FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549

(Mark One)

[X]          QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2004

                                       OR

[ ]           TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

For the transition period from ..................... to .....................

Commission File Number: 814-61

                          CAPITAL SOUTHWEST CORPORATION
             (Exact name of registrant as specified in its charter)

                    Texas                                        75-1072796
(State or other jurisdiction of  incorporation                (I.R.S. Employer
              or organization)                               Identification No.)

                  12900 Preston Road, Suite 700, Dallas, Texas
                                      75230
                    (Address of principal executive offices)
                                   (Zip Code)

                                 (972) 233-8242
              (Registrant's telephone number, including area code)

         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

Yes   X    No
    -----     -----

         Indicate by check mark whether the registrant is an  accelerated  filer
(as defined in Rule 12b-2 of the Exchange Act).

Yes   X    No
    -----     -----

         Indicate  the  number of  shares  outstanding  of each of the  issuer's
classes of common stock, as of the latest practicable date.

      3,857,051 shares of Common Stock, $1 Par Value as of October 31, 2004




                                                           TABLE OF CONTENTS


                                                                        Page No.
                                                                        --------
PART I.  FINANCIAL INFORMATION

     ITEM 1.  Consolidated Financial Statements

           Consolidated Statements of Financial Condition
                 September 30, 2004 (Unaudited) and March 31, 2004...........3

           Consolidated Statements of Operations (Unaudited)
                 For the six months ended September 30, 2004 and
                 September 30, 2003..........................................4

           Consolidated Statements of Changes in Net Assets
                 For the six months ended September 30, 2004 (Unaudited) and
                 year ended March 31, 2004...................................5

           Consolidated Statements of Cash Flows (Unaudited)
                 For the six months ended September 30, 2004 and
                 September 30, 2003..........................................6

           Notes to Consolidated Financial Statements........................7

     ITEM 2.     Management's Discussion and Analysis of Financial
                      Condition and Results of Operations....................8

     ITEM 3.     Quantitative and Qualitative Disclosure About
                      Market Risk...........................................11

     ITEM 4.     Controls and Procedures....................................11

PART II.  OTHER INFORMATION

     ITEM 4.     Submission of Matters to a Vote of Security Holders........12

     ITEM 6.     Exhibits and Reports on Form 8-K...........................12

Signatures..................................................................13











                                       2




PART I.  FINANCIAL INFORMATION
- ------------------------------

Item 1.    Consolidated Financial Statements

                 CAPITAL SOUTHWEST CORPORATION AND SUBSIDIARIES
                 Consolidated Statements of Financial Condition
                 ----------------------------------------------

Assets                                                 September 30, 2004   March 31, 2004
                                                       ------------------   --------------
                                                           (Unaudited)
                                                                             
Investments at market or fair value
      Companies more than 25% owned
        (Cost: September 30, 2004 - $23,114,865,
         March 31, 2004  - $23,114,865)                   $242,775,981       $237,095,981
      Companies 5% to 25% owned
        (Cost: September 30, 2004 - $25,442,115,
        March 31, 2004 - $30,431,224)                       49,601,504         70,189,005
      Companies less than 5% owned
        (Cost: September 30, 2004 - $42,413,660,
        March 31, 2004 - $43,736,560)                      100,786,650         99,663,833
                                                          ------------       ------------
      Total investments
        (Cost: September 30, 2004 - $90,970,640,
        March 31, 2004 - $97,282,649)                      393,164,135        406,948,819
Cash and cash equivalents                                    2,518,988         10,150,796
Receivables                                                     88,921             76,477
Other assets                                                 6,961,621          6,802,767
                                                          ------------       ------------
      Totals                                              $402,733,665       $423,978,859
                                                          ============       ============

Liabilities and Shareholders' Equity

Note payable to bank                                      $  8,000,000       $ 15,500,000
Note payable to portfolio company                            5,000,000          5,000,000
Accrued interest and other liabilities                       1,659,596          1,815,996
Income taxes payable                                           548,317          2,726,850
Deferred income taxes                                      105,706,745        108,312,663
                                                          ------------       ------------
      Total liabilities                                    120,914,658        133,355,509
                                                          ------------       ------------

Shareholders' equity
      Common stock, $1 par value: authorized,
        5,000,000 shares; issued, 4,294,416 shares
        at September 30, 2004 and March 31, 2004             4,294,416          4,294,416
      Additional capital                                     7,904,997          7,904,997
      Undistributed net investment income                    3,739,168          3,578,088
      Undistributed net realized gain on investments        75,356,232         79,381,980
      Unrealized appreciation of investments -
        net of deferred income taxes                       197,557,496        202,497,171
      Treasury stock - at cost (437,365 shares)             (7,033,302)        (7,033,302)
                                                          ------------       ------------
      Net assets at market or fair value, equivalent
        to $73.07 per share at September 30, 2004,
        and $75.35 per share at March 31, 2004
        on the 3,857,051 shares outstanding                281,819,007        290,623,350
                                                          ------------       ------------
Totals                                                    $402,733,665       $423,978,859
                                                          ============       ============



                (See Notes to Consolidated Financial Statements)


                                       3




                          CAPITAL SOUTHWEST CORPORATION
                                AND SUBSIDIARIES
                      Consolidated Statements of Operations
                      -------------------------------------
                                   (Unaudited)

                                                      Three Months Ended            Six Months Ended
                                                         September 30                  September 30
                                                 --------------------------    --------------------------
                                                    2004           2003           2004           2003
                                                 -----------    -----------    -----------    -----------
                                                                                  
Investment income:
     Interest                                    $    94,660    $    31,201    $   187,942    $    80,669
     Dividends                                       727,207        698,649      1,429,414      1,395,965
     Management and directors' fees                  154,750        151,249        324,000        321,364
                                                 -----------    -----------    -----------    -----------
                                                     976,617        881,099      1,941,356      1,797,998
                                                 -----------    -----------    -----------    -----------

Operating expenses:
     Salaries                                        254,218        215,375        484,593        424,850
     Net pension benefit                             (59,212)       (39,479)      (127,438)      (136,460)
     Other operating expenses                        231,745        173,282        405,442        366,854
                                                 -----------    -----------    -----------    -----------
                                                     426,751        349,178        762,597        655,244
                                                 -----------    -----------    -----------    -----------

Income before interest expense and
  income taxes                                       549,866        531,921      1,178,759      1,142,754
Interest expense                                      86,483        135,533        201,869        275,554
                                                 -----------    -----------    -----------    -----------
Income before income taxes                           463,383        396,388        976,890        867,200
Income tax expense                                    20,400         13,800         44,400         47,800
                                                 -----------    -----------    -----------    -----------

Net investment income                            $   442,983    $   382,588    $   932,490    $   819,400
                                                 ===========    ===========    ===========    ===========

Proceeds from disposition of investments         $   155,877    $ 3,654,339    $   764,394    $ 3,654,339
Cost of investments sold                           4,083,668        676,753      7,085,993        680,433
                                                 -----------    -----------    -----------    -----------
Realized gain (loss) on investments
   before income taxes                            (3,927,791)     2,977,586     (6,321,599)     2,973,906
Income tax expense (benefit)                      (1,458,018)     1,042,155     (2,295,851)     1,040,867
                                                 -----------    -----------    -----------    -----------

Net realized gain (loss) on investments           (2,469,773)     1,935,431     (4,025,748)     1,933,039
                                                 -----------    -----------    -----------    -----------

Increase (decrease) in unrealized appreciation
  of investments before income taxes              (3,791,414)    19,460,310     (7,472,675)    32,931,270
Increase (decrease) in deferred income taxes
  on appreciation of investments                  (1,244,000)     6,247,000     (2,533,000)    10,962,000
                                                 -----------    -----------    -----------    -----------

Net increase (decrease) in unrealized
   appreciation of investments                    (2,547,414)    13,213,310     (4,939,675)    21,969,270
                                                 -----------    -----------    -----------    -----------

Net realized and unrealized gain (loss)
   on investments                                $(5,017,187)   $15,148,741    $(8,965,423)   $23,902,309
                                                 ===========    ===========    ===========    ===========

Increase (decrease) in net assets
   from operations                               $(4,574,204)   $15,531,329    $(8,032,933)   $24,721,709
                                                 ===========    ===========    ===========    ===========





                (See Notes to Consolidated Financial Statements)

                                       4




                          CAPITAL SOUTHWEST CORPORATION
                                AND SUBSIDIARIES
                Consolidated Statements of Changes in Net Assets
                ------------------------------------------------


                                                           Six Months Ended      Year Ended
                                                          September 30, 2004   March 31, 2004
                                                          ------------------   --------------
                                                              (Unaudited)
                                                                          
Operations
      Net investment income                                  $    932,490       $  2,587,060
      Net realized gain (loss) on investments                  (4,025,748)         8,191,872
      Net increase (decrease) in unrealized
        appreciation of investments                            (4,939,675)        74,688,574
                                                             ------------       ------------
      Increase (decrease) in net assets from operations        (8,032,933)        85,467,506

Distributions from:
      Undistributed net investment income                        (771,410)        (2,308,631)

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

      Increase (decrease) in net assets                        (8,804,343)        84,156,375

Net assets, beginning of period                               290,623,350        206,466,975
                                                             ------------       ------------

Net assets, end of period                                    $281,819,007       $290,623,350
                                                             ============       ============
























                (See Notes to Consolidated Financial Statements)


                                       5




                          CAPITAL SOUTHWEST CORPORATION
                                AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows
                      -------------------------------------
                                   (Unaudited)

                                                         Three Months Ended              Six  Months Ended
                                                            September 30                    September 30
                                                    ---------------------------    ---------------------------
                                                       2004            2003           2004            2003
                                                    -----------    ------------    -----------    ------------
                                                                                      
Cash flows from operating activities
Increase (decrease) in net assets from
  operations                                        $(4,574,204)   $ 15,531,329    $(8,032,933)   $ 24,721,709
Adjustments to reconcile increase (decrease)
  in net assets from operations to net cash
  provided  by (used in) operating activities:
  Proceeds from disposition of investments              101,297       3,654,339        709,814       3,654,339
  Purchases of securities                              (545,078)     (5,923,960)      (947,403)     (6,927,640)
  Maturities of securities                              228,000         900,000        228,000         900,000
  Depreciation and amortization                           4,262           4,772          7,891           9,537
  Net pension benefit                                   (59,212)        (39,479)      (127,438)       (136,460)
  Net realized and unrealized (gain) loss
     on investments                                   5,017,187     (15,148,741)     8,965,423     (23,902,309)
  (Increase) decrease in receivables                        282        (227,126)       (12,444)        (23,388)
  (Increase) decrease in other assets                    29,783          10,814         (4,546)         (7,232)
  Increase (decrease) in accrued interest
     and other liabilities                              (39,276)         47,038       (107,522)         45,668
  Decrease in accrued pension cost                      (41,820)        (41,820)       (83,640)        (83,640)
  Deferred income taxes                                  20,400          13,800         44,400          47,800
                                                    -----------    ------------    -----------    ------------
Net cash provided by (used in) operating
    activities                                          141,621      (1,219,034)       639,602      (1,701,616)
                                                    -----------    ------------    -----------    ------------

Cash flows from financing activities
Decrease in notes payable to bank                          --              --       (7,500,000)           --
Distributions from undistributed net
  investment income                                        --              --         (771,410)       (765,810)
Proceeds from exercise of employee stock
  options                                                  --           997,500           --           997,500
                                                    -----------    ------------    -----------    ------------
Net cash provided by (used in) financing
 activities                                                --           997,500     (8,271,410)        231,690
                                                    -----------    ------------    -----------    ------------

Net increase (decrease) in cash and cash
  equivalents                                           141,621        (221,534)    (7,631,808)     (1,469,926)
Cash and cash equivalents at beginning
  of period                                           2,377,367       3,401,996     10,150,796       4,650,388
                                                    -----------    ------------    -----------    ------------
Cash and cash equivalents at end of period          $ 2,518,988    $  3,180,462    $ 2,518,988    $  3,180,462
                                                    ===========    ============    ===========    ============

Supplemental disclosure of cash flow information:
Cash paid during the period for:
  Interest                                              $86,386        $135,435       $202,200        $275,457
  Income taxes                                          $  --          $   --         $   --          $   --



Note:
- -----
   On September 29, 2004, CSC received 2,936 shares of Tekelec valued at $54,580
   ($18.59 per share) related to the sale of VocalData, Inc.

                (See Notes to Consolidated Financial Statements)

                                       6


                          CAPITAL SOUTHWEST CORPORATION
                                AND SUBSIDIARIES
                   Notes to Consolidated Financial Statements
                   ------------------------------------------
                                   (Unaudited)

1.       Basis of Presentation

         The accompanying  consolidated financial statements,  which include our
accounts and the accounts of our wholly-owned small business  investment company
subsidiary and our wholly-owned  management  company,  have been prepared on the
value method of accounting in accordance  with accounting  principles  generally
accepted  in  the  United  States  for  investment  companies.  All  significant
intercompany  accounts and transactions  have been eliminated in  consolidation.
Certain  reclassifications  have been made to the 2003  balances to conform with
the 2004 financial statement presentation.

         The  financial   statements  included  herein  have  been  prepared  in
accordance with accounting  principles  generally  accepted in the United States
for interim financial  information and the instructions to Form 10-Q and Article
6 of Regulation S-X. The financial statements should be read in conjunction with
the consolidated  financial  statements and notes thereto included in our annual
report on Form 10-K for the year ended March 31, 2004.  Certain  information and
footnotes normally included in financial  statements prepared in accordance with
accounting  principles  generally  accepted  in  the  United  States  have  been
condensed or omitted,  although we believe that the disclosures are adequate for
a fair  presentation.  The information  reflects all adjustments  (consisting of
normal recurring adjustments) which are, in the opinion of management, necessary
for a fair presentation of the results of operations for the interim periods.

2.       Indemnification

         We  enter  into  agreements  that  contain  customary   indemnification
provisions.  The maximum  exposure  under these  indemnification  agreements  is
unknown,  but we have had no  previous  claims or losses  and expect the risk of
losses to be remote.

3.       Stock-Based Compensation

         Effective  April 1, 2003, we adopted the fair value method of recording
compensation  expense related to all stock options granted after March 31, 2003,
in accordance with FASB Statement Nos. 123 and 148. Accordingly,  the fair value
of stock  options as  determined  on the date of grant  using the  Black-Scholes
pricing  model will be  expensed  over the vesting  period of the related  stock
options.  On July 19, 2004, 7,500 stock options were granted to a new investment
associate.

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

                                    September 30,   September 30,
                                        2004            2003
                                    ------------    ------------

Net asset value, as reported        $281,819,007    $231,420,374
Deduct: Total fair value computed
  stock-based compensation                80,382          89,720
                                    ------------    ------------
Pro forma net asset value           $281,738,625    $231,330,654
                                    ============    ============
Net asset value per share:
  Basic - as reported                     $73.07          $60.00
                                          ======          ======
  Basic - pro forma                       $73.05          $59.98
                                          ======          ======

  Diluted - as reported                   $73.04          $60.26
                                          ======          ======
  Diluted - pro forma                     $73.02          $59.98
                                          ======          ======






                                       7




Notes to Consolidated Financial Statements
(continued)

         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.


4.      Summary of Per Share Information
                                                    Three Months Ended   Six Months Ended
                                                       September 30        September 30
                                                     ----------------    ----------------
                                                      2004      2003      2004      2003
                                                     ------    ------    ------    ------
                                                                       
Investment income                                    $  .25    $  .22    $  .50    $  .46
Operating expenses                                     (.11)     (.09)     (.20)     (.17)
Interest expense                                       (.02)     (.03)     (.05)     (.07)
Income taxes                                           --        --        (.01)     (.01)
                                                     ------    ------    ------    ------
Net investment income                                   .12       .10       .24       .21
Distributions from undistributed
  net investment income                                --        --        (.20)     (.20)
Net realized gain (loss) on investments                (.64)      .50     (1.04)      .50
Net increase (decrease) in unrealized appreciation
  of investments after deferred taxes                  (.66)     3.42     (1.28)     5.71
Exercise of employee stock options (1)                 --        (.14)     --        (.14)
                                                     ------    ------    ------    ------
Increase (decrease) in net asset value                (1.18)     3.88     (2.28)     6.08

Net asset value:
      Beginning of period                             74.25     56.12     75.35     53.92
                                                     ------    ------    ------    ------
      End of period                                  $73.07    $60.00    $73.07    $60.00
                                                     ======    ======    ======    ======

Increase (decrease) in deferred taxes on
  unrealized appreciation                            $ (.32)   $ 1.48    $ (.66)   $ 2.72

Deferred taxes on unrealized appreciation:
     Beginning of period                              27.45     18.94     27.79     17.70
                                                     ------    ------    ------    ------
     End of period                                   $27.13    $20.42    $27.13    $20.42
                                                     ======    ======    ======    ======

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


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

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

         Net asset value at September  30, 2004 was  $281,819,007  equivalent to
$73.07 per share after  deducting  an allowance of $27.13 per share for deferred
taxes on  unrealized  appreciation  of  investments.  Assuming  reinvestment  of
dividends,  the September 30, 2004 net asset value reflects an increase of 22.9%
during the twelve months ended September 30, 2004 and a 2.8% decrease during the
first half of the current fiscal year.

                                          September 30,  September 30,
                                              2004           2003
                                          ------------   ------------
                   Net assets             $281,819,007   $231,420,374
                   Shares outstanding        3,857,051      3,857,051
                   Net assets per share         $73.07         $60.00



                                       8


Item 2. Management's  Discussion and Analysis of Financial Condition and Results
        of Operations
        (continued)

Results of Operations

         The composite measure of our 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 our income from interest, dividends and
fees and our 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 our
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

         Interest  income of $187,942 in the six months ended September 30, 2004
increased from $80,669 in the year-ago period  primarily  because of an increase
in loans to portfolio companies.  During the six months ended September 30, 2004
and 2003, we recorded dividend income from the following sources:

                                                    Six Months Ended
                                                      September 30
                                                 -----------------------
                                                    2004         2003
                                                 ----------   ----------
            Alamo Group Inc.                     $  338,556   $  338,556
            Dennis Tool Company                      25,000       25,000
            Kimberly-Clark Corporation               61,744       52,482
            The RectorSeal Corporation              480,000      480,000
            Skylawn Corporation                     300,000      300,000
            Sprint Corporation                       22,500       18,000
            TCI Holdings, Inc                        40,635       40,635
            The Whitmore Manufacturing Company      120,000      120,000
            Other                                    40,979       21,292
                                                 ----------   ----------
                                                 $1,429,414   $1,395,965
                                                 ==========   ==========

         Operating  expenses  totaled $762,597 in the six months ended September
30, 2004  versus  $655,244  in the six months  ended  September  30,  2003.  The
increase was due mainly to the addition of an investment associate in July 2004,
employee  raises and an increase in audit and legal fees for  ordinary  business
operations.

         Interest expense of $201,869 in the six months ended September 30, 2004
decreased  from $275,554 in the  corresponding  period ended  September 30, 2003
primarily due to a decrease in notes payable.

Net Realized Gain or Loss on Investments

         During the six months ended  September 30, 2004, we reported a realized
loss before  income taxes of $6,321,599  which  included a loss of $3,000,000 on
our investment in Texas Petrochemical  Holdings,  Inc., a $2,576,146 loss on the
partial  sale  of our  investment  in  Concert  Industries  Ltd.  and a loss  of
$1,346,891 on our sale of VocalData, Inc. to Tekelec.



                                       9




Item 2. Management's  Discussion and Analysis of Financial Condition and Results
        of Operations
        (continued)

Net Increase (Decrease) 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
taxes and excluding the effect of gains or losses  realized  during the periods)
by portfolio company:

                                         Three Months Ended           Six Months Ended
                                           September 30                 September 30
                                     -------------------------   --------------------------
                                        2004           2003           2004          2003
                                     -----------    ----------   ------------    ----------
                                                                     
Alamo Group Inc                      $ 5,643,000    $2,822,000   $  5,643,000    $2,822,000
All Components, Inc.                        --            --             --       2,900,000
CMI Holding Company, Inc.                   --            --       (3,000,000)         --
Cenveo, Inc.                           1,195,055     2,054,656     (2,033,690)    3,081,984
Encore Wire Corporation               (8,173,000)    5,449,000    (19,071,000)    8,173,000
Extreme International, Inc.                 --       2,397,661        375,000     4,613,661
Media Recovery, Inc.                        --       3,000,000           --       3,000,000
Palm Harbor Homes, Inc.               (7,855,000)         --       (7,855,000)         --
The RectorSeal Corporation                  --            --        4,000,000          --
Texas Capital Bancshares, Inc.         1,041,380     2,585,994      1,344,829     2,585,994
The Whitmore Manufacturing Company          --            --        2,400,000          --


         As reflected in the above table,  at September  30, 2004,  the value of
our investment in Encore Wire  Corporation was decreased from our March 31, 2004
value by $19,071,000  due to the cyclical  variations in Encore's  profitability
and the effect of copper price  fluctuations on Encore's  earnings.  In the same
period a year ago, we  increased  our value of Encore by  $8,173,000  reflecting
increases in the company's  sales and earnings  which stemmed partly from higher
copper prices.

         During  the six  months  ended  September  30,  2004,  the value of our
investment  in Palm Harbor  Homes,  Inc.  was reduced by  $7,855,000  due to the
unfavorable  pattern  of the  company's  earnings  and the  continuing  negative
outlook for the manufactured housing industry.

         During  the  six  months  ended  September  30,  2004,  our  unrealized
appreciation of investments  before income taxes decreased by $7,472,675,  which
included value decreases of $33,655,603 and value increases of $19,104,017, plus
the $7,078,911 effect of net realized losses during the period.

Portfolio Investments

         During  the  quarter  ended  September  30,  2004,  we made  additional
investments of $545,078 in existing portfolio companies.

         We  have  agreed,  subject  to  certain  conditions,  to  invest  up to
$1,940,025 in six portfolio companies.

Financial Liquidity and Capital Resources

         At  September   30,  2004,  we  had  cash  and  cash   equivalents   of
approximately $2.5 million.  Pursuant to Small Business  Administration  ("SBA")
regulations,  cash and cash  equivalents  of $285,129 held by Capital  Southwest
Venture  Corporation  ("CSVC") may not be  transferred or advanced to us 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. We also have an unsecured $25.0 million revolving line of credit from a
commercial  bank,  of which $17.0  million was  available at September 30, 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, we have 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



                                       10




Item 2. Management's  Discussion and Analysis of Financial Condition and Results
        of Operations
        (continued)



our investment activity. Approximately $49.1 million of our 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 us 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, to the extent of their available cash reserves
and borrowing  capacities.  At September 30, 2004, we owed $5,000,000 to Skylawn
Corporation.

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

Item 3. Quantitative and Qualitative Disclosure About Market Risk

         We  are  subject  to  financial  market  risks,  including  changes  in
marketable  equity  security  prices.   We  do  not  use  derivative   financial
instruments to mitigate any of these risks. The return on our investments is not
materially affected by foreign currency fluctuations.

         Our  investment  in  portfolio  securities  consists of fixed rate debt
securities which totaled $5,101,493 at September 30, 2004, equivalent to 1.3% of
the value of our total  investments.  Since these debt  securities  usually have
relatively  high fixed  rates of  interest,  minor  changes in market  yields of
publicly-traded  debt  securities have little or no effect on the values of debt
securities in our portfolio and no effect on interest income. Our investments in
debt  securities  are  generally  held to  maturity  and their  fair  values are
determined  on the basis of the  terms of the debt  security  and the  financial
condition of the issuer.

         A portion  of our  investment  portfolio  consists  of debt and  equity
securities of private companies. We anticipate little or no effect on the values
of these  investments  from modest  changes in public market equity  valuations.
Should  significant  changes in market  valuations of comparable  publicly-owned
companies  occur,  there may be a corresponding  effect on valuations of private
companies,  which  would  affect the value and the amount and timing of proceeds
eventually  realized  from  these  investments.  A  portion  of  our  investment
portfolio also consists of restricted common stock of publicly-owned  companies.
The fair values of these  restricted  securities are influenced by the nature of
applicable resale restrictions,  the underlying earnings and financial condition
of the  issuers  of such  restricted  securities  and the market  valuations  of
comparable  publicly-owned companies. A portion of our investment portfolio also
consists of  unrestricted,  freely  marketable  common stocks of  publicly-owned
companies.  These freely marketable investments,  which are valued at the public
market price, are directly exposed to equity price risks, in that a change in an
issuer's  public market equity price would result in an identical  change in the
fair value of our investment in such security.

Item 4.  Controls and Procedures

Evaluation of Disclosure Controls and Procedures

         As of  September  30,  2004,  an  evaluation  was  performed  under the
supervision  and  with  the  participation  of  our  management,  including  the
President   and   Chairman  of  the  Board  and   Secretary-Treasurer,   of  the
effectiveness  of the  design  and  operation  of our  disclosure  controls  and
procedures.  Based on that evaluation,  our management,  including the President
and Chairman of the Board and Secretary-Treasurer  concluded that our disclosure
controls and procedures were effective as of September 30, 2004. There have been
no significant changes during the quarter covered by this report in our internal
control over  financial  reporting or in other factors that could  significantly
affect internal control over financial reporting.



                                       11




PART II. OTHER INFORMATION
- --------------------------

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

Our Annual Meeting of Stockholders was held on July 19, 2004, with the following
results of elections and approval:

                                                                        Votes Cast
                                                            ------------------------------------
                                                                         Against/   Abstentions/
                                                              For        Withheld     Non-Votes
a.   The following Directors were elected to serve until    ---------    --------   ------------
     the next Annual Meeting of Stockholders:
                                                                                
        Graeme W. Henderson                                 3,544,766     70,305        241,980
        Samuel B. Ligon                                     3,590,666     24,405        241,980
        Gary L. Martin                                      3,545,200     69,871        241,980
        William R. Thomas                                   3,544,766     70,305        241,980
        John H. Wilson                                      3,545,216     69,855        241,980

                                                                        Votes Cast
                                                            ------------------------------------
                                                                         Against/   Abstentions/
                                                              For        Withheld     Non-Votes
b. Ernst & Young LLP was approved as our                    ---------    --------    -----------
   auditors for the 2005 fiscal year.                       3,567,608     42,731        246,712


Item 6.   Exhibits and Reports on Form 8-K

          (a)  Exhibits
               Exhibit  31.1-  Certification  of  President  and Chairman of the
               Board  required  by  Rule  13a-14(a)  or  Rule  15d-14(a)  of the
               Securities Exchange Act of 1934, as amended (the "Exchange Act"),
               filed herewith.

               Exhibit 31.2-  Certification of  Secretary-Treasurer  required by
               Rule  13a-14(a)  or Rule  15d-14(a) of the  Exchange  Act,  filed
               herewith.

               Exhibit  32.1-  Certification  of  President  and Chairman of the
               Board  required  by  Rule  13a-14(b)  or  Rule  15d-14(b)  of the
               Exchange  Act and  Section  1350 of Chapter 63 of Title 18 of the
               United States Code, furnished herewith.

               Exhibit 32.2-  Certification of  Secretary-Treasurer  required by
               Rule  13a-14(b) or Rule 15d-14(b) of the Exchange Act and Section
               1350  of  Chapter  63 of  Title  18 of the  United  States  Code,
               furnished herewith.

          (b)  Reports on Form 8-K
               On September 1, 2004, we filed a Form 8-K reporting  that Ernst &
               Young LLP informed us on August 26, 2004 that they were resigning
               as our independent  registered  public  accounting firm effective
               September 1, 2004.

               On September 9, 2004, we filed a Form 8-K/A which included a copy
               of a letter provided by Ernst & Young LLP dated September 7, 2004
               addressed  to the  Securities  and  Exchange  Commission  stating
               whether they agreed with our 8-K filed on September 1, 2004.

               On  September  15,  2004,  we  filed  a Form  8-K  reporting  the
               engagement  of  Grant   Thornton  LLP  as  our  new   independent
               accountants.






                                       12


                                   SIGNATURES


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

                                  CAPITAL SOUTHWEST CORPORATION



Date:    November 5, 2004         By:  /s/ William R. Thomas
      ------------------------         -----------------------------------------
                                       William R. Thomas, President and Chairman
                                       of  the Board (chief executive officer)



Date:    November 5, 2004          By:  /s/ Susan K. Hodgson
      ------------------------         -----------------------------------------
                                       Susan K. Hodgson, Secretary-Treasurer
                                       (chief financial/accounting officer)




















                                       13