Exhibit 13.1

                   Twelve Largest Investments - March 31, 2004

================================================================================
Palm Harbor Homes, Inc.                                              $86,406,000
- --------------------------------------------------------------------------------
     Palm  Harbor  Homes,  Dallas,  Texas,  is an  integrated  manufacturer  and
retailer of manufactured  and modular housing  produced in 19 plants and sold in
30  states  by  149  company-owned  retail  stores  and  builder  locations  and
approximately  275 independent  dealers,  builders and  developers.  The company
provides financing through its subsidiary,  CountryPlace  Mortgage,  and through
its jointly-owned  mortgage banking company, BSM Financial,  and sells insurance
through its subsidiary,  Standard Casualty. Palm Harbor's high-quality homes are
designed to meet the need for attractive, affordable housing.

     During the year ended March 26,  2004,  Palm Harbor  reported a net loss of
$6,017,000  ($0.26  per  share)  on net  sales of  $578,465,000,  compared  with
earnings of  $3,221,000  ($0.14 per share) on net sales of  $573,130,000  in the
previous  year.  The March 31, 2004  closing  Nasdaq bid price of Palm  Harbor's
common stock was $20.99 per share.

     At March 31, 2004,  the  $10,931,955  investment  in Palm Harbor by Capital
Southwest  and its  subsidiary  was valued at  $86,406,000  ($11.00  per share),
consisting  of  7,855,121  restricted  shares of common  stock,  representing  a
fully-diluted equity interest of 34.4%.

================================================================================
The RectorSeal Corporation                                           $60,000,000
- --------------------------------------------------------------------------------
     The RectorSeal Corporation,  Houston, Texas, with two plants in Texas and a
plant in New York,  manufactures  specialty  chemical  products  including  pipe
thread sealants,  firestop sealants,  plastic cements and other formulations for
plumbing, HVAC, electrical and industrial applications. RectorSeal's subsidiary,
Jet-Lube,  Inc., with plants in Texas,  England and Canada,  produces anti-seize
compounds,  specialty  lubricants  and other products used in industrial and oil
field  applications.  Another subsidiary  produces a line of automotive chemical
products sold under the Cargo and Blue Magic trade names. RectorSeal also owns a
20% equity interest in The Whitmore Manufacturing Company (described on page 8).

     During the year ended  March 31,  2004,  RectorSeal  earned  $6,235,000  on
revenues of $65,883,000,  compared with earnings of $6,799,000 ($5,720,000 after
subtracting  extraordinary  tax  credits)  on  revenues  of  $63,161,000  in the
previous  year.  RectorSeal's  earnings  do not  reflect  its 20%  equity in The
Whitmore Manufacturing Company.

     At March 31, 2004,  Capital  Southwest  owned 100% of  RectorSeal's  common
stock having a cost of $52,600 and a value of $60,000,000.

================================================================================
Encore Wire Corporation                                              $59,939,000
- --------------------------------------------------------------------------------
     Encore Wire  Corporation,  McKinney,  Texas,  manufactures  a broad line of
copper  electrical  building  wire and cable  including  non-metallic  sheathed,
underground  feeder  and THHN  wire and cable for  residential,  commercial  and
industrial  construction.   Encore's  products  are  sold  through  large-volume
distributors and building materials retailers.

     For the year  ended  December  31,  2003,  Encore  reported  net  income of
$14,376,000  ($0.94 per share) on net sales of  $384,750,000,  compared with net
income of  $5,964,000  ($0.39  per  share) on net sales of  $285,207,000  in the
previous year.  The March 31, 2004 closing  Nasdaq bid price of Encore's  common
stock was $37.23 per share.

     At March  31,  2004,  the  $5,800,000  investment  in  2,724,500  shares of
Encore's  restricted  common stock by Capital  Southwest and its  subsidiary was
valued at $59,939,000  ($22.00 per share),  representing a fully-diluted  equity
interest of 16.9%.

================================================================================
Skylawn Corporation                                                  $40,000,000
- --------------------------------------------------------------------------------
     Skylawn  Corporation,  Hayward,  California,  owns and operates cemeteries,
mausoleums and mortuaries. Skylawn's operations, all of which are in California,
include a major cemetery in San Mateo,  a mausoleum and an adjacent  mortuary in
Oakland and cemeteries, mausoleums and mortuaries in Hayward and Sacramento. The
company  recently  acquired  a funeral  home in San  Bruno  and will soon  begin
building a major  funeral home on the grounds of its San Mateo County  cemetery.
Its insurance  company and funeral and cemetery trusts enable Skylawn's  clients
to make pre-need arrangements.

     For the fiscal  year  ended  March 31,  2004,  Skylawn  reported  unaudited
earnings of  $2,850,000  on  revenues of  $25,452,000,  compared  with  restated
earnings of $2,928,000 on revenues of $24,871,000 in the previous year.

     At March 31, 2004,  Capital  Southwest owned 100% of Skylawn  Corporation's
common stock, which had a cost of $4,510,400 and was valued at $40,000,000.



================================================================================
Alamo Group Inc.                                                     $31,034,000
- --------------------------------------------------------------------------------
     Alamo Group Inc.,  Seguin,  Texas, is a leading designer,  manufacturer and
distributor of heavy-duty, tractor and truck mounted mowing and other vegetation
maintenance equipment,  street-sweeping equipment and replacement parts. Founded
in  1969,   Alamo  Group  operates  15   manufacturing   facilities  and  serves
governmental,  industrial and agricultural  markets in the U.S., Europe,  Canada
and Australia.

     For the year ended December 31, 2003, Alamo reported  consolidated earnings
of  $8,038,000  ($0.82 per share) on net sales of  $279,078,000,  compared  with
earnings of  $6,382,000  ($0.65 per share) on net sales of  $259,435,000  in the
previous  year.  The March 31, 2004 closing NYSE market price of Alamo's  common
stock was $17.39 per share.

     At March 31, 2004, the $2,065,047  investment in Alamo by Capital Southwest
and its subsidiary was valued at $31,034,000  ($11.00 per share),  consisting of
2,821,300 restricted shares of common stock, representing a fully-diluted equity
interest of 27.2%.

================================================================================
Media Recovery, Inc.                                                 $17,000,000
- --------------------------------------------------------------------------------
     Media  Recovery,  Inc.,  Graham,  Texas,  distributes  computer  and office
automation  supplies and accessories to corporate  customers  through its direct
sales force with 29 offices in 22 states. Its Shockwatch  division  manufactures
impact and tilt monitoring  devices used to detect mishandled  shipments.  Media
Recovery's  subsidiary,   The  Damage  Prevention  Company,   Denver,  Colorado,
manufactures  dunnage  products  used to prevent  damage in  trucking,  rail and
export container shipments.

     During the year ended  September  30,  2003,  Media  Recovery  reported net
income of $3,454,000 on net sales of  $108,751,000,  compared with net income of
$1,817,000 on net sales of $97,866,000 in the previous year.

     At March 31, 2004, the  $5,415,000  investment in Media Recovery by Capital
Southwest and its subsidiary was valued at $17,000,000,  consisting of 4,800,000
shares of Series A convertible  preferred  stock,  representing a  fully-diluted
equity interest of 71.5%.

================================================================================
All Components, Inc.                                                 $14,100,000
- --------------------------------------------------------------------------------
     All  Components,  Inc.,  Farmers  Branch,  Texas,  distributes and produces
memory and other  electronic  components  for personal  computer  manufacturers,
retailers,  value-added  resellers and other  corporate  customers.  Through its
Dallas-based sales and distribution center and its contract manufacturing plants
in Austin,  Texas and Boise,  Idaho,  the company  serves  over 2,000  customers
throughout the United States.

     During the year ended August 31, 2003, All  Components  reported net income
of  $4,060,000  on net  sales  of  $156,994,000,  compared  with net  income  of
$1,605,000 on net sales of $135,936,000 in the previous year.

     At March 31, 2004, the  $2,650,000  investment in All Components by Capital
Southwest  and its  subsidiary  was valued at  $14,100,000  consisting  of a 12%
subordinated  note valued at its cost of $2,500,000 and 150,000 shares of Series
A  convertible  preferred  stock  valued at  $11,600,000,  representing  a 56.1%
fully-diluted equity interest.

================================================================================
The Whitmore Manufacturing Company                                   $12,000,000
- --------------------------------------------------------------------------------
     The Whitmore Manufacturing Company, Rockwall, Texas, manufactures specialty
lubricants  for heavy  equipment  used in surface  mining,  railroads  and other
industries,  and produces  water-based  coatings for the  automotive and primary
metals  industries.   Whitmore's  subsidiary,   Fluid  Protection   Corporation,
manufactures fluid contamination control devices.

     During the year  ended  March 31,  2004,  Whitmore  reported  net income of
$376,000 on net sales of  $13,739,000,  compared  with net income of $149,000 on
net sales of  $12,521,000  in the  previous  year.  The  company is owned 80% by
Capital  Southwest and 20% by Capital  Southwest's  subsidiary,  The  RectorSeal
Corporation (described on page 7).

     At March 31, 2004, the direct  investment in Whitmore by Capital  Southwest
was valued at $12,000,000 and had a cost of $1,600,000.





================================================================================
Texas Capital Bancshares, Inc.                                       $11,110,358
- --------------------------------------------------------------------------------
     Texas Capital Bancshares,  Inc. of Dallas, Texas, formed in 1998, has total
assets of approximately $2.2 billion. With banks in Austin,  Dallas, Fort Worth,
Houston,  Plano and San Antonio,  Texas Capital Bancshares conducts its business
through its  wholly-owned  subsidiary,  Texas Capital Bank,  N.A., which targets
middle market commercial and wealthy private client customers in Texas.

     For the year ended December 31, 2003,  Texas Capital reported net income of
$13,834,000 ($0.60 per share), compared with net income of $7,343,000 ($0.32 per
share) in the  previous  year.  The March 31, 2004  closing  Nasdaq bid price of
Texas Capital's common stock was $16.11 per share.

     At March 31, 2004, Capital Southwest owned 689,656  unrestricted  shares of
common  stock,  having a cost of  $5,000,006  and a market value of  $11,110,358
($16.11 per share).

================================================================================
Mail-Well, Inc.                                                       $9,371,748
- --------------------------------------------------------------------------------
     Mail-Well,  Inc.,  Englewood,  Colorado,  is one of the largest printers in
North America,  serving the commercial printing and envelope market segments. It
is the  world's  largest  manufacturer  of  envelopes,  the  leading  printer of
envelopes in the U.S. and Canada,  and the premier high impact color  printer in
the U.S.

     For the year ended  December  31,  2003,  Mail-Well  reported net income of
$5,150,000 ($0.11 per share) on net sales of $1.672 billion, compared with a net
loss of  $202,104,000  ($4.24 per  share) on net sales of $1.729  billion in the
previous  year.  The March 31, 2004  closing  NYSE market  price of  Mail-Well's
common stock was $4.47 per share.

     At March 31,  2004,  the  $2,986,870  investment  in  Mail-Well  by Capital
Southwest  was valued at $9,371,748  ($4.47 per share),  consisting of 2,096,588
unrestricted  shares  of  common  stock,  representing  a  fully-diluted  equity
interest of 3.8%.

================================================================================
PETsMART, Inc.                                                        $8,115,000
- --------------------------------------------------------------------------------
     PETsMART,  Inc.,  Phoenix,  Arizona,  is the largest specialty  retailer of
services and solutions for the lifetime needs of pets. The company operates more
than 600 pet superstores in the United States and Canada and is a leading direct
marketer  of pet  products  through its  e-commerce  site and its pet and equine
catalog business.

     For the year ended February 1, 2004, PETsMART,  Inc. reported net income of
$139,549,000 ($0.95 per share) on net sales of $2.996 billion, compared with net
income of  $88,855,000  ($0.63 per share) on net sales of $2.695  billion in the
previous  year.  The March 31, 2004 closing  Nasdaq  market price of  PETsMART's
common stock was $27.05 per share.


     At March 31, 2004,  Capital  Southwest  and its  subsidiary  owned  300,000
unrestricted  shares of common stock,  having a cost of $1,318,771  and a market
value of $8,115,000 ($27.05 per share).

================================================================================
Liberty Media Corporation                                             $7,719,860
- --------------------------------------------------------------------------------
     Liberty Media Corporation, Englewood, Colorado, acquired by AT&T as part of
Tele-Communications,  Inc.  in 1999 and now an  independent  company,  produces,
acquires and distributes  entertainment,  sports and  informational  programming
services  and  electronic  retailing  services,  which are  delivered  via cable
television and other technologies to viewers in the United States and overseas.

     For the year ended December 31, 2003,  Liberty Media reported a net loss of
$1.222 billion ($0.44 per share) on net sales of $4.028 billion, compared with a
net loss of $5.330  billion  ($2.06 per share) on net sales of $2.084 billion in
the  previous  year.  The March 31, 2004  closing  NYSE market price of Series A
common stock was $10.95 per share.

     At March 31, 2004, Capital Southwest owned 705,010  unrestricted  shares of
Series  A  common  stock,  having  a cost of  $165,613  and a  market  value  of
$7,719,860 ($10.95 per share).







                    Portfolio of Investments - March 31, 2004


         Company                                     Equity (a)        Investment (b)                      Cost           Value (c)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                            
+AT&T CORP.                                              <1%       ++26,649 shares common
   New York, New York                                                stock (acquired 3-9-99)           $        12      $    521,521
   Major provider of voice
   and data communications services
   including business and consumer long
   distance and Internet.
- ------------------------------------------------------------------------------------------------------------------------------------

+AT&T WIRELESS SERVICES, INC.                            <1%       ++42,878 shares common
   Redmond, Washington                                               stock (acquired 7-9-01)                    10           583,570
   Provider of wireless voice and data
   services and products in the cellular
   and PCS markets.
- ------------------------------------------------------------------------------------------------------------------------------------

+ALAMO GROUP INC.                                      27.2%       2,821,300 shares common stock
   Seguin, Texas                                                     (acquired 4-1-73 thru 10-4-99)      2,065,047        31,034,000
   Tractor-mounted mowing and vegetation
   maintenance equipment for governmental,
   industrial and agricultural markets;
   street-sweeping equipment for municipalities.
- ------------------------------------------------------------------------------------------------------------------------------------

ALL COMPONENTS, INC.                                   56.1%       12% subordinated notedue 2008
   Farmers Branch, Texas                                             (acquired 10-28-03 and 1-06-04)     2,500,000         2,500,000
   Distribution and production of memory                           150,000 shares Series A convertible
   and other components for personal computer                        preferred  stock, convertible
   manufacturers, retailers and value-added                          into  600,000 shares of common
   resellers; electronics contract manufacturing.                    stock at $0.25 per share
                                                                     (acquired 9-16-94)                    150,000        11,600,000
                                                                                                       -----------      ------------
                                                                                                         2,650,000        14,100,000
- ------------------------------------------------------------------------------------------------------------------------------------

+ALLTEL CORPORATION                                      <1%       ++8,880 shares common stock
   Little Rock, Arkansas                                             (acquired 7-1-98)                     108,355           443,023
   Wireline and wireless communications
   and information services.
- ------------------------------------------------------------------------------------------------------------------------------------

AMPRO MORTGAGE CORPORATION                             34.8%       5,000 shares Series A
   Dallas, Texas                                                     cumulative preferred stock
   Originator and banker of                                          (acquired 2-28-03)                  5,000,000         2,500,000
   residential mortgage loans.                                     1,500 shares Series B
                                                                     cumulative  preferred stock
                                                                     (acquired 3-31-04)                  1,500,000         1,500,000
                                                                   29,167 shares Series A
                                                                     common stock (acquired
                                                                     2-28-03)                               29,167              --
                                                                   Warrant to purchase 375,000
                                                                     shares of common stock at
                                                                     $1.00 per share, expiring 2014
                                                                     (acquired 3-31-04)                       --                --
                                                                                                       -----------      ------------
                                                                                                         6,529,167         4,000,000
- ------------------------------------------------------------------------------------------------------------------------------------

BALCO, INC.                                            88.5%       445,000 shares common stock
   Wichita, Kansas                                                   and 60,920 shares Class B
   Specialty architectural products used                             non-voting common stock
   in the construction and remodeling of                             (acquired 10-25-83 and 5-30-02)       624,920         5,000,000
   commercial and institutional buildings.

- ------------------------------------------------------------------------------------------------------------------------------------
+Publicly-owned company                                            ++Unrestricted securities as defined in Note (b)





         Company                                     Equity (a)        Investment (b)                      Cost           Value (c)
- ------------------------------------------------------------------------------------------------------------------------------------

BOXX TECHNOLOGIES, INC.                                15.4%       3,125,354 shares Series B
   Austin, Texas                                                     convertible preferred stock,
   Workstations for computer graphics                                convertible into 3,125,354
   imaging and design.                                               shares of common stock at
                                                                     $0.50 per share (acquired
                                                                     8-20-99 thru 8-8-01)              $ 1,500,000      $          2
                                                                   Warrants to purchase 80,000
                                                                     shares of Series B preferred
                                                                     stock at $0.50 per share,
                                                                     expiring 2005 (acquired 8-24-00)         --                --
                                                                                                       -----------      ------------
                                                                                                         1,500,000                 2
- ------------------------------------------------------------------------------------------------------------------------------------

CMI HOLDING COMPANY, INC.                              16.2%       2,327,658 shares Series A
   Richardson, Texas                                                 preferred stock (acquired
   Owns Chase Medical, which develops                                8-21-02 and 6-04-03)                4,000,000         4,000,000
   and sells devices used in cardiac surgery
   including proprietary devices for surgical
   intervention to relieve congestive
   heart failure.
- ------------------------------------------------------------------------------------------------------------------------------------

+COMCAST CORPORATION                                     <1%       ++43,104 shares common stock
   Philadelphia, Pennsylvania                                        (acquired 11-18-02)                        21         1,239,240
   Development, management and operation of
   broadband cable networks, electronic
   retailing and programming.
- ------------------------------------------------------------------------------------------------------------------------------------

+CONCERT INDUSTRIES LTD.                                6.7%       2,833,485 shares common stock
   Vancouver, British Columbia                                        (acquired 5-31-00 thru 6-1-01)     9,131,224                 2
   Manufacture and sale of latex, thermal
   and multi-bonded air-laid nonwoven fabrics
   having superabsorbent properties.
- ------------------------------------------------------------------------------------------------------------------------------------

DENNIS TOOL COMPANY                                    67.4%       20,725 shares 5% convertible
   Houston, Texas                                                    preferred stock, convertible
   Polycrystalline diamond compacts (PDCs)                           into 20,725 shares of common
   used in oil field drill bits and in mining                        stock at $48.25 per share
   and industrial applications.                                      (acquired 8-10-98)                    999,981           999,981
                                                                   140,137 shares common stock
                                                                     (acquired  3-7-94 and 8-10-98)      2,329,963         1,500,000
                                                                                                       -----------      ------------
                                                                                                         3,329,944         2,499,981
- ------------------------------------------------------------------------------------------------------------------------------------

+ENCORE WIRE CORPORATION                               16.9%       2,724,500 shares common stock
   McKinney, Texas                                                   (acquired 7-16-92 thru
   Electric wire and cable for residential                           10-7-98)                            5,800,000        59,939,000
   and commercial use.
- ------------------------------------------------------------------------------------------------------------------------------------

EXOPACK HOLDING CORP.                                   1.4%       5,925 shares  common stock
   Spartanburg, South Carolina                                       (acquired  7-27-01 thru 9-29-03)      623,790           805,800
   Paper and plastic flexible packaging
   for products such as pet food, building
   materials, chemicals and other commodities.
- ------------------------------------------------------------------------------------------------------------------------------------

EXTREME INTERNATIONAL, INC.                            52.8%       12% subordinated notes due
   Sugar Land, Texas                                                 2008, $2,229,493 principal
   Owns Bill Young Productions, Texas                                amount (acquired 9-30-03)           1,551,750         2,229,493
   Video and Post, and Extreme Communications,                     3,935,918 shares Series C
   which produce radio and television                                convertible preferred stock,
   commercials and corporate communications videos.                  convertible into 15,743,672
                                                                     shares of common stock at
                                                                     $0.25 per share
                                                                     (acquired 9-30-03)                  2,625,000         3,935,918
                                                                   375,000 shares 8% Series A
                                                                     convertible preferred stock,
                                                                     convertible into 1,500,000
                                                                     shares  of common stock at
                                                                     $0.25 per share (acquired
                                                                     9-30-03)                              375,000              --
                                                                   Warrants to purchase 1,303,500
                                                                     shares of common stock at $0.25
                                                                     per share, expiring 2008 (acquired
                                                                     8-11-98 thru 9-30-03)                    --                --
                                                                                                       -----------      ------------
                                                                                                         4,551,750         6,165,411
- ------------------------------------------------------------------------------------------------------------------------------------
+Publicly-owned company                                            ++Unrestricted securities as defined in Note (b)




         Company                                     Equity (a)        Investment (b)                      Cost           Value (c)
- ------------------------------------------------------------------------------------------------------------------------------------

+FMC CORPORATION                                         <1%       ++6,430 shares common stock
   Chicago, Illinois                                                 (acquired 6-6-86)                 $    66,726      $    275,332
   Chemicals for agricultural,
   industrial and consumer markets.
- ------------------------------------------------------------------------------------------------------------------------------------

+FMC TECHNOLOGIES, INC.                                  <1%       ++11,057 shares common stock
   Chicago, Illinois                                                 (acquired 1-2-02)                      57,051           298,871
   Equipment and systems for the energy,
   food processing and air transportation
   industries.
- ------------------------------------------------------------------------------------------------------------------------------------

HEELING, INC.                                          43.0%       1,745,455 shares Series A
   Carrollton, Texas                                                 preferred stock (acquired
   Heelys stealth skate shoes sold through                           5-26-00)                              480,000           480,000
   specialty skate, lifestyle and sporting                         436,364 shares Series B
   goods stores, footwear chains, department                         convertible  preferred stock,
   stores and over the Internet at Heelys.com.                       convertible into 436,364 shares
                                                                     of common stock at  $0.275
                                                                     per share (acquired 5-26-00)          120,000         1,600,000
                                                                                                       -----------      ------------
                                                                                                           600,000         2,080,000
- ------------------------------------------------------------------------------------------------------------------------------------

+HOLOGIC, INC.                                           <1%       ++158,205 shares common stock
   Bedford, Massachusetts                                            (acquired 8-27-99)                    220,000         3,203,651
   Medical instruments including bone
   densitometers, mammography devices and
   digital radiography systems.
- ------------------------------------------------------------------------------------------------------------------------------------

+KIMBERLY-CLARK CORPORATION                              <1%       ++77,180 shares common stock
   Dallas, Texas                                                     (acquired 12-18-97)                 2,396,926         4,870,058
   Manufacturer of tissue, personal
   care and health care products.
- ------------------------------------------------------------------------------------------------------------------------------------

+LIBERTY MEDIA CORPORATION                               <1%       ++705,010 shares Series A
   Englewood, Colorado                                               common stock (acquired
   Global media and entertainment company                            3-9-99 thru 12-12-02)                 165,613         7,719,860
   owning interests in video programming and
   communications businesses.
- ------------------------------------------------------------------------------------------------------------------------------------

+MAIL-WELL, INC.                                        3.8%       ++2,096,588 shares common stock
   Englewood, Colorado                                               (acquired 2-18-94 thru 11-10-98)    2,986,870         9,371,748
   Envelopes and commercial printing.
- ------------------------------------------------------------------------------------------------------------------------------------

MEDIA RECOVERY, INC.                                   71.5%       4,800,000 shares Series A
   Graham, Texas                                                     convertible preferred stock,
   Computer and office automation supplies                           convertible into 4,800,000
   and accessories; impact and tilt monitoring                       shares of common stock at
   devices to detect mishandled shipments;                           $1.00 per share
   dunnage for protecting shipments.                                 (acquired 11-4-97)                  5,415,000        17,000,000
- ------------------------------------------------------------------------------------------------------------------------------------

ORGANIZED LIVING, INC.                                  4.6%       3,333,335 shares Series D
   Lenexa, Kansas                                                    convertible preferred stock,
   Specialty retailer of products designed                           convertible into 3,333,335 shares
   to provide home and office storage                                of common stock at $1.80 per
   and organization solutions.                                       share (acquired 1-7-00 and
                                                                     10-30-00)                           6,000,000                 1
- ------------------------------------------------------------------------------------------------------------------------------------
+Publicly-owned company                                            ++Unrestricted securities as defined in Note (b)




         Company                                     Equity (a)        Investment (b)                      Cost           Value (c)
- ------------------------------------------------------------------------------------------------------------------------------------

PALLET ONE, INC.                                        8.8%       1,633,500 shares Series A
   Bartow, Florida                                                   preferred stock (acquired
   Wood pallet manufacturer with 12                                  10-18-01)                         $ 1,350,000      $    750,000
   manufacturing facilities.                                       150,000 shares common stock
                                                                     (acquired 10-18-01)                   150,000              --
                                                                                                       -----------      ------------
                                                                                                         1,500,000           750,000
- ------------------------------------------------------------------------------------------------------------------------------------

+PALM HARBOR HOMES, INC.                               34.4%       7,855,121 shares common stock
   Dallas, Texas                                                     (acquired 1-3-85 thru 7-31-95)     10,931,955        86,406,000
   Integrated manufacturing, retailing,
   financing and insuring of manufactured
   housing and modular homes.
- ------------------------------------------------------------------------------------------------------------------------------------

+PETSMART, INC.                                          <1%       ++300,000 shares common stock
   Phoenix, Arizona                                                  (acquired 6-1-95)                   1,318,771         8,115,000
   Retail chain of more than 600 stores
   selling pet foods, supplies and services.
- ------------------------------------------------------------------------------------------------------------------------------------

PHARMAFAB, INC.                                        28.6%       35,000 shares Series A
   Grand Prairie, Texas                                              convertible preferred stock,
   Value-added contract manufacturer of                              convertible into 129,506 shares
   branded and generic pharmaceutical drugs.                         common stock at $27.0259 per
                                                                     share (acquired 8-1-03)             3,500,000         3,500,000
                                                                   20,000 shares Series B convertible
                                                                     preferred stock, convertible
                                                                     into 74,004 shares common stock
                                                                     at $27.0259 per share
                                                                     (acquired 8-1-03)                   2,000,000         2,000,000
                                                                                                       -----------      ------------
                                                                                                         5,500,000         5,500,000
- ------------------------------------------------------------------------------------------------------------------------------------

THE RECTORSEAL CORPORATION                            100.0%       27,907 shares common stock
   Houston, Texas                                                    (acquired  1-5-73 and 3-31-73)         52,600        60,000,000
   Specialty chemical products for plumbing,
   HVAC, electrical, construction, industrial,
   oil field and automotive applications;
   owns 20% of Whitmore Manufacturing Company.
- ------------------------------------------------------------------------------------------------------------------------------------

SKYLAWN CORPORATION                                   100.0%       1,449,026 shares common stock
   Hayward, California                                               (acquired 7-16-69)                  4,510,400        40,000,000
   Cemeteries, mausoleums and mortuaries located
   in northern California.
- ------------------------------------------------------------------------------------------------------------------------------------

+SPRINT CORPORATION - FON Group                          <1%       ++72,000 shares common stock
   Westwood, Kansas                                                  (acquired 6-20-84)                    449,654         1,326,960
   Diversified telecommunications  company.
- ------------------------------------------------------------------------------------------------------------------------------------

+SPRINT CORPORATION - PCS Group                          <1%       ++36,000 shares common stock
   Overland Park, Kansas                                             (acquired 11-23-98)                    53,991           331,200
   Domestic wireless telephony services.
- ------------------------------------------------------------------------------------------------------------------------------------
+Publicly-owned company                                            ++Unrestricted securities as defined in Note (b)







         Company                                     Equity (a)        Investment (b)                      Cost           Value (c)
- ------------------------------------------------------------------------------------------------------------------------------------

TCI HOLDINGS, INC.                                         -       21 shares 12% Series C
   Denver, Colorado                                                  cumulative  compounding
   Cable television systems and microwave                            preferred stock (acquired
   relay systems.                                                    1-30-90)                          $      --        $    677,250
- ------------------------------------------------------------------------------------------------------------------------------------

+TEXAS CAPITAL BANCSHARES, INC.                         2.4%       ++689,656 shares common stock
   Dallas, Texas                                                     (acquired 5-1-00)                   5,000,006        11,110,358
   Regional bank holding company with banking
   operations in six Texas cities.
- ------------------------------------------------------------------------------------------------------------------------------------

TEXAS PETROCHEMICAL HOLDINGS, INC.                      5.0%       30,000 shares common stock
   Houston, Texas                                                    (acquired 6-27-96)                  3,000,000                 1
   Butadiene for synthetic rubber, MTBE
   for gasoline octane enhancement and
   butylenes for varied applications.
- ------------------------------------------------------------------------------------------------------------------------------------

TEXAS SHREDDER, INC.                                   53.3%       750 shares Series B convertible
   San Antonio, Texas                                                preferred stock, convertible
   Design and manufacture of heavy-duty                              into 750,000 shares of common
   shredder systems for recycling steel and                          stock at  $0.10 per share
   other materials from junk automobiles.                            (acquired 3-6-91)                      75,000         3,525,000
- ------------------------------------------------------------------------------------------------------------------------------------

VOCALDATA, INC.                                         1.0%       650,001 shares Series A
   Richardson, Texas                                                 convertible preferred stock,
   Hardware and software for customer premises                       convertible into 703,899 shares
   telephony equipment based on Voice Over                           of common stock at $0.808 per
   Internet Protocol.                                                share (acquired 11-4-99 and
                                                                     12-3-99)                              568,750                 1
                                                                   100,143 shares Series B
                                                                     convertible preferred stock,
                                                                     convertible into 123,184 shares
                                                                     of common stock at $1.43 per
                                                                     share (acquired 10-26-00)             176,153                 1
                                                                   827,083 shares common stock
                                                                     (acquired 10-24-03)                   744,902              --
                                                                                                       -----------      ------------
                                                                                                         1,489,805                 2
- ------------------------------------------------------------------------------------------------------------------------------------

THE WHITMORE MANUFACTURING COMPANY                     80.0%       80 shares common stock
   Rockwall, Texas                                                   (acquired 8-31-79)                  1,600,000        12,000,000
   Specialized mining, industrial and
   railroad lubricants; automotive transit
   coatings.
- ------------------------------------------------------------------------------------------------------------------------------------

MISCELLANEOUS                                              -       Diamond State Ventures, L.P. -
                                                                     1.9% limited partnership interest
                                                                     (acquired 10-12-99 thru 12-4-03)      196,875           196,875
                                                           -       First Capital Group of Texas III,
                                                                     L.P. - 3.3% limited partnership
                                                                     interest (acquired 12-26-00
                                                                     thru 8-28-03)                         640,000           640,000
                                                      100.0%       Humac Company - 1,041,000 shares
                                                                     common stock (acquired 1-31-75
                                                                     and 12-31-75)                            --             156,000
                                                           -       STARTech Seed Fund I - 12.6%
                                                                     limited partnership interest
                                                                     (acquired  4-17-98 thru 1-5-00)       178,066                 1
                                                           -       STARTech Seed Fund II - 3.2%
                                                                     limited partnership interest
                                                                     (acquired 4-28-00 thru 3-21-04)       900,000                 1
                                                           -       Sterling Group Partners I, L.P. -
                                                                     1.7% limited partnership interest
                                                                     (acquired 4-20-01 thru 11-21-03)    1,063,100         1,063,100
- ------------------------------------------------------------------------------------------------------------------------------------

TOTAL INVESTMENTS                                                                                      $97,282,649      $406,948,819
                                                                                                       ===========      ============
- ------------------------------------------------------------------------------------------------------------------------------------
+Publicly-owned company                                            ++Unrestricted securities as defined in Note (b)




                        Notes to Portfolio of Investments

(a)  The  percentages  in the  "Equity"  column  express  the  potential  equity
interests held by Capital  Southwest  Corporation and Capital  Southwest Venture
Corporation (together, the "Company") in each issuer. Each percentage represents
the amount of the  issuer's  common  stock the Company  owns or can acquire as a
percentage of the issuer's total outstanding common shares, plus shares reserved
for all warrants,  convertible securities and employee stock options. The symbol
"<1%" indicates that the Company holds a potential  equity interest of less than
one percent.

(b) Unrestricted  securities  (indicated by ++) are freely marketable securities
having readily available market quotations.  All other securities are restricted
securities  which are subject to one or more  restrictions on resale and are not
freely  marketable.   At  March  31,  2004,  restricted  securities  represented
approximately 87.9% of the value of the consolidated investment portfolio.

(c) Under the  valuation  policy of the  Company,  unrestricted  securities  are
valued at the closing sale price for listed  securities  and at the lower of the
closing bid price or the last sale price for Nasdaq  securities on the valuation
date. Restricted  securities,  including securities of publicly-owned  companies
which are  subject  to  restrictions  on  resale,  are  valued at fair  value as
determined by the Board of Directors.  Fair value is considered to be the amount
which the Company may reasonably  expect to receive for portfolio  securities if
such securities were sold on the valuation date. Valuations as of any particular
date, however, are not necessarily indicative of amounts which may ultimately be
realized as a result of future sales or other dispositions of securities.

     Among the factors  considered by the Board of Directors in determining  the
fair value of restricted  securities  are the financial  condition and operating
results of the issuer,  the  long-term  potential of the business of the issuer,
the market for and recent sales prices of the issuer's securities, the values of
similar securities issued by companies in similar businesses,  the proportion of
the issuer's securities owned by the Company,  the nature and duration of resale
restrictions  and the nature of any rights  enabling  the Company to require the
issuer to register  restricted  securities under applicable  securities laws. In
determining  the fair value of  restricted  securities,  the Board of  Directors
considers  the  inherent  value  of  such  securities   without  regard  to  the
restrictive  feature and  adjusts for any  diminution  in value  resulting  from
restrictions on resale.

(d) Agreements  between certain issuers and the Company provide that the issuers
will bear  substantially  all costs in connection with the disposition of common
stocks,  including those costs involved in registration under the Securities Act
of 1933 but excluding underwriting  discounts and commissions.  These agreements
cover  common  stocks  owned at March 31,  2004 and common  stocks  which may be
acquired  thereafter  through  exercise of warrants and conversion of debentures
and preferred stocks. They apply to restricted  securities of all issuers in the
investment  portfolio of the Company except securities of the following issuers,
which are not  obligated to bear  registration  costs:  Humac  Company,  Skylawn
Corporation and The Whitmore Manufacturing Company.

(e) The  descriptions  of the companies and ownership  percentages  shown in the
portfolio of investments were obtained from published  reports and other sources
believed to be reliable,  are  supplemental and are not covered by the report of
independent  auditors.  Acquisition  dates  indicated  are  the  dates  specific
securities  were acquired.  Certain  securities were received in exchange for or
upon conversion or exercise of other securities previously acquired.





                        Portfolio Changes During the Year

New Investments and Additions to Previous Investments


                                                       Amount
                                                    -----------
All Components, Inc. ............................   $ 2,500,000
AmPro Mortgage Corporation ......................     1,500,000
CMI Holding Company, Inc. .......................     1,000,000
CashWorks, Inc. .................................       954,945
Diamond State Ventures, L.P. ....................        12,500
Exopack Holding Corp. ...........................        99,960
First Capital Group of Texas III, L.P............       240,000
PharmaFab, Inc. .................................     5,500,000
Sterling Group Partners I, L.P. .................       484,000
StarTech Seed Fund II ...........................       150,000
Miscellaneous ...................................        17,435
                                                    -----------
                                                    $12,458,840
                                                    ===========


Dispositions
                                                                    Amount
                                                        Cost       Received
                                                    -----------   -----------
CashWorks, Inc. .................................   $ 3,000,100   $12,780,483
Concert Industries Ltd...........................       188,900          --
PTS Holdings, Inc. ..............................          --          51,245
PETsMART, Inc. ..................................       676,753     3,654,339
Miscellaneous ...................................        17,435          --
                                                    -----------   -----------
                                                    $ 3,883,188   $16,486,067
                                                    ===========   ===========




Repayments Received..............................                 $ 2,754,845
                                                                  ===========








                 Capital Southwest Corporation and Subsidiaries
                 Consolidated Statements of Financial Condition


                                                      March 31
                                             ---------------------------
Assets                                           2004          2003
                                             ------------   ------------

Investments at market or fair value (Notes
   1 and 2)
   Companies more than 25% owned
     (Cost: 2004 - $23,114,865,
     2003 - $23,114,865) .................   $237,095,981   $202,893,981
   Companies 5% to 25% owned
     (Cost: 2004 - $30,431,224,
     2003 - $30,120,124) .................     70,189,005     18,566,004
   Companies less than 5% owned
     (Cost: 2004 - $43,736,560,
     2003 - $38,226,853) .................     99,663,833     65,600,452
                                             ------------   ------------

Total investments
     (Cost: 2004 - $97,282,649,
     2003 - $91,461,842) .................    406,948,819    287,060,437
Cash and cash equivalents ................     10,150,796      4,650,388
Receivables ..............................         76,477        297,664
Other assets (Note 7) ....................      6,802,767      6,481,383
                                             ------------   ------------



   Totals ................................   $423,978,859   $298,489,872
                                             ============   ============




                                                               March 31
                                                    ------------------------------
Liabilities and Shareholders' Equity                     2004             2003
                                                    -------------    -------------
                                                               
Note payable to bank (Note 4) ...................   $  15,500,000    $  15,500,000
Notes payable to portfolio company (Note 4) .....       5,000,000        7,500,000
Accrued interest and other liabilities (Note 7) .       1,815,996        1,868,991
Income taxes payable ............................       2,726,850             --
Deferred income taxes (Note 3) ..................     108,312,663       67,153,906
                                                    -------------    -------------
                    Total liabilities ...........     133,355,509       92,022,897
                                                    -------------    -------------

Shareholders' equity (Notes 3 and 5)
   Common stock, $1 par value: authorized,
     5,000,000 shares; issued, 4,294,416
     shares at March 31, 2004 and 4,266,416
       shares at March 31, 2003 .................       4,294,416        4,266,416
   Additional capital ...........................       7,904,997        6,935,497
   Undistributed net investment
     income .....................................       3,578,088        3,299,659
   Undistributed net realized gain on
     investments ................................      79,381,980       71,190,108
   Unrealized appreciation of investments -
     net of deferred income taxes ...............     202,497,171      127,808,597
   Treasury stock - at cost
     (437,365 shares) ...........................      (7,033,302)      (7,033,302)
                                                    -------------    -------------
   Net assets at market or fair value, equivalent
     to $75.35 per share on the 3,857,051 shares
     outstanding at March 31, 2004, and $53.92
     per share on the 3,829,051 shares
     outstanding at March 31, 2003 ..............     290,623,350      206,466,975
                                                    -------------    -------------

   Totals .......................................   $ 423,978,859    $ 298,489,872
                                                    =============    =============



                 See Notes to Consolidated Financial Statements





                 Capital Southwest Corporation and Subsidiaries
                      Consolidated Statements of Operations

                                                                                                     Years Ended March 31
                                                                                       --------------------------------------------
                                                                                           2004            2003            2002
                                                                                       ------------    ------------    ------------
                                                                                                              
Investment income (Note 9):
   Interest ........................................................................   $    213,987    $    204,490    $    322,521
   Dividends .......................................................................      3,860,937       3,360,990       3,293,633
   Management and directors' fees ..................................................        632,864         495,900         530,400
                                                                                       ------------    ------------    ------------
                                                                                          4,707,788       4,061,380       4,146,554
                                                                                       ------------    ------------    ------------

Operating expenses:
   Salaries ........................................................................        997,079         911,671         894,612
   Net pension benefit (Note 7) ....................................................       (272,912)       (387,923)       (504,536)
   Other operating expenses (Notes 6 and 8) ........................................        775,847         626,106         633,254
                                                                                       ------------    ------------    ------------
                                                                                          1,500,014       1,149,854       1,023,330
                                                                                       ------------    ------------    ------------
Income before interest expense and income taxes ....................................      3,207,774       2,911,526       3,123,224
Interest expense ...................................................................        531,068         476,761         929,372
                                                                                       ------------    ------------    ------------
Income before income taxes .........................................................      2,676,706       2,434,765       2,193,852
Income tax expense (Note 3) ........................................................         89,646         135,513         151,956
                                                                                       ------------    ------------    ------------
Net investment income ..............................................................   $  2,587,060    $  2,299,252    $  2,041,896
                                                                                       ============    ============    ============

Proceeds from disposition of investments ...........................................   $ 16,486,067    $  4,563,763    $  5,923,165
Cost of investments sold (Note 1) ..................................................      3,883,188       2,556,651       6,685,279
                                                                                       ------------    ------------    ------------
Realized gain (loss) on investments before income taxes (Note 9) ...................     12,602,879       2,007,112        (762,114)
Income tax expense (benefit) .......................................................      4,411,007         661,384        (224,180)
                                                                                       ------------    ------------    ------------
Net realized gain (loss) on investments ............................................      8,191,872       1,345,728        (537,934)
                                                                                       ------------    ------------    ------------
Increase (decrease) in unrealized appreciation of investments before income taxes ..    114,067,574     (69,688,616)     36,971,348
Increase (decrease) in deferred income taxes on appreciation of investments (Note 3)    (39,379,000)    (24,317,000)     12,797,000
                                                                                       ------------    ------------    ------------
Net increase (decrease) in unrealized appreciation of investments ..................     74,688,574     (45,371,616)     24,174,348
                                                                                       ------------    ------------    ------------

Net realized and unrealized gain (loss) on investments .............................   $ 82,880,446    $(44,025,888)   $ 23,636,414
                                                                                       ============    ============    ============

Increase (decrease) in net assets from operations ..................................   $ 85,467,506    $(41,726,636)   $ 25,678,310
                                                                                       ============    ============    ============



                 See Notes to Consolidated Financial Statements


 



                 Capital Southwest Corporation and Subsidiaries
                Consolidated Statements of Changes in Net Assets

                                                                                     Years Ended March 31
                                                                      -----------------------------------------------
                                                                           2004             2003             2002
                                                                      -------------    -------------    -------------
                                                                                               
Operations
  Net investment income ...........................................   $   2,587,060    $   2,299,252    $   2,041,896
  Net realized gain (loss) on investments .........................       8,191,872        1,345,728         (537,934)
  Net increase (decrease) in unrealized appreciation of investments      74,688,574      (45,371,616)      24,174,348
                                                                      -------------    -------------    -------------
  Increase (decrease) in net assets from operations ...............      85,467,506      (41,726,636)      25,678,310

Distributions from:
  Undistributed net investment income .............................      (2,308,631)      (2,297,431)      (2,294,631)

Capital share transactions
  Exercise of employee stock options ..............................         997,500             --            498,750
                                                                      -------------    -------------    -------------

  Increase (decrease) in net assets ...............................      84,156,375      (44,024,067)      23,882,429
Net assets, beginning of year .....................................     206,466,975      250,491,042      226,608,613
                                                                      -------------    -------------    -------------

Net assets, end of year ...........................................   $ 290,623,350    $ 206,466,975    $ 250,491,042
                                                                      =============    =============    =============













                 See Notes to Consolidated Financial Statements








                 Capital Southwest Corporation and Subsidiaries
                      Consolidated Statements of Cash Flows

                                                                                          Years Ended March 31
                                                                             --------------------------------------------
                                                                                 2004            2003            2002
                                                                             ------------    ------------    ------------
                                                                                                    
Cash flows from operating activities
Increase (decrease) in net assets from operations ........................   $ 85,467,506    $(41,726,636)   $ 25,678,310
Adjustments to reconcile increase (decrease) in net assets from operations
   to net cash provided by (used in) operating activities:
     Proceeds from disposition of investments ............................     16,486,067       4,563,763       5,923,165
     Purchases of securities .............................................    (12,458,840)    (11,904,639)     (3,545,458)
     Maturities of securities ............................................      2,754,845          80,000       2,267,970
     Depreciation and amortization .......................................         19,089          21,668          26,258
     Net pension benefit .................................................       (272,912)       (387,923)       (504,536)
     Net realized and unrealized loss (gain) on investments ..............    (82,880,446)     44,025,888     (23,636,414)
     Decrease (increase) in receivables ..................................        221,187       1,455,633      (1,488,920)
     Decrease (increase) in other assets .................................          5,023         (29,447)        (17,922)
     Increase (decrease) in accrued interest and other liabilities .......         41,701         (96,188)        (44,479)
     Decrease in accrued pension cost ....................................       (167,281)       (167,280)       (199,280)
     Deferred income taxes ...............................................         95,600         135,800         176,600
                                                                             ------------    ------------    ------------
Net cash provided by (used in) operating activities ......................      9,311,539      (4,029,361)      4,635,294
                                                                             ------------    ------------    ------------
Cash flows from financing activities
Increase in note payable to bank .........................................           --         9,000,000       1,500,000
Increase (decrease) in notes payable to portfolio company ................     (2,500,000)      5,000,000      (3,500,000)
Decrease in subordinated debenture .......................................           --        (5,000,000)           --
Distributions from undistributed net investment income ...................     (2,308,631)     (2,297,431)     (2,294,631)
Proceeds from exercise of employee stock options .........................        997,500            --           498,750
                                                                             ------------    ------------    ------------
Net cash provided by (used in) financing activities ......................     (3,811,131)      6,702,569      (3,795,881)
                                                                             ------------    ------------    ------------
Net increase in cash and cash equivalents ................................      5,500,408       2,673,208         839,413
Cash and cash equivalents at beginning of year ...........................      4,650,388       1,977,180       1,137,767
                                                                             ------------    ------------    ------------
Cash and cash equivalents at end of year .................................   $ 10,150,796    $  4,650,388    $  1,977,180
                                                                             ============    ============    ============
Supplemental disclosure of cash flow information:
Cash paid during the year for:  Interest .................................   $    531,194    $    606,722    $    922,011
                                Income taxes .............................   $       --      $       --      $        287





                 See Notes to Consolidated Financial Statements





                   Notes to Consolidated Financial Statements

1.   Summary of Significant Accounting Policies

     Capital Southwest  Corporation  ("CSC") is a business  development  company
subject  to  regulation  under  the  Investment  Company  Act of  1940.  Capital
Southwest Venture Corporation  ("CSVC"), a wholly-owned  subsidiary of CSC, is a
Federal  licensee  under  the Small  Business  Investment  Act of 1958.  Capital
Southwest Management Corporation ("CSMC"), a wholly-owned  subsidiary of CSC, is
the  management  company  for  CSC and  CSVC.  The  following  is a  summary  of
significant  accounting policies followed in the preparation of the consolidated
financial statements of CSC, CSVC and CSMC (together, the "Company"):

     Principles of  Consolidation.  The consolidated  financial  statements have
been prepared on the value method of accounting  in accordance  with  accounting
principles  generally  accepted in the United  States of America for  investment
companies.  All significant  intercompany  accounts and  transactions  have been
eliminated in consolidation.

     Cash and Cash Equivalents. All temporary cash investments having a maturity
of three months or less when purchased are considered to be cash equivalents.

     Investments.  Investments are stated at market or fair value  determined by
the Board of Directors as described in the Notes to Portfolio of Investments and
Note 2 below. The average cost method is used in determining cost of investments
sold.  Investments are recorded on a trade date basis.  Dividends are recognized
on the ex-dividend date and interest income is accrued daily.

     Segment  Information.  The Company  operates  and manages its business in a
singular  segment.  As an investment  company,  the Company invests in portfolio
companies  in  various  industries  and  geographic  areas as  presented  in the
portfolio of investments.

     Indemnification.  The Company enters into agreements that contain customary
indemnification  provisions.  The maximum  exposure under these  indemnification
agreements is unknown,  but the Company has had no previous claims or losses and
expects the risk of losses to be remote.

     Related Parties. Several of the Company's directors, officers and employees
serve on the boards of various portfolio companies.

     Use of Estimates.  The  preparation  of financial  statements in conformity
with accounting  principles  generally  accepted in the United States of America
requires  management to make estimates and  assumptions  that affect the amounts
reported in the financial  statements  and  accompanying  notes.  Actual results
could differ from those estimates.

     Stock-Based Compensation.  Effective April 1, 2003, the Company adopted the
fair value method of recording compensation expense related to all stock options
granted  after  March 31,  2003,  in  accordance  with FASB  Statement  No. 123,
"Accounting  for  Stock-Based  Compensation"  and SFAS No. 148  "Accounting  for
Stock-Based  Compensation  -  Transition  and  Disclosure - an amendment of FASB
Statement No. 123".  Accordingly,  the fair value of stock options as determined
on the  date of grant  using  the  Black-Scholes  option-pricing  model  will be
expensed over the vesting period of the related stock options.  No stock options
were granted during the fiscal year ended March 31, 2004.

     Prior  to  April  1,  2003,  the  Company  accounted  for  its  stock-based
compensation  under the  recognition  and  measurement  principles of Accounting
Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees".  No
stock-based  compensation  cost is reflected in net asset value,  as all options
granted under those plans had an exercise price equal to the market value of the
underlying common stock on the date of grant.

     The following table illustrates the effect on net asset value and net asset
value per share if the Company had applied the fair value recognition provisions
of FASB Statement No. 123 to stock-based compensation.




                                                Years Ended March 31
                                   ------------------------------------------
                                       2004           2003           2002
                                   ------------   ------------   ------------

Net asset value, as reported       $290,623,350   $206,466,975   $250,491,042
Deduct: Total fair value computed
  stock-based compensation              179,440        179,440         59,216
                                   ------------   ------------   ------------

Pro forma net asset value          $290,443,910   $206,287,535   $250,431,826
                                   ============   ============   ============

Net asset value per share:
  Basic - as reported                    $75.35         $53.92         $65.42
                                         ======         ======         ======
  Basic - pro forma                      $75.30         $53.87         $65.40
                                         ======         ======         ======

  Diluted - as reported                  $75.32         $53.79         $65.20
                                         ======         ======         ======
  Diluted- pro forma                     $75.27         $53.74         $65.19
                                         ======         ======         ======

     The  diluted  net asset  value per share  calculation  assumes  all  vested
outstanding  options for which the market price exceeds the exercise  price have
been exercised.

2.   Valuation of Investments

     The consolidated financial statements as of March 31, 2004 and 2003 include
securities  valued  at  $357,538,427  (87.9%  of the  value of the  consolidated
investment  portfolio) and $261,680,466  (91.2% of the value of the consolidated
investment  portfolio),  respectively,  whose values have been determined by the
Board of  Directors  in the  absence of  readily  ascertainable  market  values.
Because  of the  inherent  uncertainty  of  valuation,  these  values may differ
significantly  from the values that would have been used had a ready  market for
the securities existed, and the differences could be material.

3.   Income Taxes

     For the tax years ended  December  31,  2003,  2002 and 2001,  CSC and CSVC
qualified  to  be  taxed  as  regulated   investment  companies  ("RICs")  under
applicable  provisions of the Internal  Revenue Code. As RICs, CSC and CSVC must
distribute  at least 90% of their  taxable  net  investment  income  (investment
company  taxable  income) and may either  distribute or retain their taxable net
realized gain on investments  (capital gains).  Both CSC and CSVC intend to meet
the  applicable  qualifications  to be taxed as RICs in future  years;  however,
either company's ability to meet certain portfolio diversification  requirements
of RICs in future years may not be controllable by such company.

     For the year  ended  December  31,  2003,  CSC and CSVC had net  investment
income for book and tax purposes of $2,308,631 and $693,569,  respectively,  all
of which has been distributed.  During 2003, CSC and CSVC had a net capital gain
for book purposes of $2,638,095 and $2,676,859,  respectively, and a net capital
gain for tax purposes of $2,579,248  and  $2,669,314,  respectively,  which were
offset  by  a  capital  loss   carryforward   of  $4,792,370   and   $2,758,084,
respectively.   As  of  December  31,  2003,  CSC  and  CSVC  had  capital  loss
carryforwards  of $2,213,122  (expires  2009-2010) and $88,770  (expires  2009),
respectively, which may be used to offset future taxable capital gains.

     The aggregate  cost of  investments  for federal  income tax purposes as of
March 31, 2004 was $100,752,741. Such investments had unrealized appreciation of
$335,974,385  and unrealized  depreciation of $26,308,215 for book purposes,  or
net unrealized appreciation of $309,666,170. They had unrealized appreciation of
$333,617,078 and unrealized depreciation of $27,420,999 for tax purposes, or net
unrealized  appreciation  of  $306,196,079  at March 31,  2004.  The  difference
between  book  basis  and tax  basis  unrealized  appreciation  is  attributable
primarily to interest income that was accrued for tax purposes, but not for book
purposes.

     CSC and CSVC may not qualify or elect to be taxed as RICs in future  years.
Therefore,  consolidated  deferred  Federal  income  taxes of  $107,169,000  and
$67,790,000 have been provided on net unrealized  appreciation of investments of
$309,666,170  and  $195,598,595 at March 31, 2004 and 2003,  respectively.  Such
appreciation is not included in taxable income until  realized.  Deferred income
taxes on net unrealized  appreciation  of investments  have been provided at the
then currently  effective maximum Federal corporate tax rate on capital gains of
35% at March 31, 2004 and 2003.

4.   Notes Payable

     The note  payable to bank at March 31, 2004 and 2003 was from an  unsecured
revolving line of credit of $25,000,000 of which  $15,500,000  had been drawn at
both March 31, 2004 and 2003. The revolving line of credit bears interest at the
bank's base rate less .50% or LIBOR plus 1.25% and matures on July 31, 2004.




     The notes  payable to  portfolio  company were demand  promissory  notes to
Skylawn  Corporation with interest payable at the greater of prime minus 2.0% or
the  Applicable  Federal  Rate  established  by the  Internal  Revenue  Service.
Interest expense on these portfolio company notes was $151,089 in 2004,  $75,531
in 2003 and $216,280 in 2002.

5.   Employee Stock Option Plan

     Under the 1984 Incentive Stock Option Plan, options to purchase -0-, 28,000
and 28,000  shares of common stock at $35.625 per share (the market price at the
time of grant) were  outstanding  and  exercisable  at March 31, 2004,  2003 and
2002,  respectively.  During the three years ended March 31, 28,000 options were
exercised in 2004, -0- were exercised in 2003 and 14,000 were exercised in 2002.
The 1984 Incentive Stock Option Plan expired in 1994.

     On July  19,  1999,  shareholders  approved  the  1999  Stock  Option  Plan
("Plan"),  which  provides  for the granting of stock  options to employees  and
officers of the Company and  authorizes  the  issuance of common  stock upon the
exercise of such options for up to 140,000  shares of common stock.  All options
are granted at or above  market  price and  generally  expire ten years from the
date of grant and are generally exercisable on or after the first anniversary of
the date of grant in five to ten annual installments.

     At March 31, 2004, there were 85,500  additional shares available for grant
under the Plan.  The per share  weighted  average  fair  value of stock  options
granted  during  2002 was  $20.76 on the date of grant  using the Black  Scholes
option-pricing model with the following assumptions:  expected dividend yield of
..92%,  risk-free  interest  rate of 5.14%,  expected  volatility  of 20.6%,  and
expected life of 7 years.

     The following  summarizes  activity in the stock option plans for the years
ended March 31, 2004, 2003 and 2002:

                                         Number      Weighted Average
                                       of shares      Exercise Price
                                       ---------      --------------

Balance at April 1, 2001                 80,000          $55.856
     Granted                             44,000           65.239
     Exercised                          (14,000)          35.625
     Forfeited                          (27,500)          65.000
     Expired                               --               --
                                        -------          -------
Balance at March 31, 2002                82,500           58.336
     Granted                               --               --
     Exercised                             --               --
     Forfeited                             --               --
     Expired                               --               --
                                        -------          -------
Balance at March 31, 2003                82,500           58.336
     Granted                               --               --
     Exercised                          (28,000)          35.625
     Forfeited                             --               --
     Expired                               --               --
                                        -------          -------
Balance at March 31, 2004                54,500          $70.004
                                        =======          =======

     At March 31,  2004,  the range of  exercise  prices  and  weighted  average
remaining  contractual life of outstanding  options was $65.00 - $84.70 and 6.12
years, respectively.

     At March 31, 2004,  2003 and 2002,  the number of options  exercisable  was
24,200, 44,750 and 36,100,  respectively and the weighted average exercise price
of those options was $73.24, $50.61, $45.93, respectively.

6.   Employee Stock Ownership Plan

     The  Company  and one of its  wholly-owned  portfolio  companies  sponsor a
qualified  employee  stock  ownership  plan ("ESOP") in which certain  employees
participate. Contributions to the plan, which are invested in Company stock, are
made at the discretion of the Board of Directors.  A  participant's  interest in
contributions to the ESOP fully vests after five years of active service. During
the three years ended March 31,  2004,  the Company  made  contributions  to the
ESOP,  which were charged  against net  investment  income,  of $88,937 in 2004,
$44,417 in 2003 and $28,322 in 2002.







7.   Retirement Plans

     The Company sponsors a qualified  defined benefit pension plan which covers
its employees and employees of certain of its wholly-owned  portfolio companies.
The following  information  about the plan  represents  amounts and  information
related to the  Company's  participation  in the plan and is presented as though
the Company  sponsored a  single-employer  plan.  Benefits are based on years of
service and an average of the highest  five  consecutive  years of  compensation
during the last ten years of  employment.  The funding  policy of the plan is to
contribute  annual  amounts  that are  currently  deductible  for tax  reporting
purposes.  No  contribution  was made to the plan  during the three  years ended
March 31, 2004.

     The following tables set forth the qualified plan's benefit obligations and
fair value of plan assets at March 31, 2004, 2003 and 2002:

                                                      Years Ended March 31
                                         --------------------------------------------
                                             2004            2003            2002
                                         ------------    ------------    ------------
                                                                
Change in benefit obligation
Benefit obligation at beginning
     of  year ........................   $  3,676,599    $  3,284,463    $  3,255,669
Service cost .........................         81,309          41,142          58,428
Interest cost ........................        215,511         202,424         207,940
Amendments ...........................           --           346,882            --
Actuarial loss .......................        189,566         165,560          94,298
Benefits paid ........................       (363,872)       (363,872)       (331,872)
                                         ------------    ------------    ------------
Benefit obligation at end of year ....   $  3,799,113    $  3,676,599    $  3,284,463
                                         ============    ============    ============

Change in plan assets
Fair value of plan assets at beginning
     of  year ........................   $  6,881,723    $  9,410,320    $  8,758,035
Actual return on plan assets .........      3,512,912      (2,164,725)        984,157
Benefits paid ........................       (363,872)       (363,872)       (331,872)
                                         ------------    ------------    ------------
Fair value of plan assets at end of
     year ............................   $ 10,030,763    $  6,881,723    $  9,410,320
                                         ============    ============    ============

     The  following  table sets forth the  qualified  plan's  funded  status and
amounts  recognized  in  the  Company's  consolidated  statements  of  financial
condition:

                                                                   March 31
                                                         ----------------------------
                                                             2004            2003
                                                         ------------    ------------

Actuarial present value of benefit obligations:
     Accumulated benefit obligation ................     $ (3,403,639)   $ (3,346,711)
                                                         ============    ============
Projected benefit obligation for service rendered to
     date ..........................................     $ (3,799,113)   $ (3,676,599)
Plan assets at fair value* .........................       10,030,763       6,881,723
                                                         ------------    ------------
Excess of plan assets over the projected benefit
     obligation ....................................        6,231,650       3,205,124
Unrecognized net loss from past experience
     different from that assumed and effects of
     changes in assumptions ........................          275,731       3,023,057
Unrecognized prior service costs ...................          210,351         217,886
Unrecognized net assets being amortized over
     20 years ......................................          (73,815)       (147,646)
                                                         ------------    ------------
Prepaid pension cost included in other assets ......     $  6,643,917    $  6,298,421
                                                         ============    ============
- -----------------
*Primarily  equities and bonds including  approximately  28,000 shares of common
stock of the Company.





     Components of net pension benefit related to the qualified plan include the
following:

                                                    Years Ended March 31
                                         --------------------------------------------
                                              2004            2003            2002
                                         ------------    ------------    ------------
Service cost - benefits earned during
     the year .........................  $     81,309    $     41,142    $     58,428
Interest cost on projected benefit
     obligation .......................       215,511         202,424         207,940
Expected return on assets .............      (576,020)       (641,722)       (783,467)
Net amortization and deferral .........       (66,296)       (104,087)       (114,284)
                                         ------------    ------------    ------------
Net pension benefit from qualified plan  $   (345,496)   $   (502,243)   $   (631,383)
                                         ============    ============    ============


     The Company also sponsors an unfunded Retirement Restoration Plan, which is
a  nonqualified  plan that  provides for the payment,  upon  retirement,  of the
difference  between the maximum annual payment  permissible  under the qualified
retirement  plan  pursuant  to Federal  limitations  and the amount  which would
otherwise have been payable under the qualified plan.

     The following  table sets forth the Retirement  Restoration  Plan's benefit
obligations at March 31, 2004, 2003 and 2002:


                                               Years Ended March 31
                                    -----------------------------------------
                                       2004           2003           2002
                                    -----------    -----------    -----------
Change in benefit obligation
Benefit obligation at beginning
     of  year ...................   $ 1,353,386    $ 1,778,496    $ 1,758,214
Service cost ....................         5,464          5,389          8,573
Interest cost ...................        82,683        104,436        113,779
Amendments ......................          --         (347,147)          --
Actuarial (gain) loss ...........       139,839        (20,507)        97,210
Benefits paid ...................      (167,281)      (167,281)      (199,280)
                                    -----------    -----------    -----------
Benefit obligation at end of year   $ 1,414,091    $ 1,353,386    $ 1,778,496
                                    ===========    ===========    ===========

     The  following  table sets forth the status of the  Retirement  Restoration
Plan and the amounts  recognized  in the  consolidated  statements  of financial
condition:

                                                              March 31
                                                     --------------------------
                                                         2004           2003
                                                     -----------    -----------

Projected benefit obligation .....................   $(1,414,091)   $(1,353,386)
Unrecognized net gain from past ex-
     perience different from that assumed
     and effects of changes in assumptions .......        84,867        (54,972)
Unrecognized prior service costs .................      (270,699)      (286,262)
                                                     -----------    -----------
Accrued pension cost included in other liabilities   $(1,599,923)   $(1,694,620)
                                                     ===========    ===========

     The Retirement  Restoration Plan expenses recognized during the years ended
March 31, 2004, 2003 and 2002 of $72,584,  $114,320 and $126,847,  respectively,
are offset against the net pension benefit from the qualified plan.

     The  weighted-average   discount  rate  and  rate  of  increase  in  future
compensation  levels used in  determining  the  actuarial  present  value of the
projected  benefit  obligation were 5.75% and 5.0%,  respectively,  at March 31,
2004,  6.0% and  5.0%,  respectively,  at  March  31,  2003  and 6.5% and  5.0%,
respectively,  at March 31, 2002. The expected  long-term rate of return used to
project  estimated  earnings on plan assets for the qualified  plan was 6.0% for
the years  ended  March 31,  2004 and March 31, 2003 and 7.5% for the year ended
March 31, 2002. The  calculations  also assume  retirement at age 65, the normal
retirement age.




8.   Commitments

     The  Company  has agreed,  subject to certain  conditions,  to invest up to
$2,700,025 in six portfolio companies.

     The Company  leases  office space under an operating  lease which  requires
base annual rentals of  approximately  $75,000 through  February,  2008. For the
three years ended March 31, total rental  expense  charged to investment  income
was $74,122 in 2004, $60,482 in 2003 and $58,984 in 2002.

9.   Sources of Income

     Income was derived from the following sources:

                                     Investment Income             Realized Gain
Years Ended              ---------------------------------------     (Loss) on
March 31                                                            Investments
- --------                                                 Other     Before Income
2004                       Interest     Dividends       Income         Taxes
- ----                     ---------------------------------------   -------------
Companies more than
   25% owned .........   $       --    $  3,577,800  $    629,000  $       --
Companies 5% to 25%
   owned .............           --            --           3,864      (188,900)
Companies less than
   5% owned ..........        203,304       283,137          --      12,791,779
Other sources,
   including temporary
   investments .......         10,683          --            --            --
                         ----------------------------------------  ------------
                         $    213,987  $  3,860,937  $    632,864  $ 12,602,879
                         ========================================  ============
2003
- ----
Companies more than
   25% owned .........   $      5,600  $  3,073,770     $494,900   $       --
Companies 5% to 25%
   owned .............           --            --            --         (47,525)
Companies less than
   5% owned ..........        180,000       287,220         1,000     2,054,637
Other sources,
   including temporary
   investments .......         18,890          --            --            --
                         ----------------------------------------  ------------
                         $    204,490  $  3,360,990  $    495,900  $  2,007,112
                         ========================================  ============
2002
- ----
Companies more than
   25% owned .........   $     39,200  $  2,996,591  $    487,400  $       --
Companies 5% to 25
   owned .............         99,041          --            --            --
Companies less than
   5% owned ..........        133,549       297,042        43,000      (762,114)
Other sources,
   including temporary
   investments .......         50,731          --            --            --
                         ----------------------------------------  ------------
                         $    322,521  $  3,293,633  $    530,400  $   (762,114)
                         ========================================  ============






                       Selected Per Share Data and Ratios


                                                                                         Years Ended March
                                                                  -----------------------------------------------------------------
   Per Share Data                                                   2004          2003          2002          2001          2000
                                                                  ---------     ---------     ---------     ---------     ---------
                                                                                                           
Investment income ..............................................  $    1.22     $    1.06     $    1.08     $    1.06     $     .86
Operating expenses .............................................       (.39)         (.30)         (.27)         (.26)         (.27)
Interest expense ...............................................       (.14)         (.12)         (.24)         (.30)         (.12)
Income taxes ...................................................       (.02)         (.04)         (.04)         (.05)         (.03)
                                                                  ---------     ---------     ---------     ---------     ---------
Net investment income ..........................................        .67           .60           .53           .45           .44
Distributions from undistributed net investment income .........       (.60)         (.60)         (.60)         (.60)         (.60)
Net realized gain (loss) on investments ........................       2.13           .35          (.14)         (.85)         1.58
Net increase (decrease) in unrealized appreciation of
    investments after deferred taxes ...........................      19.37        (11.85)         6.31         (1.69)        (6.49)
Exercise of employee stock options* ............................       (.14)         --            (.08)         --            --
                                                                  ---------     ---------     ---------     ---------     ---------


Increase (decrease) in net asset value .........................      21.43        (11.50)         6.02         (2.69)        (5.07)

Net asset value
  Beginning of year ............................................      53.92         65.42         59.40         62.09         67.16
                                                                  ---------     ---------     ---------     ---------     ---------
  End of year ..................................................  $   75.35     $   53.92     $   65.42     $   59.40     $   62.09
                                                                  =========     =========     =========     =========     =========

Increase (decrease) in deferred taxes on unrealized
    appreciation ...............................................  $   10.09     $   (6.35)    $    3.26     $   (1.01)    $   (3.49)
Deferred taxes on unrealized appreciation:
  Beginning of year ............................................      17.70         24.05         20.79         21.80         25.29
                                                                  ---------     ---------     ---------     ---------     ---------
  End of year ..................................................  $   27.79     $   17.70     $   24.05     $   20.79     $   21.80
                                                                  =========     =========     =========     =========     =========

Ratios and Supplemental Data
Ratio of operating expenses to average net assets ..............        .63%          .52%          .42%          .42%          .42%
Ratio of operating expenses to average net assets plus average
    deferred taxes on unrealized appreciation ..................        .47%          .39%          .31%          .31%          .31%
Ratio of net investment income to average net assets ...........       1.09%         1.04%          .85%          .74%          .67%
Portfolio turnover rate ........................................       3.74%         1.53%         1.05%         2.56%         4.26%

Net asset value total return ...................................      41.16%       (16.75%)       11.18%        (3.25%)      (5.12%)

Shares outstanding at end of period (000s omitted) .............      3,857         3,829         3,829         3,815         3,815

- ----------------
* Net decrease is due to the exercise of employee  stock  options at prices less
than beginning of period net asset value.




Report of Independent Registered Public Accounting Firm


The Board of Directors and Shareholders
   Capital Southwest Corporation:

     We have  audited  the  accompanying  consolidated  statement  of  financial
condition of Capital  Southwest  Corporation  and  subsidiaries,  including  the
portfolio of investments  on pages 10-14,  as of March 31, 2004, and the related
consolidated  statements of operations,  changes in net assets,  and cash flows,
and the  selected  per share data and ratios on page 26 for the year then ended.
These financial  statements and per share data and ratios are the responsibility
of the  Company's  management.  Our  responsibility  is to express an opinion on
these financial statements and per share data and ratios based on our audit.

     We  conducted  our audit in  accordance  with the  standards  of the Public
Company Accounting Oversight Board (United States). Those standards require that
we plan and perform the audit to obtain  reasonable  assurance about whether the
financial  statements  are free of  material  misstatement.  An  audit  includes
examining,  on a test basis,  evidence supporting the amounts and disclosures in
the financial statements. Our procedures included verification by examination of
securities  held by the  custodian  as of March  31,  2004 and  confirmation  of
securities  not held by the custodian by  correspondence  with others.  An audit
also includes assessing the accounting principles used and significant estimates
made by  management,  as well as  evaluating  the  overall  financial  statement
presentation.  We believe  that our audit  provides a  reasonable  basis for our
opinion.

     In our opinion the consolidated  financial  statements and the selected per
share  data  and  ratios  referred  to above  present  fairly,  in all  material
respects,  the consolidated  financial position of Capital Southwest Corporation
and subsidiaries at March 31, 2004, the consolidated  results of its operations,
changes in its net assets,  and its cash flows,  and the selected per share data
and ratios for the year then ended, in conformity with U.S.  generally  accepted
accounting principles.





                                                               ERNST & YOUNG LLP
Dallas, Texas
May 12, 2004









Report of Independent Registered Public Accounting Firm


The Board of Directors and Shareholders
   Capital Southwest Corporation:



     We have  audited  the  accompanying  consolidated  statement  of  financial
condition of Capital  Southwest  Corporation  and  subsidiaries  as of March 31,
2003,  and the related  consolidated  statements of  operations,  changes in net
assets,  and cash flows for each of the years in the two-year period ended March
31,  2003,  and the  selected per share data and ratios for each of the years in
the  four-year  period  ended  March  31,  2003.  These  consolidated  financial
statements and per share data and ratios are the responsibility of the Company's
management.  Our  responsibility is to express an opinion on these  consolidated
financial statements and per share data and ratios based on our audits.

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

     In our opinion the consolidated financial statements and selected per share
data and ratios referred to above present fairly, in all material respects,  the
financial position of Capital Southwest Corporation and subsidiaries as of March
31, 2003, the results of their  operations,  the changes in their net assets and
their cash flows for each of the years in the  two-year  period  ended March 31,
2003,  and the  selected  per share data and ratios for each of the years in the
four-year period ended March 31, 2003, in conformity with accounting  principles
generally accepted in the United States of America.




                                                                        KPMG LLP
Dallas, Texas
April 25, 2003



                     Management's Discussion and Analysis of
                  Financial Condition and Results of Operations


Results of Operations

     The  composite  measure  of  the  Company's  financial  performance  in the
Consolidated  Statements of Operations is captioned "Increase  (decrease) in net
assets  from  operations"  and  consists  of three  elements.  The first is "Net
investment  income",  which is the difference  between the Company's income from
interest,  dividends and fees and its combined  operating and interest expenses,
net of applicable  income taxes. The second element is "Net realized gain (loss)
on  investments",  which is the  difference  between the proceeds  received from
disposition  of portfolio  securities  and their stated cost,  net of applicable
income  tax  expense.  The third  element  is the "Net  increase  (decrease)  in
unrealized  appreciation of investments",  which is the net change in the market
or fair value of the Company's investment portfolio,  compared with stated cost,
net of an  increase or decrease  in  deferred  income  taxes which would  become
payable if the unrealized  appreciation  were realized through the sale or other
disposition  of the  investment  portfolio.  It  should  be noted  that the "Net
realized gain (loss) on investments" and "Net increase  (decrease) in unrealized
appreciation  of investments"  are directly  related in that when an appreciated
portfolio  security is sold to realize a gain, a  corresponding  decrease in net
unrealized  appreciation  occurs by  transferring  the gain  associated with the
transaction from being "unrealized" to being "realized." Conversely, when a loss
is realized on a depreciated  portfolio security,  an increase in net unrealized
appreciation occurs.

Net Investment Income

     The  Company's  principal  objective  is to achieve  capital  appreciation.
Therefore,  a significant  portion of the investment  portfolio is structured to
maximize the potential  return from equity  participation  and provides  minimal
current  yield in the form of interest  or  dividends.  The  Company  also earns
interest  income from the  short-term  investment of cash funds,  and the annual
amount of such  income  varies  based upon the average  level of funds  invested
during the year and fluctuations in short-term  interest rates. During the three
years  ended  March 31, the Company had  interest  income  from  temporary  cash
investments of $10,247 in 2004, $17,346 in 2003 and $48,877 in 2002. The Company
also receives  management fees from its wholly-owned  portfolio  companies which
aggregated  $597,000  in 2004 and  $458,400  in 2003 and 2002.  During the three
years  ended  March 31,  2004,  the Company  recorded  dividend  income from the
following sources:

                                               Years Ended March 31
                                       ------------------------------------
                                          2004         2003         2002
                                       ----------   ----------   ----------
AT&T Corp. .........................   $   23,984   $   19,987   $   19,987
Alamo Group Inc. ...................      677,112      677,112      677,112
Balco, Inc. ........................      252,960         --           --
Dennis Tool Company ................       49,999       49,999       49,999
Kimberly-Clark Corporation .........      109,596       95,703       87,985
The RectorSeal Corporation .........    1,407,729      960,000      960,000
Skylawn Corporation ................      950,000    1,146,659    1,069,480
TCI Holdings, Inc. .................       81,270       81,270       81,270
Texas Shredder, Inc. ...............        7,500       33,667       44,506
The Whitmore Manufacturing Company .      240,000      240,000      240,000
Other ..............................       60,787       56,593       63,294
                                       ----------   ----------   ----------
                                       $3,860,937   $3,360,990   $3,293,633
                                       ==========   ==========   ==========

     Total operating expenses, excluding interest expense, increased by $350,160
or 30.5% and by  $126,524  or 12.4%  during the years  ended  March 31, 2004 and
2003,  respectively.  Due to the nature of its  business,  the  majority  of the
Company's operating expenses are related to employee and director  compensation,
office expenses, legal and accounting fees and the net pension benefit. Interest
expense  decreased  by  $452,611  during the year ended  March 31, 2003 due to a
decrease in interest rates and the payoff of the subordinated  debenture on June
3, 2002.  For the year ended  March 31,  2002,  interest  expense  decreased  by
$214,965 due to a decrease in interest rates.

Net Realized Gain (Loss) on Investments

     Net realized gain on investments  was $8,191,872  (after income tax expense
of  $4,411,007)  during the year ended March 31, 2004,  compared  with a gain of
$1,345,728  (after  income tax  expense of  $661,384)  during 2003 and a loss of
$537,934 (after income tax benefit of $224,180) during 2002. Management does not
attempt to maintain a comparable  level of realized gains from year to year, but
instead  attempts to maximize  total  investment  portfolio  appreciation.  This
strategy often dictates the long-term holding of portfolio securities in pursuit
of increased values and increased unrealized appreciation,  but may at opportune
times  dictate  realizing  gains or losses  through the  disposition  of certain
portfolio investments.



Net Increase (Decrease) in Unrealized Appreciation of Investments

     For the three  years  ended  March 31, the  Company  recorded  an  increase
(decrease)  in unrealized  appreciation  of  investments  before income taxes of
$114,067,574,   $(69,688,616)   and   $36,971,348   in  2004,   2003  and  2002,
respectively.  As  explained  in the  first  paragraph  of this  discussion  and
analysis, the realization of gains or losses results in a corresponding decrease
or  increase  in  unrealized  appreciation  of  investments.  Set  forth  in the
following  table are the  significant  increases  and  decreases  in  unrealized
appreciation  (before the related change in deferred  income taxes and excluding
the effect of gains or losses realized during the year) by portfolio company for
securities held at the end of each year.

                                               Years Ended March 31
                                  --------------------------------------------
                                      2004            2003            2002
                                  ------------    ------------    ------------

Alamo Group Inc. ..............   $  8,464,000    $ (8,464,000)   $  2,821,000
All Components, Inc. ..........      2,900,000            --           (50,000)
AmPro Mortgage Corporation ....     (2,529,167)           --              --
Concert Industries Ltd. .......       (442,998)     (5,479,000)     (3,740,000)
Encore Wire Corporation .......     46,316,000     (10,898,000)     10,898,000
Extreme  International, Inc. ..      4,613,661         551,750            --
Mail-Well, Inc. ...............      5,115,674      (2,557,926)       (524,000)
Media Recovery, Inc. ..........      7,000,000            --        (8,000,000)
Organized Living, Inc. ........           --        (2,999,999)     (3,000,000)
Palm Harbor Homes, Inc. .......     15,710,000     (39,275,000)     31,420,000
PETsMART, Inc. ................      4,335,000        (436,051)      5,298,343
The RectorSeal Corporation ....      5,000,000       5,000,000       2,500,000
Texas Capital Bancshares, Inc.       6,110,352            --              --

     As shown in the above table for the year ended March 31, 2004, we sustained
a major  $46,316,000  increase  in the value of our  investment  in Encore  Wire
Corporation.  This was due to the  significant  increase in  Encore's  sales and
earnings which stemmed partly from higher copper prices. In the prior period, we
experienced a $10,898,000 decline in the value of our investment as overcapacity
in the electric  wire and cable  industry led to intense price  competition  and
lower profit  margins.  During the year ended March 31,  2004,  the value of our
investment  in  Palm  Harbor  Homes,  Inc.   increased  by  $15,710,000  due  to
anticipated  improvement of the  manufactured  housing  industry  resulting from
substantially  reduced  inventories  of  foreclosed  homes and  reappearance  of
sources of chattel  mortgage  financing.  In the prior period,  the value of our
investment  decreased  by  $39,275,000  due to the  unfavorable  outlook for the
manufactured housing industry.

     A description of the investments listed above and other material components
of the  investment  portfolio  is included  elsewhere  in this report  under the
caption "Portfolio of Investments - March 31, 2004."

Deferred Taxes on Unrealized Appreciation of Investments

     The Company  provides for deferred  Federal  income taxes on net unrealized
appreciation  of  investments.  Such taxes would become  payable at such time as
unrealized  appreciation  is realized  through the sale or other  disposition of
those  components  of the  investment  portfolio  which would  result in taxable
transactions.  At March 31, 2004  consolidated  deferred Federal income taxes of
$107,169,000  were provided on net  unrealized  appreciation  of  investments of
$309,666,170  compared  with deferred  taxes of  $67,790,000  on net  unrealized
appreciation of  $195,598,595 at March 31, 2003.  Deferred income taxes at March
31, 2004 and 2003 were provided at the then currently  effective maximum Federal
corporate tax rate on capital gains of 35%.

Portfolio Investments

     During the year ended March 31, 2004, the Company  invested  $12,458,840 in
various  portfolio  securities listed elsewhere in this report under the caption
"Portfolio  Changes During the Year," which also lists dispositions of portfolio
securities.  During the 2003 and 2002 fiscal years, the Company invested a total
of $11,904,639 and $3,545,458, respectively.





Financial Liquidity and Capital Resources

     At  March  31,  2004,  the  Company  had  cash  and  cash   equivalents  of
approximately $10.2 million.  Pursuant to Small Business  Administration ("SBA")
regulations,  cash and cash  equivalents of $0.2 million held by CSVC may not be
transferred or advanced to CSC without the consent of the SBA. Under current SBA
regulations and subject to SBA's approval of its credit application,  CSVC would
be entitled to borrow up to $64.5  million.  The Company  also has an  unsecured
$25,000,000 revolving line of credit from a commercial bank, of which $9,500,000
was  available  at  March  31,  2004.  With  the  exception  of a  capital  gain
distribution  made in the form of a  distribution  of the  stock of a  portfolio
company in the fiscal  year ended  March 31,  1996,  the  Company has elected to
retain all gains realized during the past 36 years. Retention of future gains is
viewed as an  important  source of funds to  sustain  the  Company's  investment
activity.  Approximately $49.4 million of the Company's  investment portfolio is
represented  by   unrestricted   publicly-traded   securities,   which  have  an
ascertainable market value and represent a source of liquidity.

     Funds to be used by the Company for operating or investment purposes may be
transferred  in the form of  dividends,  management  fees or loans from  Skylawn
Corporation,  The RectorSeal Corporation and The Whitmore Manufacturing Company,
wholly-owned  portfolio  companies  of the  Company,  to  the  extent  of  their
available cash reserves and borrowing capacities. At March 31, 2004, the Company
owed $5,000,000 to Skylawn Corporation.

     Management  believes that the Company's cash and cash  equivalents and cash
available from other sources  described  above are adequate to meet its expected
requirements.  Consistent  with  the  long-term  strategy  of the  Company,  the
disposition of investments  from time to time may also be an important source of
funds for future investment activities.

Contractual Obligations

     As shown below, the Company had the following contractual obligations as of
March  31,  2004.  For  further  information  see  Note  4  and  Note  8 of  the
Consolidated Financial Statements.

                              Payments Due By Period ($ in Thousands)
                              ---------------------------------------
                                         Less than                           More Than
Contractual Obligations        Total      1 Year     1-3 Years  3-5 Years     5 Years
- -----------------------------------------------------------------------------------------
                                                               
Long-Term Debt Obligations    $20,500     $20,500        --          --          --
Capital  Lease Obligations       --          --          --          --          --
Operating Lease Obligations      --          --           $75         $75        --
Purchase Obligations             --          --          --          --          --
Other Long-Term Liabilities
Reflected on the Company's
Balance Sheet under GAAP         --          --          --          --          --
                              -------------------------------------------------------
Total                         $20,500     $20,500         $75         $75        --
                              -------------------------------------------------------


Critical Accounting Policies

Valuation of Investments

     In  accordance  with the  Investment  Company Act of 1940,  investments  in
unrestricted  securities (freely marketable  securities having readily available
market quotations) are valued at market and investments in restricted securities
(securities subject to one or more resale restrictions) are valued at fair value
determined  in good  faith  by the  Company's  Board  of  Directors.  Under  the
valuation  policy of the  Company,  unrestricted  securities  are  valued at the
closing  sale price for listed  securities  and at the lower of the  closing bid
price or the last sale  price  for  Nasdaq  securities  on the  valuation  date.
Restricted  securities,  including securities of publicly-owned  companies which
are  subject to  restrictions  on resale,  are  valued at fair  value,  which is
considered to be the amount the Company may reasonably expect to receive if such
securities  were sold on the valuation  date.  Valuations  as of any  particular
date, however, are not necessarily indicative of amounts which may ultimately be
realized as a result of future sales or other dispositions of securities.

     Among the factors  considered by the Board of Directors in determining  the
fair value of restricted  securities  are the financial  condition and operating
results of the issuer,  the  long-term  potential of the business of the issuer,
the market for and recent sales prices of the issuer's securities, the values of
similar securities issued by companies in similar businesses,  the proportion of
the issuer's securities owned by the Company,  the nature and duration of resale
restrictions  and the nature of any rights  enabling  the Company to require the
issuer to register  restricted  securities under applicable  securities laws. In
determining  the fair  value of  restricted  securities  the Board of  Directors
considers  the  inherent  value  of  such  securities   without  regard  to  the
restrictive  feature and  adjusts for any  diminution  in value  resulting  from
restrictions on resale.



Deferred Income Taxes

     In future  years,  the  Company  may not  qualify or elect to be taxed as a
regulated investment company ("RIC") under applicable provisions of the Internal
Revenue Code. Therefore, deferred Federal income taxes have been provided on net
unrealized appreciation of investments at the then currently effective corporate
tax rate on capital gains.

Impact of Inflation

     The Company does not believe that its  business is  materially  affected by
inflation,  other than the impact  which  inflation  may have on the  securities
markets,  the valuations of business  enterprises  and the  relationship of such
valuations to underlying earnings,  all of which will influence the value of the
Company's investments.

Risks

     Pursuant to Section  64(b)(1)  of the  Investment  Company  Act of 1940,  a
business  development  company is required to describe the risk factors involved
in an  investment  in the  securities  of such  company due to the nature of the
company's investment portfolio. Accordingly the Company states that:

     The  Company's  objective  is  to  achieve  capital   appreciation  through
investments in businesses  believed to have  favorable  growth  potential.  Such
businesses are often  undercapitalized  small  companies  which lack  management
depth and have not yet attained profitability. The Company's venture investments
often  include  securities  which do not yield  interest  or  dividends  and are
subject  to legal or  contractual  restrictions  on resale,  which  restrictions
adversely affect the liquidity and marketability of such securities.

     Because of the speculative nature of the Company's investments and the lack
of any market for the securities initially purchased by the Company,  there is a
significantly greater risk of loss than is the case with traditional  investment
securities. The high-risk,  long-term nature of the Company's venture investment
activities  may  prevent  shareholders  of  the  Company  from  achieving  price
appreciation and dividend distributions.














                      Selected Consolidated Financial Data
                (all figures in thousands except per share data)

                                      1994         1995         1996         1997         1998         1999
- --------------------------------------------------------------------------------------------------------------
                                                                                   
Financial Position  (as of March 31)
Investments at cost .............   $  41,993    $  49,730    $  58,544    $  59,908    $  61,154    $  73,580
Unrealized appreciation .........     132,212      153,031      198,386      233,383      340,132      276,698
                                    ---------    ---------    ---------    ---------    ---------    ---------
Investments at market or
   fair value ...................     174,205      202,761      256,930      293,291      401,286      350,278
Total assets ....................     270,874      213,811      326,972      310,760      522,324      360,786
Notes payable * .................      15,000       11,000       11,000        5,000        5,000        5,000

Deferred taxes on
   unrealized appreciation ......      45,932       53,247       69,121       81,313      118,674       96,473
Net assets ......................     133,053      147,370      189,048      218,972      296,023      256,232
Shares outstanding ..............       3,715        3,735        3,767        3,767        3,788        3,815
- --------------------------------------------------------------------------------------------------------------

Changes in Net Assets (years ended March 31)
Net investment income ...........   $   2,870    $   2,447    $   2,855    $   2,574    $   2,726    $   1,762
Net realized gain (loss) on
   investments ..................        (475)         142       11,174        6,806        6,485          995
Net increase (decrease) in
   unrealized appreciation
   before distributions .........      11,160       13,584       38,746       22,804       69,388      (41,233)
                                    ---------    ---------    ---------    ---------    ---------    ---------
Increase (decrease) in net
   assets from operations
   before distributions .........      13,555       16,173       52,775       32,184       78,599      (38,476)
Cash dividends paid .............      (2,228)      (2,241)      (2,270)      (2,260)      (2,268)      (2,280)
Securities distributed ..........        --           --         (9,402)        --           --           --
Employee stock options
   exercised ....................         272          385          575         --            720          965
                                    ---------    ---------    ---------    ---------    ---------    ---------
Increase (decrease) in net assets      11,599       14,317       41,678       29,924       77,051      (39,791)

- --------------------------------------------------------------------------------------------------------------
Per Share Data (as of March 31)
Deferred taxes on
   unrealized appreciation ......   $   12.36    $   14.26    $   18.35    $   21.59    $   31.33    $   25.29
Net assets ......................       35.81        39.46        50.18        58.13        78.15        67.16
Closing market price ............      38.125        38.00        60.00       67.875        94.00        73.00

Cash dividends paid .............         .60          .60          .60          .60          .60          .60
Securities distributed ..........        --           --           2.50         --           --           --

*    Excludes  quarter-end  borrowing  which is repaid on the first business day
     after year end.





                Selected Consolidated Financial Data (continued)
                (all figures in thousands except per share data)


                                      2000         2001         2002         2003         2004
- -------------------------------------------------------------------------------------------------

Financial Position  (as of March 31)
Investments at cost .............   $  85,002    $  87,602    $  82,194    $  91,462    $  97,283
Unrealized appreciation .........     238,627      228,316      265,287      195,598      309,666
                                    ---------    ---------    ---------    ---------    ---------
Investments at market or
   fair value ...................     323,629      315,918      347,481      287,060      406,949
Total assets ....................     392,586      322,668      357,183      298,490      423,979
Notes payable * .................      10,000       16,000       14,000       23,000       20,500

Deferred taxes on
   unrealized appreciation ......      83,151       79,310       92,107       67,790      107,169
Net assets ......................     236,876      226,609      250,491      206,467      290,623
Shares outstanding ..............       3,815        3,815        3,829        3,829        3,857
 ------------------------------------------------------------------------------------------------

Changes in Net Assets (years ended March 31)
Net investment income ...........   $   1,663    $   1,723    $   2,042    $   2,299    $   2,587
Net realized gain (loss) on
   investments ..................       6,020       (3,231)        (538)       1,346        8,192
Net increase (decrease) in
   unrealized appreciation
   before distributions .........     (24,750)      (6,470)      24,174      (45,372)      74,689
                                    ---------    ---------    ---------    ---------    ---------
Increase (decrease) in net
   assets from operations
   before distributions .........     (17,067)      (7,978)      25,678      (41,727)      85,468
Cash dividends paid .............      (2,289)      (2,289)      (2,295)      (2,297)      (2,309)
Securities distributed ..........        --           --           --           --           --
Employee stock options
   exercised ....................        --           --            499         --            997
                                    ---------    ---------    ---------    ---------    ---------
Increase (decrease) in net assets     (19,356)     (10,267)      23,882      (44,024)      84,156

- -------------------------------------------------------------------------------------------------
Per Share Data (as of March 31)
Deferred taxes on
   unrealized appreciation ......   $   21.80    $   20.79    $   24.05    $   17.70    $   27.79
Net assets ......................       62.09        59.40        65.42        53.92        75.35
Closing market price ............       54.75        65.00        68.75        48.15        75.47

Cash dividends paid .............         .60          .60          .60          .60          .60
Securities distributed ..........        --           --           --           --           --


*    Excludes  quarter-end  borrowing  which is repaid on the first business day
     after year end.





                             Shareholder Information


Stock Transfer Agent

     American Stock Transfer & Trust Company, 59 Maiden Lane, New York, NY 10038
(telephone  800-937-5449)  serves as  transfer  agent for the  Company's  common
stock.  Certificates to be transferred should be mailed directly to the transfer
agent, preferably by registered mail.

Shareholders

     The Company had  approximately  700 record  holders of its common  stock at
March 31, 2004. This total does not include an estimated 2,300 shareholders with
shares held under beneficial  ownership in nominee name or within  clearinghouse
positions of brokerage firms or banks.

Market Prices

     The  Company's  common  stock  trades on The Nasdaq  Stock Market under the
symbol CSWC.  The  following  high and low selling  prices for the shares during
each quarter of the last two fiscal years were taken from quotations provided to
the Company by Nasdaq:

Quarter Ended                                            High       Low
- ------------------------------------------------------------------------
June 30, 2002....................................       $79.24    $66.31
September 30, 2002...............................        70.25     58.00
December 31, 2002................................        60.24     45.35
March 31, 2003...................................        53.00     43.00

Quarter Ended                                            High       Low
- ------------------------------------------------------------------------
June 30, 2003....................................       $66.75  $  47.26
September 30, 2003...............................        60.00     53.31
December 31, 2003...............................         64.75     56.35
March 31, 2004...................................        78.00     61.15



Dividends

     The payment  dates and amounts of cash  dividends  per share since April 1,
2002 are as follows:

Payment Date                                              Cash Dividend
- -----------------------------------------------------------------------
May 31, 2002..............................................    $0.20
November 29, 2002.........................................     0.40
May 30, 2003..............................................     0.20
November 28, 2003.........................................     0.40
May 28, 2004..............................................     0.20

     The  amounts  and timing of cash  dividend  payments  have  generally  been
dictated by requirements of the Internal Revenue Code regarding the distribution
of taxable net  investment  income  (ordinary  income) of  regulated  investment
companies.   Instead  of  distributing   realized  long-term  capital  gains  to
shareholders,  the Company has  ordinarily  elected to retain such gains to fund
future investments.

Automatic Dividend Reinvestment and Optional Cash Contribution Plan

     As a service to its shareholders,  the Company offers an Automatic Dividend
Reinvestment and Optional Cash  Contribution Plan for shareholders of record who
own a minimum of 25 shares.  The Company pays all costs of administration of the
Plan except brokerage  transaction  fees. Upon request,  shareholders may obtain
information on the Plan from the Company, 12900 Preston Road, Suite 700, Dallas,
Texas 75230. Telephone (972) 233-8242.  Questions and answers about the Plan are
on the next page.

Annual Meeting

     The Annual Meeting of Shareholders of Capital Southwest Corporation will be
held on Monday,  July 19,  2004,  at 10:00 a.m.  in the North  Dallas Bank Tower
Meeting Room (first floor), 12900 Preston Road, Dallas, Texas.