UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    FORM 10-Q

(Mark One)

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

For the quarterly period ended June 30, 2007

                                       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)


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

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 a large  accelerated  filer, an
accelerated  filer, or a  non-accelerated  filer. See definition of "accelerated
filer and large  accelerated  filer" in Rule 12b-2 of the Exchange  Act.  (Check
One):

Large accelerated filer ____   Accelerated filer X   Non-accelerated filer ____


Indicate by check mark whether the  registrant is a shell company (as defined in
Rule 12b-2 of the Act). Yes      No X


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

       3,889,151 shares of Common Stock, $1 Par Value as of July 31, 2007









                                TABLE OF CONTENTS




PART I. FINANCIAL INFORMATION                                           Page No.
                                                                        --------
         ITEM 1. Consolidated Financial Statements

             Consolidated Statements of Financial Condition
                      June 30, 2007 (Unaudited) and March 31, 2007.............3

             Consolidated Statements of Operations (Unaudited)
                      For the three months ended June 30, 2007
                       and June 30, 2006.......................................4

             Consolidated Statements of Changes in Net Assets
                      For the three months ended June 30, 2007 (Unaudited)
                       and year ended March 31, 2007...........................5

             Consolidated Statements of Cash Flows (Unaudited)
                      For the three months ended June 30, 2007
                       and June 30, 2006.......................................6

             Portfolio of Investments
                      June 30, 2007............................................7

             Notes to Consolidated Financial Statements.......................12

         ITEM 2.      Management's Discussion and Analysis of Financial
                          Condition and Results of Operations.................15

         ITEM 3.      Quantitative and Qualitative Disclosure About
                          Market Risk.........................................17

         ITEM 4.      Controls and Procedures.................................18

PART II. OTHER INFORMATION

         ITEM 1A.  Risk Factors...............................................18

         ITEM 6.   Exhibits and Reports on Form 8-K...........................18

Signatures ...................................................................19








                                       2




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

Item 1. Consolidated Financial Statements

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

Assets                                                 June 30, 2007    March 31, 2007
                                                       -------------    -------------
                                                        (Unaudited)
                                                                  

Investments at market or fair value
      Companies more than 25% owned
        (Cost: June 30, 2007 - $28,758,246
         March 31, 2007 - $28,632,356)                  $537,279,981     $526,993,983
      Companies 5% to 25% owned
        (Cost: June 30, 2007 - $18,948,896
        March 31, 2007 - $18,798,896)                     81,892,002       76,398,002
      Companies less than 5% owned
        (Cost: June 30, 2007 - $31,982,402
        March 31, 2007 - $24,211,045)                     87,178,742       77,763,048
                                                       -------------    -------------
      Total investments
        (Cost: June 30, 2007 - $79,689,544
        March 31, 2007 - $71,642,297)                    706,350,725      681,155,033
Cash and cash equivalents                                 31,264,000       38,844,203
Receivables                                                  152,972          337,892
Other assets                                               9,227,147        9,170,185
                                                       -------------    -------------
      Totals                                            $746,994,844     $729,507,313
                                                       =============    =============

Liabilities and Shareholders' Equity

Other liabilities                                       $  1,320,521     $  1,457,847
Income taxes payable                                         231,274          231,274
Deferred income taxes                                    219,604,301      213,474,680
                                                       -------------    -------------
      Total liabilities                                  221,156,096      215,163,801
                                                       -------------    -------------

Shareholders' equity
      Common stock, $1 par value: authorized,
        5,000,000 shares; issued, 4,326,516 shares
        at June 30, 2007 and 4,323,416 shares
        at March 31, 2007                                  4,326,516        4,323,416
      Additional capital                                  11,493,477       11,221,601
      Undistributed net investment income                  5,518,081        5,655,020
      Undistributed net realized gain on investments     102,977,794      102,766,040
      Unrealized appreciation of investments -
        net of deferred income taxes                     408,556,182      397,410,737
      Treasury stock - at cost (437,365 shares)           (7,033,302)      (7,033,302)
                                                       -------------    -------------
      Net assets at market or fair value, equivalent
        to $135.21 per share at June 30, 2007 on
        the 3,889,151 shares outstanding and $132.36
        per share at March 31, 2007 on the 3,886,051
        shares outstanding                               525,838,748      514,343,512
                                                       -------------    -------------
Totals                                                  $746,994,844     $729,507,313
                                                       =============    =============



                (See Notes to Consolidated Financial Statements)



                                       3




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

                                                               Three Months Ended
                                                                     June 30
                                                               ------------------
                                                              2007            2006
                                                         ------------    ------------
                                                                   

Investment income:
     Interest                                             $   564,687     $   205,852
     Dividends                                                363,427         782,566
     Management and directors' fees                           225,200         198,450
                                                         ------------    ------------
                                                            1,153,314       1,186,868
                                                         ------------    ------------

Operating expenses:
     Salaries                                                 274,136         343,465
     Net pension benefit                                      (36,237)        (29,187)
     Other operating expenses                                 264,964         221,228
                                                         ------------    ------------
                                                              502,863         535,506
                                                         ------------    ------------

Income before interest expense and income taxes               650,451         651,362
Interest expense                                                 --           146,982
                                                         ------------    ------------
Income before income taxes                                    650,451         504,380
Income tax expense                                              9,760          12,824
                                                         ------------    ------------

Net investment income                                     $   640,691     $   491,556
                                                         ============    ============

Proceeds from disposition of investments                  $   325,775     $   397,016
Cost of investments sold                                         --              --
                                                         ------------    ------------
Realized gain on investments before income taxes              325,775         397,016
Income tax expense                                            114,021         138,956
                                                         ------------    ------------

Net realized gain on investments                              211,754         258,060
                                                         ------------    ------------

Increase (decrease) in unrealized appreciation
   of investments before income taxes                      17,148,445      (5,217,480)
Increase (decrease) in deferred income taxes on
   appreciation of investments                              6,003,000      (2,195,000)
                                                         ------------    ------------

Net increase (decrease) in unrealized appreciation
   of investments                                          11,145,445      (3,022,480)
                                                         ------------    ------------

Net realized and unrealized gain (loss) on investments    $11,357,199     $(2,764,420)
                                                         ============    ============

Increase (decrease) in net assets from operations         $11,997,890     $(2,272,864)
                                                         ============    ============





                (See Notes to Consolidated Financial Statements)



                                       4






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


                                                 Three Months Ended         Year Ended
                                                    June 30, 2007         March 31, 2007
                                                    -------------         --------------
                                                     (Unaudited)
                                                                    


Operations:
      Net investment income                          $    640,691          $  4,233,340
      Net realized gain on investments                    211,754            16,334,000
      Net increase in unrealized appreciation
        of investments                                 11,145,445            96,343,609
                                                    -------------         -------------
      Increase in net assets from operations           11,997,890           116,910,949

Distributions from:
      Undistributed net investment income                (777,630)           (2,323,150)

Capital share transactions:
      Exercise of employee stock options                  231,390             1,794,850
      Adjustment to initially apply FASB No. 158,
       net of tax                                            --               1,173,751
      Stock option expense                                 43,586               169,003
                                                    -------------         -------------

      Increase in net assets                           11,495,236           117,725,403

Net assets, beginning of period                       514,343,512           396,618,109
                                                    -------------         -------------

Net assets, end of period                            $525,838,748          $514,343,512
                                                    =============         =============
















                (See Notes to Consolidated Financial Statements)



                                       5




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

                                                                     Three Months Ended
                                                                           June 30
                                                                           -------
                                                                 2007                  2006
                                                            -------------         -------------
                                                                            

Cash flows from operating activities
Increase (decrease) in net assets from operations            $ 11,997,890          $ (2,272,864)
Adjustments to reconcile increase in net
 assets from operations to net cash
 provided by operating activities:
 Proceeds from disposition of investments                         325,775               397,016
 Purchases of securities                                       (8,051,747)                 --
 Maturities of securities                                           4,500               402,445
 Depreciation and amortization                                      4,409                 3,865
 Net pension benefit                                              (36,237)              (29,187)
 Realized gain on investments before
    income taxes                                                 (325,775)             (397,016)
  Deferred taxes on realized gain on investments                  114,021               138,956
  Net (increase) decrease in unrealized appreciation
    of investments                                            (11,145,445)            3,022,480
  Stock option expense                                             43,586                 4,120
  (Increase) decrease in receivables                              184,920               (15,871)
  Increase in other assets                                         (6,729)              (19,943)
  Decrease in other liabilities                                  (119,163)             (106,582)
  Decrease in accrued pension cost                                (36,568)              (34,467)
  Deferred income taxes                                            12,600                10,200
                                                            -------------         -------------
Net cash provided by (used in) operating activities            (7,033,963)            1,103,152
                                                            -------------         -------------


Cash flows from financing activities
Increase in notes payable to bank                                    --             150,000,000
Distributions from undistributed net
  investment income                                              (777,630)             (772,050)
Proceeds from exercise of employee stock options                  231,390             1,097,500
                                                            -------------         -------------
Net cash provided by (used in) financing activities              (546,240)          150,325,450
                                                            -------------         -------------

Net increase (decrease) in cash and cash
  equivalents                                                  (7,580,203)          151,428,602
Cash and cash equivalents at beginning
  of period                                                    38,844,203            11,503,866
                                                            -------------         -------------
Cash and cash equivalents at end of period                   $ 31,264,000          $162,932,468
                                                            =============         =============

Supplemental disclosure of cash flow information:
Cash paid during the period for:
  Interest                                                   $       --            $    123,763
  Income taxes                                               $       --            $     20,000




                (See Notes to Consolidated Financial Statements)


                                       6




                                                 Portfolio of Investments - June 30, 2007
                                                 ----------------------------------------

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

+AT&T INC.                                ++20,770 shares common stock (acquired 3-9-99)               $        12      $    861,955
  San Antonio, Texas
  Global leader in local, long
  distance, Internet and
  transaction-based  voice
  and data services.

+ALAMO GROUP INC.                         2,830,300 shares common stock                                  2,190,937        48,115,000
  Sequin, Texas                             (acquired 4-1-73 thru 5-25-07)
  Tractor-mounted mowing and
  mobile excavation equipment
  for governmental, industrial
  and agricultural markets;
  street-sweeping equipment
  for municipalities.

ALL COMPONENTS, INC.                      8.25% subordinated note due 2012 (acquired  6-27-07)           6,000,000         6,000,000
   Addison, Texas                         150,000 shares Series A convertible preferred stock,
   Electronics contract manu-                convertible into 600,000 shares of common stock
   facturing; distribution                   at $0.25 per share (acquired 9-16-94)                         150,000         1,000,000
   and production of memory               Warrant to purchase 350,000 shares of common stock
   and other components for                  at $11.00 per share, expiring 2017 (acquired 6-27-07)               -                 -
   computer manufacturers,                                                                               ---------         ---------
   retailers and value-added                                                                             6,150,000         7,000,000
   resellers.

+ALLTEL CORPORATION                       ++8,880 shares common stock (acquired 7-1-98)                     88,699           599,844
   Little Rock, Arkansas
   Owner and operator of the
   nation's largest wireless
   network.

+ATLANTIC CAPITAL BANCSHARES, INC.        300,000 shares common stock (acquired 4-10-07)                 3,000,000         3,000,000
   Atlanta, Georgia
   Holding company of Atlantic
   Capital Bank a full service
   commercial bank.

BALCO, INC.                                445,000 shares common stock and 60,920 shares
   Wichita, Kansas                           Class B non-voting common stock                               624,920         4,500,000
   Specialty architectural                   (acquired 10-25-83 and 5-30-02)
   products used in the
   construction and remodeling
   of commercial and insti-
   tutional buildings.

BOXX TECHNOLOGIES, INC.                   3,125,354 shares Series B convertible preferred
   Austin, Texas                             stock, convertible into 3,125,354 shares of
   Workstations for computer                 common stock at $0.50 per share
   graphics imaging and design.              (acquired 8-20-99 thru 8-8-01)                              1,500,000           300,000

CMI HOLDING COMPANY, INC.                 10% demand note (acquired 6-7-07)                                150,000           150,000
   Richardson, Texas                      10% convertible subordinated notes, convertible
   Owns Chase Medical, which              into 720,350 shares of common stock at $1.32
   develops and sells devices              per share, due 2007 (acquired 4-16-04
   used in cardiac surgery to              thru 12-17-04)                                                  750,000           750,000
   relieve congestive heart               2,327,658 shares Series A convertible preferred stock,
   failure; develops and                     convertible into 2,327,658 shares of common stock
   supports cardiac imaging                  at $1.72 per share (acquired 8-21-02 and 6-4-03)            4,000,000         2,000,000
   systems.                               Warrants to purchase 109,012 shares of common stock
                                             at $1.72 per share, expiring 2012 (acquired 4-16-04)                -                 -
                                                                                                         ---------         ---------
                                                                                                         4,900,000         2,900,000




                                       7



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

+COMCAST CORPORATION                      ++64,656 shares common stock (acquired 11-18-02)             $        21      $  1,816,187
   Philadelphia, Pennsylvania
   Leading provider of cable,
   entertainment and communi-
   cations products and
   services.

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

+DISCOVERY HOLDING COMPANY                ++70,501 shares Series A common stock (acquired 7-21-05)          20,262         1,618,703
   Englewood, Colorado
   Provider of creative
   content, media management
   and network services
   worldwide.

+EMBARQ CORPORATION                       ++4,500  shares common stock (acquired 5-17-06)                   46,532           285,165
   Overland Park, Kansas
   Local exchange carrier that
   provides voice and data
   services, including
   high-speed Internet.

+ENCORE WIRE CORPORATION                  4,086,750 shares common stock (acquired 7-16-92 thru 10-7-98)  5,800,000        75,605,000
   McKinney, Texas
   Electric wire and cable for
   residential and commercial
   use.

EXTREME INTERNATIONAL, INC.               39,359.18 shares Series C convertible preferred
   Sugar Land,  Texas                       stock, convertible into  157,436.72 shares of common
   Owns Bill Young Productions,             stock at $25.00 per share (acquired  9-30-03)                2,625,000         6,449,000
   Texas Video and Post, and              3,750 shares 8%  Series A convertible preferred stock,
   Extreme Communications,                  convertible into   15,000 shares of common stock at
   which produce radio and                  $25.00 per share (acquired 9-30-03)                            375,000           614,000
   television commercials and             Warrants to purchase 13,035 shares of common stock
   corporate communications                  at $25.00 per share, expiring 2008 (acquired 8-11-98
   videos.                                   thru 9-30-03)                                                       -           210,000
                                                                                                         ---------         ---------
                                                                                                         3,000,000         7,273,000

+FMC CORPORATION                          ++6,430 shares common stock (acquired 6-6-86)                     66,726           574,778
   Philadelphia, Pennsylvania
   Chemicals for agricultural,
   industrial and consumer
   markets.

+FMC TECHNOLOGIES, INC.                   ++11,057 shares common stock (acquired 1-2-02)                    57,051           875,936
   Houston, Texas
   Equipment and systems for
   the energy, food processing
   and air transportation
   industries.

+HEELYS, INC.                             9,317,310 shares common stock (acquired 5-26-00)                 102,490       186,346,000
   Carrollton, Texas
   Heelys stealth skate shoes,
   equipment and apparel sold
   through sporting goods
   chains, department stores
   and footwear retailers.



                                       8



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

HIC-STAR CORPORATION                      10% subordinated note due 2007 (acquired 10-19-04 and
  Dallas, Texas                              1-13-05)                                                  $   352,646      $          -
  Holding company previously              12% subordinated notes due 2008 (acquired 3-25-05 thru
  engaged in mortgage banking                2-27-06)                                                      717,523           100,000
  operations, which have now              Warrants to purchase 463,162 shares of Series A common
  been sold.                                 stock at $1.00 per share, expiring 2014 (acquired
                                             3-31-04 thru 1-13-05)                                               -                 -
                                                                                                         ---------         ---------
                                                                                                         1,070,169           100,000


+HOLOGIC, INC.                            ++316,410 shares common stock (acquired 8-27-99)                 220,000        17,500,637
   Bedford, Massachusetts
   Medical instruments
   including bone densi-
   tometers, mammography
   devices and digital
   radiography systems.

+KIMBERLY-CLARK CORPORATION               ++77,180 shares common stock (acquired 12-18-97)               2,358,518         5,162,570
   Dallas, Texas
   Manufacturer of tissue,
   personal care and health
   care products.

+LIBERTY GLOBAL, INC.                     ++42,463 shares Series A common stock (acquired 6-15-05)         106,553         1,742,682
 Englewood, Colorado                      ++42,463 shares Series C common stock (acquired 9-6-05)          100,870         1,667,097
 Owns interests in broadband,                                                                            ---------         ---------
 distribution and content                                                                                  207,423         3,409,779
 companies.


+LIBERTY MEDIA CORPORATION                ++35,250 shares of Liberty Capital Series A common stock
   Englewood, Colorado                       (acquired 5-9-06)                                              51,829         4,144,343
   Holding company owning                 ++176,252 shares of Liberty Interactive Series A common stock
   interests in electronic                   (acquired 5-9-06)                                              66,424         3,932,182
   retailing, media, communi-                                                                            ---------         ---------
   cations and entertainment                                                                               118,253         8,076,525
   businesses.


LIFEMARK GROUP                             1,449,026 shares common stock (acquired 7-16-69)              4,510,400        44,000,000
   Hayward, California
   Cemeteries, mausoleums and
   mortuaries located in
   northern California.

MEDIA RECOVERY, INC.                      800,000 shares Series A convertible preferred stock,
   Graham, Texas                             convertible into 800,000 shares of common stock at
   Computer datacenter and                   $1.00 per share (acquired 11-4-97)                            800,000         7,500,000
   office automation supplies             4,000,000 shares common stock (acquired 11-4-97)               4,615,000        37,500,000
   and accessories; impact,                                                                              ---------         ---------
   tilt monitoring and                                                                                   5,415,000        45,000,000
   temperature sensing devices
   to detect mishandled
   shipments; dunnage for
   protecting shipments.

PALLETONE, INC.                           12.3% senior subordinated notes due 2012 (acquired  9-25-06)   1,553,150         2,000,000
   Bartow, Florida                        150,000 shares common stock (acquired 10-18-01)                  150,000         1,000,000
   Manufacturer of wooden                 Warrant to purchase 15,294 shares of common stock at
   pallets and pressure-treated             $1.00 per share, expiring 2011 (acquired 2-17-06)               45,746            87,000
   lumber.                                                                                               ---------         ---------
                                                                                                         1,748,896         3,087,000

+PALM HARBOR HOMES, INC.                  7,855,121 shares common stock (acquired 1-3-85 thru 7-31-95)  10,931,955        70,696,000
   Dallas, Texas
   Integrated manufacturing,
   retailing, financing and
   insuring of manufactured
   housing and modular homes.



                                       9



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

+PETSMART, INC.                           ++300,000 shares common stock (acquired 6-1-95)              $ 1,318,771      $  9,726,000
   Phoenix, Arizona
   Retail chain of more than
   928 stores selling pet
   foods, supplies and
   services.

THE RECTORSEAL CORPORATION                27,907 shares common stock (acquired 1-5-73 and 3-31-73)          52,600       108,850,000
   Houston, Texas
   Specialty chemicals for
   plumbing, HVAC, electrical,
   construction, industrial,
   oil field and automotive
   applications; smoke contain-
   ment systems for building
   fires; also owns 20% of The
   Whitmore Manufacturing
   Company.

+SPRINT NEXTEL CORPORATION                ++90,000  shares common stock (acquired 6-20-84)                 457,113         1,863,900
   Reston, Virginia
   Diversified telecom-
   munications company.

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

+TEXAS CAPITAL BANCSHARES, INC.           ++489,656 shares common stock (acquired 5-1-00)                3,550,006        10,938,915
   Dallas, Texas
   Regional bank holding
   company with banking
   operations in six Texas
   cities.

VIA HOLDINGS, INC.                        9,118 shares Series B preferred stock (acquired 9-19-05)       4,559,000                 2
   Sparks, Nevada
   Designer, manufacturer and
   distributor of high-quality
   office seating.

WELLOGIX, INC.                            4,540,883 shares Series A-1 convertible participating
   Houston, Texas                            preferred stock, convertible into 4,540,883 shares
   Developer and supporter of                of common stock at $1.1011 per share (acquired
   software used by the oil and              8-19-05 thru 6-15-07)                                       5,000,000                 2
   gas industry to control
   drilling and maintenance
   expenses.




THE WHITMORE MANUFACTURING
COMPANY                                   80 shares common stock (acquired 8-31-79)                      1,600,000        26,600,000
   Rockwall, Texas
   Specialized mining, railroad
   and industrial lubricants;
   coatings for automobiles and
   primary metals; fluid
   contamination control
   devices.

+WINDSTREAM CORPORATION                   ++9,181 shares common stock (acquired 7-17-06)                    19,656           135,512
   Little Rock, Arkansas
   Provider of voice, broadband
   and entertainment
   services.





                                       10




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

MISCELLANEOUS                             - BankCap Partners Fund I, L.P. - 6.0% limited
                                             partnership interest (acquired 7-14-06 thru 4-3-07)     $   2,371,476      $  2,371,476
                                          - Diamond State Ventures, L.P. - 1.9% limited
                                             partnership interest (acquired 10-12-99 thru 8-26-05)         146,000           146,000
                                          - First Capital Group of Texas III, L.P. - 3.3%
                                             limited partnership interest (acquired 12-26-00
                                             thru 8-12-05)                                                 964,604           964,604
                                          - Humac Company - 1,041,000 shares common stock
                                             (acquired 1-31-75 and 12-31-75)                                     -           173,000
                                          - PharmaFab, Inc. - contingent payment agreement
                                             (acquired 2-15-07)                                                  2                 2
                                          - STARTech Seed Fund I - 12.1% 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 2-23-05)                      950,000                 1
                                          - Sterling Group Partners I, L.P. - 1.7% limited
                                             partnership interest (acquired 4-20-01 thru 1-24-05)        1,064,042         2,200,000
------------------------------------------------------------------------------------------------------------------------------------

TOTAL INVESTMENTS                                                                                     $ 79,689,544      $706,350,725
                                                                                                     =============      ============
------------------------------------------------------------------------------------------------------------------------------------


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


                        Notes to Portfolio of Investments
                        ---------------------------------

(a) 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  June  30,  2007,  restricted  securities   represented
approximately 91.0% of the value of the consolidated investment portfolio.

(b) 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.









                                       11



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

1.   Basis of Presentation

     Principles of  Consolidation.  The consolidated  financial  statements have
been prepared in accordance with accounting principles generally accepted in the
United States of America for investment  companies.  Under rules and regulations
applicable to investment  companies,  we are precluded  from  consolidating  any
entity  other than  another  investment  company.  An  exception to this general
principle  occurs if the  investment  company has an  investment in an operating
company that  provides  services to the  investment  company.  Our  consolidated
financial statements include our management company.

     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, 2007.  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.   Stock-Based Compensation

     In December 2004, the Financial  Accounting  Standards  Board (FASB) issued
SFAS No. 123 (revised 2004), Share-Based Payment (SFAS 123R), which revised SFAS
123. SFAS 123R also supersedes APB 25 and amends SFAS No. 95,  Statement of Cash
Flows.  SFAS 123R  eliminates  the  alternative  to account for  employee  stock
options under APB 25 and requires the fair value of all share-based  payments to
employees,  including  the fair value of grants of employee  stock  options,  be
recognized in the income statement, generally over the vesting period.

     In  March  2005,  the  Securities  and  Exchange  Commission  issued  Staff
Accounting  Bulletin ("SAB") No. 107, which provides  additional  implementation
guidance  for SFAS 123R.  Among  other  things,  SAB 107  provides  guidance  on
share-based   payment   valuations,    income   statement   classification   and
presentation, capitalization of costs and related income tax accounting.

     Effective   April  1,  2006,  we  adopted  SFAS  123R  using  the  modified
prospective   transition  method.  We  recognize   compensation  cost  over  the
straight-line  method for all share-based payments granted on or after that date
and for all  awards  granted  to  employees  prior to April 1, 2006 that  remain
unvested on that date.  The fair value of stock  options are  determined  on the
date of grant using the  Black-Scholes  pricing  model and are expensed over the
vesting period of the related stock options.  Accordingly, for the quarter ended
June 30, 2007, we recognized compensation expense of $43,586.

     As of June 30, 2007, the total  remaining  unrecognized  compensation  cost
related to non-vested stock options was $1,127,866, which will be amortized over
the weighted-average service period of approximately 7.34 years.



                                       12


Notes to Consolidated Financial Statements
(continued)


3.   Employee Stock Option Plan

     On July 19, 1999,  shareholders  approved  the 1999 Stock Option  ("Plan"),
which  provided for the granting of stock  options to employees and officers and
authorized  the issuance of common stock upon exercise of such options for up to
140,000  shares.  All options are granted at or above  market  price,  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 June 30, 2007,  there were 58,500  shares  available for grant under the
Plan. The per share  weighted-average fair value of the stock options granted on
May 15, 2006 was $31.276 per option using the  Black-Scholes  pricing model with
the following  assumptions:  expected dividend yield of .64%, risk-free interest
rate of 5.08%,  expected  volatility of 21.1%, and expected life of 7 years. The
per share  weighted-average  fair value of the stock options granted on July 17,
2006 was  $33.045  per option  using the  Black-Scholes  pricing  model with the
following assumptions:  expected dividend yield of .61%, risk-free interest rate
of 5.04%, expected volatility of 21.2%, and expected life of 7 years.

     The following  summarizes activity in the stock option plan since March 31,
2007:

                                              Number            Weighted-Average
                                             of shares           Exercise Price
                                            -----------           ------------
Balance at March 31, 2007                        52,500                $86.184
   Granted                                            -                      -
   Exercised                                     (3,100)                74.642
   Canceled                                           -                      -
                                            -----------           ------------
Balance at June 30, 2007                         49,400                 86.908
                                            ===========           ============

     At June  30,  2007,  the  range of  exercise  prices  and  weighted-average
remaining  contractual life of outstanding options was $65.00 to $98.44 and 7.66
years,  respectively.  The total intrinsic value of options exercised during the
three months ended June 30, 2007 was $37,529  with the exercise  prices  ranging
from $65.00 to $93.49 per share.  New shares were issued for the  $231,390  cash
received from option exercises for the three months ended June 30, 2007.

     At June 30,  2007,  the  number of  options  exercisable  was 8,915 and the
weighted-average exercise price of those options was $76.80.

     On July 16, 2007, a stock option to purchase  25,000 shares of common stock
was issued to the new president, Gary L. Martin.










                                       13


Notes to Consolidated Financial Statements
(continued)


4.   Summary of Per Share Information

                                                        Three Months Ended
                                                              June 30
                                                          2007      2006
                                                         ------    ------
Investment income                                       $   .30   $   .31
Operating expenses                                         (.13)     (.14)
Interest expense                                            --       (.04)
Income taxes                                                --        --
                                                         ------    ------
Net investment income                                       .17       .13
Distributions from undistributed
  net investment income                                    (.20)     (.20)
Net realized gain on investments                            .05       .07
Net increase (decrease) in unrealized appreciation
  of investments after deferred taxes                      2.87      (.78)
Exercise of employee stock options*                        (.05)     (.13)
Stock option expense                                        .01       --
                                                         ------    ------
Increase (decrease) in net asset value                     2.85      (.91)

Net asset value:
      Beginning of period                                132.36    102.74
                                                         ------    ------
      End of period                                     $135.21   $101.83
                                                         ======    ======

Increase (decrease) in deferred taxes on unrealized
      appreciation                                      $  1.50   $  (.74)

Deferred taxes on unrealized appreciation:
     Beginning of period                                  54.58     41.65
                                                         ------    ------
     End of period                                      $ 56.08   $ 40.91
                                                         ======    ======
Shares outstanding at end of period
  (000s omitted)                                          3,889     3,875

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

5.   Recent Accounting Pronouncements

     The state of Texas  recently  passed House Bill 3 (HB3),  which revises the
existing  franchise  tax  system  to  create a new tax on  virtually  all  Texas
businesses.  Starting in the fiscal year 2007,  HB3  changes the  franchise  tax
base,  lowers the tax rate and extends coverage to active  businesses  receiving
state law liability protection.  We have been subject to an immaterial amount of
Texas franchise taxes and expect the future effect of HB3 to also be immaterial.

     In  September  2006,  the FASB issued  Statement  of  Financial  Accounting
Standard No. 157, "Fair Value  Measurements"  (SFAS 157).  The standard  defines
fair  value,  outlines a framework  for  measuring  fair value,  and details the
required  disclosures about fair value  measurements.  The standard is effective
for years  beginning  after November 15, 2007,  therefore we will adopt SFAS 157
effective April 1, 2008. We are evaluating the impact of SFAS 157.



                                       14



Notes to Consolidated Financial Statements
(continued)

     In February  2007, the FASB issued SFAS No. 159, "The Fair Value Option for
Financial  Assets  and  Financial  Liabilities"  (SFAS  159).  SFAS 159  permits
entities to choose to measure many financial instruments and certain other items
at fair value and establishes  presentation and disclosure requirements designed
to facilitate  comparisons  between entities that choose  different  measurement
attributes  for similar types of assets and  liabilities.  SFAS 159 is effective
for us beginning  April 1, 2008.  The impact,  if any, from the adoption of SFAS
159 has not been determined.

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

     Net asset value at June 30, 2007 was $525,838,748 equivalent to $135.21 per
share after deducting an allowance of $56.08 per share for deferred taxes on net
unrealized  appreciation of investments.  Assuming reinvestment of all dividends
and tax credits on retained long-term capital gains, the June 30, 2007 net asset
value reflects an increase of 36.4% during the past twelve months.

                                              June 30,                  June 30,
                                               2007                      2006
                                               ----                      ----
                  Net assets               $525,838,748             $394,674,815
                  Shares outstanding          3,889,151                3,875,751
                  Net assets per share          $135.21                  $101.83


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 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 (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 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  $564,687  in the three  months  ended  June 30,  2007
increased from $205,852 in the year-ago period due to an increase in excess cash
and interest  rates.  During the three  months ended June 30, 2007 and 2006,  we
recorded dividend income from the following sources:



                                       15



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

                                                           Three Months Ended
                                                               June 30
                                                               -------
                                                       2007               2006
                                                    ----------        ----------
     Alamo Group Inc.                                $169,278          $169,278
     Dennis Tool Company                               25,000            37,499
     Encore Wire Corporation                           81,735                 -
     Kimberly-Clark Corporation                        40,905            37,818
     Lifemark Group                                         -           150,000
     PalletOne, Inc.                                        -            44,921
     The RectorSeal Corporation                             -           240,000
     TCI Holdings, Inc                                 20,318            20,318
     The Whitmore Manufacturing Company                     -            60,000
     Other                                             26,191            22,732
                                                    ----------        ----------
                                                     $363,427          $782,566
                                                    ==========        ==========
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
income taxes and  excluding  the effect of gains or losses  realized  during the
periods) by portfolio company:

                                                   Three Months Ended
                                                        June 30
                                                        -------
                                                2007                2006
                                                ----                ----
  Encore Wire Corporation                   $ 6,130,000         $ 8,174,000
  Heelys, Inc.                               (9,318,000)                  -
  Palm Harbor Homes, Inc.                             -          (7,855,000)
  The RectorSeal Corporation                 10,850,000                   -

     During the three months ended June 30, 2007, the value of our investment in
Encore  Wire  Corporation  was  increased  $6,130,000  due to an increase in the
company's stock price. The value of our investment in The RectorSeal Corporation
was increased $10,850,000 due to increased sales and earnings at the company.

     Offsetting  the gains at RectorSeal and Encore Wire during the three months
ended June 30, 2007, was a $9,318,000 decline in the value of Heelys,  which has
experienced a market price decline in each of the past two quarters.

Portfolio Investments

     During the quarter ended June 30, 2007, we made an investment of $3,000,000
in a new portfolio company and additional  investments of $5,051,747 in existing
portfolio companies.

     We have agreed,  subject to certain conditions,  to invest up to $4,115,423
in two portfolio companies.

Financial Liquidity and Capital Resources

     At June 30, 2007, we had cash and cash equivalents of  approximately  $31.3
million.  Pursuant to Small Business Administration (SBA) regulations,  cash and
cash equivalents of $3.2 million 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



                                       16


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

application,  CSVC would be entitled to borrow up to $16.4 million. We also have
an unsecured $25.0 million  revolving line of credit from a commercial  bank, of
which $25.0  million was  available  at June 30, 2007.  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 39 years. Retention of future gains is
viewed as an  important  source of funds to  sustain  our  investment  activity.
Approximately  $63.4  million of our  investment  portfolio  is  represented  by
unrestricted publicly-traded securities which 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 Lifemark
Group,  The  RectorSeal  Corporation  and The  Whitmore  Manufacturing  Company,
wholly-owned portfolio companies, to the extent of their available cash reserves
and borrowing capacities.

     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 Disclosures 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.

     Our  investment  performance  is a  function  of our  portfolio  companies'
profitability,  which may be affected by economic  cycles,  competitive  forces,
foreign  currency  fluctuations  and production costs including labor rates, raw
material  prices and certain  commodity  prices.  Most of the  companies  in our
investment  portfolio do not hedge their  exposure to raw material and commodity
price fluctuations. However, the portfolio company with the greatest exposure to
foreign  currency  fluctuations  generally  hedges their exposure.  All of these
factors may have an adverse  effect on the value of our  investments  and on our
net asset value.

     Our investment in portfolio  securities includes fixed rate debt securities
which totaled  $9,000,000  at June 30, 2007,  equivalent to 1.3% of the value of
our total  investments.  Generally  these debt  securities are below  investment
grade and have relatively high fixed rates of interest; therefore, 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



                                       17


Item 3. Quantitative and Qualitative Disclosures About Market Risk
        (continued)

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 stocks 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
value of our investment in such security.

Item 4. Controls and Procedures

     As of the end of the  period  covered by this  report,  an  evaluation  was
performed under the supervision  and with the  participation  of our management,
including the President and  Secretary-Treasurer,  of the  effectiveness  of the
design and operation of our  disclosure  controls and  procedures (as defined in
Rules 13a-15 and 15d-15 of the Securities  Exchange Act of 1934).  Based on that
evaluation, the President and Secretary-Treasurer  concluded that our disclosure
controls and procedures are effective to ensure that the information required to
be disclosed is recorded,  processed,  summarized  and reported  within the time
periods specified in the Securities and Exchange  Commission's  rules and forms,
and is accumulated and  communicated to management,  including the President and
Secretary-Treasurer,  as appropriate,  to allow timely decisions  regarding such
required disclosure.

     During the fiscal quarter ended June 30, 2007, there were no changes to the
internal controls over financial reporting that have materially affected, or are
reasonably  likely to materially  affect our internal  controls  over  financial
reporting.

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

Item 1A. Risk Factors

     There have been no material  changes to our risk  factors as  disclosed  in
     Item 1A, "Risk  Factors",  in our Annual Report on Form 10-K for the fiscal
     year ended March 31, 2007.

Item 6. Exhibits and Reports on Form 8-K

     (a)  Exhibits

          Exhibit 31.1- Certification of President 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 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
          No reports on Form 8-K have been filed  during the  quarter  for which
          this report is filed.



                                       18



                                   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:   August 3, 2007                  By: /s/ Gary L. Martin
       ----------------                    -------------------------------------
                                           Gary L. Martin, President
                                           (chief executive officer)



Date:  August 3, 2007                   By: /s/ Susan K. Hodgson
       ----------------                    -------------------------------------
                                           Susan K. Hodgson, Secretary-Treasurer
                                           (chief financial/accounting officer)



                                       19