SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 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          December 31, 2001

                                       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 0-24648

                               FSF FINANCIAL CORP.
             (Exact name of registrant as specified in its charter)

             Minnesota                                     41-1783064
(State or other jurisdiction of                (IRS employer identification no.)
incorporation or organization)

201 Main Street South,  Hutchinson, Minnesota              55350-2573
(Address of principal executive offices)                   (Zip Code)

Registrant's telephone number, including area code    (320) 234-4500


               Former name, former address and former fiscal year,
                         if changed since last report.

         Indicate  by check  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


                      APPLICABLE ONLY TO CORPORATE ISSUERS:

         Indicated  the  number of shares  outstanding  of each of the  issuer's
classes of common stock, as of the latest practicable date January 31, 2002.
                                                           ----------------

         Class                                                   Outstanding
         -----                                                   -----------
$.10 par value common stock                                   2,281,814 shares



                      FSF FINANCIAL CORP. AND SUBSIDIARIES
                                    FORM 10-Q
                     FOR THE QUARTER ENDED DECEMBER 31, 2001

                                      INDEX

                                                                           Page
                                                                          Number
                                                                          ------

PART I -   CONSOLIDATED FINANCIAL INFORMATION

Item 1.       Financial Statements                                             1
Item 2.       Management's Discussion and Analysis of Financial Condition
              and Results of Operations                                        7
Item 3.       Quantitative and Qualitative Disclosures About Market Risk      14

PART II -   OTHER INFORMATION

Item 1.       Legal Proceedings                                               15
Item 2.       Changes in Securities                                           15
Item 3.       Defaults Upon Senior Securities                                 15
Item 4.       Submission of Matters to a Vote of Security Holders             15
Item 5.       Other Materially Important Events                               15
Item 6.       Exhibits and Reports on Form 8-K                                15

SIGNATURES                                                                    16





                      FSF FINANCIAL CORP. AND SUBSIDIARIES
            UNAUDITED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION


                                                                                        December 31,    September 30,
                                                                                             2001            2001
                                                                                        -----------------------------
                                                                                           (in thousands)
                                                                                                  
                                                       ASSETS
                                                       ------
Cash and cash equivalents                                                               $    21,446       $    12,594
Securities available for sale, at fair value:
     Equity securities                                                                       17,953            17,946
     Mortgage-backed and related securities                                                  27,050            27,481
     Debt securities                                                                          3,018             3,055
Securities held to maturity, at amortized cost:
     Debt securities (fair value of $12,452 and $12,490)                                     12,427            12,420
     Mortgage-backed and related securities (fair value of $24,302 and $25,586)              24,300            25,731
Loans held for sale                                                                          23,117            12,082
Loans receivable, net                                                                       367,730           340,484
Foreclosed real estate                                                                          265               126
Accrued interest receivable                                                                   4,462             4,777
Premises and equipment                                                                        6,254             5,439
Goodwill                                                                                      4,680             2,674
Core deposit intangible                                                                         756                 -
Other assets                                                                                  9,115             8,822
                                                                                 ------------------------------------
          Total assets                                                                 $   522,573       $   473,631
                                                                                 ====================================

                                        LIABILITIES AND STOCKHOLDERS' EQUITY
                                        ------------------------------------
Liabilities:
     Demand deposits                                                                   $    67,560       $    40,721
     Savings accounts                                                                       98,882            93,428
     Certificates of deposit                                                               210,920           178,392
                                                                                 ------------------------------------
          Total deposits                                                                   377,362           312,541

     Federal Home Loan Bank borrowings                                                      98,000           113,500
     Advances from borrowers for taxes and insurance                                           267               497
     Other liabilities                                                                       4,520             5,152
                                                                                 ------------------------------------
          Total liabilities                                                                480,149           431,690
                                                                                 ------------------------------------

Stockholders' equity:
     Serial preferred stock, no par value 5,000,000 shares
        authorized, no shares issued                                                             -                 -
     Common stock, $.10 par value 10,000,000 shares authorized,
        4,501,277 and 4,501,277 shares issued                                                  450               450
     Additional paid in capital                                                             43,197            43,184
     Retained earnings, substantially restricted                                            32,344            31,355
     Treasury stock at cost (2,219,463 and 2,194,803 shares)                               (31,623)          (31,146)
     Unearned ESOP shares at cost (83,027 and 90,863 shares)                                  (830)             (909)
     Unearned MSP stock grants at cost (42,564 and 42,964 shares)                             (453)             (453)
     Accumulated comprehensive loss                                                           (661)             (540)
                                                                                 ------------------------------------
          Total stockholders' equity                                                        42,424            41,941
                                                                                 ------------------------------------
          Total liabilities and stockholders' equity                                   $   522,573       $   473,631
                                                                                 ====================================


            See Notes to Unaudited Consolidated Financial Statements

                                       1


                      FSF FINANCIAL CORP. AND SUBSIDIARIES
                   UNAUDITED CONSOLIDATED STATEMENTS OF INCOME



                                                                                          For Three Months
                                                                                         Ended December 31,
                                                                                 ------------------------------------
                                                                                         2001              2000
                                                                                 ------------------------------------
                                                                                (In thousands, except per share data)
                                                                                                 
Interest income:
     Loans receivable                                                                  $     7,859       $     7,856
     Mortgage-backed and related securities                                                    595               621
     Investment securities                                                                     371               739
                                                                                 ------------------------------------
          Total interest income                                                              8,825             9,216
Interest expense:
     Deposits                                                                                3,237             4,008
     Borrowed funds                                                                          1,636             1,905
                                                                                 ------------------------------------
          Total interest expense                                                             4,873             5,913
                                                                                 ------------------------------------
          Net interest income                                                                3,952             3,303
     Provision for loan losses                                                                 150                90
                                                                                 ------------------------------------
          Net interest income after provision for loan losses                                3,802             3,213
Non-interest income:
     Gain on sale of loans, net                                                              1,348               372
     Other service charges and fees                                                            370               166
     Service charges on deposit accounts                                                       452               395
     Commission income                                                                         256               270
     Other                                                                                     104               112
                                                                                 ------------------------------------
          Total non-interest income                                                          2,530             1,315
                                                                                 ------------------------------------
Non-interest expense:
     Compensation and benefits                                                               2,372             1,882
     Occupancy and equipment                                                                   347               366
     Deposit insurance premiums                                                                 15                14
     Data processing                                                                           201               183
     Professional fees                                                                          89                99
     Other                                                                                     779               587
                                                                                 ------------------------------------
          Total non-interest expense                                                         3,803             3,131
                                                                                 ------------------------------------
          Income before provision for income taxes                                           2,529             1,397

Income tax expense                                                                             999               540
                                                                                 ------------------------------------
          Net income                                                                   $     1,530        $      857
                                                                                 ====================================

Basic earnings per share                                                                $     0.70        $     0.38
Diluted earnings per share                                                              $     0.67        $     0.37
Cash dividend declared per common share                                                 $    0.250        $    0.150

Comprehensive income                                                                    $    1,409        $    1,172
                                                                                 ====================================


            See Notes to Unaudited Consolidated Financial Statements
                                       2


                      FSF FINANCIAL CORP. AND SUBSIDIARIES
                 UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                                              Three Months
                                                                                                  Ended
                                                                                               December 31,
                                                                                 ------------------------------------
                                                                                           2001              2000
                                                                                 ------------------------------------
                                                                                               (in thousands)

                                                                                                  
Cash flows from operating activities:
     Net income                                                                        $     1,530        $      857
     Adjustments to reconcile net income to net cash
       provided by operating activities
     Depreciation                                                                              163               151
     Net amortization of discounts and premiums                                                (34)               (8)
     Provision for loan losses                                                                 150                90
     Net market value adjustment on ESOP shares                                                 37                27
     Amortization of ESOP and MSP stock compensation                                           134                88
     Amortization of intangibles                                                                67                29
     Net loan fees deferred and amortized                                                      (48)              (27)
     Loans originated for sale                                                             (71,566)          (22,802)
     Loans sold                                                                             60,531            19,377
     (Increase) decrease in:
          Accrued interest receivable                                                          408              (117)
          Other assets                                                                        (232)             (102)
     Increase (decrease) in other liabilities                                                 (850)              139
                                                                                 ------------------------------------
Net cash used in operating activities                                                       (9,710)           (2,298)
                                                                                 ------------------------------------
Cash flows from investing activities:
     Loan originations and principal payments on loans, net                                 12,786            10,990
     Purchase of loans                                                                     (11,606)           (7,706)
     Principal payments on mortgage-related securities held to maturity                      1,433               114
     Proceeds from maturities of securities available for sale                                 256                 -
     Purchase of ING branch, net of deposits assumed                                        17,589                 -
     Purchases of equipment and property improvements                                         (212)             (129)
                                                                                 ------------------------------------
Net cash provided by investing activities                                              $    20,246       $     3,269
                                                                                 ------------------------------------


            See Notes to Unaudited Consolidated Financial Statements
                                       3


                      FSF FINANCIAL CORP. AND SUBSIDIARIES
           UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)



                                                                                              Three Months
                                                                                                  Ended
                                                                                               December 31,
                                                                                 ------------------------------------
                                                                                           2001              2000
                                                                                 ------------------------------------
                                                                                              (in thousands)
                                                                                                 
Cash flows from financing activities:
     Net increase in deposits                                                          $    15,141       $    12,724
     FHLB advances                                                                          10,000            20,000
     Payments on FHLB advances                                                             (25,500)          (26,000)
     Net decrease in mortgage escrow funds                                                    (230)             (271)
     Treasury stock purchased                                                                 (718)             (444)
     Proceeds from exercise of stock options                                                   161               188
     Dividends on common stock                                                                (538)             (330)
                                                                                 ------------------------------------
Net cash provided by (used in) financing activities                                         (1,684)            5,867
                                                                                 ------------------------------------

Net (decrease) increase in cash and cash equivalents                                         8,852             6,838

Cash and cash equivalents
     Beginning of period                                                                    12,594             8,482
                                                                                 ------------------------------------
     End of period                                                                     $    21,446       $    15,320
                                                                                 ====================================
Supplemental disclosures of cash flow information: Cash payments for:
          Interest on advances and other borrowed money                                $     1,634       $     1,902
          Interest on deposits                                                               3,934             4,230
          Income taxes                                                                         890               237


            See Notes to Unaudited Consolidated Financial Statements
                                       4


                      FSF FINANCIAL CORP. AND SUBSIDIARIES
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                                DECEMBER 31, 2001

NOTE 1- PRINCIPLES OF CONSOLIDATION
         The unaudited consolidated financial statements as of and for the three
         months ended  December  31, 2001 include the accounts of FSF  Financial
         Corp. (the "Corporation") and its wholly owned subsidiaries,  Insurance
         Planners of Hutchinson,  Inc. (the "Agency") and First Federal fsb (the
         "Bank"),  with its wholly  owned  subsidiaries,  Firstate  Services and
         Homeowners Mortgage Corporation ("HMC"). All significant  inter-company
         accounts and transactions have been eliminated in consolidation.

NOTE 2- BASIS OF PRESENTATION
         The  accompanying  unaudited  consolidated  financial  statements  were
         prepared in accordance with  instructions  for Form 10-Q and therefore,
         do not  include  information  or  footnotes  necessary  for a  complete
         presentation of consolidated financial condition, results of operations
         and cash flows in  conformity  with United  States  Generally  Accepted
         Accounting Principles ("GAAP").  However, all adjustments consisting of
         normal  recurring  accruals,  which in the  opinion of  management  are
         necessary  for  fair   presentation  of  the   consolidated   financial
         statements, have been included. The results of operations for the three
         month period ended December 31, 2001 are not necessarily  indicative of
         the  results  which may be expected  for the entire  fiscal year or any
         other future period. For further information, refer to the consolidated
         financial   statements   and   footnotes   thereto   included   in  the
         Corporation's  Annual Report of Form 10-K for the year ended  September
         30, 2001.

NOTE 3- BUSINESS SEGMENTS
         The Corporation's wholly owned subsidiary,  First Federal fsb, and HMC,
         a  wholly  owned  subsidiary  of the  Bank,  have  been  identified  as
         reportable operating segments in accordance with the provisions of SFAS
         No.  131.  HMC was  deemed to be a  segment  because  it is a  separate
         corporation that operates  independently  from the Bank. HMC's mortgage
         banking activity includes an origination function and it also purchases
         loans  from  other  loan  originators.  All  loans  acquired  either by
         origination  or by purchase are  intended  for resale in the  secondary
         loan market.  Insurance  Planners,  Firstate Services and FSF Financial
         Corp.,  the holding company,  did not meet the quantitative  thresholds
         for determining  reportable  segments and therefore are included in the
         "other"  category.  The segments follow generally  accepted  accounting
         principles  as  described  in the  summary  of  significant  accounting
         policies. Each corporation is managed separately with its own president
         who reports directly to their own respective board of directors.



                                                           Bank         HMC                              Consolidated
                                                        Stand-alone  Stand-alone     Other  Eliminations     Total
                                                       --------------------------------------------------------------
                                                                                          
As of and for the three months ended December 31, 2001                         (in  thousands)
From operations:
     Interest income from external sources                 $  8,658     $   160      $   7    $      -     $  8,825
     Non-interest income from external sources                1,274       1,072        184           -        2,530
     Inter-segment interest income                              118           -         12        (130)           -
     Interest expense                                         4,873         118          -        (118)       4,873
     Provisions for loan losses                                 150           -          -           -          150
     Depreciation and amortization                              188          33          9           -          230
     Other non-interest expense                               2,441       1,410        243        (521)       3,573
     Income tax expense (benefit)                               935          81        (17)          -          999
     Net income (loss)                                     $  1,464     $    98    $   (32)   $      -     $  1,530
                                                       =============================================================
Total Assets                                               $522,340     $18,068    $42,966    $(60,801)    $522,573
                                                       =============================================================

As of and for the three months ended December 31, 2000
From operations:
     Interest income from external sources                 $  9,152    $     37   $     27   $       -     $  9,216
     Non-interest income from external sources                  834         248        233           -        1,315
     Inter-segment interest income                               17           -         34         (51)           -
     Interest expense                                         5,917          17          -         (21)       5,913
     Provisions for loan losses                                  90           -          -           -           90
     Depreciation and amortization                              139          31         11           -          181
     Other non-interest expense                               2,278         596        289        (213)       2,950
     Income tax expense (benefit)                               601        (62)          1           -          540
     Net income (loss)                                     $    978    $   (115)  $     (6)  $       -     $    857
                                                       =============================================================
Total Assets                                               $472,422    $  4,761   $ 41,657   $(44,935)     $473,905
                                                       =============================================================


                                       5


NOTE 4- EARNINGS PER SHARE
         The earnings per share amounts were computed using the weighted average
         number of shares  outstanding  during the  periods  presented.  For the
         three month period ended December 31, 2001, the weighted average number
         of  shares  outstanding  for  basic  and  diluted  earnings  per  share
         computations were 2,170,814 and 2,281,767,  respectively. For the three
         month period ended  December 31, 2000,  the weighted  average number of
         shares outstanding for basic and diluted earnings per share computation
         were 2,237,370 and 2,328,713,  respectively. The difference between the
         basic and diluted earnings per share denominator is the effect of stock
         based compensation plans.

NOTE 5 - EFFECT OF NEW FINANCIAL ACCOUNTING STANDARDS
         The  Financial  Accounting  Standards  Board  (FASB)  issued  Financial
         Accounting  Standards  Statement  No. 141,  Business  Combinations  and
         Statement No. 142, Goodwill and Other Intangible Assets.  Statement 141
         requires  that  the  purchase  method  of  accounting  be used  for all
         business  combinations  initiated  after June 30, 2001.  Statement  142
         changes the accounting for goodwill from an  amortization  method to an
         impairment-only  approach.  Thus,  amortization of goodwill,  including
         goodwill  recorded  in past  business  combinations,  will  cease  upon
         adoption  of the  Statement.  The  Company  must  adopt  Statement  142
         effective for the fiscal year beginning  October 1, 2002, and may elect
         early  adoption  for  the  fiscal  year  beginning   October  1,  2001.
         Management  has  decided to adopt  Statement  142 for the  fiscal  year
         beginning October 1, 2002. Amortization of goodwill for the three month
         period ended December 31, 2001 and 2000 was $29,000, respectively.

NOTE 6 - BRANCH ACQUISITION
         On November 9, 2001, the Bank acquired the St. Cloud,  Minnesota branch
         facility of ING Bank, fsb. The purchase method transaction involved the
         assumption  of  deposits  and  acquisition  of  assets as  follows  (in
         thousands):



                                                                        
           Deposits assumed (at fair value)                                  $    50,083
                                                                             ============
           Assets acquired:
                Cash                                                         $    17,589
                Loans receivable                                                  28,806
                Premises and equipment                                               765
                Other assets                                                          14
                Core deposit intangible                                              794
                                                                             ------------
                       Sub-total (at fair value)                             $    47,968

                Cost of unidentifiable intangible asset resulting
                  from the excess of fair value of deposit liabilities
                  assumed over the fair value of acquired
                  identifiable asset                                         $     2,115
                                                                             ============


         The unidentifiable intangible assets is recognized under FASB Statement
         No.  72  Accounting  for  Certain  Acquisitions  of  Banking  or Thrift
         Institutions.  The  unidentifiable  intangible  asset  recognized under
         Statement 72 is excluded from the scope of Statement 142.  Statement 72
         intangible  asset  (goodwill)  continues to be subject to  amortization
         based  upon the  estimated  remaining  maturity  of the  interest  rate
         sensitive  assets  acquired   (approximately   12  years)  and  is  tax
         deductible  over  a  15  year  period.   The  primary  reason  for  the
         acquisition  was to increase  the Bank's  market  potential  in the St.
         Cloud, Minnesota area.

         The results of operations for the current and comparable  prior interim
         periods  were  effected  by less than one cent per share on a pro-forma
         basis and considered not material for disclosure.

                                       6

NOTE 7- COMPREHENSIVE INCOME
         Comprehensive  income consists of net income and other gains and losses
         affecting   shareholders'   equity  that,   under  generally   accepted
         accounting   principles,   is  excluded   from  net  income.   For  the
         Corporation, the difference between net income and comprehensive income
         consists  of change for the quarter in  unrealized  gains and losses on
         securities available for sale, net of tax.


                      FSF FINANCIAL CORP. AND SUBSIDIARIES
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The  Private  Securities  Litigation  Reform Act of 1995  contains  safe  harbor
provisions regarding forward-looking  statements.  When used in this discussion,
the words  "believes",  "anticipates",  "contemplates",  "expects"  and  similar
expressions are intended to identify forward-looking statements. Such statements
are subject to certain risks and  uncertainties  that could cause actual results
to differ materially from those projected. Those risks and uncertainties include
changes in interest rates, risks associated with the effect of integrating newly
acquired  businesses,  the  ability to control  costs and  expenses  and general
economic  conditions.  The  Corporation  undertakes  no  obligation  to publicly
release the results of any revisions to those  forward-looking  statements  that
may be made to  reflect  events or  circumstances  after  the date  hereof or to
reflect the occurrence of unanticipated events.

General

The  Corporation's  total  assets at December  31, 2001 and  September  30, 2001
totaled $522.6 million and $473.6 million.  This increase of $49.0 million was a
result of an  increase  in loans held for sale,  cash and cash  equivalents  and
loans  receivable from the ING Bank branch  acquisition (see Note 6 of the Notes
to Unaudited Consolidated Financial Statements).

Cash and cash equivalents increased $8.8 million from $12.6 million at September
30, 2001 to $21.4 million at December 31, 2001. The Corporation  utilized excess
liquidity  to fund the  purchase  of  treasury  shares  and  loan  originations;
however,  the increase was mainly a result of an increase in deposits assumed in
the ING branch acquisition.

Securities  available for sale decreased  $461,000 between December 31, 2001 and
September 30, 2001,  as a result of market value changes and principal  payments
on mortgage backed and related securities.

Loans held for sale  increased  $11.0  million to $23.1  million at December 31,
2001 from $12.1 million at September 30, 2001. As of December 31, 2001, the Bank
and HMC had forward  commitments to sell all of their loans held for sale in the
secondary market. Payment for these loans usually occurs within fourteen days of
funding.

Loans  receivable  increased $27.2 million or 8.0% to $367.7 million at December
31, 2001 from $340.5  million at September  30,  2001.  Total  residential  real
estate and construction  loan  originations  increased by $65.9 million and when
combined with the sale and prepayments of residential mortgages,  resulted in an
increase in one-to-four family  residential  mortgages and construction loans of
$19.9  million.  Agricultural  loans  decreased by $1.0  million.  To supplement
originations,  the Bank purchased $11.6 million of commercial business loans and
consumer loans decreased by $3.3 million.  As part of the acquisition of the ING
branch,  the Bank  purchased $2.6 million of consumer loans and $26.2 million in
commercial  and  commercial  real  estate  loans at a premium of  $316,000.  The
commercial  loans  purchased that meet the risk profile  established by the Bank
generally have interest rates that are based on the "Prime" rate as published in
The Wall Street Journal and provide the Bank with the opportunity to continue to
diversify  the  composition  of and  shorten  the length of maturity of the loan
portfolio.

                                       7


The following table sets forth information on loans originated and purchased for
the periods indicated:

                                                      Three Months
                                                   Ended December 31,
                                            -------------------------------
                                                 2001              2000
                                            -------------------------------
                                                     (in thousands)
Loans originated:
     1-4 family residential mortgages        $    60,963       $    14,244
     1-4 family construction loans                40,890            21,703
     Land                                            300               237
     Agriculture                                   8,242             6,202
     Commercial business & real estate             2,589             3,740
     Consumer                                      5,240             6,017
                                            -------------------------------
          Total loans originated                 118,224            52,143
                                            -------------------------------
Loans purchased:
     Commercial business                          11,606             7,706
                                            -------------------------------
Total new loans                              $   129,830       $    59,849
                                            ===============================
Acquired in ING branch acquisition           $    28,806       $         -
                                            ===============================
Total loans sold                             $    60,531       $    19,377
                                            ===============================



                                       8


The following  table sets forth the  composition of the Bank's loan portfolio in
dollars and in percentages of total loans at the dates indicated:



                                                                      December 31,                      September 30,
                                                                         2001                               2001
                                                  --------------------------------------------------------------------
                                                               Amount            %               Amount            %
                                                  --------------------------------------------------------------------
                                                                        (dollars in thousands)
Residential real estate:
                                                                                               
     One-to-four family (1)                              $     83,396          18.0        $     81,790          19.1
     Residential construction                                 160,316          34.5             142,035          33.2
     Multi-family                                               5,748           1.2               5,922           1.4
                                                  --------------------------------------------------------------------
                                                              249,460          53.7             229,747          53.7

Agricultural loans                                             48,948          10.5              49,935          11.7
Land and commercial real estate                                75,447          16.2              55,220          12.9
Commercial business                                            24,548           5.3              23,908           5.6
                                                  --------------------------------------------------------------------
                                                              148,943          32.0             129,063          30.2

Consumer loans:
     Home equity and second mortgages                          28,260           6.1              29,991           7.0
     Automobile loans                                          13,052           2.8              13,023           3.0
     Other                                                     24,726           5.4              26,292           6.1
                                                  --------------------------------------------------------------------
Total consumer loans                                           66,038          14.3              69,306          16.1
                                                  --------------------------------------------------------------------
          Total loans                                         464,441         100.0             428,116         100.0
                                                                      ==============                    ==============
Less:
     Loans in process                                         (71,120)                          (73,235)
     Deferred fees                                               (726)                             (774)
     Allowance for loan losses                                 (1,748)                           (1,541)
                                                  --------------------              --------------------
          Total loans, net                               $    390,847                      $    352,566
                                                  ====================              ====================


- --------------------------------------------------
1. Includes loans held for sale in the amount of $23.1 million and $12.1 million
as of December 31, 2001 and September 30, 2001.

Deposits, after interest credited, net of the ING branch acquisition,  increased
from $312.5  million at  September  30, 2001 to $327.3  million at December  31,
2001,  an increase of $14.8  million or 4.7%.  Overall cost of funds on deposits
during the period  decreased 63 basis points (100 basis points equals 1%) as the
Bank  attempted  to  maintain   deposit  rates   consistent  with  market  place
competitors.  Demand deposits increased $7.5 million or 18.4% from September 30,
2001,  when  compared to December 31, 2001.  Savings  accounts  decreased  0.01%
during the same period.  Certificates of deposit increased $8.3 million. As part
of the branch  acquisition  of ING,  the Bank  assumed  $19.3  million in demand
deposits,  $6.2 million in savings accounts and $24.2 million in certificates of
deposit,  at a discount of  $416,000.  The Bank also  recorded  $794,000 of core
deposit  intangibles  in this  transaction.  The Bank  utilized  the increase in
deposits to fund the  continued  loan growth and reduce  Federal  Home Loan Bank
("FHLB") borrowings.

The Corporation completed the repurchase of 41,622 shares of common stock, which
when netted  against  16,962 shares  issued in  connection  with the exercise of
stock options,  increased the number of treasury shares to 2,219,463 at December
31,  2001.  Treasury  shares  are to be used  for  general  corporate  purposes,
including  the  issuance  of shares in  connection  with the  exercise  of stock
options.  Total stockholders'  equity has increased $483,000 since September 30,
2001  due  to  net  income,  less  dividends  and  an  increase  in  accumulated
comprehensive  loss. Book value per share increased from $19.30 at September 30,
2001 to $19.68 at December 31, 2001.

                                       9


In making loans,  the Bank recognizes that credit losses will be experienced and
that the risk of loss will vary with, among other things, the type of loan being
made, the  creditworthiness of the borrower over the term of the loan and in the
case of a secured loan,  the quality of the  collateral for the loan. The Bank's
management  evaluates the need to establish reserves against losses on loans and
other assets each quarter based on estimated losses on specific loans and on any
real  estate held for sale or  investment  when a finding is made that a loss is
estimable and probable. Such evaluation includes a review of all loans for which
full  collectibility  may not be reasonably  assured and considers,  among other
matters,  the  estimated  market value of the  underlying  collateral of problem
loans, prior loss experience, economic conditions and overall portfolio quality.
While  management  recognizes and charges  against the allowance for loan losses
accounts that are determined to be uncollectible,  experience  indicates that at
any point in time, possible losses may exist in the loan portfolio which are not
specifically  identifiable.  Therefore,  based upon  management's best estimate,
each year an amount may be charged to  earnings to maintain  the  allowance  for
loan losses at a level sufficient to recognize inherent credit risk.

Impaired  loans,  including all loans that are in a troubled debt  restructuring
involving a modification of terms, are measured at the present value of expected
future cash flows discounted at the loan's initial effective  interest rate. The
fair value of the  collateral  of an impaired  collateral  dependent  loan or an
observable  market  price,  if one  exists,  may be  used as an  alternative  to
discounting.  If the  measure  of the  impaired  loan is less than the  recorded
investment in the loan,  impairment is recognized through the allowance for loan
losses.  A loan is considered  impaired when,  based on current  information and
events,  it is probable  that the Bank will be unable to collect all amounts due
according to the contractual terms of the loan agreement.

The  allowance  for  loan  losses  is  maintained  at a  level  that  represents
management's best estimates of losses in the loan portfolio at the balance sheet
date.  However,  there can be no assurance that the allowance for losses will be
adequate to cover losses that may be realized in the future and that  additional
provision for losses will not be required.

The  following  table  sets  forth   information  with  respect  to  the  Bank's
non-performing assets for the periods indicated:



                                                                       December 31,        September 30,
                                                                          2001                2001
                                                                       --------------------------------
                                                                              (in thousands)
                                                                                  
      Loans accounted for on a non-accrual basis:
      Mortgage loans:
           Residential construction loans                              $       839        $      1,043
           Permanent loans secured by one-to-four family units                 325                  78
      Non-mortgage loans:
           Commercial and agricultural                                       1,458               1,195
           Consumer                                                            679                 637
                                                                       --------------------------------
      Total non-accrual loans                                                3,301               2,953
      Foreclosed real estate                                                   265                 126
                                                                       --------------------------------
      Total non-performing assets                                      $     3,566        $      3,079
                                                                       ================================
      Total non-performing loans to net loans                                0.84%               0.84%
                                                                       ================================
      Total non-performing loans to total assets                             0.63%               0.62%
                                                                       ================================
      Total non-performing assets to total assets                            0.68%               0.65%
                                                                       ================================


                                       10


         COMPARISON OF THE THREE MONTHS ENDED DECEMBER 31, 2001 AND 2000

The following  table sets forth  information  with respect to the  Corporation's
average balance sheet,  interest and dividends earned or paid and related yields
and rates (dollars in thousands):



                                                               Three Months Ended December 31,
                                         ----------------------------------------------------------------------------
                                             2001                                  2000
                                         ----------------------------------------------------------------------------
                                                                 Interest                              Interest
                                           Average               Yields &        Average               Yields &
                                           Balance    Interest  Rates (1)        Balance    Interest   Rates (1)
                                         ----------------------------------------------------------------------------
Assets:
                                                                                         
     Loans receivable (2)                   $ 369,388   $ 7,859       8.51 %      $ 343,899   $ 7,856        9.14 %
     Mortgage-backed securities                52,753       595       4.51           42,313       621        5.87
     Investment securities (3)                 52,103       371       2.85           56,862       739        5.20
                                         -----------------------               -----------------------
          Total interest-earning assets       474,244     8,825       7.44          443,074     9,216        8.32
                                                      ---------------------                 ----------------------
          Other assets                         23,653                                23,792
                                         -------------                         -------------
Total assets                                $ 497,897                             $ 466,866
                                         =============                         =============
Liabilities:
     Interest-bearing deposits              $ 341,133   $ 3,237       3.80 %      $ 296,496   $ 4,008        5.41 %
     Borrowings                               109,391     1,636       5.98          125,174     1,905        6.09
                                         -----------------------               -----------------------
          Total interest-bearing
            liabilities                       450,524     4,873       4.33 %        421,670     5,913        5.61 %
                                                      ---------------------                 ----------------------
     Other liabilities                          5,190                                 5,080
                                         -------------                         -------------
          Total liabilities                   455,714                               426,750
Stockholders' equity                           42,183                                40,116
                                         -------------                         -------------
Total liabilities and stockholders'
  equity                                    $ 497,897                             $ 466,866
                                         =============                         =============

Net interest income                                     $ 3,952                               $ 3,303
Net spread (4)                                                        3.11 %                                 2.71 %
Net margin (5)                                                        3.33 %                                 2.98 %
Ratio of average interest-earning assets
  to average interest-bearing liabilities        1.05X                                 1.05X


1.   Annualized.
2.   Average balances include non-accrual loans and loans held for sale.
3.   Includes interest-bearing deposits in other financial institutions.
4.   Net  spread  represents  the  difference   between  the  average  yield  on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.
5.   Net  margin   represents   net   interest   income  as  a   percentage   of
     interest-earning assets.


Net Income
The  Corporation  recorded net income of $1.5 million for the three months ended
December  31,  2001,  as compared to net income of $857,000 for the three months
ended December 31, 2000. This increase in net income was $673,000 or 78.5%.  The
increase in net income for the 2002 first quarter was the result of increases in
net interest income and non-interest income, offset by increases in non-interest
expense.  Net interest income increased $649,000 for the first quarter of fiscal
2002,  an increase  of 19.6% over first  quarter  2001.  Such an increase in net
interest  income was the result of a 129 basis point  decline in average cost of
funds.  The mix of the Banks  deposits  helped to stabilize its cost of funds in
this lower interest rate environment.  Additionally,  non-interest income almost
doubled over the levels of one year ago, with gains on sale of loans  increasing
$976,000. Non-interest income was 66.5% of non-interest expense for the quarter.

                                       11


Total Interest Income
Total interest income decreased by $391,000 to $8.8 million for the three months
ended December 31, 2001.  The average yield on loans  decreased to 8.51% for the
quarter ended  December 31, 2001 from 9.14% for the quarter  ended  December 31,
2000. During the same period,  the average yield on  mortgage-backed  securities
decreased  136 basis  points.  The  average  balance  of  investment  securities
decreased to $52.1  million for the quarter  ended  December 31, 2001 from $56.9
million for the quarter  ended  December 31, 2000, as a result of a reduction in
the Bank's  liquidity.  The  average  yield  decreased  from 5.20% for the three
months ended December 31, 2000 to 2.85% for the same period in 2001.


Total Interest Expense
Total  interest  expense  decreased  to $4.9  million for the three months ended
December  31, 2001 from $5.9  million  for the same period in 2000.  The average
balance of interest-bearing deposits increased from $296.5 million for the three
months  ended  December  31, 2000 to $341.1  million for the three  months ended
December  31,  2001  mainly  due to the ING  transaction.  The  average  cost of
deposits  decreased 161 basis points from 5.41% for the three month period ended
December 31, 2000 to 3.80% for the same period in 2001,  as the rates offered by
the Bank decreased.  No assurance can be made that deposits can be maintained in
the  future  without  further  increasing  the cost of funds if  interest  rates
increase.  The average  balance of borrowings  decreased $15.8 million to $109.4
million for the three months ended December 31, 2001 from $125.2 million for the
three months ended December 31, 2000. The cost of such  borrowings  decreased by
11 basis points to 5.98% for the three months ended December 31, 2001 from 6.09%
for  the  same  period  in  2000.  Borrowings  decreased  as the  Bank  utilized
repayments of loans and the increase in deposits to meet liquidity needs.

Net Interest Income
Net  interest  income  increased  from $3.3  million for the three  months ended
December 31, 2000 to $4.0  million for the same period ended  December 31, 2001.
Average  interest-earning assets increased $31.2 million from $443.1 million for
the three months ended  December 31, 2000 to $474.2 million for the three months
ended  December  31,  2001,  while the average  yield on those  interest-earning
assets decreased from 8.32% for 2000 to 7.44% for 2001. Average interest-bearing
liabilities  increased by $28.8  million to $450.5  million for the three months
ended  December 31, 2001 from $421.7 million for the three months ended December
31, 2000, while the cost of those  interest-bearing  liabilities  decreased from
5.61% in 2000 to 4.33% in 2001.

Provision for Loan Losses
The  Corporation's  provision  for loan losses was $150,000 for the three months
ended  December  31,  2001,  as compared to $90,000 for the same period in 2000.
Increases in the Bank's loan portfolio, especially in regard to increases in the
residential  construction  and  land  and  commercial  real  estate  portfolios,
precipitated  the  increases  in  the  provision  for  loan  losses.  Management
believes,  based on a  detailed  review  of the loan  portfolio,  historic  loan
losses, current economic conditions and other factors, that the current level of
provision  for loan losses and the  resulting  level of the  allowance  for loan
losses  reflects  an  adequate  reserve  against  inherent  losses  in the  loan
portfolio.  The allowance for loan losses is established through a provision for
loan losses charged to expense.  While the  Corporation  maintains its allowance
for  losses  at a level  which it  considers  to be  adequate,  there  can be no
assurance that further additions will not be made to the loss allowances or that
such losses will not exceed the estimated amounts.

                                       12



The following table sets forth  information with respect to the Bank's allowance
for loan losses at the dates indicated:



                                                                        For the Three Months
                                                                           At December 31,
                                                                   ----------------------------------
                                                                       2001                2000
                                                                   ----------------------------------
                                                                           (in thousands)

                                                                                 
           Average loans outstanding                               $     369,388       $     343,899
                                                                   ==================================
           Allowance balance (beginning of period)                 $       1,541       $       1,534
                                                                   ==================================
           ING branch acquisition                                  $         274       $           -
           Provision (credit):
                Residential                                                    -                   -
                Land and commercial real estate                                -                  25
                Commercial & agricultural business                             -                  65
                Consumer                                                     150                   -
                                                                   ----------------------------------
                     Total provision                                         150                  90

           Charge-offs:
                Residential                                                    -                   -
                Commercial and agricultural business                          71                  39
                Consumer                                                     150                  40
                                                                   ----------------------------------
                     Total charge-offs                                       221                  79

           Recoveries:
                Residential                                                    -                   -
                Land and commercial real estate                                -                   -
                Consumer                                                       4                   5
                                                                   ----------------------------------
                     Total recoveries                                          4                   5
                                                                   ----------------------------------
           Net charge-offs                                                   217                  74
                                                                   ----------------------------------
           Allowance balance (end of period)                       $       1,748       $       1,550
                                                                   ==================================
           Allowance as percent of net loans                                0.45%               0.45%
           Net loans charged off as a percent of average                    0.06%               0.02%
           loans


Non-interest Income
Total  non-interest  income increased $1.2 million during the three-month period
ended  December 31, 2001 to $2.5  million,  as compared  with the same period in
2000.  Due to the  low  interest  rate  environment,  loan  volume  on new  home
purchases and existing home refinances increased  significantly.  Since the Bank
sells all of its fixed rate loans into the secondary loan market, gains on loans
sold  increased  from  $372,000 at December 31, 2000 to $1.3 million at December
31, 2001 and service  charges and fees  increased  from $166,000 to $370,000 for
the same  periods.  Other  income  decreased  $8,000 for the three  months ended
December 31, 2001.  Commission  income  decreased  from $270,000 for the quarter
ended December 31, 2000 to $256,000 for the quarter ended December 31, 2001

Non-interest Expense
Total  non-interest  expense  increased  $672,000  or  21.5%  over  the  periods
compared.  Compensation  and  benefits  increased  $490,000  to $2.4  million at
December 31, 2001,  mainly due to the ING branch  acquisition  and  compensation
associated with the increase in loan activity  mentioned above.  Data processing
expense  increased  $18,000 to $201,000 for the period ended  December 31, 2001,
due to processing  expenses associated with the increased delivery of electronic
services to customers. Other non-interest expense increased $192,000 to $779,000
at December  31,  2001,  due to the  amortization  of core  deposit  intangibles
associated with the ING branch acquisition and the indirect cost associated with
the increase in loan activity mentioned above.

                                       13


Income Tax Expense
Income taxes  increased by $459,000 to $999,000 for the three month period ended
December 31, 2001 from $540,000 for the same period in 2000, which was primarily
due to an increase of $1.1 million in income  before tax. The effective tax rate
decreased  by 1.5% for the same  periods  as the  result of an  increase  in tax
exempt income of $91,000.


LIQUIDITY AND CAPITAL RESOURCES

The Corporation's primary sources of funds are deposits,  borrowings,  principal
and interest  payments on loans,  investments  and  mortgage-backed  securities,
sales of  mortgage  loans and funds  provided  by  operations.  While  scheduled
payments on loans,  mortgage-backed  securities and short-term  investments  are
relatively predictable sources of funds, deposit flows and early loan repayments
are greatly  influenced  by general  interest  rates,  economic  conditions  and
competition.

The amount of  certificate  accounts  that are  scheduled  to mature  during the
twelve months ending December 31, 2002 is approximately  $143.6 million.  To the
extent that these deposits do not remain upon  maturity,  the Bank believes that
it can replace these funds with new deposits, excess liquidity and FHLB advances
or  outside  borrowings.  It has been the  Bank's  experience  that  substantial
portions of such maturing deposits remain at the Bank.

At December 31, 2001, the Bank and HMC had outstanding  loan commitments of $2.0
million.  Funds required to meet these  commitments  are derived  primarily from
current excess  liquidity,  loan sales,  advances,  deposit  inflows or loan and
security repayments.

OTS regulations  require the Bank to maintain core capital of 4.0% of assets, of
which 2.0% must be tangible equity capital, excluding goodwill. The Bank is also
required  to  maintain  risk-based  capital  equal to 8.0% of  total  risk-based
assets.  The Bank's  regulatory  capital  exceeded its tangible  equity,  tier 1
(risk-based),  tier 1 (core) and risk-based capital  requirements by 5.4%, 2.9%,
6.3% and 2.6%, respectively.

Management  believes that under current  regulations,  the Bank will continue to
meet its minimum capital  requirements in the foreseeable future.  Events beyond
the control of the Bank,  such as increased  interest rates or a downturn in the
economy  in areas in which the Bank  operates,  could  adversely  affect  future
earnings  and, as a result,  the ability of the Bank to meet its future  minimum
capital requirements.


QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

There have been no material  changes from the information  regarding market risk
disclosed   under  the  heading   "Asset  and  Liability   Management"   in  the
Corporation's Annual Report for the year ended September 30, 2001.

                                       14


ITEM 1.           LEGAL PROCEEDINGS

                  Neither  the  Corporation  nor  any of its  subsidiaries  were
                  engaged  in any  legal  proceedings  of a  material  nature at
                  December 31, 2001.  From time to time,  the  Corporation  is a
                  party to legal  proceedings in the ordinary course of business
                  wherein it enforces its security interest in loans.

ITEM 2.           CHANGES IN SECURITIES

                  Not applicable.

ITEM 3.           DEFAULTS UPON SENIOR SECURITIES

                  Not applicable.

ITEM 4.           SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

                  Not applicable.

ITEM 5.           OTHER MATERIALLY IMPORTANT EVENTS

                  Not applicable.

ITEM 6.           EXHIBITS AND REPORTS ON FORM 8-K


                   
                  (a)   The following exhibits are filed as part of this report.

                          3.1     Articles of Incorporation of FSF Financial Corp. *
                          3.2     Bylaws of FSF Financial Corp. *
                          4.0     Stock Certificate of FSF Financial Corp. *
                         10.1     Form of Employment Agreement with Donald A. Glas, George B. Loban
                                      and Richard H. Burgart *
                         10.2     First Federal fsb Management Stock Plan **
                         10.3     FSF Financial Corp. 1996 Stock Option Plan **
                         10.4     FSF Financial Corp. 1998 Stock Compensation Plan ***


- --------------------------------------------------------------------------------
*    Incorporated  herein by reference  into this  document from the Exhibits to
     Form S-1,  Registration  Statement  initially  filed with the Commission on
     June 1, 1994. Registration No. 33-79570.
**   Incorporated  herein by reference into this document from the  Registrant's
     Proxy Statement for the Annual Meeting of Stockholders  held on January 17,
     1996 and filed with the Commission on December 13, 1995.
***  Incorporated  herein by reference into this document from the  Registrant's
     Proxy Statement for the Annual Meeting of Stockholders  held on January 20,
     1998 and filed with the Commission on December 10, 1997.

                                       15


                      FSF FINANCIAL CORP. AND SUBSIDIARIES

                                   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.


                               FSF FINANCIAL CORP.




Date:  February 1, 2002                              By: /s/ Donald A. Glas
- ------------------------                                 -----------------------
                                                         Donald A. Glas
                                                         Chief Executive Officer





Date:  February 1, 2002                              By: /s/ Richard H. Burgart
- ------------------------                                 -----------------------
                                                         Richard H. Burgart
                                                         Chief Financial Officer

                                       16