands Inc. ................     168,716         653,280
     110,000  Cooper Industries Ltd., Cl. A .....   3,148,666       4,948,900
     355,000  General Electric Co. ..............  11,316,347      12,552,800
     180,000  Honeywell International Inc. ......   5,361,035       8,290,800
      25,100  ITT Corp. .........................   1,246,573       1,514,032
       6,000  Trinity Industries Inc. ...........      82,101         251,520
     450,000  Tyco International Ltd. ...........  13,120,338      14,197,500
       2,000  Walter Industries Inc. ............      46,073          49,500
      55,000  WHX Corp.+ ........................     692,440         467,500
                                                 ------------  --------------
                                                   35,395,934      43,307,982
                                                 ------------  --------------
              ELECTRONICS -- 1.7%
     610,000  Intel Corp. .......................  12,571,210      11,669,300
     180,000  Texas Instruments Inc. ............   3,980,219       5,418,000
       5,000  Thermo Fisher Scientific Inc.+ ....     127,325         233,750
                                                 ------------  --------------
                                                   16,678,754      17,321,050
                                                 ------------  --------------
              ENERGY AND UTILITIES: ELECTRIC -- 1.9%
      30,000  American Electric
                Power Co. Inc. ..................     932,060       1,462,500
      16,000  DTE Energy Co. ....................     695,800         766,400
      85,000  El Paso Electric Co.+ .............     670,852       2,239,750
      70,000  FPL Group Inc. ....................   2,529,239       4,281,900
      45,000  Great Plains Energy Inc. ..........   1,055,160       1,460,250
      60,000  Korea Electric Power
                Corp., ADR ......................     977,409       1,200,000
      54,824  Mirant Corp.+ .....................     886,914       2,218,179
   1,200,000  Mirant Corp. Escrow+ (c) ..........           0               0
     115,000  Northeast Utilities ...............   2,167,977       3,768,550
      80,000  The AES Corp.+ ....................     268,400       1,721,600
      13,333  UIL Holdings Corp. ................     293,785         462,655
                                                 ------------  --------------
                                                   10,477,596      19,581,784
                                                 ------------  --------------
              ENERGY AND UTILITIES: INTEGRATED -- 5.4%
      42,000  Allegheny Energy Inc.+ ............     404,378       2,063,880
     500,000  Aquila Inc.+ ......................   1,761,421       2,090,000
      44,000  BP plc, ADR .......................   1,030,210       2,849,000
      44,000  CH Energy Group Inc. ..............   1,809,289       2,142,360
      55,000  Constellation Energy
                Group Inc. ......................   1,783,439       4,782,250
       6,000  Dominion Resources Inc. ...........     478,115         532,620
     120,000  DPL Inc. ..........................   3,161,330       3,730,800
     220,000  Duke Energy Corp. .................   2,686,962       4,463,800

                                                                   MARKET
      SHARES                                          COST          VALUE
      ------                                          ----         -------
     120,000  Duquesne Light Holdings Inc. ......$  1,934,116  $    2,374,800
     220,000  El Paso Corp. .....................   2,242,718       3,183,400
     150,000  Energy East Corp. .................   3,071,332       3,654,000
      29,000  ENI SpA ...........................     304,221         943,694
      32,340  Integrys Energy Group Inc. ........   1,530,679       1,795,194
      80,000  NSTAR .............................   1,282,183       2,809,600
      75,000  OGE Energy Corp. ..................   2,043,450       2,910,000
      80,000  Progress Energy Inc. ..............   3,424,284       4,035,200
      15,000  Progress Energy Inc., CVO+ ........       7,800           4,800
       6,000  Public Service Enterprise
                Group Inc. ......................     235,600         498,240
       9,523  Scottish Power plc, ADR ...........     314,346         597,949
      20,000  Suncor Energy Inc. ................   1,043,936       1,527,000
      55,000  TECO Energy Inc. ..................     740,886         946,550
      50,000  TXU Corp. .........................   2,144,734       3,205,000
     140,000  Westar Energy Inc. ................   2,333,669       3,852,800
                                                 ------------  --------------
                                                   35,769,098      54,992,937
                                                 ------------  --------------
              ENERGY AND UTILITIES: NATURAL GAS -- 4.1%
      20,000  AGL Resources Inc. ................     388,379         854,400
      46,500  Atmos Energy Corp. ................   1,155,384       1,454,520
     140,000  KeySpan Corp. .....................   5,668,930       5,761,000
     170,000  Kinder Morgan Inc. ................  17,598,070      18,096,500
      40,000  National Fuel Gas Co. .............   1,155,528       1,730,400
      70,000  ONEOK Inc. ........................   1,559,551       3,150,000
      24,000  Piedmont Natural
                Gas Co. Inc. ....................     394,017         633,120
     200,000  SEMCO Energy Inc.+ ................   1,522,839       1,524,000
     110,000  Southern Union Co. ................   2,047,401       3,342,900
      55,000  Southwest Gas Corp. ...............   1,082,022       2,137,850
     125,000  Spectra Energy Corp. ..............   2,201,897       3,283,750
                                                 ------------  --------------
                                                   34,774,018      41,968,440
                                                 ------------  --------------
              ENERGY AND UTILITIES: OIL -- 7.8%
      46,000  Anadarko Petroleum Corp. ..........   2,010,549       1,977,080
      28,000  Cameron International Corp.+ ......     804,246       1,758,120
     192,000  Chevron Corp. .....................   8,828,069      14,200,320
     187,000  ConocoPhillips ....................   5,471,173      12,781,450
      49,000  Devon Energy Corp. ................   2,021,181       3,391,780
     150,000  Exxon Mobil Corp. .................   4,749,795      11,317,500
      54,000  Giant Industries Inc.+ ............   4,404,395       4,085,100
      10,000  Helix Energy Solutions
                Group Inc.+ .....................     351,070         372,900
      10,000  Hydril Co.+ .......................     951,049         962,400
       2,000  Niko Resources Ltd. ...............     114,911         145,414
      98,000  Occidental Petroleum Corp. ........   3,802,361       4,832,380
      22,000  Oceaneering
                International Inc.+ .............     592,204         926,640
      11,000  PetroChina Co. Ltd., ADR ..........     747,751       1,287,990
      30,000  Repsol YPF SA, ADR ................     631,290       1,006,200
     120,000  Royal Dutch Shell plc,
                Cl. A, ADR ......................   5,536,434       7,956,000

                 See accompanying notes to financial statements.

                                       5


THE GABELLI EQUITY INCOME FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- MARCH 31, 2007 (UNAUDITED)
================================================================================

                                                                   MARKET
      SHARES                                          COST          VALUE
      ------                                          ----         -------
              COMMON STOCKS (CONTINUED)
              ENERGY AND UTILITIES: OIL (CONTINUED)
      25,000  Statoil ASA, ADR ..................$    327,939  $      677,000
      17,518  Total SA, ADR .....................     290,564       1,222,406
      75,000  Transocean Inc.+ ..................   4,442,352       6,127,500
      95,000  Weatherford
                International Ltd.+ .............   4,138,872       4,284,500
                                                 ------------  --------------
                                                   50,216,205      79,312,680
                                                 ------------  --------------
              ENERGY AND UTILITIES: SERVICES -- 1.0%
      30,000  ABB Ltd., ADR .....................     351,824         515,400
     225,000  Halliburton Co. ...................   6,410,524       7,141,500
      40,000  Schlumberger Ltd. .................   1,275,020       2,764,000
                                                 ------------  --------------
                                                    8,037,368      10,420,900
                                                 ------------  --------------
              ENERGY AND UTILITIES: WATER -- 0.1%
      24,000  Aqua America Inc. .................     221,672         538,800
      40,000  Suez SA, Strips+ ..................           0             534
                                                 ------------  --------------
                                                      221,672         539,334
                                                 ------------  --------------
              ENTERTAINMENT -- 1.1%
     360,000  Rank Group plc ....................   2,545,364       1,446,956
      30,000  The Walt Disney Co. ...............     688,285       1,032,900
     190,000  Time Warner Inc. ..................   3,093,052       3,746,800
      30,000  Viacom Inc., Cl. A+ ...............   1,156,184       1,231,800
      95,000  Vivendi ...........................   2,941,676       3,860,458
                                                 ------------  --------------
                                                   10,424,561      11,318,914
                                                 ------------  --------------
              ENVIRONMENTAL SERVICES -- 0.7%
     200,000  Waste Management Inc. .............   6,034,604       6,882,000
                                                 ------------  --------------
              EQUIPMENT AND SUPPLIES -- 1.3%
      12,000  A.O. Smith Corp. ..................     253,183         458,640
      85,000  Flowserve Corp. ...................   2,437,365       4,861,150
       6,000  Ingersoll-Rand Co. Ltd., Cl. A ....     125,173         260,220
       1,500  Minerals Technologies Inc. ........      37,938          93,240
      40,000  Mueller Industries Inc. ...........   1,650,585       1,204,000
       7,610  Mueller Water Products Inc.,
                Cl. B ...........................     111,564         101,895
       8,000  Parker Hannifin Corp. .............     459,607         690,480
   1,000,000  Tomkins plc .......................   4,862,592       5,254,146
                                                 ------------  --------------
                                                    9,938,007      12,923,771
                                                 ------------  --------------
              FINANCIAL SERVICES -- 11.8%
       6,426  Alleghany Corp.+ ..................   1,075,493       2,400,754
     205,000  American Express Co. ..............   9,237,970      11,562,000
     160,000  American International
                Group Inc. ......................  10,605,002      10,755,200
      70,000  Ameriprise Financial Inc. .........   2,369,773       3,999,800
      37,000  Argonaut Group Inc.+ ..............     741,823       1,197,320
      25,000  Banco Popular Espanol SA ..........     185,939         515,636
      18,000  Banco Santander Central
                Hispano SA, ADR .................      64,963         320,940
       2,000  Banco Santander
                Chile SA, ADR ...................      29,250          99,740

                                                                   MARKET
      SHARES                                          COST          VALUE
      ------                                          ----         -------
     130,000  Bank of America Corp. .............$  3,918,781  $    6,632,600
       8,825  BNP Paribas .......................     362,345         921,768
     520,000  Citigroup Inc. ....................  25,369,880      26,696,800
      40,000  Commerzbank AG, ADR ...............     855,073       1,765,104
      35,000  Deutsche Bank AG ..................   1,966,015       4,708,900
       3,000  Fannie Mae ........................     153,815         163,740
      20,000  Fidelity Southern Corp. ...........     229,670         380,800
     170,000  H&R Block Inc. ....................   3,921,787       3,576,800
      25,000  Huntington Bancshares Inc. ........     407,250         546,250
      82,080  JPMorgan Chase & Co. ..............   2,489,151       3,971,030
       1,000  KeyCorp ...........................      30,270          37,470
      30,000  Landesbank Berlin
                Holding AG+ .....................     201,349         276,520
      30,000  Leucadia National Corp. ...........     329,356         882,600
       2,000  Manulife Financial Corp. ..........      24,694          68,900
     270,000  Marsh & McLennan
                Companies Inc. ..................   8,113,524       7,908,300
      55,000  Mellon Financial Corp. ............   1,528,208       2,372,700
      13,000  Merrill Lynch & Co. Inc. ..........     525,900       1,061,710
       8,000  Moody's Corp. .....................      64,841         496,480
      45,000  Morgan Stanley ....................   2,933,527       3,544,200
       3,000  Municipal Mortgage &
                Equity, LLC .....................      60,488          85,500
       6,000  Northern Trust Corp. ..............      60,300         360,840
      45,000  PNC Financial Services
                Group Inc. ......................   1,905,739       3,238,650
      58,000  Popular Inc. ......................   1,356,598         960,480
         500  Raiffeisen International
                Bank Holding AG .................      28,874          70,386
      10,000  Sovereign Bancorp Inc. ............     251,676         254,400
     150,000  Sterling Bancorp ..................   2,161,997       2,715,000
      12,000  SunTrust Banks Inc. ...............     251,737         996,480
      40,000  T. Rowe Price Group Inc. ..........     896,910       1,887,600
       1,000  The Allstate Corp. ................      33,300          60,060
      44,000  The Bank of New
                York Co. Inc. ...................   1,423,658       1,784,200
       5,000  The Bear Stearns
                Companies Inc. ..................     507,485         751,750
       5,000  The Charles Schwab Corp. ..........      77,500          91,450
       2,000  The Dun & Bradstreet Corp. ........      20,476         182,400
      50,000  The Phoenix Companies Inc. ........     650,511         694,000
      36,000  The Travelers Companies Inc. ......   1,428,424       1,863,720
      40,000  Unitrin Inc. ......................   1,156,156       1,882,800
      10,000  Wachovia Corp. ....................     348,442         550,500
     120,000  Waddell & Reed Financial Inc.,
                Cl. A ...........................   2,632,714       2,798,400
      55,000  Wilmington Trust Corp. ............   1,712,407       2,319,350
                                                 ------------  --------------
                                                   94,701,041     120,412,028
                                                 ------------  --------------
              FOOD AND BEVERAGE -- 9.8%
     125,000  Anheuser-Busch
                Companies Inc. ..................   5,661,848       6,307,500

                 See accompanying notes to financial statements.

                                       6


THE GABELLI EQUITY INCOME FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- MARCH 31, 2007 (UNAUDITED)
================================================================================

                                                                   MARKET
      SHARES                                          COST          VALUE
      ------                                          ----         -------
              COMMON STOCKS (CONTINUED)
              FOOD AND BEVERAGE (CONTINUED)
      50,000  Brown-Forman Corp., Cl. A .........$  3,151,499  $    3,454,000
     140,000  Cadbury Schweppes plc, ADR ........   5,006,504       7,191,800
      60,000  Campbell Soup Co. .................   1,626,168       2,337,000
      40,000  Coca-Cola Amatil Ltd., ADR ........     246,844         568,728
      15,000  Coca-Cola Femsa SAB
                de CV, ADR ......................     388,903         541,800
      16,000  Corn Products
                International Inc. ..............     197,588         569,440
      60,000  Del Monte Foods Co. ...............     619,820         688,800
      60,000  Diageo plc, ADR ...................   2,617,330       4,857,000
      46,000  Fomento Economico
                Mexicano SAB de CV, ADR .........   2,683,945       5,077,940
     202,000  General Mills Inc. ................  10,047,128      11,760,440
      71,000  Groupe Danone .....................   7,749,854      11,599,540
   1,000,000  Grupo Bimbo SA de CV, Cl. A .......   3,093,579       5,029,783
     105,000  H.J. Heinz Co. ....................   3,702,553       4,947,600
      60,000  Heineken NV .......................   2,385,009       3,138,701
      60,000  ITO EN Ltd. .......................   1,885,893       1,955,194
       5,000  Kellogg Co. .......................     149,740         257,150
      10,000  Nestle SA .........................   2,083,075       3,894,581
     100,000  Nissin Food
                Products Co. Ltd. ...............   3,543,058       3,665,988
      20,000  PepsiCo Inc. ......................   1,241,224       1,271,200
       9,004  Pernod-Ricard SA ..................   1,365,225       1,826,083
       5,000  Remy Cointreau SA .................     355,024         337,434
      21,000  Sapporo Holdings Ltd. .............     155,428         147,734
     280,000  The Coca-Cola Co. .................  12,361,462      13,440,000
      22,000  The Hershey Co. ...................   1,071,183       1,202,520
      33,063  Tootsie Roll Industries Inc. ......     867,958         990,898
      10,000  Wm. Wrigley Jr. Co. ...............     475,992         509,300
         750  Wm. Wrigley Jr. Co., Cl. B ........      41,831          38,100
     100,000  YAKULT HONSHA Co. Ltd. ............   2,957,656       2,554,311
                                                 ------------  --------------
                                                   77,733,321     100,160,565
                                                 ------------  --------------
              HEALTH CARE -- 9.4%
      16,000  Abbott Laboratories ...............     618,814         892,800
      30,000  Advanced Medical
                Optics Inc.+ ....................   1,101,962       1,116,000
      26,000  Aetna Inc. ........................     926,540       1,138,540
     105,000  Baxter International Inc. .........   3,710,963       5,530,350
      92,000  Becton, Dickinson & Co. ...........   5,893,321       7,073,880
         500  Bio-Rad Laboratories Inc.,
                Cl. B+ ..........................      20,960          35,175
      25,100  Biosite Inc.+ .....................   1,191,265       2,107,647
      75,000  Bristol-Myers Squibb Co. ..........   1,844,954       2,082,000
     145,000  Eli Lilly & Co. ...................   8,186,674       7,787,950
      11,276  GlaxoSmithKline plc, ADR ..........     515,984         623,112
      24,000  Henry Schein Inc.+ ................     609,295       1,324,320
     125,000  Hospira Inc.+ .....................   4,459,810       5,112,500
     100,000  Johnson & Johnson .................   5,918,785       6,026,000

                                                                   MARKET
      SHARES                                          COST          VALUE
      ------                                          ----         -------
      86,000  Medco Health Solutions Inc.+ ......$  4,198,157  $    6,237,580
     105,000  Merck & Co. Inc. ..................   3,358,120       4,637,850
       1,000  Nobel Biocare Holding AG ..........     139,480         364,564
     120,000  Novartis AG, ADR ..................   6,613,009       6,555,600
      12,000  Patterson Companies Inc.+ .........     418,546         425,880
     620,000  Pfizer Inc. .......................  17,295,705      15,661,200
     150,000  Schering-Plough Corp. .............   2,779,186       3,826,500
     110,000  Tanox Inc.+ .......................   2,162,214       2,063,600
     455,000  Tenet Healthcare Corp.+ ...........   3,815,354       2,925,650
     135,000  UnitedHealth Group Inc. ...........   6,686,367       7,150,950
      20,000  William Demant Holding A/S+ .......     983,839       1,774,909
      44,000  Zimmer Holdings Inc.+ .............   2,802,455       3,758,040
                                                 ------------  --------------
                                                   86,251,759      96,232,597
                                                 ------------  --------------
              HOTELS AND GAMING -- 1.4%
     175,000  Hilton Hotels Corp. ...............   5,474,888       6,293,000
      20,000  International Game
                Technology ......................     608,024         807,600
     529,411  Ladbrokes plc .....................   7,677,932       4,193,240
      10,000  Las Vegas Sands Corp.+ ............     945,234         866,100
      25,000  Starwood Hotels & Resorts
                Worldwide Inc. ..................     447,533       1,621,250
                                                 ------------  --------------
                                                   15,153,611      13,781,190
                                                 ------------  --------------
              MACHINERY -- 0.6%
      50,000  Baldor Electric Co. ...............   1,700,000       1,887,000
       6,000  Caterpillar Inc. ..................      35,181         402,180
      31,000  Deere & Co. .......................     752,487       3,367,840
                                                 ------------  --------------
                                                    2,487,668       5,657,020
                                                 ------------  --------------
              MANUFACTURED HOUSING -- 0.1%
     140,000  Champion Enterprises Inc.+ ........   1,407,727       1,232,000
                                                 ------------  --------------
              METALS AND MINING -- 1.6%
      95,000  Alcoa Inc. ........................   3,014,857       3,220,500
       6,000  Carpenter Technology Corp. ........     531,700         724,560
      27,000  Fording Canadian Coal Trust .......     179,580         606,652
      50,000  Freeport-McMoRan
                Copper & Gold Inc. ..............   1,000,213       3,309,500
     110,000  Newmont Mining Corp. ..............   4,485,635       4,618,900
      50,000  Novelis Inc. ......................   2,202,737       2,205,500
      30,000  Peabody Energy Corp. ..............   1,165,852       1,207,200
                                                 ------------  --------------
                                                   12,580,574      15,892,812
                                                 ------------  --------------
              PUBLISHING -- 2.0%
     105,000  Dow Jones & Co. Inc. ..............   4,005,467       3,619,350
       6,500  Idearc Inc. .......................     188,753         228,150
       2,000  Lee Enterprises Inc. ..............      62,824          60,100
      10,018  McClatchy Co., Cl. A ..............     459,013         316,669
      25,000  New York Times Co., Cl. A .........     695,769         587,750
      10,000  News Corp., Cl. A .................     137,424         231,200
       6,016  News Corp., Cl. B .................      70,881         147,212
     100,000  PagesJaunes Groupe SA .............   2,774,394       2,182,770
         406  Seat Pagine Gialle SpA ............       1,350             250

                 See accompanying notes to financial statements.

                                       7


THE GABELLI EQUITY INCOME FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- MARCH 31, 2007 (UNAUDITED)
================================================================================

                                                                   MARKET
      SHARES                                          COST          VALUE
      ------                                          ----         -------
              COMMON STOCKS (CONTINUED)
              PUBLISHING (CONTINUED)
      65,000  The E.W. Scripps Co., Cl. A .......$  3,091,527  $    2,904,200
      25,000  The McGraw-Hill
                Companies Inc. ..................     755,341       1,572,000
       1,200  The Washington Post Co.,
                Cl. B ...........................     700,030         916,200
     240,000  Tribune Co. .......................   7,533,030       7,706,400
       1,300  Value Line Inc. ...................      56,478          62,140
                                                 ------------  --------------
                                                   20,532,281      20,534,391
                                                 ------------  --------------
              REAL ESTATE -- 0.0%
       5,800  Griffin Land & Nurseries Inc.+ ....      95,484         205,900
                                                 ------------  --------------
              RETAIL -- 2.9%
      60,000  Copart Inc.+ ......................   1,827,705       1,680,600
     132,000  Costco Wholesale Corp. ............   6,552,398       7,106,880
       5,000  Ingles Markets Inc., Cl. A ........      64,548         204,200
     150,000  Safeway Inc. ......................   3,114,997       5,496,000
         500  Sears Holdings Corp.+ .............      40,733          90,080
     100,000  SUPERVALU Inc. ....................   2,935,535       3,907,000
     100,000  The Home Depot Inc. ...............   3,488,117       3,674,000
      20,000  Tractor Supply Co.+ ...............   1,003,626       1,030,000
     135,000  Wal-Mart Stores Inc. ..............   6,471,583       6,338,250
      10,000  Weis Markets Inc. .................     300,480         447,000
                                                 ------------  --------------
                                                   25,799,722      29,974,010
                                                 ------------  --------------
              SPECIALTY CHEMICALS -- 3.0%
      46,000  Albemarle Corp. ...................     599,272       1,901,640
         437  Arkema, ADR+ ......................       8,969          24,967
      36,000  Ashland Inc. ......................   2,291,689       2,361,600
     200,000  Chemtura Corp. ....................   1,886,668       2,186,000
      50,000  E.I. du Pont de
                Nemours & Co. ...................   2,361,626       2,471,500
     120,000  Ferro Corp. .......................   2,375,006       2,593,200
       1,000  FMC Corp. .........................      64,790          75,430
     100,000  Hercules Inc.+ ....................   1,164,286       1,954,000
      60,000  International Flavors &
                Fragrances Inc. .................   2,895,442       2,833,200
     133,000  Monsanto Co. ......................   1,227,948       7,309,680
       3,500  NewMarket Corp. ...................      13,508         142,345
     100,000  Omnova Solutions Inc.+ ............     667,863         546,000
       4,000  Quaker Chemical Corp. .............      79,615          95,240
      60,000  Sensient Technologies Corp. .......   1,253,015       1,546,800
      90,000  The Dow Chemical Co. ..............   3,950,210       4,127,400
       2,542  Tronox Inc., Cl. B ................      22,513          35,537
                                                 ------------  --------------
                                                   20,862,420      30,204,539
                                                 ------------  --------------
              TELECOMMUNICATIONS -- 3.7%
       8,000  Alltel Corp. ......................     367,311         496,000
     280,000  AT&T Inc. .........................   6,551,058      11,040,400
     230,000  BCE Inc. ..........................   5,874,669       6,504,400
     200,000  BT Group plc ......................     825,179       1,195,466
      30,000  BT Group plc, ADR .................   1,006,938       1,800,300

                                                                   MARKET
      SHARES                                          COST          VALUE
      ------                                          ----         -------
     140,000  Cable & Wireless plc ..............$    273,765  $      458,980
      10,000  CenturyTel Inc. ...................     359,546         451,900
     300,000  Cincinnati Bell Inc.+ .............   1,684,531       1,410,000
      60,000  Deutsche Telekom AG, ADR ..........   1,075,041         991,800
      15,000  Embarq Corp. ......................     670,500         845,250
      15,000  France Telecom SA, ADR ............     436,434         396,000
     170,000  Qwest Communications
                International Inc.+ .............     679,475       1,528,300
     250,000  Sprint Nextel Corp. ...............   4,540,676       4,740,000
       3,300  Telecom Italia SpA, ADR ...........      31,072          94,578
       8,195  Telefonica SA, ADR ................      80,699         544,148
      12,000  TELUS Corp. .......................     185,454         612,213
     130,000  Verizon Communications Inc. .......   4,530,067       4,929,600
       5,000  Windstream Corp. ..................      43,990          73,450
                                                 ------------  --------------
                                                   29,216,405      38,112,785
                                                 ------------  --------------
              TRANSPORTATION -- 0.6%
     100,000  GATX Corp. ........................   3,855,499       4,780,000
      25,000  Laidlaw International Inc. ........     864,427         865,000
                                                 ------------  --------------
                                                    4,719,926       5,645,000
                                                 ------------  --------------
              TOTAL COMMON STOCKS ............... 747,239,998     966,711,376
                                                 ------------  --------------
              CONVERTIBLE PREFERRED STOCKS -- 0.4%
              BROADCASTING -- 0.1%
         100  Gray Television Inc.,
                8.000% Cv. Pfd.,
                Ser. C (b)(c)(d) ................   1,000,000       1,000,000
                                                 ------------  --------------
              COMMUNICATIONS EQUIPMENT -- 0.1%
       1,100  Lucent Technologies Capital Trust I,
                7.750% Cv. Pfd. .................     759,000       1,139,325
                                                 ------------  --------------
              ENERGY AND UTILITIES: INTEGRATED -- 0.0%
         300  El Paso Corp.,
                4.990% Cv. Pfd. (b) .............     293,192         384,766
                                                 ------------  --------------
              ENTERTAINMENT -- 0.0%
       3,000  Metromedia International Group Inc.,
                7.250% Cv. Pfd.+ ................       5,310         142,650
                                                 ------------  --------------
              TELECOMMUNICATIONS -- 0.2%
      33,000  Cincinnati Bell Inc.,
                6.750% Cv. Pfd., Ser. B .........     918,894       1,542,750
                                                 ------------  --------------
              TOTAL CONVERTIBLE
                PREFERRED STOCKS ................   2,976,396       4,209,491
                                                 ------------  --------------
              WARRANTS -- 0.0%
              DIVERSIFIED INDUSTRIAL -- 0.0%
     379,703  National Patent
                Development Corp.,
                expire 08/14/08+ (c)(d) .........           0         234,381
       3,625  WHX Corp., expire 02/28/08+ .......      14,168           1,360
                                                 ------------  --------------
              TOTAL WARRANTS ....................      14,168         235,741
                                                 ------------  --------------

                 See accompanying notes to financial statements.

                                       8


THE GABELLI EQUITY INCOME FUND
SCHEDULE OF INVESTMENTS (CONTINUED) -- MARCH 31, 2007 (UNAUDITED)
================================================================================

    PRINCIPAL                                                      MARKET
     AMOUNT                                           COST         VALUE
    -------                                           ----         ------
              CORPORATE BONDS -- 2.1%
              AUTOMOTIVE: PARTS AND ACCESSORIES -- 0.5%
 $  800,000   Standard Motor Products Inc.,
                Sub. Deb. Cv.,
                6.750%, 07/15/09 ................$    720,043  $      784,000
  4,000,000   The Pep Boys -
                Manny, Moe & Jack, Cv.,
                4.250%, 06/01/07 ................   3,994,693       4,010,000
                                                 ------------  --------------
                                                    4,714,736       4,794,000
                                                 ------------  --------------
              AVIATION: PARTS AND SERVICES -- 0.1%
  1,400,000   GenCorp Inc., Sub. Deb. Cv.,
                5.750%, 04/15/07 ................   1,399,038       1,449,000
                                                 ------------  --------------
              BROADCASTING -- 0.3%
  2,200,000   Sinclair Broadcast Group Inc.,
                Sub. Deb. Cv.,
                6.000%, 09/15/12 ................   1,853,658       2,153,250
    350,000   Sinclair Broadcast Group Inc.,
                Sub. Deb. Cv. (STEP),
                4.875%, 07/15/18 ................     318,522         346,063
                                                 ------------  --------------
                                                    2,172,180       2,499,313
                                                 ------------  --------------
              BUSINESS SERVICES -- 0.0%
    100,000   BBN Corp., Sub. Deb. Cv.,
                6.000%, 04/01/12+ (a)(c) ........      97,499               0
    464,779   GP Strategies Corp., Sub. Deb.,
                6.000%, 08/14/08 (c)(d) .........     391,854         312,843
                                                 ------------  --------------
                                                      489,353         312,843
                                                 ------------  --------------
              COMMUNICATIONS EQUIPMENT -- 1.1%
  4,000,000   Agere Systems Inc., Sub. Deb. Cv.,
                6.500%, 12/15/09 ................   3,936,542       4,115,000
  7,000,000   Nortel Networks Corp., Cv.,
                4.250%, 09/01/08 ................   6,829,506       6,947,500
                                                 ------------  --------------
                                                   10,766,048      11,062,500
                                                 ------------  --------------
              HEALTH CARE -- 0.1%
  1,000,000   ICOS Corp., Sub. Deb. Cv.,
                2.000%, 07/01/23 ................     981,616         996,250
                                                 ------------  --------------
              TELECOMMUNICATIONS -- 0.0%
    200,000   Williams Communications
                Group Inc., Escrow,
                10.875%, 10/01/09+ (a)(c) .......           0               0
                                                 ------------  --------------
              TOTAL CORPORATE BONDS .............  20,522,971      21,113,906
                                                 ------------  --------------

    PRINCIPAL                                                      MARKET
     AMOUNT                                           COST         VALUE
    -------                                           ----         ------
              GOVERNMENT OBLIGATIONS -- 2.5%
$25,228,000   U.S. Treasury Bills,
                4.961% to 5.222%++,
                04/05/07 to 09/06/07 ............$ 25,030,683  $   25,031,589
                                                 ------------  --------------
              TOTAL
                INVESTMENTS -- 99.8% ............$795,784,216   1,017,302,103
                                                 ============
              OTHER ASSETS AND LIABILITIES (NET) -- 0.2% ......     2,088,838
                                                               --------------
              NET ASSETS -- 100.0% ............................$1,019,390,941
                                                               ==============
- ----------------
 (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 March 31,
     2007, the market value of Rule 144A securities amounted to $1,499,748 or
     0.15% of total net assets. Except as noted in (d), these  securities are
     liquid.
 (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. At March 31, 2007, the
     market value of fair valued securities amounted to $1,662,206 or 0.16% of
     total net assets.
 (d) At March 31, 2007, the Fund held investments in restricted and illiquid
     securities amounting to $1,547,224 or 0.15% of net assets, which were
     valued under methods approved by the Board, as follows:

ACQUISITION                                                            03/31/07
  SHARES/                                                              CARRYING
 PRINCIPAL                                  ACQUISITION ACQUISITION     VALUE
  AMOUNT   ISSUER                               DATE       COST        PER UNIT
 --------  -----                                ----      ----         --------
 $464,779  GP Strategies Corp.,
            Sub. Deb.,
            6.00%, 08/14/08 ................. 08/08/03  $  316,732  $    67.3101
      100  Gray Television Inc.,
            8.000% Cv. Pfd., Ser. C ......... 04/22/02   1,000,000   10,000.0000
  379,703  National Patent Development
            Corp., Warrants,
            expire 08/14/08 ................. 11/24/04        0.00        0.6173
 +   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
MARCH 31, 2007 (UNAUDITED)
================================================================================

ASSETS:
  Investments, at value (cost $795,784,216) .................. $1,017,302,103
  Cash .......................................................            419
  Foreign currency, at value (cost $167) .....................            171
  Receivable for Fund shares sold ............................      3,557,627
  Dividends and interest receivable ..........................      2,460,515
  Prepaid expense ............................................         21,716
                                                               --------------
  TOTAL ASSETS ...............................................  1,023,342,551
                                                               --------------
LIABILITIES:
  Payable for Fund shares redeemed ...........................      2,090,254
  Payable for investments purchased ..........................        519,046
  Payable for investment advisory fees .......................        869,875
  Payable for distribution fees ..............................        225,164
  Payable for accounting fees ................................         11,375
  Payable for Directors' fees ................................            423
  Other accrued expenses .....................................        235,473
                                                               --------------
  TOTAL LIABILITIES ..........................................      3,951,610
                                                               --------------
  NET ASSETS applicable to 47,745,312
    shares outstanding ....................................... $1,019,390,941
                                                               ==============
NET ASSETS CONSIST OF:
  Paid-in capital, each class at $0.001 par value ............ $  794,889,126
  Accumulated distributions in excess of
    net investment income ....................................     (2,886,871)
  Accumulated net realized gain on investments
    and foreign currency transactions ........................      5,871,857
  Net unrealized appreciation on investments .................    221,517,887
  Net unrealized depreciation on foreign
    currency translations ....................................         (1,058)
                                                               --------------
  NET ASSETS ................................................. $1,019,390,941
                                                               ==============
SHARES OF CAPITAL STOCK:
  CLASS AAA:
  Net Asset Value, offering and redemption price per
    share ($996,116,827 / 46,638,896 shares
    outstanding; 150,000,000 shares authorized) ..............         $21.36
                                                                       ======
  CLASS A:
  Net Asset Value and redemption price per share
    ($10,836,645 / 509,000 shares outstanding;
    50,000,000 shares authorized) ............................         $21.29
                                                                       ======
  Maximum offering price per share (NAV / .9425,
    based on maximum sales charge of 5.75% of
    the offering price) ......................................         $22.59
                                                                       ======
  CLASS B:
  Net Asset Value and offering price per share
    ($340,737 / 16,359 shares outstanding;
    50,000,000 shares authorized) ............................         $20.83(a)
                                                                       ======
  CLASS C:
  Net Asset Value and offering price per share
    ($12,096,732 / 581,057 shares outstanding;
    50,000,000 shares authorized) ............................         $20.82(a)
                                                                       ======
- --------------------
(a) Redemption price varies based on the length of time held.


STATEMENT OF OPERATIONS
FOR THE SIX MONTHS ENDED MARCH 31, 2007 (UNAUDITED)
================================================================================

INVESTMENT INCOME:
  Dividends (net of foreign taxes of $248,893) ..............   $ 11,098,246
  Interest ..................................................      1,133,371
                                                                ------------
  TOTAL INVESTMENT INCOME ...................................     12,231,617
                                                                ------------
EXPENSES:
  Investment advisory fees ..................................      4,592,105
  Distribution fees - Class AAA .............................      1,123,111
  Distribution fees - Class A ...............................         12,148
  Distribution fees - Class B ...............................          1,803
  Distribution fees - Class C ...............................         49,269
  Shareholder services fees .................................        404,482
  Shareholder communications expenses .......................        124,383
  Custodian fees ............................................         57,013
  Registration expenses .....................................         32,218
  Legal and audit fees ......................................         26,701
  Accounting fees ...........................................         22,625
  Directors' fees ...........................................         16,248
  Miscellaneous expenses ....................................         32,740
                                                                ------------
  TOTAL EXPENSES ............................................      6,494,846
  Less: Custodian fee credits ...............................         (4,534)
                                                                ------------
  NET EXPENSES ..............................................      6,490,312
                                                                ------------
  NET INVESTMENT INCOME .....................................      5,741,305
                                                                ------------
NET REALIZED AND UNREALIZED GAIN (LOSS) ON
  INVESTMENTS AND FOREIGN CURRENCY:
  Net realized gain on investments ..........................     10,413,831
  Net realized loss on foreign
    currency transactions ...................................         (2,753)
                                                                ------------
  Net realized gain on investments and foreign
    currency transactions ...................................     10,411,078
                                                                ------------
  Net change in unrealized appreciation/
    depreciation on investments .............................     59,560,903
  Net change in unrealized appreciation/
    depreciation on foreign currency translations ...........           (382)
                                                                ------------
  Net change in unrealized appreciation/
    depreciation on investments and foreign
    currency translations ...................................     59,560,521
                                                                ------------
  NET REALIZED AND UNREALIZED GAIN ON
    INVESTMENTS AND FOREIGN CURRENCY ........................     69,971,599
                                                                ------------
  NET INCREASE IN NET ASSETS RESULTING
    FROM OPERATIONS .........................................   $ 75,712,904
                                                                ============

                 See accompanying notes to financial statements.

                                       10


                         THE GABELLI EQUITY INCOME FUND

STATEMENT OF CHANGES IN NET ASSETS
================================================================================


                                                                       SIX MONTHS ENDED
                                                                        MARCH 31, 2007       YEAR ENDED
                                                                          (UNAUDITED)    SEPTEMBER 30, 2006
                                                                       ---------------  -------------------
                                                                                    
OPERATIONS:
  Net investment income ............................................   $     5,741,305    $    13,923,606
  Net realized gain on investments and foreign currency transactions        10,411,078         15,512,152
  Net change in unrealized appreciation/depreciation on investments
    and foreign currency translations ..............................        59,560,521         49,558,089
                                                                       ---------------    ---------------
  NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS .............        75,712,904         78,993,847
                                                                       ---------------    ---------------
DISTRIBUTIONS TO SHAREHOLDERS:
  Net investment income
    Class AAA ......................................................        (8,969,539)       (13,070,105)
    Class A ........................................................           (97,721)          (126,247)
    Class B ........................................................            (3,659)            (2,901)
    Class C ........................................................          (101,180)          (118,288)
                                                                       ---------------    ---------------
                                                                            (9,172,099)       (13,317,541)
                                                                       ---------------    ---------------
  Net realized gain on investments
    Class AAA ......................................................       (18,245,823)        (6,315,010)
    Class A ........................................................          (197,590)           (51,353)
    Class B ........................................................            (8,004)              (532)
    Class C ........................................................          (196,839)           (52,102)
                                                                       ---------------    ---------------
                                                                           (18,648,256)        (6,418,997)
                                                                       ---------------    ---------------
  TOTAL DISTRIBUTIONS TO SHAREHOLDERS ..............................       (27,820,355)       (19,736,538)
                                                                       ---------------    ---------------
CAPITAL SHARE TRANSACTIONS:
    Class AAA ......................................................       154,828,445        156,224,106
    Class A ........................................................         1,953,328          4,102,822
    Class B ........................................................           (30,250)           305,182
    Class C ........................................................         3,592,875          4,122,904
                                                                       ---------------    ---------------
  NET INCREASE IN NET ASSETS FROM CAPITAL SHARE TRANSACTIONS .......       160,344,398        164,755,014
                                                                       ---------------    ---------------
  REDEMPTION FEES ..................................................             3,515              7,401
                                                                       ---------------    ---------------
  NET INCREASE IN NET ASSETS .......................................       208,240,462        224,019,724

NET ASSETS:
  Beginning of period ..............................................       811,150,479        587,130,755
                                                                       ---------------    ---------------
  End of period (including undistributed net investment income of
    $0 and $543,923, respectively) .................................   $ 1,019,390,941    $   811,150,479
                                                                       ===============    ===============

                 See accompanying notes to financial statements.

                                       11


THE GABELLI EQUITY INCOME FUND
NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
================================================================================


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.  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 United States ("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 a foreign market are generally valued
at the preceding  closing values of such securities on the relevant market,  but
may be fair valued  pursuant to  procedures  established  by the Board if market
conditions change  significantly after the close of the foreign market but prior
to the  close of  business  on the day the  securities  are being  valued.  Debt
instruments  with  remaining  maturities  of 60 days or less that are not credit
impaired are valued at amortized cost,  unless the Board  determines such amount
does not reflect the securities' fair value, in which case these securities will
be fair valued 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 average of the latest 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
fair  valued as  determined  by 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) (UNAUDITED)
================================================================================


In September 2006, the Financial  Accounting Standards Board (the "FASB") issued
Statement  of  Financial   Accounting   Standards   ("SFAS")   157,  Fair  Value
Measurements,  which  clarifies  the  definition  of  fair  value  and  requires
companies  to expand  their  disclosure  about the use of fair  value to measure
assets and  liabilities  in interim  and annual  periods  subsequent  to initial
recognition.  Adoption of SFAS 157  requires  the use of the price that would be
received  to sell  an  asset  or paid to  transfer  a  liability  in an  orderly
transaction  between market  participants at the  measurement  date. SFAS 157 is
effective  for  financial  statements  issued for fiscal years  beginning  after
November 15, 2007, and interim  periods within those fiscal years. At this time,
management is in the process of reviewing the  requirements  of SFAS 157 against
its current valuation policies to determine future applicability.

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 March
31, 2007, 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  fluctuations  in the
value    of    the    contract,     which    are    included    in    unrealized
appreciation/depreciation   on  investments  and  futures  contracts.  The  Fund
recognizes a realized gain or loss when the contract is closed.

There are several  risks in  connection  with the use of futures  contracts as a
hedging  instrument.   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. At March 31, 2007, there were no open
futures contracts.

SECURITIES SOLD SHORT.  The Fund may enter into short sale  transactions.  Short
selling involves selling  securities that may or may not be owned and, at times,
borrowing the same securities for delivery to the purchaser,  with an obligation
to replace such borrowed  securities at a later date. The proceeds received from
short sales are recorded as liabilities  and the Fund records an unrealized gain
or loss to the extent of the difference between

                                       13


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


the  proceeds  received  and the value of an open short  position  on the day of
determination.  The Fund records a realized gain or loss when the short position
is closed out. By entering into a short sale,  the Fund bears the market risk of
an  unfavorable  change in the price of the  security  sold short.  Dividends on
short sales are recorded as an expense by the Fund on the  ex-dividend  date and
interest  expense is recorded on the  accrual  basis.  The Fund did not hold any
short positions as of March 31, 2007.

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 translations.  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 March 31,  2007,  there  were no open  forward  foreign  exchange
contracts.

FOREIGN CURRENCY TRANSLATIONS.  The books and records of the Fund are maintained
in  U.S.  dollars.  Foreign  currencies,   investments,  and  other  assets  and
liabilities  are translated  into U.S.  dollars at the current  exchange  rates.
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 that 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
translations.  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.

FOREIGN  SECURITIES.  The Fund  may  directly  purchase  securities  of  foreign
issuers.  Investing in securities of foreign issuers  involves special risks not
typically  associated  with investing in securities of U.S.  issuers.  The risks
include  possible  revaluation of currencies,  the ability to repatriate  funds,
less complete financial information about companies, and possible future adverse
political  and  economic  developments.  Moreover,  securities  of many  foreign
issuers and their markets may be less liquid and their prices more volatile than
those of securities of comparable U.S. issuers.

FOREIGN  TAXES.  The Fund may be subject to  foreign  taxes on income,  gains on
investments,  or currency  repatriation,  a portion of which may be recoverable.
The Fund will accrue such taxes and  recoveries  as  applicable,  based upon its
current interpretation of tax rules and regulations that exist in the markets in
which it invests.

                                       14


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


RESTRICTED  AND  ILLIQUID  SECURITIES.  The Fund may invest up to 15% of its net
assets in  securities  for which the markets are illiquid.  Illiquid  securities
include  securities the disposition of which is subject to substantial  legal or
contractual  restrictions.  The sale of illiquid  securities often requires more
time and  results  in higher  brokerage  charges or dealer  discounts  and other
selling  expenses  than does the sale of  securities  eligible  for  trading  on
national securities  exchanges or in the  over-the-counter  markets.  Restricted
securities  may  sell at a price  lower  than  similar  securities  that are not
subject to  restrictions on resale.  Securities  freely saleable among qualified
institutional investors under special rules adopted by the SEC may be treated as
liquid  if they  satisfy  liquidity  standards  established  by the  Board.  The
continued  liquidity  of  such  securities  is not as  well  assured  as that of
publicly  traded  securities,  and  accordingly  the Board  will  monitor  their
liquidity.

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 on the accrual
basis.  Premiums  and  discounts  on debt  securities  are  amortized  using the
effective  yield  to  maturity  method.  Dividend  income  is  recorded  on  the
ex-dividend date except for certain  dividends which are recorded as soon as the
Fund is informed of the dividend.

DETERMINATION   OF  NET  ASSET  VALUE  AND  CALCULATION  OF  EXPENSES.   Certain
administrative  expenses are common to, and allocated among,  various affiliated
funds.  Such allocations are made on the basis of each Fund's average net assets
or other criteria  directly  affecting the expenses as determined by the Adviser
pursuant to procedures established by the Board.

In calculating  the net asset value ("NAV") per share of each class,  investment
income, realized and unrealized gains and losses,  redemption fees, and expenses
other than class specific  expenses are allocated  daily to each class of shares
based upon the  proportion  of net assets of each class at the beginning of each
day. Distribution expenses are borne solely by the class incurring the expense.

CUSTODIAN FEE CREDITS AND INTEREST EXPENSE. When cash balances are maintained in
the  custody  account,  the Fund  receives  credits  which  are  used to  offset
custodian  fees.  The gross  expenses  paid under the  custody  arrangement  are
included in custodian fees in the Statement of Operations with the corresponding
expense offset, if any, shown as "custodian fee credits". When cash balances are
overdrawn, the Fund is charged an overdraft fee equal to 2.00% above the Federal
Funds rate on  outstanding  balances.  This  amount,  if any,  would be shown as
"interest expense" in the Statement of Operations.

DISTRIBUTIONS TO SHAREHOLDERS. Distributions to shareholders are recorded on the
ex-dividend date.  Distributions to shareholders are based on income and capital
gains as determined in accordance with Federal income tax regulations, which may
differ from income and capital gains as determined under U.S. generally accepted
accounting  principles.   These  differences  are  primarily  due  to  differing
treatments  of income and gains on various  investment  securities  and  foreign
currency  transactions  held by the  Fund,  timing  differences,  and  differing
characterizations  of  distributions  made by the Fund.  Distributions  from net
investment  income include net realized gains on foreign currency  transactions.
These book/tax  differences are either temporary or permanent in nature.  To the
extent these differences are permanent,  adjustments are made to the appropriate
capital   accounts   in  the   period   when  the   differences   arise.   These
reclassifications have no impact on the NAV of the Fund.

                                       15


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


The Fund has a fixed  distribution  policy.  Under the policy, the Fund declares
and pays monthly distributions from net investment income and capital gains. The
actual sources of the distributions are determined after the end of the calendar
year. The Fund continues to evaluate its distribution policy in light of ongoing
economic  and  market  conditions  and may  change  the  amount  of the  monthly
distributions in the future.  The Fund currently  intends to pay $0.03 per share
on a monthly basis.

The tax character of  distributions  paid during the fiscal year ended September
30, 2006 was as follows:

         DISTRIBUTIONS PAID FROM:
         Ordinary income
           (inclusive of short-term capital gains) .....$13,317,541
         Net long-term capital gains ...................  6,418,997
                                                        -----------
         Total distributions paid ......................$19,736,538
                                                        ===========

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 policy of the Fund 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.

The following  summarizes the tax cost of investments and the related unrealized
appreciation/(depreciation) at March 31, 2007:

                                        GROSS          GROSS
                                     UNREALIZED     UNREALIZED    NET UNREALIZED
                        COST        APPRECIATION   DEPRECIATION    APPRECIATION
                    ------------    ------------   -------------   ------------
  Investments ......$798,838,966    $236,429,601   $(17,966,464)   $218,463,137

In July 2006, the FASB issued Interpretation No. 48, "Accounting for Uncertainty
in  Income  Taxes,   an   Interpretation   of  FASB  Statement  No.  109"  ("the
Interpretation").  The  Interpretation  establishes for all entities,  including
pass-through  entities  such as the Fund,  a  minimum  threshold  for  financial
statement  recognition  of the benefit of positions  taken in filing tax returns
(including  whether  an entity is  taxable in a  particular  jurisdiction),  and
requires certain expanded tax disclosures.  The Interpretation is required to be
implemented  for the Fund no later  than its  March 31,  2008 NAV,  and is to be
applied  to all open tax years as of the date of  effectiveness.  Management  is
evaluating the  application of the  Interpretation  to the Fund, and is not in a
position at this time to estimate the significance of its impact, if any, on the
Fund's financial statements.

3. INVESTMENT  ADVISORY AGREEMENT AND OTHER  TRANSACTIONS.  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 its 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  affiliated
persons of the Adviser.

The  Corporation  pays each Director that is not  considered to be an affiliated
person an annual retainer of $6,000 plus $1,000 for each Board meeting  attended
and they are  reimbursed  for any out of pocket  expenses  incurred in attending
meetings.  All  Board  committee  members  receive  $500 per  meeting  attended.
Directors who are directors or employees of the Adviser or an affiliated company
receive no compensation or expense reimbursement from the Fund.

                                       16


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


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 six months  ended March 31,  2007,  other than  short-term  U.S.  Government
securities, aggregated $171,192,218 and $38,269,537, respectively.

6. TRANSACTIONS WITH AFFILIATES. During the six months ended March 31, 2007, the
Fund paid brokerage commissions of $191,434 to Gabelli & Company.  Additionally,
Gabelli & Company  informed  the Fund that it received  $14,814  from  investors
representing  commissions  (sales  charges and  underwriting  fees) on sales and
redemptions of Fund shares.

The cost of calculating  the Fund's NAV per share is a Fund expense  pursuant to
the Advisory  Agreement between the Fund and the Adviser.  During the six months
ended  March 31,  2007,  the Fund paid or  accrued  $22,625  to the  Adviser  in
connection with the cost of computing the Fund's NAV.

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.  This amount, if any, would be shown as "interest expense"
in the  Statement of  Operations.  At March 31, 2007,  there were no  borrowings
outstanding from the line of credit.

The  average  daily  amount of  borrowings  outstanding  from the line of credit
within the six months  ended March 31,  2007 was $8,566 with a weighted  average
interest rate of 6.00%.  The maximum amount  borrowed at any time during the six
months ended March 31, 2007 was $1,559,000.

8. CAPITAL STOCK TRANSACTIONS.  The Fund currently offers four classes of shares
- -- Class AAA Shares,  Class A Shares,  Class B Shares, and Class C Shares. Class
AAA Shares are offered only to investors  who acquire them directly from Gabelli
& Company, or through selected  broker/dealers,  or the transfer agent 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 and automatically  convert to Class
A Shares  approximately eight years after the original purchase.  The applicable
CDSC is equal to a  declining  percentage  of the lesser of the NAV 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 1.00% CDSC for one year
after  purchase.  Class B Shares are available only through  exchange of Class B
Shares of other funds  distributed by Gabelli & Company.  The Board has approved
Class I Shares which have not been offered publicly.

The Fund imposes a redemption fee of 2.00% on Class AAA Shares,  Class A Shares,
Class B Shares,  and Class C Shares that are  redeemed or exchanged on or before
the  seventh day after the date of a purchase.  The  redemption  fee is deducted
from  the  proceeds  otherwise  payable  to the  redeeming  shareholders  and is
retained by the Fund.  The  redemption  fees retained by the Fund during the six
months ended March 31, 2007 and fiscal year ended September 30, 2006 amounted to
$3,515 and $7,401, respectively.

                                       17


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


The  redemption fee will not apply to redemptions of shares where (i) the shares
were   purchased   through   automatic   reinvestment   of  dividends  or  other
distributions,  (ii) the  redemption is initiated by the Fund,  (iii) the shares
were purchased  through programs that collect the redemption fees at the program
level and remit  them to the Fund,  or (iv)the  shares  were  purchased  through
programs that the Adviser determines to have appropriate anti-short-term trading
policies  in place or as to which  the  Adviser  has  received  assurances  that
look-through  redemption  fee  procedures or effective  anti-short-term  trading
policies and procedures are in place.

Transactions in shares of capital stock were as follows:


                                                           SIX MONTHS ENDED
                                                            MARCH 31, 2007                      YEAR ENDED
                                                              (UNAUDITED)                   SEPTEMBER 30, 2006
                                                     ----------------------------      ---------------------------
                                                        SHARES           AMOUNT          SHARES           AMOUNT
                                                     ----------        ----------      ----------      -----------
                                                               CLASS AAA                        CLASS AAA
                                                     ----------------------------      ---------------------------
                                                                                         
Shares sold ........................................ 10,566,027      $222,281,703      16,251,000    $ 309,539,237
Shares issued upon reinvestment of distributions ...  1,225,988        25,313,087         951,459       18,000,990
Shares redeemed .................................... (4,412,419)      (92,766,345)     (8,928,232)    (171,316,121)
                                                     ----------      ------------      ----------    -------------
  Net increase .....................................  7,379,596      $154,828,445       8,274,227    $ 156,224,106
                                                     ==========      ============      ==========    =============
                                                                CLASS A                          CLASS A
                                                     ----------------------------      ---------------------------
Shares sold ........................................    137,502      $  2,880,649         316,965    $   5,979,164
Shares issued upon reinvestment of distributions ...     11,505           236,852           7,240          137,173
Shares redeemed ....................................    (55,405)       (1,164,173)       (104,070)      (2,013,515)
                                                     ----------      ------------      ----------    -------------
  Net increase .....................................     93,602      $  1,953,328         220,135    $   4,102,822
                                                     ==========      ============      ==========    =============
                                                                CLASS B                          CLASS B
                                                     ----------------------------      ---------------------------
Shares sold ........................................        262      $      5,476          15,928    $     302,564
Shares issued upon reinvestment of distributions ...        574            11,569             181            3,433
Shares redeemed ....................................     (2,252)          (47,295)            (43)            (815)
                                                     ----------      ------------      ----------    -------------
  Net increase (decrease) ..........................     (1,416)     $    (30,250)         16,066    $     305,182
                                                     ==========      ============      ==========    =============
                                                                CLASS C                          CLASS C
                                                     ----------------------------      ---------------------------
Shares sold ........................................    182,934      $  3,761,463         344,076    $   6,388,556
Shares issued upon reinvestment of distributions ...     13,625           275,007           8,157          152,213
Shares redeemed ....................................    (21,542)         (443,595)       (128,826)      (2,417,865)
                                                     ----------      ------------      ----------    -------------
  Net increase .....................................    175,017      $  3,592,875         223,407    $   4,122,904
                                                     ==========      ============      ==========    =============


9.  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.

                                       18


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


10. OTHER MATTERS.  The Adviser and/or  affiliates  received  subpoenas from the
Attorney General of the State of New York and the SEC requesting  information on
mutual fund share  trading  practices  involving  certain  funds  managed by the
Adviser.  GAMCO  Investors,   Inc.  ("GAMCO"),  the  Adviser's  parent  company,
responded to these  requests for documents and  testimony.  In June 2006,  GAMCO
began discussions with the SEC regarding a possible resolution of their inquiry.
In February  2007,  the Adviser made an offer of  settlement to the staff of the
SEC for  communication  to the Commission for its  consideration to resolve this
matter.  This offer of settlement is subject to agreement regarding the specific
language of the SEC's administrative order and other settlement documents.  On a
separate matter, in September 2005, the Adviser was informed by the staff of the
SEC that the staff may recommend to the Commission that an administrative remedy
and a monetary penalty be sought from the Adviser in connection with the actions
of two of seven  closed-end  funds  managed by the  Adviser  relating to Section
19(a)  and Rule  19a-1 of the 1940  Act.  These  provisions  require  registered
investment  companies  to provide  written  statements  to  shareholders  when a
dividend is made from a source other than net investment  income.  While the two
closed-end funds sent annual statements and provided other materials  containing
this information, the funds did not send written statements to shareholders with
each  distribution in 2002 and 2003. The Adviser  believes that all of the funds
are now in  compliance.  The Adviser  believes  that these matters would have no
effect on the Fund or any material  adverse effect on the Adviser or its ability
to manage the Fund.

                                       19


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(a)    Investments     Operations    Income   Investments  Distributions
- ------------   ---------    ---------   --------------   ----------   --------  -----------  -------------
                                                                           
CLASS AAA
  2007(b)       $20.23        $0.13         $ 1.66         $ 1.79      $(0.21)    $(0.45)       $(0.66)
  2006           18.72         0.38           1.68           2.06       (0.36)     (0.19)        (0.55)
  2005           16.73         0.24           2.41           2.65       (0.24)     (0.42)        (0.66)
  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)
CLASS A
  2007(b)       $20.17        $0.13         $ 1.65         $ 1.78      $(0.21)    $(0.45)       $(0.66)
  2006           18.66         0.39           1.67           2.06       (0.36)     (0.19)        (0.55)
  2005           16.72         0.20           2.43           2.63       (0.27)     (0.42)        (0.69)
  2004(f)        16.40         0.16           0.43           0.59       (0.20)     (0.07)        (0.27)
CLASS B
  2007(b)       $19.82        $0.05         $ 1.62         $ 1.67      $(0.21)    $(0.45)       $(0.66)
  2006           18.48         0.36           1.53           1.89       (0.36)     (0.19)        (0.55)
  2005           16.62         0.04           2.46           2.50       (0.22)     (0.42)        (0.64)
  2004(f)        16.40         0.07           0.42           0.49       (0.20)     (0.07)        (0.27)
CLASS C
  2007(b)       $19.81        $0.05         $ 1.62         $ 1.67      $(0.21)    $(0.45)       $(0.66)
  2006           18.47         0.24           1.65           1.89       (0.36)     (0.19)        (0.55)
  2005           16.64         0.07           2.43           2.50       (0.25)     (0.42)        (0.67)
  2004(f)        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
   Period                    Value,              End of       Net                  Portfolio
    Ended       Redemption   End of    Total     Period   Investment   Operating   Turnover
September 30      Fees(a)    Period   Return+  (in 000's)   Income     Expenses      Rate
- ------------    ----------   ------   -------   --------   --------    ---------   ----------
                                                                  
CLASS AAA
  2007(b)        $0.00(c)    $21.36     8.98%   $996,117   1.26%(d)     1.41%(d)       4%
  2006            0.00(c)     20.23    11.25     794,375   1.98         1.46(e)       14
  2005            0.00(c)     18.72    16.09     580,081   1.33         1.46          11
  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
CLASS A
  2007(b)        $0.00(c)    $21.29     8.96%   $ 10,836   1.25%(d)     1.41%(d)       4%
  2006            0.00(c)     20.17    11.29       8,379   2.02         1.46(e)       14
  2005            0.00(c)     18.66    15.99       3,644   1.08         1.50          11
  2004(f)           --        16.72     3.62         124   1.33(d)      1.49(d)       12
CLASS B
  2007(b)        $0.00(c)    $20.83     8.56%   $    341   0.50%(d)     2.16%(d)       4%
  2006            0.00(c)     19.82    10.46         352   1.91         2.21(e)       14
  2005            0.00(c)     18.48    15.28          32   0.20         2.22          11
  2004(f)           --        16.62     3.00           1   0.56(d)      2.24(d)       12
CLASS C
  2007(b)        $0.00(c)    $20.82     8.56%   $ 12,097   0.50%(d)     2.16%(d)       4%
  2006            0.00(c)     19.81    10.46       8,044   1.26         2.21(e)       14
  2005            0.00(c)     18.47    15.24       3,374   0.37         2.24          11
  2004(f)           --        16.64     3.13          79   0.62(d)      2.24(d)       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 distributions and does not reflect applicable
    sales charges. Total return for a period of less than one year is not
    annualized.
(a) Per share amounts have been calculated using the average shares outstanding
    method.
(b) For the period ending March 31, 2007, unaudited.
(c) Amount represents less than $0.005 per share.
(d) Annualized.
(e) The ratios do not include a reduction of expenses for custodian fee credits
    on cash balances maintained with the custodian. Including such custodian fee
    credits, the expense ratios for the fiscal year ended September 30, 2006
    would have been 1.45%, 1.45%, 2.20%, and 2.20% for Class AAA, Class A, Class
    B, and Class C, respectively. Custodian fee credits for the period ended
    March 31, 2007 were minimal.
(f) From the commencement of offering  Class A, Class B, and Class C Shares on
    December 31, 2003.




                 See accompanying notes to financial statements.


                                       20


                         THE GABELLI EQUITY INCOME FUND

      BOARD CONSIDERATION AND RE-APPROVAL OF ADVISORY AGREEMENT (UNAUDITED)

During  the six months  ended  March 31,  2007,  the Board of  Directors  of the
Corporation  approved the continuation of the investment advisory agreement with
the Adviser  for the Fund on the basis of the  recommendation  by the  directors
(the "independent  directors") who are not "interested persons" of the Fund. The
following  paragraphs  summarize the material information and factors considered
by the  independent  directors  as well as their  conclusions  relative  to such
factors.

NATURE,  EXTENT, AND QUALITY OF SERVICES.  The independent  directors considered
information  regarding  the  portfolio  manager,  the depth of the analyst  pool
available to the Adviser and the portfolio manager, the scope of administrative,
shareholder,  and other  services  supervised or provided by the Adviser and the
absence of significant  service problems  reported to the Board. The independent
directors  noted  the  experience,  length of  service,  and  reputation  of the
portfolio manager.

INVESTMENT  PERFORMANCE.  The independent  directors reviewed the short, medium,
and  long-term  performance  of the Fund  against a peer group of equity  income
funds.  The independent  directors noted that the Fund's  performance was in the
top one-third of the funds in its category for all relevant periods.

PROFITABILITY.  The independent  directors  reviewed  summary data regarding the
profitability  of the Fund to the Adviser both with an  administrative  overhead
charge and without such a charge.  The  independent  directors also noted that a
substantial  portion of the Fund's  portfolio  transactions  were executed by an
affiliated  broker,  that the affiliated  broker received  distribution fees and
minor  amounts of sales  commissions,  and that the Adviser  received a moderate
level of soft dollar research benefits through the Fund's portfolio brokerage.

ECONOMIES OF SCALE.  The independent  directors  discussed the major elements of
the Adviser's cost structure and the relationship of those elements to potential
economies of scale.

SHARING  OF  ECONOMIES  OF  SCALE.  The  independent  directors  noted  that the
investment  management  fee schedule for the Fund does not take into account any
potential economies of scale that may develop.

SERVICE AND COST  COMPARISONS.  The independent  directors  compared the expense
ratios of the investment  management fee, other expenses,  and total expenses of
the Fund to similar  expense ratios of the peer group of equity income funds and
noted  that  the   Adviser's   management   fee   includes   substantially   all
administrative services of the Fund as well as investment advisory services. The
independent  directors  noted that the Fund's expense ratios and the Fund's size
were above average within this group. The independent  directors also noted that
the  management  fee  structure  was the same as that in effect  for most of the
Gabelli funds.  The independent  directors did not compare the management fee to
the fee for other types of accounts managed by the Adviser.

CONCLUSIONS.  The independent  directors  concluded that the Fund enjoyed highly
experienced  portfolio  management  services,  good ancillary  services,  and an
excellent  performance record. The independent directors also concluded that the
Fund's expense ratios and the  profitability to the Adviser of managing the Fund
were  reasonable,  particularly  in light of the  Fund's  performance,  and that
economies of scale were not a significant factor in their thinking at this time.
The independent directors did not view the potential  profitability of ancillary
services  as  material  to their  decision.  On the basis of the  foregoing  and
without assigning  particular weight to any single  conclusion,  the independent
directors  determined to recommend  continuation  of the  investment  management
agreement to the full Board of Directors.

                                       21


- --------------------------------------------------------------------------------
     GABELLI FUNDS AND YOUR PERSONAL PRIVACY
================================================================================

     WHO ARE WE?
     The  Gabelli/GAMCO and Westwood Funds are investment  companies  registered
     with the Securities and Exchange  Commission  under the Investment  Company
     Act of 1940.  We are managed by Gabelli  Funds,  LLC and Gabelli  Advisers,
     Inc., which are affiliated with GAMCO Investors, Inc. GAMCO Investors, Inc.
     is a publicly held company that has  subsidiaries  that provide  investment
     advisory or brokerage services for a variety of clients.

     WHAT KIND OF NON-PUBLIC INFORMATION DO WE COLLECT ABOUT YOU IF YOU BECOME A
     SHAREHOLDER?
     If you apply to open an  account  directly  with us,  you will be giving us
     some non-public  information about yourself.  The non-public information we
     collect about you is:

     o  INFORMATION  YOU GIVE US ON YOUR  APPLICATION  FORM.  This could include
        your name,  address,  telephone  number,  social security  number,  bank
        account number, and other information.

     o  INFORMATION  ABOUT YOUR  TRANSACTIONS WITH US, ANY TRANSACTIONS WITH OUR
        AFFILIATES,  AND  TRANSACTIONS  WITH  THE  ENTITIES  WE HIRE TO  PROVIDE
        SERVICES TO YOU.  This would include  information  about the shares that
        you buy or redeem.  If we hire someone else to provide  services--like a
        transfer  agent--we will also have  information  about the  transactions
        that you conduct through them.

     WHAT INFORMATION DO WE DISCLOSE AND TO WHOM DO WE DISCLOSE IT?
     We do not disclose any non-public personal  information about our customers
     or former  customers  to anyone  other  than our  affiliates,  our  service
     providers who need to know such information,  and as otherwise permitted by
     law. If you want to find out what the law permits, you can read the privacy
     rules adopted by the Securities and Exchange Commission. They are in volume
     17 of the Code of Federal Regulations, Part 248. The Commission often posts
     information about its regulations on its web site, www.sec.gov.

     WHAT DO WE DO TO PROTECT YOUR PERSONAL INFORMATION?
     We restrict  access to  non-public  personal  information  about you to the
     people who need to know that  information  in order to provide  services to
     you or the Fund and to ensure that we are complying with the laws governing
     the securities business. We maintain physical,  electronic,  and procedural
     safeguards to keep your personal information confidential.
- --------------------------------------------------------------------------------


                             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

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  at the time of investment of $2 billion  or less)  believed  to
have rapid revenue and earnings growth potential. The  Fund's primary  objective
is capital appreciation.
(MULTICLASS)                            PORTFOLIO MANAGER: MARIO J. GABELLI, CFA

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 generally less than $3.0  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 ______________________________________
GAMCO 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

GAMCO 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 ___________________________
GAMCO 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 ___________________________________
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 average market 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

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

WESTWOOD INCOME FUND
Seeks to  provide   a high level of  current income as well as long-term capital
appreciation  by  investing  in   income   producing  equity  and  fixed  income
securities. (MULTICLASS)                                            TEAM MANAGED

SPECIALTY EQUITY ____________________________
GAMCO 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

GAMCO 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

GABELLI SRI FUND
Seeks to invest in common and preferred stocks of companies that meet the Fund's
guidelines for social responsibility at the time of investment, looking to avoid
companies in tobacco,  alcohol,  and gaming,  defense/weapons  contractors,  and
manufacturers  of  abortifacients.  The  Fund's  primary  objective  is  capital
appreciation. (MULTICLASS)           PORTFOLIO MANAGER: CHRISTOPHER C. DESMARAIS

SECTOR ______________________________________
GAMCO 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

GAMCO 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 worldwide 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___________________________________
GAMCO MATHERS FUND
Seeks  long-term  capital  appreciation  in various  market  conditions  without
excessive risk of capital loss. (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  debt instruments. (MULTICLASS)
                                           PORTFOLIO MANAGER: MARTIN WEINER, CFA

FIXED INCOME ________________________________
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

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

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

TO RECEIVE A PROSPECTUS, CALL 800-GABELLI (422-3554). INVESTORS SHOULD CAREFULLY
  CONSIDER THE INVESTMENT OBJECTIVES, RISKS, CHARGES, AND EXPENSES OF THE FUND
           BEFORE INVESTING. THE PROSPECTUS CONTAINS MORE 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 per share available daily by calling
                           800-GABELLI after 6:00 P.M.

                               BOARD OF DIRECTORS

Mario J. Gabelli, CFA                             Robert J. Morrissey
CHAIRMAN AND CHIEF                                ATTORNEY-AT-LAW
EXECUTIVE OFFICER                                 MORRISSEY, HAWKINS & LYNCH
GAMCO INVESTORS, 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                      CHAIRMAN
AND CHIEF FINANCIAL OFFICER                       BALMAC INTERNATIONAL, INC.
KEYSPAN ENERGY CORP.

John D. Gabelli                                   Salvatore J. Zizza
SENIOR VICE PRESIDENT                             CHAIRMAN
GABELLI & COMPANY, INC.                           ZIZZA & CO., LTD.

                                    OFFICERS

Bruce N. Alpert                                   James E. McKee
PRESIDENT                                         SECRETARY

Agnes Mullady                                     Peter D. Goldstein
TREASURER                                         CHIEF COMPLIANCE OFFICER

                                   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.
- --------------------------------------------------------------------------------

GAB444Q107SR

                                                         [GRAPHIC OMITTED]  E  P
                                                         Gabelli Triangle   P  M
                                                            MANAGEMENT      S  V
                                                            CASH FLOW
                                                             RESEARCH

                                                      THE
                                                      GABELLI
                                                      EQUITY
                                                      INCOME
                                                      FUND






                                                              SEMI-ANNUAL REPORT
                                                                  MARCH 31, 2007



                    THE GABELLI WOODLAND SMALL CAP VALUE FUND

                             SEMI-ANNUAL REPORT (A)
                                 MARCH 31, 2007


TO OUR SHAREHOLDERS,

      The Gabelli Woodland Small Cap Value Fund  outperformed both its small cap
benchmark,  the Russell 2000 Index,  and the Standard & Poor's ("S&P") 500 Index
for the six months  ended  March 31,  2007.  During this  period,  the Fund rose
13.34% versus gains of 11.02% for the Russell 2000 Index,  7.38% for the S&P 500
Index, and 12.49% for the Value Line Composite Index.



COMPARATIVE RESULTS
- ------------------------------------------------------------------------------------------------------------
                                     AVERAGE ANNUAL RETURNS THROUGH MARCH 31, 2007 (A)(B)
                                     -----------------------------------------------------
                                                                                                    Since
                                                                    Six                           Inception
                                                       Quarter    Months     1 Year     3 Year   (12/31/02)*
- ------------------------------------------------------------------------------------------------------------
                                                                                    
 GABELLI WOODLAND SMALL CAP VALUE FUND CLASS AAA ....  1.81%      13.34%      5.01%     11.25%     14.06%
 Russell 2000 Index .................................  1.95       11.02       5.91      12.00      20.36
 S&P 500 Index ......................................  0.64        7.38      11.82      10.05      13.98
 Value Line Composite Index .........................  3.76       12.49       9.77      12.59      20.70
 Class A ............................................  1.97       13.60       5.18      11.39      14.13
                                                      (3.90)(c)    7.07(c)   (0.87)(c)   9.21(c)   12.55(c)
 Class B ............................................  1.36       12.98       4.10      10.91      13.96
                                                      (3.64)(d)    7.98(d)   (0.90)(d)  10.09(d)   13.49(d)
 Class C ............................................  1.60       12.94       4.21      10.49      13.32
                                                       0.60(e)    11.94(e)    3.21(e)   10.49      13.32

 THE  CURRENT  GROSS  EXPENSE  RATIO FOR CLASS AAA, A, B, AND C SHARES IS 2.31%,
 2.31%,  3.06%, AND 3.06%, RESPECTIVELY. THE NET EXPENSE RATIO AFTER CONTRACTUAL
 REIMBURSEMENTS BY THE  ADVISER IN PLACE THROUGH  SEPTEMBER  30,  2007 IS 2.00%,
 2.00%,  2.75%,  AND 2.75%,  RESPECTIVELY.  CLASS AAA SHARES DO NOT HAVE A SALES
 CHARGE. THE MAXIMUM SALES CHARGE FOR CLASS A, B, AND C SHARES IS 5.75%,  5.00%,
 AND 1.00%, RESPECTIVELY.
 (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 DISTRIBUTIONS 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.
     PERFORMANCE  RETURNS  FOR  PERIODS  LESS THAN ONE YEAR ARE NOT  ANNUALIZED.
     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  CAREFULLY  CONSIDER  THE  INVESTMENT
     OBJECTIVES,  RISKS, CHARGES, AND EXPENSES OF THE FUND BEFORE INVESTING. THE
     PROSPECTUS  CONTAINS  MORE  INFORMATION  ABOUT THIS AND OTHER  MATTERS  AND
     SHOULD BE READ CAREFULLY BEFORE INVESTING.
     INVESTING IN SMALL CAPITALIZATION SECURITIES INVOLVES SPECIAL RISKS BECAUSE
     THESE SECURITIES MAY TRADE LESS FREQUENTLY AND EXPERIENCE MORE ABRUPT PRICE
     MOVEMENTS THAN LARGE CAPITALIZATION  SECURITIES.  THE RUSSELL 2000 INDEX OF
     SMALL U.S. COMPANIES,  THE S&P 500 INDEX OF THE LARGEST U.S. COMPANIES, AND
     THE VALUE LINE COMPOSITE INDEX (COMPRISED OF EQUALLY WEIGHTED  POSITIONS IN
     EVERY STOCK  COVERED IN THE VALUE LINE  INVESTMENT  SURVEY)  ARE  UNMANAGED
     INDICATORS  OF  STOCK  MARKET   PERFORMANCE.   DIVIDENDS   ARE   CONSIDERED
     REINVESTED. YOU CANNOT INVEST DIRECTLY IN AN INDEX.
 (c) INCLUDES  THE EFFECT OF THE MAXIMUM  5.75% SALES CHARGE AT THE BEGINNING OF
     THE PERIOD.
 (d) PERFORMANCE  RESULTS  INCLUDE  THE  DEFERRED  SALES CHARGES FOR THE CLASS B
     SHARES UPON REDEMPTION AT THE END OF  THE QUARTER,  SIX  MONTHS, ONE  YEAR,
     THREE  YEAR, AND SINCE  INCEPTION  PERIODS  OF 5%,  5%,  5%,  3%,  AND  2%,
     RESPECTIVELY, OF THE FUND'S NAV AT THE TIME OF PURCHASE OR SALE,  WHICHEVER
     IS LOWER. CLASS B SHARES ARE NOT AVAILABLE FOR NEW PURCHASES.
 (e) PERFORMANCE  RESULTS  INCLUDE THE  DEFERRED  SALES  CHARGE  FOR THE CLASS C
     SHARES UPON REDEMPTION  AT THE END OF THE QUARTER, SIX MONTHS, AND ONE YEAR
     PERIODS OF 1% OF THE FUND'S NAV AT THE TIME OF PURCHASE OR SALE,  WHICHEVER
     IS LOWER.
 *   PERFORMANCE  IS CALCULATED  SINCE INCEPTION OF CLASS AAA SHARES ON DECEMBER
     31, 2002.
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
 We have  separated  the  portfolio  manager's  commentary  from the  financial
 statements and investment  portfolio due to 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.
- --------------------------------------------------------------------------------


THE GABELLI WOODLAND SMALL CAP VALUE FUND
DISCLOSURE OF FUND EXPENSES (UNAUDITED)
For the Six Month Period from October 1, 2006 through March 31, 2007
                                                                   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 a 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 a 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  costs (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  provides  information  about actual  account
values and actual expenses. You may use this section to help 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 during the past six months,  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" to estimate
the expenses you paid during this period.

HYPOTHETICAL 5% RETURN:  This section provides  information  about  hypothetical
account  values and  hypothetical  expenses  based on the Fund's actual  expense
ratio. It assumes a hypothetical  annualized return of 5% before expenses during
the period shown. In this case - because the hypothetical return used is NOT the
Fund's  actual  return - the  results  do not apply to your  investment  and you
cannot use the  hypothetical  account  value and expense to estimate  the actual
ending  account  balance or expenses  you paid for the period.  This  example is
useful in making  comparisons  of the ongoing costs of investing in the Fund and
other  funds.  To do so,  compare  this  5%  hypothetical  example  with  the 5%
hypothetical examples that appear in shareholder reports of other funds.

Please note that the  expenses  shown in the table are meant to  highlight  your
ongoing  costs only and do not  reflect  any  transactional  costs such as sales
charges (loads),  redemption fees, or exchange fees, if any, which are described
in the Prospectus. If these costs were applied to your account, your costs would
be higher.  Therefore, the 5% hypothetical return is useful in comparing ongoing
costs only,  and will not help you determine the relative  total costs of owning
different funds.

                   Beginning         Ending      Annualized   Expenses
                 Account Value   Account Value     Expense  Paid During
                   10/01/06         03/31/07        Ratio      Period*
- --------------------------------------------------------------------------------
THE GABELLI WOODLAND SMALL CAP VALUE FUND
- --------------------------------------------------------------------------------
ACTUAL FUND RETURN
Class AAA          $1,000.00       $1,133.40        2.02%      $10.80
Class A            $1,000.00       $1,136.00        2.02%      $10.82
Class B            $1,000.00       $1,129.80        2.77%      $14.79
Class C            $1,000.00       $1,129.40        2.77%      $14.79
HYPOTHETICAL 5% RETURN
Class AAA          $1,000.00       $1,014.94        2.02%      $10.20
Class A            $1,000.00       $1,014.94        2.02%      $10.20
Class B            $1,000.00       $1,011.18        2.77%      $13.97
Class C            $1,000.00       $1,011.18        2.77%      $13.97

*Expenses  are equal to the  Fund's  annualized  expense  ratio for the last six
 months  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 365.

                                       2


SUMMARY OF PORTFOLIO HOLDINGS (UNAUDITED)

The following table presents portfolio holdings as a percent of total net assets
as of March 31, 2007:


THE GABELLI WOODLAND SMALL CAP VALUE FUND

Equipment and Supplies ............................  10.2%
Diversified Industrial ............................   8.7%
Food and Beverage .................................   8.3%
Consumer Products .................................   8.3%
Business Services .................................   7.9%
Financial Services ................................   7.4%
Computer Software and Services ....................   6.9%
Health Care .......................................   6.9%
Hotels and Gaming .................................   6.6%
U.S. Government Obligations .......................   5.5%
Entertainment .....................................   4.6%
Energy and Utilities ..............................   4.1%
Specialty Chemicals ...............................   3.4%
Aerospace .........................................   3.0%
Aviation: Parts and Services ......................   2.9%
Retail ............................................   2.5%
Communications Equipment ..........................   1.7%
Automotive: Parts and Accessories .................   1.4%
Other Assets and Liabilities (Net) ................  (0.3)%
                                                    -------
                                                    100.0%
                                                    =======


THE FUND FILES A COMPLETE SCHEDULE OF PORTFOLIO HOLDINGS WITH THE SECURITIES AND
EXCHANGE  COMMISSION (THE "SEC") FOR THE FIRST AND THIRD QUARTERS OF EACH FISCAL
YEAR ON FORM N-Q, THE LAST OF WHICH WAS FILED FOR THE QUARTER ENDED DECEMBER 31,
2006.  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 IS AVAILABLE ON THE
SEC'S  WEBSITE AT  WWW.SEC.GOV  AND MAY ALSO BE REVIEWED AND COPIED AT THE SEC'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.


PROXY VOTING

The Fund files Form N-PX with its complete proxy voting record for the 12 months
ended June 30th,  no later than August 31st of each year. A  description  of the
Fund's  proxy  voting  policies,  procedures,  and how the  Fund  voted  proxies
relating to portfolio  securities is available without charge,  upon request, by
(i) calling 800-GABELLI (800-422-3554); (ii) writing to The Gabelli Funds at One
Corporate  Center,  Rye, NY  10580-1422;  or (iii) visiting the SEC's website at
www.sec.gov.

                                       3


THE GABELLI WOODLAND SMALL CAP VALUE FUND
SCHEDULE OF INVESTMENTS -- MARCH 31, 2007 (UNAUDITED)
================================================================================

                                                                  MARKET
       SHARES                                        COST          VALUE
       ------                                        ----         ------
              COMMON STOCKS -- 94.8%
              AEROSPACE -- 3.0%
       3,275  Alliant Techsystems Inc.+ ...........$  149,145   $  287,938
                                                   ----------   ----------
              AUTOMOTIVE: PARTS AND ACCESSORIES -- 1.4%
       6,240  Midas Inc.+ .........................   122,584      134,597
                                                   ----------   ----------
              AVIATION: PARTS AND SERVICES -- 2.9%
      10,675  EDO Corp. ...........................   289,034      279,685
                                                   ----------   ----------
              BUSINESS SERVICES -- 7.9%
      41,700  AMICAS Inc.+ ........................   189,424      118,428
       7,890  Deluxe Corp. ........................   193,110      264,552
       3,680  Imation Corp. .......................   155,361      148,598
       3,580  The Brink's Co. .....................    86,901      227,151
                                                   ----------   ----------
                                                      624,796      758,729
                                                   ----------   ----------
              COMMUNICATIONS EQUIPMENT -- 1.7%
      15,320  Andrew Corp.+ .......................   168,324      162,239
                                                   ----------   ----------
              COMPUTER SOFTWARE AND SERVICES -- 6.9%
      17,040  eResearch Technology Inc.+ ..........   124,779      133,935
       3,340  John H. Harland Co. .................   114,989      171,108
      33,280  Lawson Software Inc.+ ...............   252,294      269,235
       9,760  ProQuest Co.+ .......................   130,162       87,840
                                                   ----------   ----------
                                                      622,224      662,118
                                                   ----------   ----------
              CONSUMER PRODUCTS -- 8.3%
      10,130  Alberto-Culver Co. ..................   217,343      231,775
      13,490  Callaway Golf Co. ...................   212,181      212,602
       4,435  Church & Dwight Co. Inc. ............    96,869      223,302
      13,530  Sally Beauty Holdings Inc.+ .........   111,710      124,341
                                                   ----------   ----------
                                                      638,103      792,020
                                                   ----------   ----------
              DIVERSIFIED INDUSTRIAL -- 8.7%
      11,180  Griffon Corp.+ ......................   238,951      276,705
      30,600  Magnetek Inc.+ ......................   152,731      154,224
       5,250  Texas Industries Inc. ...............   182,727      396,532
                                                   ----------   ----------
                                                      574,409      827,461
                                                   ----------   ----------
              ENERGY AND UTILITIES -- 4.1%
       2,879  ALLETE Inc. .........................    82,983      134,219
       5,420  Comstock Resources Inc.+ ............   152,169      148,400
       5,740  Mariner Energy Inc.+ ................   106,895      109,806
                                                   ----------   ----------
                                                      342,047      392,425
                                                   ----------   ----------
              ENTERTAINMENT -- 4.6%
      17,080  Discovery Holding Co., Cl. A+ .......   263,567      326,740
       3,430  Steinway Musical Instruments Inc. ...   117,419      110,686
                                                   ----------   ----------
                                                      380,986      437,426
                                                   ----------   ----------
              EQUIPMENT AND SUPPLIES -- 10.2%
      17,220  C&D Technologies Inc. ...............    95,800       86,617
      35,900  FSI International Inc.+ .............   214,190      160,473
       6,295  Mueller Water Products Inc., Cl. B ..   110,766       84,290
      11,360  Tennant Co. .........................   215,393      357,726
       5,690  Toro Co. ............................   147,245      291,556
                                                   ----------   ----------
                                                      783,394      980,662
                                                   ----------   ----------

                                                                  MARKET
       SHARES                                         COST         VALUE
       ------                                         ----        ------
              FINANCIAL SERVICES -- 7.4%
      11,540  Franklin Bank Corp.+ ................$  195,803   $  206,220
       3,430  Hilb Rogal & Hobbs Co. ..............   145,621      168,241
      14,700  NewAlliance Bancshares Inc. .........   218,159      238,287
       5,880  USI Holdings Corp.+ .................    73,272       99,078
                                                   ----------   ----------
                                                      632,855      711,826
                                                   ----------   ----------
              FOOD AND BEVERAGE -- 8.3%
      29,000  Buca Inc.+ ..........................   154,972      159,500
       4,180  H.J. Heinz Co. ......................   160,116      196,962
       4,620  PepsiAmericas Inc. ..................    72,529      103,118
      13,580  Triarc Cos. Inc., Cl. A .............   159,346      254,354
       4,880  Triarc Cos. Inc., Cl. B .............    56,528       83,887
                                                   ----------   ----------
                                                      603,491      797,821
                                                   ----------   ----------
              HEALTH CARE -- 6.9%
       6,872  Lifecore Biomedical Inc.+ ...........    85,919      128,987
       5,130  PolyMedica Corp. ....................   175,042      217,153
       8,686  SurModics Inc.+ .....................   252,216      312,696
                                                   ----------   ----------
                                                      513,177      658,836
                                                   ----------   ----------
              HOTELS AND GAMING -- 6.6%
       6,260  Gaylord Entertainment Co.+ ..........   162,478      330,966
       4,160  Marcus Corp. ........................    99,220       96,762
       3,730  Vail Resorts Inc.+ ..................    89,453      202,651
                                                   ----------   ----------
                                                      351,151      630,379
                                                   ----------   ----------
              RETAIL -- 2.5%
      25,863  dELiA*s Inc.+ .......................   196,444      237,422
                                                   ----------   ----------
              SPECIALTY CHEMICALS -- 3.4%
       5,100  Arch Chemicals Inc. .................   148,969      159,222
       2,230  FMC Corp. ...........................   162,098      168,209
                                                   ----------   ----------
                                                      311,067      327,431
                                                   ----------   ----------
              TOTAL COMMON STOCKS ................. 7,303,231    9,079,015
                                                   ----------   ----------
     PRINCIPAL
      AMOUNT
     -------
              U.S. GOVERNMENT OBLIGATIONS -- 5.5%
   $528,000   U.S. Treasury Bill,
                5.211%++, 04/05/07 ................   527,774      527,774
                                                   ----------   ----------
              TOTAL
                INVESTMENTS -- 100.3% .............$7,831,005    9,606,789
                                                   ==========
              OTHER ASSETS AND
                LIABILITIES (NET) -- (0.3)% ....................   (30,317)
                                                                ----------
              NET ASSETS -- 100.0% .............................$9,576,472
                                                                ==========
- ----------------
+  Non-income producing security.
++ Represents annualized yield at date of purchase.

                 See accompanying notes to financial statements.

                                       4


                    THE GABELLI WOODLAND SMALL CAP VALUE FUND


STATEMENT OF ASSETS AND LIABILITIES
MARCH 31, 2007 (UNAUDITED)
================================================================================

ASSETS:
  Investments, at value (cost $7,831,005) ........................ $9,606,789
  Cash ...........................................................     23,870
  Dividends receivable ...........................................      4,824
  Receivable for Fund shares sold ................................      1,826
  Prepaid expense ................................................      8,307
                                                                   ----------
  TOTAL ASSETS ...................................................  9,645,616
                                                                   ----------
LIABILITIES:
  Payable for legal and audit fees ...............................     26,035
  Payable for Fund shares redeemed ...............................     18,310
  Payable for investment advisory fees ...........................      4,449
  Payable for distribution fees ..................................      2,329
  Payable for shareholder
    communications expenses ......................................     13,086
  Payable for shareholder services fees ..........................      3,516
  Other accrued expenses .........................................      1,419
                                                                   ----------
  TOTAL LIABILITIES ..............................................     69,144
                                                                   ----------
  NET ASSETS applicable to 809,592
    shares outstanding ........................................... $9,576,472
                                                                   ==========
NET ASSETS CONSIST OF:
  Paid-in capital, each class at $0.001 par value ................ $7,341,068
  Accumulated net investment income ..............................     47,119
  Accumulated net realized gain on investments ...................    412,501
  Net unrealized appreciation on investments .....................  1,775,784
                                                                   ----------
  NET ASSETS ..................................................... $9,576,472
                                                                   ==========

SHARES OF CAPITAL STOCK:
  CLASS AAA:
  Net Asset Value, offering and redemption
    price per share ($9,135,646 / 771,343
    shares outstanding; 100,000,000 shares
    authorized) ..................................................     $11.84
                                                                       ======
  CLASS A:
  Net Asset Value and redemption price per share
    ($60,670 / 5,091 shares outstanding;
    50,000,000 shares authorized) ................................     $11.92
                                                                       ======
  Maximum offering price per share (NAV / .9425,
    based on maximum sales charge of 5.75% of
    the offering price) ..........................................     $12.65
                                                                       ======
  CLASS B:
  Net Asset Value and offering price per share
    ($174 / 14.65 shares outstanding;
    50,000,000 shares authorized) ................................     $11.88(a)
                                                                       ======
  CLASS C:
  Net Asset Value and offering price per share
    ($379,982 / 33,143 shares outstanding;
    50,000,000 shares authorized) ................................     $11.46(a)
                                                                       ======
- -------------
(a) Redemption price varies based on length of time held.


STATEMENT OF OPERATIONS
FOR THE SIX MONTHS ENDED MARCH 31, 2007 (UNAUDITED)
================================================================================

INVESTMENT INCOME:
  Dividends .................................................    $   181,019
  Interest ..................................................          7,564
                                                                 -----------
  TOTAL INVESTMENT INCOME ...................................        188,583
                                                                 -----------
EXPENSES:
  Investment advisory fees ..................................         49,824
  Distribution fees - Class AAA .............................         11,824
  Distribution fees - Class A ...............................             97
  Distribution fees - Class B ...............................              1
  Distribution fees - Class C ...............................          2,139
  Legal and audit fees ......................................         15,265
  Registration expenses .....................................         12,911
  Shareholder communications expenses .......................         12,352
  Shareholder services fees .................................          7,320
  Custodian fees ............................................          3,366
  Interest expense ..........................................            991
  Directors' fees ...........................................            194
  Miscellaneous expenses ....................................          2,587
                                                                 -----------
  TOTAL EXPENSES BEFORE FEES WAIVED AND
    EXPENSES REIMBURSED BY ADVISER ..........................        118,871
                                                                 -----------
  LESS:
    Fees waived and expenses reimbursed
      by Adviser ............................................        (16,685)
    Custodian fee credits ...................................           (110)
                                                                 -----------
  NET EXPENSES ..............................................        102,076
                                                                 -----------
  NET INVESTMENT INCOME .....................................         86,507
                                                                 -----------
NET REALIZED AND UNREALIZED GAIN ON INVESTMENTS:
  Net realized gain on investments ..........................        709,754
  Net change in unrealized appreciation/
    depreciation on investments .............................        467,946
                                                                 -----------
NET REALIZED AND UNREALIZED GAIN
  ON INVESTMENTS ............................................      1,177,700
                                                                 -----------
NET INCREASE IN NET ASSETS RESULTING
  FROM OPERATIONS ...........................................    $ 1,264,207
                                                                 ===========

                 See accompanying notes to financial statements.

                                       5


                    THE GABELLI WOODLAND SMALL CAP VALUE FUND

STATEMENT OF CHANGES IN NET ASSETS
================================================================================


                                                                                SIX MONTHS ENDED
                                                                                 MARCH 31, 2007        YEAR ENDED
                                                                                   (UNAUDITED)      SEPTEMBER 30, 2006
                                                                                   ------------     ------------------
                                                                                                 
OPERATIONS:
  Net investment income (loss) ............................................        $     86,507        $    (93,708)
  Net realized gain on investments ........................................             709,754           2,164,088
  Net change in unrealized appreciation/depreciation on investments .......             467,946          (2,049,195)
                                                                                   ------------        ------------
  NET INCREASE IN NET ASSETS RESULTING FROM OPERATIONS ....................           1,264,207              21,185
                                                                                   ------------        ------------
DISTRIBUTIONS TO SHAREHOLDERS:
  Net investment income
    Class AAA .............................................................             (39,315)                 --
    Class A ...............................................................                 (73)                 --
                                                                                   ------------        ------------
                                                                                        (39,388)                 --
                                                                                   ------------        ------------
  Net realized gain on investments
    Class AAA .............................................................          (2,044,420)           (973,344)
    Class A ...............................................................             (10,470)             (9,260)
    Class B ...............................................................                 (36)                (13)
    Class C ...............................................................             (99,535)            (24,564)
                                                                                   ------------        ------------
                                                                                     (2,154,461)         (1,007,181)
                                                                                   ------------        ------------
  TOTAL DISTRIBUTIONS TO SHAREHOLDERS .....................................          (2,193,849)         (1,007,181)
                                                                                   ------------        ------------
CAPITAL SHARE TRANSACTIONS:
    Class AAA .............................................................             883,790          (1,759,221)
    Class A ...............................................................             (40,998)              2,012
    Class B ...............................................................                  36                  13
    Class C ...............................................................               1,753             268,884
                                                                                   ------------        ------------
  NET INCREASE (DECREASE) IN NET ASSETS FROM CAPITAL SHARE TRANSACTIONS ...             844,581          (1,488,312)
                                                                                   ------------        ------------
  REDEMPTION FEES .........................................................                   3                   1
                                                                                   ------------        ------------
  NET DECREASE IN NET ASSETS ..............................................             (85,058)         (2,474,307)

NET ASSETS:
  Beginning of period .....................................................           9,661,530          12,135,837
                                                                                   ------------        ------------
  End of period (including undistributed net investment income of
    $47,119 and $0, respectively) .........................................        $  9,576,472        $  9,661,530
                                                                                   ============        ============


                 See accompanying notes to financial statements.

                                       6


THE GABELLI WOODLAND SMALL CAP VALUE FUND
NOTES TO FINANCIAL STATEMENTS (UNAUDITED)
================================================================================

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.  The Fund's primary objective is capital  appreciation.  The Fund's
Adviser currently  characterizes small capitalization  companies for the Fund as
those with a total market value at the time of investment  not greater than that
of the largest  company in the Russell 2000 Index or $3.0 billion,  whichever is
greater. The Fund commenced investment operations on December 31, 2002.

2. SIGNIFICANT  ACCOUNTING POLICIES.  The preparation of financial statements in
accordance with United States ("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 a foreign market are generally valued
at the preceding  closing values of such securities on the relevant market,  but
may be fair valued  pursuant to  procedures  established  by the Board if market
conditions change  significantly after the close of the foreign market but prior
to the  close of  business  on the day the  securities  are being  valued.  Debt
instruments  with  remaining  maturities  of 60 days or less that are not credit
impaired are valued at amortized cost,  unless the Board  determines such amount
does not reflect the securities' fair value, in which case these securities will
be fair valued 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 average of the latest 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
fair  valued as  determined  by 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 American  Depository
Receipts  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.

                                       7


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

In September 2006, the Financial  Accounting Standards Board (the "FASB") issued
Statement  of  Financial   Accounting   Standards   ("SFAS")   157,  Fair  Value
Measurements,  which  clarifies  the  definition  of  fair  value  and  requires
companies  to expand  their  disclosure  about the use of fair  value to measure
assets and  liabilities  in interim  and annual  periods  subsequent  to initial
recognition.  Adoption of SFAS 157  requires  the use of the price that would be
received  to sell  an  asset  or paid to  transfer  a  liability  in an  orderly
transaction  between market  participants at the  measurement  date. SFAS 157 is
effective  for  financial  statements  issued for fiscal years  beginning  after
November 15, 2007, and interim  periods within those fiscal years. At this time,
management  is in the process of reviewing the  requirement  of SFAS 157 against
its current valuation policies to determine future applicability.

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 March
31, 2007, there were no open repurchase agreements.

FOREIGN  SECURITIES.  The Fund  may  directly  purchase  securities  of  foreign
issuers.  Investing in securities of foreign issuers  involves special risks not
typically  associated  with investing in securities of U.S.  issuers.  The risks
include  possible  revaluation of currencies,  the ability to repatriate  funds,
less complete financial information about companies, and possible future adverse
political  and  economic  developments.  Moreover,  securities  of many  foreign
issuers and their markets may be less liquid and their prices more volatile than
those of securities of comparable U.S. issuers.

FOREIGN  TAXES.  The Fund may be subject to  foreign  taxes on income,  gains on
investments,  or currency  repatriation,  a portion of which may be recoverable.
The Fund will accrue such taxes and  recoveries  as  applicable,  based upon its
current interpretation of tax rules and regulations that exist in the markets in
which it invests.

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 on the accrual
basis.  Premiums  and  discounts  on debt  securities  are  amortized  using the
effective  yield  to  maturity  method.  Dividend  income  is  recorded  on  the
ex-dividend date except for certain  dividends which are recorded as soon as the
Fund is informed of the dividend.

                                       8


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

DETERMINATION   OF  NET  ASSET  VALUE  AND  CALCULATION  OF  EXPENSES.   Certain
administrative  expenses are common to, and allocated among,  various affiliated
funds.  Such allocations are made on the basis of each Fund's average net assets
or other criteria  directly  affecting the expenses as determined by the Adviser
pursuant to procedures established by the Board.

In calculating  the net asset value ("NAV") per share of each class,  investment
income, realized and unrealized gains and losses,  redemption fees, and expenses
other than class specific  expenses are allocated  daily to each class of shares
based upon the  proportion  of net assets of each class at the beginning of each
day. Distribution expenses are borne solely by the class incurring the expense.

CUSTODIAN FEE CREDITS AND INTEREST EXPENSE. When cash balances are maintained in
the  custody  account,  the Fund  receives  credits  which  are  used to  offset
custodian  fees.  The gross  expenses  paid under the  custody  arrangement  are
included in custodian fees in the Statement of Operations with the corresponding
expense offset, if any, shown as "custodian fee credits". When cash balances are
overdrawn, the Fund is charged an overdraft fee equal to 2.00% above the Federal
Funds rate on  outstanding  balances.  This  amount,  if any,  would be shown as
"interest expense" in the Statement of Operations.

DISTRIBUTIONS TO SHAREHOLDERS. Distributions to shareholders are recorded on the
ex-dividend date.  Distributions to shareholders are based on income and capital
gains as determined in accordance with Federal income tax regulations, which may
differ from income and capital gains as determined under 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 characterizations of distributions made
by the Fund.  These book/tax  differences  are either  temporary or permanent in
nature. To the extent these  differences are permanent,  adjustments are made to
the appropriate capital accounts in the period when the differences arise. These
reclassifications have no impact on the NAV of the Fund.

The tax character of  distributions  paid during the fiscal year ended September
30, 2006 was as follows:

                  DISTRIBUTIONS PAID FROM:
                  Ordinary income
                    (inclusive of short-term capital gains) ...         --
                  Net long-term capital gains ................. $1,007,181
                                                                ----------
                  Total distributions paid .................... $1,007,181
                                                                ==========

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 policy of the Fund 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.

The following  summarizes the tax cost of investments and the related unrealized
appreciation/(depreciation) at March 31, 2007:

                                        GROSS          GROSS
                                     UNREALIZED     UNREALIZED    NET UNREALIZED
                           COST     APPRECIATION   DEPRECIATION    APPRECIATION
                           ----     ------------   ------------   -------------
  Investments ......... $7,834,414   $2,013,636     $(241,261)      $1,772,375

                                       9


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

In July 2006, the FASB issued Interpretation No. 48, "Accounting for Uncertainty
in  Income  Taxes,   an   Interpretation   of  FASB  Statement  No.  109"  ("the
Interpretation").  The  Interpretation  establishes for all entities,  including
pass-through  entities  such as the Fund,  a  minimum  threshold  for  financial
statement  recognition  of the benefit of positions  taken in filing tax returns
(including  whether  an entity is  taxable in a  particular  jurisdiction),  and
requires certain expanded tax disclosures.  The Interpretation is required to be
implemented  for the Fund no later  than its  March 31,  2008 NAV,  and is to be
applied  to all open tax years as of the date of  effectiveness.  Management  is
evaluating the  application of the  Interpretation  to the Fund, and is not in a
position at this time to estimate the significance of its impact, if any, on the
Fund's financial statements.

3. INVESTMENT  ADVISORY AGREEMENT AND OTHER  TRANSACTIONS.  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 its 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  affiliated
persons of the Adviser.

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
(exclusive of brokerage fees,  interest,  taxes, and extraordinary  expenses) at
2.00%,  2.00%,  2.75%,  and 2.75% of the value of the Fund's  average  daily net
assets for Class AAA,  Class A, Class B, and Class C Shares,  respectively.  For
the six months  ended March 31,  2007,  the Adviser  reimbursed  the Fund in the
amount of $16,685.  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 the
applicable expense  limitations.  At March 31, 2007, the cumulative amount which
the Fund may repay the Adviser is $110,389.

The  Corporation  pays each Director that is not  considered to be an affiliated
person an annual retainer of $6,000 plus $1,000 for each Board meeting  attended
and they are  reimbursed  for any out of pocket  expenses  incurred in attending
meetings.  All  Board  committee  members  receive  $500 per  meeting  attended.
Directors who are directors or employees of the Adviser or an affiliated company
receive no compensation or expense reimbursement from the Fund.

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 six months  ended March 31,  2007,  other than  short-term  U.S.  Government
securities, aggregated $2,529,436 and $3,981,837, respectively.

                                       10


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

6. TRANSACTIONS WITH AFFILIATES. During the six months ended March 31, 2007, the
Fund paid  brokerage  commissions  of $512 to Gabelli &  Company.  Additionally,
Gabelli & Company  informed  the Fund that it  received  $1,497  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  arrangement  bear  interest at 0.75% above the Federal Funds rate on
outstanding balances. This amount, if any, is shown as "interest expense" in the
Statement of Operations. At March 31, 2007, there were no borrowings outstanding
from the line of credit.

The  average  daily  amount of  borrowings  outstanding  from the line of credit
within the six months ended March 31, 2007 was $26,989  with a weighted  average
interest rate of 6.03%.  The maximum amount  borrowed at any time during the six
months ended March 31, 2007 was $395,000.

8. CAPITAL STOCK TRANSACTIONS.  The Fund currently offers four classes of shares
- - Class AAA Shares,  Class A Shares,  Class B Shares, and Class C Shares.  Class
AAA Shares are offered only to investors  who acquire them directly from Gabelli
& Company, or through selected  broker/dealers,  or the transfer agent 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 and automatically  convert to Class
A Shares  approximately eight years after the original purchase.  The applicable
CDSC is equal to a  declining  percentage  of the lesser of the NAV 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 1.00% CDSC for one year
after  purchase.  Class B Shares are available only through  exchange of Class B
Shares of other funds  distributed by Gabelli & Company.  The Board has approved
Class I Shares which have not been offered publicly.

The Fund imposes a redemption fee of 2.00% on Class AAA Shares,  Class A Shares,
Class B Shares,  and Class C Shares that are  redeemed or exchanged on or before
the  seventh day after the date of a purchase.  The  redemption  fee is deducted
from  the  proceeds  otherwise  payable  to the  redeeming  shareholders  and is
retained by the Fund.  The  redemption  fees retained by the Fund during the six
months  ended  March 31,  2007 and the fiscal  year  ended  September  30,  2006
amounted to $3 and $1, respectively.

The  redemption fee will not apply to redemptions of shares where (i) the shares
were   purchased   through   automatic   reinvestment   of  dividends  or  other
distributions,  (ii) the  redemption is initiated by the Fund,  (iii) the shares
were purchased  through programs that collect the redemption fees at the program
level and remit  them to the Fund,  or (iv)the  shares  were  purchased  through
programs that the Adviser determines to have appropriate anti-short-term trading
policies  in place or as to which  the  Adviser  has  received  assurances  that
look-through  redemption  fee  procedures or effective  anti-short-term  trading
policies and procedures are in place.

                                       11


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

Transactions in shares of capital stock were as follows:


                                                               SIX MONTHS ENDED
                                                                MARCH 31, 2007                    YEAR ENDED
                                                                  (UNAUDITED)                 SEPTEMBER 30, 2006
                                                            ------------------------         -----------------------
                                                              SHARES        AMOUNT             SHARES      AMOUNT
                                                            ---------    -----------         ---------   -----------
                                                                   CLASS AAA                        CLASS AAA
                                                            ------------------------         -----------------------
                                                                                             
Shares sold ...............................................   24,512     $   322,692           75,819    $ 1,059,134
Shares issued upon reinvestment of distributions ..........  168,367       1,958,111           69,511        930,753
Shares redeemed ........................................... (106,043)     (1,397,013)        (269,630)    (3,749,108)
                                                            --------     -----------         --------    -----------
  Net increase/(decrease) .................................   86,836     $   883,790         (124,300)   $(1,759,221)
                                                            ========     ===========         ========    ===========
                                                                    CLASS A                          CLASS A
                                                            ------------------------         -----------------------
Shares sold ...............................................    1,239     $    16,101            1,276    $    17,788
Shares issued upon reinvestment of distributions ..........      902          10,543              691          9,260
Shares redeemed ...........................................   (4,553)        (67,642)          (1,812)       (25,036)
                                                            --------     -----------         --------    -----------
  Net increase/(decrease) .................................   (2,412)    $   (40,998)             155    $     2,012
                                                            ========     ===========         ========    ===========
                                                                    CLASS B                          CLASS B
                                                            ------------------------         -----------------------
Shares issued upon reinvestment of distributions ..........        3     $        36                1    $        13
                                                            --------     -----------         --------    -----------
  Net increase ............................................        3     $        36                1    $        13
                                                            ========     ===========         ========    ===========
                                                                    CLASS C                          CLASS C
                                                            ------------------------         -----------------------
Shares sold ...............................................      540     $     6,300           18,046    $   249,342
Shares issued upon reinvestment of distributions ..........    8,824          99,535            1,872         24,565
Shares redeemed ...........................................   (8,887)       (104,082)            (378)        (5,023)
                                                            --------     -----------         --------    -----------
  Net increase ............................................      477     $     1,753           19,540    $   268,884
                                                            ========     ===========         ========    ===========


9.  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.

10. OTHER MATTERS.  The Adviser and/or  affiliates  received  subpoenas from the
Attorney General of the State of New York and the SEC requesting  information on
mutual fund share  trading  practices  involving  certain  funds  managed by the
Adviser.  GAMCO  Investors,   Inc.  ("GAMCO"),  the  Adviser's  parent  company,
responded to these  requests for documents and  testimony.  In June 2006,  GAMCO
began discussions with the SEC regarding a possible resolution of their inquiry.
In February  2007,  the Adviser made an offer of  settlement to the staff of the
SEC for  communication  to the Commission for its  consideration to resolve this
matter.  This offer of settlement is subject to agreement regarding the specific
language of the SEC's administrative order and other settlement documents.  On a
separate matter, in September 2005, the Adviser was informed by the staff of the
SEC that the staff may recommend to the Commission that an administrative remedy
and a monetary penalty be sought from the Adviser in connection with the actions
of two of seven  closed-end  funds  managed by the  Adviser  relating to Section
19(a)  and Rule  19a-1 of the 1940  Act.  These  provisions  require  registered
investment  companies  to provide  written  statements  to  shareholders  when a
dividend is made from a source other than net investment  income.  While the two
closed-end funds sent annual statements and provided other materials  containing
this information, the funds did not send written statements to shareholders with
each  distribution in 2002 and 2003. The Adviser  believes that all of the funds
are now in  compliance.  The Adviser  believes  that these matters would have no
effect on the Fund or any material  adverse effect on the Adviser or its ability
to manage the Fund.

                                       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        Net       Realized and    Total                      Net
    Period        Value,      Investment    Unrealized      from           Net     Realized
    Ended       Beginning       Income/       Gain on    Investment    Investment   Gain on         Total
September 30    of Period     (Loss)(a)     Investments  Operations      Income   Investments   Distributions
- ------------    ---------     ----------    -----------  ----------    ---------- -----------   -------------
                                                                              
CLASS AAA
  2007(d)        $13.35         $ 0.11         $1.61       $ 1.72        $(0.06)    $(3.17)        $(3.23)
  2006            14.64         (0.12)          0.07        (0.05)           --      (1.24)         (1.24)
  2005            12.79         (0.11)          2.69         2.58            --      (0.73)         (0.73)
  2004            10.58         (0.14)          2.38         2.24            --      (0.03)         (0.03)
  2003(h)         10.00         (0.07)          0.65         0.58            --         --             --
CLASS A
  2007(d)        $13.36         $ 0.18         $1.57       $ 1.75        $(0.02)    $(3.17)        $(3.19)
  2006            14.65         (0.12)          0.07        (0.05)           --      (1.24)         (1.24)
  2005            12.79         (0.09)          2.68         2.59            --      (0.73)         (0.73)
  2004            10.57         (0.14)          2.39         2.25            --      (0.03)         (0.03)
  2003(h)         10.00         (0.07)          0.64         0.57            --         --             --
CLASS B
  2007(d)        $13.37         $ 0.05         $1.63       $ 1.68            --     $(3.17)        $(3.17)
  2006            14.77         (0.25)          0.09        (0.16)           --      (1.24)         (1.24)
  2005            12.98         (0.21)          2.73         2.52            --      (0.73)         (0.73)
  2004            10.59          0.02           2.40         2.42            --      (0.03)         (0.03)
  2003(h)         10.00         (0.12)          0.71         0.59            --         --             --
CLASS C
  2007(d)        $13.00         $ 0.06         $1.57       $ 1.63            --     $(3.17)        $(3.17)
  2006            14.39         (0.21)          0.06        (0.15)           --      (1.24)         (1.24)
  2005            12.66         (0.20)          2.66         2.46            --      (0.73)         (0.73)
  2004            10.55         (0.23)          2.37         2.14            --      (0.03)         (0.03)
  2003(h)         10.00         (0.11)          0.66         0.55            --         --             --




                                            RATIOS TO AVERAGE NET ASSETS/SUPPLEMENTAL DATA
                          ----------------------------------------------------------------------------------
                                                                         Expenses     Expenses
                          Net Asset             Net Assets                Net of       Before
    Period                  Value,                End of        Net       Waivers/     Waivers/   Portfolio
    Ended      Redemption   End of     Total     Period     Investment   Reimburse-   Reimburse-   Turnover
September 30     Fees(a)    Period    Return+  (in 000's)  Income/(Loss)   ments(b)     ments(c)     Rate
- ------------   ----------   ------    -------   --------   ------------- ----------   ----------  ----------
                                                                              
CLASS AAA
  2007(d)       $0.00(e)   $11.84      13.34%   $ 9,135       1.76%(f)     2.02%(f)     2.35%(f)      26%
  2006           0.00(e)    13.35      (0.35)     9,137      (0.84)        2.01         2.31          59
  2005           0.00(e)    14.64      20.67     11,839      (0.78)        2.01(g)      2.99          35
  2004             --       12.79      21.22      3,388      (1.14)        2.00         5.94          45
  2003(h)          --       10.58       5.80      2,323      (0.97)(f)     2.00(f)     15.05(f)       39
CLASS A
  2007(d)       $0.00(e)   $11.92      13.60%   $    61       2.66%(f)     2.02%(f)     2.35%(f)      26%
  2006           0.00(e)    13.36      (0.36)       100      (0.83)        2.01         2.31          59
  2005           0.00(e)    14.65      20.76        108      (0.68)        2.01(g)      3.17          35
  2004             --       12.79      21.34         47      (1.16)        2.00         5.94          45
  2003(h)          --       10.57       5.70          3      (0.97)(f)     2.00(f)     15.05(f)       39
CLASS B
  2007(d)       $0.00(e)   $11.88      12.98%   $   0.1       0.75%(f)     2.77%(f)     3.10%(f)      26%
  2006           0.00(e)    13.37      (1.19)       0.1      (1.77)        2.76         3.06          59
  2005           0.00(e)    14.77      19.86        0.1      (1.50)        2.75(g)      3.87          35
  2004             --       12.98      22.91        0.1       0.18         2.75         6.69          45
  2003(h)          --       10.59       5.90        0.1      (1.72)(f)     2.75(f)     15.80(f)       39
CLASS C
  2007(d)       $0.00(e)   $11.46      12.94%   $   380       0.99%(f)     2.77%(f)     3.10%(f)      26%
  2006           0.00(e)    13.00      (1.11)       425      (1.58)        2.76         3.06          59
  2005           0.00(e)    14.39      19.91        189      (1.46)        2.76(g)      3.87          35
  2004             --       12.66      20.33         41      (1.88)        2.75         6.69          45
  2003(h)          --       10.55       5.50        118      (1.72)(f)     2.75(f)     15.80(f)       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 distributions and does not reflect applicable
    sales charges. Total return for a period of less than one year is not
    annualized.
(a) Per share amounts have been calculated using the average shares outstanding
    method.
(b) The Fund incurred interest expense during the six months ended March 31,
    2007 and the fiscal year ended September 30, 2006. If interest expense had
    not been  incurred,  the ratios of operating  expenses to average net assets
    would  have been 2.00% and 2.00% (Class  AAA), 2.00% and 2.00% (Class A),
    2.75% and 2.75% (Class B), and 2.75% and 2.75% (Class C), respectively.
(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) For the period ended March 31, 2007, unaudited.
(e) Amount represents less than $0.005 per share.
(f) Annualized.
(g) The ratios do not include a reduction of expenses for custodian fee credits
    on cash balances maintained with the custodian. Including such custodian fee
    credits, the expense ratios for the fiscal year ended September 30, 2005
    would have been 2.00%, 2.00%, 2.75% and 2.75% for Class AAA, Class A, Class
    B, and Class C, respectively. Custodian  fee credits for the periods ended
    March 31, 2007 and September 30, 2006 were minimal.
(h) From commencement of investment operations  on December 31, 2002 through
    September 30, 2003.

                 See accompanying notes to financial statements.

                                       13


                    THE GABELLI WOODLAND SMALL CAP VALUE FUND

      BOARD CONSIDERATION AND RE-APPROVAL OF ADVISORY AGREEMENT (UNAUDITED)

During  the six months  ended  March 31,  2007,  the Board of  Directors  of the
Corporation  approved the continuation of the investment advisory agreement with
the Adviser  for the Fund on the basis of the  recommendation  by the  directors
(the "independent  directors") who are not "interested persons" of the Fund. The
following  paragraphs  summarize the material information and factors considered
by the  independent  directors  as well as their  conclusions  relative  to such
factors.

NATURE,  EXTENT, AND QUALITY OF SERVICES.  The independent  directors considered
information  regarding  the  portfolio  manager,  the depth of the analyst  pool
available to the Adviser and the portfolio manager, the scope of administrative,
shareholder,  and other services supervised or provided by the Adviser,  and the
absence of significant  service problems  reported to the Board. The independent
directors  noted  the  experience,  length of  service,  and  reputation  of the
portfolio manager.

INVESTMENT  PERFORMANCE.  The independent  directors  reviewed the one and three
year  performance of the Fund since inception  against a peer group of small cap
value  and  core  funds.  The  independent   directors  noted  that  the  Fund's
performance  was below  average  for the three  year  period  and  approximately
average  for the one year  period.  The  independent  directors  also  noted the
relative youth of the Fund and that the Fund's performance  improved relative to
its peers as it passed out of its ramp-up phase.

PROFITABILITY.  The independent  directors  reviewed  summary data regarding the
lack of  profitability  of the Fund to the Adviser  both with an  administrative
overhead charge and without such a charge. The independent  directors also noted
that an affiliated  broker of the Adviser received  distribution  fees and minor
amounts of sales  commissions and that the Adviser  received a moderate level of
soft dollar research benefits through the Fund's portfolio brokerage.

ECONOMIES OF SCALE.  The independent  directors  discussed the major elements of
the Adviser's cost structure and the relationship of those elements to potential
economies of scale.  The  independent  directors  agreed that economies of scale
were  not an  issue  for  this  small  and  slow  growing  Fund  that  has  been
unprofitable to the Adviser.

SHARING  OF  ECONOMIES  OF  SCALE.  The  independent  directors  noted  that the
investment  management  fee schedule for the Fund does not take into account any
potential  economies  of scale  that may  develop  or any  losses or  diminished
profitability to the Adviser in prior years.

SERVICE AND COST  COMPARISONS.  The independent  directors  compared the expense
ratios of the investment  management fee, other expenses,  and total expenses of
the Fund to similar expense ratios of the peer group of small cap value and core
funds and noted that the Adviser's  management  fee includes  substantially  all
administrative services of the Fund as well as investment advisory services. The
independent  directors  noted that the Fund's  expense ratios after waivers were
above and the Fund's size was far below  average  within this group and that the
Adviser had been waiving  substantial  portions of its fees in order to make the
Fund a more attractive investment. The independent directors also noted that the
management fee structure  before waivers was the same as that in effect for most
of the Gabelli funds.  The independent  directors did not compare the management
fee to the fee for other types of accounts managed by the Adviser.

CONCLUSIONS.  The independent  directors  concluded that the Fund enjoyed highly
experienced  portfolio  management  services,  good  ancillary  services  and an
improving  performance record during its limited life. The independent directors
also concluded  that the Fund's  expense ratios were  reasonable in light of the
lack of profitability to the Adviser of managing the Fund, and that economies of
scale  were not a  factor  in  their  thinking  at this  time.  The  independent
directors  did not view the  potential  profitability  of ancillary  services as
material to their decision.  On the basis of the foregoing and without assigning
particular weight to any single conclusion, the independent directors determined
to recommend  continuation  of the investment  management  agreement to the full
Board.

                                       14

- --------------------------------------------------------------------------------
     GABELLI FUNDS AND YOUR PERSONAL PRIVACY
================================================================================

     WHO ARE WE?
     The  Gabelli/GAMCO and Westwood Funds are investment  companies  registered
     with the Securities and Exchange  Commission  under the Investment  Company
     Act of 1940.  We are managed by Gabelli  Funds,  LLC and Gabelli  Advisers,
     Inc., which are affiliated with GAMCO Investors, Inc. GAMCO Investors, Inc.
     is a publicly held company that has  subsidiaries  that provide  investment
     advisory or brokerage services for a variety of clients.

     WHAT KIND OF NON-PUBLIC INFORMATION DO WE COLLECT ABOUT YOU IF YOU BECOME A
     SHAREHOLDER?
     If you apply to open an  account  directly  with us,  you will be giving us
     some non-public  information about yourself.  The non-public information we
     collect about you is:

     o  INFORMATION  YOU GIVE US ON YOUR  APPLICATION  FORM.  This could include
        your name,  address,  telephone  number,  social security  number,  bank
        account number, and other information.

     o  INFORMATION  ABOUT YOUR  TRANSACTIONS WITH US, ANY TRANSACTIONS WITH OUR
        AFFILIATES,  AND  TRANSACTIONS  WITH  THE  ENTITIES  WE HIRE TO  PROVIDE
        SERVICES TO YOU.  This would include  information  about the shares that
        you buy or redeem.  If we hire someone else to provide  services--like a
        transfer  agent--we will also have  information  about the  transactions
        that you conduct through them.

     WHAT INFORMATION DO WE DISCLOSE AND TO WHOM DO WE DISCLOSE IT?
     We do not disclose any non-public personal  information about our customers
     or former  customers  to anyone  other  than our  affiliates,  our  service
     providers who need to know such information,  and as otherwise permitted by
     law. If you want to find out what the law permits, you can read the privacy
     rules adopted by the Securities and Exchange Commission. They are in volume
     17 of the Code of Federal Regulations, Part 248. The Commission often posts
     information about its regulations on its web site, www.sec.gov.

     WHAT DO WE DO TO PROTECT YOUR PERSONAL INFORMATION?
     We restrict  access to  non-public  personal  information  about you to the
     people who need to know that  information  in order to provide  services to
     you or the Fund and to ensure that we are complying with the laws governing
     the securities business. We maintain physical,  electronic,  and procedural
     safeguards to keep your personal information confidential.
- --------------------------------------------------------------------------------

                        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 per share available daily by calling
                           800-GABELLI after 6:00 P.M.

                               BOARD OF DIRECTORS
Mario J. Gabelli, CFA                              Robert J. Morrissey
CHAIRMAN AND CHIEF                                 ATTORNEY-AT-LAW
EXECUTIVE OFFICER                                  MORRISSEY, HAWKINS & LYNCH
GAMCO INVESTORS, 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                       CHAIRMAN
AND CHIEF FINANCIAL OFFICER                        BALMAC INTERNATIONAL, INC.
KEYSPAN ENERGY CORP.

John D. Gabelli                                    Salvatore J. Zizza
SENIOR VICE PRESIDENT                              CHAIRMAN
GABELLI & COMPANY, INC.                            ZIZZA & CO., LTD.

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

James E. McKee                                     Peter D. Goldstein
SECRETARY                                          CHIEF COMPLIANCE OFFICER

Agnes Mullady
TREASURER

                                   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.
- --------------------------------------------------------------------------------

GAB840Q107SR


                                                         [GRAPHIC OMITTED]  E  P
                                                         Gabelli Triangle   P  M
                                                            MANAGEMENT      S  V
                                                            CASH FLOW
                                                             RESEARCH


                                                THE
                                                GABELLI
                                                WOODLAND
                                                SMALL CAP
                                                VALUE
                                                FUND



                                                              SEMI-ANNUAL REPORT
                                                                  MARCH 31, 2007





ITEM 2. CODE OF ETHICS.

Not applicable.



ITEM 3. AUDIT COMMITTEE FINANCIAL EXPERT.

Not applicable.



ITEM 4. PRINCIPAL ACCOUNTANT FEES AND SERVICES.

Not applicable.



ITEM 5. AUDIT COMMITTEE OF LISTED REGISTRANTS.

Not applicable.



ITEM 6. SCHEDULE OF INVESTMENTS.

Schedule of Investments in securities of unaffiliated issuers as of the close of
the  reporting  period is included as part of the report to  shareholders  filed
under Item 1 of this form.



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 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.

There have been no material  changes to the procedures by which the shareholders
may  recommend  nominees to the  registrant's  board of  directors,  where those
changes were  implemented  after the  registrant  last  provided  disclosure  in
response to the  requirements  of Item  407(c)(2)(iv)  of Regulation S-K (17 CFR
229.407) (as required by Item  22(b)(15) of Schedule 14A (17 CFR  240.14a-101)),
or this Item.


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  second
          fiscal  quarter  of  the  period  covered  by  this  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)   Not applicable.

     (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(b)  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                       5/29/07
    ----------------------------------------------------------------------------


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


Date                       5/29/07
    ----------------------------------------------------------------------------


By (Signature and Title)*  /s/ Agnes Mullady
                         -------------------------------------------------------
                           Agnes Mullady,
                           Principal Financial Officer and Treasurer


Date                       5/29/07
    ----------------------------------------------------------------------------



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