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

                                    FORM 10-Q

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

                For the quarterly period ended September 30, 2005

                                       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 No. 0-6994


                            MEXCO ENERGY CORPORATION
             (Exact name of registrant as specified in its charter)


         Colorado                                         84-0627918
(State or other jurisdiction                            (IRS Employer
       of incorporation)                           Identification Number)


             214 West Texas Avenue, Suite 1101, Midland, Texas 79701
                    (Address of principal executive offices)


                                 (432) 682-1119
              (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 Exchange Act Rule 12b-2). YES        NO   X
                                         -----     -----

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

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

                         Common Stock, $0.50 par value:
                1,733,041 shares outstanding at November 10, 2005

                                     Page 1
<PAGE>

                            MEXCO ENERGY CORPORATION

                                Table of Contents
<TABLE>
<CAPTION>
                                                                                        Page
PART I.  FINANCIAL INFORMATION
<S>                                                                                     <C>
       Item 1.   Consolidated Balance Sheets as of September 30, 2005
                 (Unaudited) and March 31, 2005                                          3

                 Consolidated Statements of Operations (Unaudited) for
                 the three and six months ended September 30, 2005 and
                 September 30, 2004                                                      4

                 Consolidated Statements of Cash Flows (Unaudited) for the
                 six months ended September 30, 2005 and September 30, 2004              5

                 Notes to Consolidated Financial Statements (Unaudited)                  6

       Item 2.   Management's Discussion and Analysis of Financial Condition
                 and Results of Operations                                               9

       Item 3.   Quantitative and Qualitative Disclosures About Market Risk             11

       Item 4.   Controls and Procedures                                                11

PART II.  OTHER INFORMATION                                                             12

       Item 1.   Legal Proceedings
       Item 2.   Unregistered Sales of Equity Securities and Use of Proceeds
       Item 3.   Defaults upon Senior Securities
       Item 4.   Submission of Matters to a Vote of Security Holders
       Item 5.   Other Information
       Item 6.   Exhibits and Reports on Form 8-K

SIGNATURES                                                                              13

CERTIFICATIONS                                                                          14
</TABLE>

                                     Page 2

<PAGE>

                    Mexco Energy Corporation and Subsidiaries
                           CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                     September 30      March 31
                                                                         2005            2005
                                                                     ------------    ------------
                                                                     (Unaudited)
ASSETS
     Current assets
<S>                                                                  <C>             <C>
       Cash and cash equivalents                                     $     31,986    $     85,209
       Accounts receivable:
         Oil and gas sales                                                547,047         418,348
         Trade                                                             18,634          23,258
         Related parties                                                    2,763           2,103
       Prepaid costs and expenses                                          57,677           7,362
                                                                     ------------    ------------
           Total current assets                                           658,107         536,280

     Investment in GazTex, LLC                                            282,126         282,126

     Property and equipment, at cost
       Oil and gas properties, using the full cost method
         ($965,601 and $921,719 excluded from amortization
         as of September 30, 2005 and March 31, 2005 respectively)     18,707,113      18,376,974
       Other                                                               36,855          36,855
                                                                     ------------    ------------
                                                                       18,743,968      18,413,829
       Less accumulated depreciation,
         depletion, and amortization                                   10,205,808       9,929,086
                                                                     ------------    ------------
           Property and equipment, net                                  8,538,160       8,484,743
                                                                     ------------    ------------
                                                                     $  9,478,393    $  9,303,149
                                                                     ============    ============

LIABILITIES AND STOCKHOLDERS' EQUITY
     Current liabilities
       Accounts payable and accrued expenses                         $    128,740    $    111,675
       Income tax payable                                                 131,387          48,127
                                                                     ------------    ------------
         Total current liabilities                                        260,127         159,802

     Long-term debt                                                     1,600,000       1,990,000
     Asset retirement obligation                                          370,407         374,506
     Deferred income tax liability                                        727,913         715,284
     Minority interest                                                     25,362          25,362
     Commitments and contingencies

     Stockholders' equity
       Preferred stock - $1.00 par value;
         10,000,000 shares authorized; none outstanding                      --              --
       Common stock - $0.50 par value;
         40,000,000 shares authorized;
         1,766,566 shares issued                                          883,283         883,283
       Additional paid-in capital                                       3,836,340       3,826,592
       Retained earnings                                                1,920,536       1,473,895
       Treasury stock, at cost (33,525 shares)                           (145,575)       (145,575)
                                                                     ------------    ------------
Total stockholders' equity                                              6,494,584       6,038,195
                                                                     ------------    ------------
                                                                     $  9,478,393    $  9,303,149
                                                                     ============    ============
</TABLE>

                 The accompanying notes are an integral part of
                     the consolidated financial statements.

                                     Page 3

<PAGE>

                    Mexco Energy Corporation and Subsidiaries
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                     Three Months Ended             Six Months Ended
                                                        September 30                  September 30
                                                     2005          2004            2005          2004
                                                 --------------------------    --------------------------
Operating revenue:
<S>                                              <C>            <C>            <C>            <C>
     Oil and gas sales                           $   933,915    $   722,452    $ 1,736,635    $ 1,397,447
     Other                                             1,996          3,174          2,369          5,182
                                                 -----------    -----------    -----------    -----------
         Total operating revenues                    935,911        725,626      1,739,004      1,402,629

Operating expenses:
     Production                                      249,231        206,226        425,676        397,964
     Accretion of asset retirement obligation          5,780          6,432         11,566         13,253
     Depreciation, depletion, and amortization       138,043        120,280        276,722        273,052
     General and administrative                      180,079        167,528        375,482        331,947
                                                 -----------    -----------    -----------    -----------
         Total operating expenses                    573,133        500,466      1,089,446      1,016,216
                                                 -----------    -----------    -----------    -----------

Operating profit                                     362,778        225,160        649,558        386,413

Other income (expense):
     Interest income                                     196             77            363            130
     Interest expense                                (26,891)       (20,963)       (56,874)       (37,806)
                                                 -----------    -----------    -----------    -----------

         Net other expense                           (26,695)       (20,886)       (56,511)       (37,676)
                                                 -----------    -----------    -----------    -----------
Earnings before income taxes and minority
     interest                                        336,083        204,274        593,047        348,737

Income tax expense:
     Current                                          67,501         70,006        141,943        113,431
     Deferred                                        (12,799)        15,208         12,630         13,545
                                                 -----------    -----------    -----------    -----------
                                                      54,702         85,214        154,573        126,976

Income before minority interest                      281,381        119,060        438,474        221,761

Minority interest in loss of subsidiary                4,342           --            8,167           --
                                                 -----------    -----------    -----------    -----------

Net income                                       $   285,723    $   119,060    $   446,641    $   221,761
                                                 ===========    ===========    ===========    ===========
Net income per common share:

Basic:                                           $      0.16    $      0.07    $      0.26    $      0.13
Diluted:                                         $      0.15    $      0.07    $      0.24    $      0.12
</TABLE>

                 The accompanying notes are an integral part of
                     the consolidated financial statements.

                                     Page 4

<PAGE>

                    Mexco Energy Corporation and Subsidiaries
                      CONSOLIDATED STATEMENT OF CASH FLOWS
                      For the Six Months Ended September 30
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                                  2005          2004
                                                                ---------    ---------
Cash flows from operating activities:
<S>                                                             <C>          <C>
   Net income                                                   $ 446,641    $ 221,761
   Adjustments to reconcile net income
     to net cash provided by operating
     activities:
       Increase in deferred income taxes                           12,630       13,545
       Stock-based compensation                                     9,748       24,286
       Depreciation, depletion, and amortization                  276,722      273,052
       Accretion of asset retirement obligations                   11,566       13,253
       Minority interest in loss of GazTex, LLC                    (8,167)        --
       Decrease (increase) in accounts receivable                (124,735)       1,527
       Decrease (increase) in prepaid expenses                    (50,315)         628
       Increase in income taxes payable                            83,260       97,230
       Increase in accounts payable
         and accrued expenses                                      13,219       13,910
                                                                ---------    ---------

         Net cash provided by operating activities                670,569      659,192

Cash flows from investing activities:
   Additions to oil and gas properties                           (356,492)    (824,179)
   Proceeds from sale of oil and gas properties and equipment      14,533         --
                                                                ---------    ---------

         Net cash used in investing activities                   (341,959)    (824,179)

Cash flows from financing activities:
   Investment in subsidiary (GazTex, LLC)                            --        (18,458)
   Long-term borrowings                                              --        425,000
   Reduction of long-term debt                                   (390,000)    (250,000)
   Minority interest contributions                                  8,167         --
                                                                ---------    ---------
         Net cash (used in) provided by financing activities     (381,833)     156,542
                                                                ---------    ---------

Net decrease in cash and cash equivalents                         (53,223)      (8,445)

Cash and cash equivalents at beginning of year                     85,209       92,795
                                                                ---------    ---------

Cash and cash equivalents at end of period                      $  31,986    $  84,350
                                                                =========    =========

   Interest paid                                                $  60,770    $  36,040
   Income taxes paid                                            $  58,683    $    --
</TABLE>

                 The accompanying notes are an integral part of
                     the consolidated financial statements.

                                     Page 5

<PAGE>

                     MEXCO ENERGY CORPORATION AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.  Nature of Operations

Mexco Energy Corporation (a Colorado Corporation), its wholly owned subsidiary,
Forman Energy Corporation, and its 90% owned subsidiary, OBTX, LLC (a Delaware
Limited Liability Company) (collectively, the "Company") are engaged in the
exploration, development and production of natural gas, crude oil, condensate
and natural gas liquids (NGLs). OBTX, LLC was formed on April 8, 2004, and is
included in the consolidated financial statements since its date of formation.
Although most of the Company's oil and gas interests are centered in West Texas,
the Company owns producing properties and undeveloped acreage in ten states.
Although most of the Company's oil and gas interests are operated by others, the
Company operates several properties in which it owns an interest.

In the opinion of management, the accompanying unaudited consolidated financial
statements contain all adjustments (consisting only of normal recurring
accruals) necessary to present fairly the financial position of the Company as
of September 30, 2005, and the results of its operations and cash flows for the
interim periods ended September 30, 2005 and 2004. The results of operations for
the periods presented are not necessarily indicative of the results to be
expected for a full year. The accounting policies followed by the Company are
set forth in more detail in Note A of the "Notes to Consolidated Financial
Statements" in the Company's annual report on Form 10-K filed with the
Securities and Exchange Commission ("SEC"). Certain information and footnote
disclosures normally included in financial statements prepared in accordance
with accounting principles generally accepted in the United States of America
have been condensed or omitted in this Form 10-Q pursuant to the rules and
regulations of the Securities and Exchange Commission. However, the disclosures
herein are adequate to make the information presented not misleading. It is
suggested that these financial statements be read in conjunction with the
financial statements and notes thereto included in the Form 10-K.

2.  Summary of Significant Accounting Policies

Principles of Consolidation. The consolidated financial statements include the
accounts of Mexco Energy Corporation and its wholly owned and majority owned
subsidiaries. All significant intercompany balances and transactions have been
eliminated.

Use of Estimates. In preparing financial statements in conformity with
accounting principles generally accepted in the United States of America,
management is required to make informed judgments and estimates that affect the
reported amounts of assets and liabilities as of the date of the financial
statements and affect the reported amounts of revenues and expenses during the
reporting period. Although management believes its estimates and assumptions are
reasonable, actual results may differ materially from those estimates.
Significant estimates affecting these financial statements include the estimated
quantities of proved oil and gas reserves, the related present value of
estimated future net cash flows and the future development, dismantlement and
abandonment costs.

Stock-based Compensation. The Company accounts for employee stock option grants
in accordance with Accounting Principles Board Opinion No. 25 "Accounting for
Stock Issued to Employees" ("APB 25"), as amended by Financial Accounting
Standards Board ("FASB") Interpretation No. 44, "Accounting for Certain
Transactions involving Stock Compensation," an interpretation of APB Opinion No.
25. The Company applies the intrinsic value method in accounting for its
employee stock options and records no compensation costs for its stock option
awards to employees. The Company recognizes compensation cost related to stock
options awarded to independent consultants based on fair value of the options at
date of grant.

For the six months ending September 30, 2005, the Company recognized $9,748
related to these stock options for independent consultants.

The following pro forma information, as required by Statement of Financial
Accounting Standards No. 123 "Accounting for Stock-Based Compensation" ("SFAS
123"), as amended by Statement of Financial Accounting Standards No. 148 ("SFAS
148"), presents net income and earnings per share information as if expense
relating to stock options issued had been determined based on the fair value at
the grant dates for all employee awards under the plan:

                                     Page 6
<PAGE>

<TABLE>
<CAPTION>
                                            Three Months Ended                    Six Months Ended
                                                September 30                         September 30
                                           2005              2004               2005              2004
                                     -------------    --------------      -------------    -------------
<S>                                  <C>              <C>                 <C>              <C>
Net income, as reported              $     285,723    $      119,060      $     446,641    $     221,761
Deduct: Stock-based employee
compensation expense determined
under fair value based method
(SFAS 123), net of tax                    (13,196)          (21,693)           (42,294)         (44,034)
                                     -------------    --------------      -------------    -------------

Net income, pro forma                $     272,527    $       97,367      $     404,347    $     177,727
                                     =============    ==============      =============    =============
Basic earnings per share:

As reported                          $        0.16    $         0.07      $        0.26    $        0.13
Pro forma                            $        0.16    $         0.06      $        0.23    $        0.10

Diluted earnings per share:

As reported                          $        0.15    $         0.07      $        0.24    $        0.12
Pro forma                            $        0.14    $         0.06      $        0.21    $        0.10
</TABLE>

Asset Retirement Obligations. The Company's asset retirement obligations relate
to the plugging and abandonment of oil and gas properties. The fair value of a
liability for an asset retirement obligation is required to be recorded in the
period in which it is incurred with a corresponding increase in the carrying
amount of the related long-lived asset.

The asset retirement obligations are recorded at fair value and accretion
expense, recognized over the life of the property, increases the liability to
its expected settlement value. If the fair value of the estimated asset
retirement obligation changes, an adjustment is recorded for both the asset
retirement obligation and the asset retirement cost.

The following table provides a rollforward of the asset retirement obligations
during the first six months of fiscal 2006:

Carrying amount of asset retirement obligations
     as of April 1, 2005                                $     395,046
Liabilities incurred                                              837
Liabilities settled                                           (16,502)
Accretion expense                                              11,566
                                                        -------------
Carrying amount of asset retirement obligations
     as of September 30, 2005                                 390,947
Less: Current portion                                          20,540
                                                        -------------
Non-Current asset retirement obligation                 $     370,407
                                                        =============

The non-current portion of the asset retirement obligation, which is included on
the consolidated balance sheet, was $370,407 at September 30, 2005. The current
portion of the asset retirement obligation as of September 30, 2005, was $20,540
and is included on the consolidated balance sheet in accounts payable and
accrued expenses. Accretion expense was $11,566 and $13,253 for the six months
ending September 30, 2005 and 2004, respectively.

Oil and Gas Costs. The cost of certain oil and gas leases that the Company has
acquired, but not evaluated has been excluded in computing amortization of the
full cost pool. The Company will begin to amortize these properties when the
projects are evaluated, which is currently estimated to be within this fiscal
year. Costs excluded from amortization at September 30, 2005 total $965,601 for
U.S. properties. Of this amount, $846,000 relate to a lease which expires in
January 2006. If at such time the Company is unable to secure drilling
participants, these costs will be included in the full cost amortization base.

Earnings Per Share. Basic earnings per share is computed by dividing net income
by the weighted average number of common shares outstanding during the period.
Diluted earnings per share is computed by dividing net income by the weighted
average number of common shares and dilutive potential common shares (stock
options and warrants) outstanding during the period. The following is a
reconciliation of the number of shares used in the calculation of basic earnings
per share and diluted earnings per share for the three and six month periods
ended September 30, 2005 and 2004.

                                     Page 7

<PAGE>

<TABLE>
<CAPTION>
                                           Three Months Ended                  Six Months Ended
                                               September 30                        September 30
                                            2005              2004            2005             2004
                                     -------------    --------------    -------------    -------------
<S>                                 <C>               <C>              <C>              <C>
Weighted average number of
     common shares outstanding           1,733,041         1,736,041        1,733,041        1,736,041
Incremental shares from the
     assumed exercise of dilutive
     stock options and warrants            180,669            95,291          162,166          108,114
                                     -------------    --------------    -------------    -------------
Dilutive potential common shares         1,913,710         1,831,332        1,895,207        1,844,155
                                     =============    ==============    =============    =============
</TABLE>

Options and warrants to purchase 110,000 shares at an average exercise price of
$7.24 outstanding at September 30, 2004 were not included in the computation of
diluted net income per share because the exercise price of the options and
warrants was greater than the average market price of the common stock of the
Company and, therefore, the effect would be antidilutive. No options outstanding
at September 30, 2005 were excluded in the computation of diluted net income per
share.

Income Taxes. The Company recognizes deferred tax assets and liabilities for
future tax consequences of temporary differences between the carrying amounts of
assets and liabilities and their respective tax bases. Deferred tax assets and
liabilities are measured using enacted tax rates applicable to the years in
which those differences are expected to be settled. The effect on deferred tax
assets and liabilities of a change in tax rates is recognized in net income in
the period that includes the enactment date. The effective income tax rate for
the six months ended September 30, 2005 was 26%. This decreased rate over the
statutory rate is a result of a revision of an estimate of statutory depletion
and an adjustment for prior year tax estimate.

Investment in GazTex, LLC. The Company's long-term assets consist of an
investment in GazTex, LLC, a Russian company owned 50% by OBTX, LLC, accounted
for by the equity method. OBTX, LLC is a Delaware limited liability company in
which Mexco owns 90% of the interest, with the remaining 10% divided equally
among three individuals, one of whom is Arden Grover, a director of Mexco Energy
Corporation. All geological and geophysical costs associated with the evaluation
of Russian properties have been paid 90% by Mexco Energy Corporation and 10% by
the other three owners of OBTX, LLC. GazTex, LLC was formed during fiscal 2005
and through September 30, 2005 has no operations other than the evaluation
activity. Through September 30, 2005, the Company has $282,126 classified as a
long-term investment in GazTex, LLC. The 10% interest in OBTX, LLC is included
in the Company's financial statements as a minority interest. OBTX, LLC, plans
to participate in any Russian venture entered into and own a 50% interest. For
the six months ended September 30, 2005, the Company has expensed approximately
$82,000 in consulting costs for the evaluation of projects. No costs were
expensed during the first six months of fiscal 2005. The Company is currently in
negotiations to secure a prospect for this venture. If such negotiations are not
finalized on terms agreeable to both parties the Company could incur an
impairment on the investment.

Long Term Liabilities. Long term debt consists of a revolving credit agreement
with Bank of America, N.A. ("Bank"), which provides for a credit facility of
$5,000,000, subject to a borrowing base determination. On September 28, 2005,
the borrowing base was redetermined and set at $3,250,000. As of September 30,
2005, the balance outstanding under this agreement was $1,600,000 and matures on
April 1, 2007. Amounts borrowed under this agreement are collateralized by the
common stock of the Company's wholly owned subsidiary and all oil and gas
properties.

Recent Accounting Pronouncements. Share based payment - In December 2004, the
Financial Accounting Standards Board ("FASB") issued SFAS No. 123(R),
Share-Based Payment, which establishes accounting standards for all transactions
in which an entity exchanges its equity instruments for goods and services. SFAS
No. 123(R) focuses primarily on accounting for transactions with employees, and
carries forward without change to prior guidance for share-based payments for
transactions with non employees.

SFAS No. 123(R) eliminates the intrinsic value measurement objective in APB
Opinion 25 and generally requires the Company to measure the cost of employee
services received in exchange for an award of equity instruments based on the
fair value of the award on the date of the grant. The standard requires grant
date fair value to be estimated using either an option-pricing model which is
consistent with the terms of the award or a market observed price, if such a
price exists. Such cost must be recognized over the period during which an
employee is required to provide service in exchange for the award (which is
usually the vesting period). The standard also requires the Company to estimate
the number of instruments that will ultimately be issued, rather than accounting
for forfeitures as they occur.

The Company is required to apply SFAS No. 123(R) to all awards granted, modified
or settled in our first annual reporting period beginning after June 15, 2005.
The Company will adopt SFAS No. 123(R) on April 1, 2006. The Company has not yet
completed the analysis of the impact of SFAS No. 123(R).

                                     Page 8
<PAGE>

FASB Interpretation (FIN) No. 47 - In March 2005, the Financial Accounting
Standard Board (FASB) issued FASB Interpretation (FIN) No. 47, "Accounting for
Conditional Asset Retirement Obligation." This Interpretation clarifies the
definition and treatment of conditional asset retirement obligations as
discussed in FASB Statement of Financial Accounting Standards (SFAS) No. 143,
"Accounting for Asset Retirement Obligations." A conditional asset retirement
obligation is defined as an asset retirement activity in which the time and/or
method of settlement are dependent on future events that may be outside the
control of the Company. FIN 47 states that a company must record a liability
when incurred for conditional asset retirement obligations if the fair value of
the obligation is reasonably estimable. This Interpretation is intended to
provide more information about long-lived assets, more information about future
cash outflows for these obligations and more consistent recognition of these
liabilities. FIN 47 is effective for fiscal years ending December 15, 2005. The
Company does not believe that its financial position, results of operations or
cash flows will be impacted by this Interpretation since the Company currently
records all asset retirement obligations.

FASB Statement No. 154 - In May 2005, the FASB issued FASB Statement No. 154,
Accounting Changes and Error Corrections ("Statement 154"). Statement 154
requires companies to recognize changes in accounting principle, including
changes required by a new accounting pronouncement when the pronouncement does
not include specific transition provisions, retrospectively to prior periods'
financial statements. Statement 154 will become effective for the Company's
fiscal year beginning April 1, 2006. The Company does not believe that the
adoption of Statement 154 will have a material effect on its financial position
or results of operations.

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

Cautionary Statements Regarding Forward-Looking Statements. Management's
Discussion and Analysis of Financial Condition and Results of Operations
("MD&A") contains "forward-looking statements" within the meaning of Section 27A
of the Securities Act of 1933, as amended (the "Securities Act"), and Section
21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act").
Forward-looking statements can be identified with words and phrases such as
"believes," "expects," "anticipates," "should," "estimates," "foresees" or other
words and phrases of similar meaning. Forward-looking statements appear
throughout this Form 10-Q and include statements regarding Company plans,
beliefs or current expectations with respect to, among other things:
profitability, planned capital expenditures; estimates of oil and gas
production, estimates of future oil and gas prices; estimates of oil and gas
reserves; future financial condition or results of operations; and business
strategy and other plans and objectives for future operations. Forward-looking
statements involve known and unknown risks and uncertainties that could cause
actual results to differ materially from those contained in any forward-looking
statement. While the Company has made assumptions that it believes are
reasonable, the assumptions that support its forward-looking statements are
based upon information that is currently available and is subject to change. All
forward-looking statements in the Form 10-Q are qualified in their entirety by
the cautionary statement contained in this section. The Company does not
undertake to update, revise or correct any of the forward-looking information.

Unless the context otherwise requires, references to the "Company", "Mexco",
"we", "us" or "our" mean Mexco Energy Corporation and its consolidated
subsidiaries.

Liquidity and Capital Resources. Historically, the Company's sources of funding
have been from operating activities and bank financing.

The Company's focus is on increasing profit margins while concentrating on
obtaining gas reserves with low cost operations by acquiring and developing
primarily gas properties with potential for long-lived production.

For the first six months of fiscal 2006, cash flow from operations was $670,569
compared to $659,192 for the first six months of fiscal 2005. The cash flow from
operations for the first six months of fiscal 2006 included the effects of an
increase in accounts receivable, income tax payable, accounts payable and
accrued expenses. Cash of $356,492 was used for additions to property and
equipment and cash of $390,000 was used to pay on the line of credit during
fiscal 2006. Accordingly, net cash decreased $53,223.

Through September 30, 2005, we have reviewed a number of possible projects in
Russia. We established a long-term investment in GazTex, LLC for our capital
costs of these projects of $282,126. If we are unable to finalize a prospect
related to these capitalized costs, they will be expensed. Any projects reviewed
that we have decided not to continue studying or develop have been expensed. We
expensed approximately $83,000 for the first six months of fiscal 2006 related
to Russian projects. No costs were expensed during the first six months of
fiscal 2005.

In September 2005, we purchased a mineral interest in the East Ponder unit
located in Denton County, Texas for approximately $92,000. The East Ponder Unit
is 360 acres of pooled leases which are currently being drilled on 40 acre
producing units. The unit has 4 wells currently producing with plans to drill
additional wells in 2006.

                                     Page 9
<PAGE>

We continue to focus our efforts on the acquisition of royalties in areas with
significant development potential.

We are reviewing several other projects in which we may participate. The cost of
such projects would be funded, to the extent possible, from existing cash
balances and cash flow from operations. The remainder may be funded through
borrowings on the credit facility discussed below.

At September 30, 2005, the Company had working capital of $397,980 compared to a
working capital of $376,478 at March 31, 2005, an increase of $21,502.

Long-Term Debt. The Company has a revolving credit agreement with Bank of
America, N.A. ("Bank"), which provides for a credit facility of $5,000,000,
subject to a borrowing base determination. On September 28, 2005, the borrowing
base was redetermined and set at $3,250,000 with no monthly commitment
reductions. As of September 30, 2005, the balance outstanding under this
agreement was $1,600,000. The borrowing base is evaluated annually, on or about
August 1. Amounts borrowed under this agreement are collateralized by the common
stock of the Company's wholly owned subsidiary and all oil and gas properties. A
letter of credit for $50,000, in lieu of a plugging bond with the Texas Railroad
Commission covering the properties the Company operates, is also outstanding
under the facility. Interest under this agreement is payable monthly at prime
rate (6.75% and 4.75% at September 30, 2005 and 2004, respectively). This
agreement generally restricts the Company's ability to transfer assets or
control of the Company, incur debt, extend credit, change the nature of the
Company's business, substantially change management personnel or pay cash
dividends. The balance outstanding on the line of credit as of November 7, 2005
was $1,450,000.

The prices of natural gas and crude oil have fluctuated significantly in recent
years as well as in recent months. Fluctuations in price have a significant
impact on the Company's financial condition and liquidity. However, management
is of the opinion that cash flow from operations and funds available from
financing will be sufficient to provide for its working capital requirements and
capital expenditures for the current fiscal year.

Results of Operations - Three Months Ended September 30, 2005 and 2004. Net
income increased from $119,060 for the quarter ended September 30, 2004 to
$285,723 for the quarter ended September 30, 2005, an increase of $166,663 or
140%.

Oil and gas sales increased from $722,452 for the second quarter of fiscal 2005
to $933,915 for the same period of fiscal 2006. This increase of 29%, or
$211,463, resulted from an increase in oil production and increases in both oil
and gas prices offset partially by a decrease in gas production. Average gas
prices increased from $5.71 per mcf for the second quarter of fiscal 2005 to
$7.25 per mcf for the same period of fiscal 2006, while average oil prices
increased from $40.72 per bbl for the second quarter of fiscal 2005 to $58.59
for the same period of fiscal 2006. Oil and gas production quantities were 4,137
barrels ("bbls") and 96,981 thousand cubic feet ("mcf") for the second quarter
of fiscal 2005 and 4,227 bbls and 94,609 mcf for the same period of fiscal 2006,
an increase of 2% in oil production and a 2% decrease in gas production.

Production costs increased from $206,226 for the second quarter of fiscal 2005
to $249,231 for the same period of fiscal 2006. This was the result of increased
repairs to operated wells during the second quarter and increased production
taxes due to the increase in oil and gas sales.

General and administrative expenses increased 7% from $167,528 for the second
quarter of fiscal 2005 to $180,079 for the same period of fiscal 2006. This is
primarily the result of an increase in consulting services and travel related to
our Russian activities. These expenses were approximately $43,000 for the second
quarter of fiscal 2006.

Depreciation, depletion and amortization based on production and other methods
increased 15%, from $120,280 for the second quarter of fiscal 2005 to $138,043
for the same period of fiscal 2006 primarily due to a decrease in reserve
quantities.

Interest expense increased 28% from $20,963 for the second quarter of fiscal
2005 to $26,891 for the same period of fiscal 2006, due to increased interest
rates.

Results of Operations - Six Months Ended September 30, 2005 and 2004. Net income
increased from $221,761 for the six months ended September 30, 2004 to $446,641
for the same period of fiscal 2006, an increase of $224,880 or 101%.

Oil and gas sales increased from $1,397,447 for the six months ended September
30, 2004 to $1,736,635 for the same period of fiscal 2006. This increase of 24%,
or $339,188, resulted from an increase in oil production and increases in both
oil and gas prices offset partially by a decrease in gas production. Average gas
prices increased from $5.38 per mcf for the first six months ended September 30,
2004 to $6.74 per mcf for the same period of fiscal 2006, while average oil
prices increased from $38.54 per bbl for the first quarter of fiscal 2005 to
$53.46 for the same period of fiscal 2006. Oil and gas production quantities

                                     Page 10
<PAGE>

were 8,004 barrels ("bbls") and 202,328 thousand cubic feet ("mcf") for the
first six months ended September 30, 2004 and 8,478 bbls and 190,331 mcf for the
same period of fiscal 2006, an increase of 6% in oil production. Gas production
decreased 6% as a result of natural decline.

Production costs increased from $397,964 for the first six months ended
September 30, 2004 to $425,676 for the same period of fiscal 2006. This was the
result of increased repairs to operated wells during the second quarter and
increased production taxes due to the increase in oil and gas sales.

General and administrative expenses increased 13% from $331,947 for the first
six months ended September 30, 2004 to $375,482 for the same period of fiscal
2006. This is primarily the result of an increase in consulting services related
to our Russian activities. These expenses were approximately $82,000 for the six
month period ended September 30, 2005.

Depreciation, depletion and amortization based on production and other methods
increased 1%, from $273,052 for the first six months ended September 30, 2004 to
$276,722 for the same period of fiscal 2006.

Interest expense increased 50% from $37,806 for the first six months ended
September 30, 2004 to $56,874 for the same period of fiscal 2006 due to
increased interest rates.

       Item 3. Quantitative and Qualitative Disclosures About Market Risk

The primary sources of market risk for the Company include fluctuations in
commodity prices and interest rate fluctuations. At September 30, 2005, the
Company had not entered into any hedge arrangements, commodity swap agreements,
commodity futures, options or other similar agreements relating to crude oil and
natural gas.

At September 30, 2005, the Company had an outstanding loan balance of $1,600,000
under its $5.0 million revolving credit agreement, which bears interest at the
prime rate, which varies from time to time. If the interest rate on the
Company's bank debt increases or decreases by one percentage point, the
Company's annual pretax income would change by $16,000, based on the outstanding
balance at September 30, 2005.

Credit Risk. Credit risk is the risk of loss as a result of nonperformance by
other parties of their contractual obligations. The Company's primary credit
risk is related to oil and gas production sold to various purchasers and the
receivables generally are uncollateralized. At September 30, 2005, the Company's
largest credit risk associated with any single purchaser was $91,220. The
Company has not experienced any significant credit losses.

Volatility of Oil and Gas Prices. The Company's revenues, operating results and
future rate of growth are highly dependent upon the prevailing market prices of,
and demand for, oil and natural gas. These commodity prices are subject to wide
fluctuations and market uncertainties due to a variety of factors that are
beyond our control. These factors include the level of global demand for
petroleum products, foreign supply of oil and gas, the establishment of and
compliance with production quotas by oil exporting countries, weather
conditions, the price and availability of alternative fuels, and overall
economic conditions, both foreign and domestic. The Company cannot predict
future oil and gas prices with any degree of certainty. Sustained weakness in
oil and gas prices may adversely affect the Company's ability to obtain capital
for the Company's exploration and development activities and may require a
reduction in the carrying value of the Company's oil and gas properties.
Similarly, an improvement in oil and gas prices can have a favorable impact on
the Company's financial condition, results of operations and capital resources.

                         Item 4. Controls and Procedures

The Company maintains disclosure controls and procedures designed to ensure that
information required to be disclosed by the Company in reports filed or
submitted under the Securities Exchange Act of 1934 is recorded, processed,
summarized and reported within the time periods specified in the Securities and
Exchange Commission rules and forms. At the end of the period covered by this
report, the Company carried out an evaluation, under the supervision and with
the participation of the Company's management, including the Chief Executive
Officer and Chief Financial Officer, of the effectiveness of the design and
operation of the Company's disclosure controls and procedures pursuant to
Securities Exchange Act Rule 13a-15(b). Based upon that evaluation, the Chief
Executive Officer and Chief Financial Officer concluded that its disclosure
controls and procedures are effective.

No changes in the Company's internal control over financial reporting occurred
during the current quarter that have materially affected, or are reasonably
likely to materially affect, the Company's internal control over financial
reporting.

                                     Page 11
<PAGE>

PART II - OTHER INFORMATION

Item 1.  Legal Proceedings

         We are a defendant in a lawsuit that has arisen in the ordinary course
         of business related to the oil and gas leases on the Campbell 15-1 well
         in Hemphill County, Texas. While the outcome of this lawsuit cannot be
         predicted with certainty, management does not expect this lawsuit to
         have a material adverse effect on our consolidated financial condition
         or results of operations.

Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds
         None.

Item 3.  Defaults Upon Senior Securities
         None.

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

         Our annual meeting was held on September 13, 2005. Following are the
         two proposals voted on at the meeting and the results of each:

<TABLE>
<CAPTION>
         Proposal #1 was the election of the following Directors:   Votes For:    Votes Withheld:
<S>                                                                 <C>           <C>
                           Thomas R. Craddick                       1,364,361          675
                           Thomas Graham, Jr.                       1,364,612          424
                           Arden R. Grover                          1,364,717          319
                           Jeffry A. Smith                          1,364,748          288
                           Donna Gail Yanko                         1,364,625          411
                           Jack D. Ladd                             1,364,717          319
                           Nicholas C. Taylor                       1,364,559          477
</TABLE>

         Proposal #2 was to ratify the selection of Grant Thornton, LLP as
         Independent public accountants on the Company for the fiscal year
         ended March 31, 2006. Votes for were 1,363,365, votes against were
         144 and votes abstained were 1,527.

Item 5.  Other Information
         None.

Item 6.  Exhibits and Reports on Form 8-K
         None.

Exhibits

31.1     Certification of the Chief Executive Officer of Mexco Energy
         Corporation

31.2     Certification of the Chief Financial Officer of Mexco Energy
         Corporation

32.1     Certification by the Chief Executive Officer of Mexco Energy
         Corporation pursuant to 18 U.S.C. ss.1350

32.2     Certification by the Chief Financial Officer of Mexco Energy
         Corporation pursuant to 18 U.S.C. ss.1350

                                     Page 12

<PAGE>

                                   SIGNATURES

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



                                         MEXCO ENERGY CORPORATION
                                         (Registrant)


Dated: November 10, 2005                 /s/ Nicholas C. Taylor
                                         ---------------------------------------
                                         Nicholas C. Taylor
                                         President



Dated: November 10, 2005                 /s/ Tamala L. McComic
                                         ---------------------------------------
                                         Tamala L. McComic
                                         Vice President, Treasurer and Assistant
                                         Secretary



















                                     Page 13