UNITED STATES
                       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 ACTS OF 1934

For the quarterly period ended                   June 30, 2003

                                       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 incorporation                   (IRS employer
or organization)                                             identification no.)

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

     Indicate  by check  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act). Yes   No X

                      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 August 8, 2003.
                                                   -------------


       Class                                                 Outstanding
       -----                                                 -----------
$.10 par value common stock                               2,340,737 shares



                      FSF FINANCIAL CORP. AND SUBSIDIARIES
                                    FORM 10-Q
                       FOR THE QUARTER ENDED JUNE 30, 2003

                                      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                     9
Item 3.           Quantitative and Qualitative Disclosures About Market
                      Risk                                                  18
Item 4.           Controls and Procedures                                   18

PART II - OTHER INFORMATION

Item 1.           Legal Proceedings                                         19
Item 2.           Changes in Securities and Use of Proceeds                 19
Item 3.           Defaults Upon Senior Securities                           19
Item 4.           Submission of Matters to a Vote of Security Holders       19
Item 5.           Other Information                                         19
Item 6.           Exhibits and Reports on Form 8-K                          19

SIGNATURES                                                                  20



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


                                                                                       At                At
                                                                                    June 30,        September 30,
                                                                                      2003              2002
                                                                                ------------------------------------
                                                                                 (in thousands, except share data)
                                                                                                  
                                    ASSETS
                                    ------
Cash and cash equivalents                                                             $    53,799       $    14,615
Securities available for sale, at fair value
     Equity securities                                                                     12,059            12,046
     Mortgage-backed and related securities                                                37,073            29,196
     Debt securities                                                                       12,863                 -
Securities held to maturity, at amortized cost:
     Debt securities (fair value of $13,150)                                                    -            12,447
     Mortgage-backed and related securities (fair value of $20,724)                             -            20,679
Restricted stock                                                                            5,925             5,925
Loans held for sale                                                                        33,261            29,242
Loans receivable, net                                                                     362,752           382,690
Foreclosed real estate                                                                      1,095               122
Accrued interest receivable                                                                 3,893             4,436
Premises and equipment                                                                      6,348             6,005
Other assets                                                                                9,418             9,690
Goodwill                                                                                    3,883             3,883
Identifiable intangibles                                                                    1,056             1,184
                                                                                ------------------------------------

          Total assets                                                                $   543,425       $   532,160
                                                                                ====================================
                     LIABILITIES AND STOCKHOLDERS' EQUITY
                     ------------------------------------
Liabilities:
     Demand deposits                                                                  $    67,669       $    62,687
     Savings accounts                                                                      88,181            89,037
     Certificates of deposit                                                              238,224           230,200
                                                                                ------------------------------------
          Total deposits                                                                  394,074           381,924

     Federal Home Loan Bank borrowings                                                     93,000            98,000
     Advances from borrowers for taxes and insurance                                          202               352
     Other liabilities                                                                      5,814             6,003
                                                                                ------------------------------------
          Total liabilities                                                               493,090           486,279
                                                                                ------------------------------------

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                                                            43,531            43,101
     Retained earnings, substantially restricted                                           38,171            35,214
     Treasury stock at cost (2,171,590 and 2,197,763 shares)                              (31,586)          (31,621)
     Unearned ESOP shares at cost (13,546 and 54,891 shares)                                 (135)             (549)
     Unearned MSP stock grants at cost (42,164 and 42,164 shares)                            (448)             (448)
     Accumulated other comprehensive income (loss)                                            352              (266)
                                                                                ------------------------------------
          Total stockholders' equity                                                       50,335            45,881
                                                                                ------------------------------------

          Total liabilities and stockholders' equity                                  $   543,425       $   532,160
                                                                                ====================================


            See Notes to Unaudited Consolidated Financial Statements

                                       1

                      FSF FINANCIAL CORP. AND SUBSIDIARIES
                   UNAUDITED CONSOLIDATED STATEMENTS OF INCOME
                            AND COMPREHENSIVE INCOME


                                                                     Three Months                 Nine Months
                                                                    Ended June 30,              Ended June 30,
                                                                ------------------------    ------------------------
                                                                   2003        2002            2003        2002
                                                                ------------------------    ------------------------
                                                                       (in thousands, except per share data)
                                                                                                
Interest income:
     Loans receivable                                               $ 7,399     $ 7,698         $23,304     $23,331
     Mortgage-backed and related securities                             385         641           1,347       1,851
     Investment securities                                              394         338           1,019       1,032
                                                                ------------------------    ------------------------
          Total interest income                                       8,178       8,677          25,670      26,214
Interest expense:
     Deposits                                                         2,293       2,710           7,485       8,820
     Borrowed funds                                                   1,256       1,379           3,818       4,378
                                                                ------------------------    ------------------------
          Total interest expense                                      3,549       4,089          11,303      13,198
                                                                ------------------------    ------------------------
          Net interest income                                         4,629       4,588          14,367      13,016
     Provision for loan losses                                          305         203             786         628
                                                                ------------------------    ------------------------
          Net interest income after provision for loan losses         4,324       4,385          13,581      12,388
                                                                ------------------------    ------------------------
Non-interest income:
     Gain on sale of loans, net                                       1,269         887           3,701       3,097
     Other service charges and fees                                     461         344           1,275       1,006
     Service charges on deposit accounts                                663         444           1,873       1,297
     Commission income                                                  303         281             895         809
     Other                                                              102         101             265         310
                                                                ------------------------    ------------------------
          Total non-interest income                                   2,798       2,057           8,009       6,519
                                                                ------------------------    ------------------------
Non-interest expense:
     Compensation and benefits                                        2,793       2,428           8,500       7,114
     Occupancy and equipment                                            449         374           1,256       1,096
     Deposit insurance premiums                                          16          16              47          45
     Data processing                                                    254         241             744         665
     Professional fees                                                  186         157             466         354
     Other                                                              904         907           2,613       2,512
                                                                ------------------------    ------------------------
          Total non-interest expense                                  4,602       4,123          13,626      11,786
                                                                ------------------------    ------------------------
          Income before provision for income taxes                    2,520       2,319           7,964       7,121

Income tax expense                                                      894         893           3,022       2,790
                                                                ------------------------    ------------------------

          Net income                                                $ 1,626     $ 1,426         $ 4,942     $ 4,331
                                                                ========================    ========================

Basic earnings per share                                            $  0.72     $  0.65         $  2.21     $  1.99
Diluted earnings per share                                          $  0.68     $  0.61         $  2.09     $  1.89
Cash dividend declared per common share                             $  0.30     $  0.25         $  0.90     $  0.75

Comprehensive income                                                $ 1,644     $ 1,641         $ 5,560     $ 4,349
                                                                ========================    ========================


            See Notes to Unaudited Consolidated Financial Statements

                                       2

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


                                                                              Three Months                Nine Months
                                                                             Ended June 30,              Ended June 30,
                                                                        -------------------------   -------------------------
                                                                            2003        2002           2003         2002
                                                                        -------------------------   -------------------------
                                                                                           (in thousands)
                                                                                                        
Cash flows from operating activities:
     Net income                                                              $ 1,626    $  1,426       $  4,942     $  4,331
     Adjustments to reconcile net income to net cash
       used by operating activities
     Depreciation                                                                230         186            646          524
     Net amortization of discounts and premiums                                   (8)        (44)           (98)        (144)
     Provision for loan losses                                                   305         203            786          628
     Net market value adjustment on ESOP shares                                   89          45            247          121
     Amortization of ESOP and MSP stock compensation, net of taxes               136         114            414          371
     Amortization of intangibles                                                  43         125            128          323
     Net loan fees deferred and amortized                                        (98)        163           (355)         102
     Net change in loans held for sale                                          (270)      1,459           (318)      (1,696)
     Gain of sale of loans, net                                               (1,269)       (887)        (3,701)      (3,097)
     (Increase) decrease in:
          Accrued interest receivable                                           (264)        (72)           543          701
          Other assets                                                           188          51            321            5
     (Decrease) in other liabilities                                             335         656           (189)          33
                                                                        -------------------------   -------------------------
Net cash provided by operating activities                                      1,043       3,425          3,366        2,202
                                                                        -------------------------   -------------------------

Cash flows from investing activities:
     Loan originations and principal repayments on loans, net                  3,858      (4,457)        14,208        9,535
     Proceeds from the sale of agricultural loans                              3,669       1,241          3,823        1,968
     Purchase of loans                                                             -      (3,790)             -      (17,286)
     Principal repayments on mortgage-related securities held to
       maturity                                                                    -         780          2,178        3,919
     Purchase of available for sale securities                                (2,968)          -         (7,030)      (2,992)
     Principal repayments and proceeds from maturities of
          securities available for sale                                        8,594       3,588         18,364        4,286
     Purchase of ING branch, net of deposits assumed                               -           -              -       17,589
     Investment in foreclosed property                                          (131)          -           (143)          (9)
     Proceeds from sale of REO                                                   321           -            571            -
     Purchase of equipment and property improvements                            (175)       (139)          (989)        (446)
                                                                        -------------------------   -------------------------
Net cash provided (used by) investing activities                             $13,168    $ (2,777)      $ 30,982     $  16,564
                                                                        -------------------------   -------------------------


            See Notes to Unaudited Consolidated Financial Statements

                                       3

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


                                                                              Three Months                Nine Months
                                                                             Ended June 30,              Ended June 30,
                                                                        -------------------------   -------------------------
                                                                            2003        2002           2003         2002
                                                                        -------------------------   -------------------------
                                                                                           (in thousands)
                                                                                                         
Cash flows from financing activities:
     Net increase (decrease) in deposits                                   $ (8,826)   $ (9,023)        $12,216      $ 1,697
     FHLB advances                                                                -           -               -       10,000
     Payments on FHLB advances                                                    -           -          (5,000)     (25,500)
     Net decrease in mortgage escrow funds                                     (108)       (164)           (150)        (218)
     Treasury stock purchased                                                   (26)       (679)           (872)      (1,435)
     Net proceeds from exercise of stock options                                102         440             627          599
     Dividends on common stock                                                 (669)       (550)         (1,985)      (1,633)
                                                                        -------------------------   -------------------------
Net cash provided (used by) financing activities                             (9,527)     (9,976)          4,836      (16,490)
                                                                        -------------------------   -------------------------

Net increase (decrease) in cash and cash equivalents                          4,685      (9,328)         39,184        2,276

Cash and cash equivalents
     Beginning of period                                                     49,114      24,198          14,615       12,594
                                                                        -------------------------   -------------------------
     End of period                                                         $ 53,799     $14,870         $53,799      $14,870
                                                                        =========================   =========================

Supplemental disclosures of cash flow information:
     Cash payments for:
        Interest on advances and other borrowed money                      $  1,255     $  1,382        $ 3,817      $ 4,378
        Interest on deposits                                               $  2,316     $  2,576        $ 7,963      $ 9,101
        Income taxes                                                       $    770     $    854        $ 3,144      $ 2,711

Supplemental schedule of non-cash investing and financing activities:
    Foreclosed real estate                                                 $    859     $     53        $ 1,410      $   192
    Transfer of securities from held-to-maturity to available-for-sale     $      -     $      -        $30,462      $     -
    Unrealized gain on available-for-sale securities transferred,
     net of tax                                                            $      -     $      -        $   561      $     -


            See Notes to Unaudited Consolidated Financial Statements

                                       4


                      FSF FINANCIAL CORP. AND SUBSIDIARIES
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 2003

NOTE 1- PRINCIPLES OF CONSOLIDATION
         The unaudited consolidated financial statements as of and for the three
         and nine  months  ended  June 30,  2003  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
         and  nine  month  periods  ended  June  30,  2003  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, 2002.

NOTE 3- BUSINESS SEGMENTS
         The Corporation is a holding company whose affiliated companies provide
         financial  services.  The Agency is a property and  casualty  insurance
         agency.  The  Bank  is a  community  financial  institution  attracting
         deposits from the general public and using such deposits, together with
         borrowings and other funds, to make mortgage,  construction,  consumer,
         commercial and agricultural  loans.  Firstate Services is an investment
         services  company.  HMC,  a  mortgage  banking  entity,  has  become an
         integral part of the Bank's  lending and fee income  function.  At June
         30, 2003, the Bank operated 13 retail-banking offices in Minnesota. The
         Bank  is  subject  to  significant  competition  from  other  financial
         institutions  and is also  subject to  regulation  by  certain  federal
         agencies,   therefore   undergoing   periodic   examinations  by  those
         regulatory authorities.

         The  Corporation's  operating  segments are  business  units that offer
         different  products and services  that are marketed  through  different
         channels.  Firstate  Services,  the Agency and FSF Financial Corp., did
         not  meet  the  quantitative   thresholds  for  determining  reportable
         segments and therefore are included in the "other" category. Management
         has  identified  the Bank and  HMC's  banking  activity  as  aggregated
         components of a reportable business segment.


                                                                                                         Consolidated
                                                                    Banking      Other     Eliminations     Total
                                                                  --------------------------------------------------
                                                                                              
        As of and for the three months ended June 30, 2003
        From operations:
             Interest income from external sources                   $  8,174    $    4     $     -       $ 8,178
             Non-interest income from external sources                  2,581       217           -         2,798
             Inter-segment interest income                                  -     3,005      (3,005)            -
             Interest expense                                           3,549         -           -         3,549
             Provisions for loan losses                                   305         -           -           305
             Depreciation and amortization                                266         7           -           273
             Other non-interest expense                                 3,947       387          (5)        4,329
             Income tax expense (benefit)                               1,004      (110)          -           894
                                                                  --------------------------------------------------
             Net income                                              $  1,684    $2,942     $(3,000)      $ 1,626
                                                                  ==================================================



                                       5



                                                                                                        Consolidated
                                                                    Banking      Other    Eliminations     Total
                                                                  --------------------------------------------------
                                                                                             
        As of and for the three months ended June 30, 2002
        From operations:
             Interest income from external sources                 $  8,673      $    4    $      -      $  8,677
             Non-interest income from external sources                1,868         189           -         2,057
             Inter-segment interest income                                -       2,008      (2,008)            -
             Interest expense                                         4,089           -           -         4,089
             Provisions for loan losses                                 203           -           -           203
             Depreciation and amortization                              301           9           -           310
             Other non-interest expense                               3,533         288          (8)        3,813
             Income tax expense (benefit)                               917         (24)          -           893
                                                                  --------------------------------------------------
             Net income                                            $  1,498      $1,928    $ (2,000)     $  1,426
                                                                  ==================================================

                                                                                                        Consolidated
                                                                    Banking      Other    Eliminations     Total
                                                                  --------------------------------------------------
                                                                                             
        As of and for the nine months ended June 30, 2003
        From operations:
             Interest income from external sources                 $ 25,661      $     9   $      -      $ 25,670
             Non-interest income from external sources                7,394          615          -         8,009
             Inter-segment interest income                                -        3,014     (3,014)            -
             Interest expense                                        11,303            -          -        11,303
             Provisions for loan losses                                 786            -          -           786
             Depreciation and amortization                              753           23          -           776
             Other non-interest expense                              11,832        1,032        (14)       12,850
             Income tax expense (benefit)                             3,227         (205)         -         3,022
                                                                  --------------------------------------------------
             Net income                                            $  5,154      $ 2,788   $ (3,000)     $  4,942
                                                                  ==================================================

        Total Assets                                               $540,836      $45,913   $(43,324)     $543,425
                                                                  ==================================================

                                                                                                        Consolidated
                                                                    Banking      Other    Eliminations     Total
                                                                  --------------------------------------------------
                                                                                             
        As of and for the nine months ended June 30, 2002
        From operations:
             Interest income from external sources                 $ 26,202      $   12     $     -      $ 26,214
             Non-interest income from external sources                5,950         569           -         6,519
             Inter-segment interest income                                -       2,030      (2,030)            -
             Interest expense                                        13,198           -           -        13,198
             Provisions for loan losses                                 628           -           -           628
             Depreciation and amortization                              820          27           -           847
             Other non-interest expense                              10,171         798         (30)       10,939
             Income tax expense (benefit)                             2,856         (66)          -         2,790
                                                                  --------------------------------------------------
             Net income                                            $  4,479      $1,852    $ (2,000)     $  4,331
                                                                  ==================================================

        Total Assets                                               $509,935     $40,966    $(38,917)     $511,984
                                                                  ==================================================


NOTE 4- EARNINGS PER SHARE
         The earnings per share amounts are computed using the weighted  average
         number of shares outstanding during the periods presented. The weighted
         average number of shares outstanding for basic and diluted earnings per
         share  computation  for the quarter ended June 30, 2002 were  2,182,167
         and 2,322,339,  respectively.  For the same period in 2003, the numbers
         of  shares  outstanding  for  basic  and  diluted  earnings  per  share
         computation  were 2,264,577 and 2,400,251,  respectively.  For the nine
         months  ended June 30,  2002,  the  weighted  average  number or shares
         outstanding for basic and diluted  earnings per share  computation were
         2,172,290 and 2,291,896, respectively. For the same period in 2003, the
         numbers of shares  outstanding for basic and diluted earnings per share
         were 2,241,262 and 2,370,045,  respectively. The difference between the
         basic and diluted earnings per share denominator is the effect of stock
         based compensation plans.

                                       6



NOTE 5- STOCK OPTION ACCOUNTING
         The  Corporation  accounts for stock options under the intrinsic  value
         method of recognition and measurement principles of APB Opinion No. 25,
         Accounting for Stock Issued to Employees,  and related interpretations.
         No stock-based  employee  compensation cost is reflected in net income,
         as all options granted under those plans had an exercise price equal to
         the market value of the  underlying  common stock on the date of grant.
         Statement of Financial  Accounting  Standards No. 148,  Accounting  for
         Stock-Based  Compensation- Transition and Disclosure,  is effective for
         the interim  period  beginning  after  December  15, 2002 and  requires
         pro-forma net income and earnings per share  disclosures on a quarterly
         basis.  The following  table  illustrates  the effect on net income and
         earnings  per  share as if the  company  had  applied  the  fair  value
         recognition  provisions  of FASB  Statement  No.  123,  Accounting  for
         Stock-Based Compensation, to stock-based employee compensation.


                                                                      Three Months                 Nine Months
                                                                     Ended June 30,              Ended June 30,
                                                                 ------------------------    ------------------------
                                                                    2003        2002            2003        2002
                                                                 ------------------------    ------------------------
                                                                                   (in thousands)
                                                                                               
Net income, as reported                                            $ 1,626     $ 1,426         $ 4,942     $ 4,331
Deduct:
     Total stock-based  employee  compensation expense
      determined under the fair value based method for all
      awards, net of related tax effects                                 -           -              77          24
                                                                 ------------------------    ------------------------
Pro-forma net income                                               $ 1,626     $ 1,426         $ 4,865     $ 4,307
                                                                 ========================    ========================

Earnings per share:
     Basic, as reported                                           $   0.72     $  0.65         $  2.21     $  1.99
     Basic, pro-forma                                             $   0.72     $  0.65         $  2.17     $  1.98
     Diluted, as reported                                         $   0.68     $  0.61         $  2.09     $  1.89
     Diluted, pro-forma                                           $   0.68     $  0.61         $  2.05     $  1.88


         On November 19, 2002, the Corporation  awarded 1,250 stock options from
         the 1994 stock option plan and 20,687 stock options from the 1998 stock
         option plan. The awards may be exercised  over a ten-year  period at an
         exercise price of $23.00, the fair value of the Corporation's  stock on
         the  date  of the  option  grant.  In  addition,  62,621  options  were
         exercised at various prices in the current fiscal year.

NOTE 6- EFFECT OF NEW FINANCIAL ACCOUNTING STANDARDS
         Goodwill Accounting Changes
         The Corporation  adopted  Statement of Financial  Accounting  Standards
         (SFAS)  Statement No. 142,  Goodwill and Other  Intangible  Assets,  on
         October 1, 2002. 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, ceased upon adoption of the Statement.

         Pursuant to SFAS No. 147,  which  amended  SFAS No. 72  Accounting  for
         Certain   Acquisitions   of  Banking  and  Thrift   Institutions,   the
         unidentifiable  intangible  goodwill  recognized  (i.e. the unamortized
         excess of the fair value of liabilities  assumed over the fair value of
         assets  acquired) was reclassified as goodwill as of the date that SFAS
         142 was applied. Note that as of such date, the carrying amount of core
         deposit  intangible (for which individual  accounting records have been
         kept)  is  recorded   separately   and   continues  to  be   amortized.
         Reclassified goodwill is now accounted for in accordance with SFAS 142,
         thus effectively, amortization ceased as of October 1, 2002.


                                       7


         Impairment  is the  condition  that exists when the carrying  amount of
         goodwill exceeds its implied fair value. In the event of impairment, an
         impairment  loss would be recognized in an amount equal to that excess.
         SFAS No. 142 requires a two step impairment test to identify  potential
         goodwill  impairment and measure the amount of the goodwill  impairment
         loss to be recognized.  The two step  impairment  test is summarized as
         follows:

          1.   Compare the fair value of the  reporting  unit with its  carrying
               amount including goodwill.  If the fair value of a reporting unit
               exceeds its carrying  amount,  goodwill of the reporting  unit is
               not considered impaired and no second step is required.

          2.   To measure  the amount of  impairment  loss,  compare the implied
               fair  value of the  reporting  unit  goodwill  with the  carrying
               amount of the  goodwill.  The  impairment  loss  shall  equal the
               excess of carrying value over fair value.

         Goodwill  was tested for  impairment  on May 1, 2003 and its fair value
         exceeded the carrying value. Amortization of goodwill for the three and
         nine months ended June 30, 2002 was $72,000 and $166,000, respectively.
         On a pro-forma basis, net income without goodwill  amortization for the
         same periods would have been $1.4 million and $4.4 million, while basic
         earnings per share would have been $0.62 and $1.92, respectively.

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

         At  September  30,  2002,  the Bank had a total  of  $33.1  million  of
         securities that were classified as held-to-maturity. During the quarter
         ended December 31, 2002, the Bank  transferred all of the securities to
         available-for-sale  in accordance  with SFAS 115 and SFAS 130. In order
         to remain  within the  held-to-maturity  classification,  the Bank must
         have the  ability  and  intent  to hold  the  securities  to  maturity.
         Although  the Bank  still has the  ability  to hold the  securities  to
         maturity,  the  intent to hold the  securities  to  maturity  no longer
         exists.  Based upon a review of  interest  rates,  potential  liquidity
         needs,  interest rate risk  characteristics of the securities and other
         factors,  management  has  determined  that  it  would  be in the  best
         interest  of the Bank to transfer  the  securities.  This will  provide
         greater  flexibility in dealing with changing  economic  circumstances.
         The following  table provides  information  regarding the impact of the
         transfer on comprehensive income.


                                                                      Three Months               Nine Months
                                                                     Ended June 30,             Ended June 30,
                                                              ------------------------------------------------------
                                                                  2003         2002           2003         2002
                                                              ------------------------------------------------------
                                                                                 (in thousands)
                                                                                            
Net income                                                      $  1,626     $  1,426       $  4,942     $  4,331
Other comprehensive income
     Unrealized holding gains on securities transferred
        from held to maturity, net of tax expense                      -            -            561            -
     Unrealized holding gains (losses) during the period              23          361             89           22
     Tax (expense) benefit                                            (5)        (146)           (32)          (4)
                                                              ------------------------------------------------------

Comprehensive income                                            $  1,644     $  1,641       $  5,560     $  4,349
                                                              ======================================================


                                       8

                      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.

GENERAL

The  Corporation's  total assets at June 30, 2003 and September 30, 2002 totaled
$543.4 million and $532.2 million, respectively.  This increase of $11.2 million
was primarily the result of an increase in cash and cash equivalents,  offset in
part by a reduction in the outstanding loan balances.

Cash  and cash  equivalents  increased  $39.2  million  from  $14.6  million  at
September  30, 2002 to $53.8  million at June 30, 2003,  mainly due to principal
repayments on investments and loans plus new deposits.  The Corporation utilizes
this excess liquidity to fund loan originations.

During the quarter ended December 31, 2002, the Corporation  transferred all its
held-to-maturity  debt securities and  mortgage-backed and related securities to
the available-for-sale  category. The net carrying amount of these securities at
the time of transfer was $31.0 million and the  unrealized  gain,  net of income
taxes,  was $561,000  (see Note 7 to financial  statements).  During this fiscal
year, $7.0 million of available-for-sale securities were purchased.

Loans held for sale  increased  $4.1  million to $33.3  million at June 30, 2003
from $29.2 million at September 30, 2002. As of June 30, 2003,  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 decreased $19.9 million to $362.8 million at June 30, 2003 from
$382.7 million at September 30, 2002.  The balance of land and  commercial  real
estate loans  decreased by $17.1 million,  consumer loans increased by $919,000,
one-to-four  family loans decreased $11.6 million and commercial  business loans
decreased $6.6 million.  The decrease in loans was the result of prepayments and
refinancing  activity due to the lower interest rate  environment.  Construction
loans  increased  from $239.2 million at September 30, 2002 to $260.2 million at
June 30,  2003.  During  that  period,  the  Bank  also  sold  $3.8  million  of
agricultural  loans to Farmer Mac, an agency of the  federal  government.  These
loans were sold, with servicing  retained,  in order to allow the Bank to expand
their  agricultural  lending base without  increasing the overall  percentage of
agricultural loans.

                                       9


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


                                                                  Three Months                   Nine Months
                                                                 Ended June 30,                Ended June 30,
                                                            --------------------------    --------------------------
                                                                2003         2002             2003         2002
                                                            --------------------------    --------------------------
                                                                                (in thousands)
                                                                                            
Loans originated:
     One-to-four family residential mortgages                 $ 65,051     $ 22,798        $ 183,125    $ 105,321
     Residential construction                                   66,698       69,428          157,965      172,169
     Land                                                            -        2,500                -        4,850
     Agricultural                                               10,819       16,153           42,133       46,740
     Commercial business & real estate                           4,271        5,346           18,141       12,805
     Consumer                                                    4,985        6,651           27,015       16,411
                                                            --------------------------    --------------------------
          Total loans originated                               151,824      122,876          428,379      358,296
                                                            --------------------------    --------------------------
Loans purchased:
     Commercial business                                             -        3,790                -       17,286
                                                            --------------------------    --------------------------
Total new loans                                              $ 151,824    $ 126,666        $ 428,379    $ 375,582
                                                            ==========================    ==========================
Acquired in ING branch acquisition                           $       -    $       -        $       -    $  28,806
                                                            ==========================    ==========================
Total loans sold                                             $  89,989    $  37,736        $ 251,364    $ 153,559
                                                            ==========================    ==========================


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:


                                                     June 30,                        September 30,
                                                       2003                              2002
                                                --------------------------------------------------------------------
                                                      Amount              %             Amount              %
                                                --------------------------------------------------------------------
                                                                      (dollars in thousands)
                                                                                             
Residential real estate:
     One-to-four family (1)                       $     60,005         12.0%        $     71,625         13.9%
     Residential construction                          260,242         51.9%             239,155         46.3%
     Multi-family                                        8,297          1.7%              10,095          2.0%
                                                ---------------------------------------------------------------
                                                       328,544         65.6%             320,875         62.1%

Agricultural loans                                      55,977         11.2%              56,129         10.9%
Land and commercial real estate                         38,141          7.6%              55,270         10.7%
Commercial business                                     19,945          4.0%              26,556          5.1%
                                                ---------------------------------------------------------------
                                                       114,083         22.8%             137,955         26.7%

Consumer loans:
     Home equity and second mortgages                   22,313          4.5%              27,543          5.3%
     Automobile loans                                   12,659          2.5%               9,172          1.8%
     Other                                              23,419          4.7%              20,757          4.0%
                                                ---------------------------------------------------------------
Total consumer loans                                    58,391         11.7%              57,472         11.1%
                                                ---------------------------------------------------------------
          Total loans                                  501,018        100.0%             516,302        100.0%
                                                                      =====                             =====
Less:
     Loans in process                                 (102,908)                         (101,854)
     Deferred fees                                        (481)                             (835)
     Allowance for loan losses                          (1,616)                           (1,681)
                                                ---------------              --------------------
         Total loans, net                         $    396,013                      $    411,932
                                                ===============              ====================
<FN>
- -------------------------------
(1)  Includes  loans  held for sale in the  amount  of $33.3  million  and $29.2
     million as of June 30, 2003 and September 30, 2002.
</FN>


                                       10

In originating 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 an  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, inherent losses may exist in the loan portfolio which
are not  specifically  identifiable.  Therefore,  based upon  management's  best
estimate,  an amount may be charged to earnings to maintain  the  allowance  for
loan losses at a level sufficient to recognize inherent credit risk.

Loans are evaluated for  impairment in accordance  with SFAS 114,  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 a charge to earnings  and a reduction to the
loan  balance  or an  increase  in 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 Bank believes it has established  its existing  allowance for loan losses in
accordance  with GAAP.  The  allowance  for loan losses is evaluated  based on a
detailed review of the loan portfolio,  historic loan losses,  current  economic
conditions and other factors.  From period to period, the outstanding balance in
various  loan  categories  will  increase  and decrease  thereby  increasing  or
decreasing the amount of the allowance  attributable  to particular  categories.
Management  believes that the  resulting  level of the allowance for loan losses
reflects an adequate  reserve  against  inherent  losses in the loan  portfolio.
However,  there can be no assurance  that banking  regulators,  in reviewing the
Bank's loan  portfolio,  will not request the Bank to increase its allowance for
loan  losses or that a  deteriorating  real  estate  market or other  unforeseen
economic  changes may cause an increase in allowance  for loan  losses.  This is
likely to negatively affect the Bank's financial condition and earnings.

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


                                                                               June 30,       September 30,
                                                                                 2003              2002
                                                                           -----------------------------------
                                                                                 (dollars in thousands)
                                                                                             
        Loans accounted for on a non-accrual basis:
        Mortgage loans:
             Residential construction loans                                      $     3,762       $    3,133
             Permanent loans secured by one-to-four family units                         496              482
             Non-residential loans                                                         -               74
        Non- mortgage loans:
             Commercial and agricultural                                                 380              647
             Consumer                                                                    527              537
                                                                           -----------------------------------
        Total non-accrual loans                                                        5,165            4,873
        Foreclosed real estate                                                         1,095              122
                                                                           -----------------------------------
        Total non-performing assets                                              $     6,260       $    4,995
                                                                           ===================================
        Total non-performing loans to net loans                                        1.30%            1.18%
                                                                           ===================================
        Total non-performing loans to total assets                                     0.95%            0.92%
                                                                           ===================================
        Total non-performing assets to total assets                                    1.15%            0.94%
                                                                           ===================================


                                       11


The residential  construction  loans are comprised of 24 loans.  The outstanding
balance of the loans ranges from $45,000 to $354,000.  The loan-to-value  ratios
of the loans range between 53% and 97%. Each of the loans has been evaluated for
impairment  and is  carried  at the  lower of fair  value or cost.  There  are 5
permanent loans secured by one-to-four  family residential units that range from
$14,000 to $134,000. Commercial and agricultural loans are comprised of 8 loans.
The outstanding values of these loans range from $1,000 to $90,000.  Each of the
loans has been  evaluated  for  impairment  and is  carried at the lower of fair
value or cost.  The  consumer  loan total is made up of 22 loans that range from
$1,000 to $97,000.  The foreclosed real estate consists of 6 construction  loans
with balances  between  $130,000 and  $301,000,  all of which are carried at the
lower of fair value or cost.

Deposits,  after interest credited,  increased $12.2 million from $381.9 million
at September 30, 2002 to $394.1 million at June 30, 2003.  Overall cost of funds
on deposits during the period decreased 56 basis points (100 basis points equals
1%) as a result of the Bank's attempt to maintain  deposit rates consistent with
competitors in the market place.  Demand deposits increased $5.0 million or 7.9%
from September 30, 2002 to June 30, 2003.  Savings  account  balances  decreased
1.0%  during the same  period,  while  certificates  of deposit  increased  $8.0
million. The Bank utilized the increase in deposits to increase liquidity and to
reduce Federal Home Loan Bank ("FHLB") borrowings.

The Corporation completed the repurchase of 36,448 shares of common stock which,
when netted  against  62,621 shares  issued in  connection  with the exercise of
stock options,  decreased the number of treasury shares to 2,171,590 at June 30,
2003.  Treasury shares are used for general  corporate  purposes,  including the
issuance  of shares in  connection  with the  exercise of stock  options.  Total
stockholders'  equity increased $4.5 million since September 30, 2002 due to net
income, the change in accumulated  comprehensive income and amortization of ESOP
shares.  Total stockholder's  equity was reduced by the amount of dividends paid
during  the nine  months of the fiscal  year.  Accumulated  other  comprehensive
income  increased  as a result of  changes  in the net  unrealized  gains on the
available-for-sale  securities due to fluctuations in interest rates (see Note 7
to financial statements). Because of interest rate volatility, the Corporation's
accumulated other comprehensive  income could materially  fluctuate.  Book value
per share  increased  from  $20.79 at  September  30, 2002 to $22.14 at June 30,
2003.

                                       12

          COMPARISON OF THE THREE MONTHS ENDED JUNE 30, 2003 AND 2002

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


                                                                Three Months Ended June 30,
                                         ---------------------------------------------------------------------------
                                             2003                                  2002
                                         ---------------------------------------------------------------------------
                                                                 Interest                              Interest
                                           Average               Yields &        Average               Yields &
                                           Balance    Interest  Rates (1)        Balance    Interest   Rates (1)
                                         ---------------------------------------------------------------------------
                                                                   (dollars in thousands)
                                                                                       
Assets:
     Loans receivable (2)                   $ 398,372   $ 7,399       7.43%       $ 383,296  $ 7,698     8.03%
     Mortgage-backed securities                39,795       385       3.87           51,522      641     4.98
     Investment securities (3)                 76,927       394       2.05           47,261      338     2.86
                                          ---------------------                  -------------------
          Total interest-earning assets       515,094     8,178       6.35          482,079    8,677     7.20
                                                        ------------------                   ----------------
          Other assets                         29,232                                27,108
                                         ------------                          ------------
Total assets                                $ 544,326                             $ 509,187
                                         ============                          ============

Liabilities:
     Interest-bearing deposits              $ 394,890   $ 2,293       2.32%       $ 361,621  $ 2,710     3.00%
     Borrowings                                93,000     1,256       5.40           98,000    1,379     5.63
                                          ---------------------                  -------------------
          Total interest-bearing              487,890     3,549       2.91%         459,621    4,089     3.56%
                                                        ------------------                   ----------------
     Other liabilities                          6,742                                 5,759
                                         ------------                          ------------
          Total liabilities                   494,632                               465,380
Stockholders' equity                           49,694                                43,807
                                         ------------                          ------------
Total liabilities and stockholders'
  equity                                    $ 544,326                             $ 509,187
                                         ============                          ============

Net interest income                                     $ 4,629                              $ 4,588
Net spread (4)                                                        3.44%                                  3.64%
Net margin (5)                                                        3.59%                                  3.81%
Ratio of average interest-earning assets
  to average interest-bearing liabilities    1.06X                                 1.05X

<FN>
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.
</FN>


Net Income
The  Corporation  recorded net income of $1.6 million for the three months ended
June 30,  2003,  as compared to net income of $1.4  million for the three months
ended June 30,  2002.  This  increase in net income was  $200,000 or 14.0%.  The
increase  in net  income  for third  quarter  2003 was  primarily  the result of
increases in net interest income and  non-interest  income,  partially offset by
increases in non-interest  expense. Net interest income increased $41,000 in the
third quarter of fiscal 2003,  an increase of 1.0% over third quarter 2002.  The
increase in net interest  income was primarily  attributable to a 65 basis point
decline in the average cost of funds.  The mix of the Bank's  deposits helped to
stabilize  its  cost  of  funds  in  this  lower   interest  rate   environment.
Non-interest income was 60.8% of non-interest expense for the quarter.

                                       13


Total Interest Income
Total  interest  income  decreased  by $499,000 to $8.2  million for the quarter
ended June 30, 2003 from the comparable 2002 period.  The average yield on loans
decreased  to 7.43% for the  quarter  ended  June 30,  2003  from  8.03% for the
quarter  ended June 30,  2002.  During the same  period,  the  average  yield on
mortgage-backed  securities  decreased 111 basis points.  The average balance of
investment  securities increased to $76.9 million for the quarter ended June 30,
2003 from $47.3  million for the quarter  ended June 30,  2002,  primarily  as a
result of loan  repayments  and deposit  growth  invested.  The average yield on
investment  securities  decreased from 2.86% for the three months ended June 30,
2002 to 2.05% for the same period in 2003.

Total Interest Expense
Total interest expense decreased to $3.5 million for the three months ended June
30, 2003 from $4.1 million for the same period in 2002.  The average  balance of
interest-bearing  deposits  increased  from $361.6  million for the three months
ended June 30, 2002 to $394.9  million for the three months ended June 30, 2003.
The  average  cost of  deposits  decreased  68 basis  points  from 3.00% for the
quarter  ended June 30, 2002 to 2.32% for the same period in 2003,  as the rates
offered  by the  Bank on  deposits  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
$5.0  million to $93.0  million  for the three  months  ended June 30, 2003 from
$98.0  million for the three months ended June 30, 2002.  The cost of borrowings
decreased by 23 basis  points to 5.40% for the quarter  ended June 30, 2003 from
5.63% for the same period in 2002.  Borrowings  decreased  as the Bank  utilized
repayments of loans and an increase in deposits to meet liquidity needs.

Net Interest Income
Net interest  income  remained at $4.6  million for the quarters  ended June 30,
2002 and June 30, 2003, respectively.  Average interest-earning assets increased
$33.0 million from $482.1  million for the quarter ended June 30, 2002 to $515.1
million  for the  quarter  ended  June 30,  2003,  while  the  average  yield on
interest-earning assets decreased from 7.20% for 2002 to 6.35% for 2003. Average
interest-bearing  liabilities  increased by $28.3 million to $487.9  million for
the quarter  ended June 30, 2003 from $459.6  million for the quarter ended June
30, 2002, while the cost of interest-bearing liabilities decreased from 3.56% in
2002 to 2.91% in 2003.

Provision for Loan Losses
The  Corporation's  provision for loan losses was $305,000 for the quarter ended
June 30, 2003, compared to $203,000 for the same period in 2002. The increase in
the provision for loan losses was primarily  attributable  to an increase in the
Bank's  charge-offs for residential  construction  loans. 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.

Non-interest Income
Total non-interest income increased from $2.1 million for the quarter ended June
30, 2002 to $2.8 million for the quarter  ended June 30,  2003.  Gain on sale of
loans,  increased  $382,000  over the same period in 2002,  primarily  due to an
increase in the number of residential  construction loans that were modified and
sold in the secondary  market.  Other service  charges and fees  increased  from
$344,000  for the three  months  ended June 30,  2002 to  $461,000  for the same
period  ended June 30, 2003,  primarily  due to  declining  interest  rates that
helped boost the  purchase and  refinance  markets.  Service  charges on deposit
accounts increased $219,000 due to an increase in fees charged.

Non-interest Expense
Total  non-interest  expense  increased  $479,000  or  11.2%  over  the  periods
compared.  Compensation and benefits increased  $365,000,  as a result of higher
indirect  administrative  costs related to the increased  levels of construction
lending  activities and increased  Employee Stock Ownership Plan (ESOP) expense.
Repayment of the ESOP loan was accelerated by one year and thereby increased the
related  expense.  Occupancy  and  equipment  expense  increased  $75,000  while
professional  fees increased  $29,000 over the periods  compared due to expenses
incurred in connection  with the use of  consultants  and the increased  cost of
outside auditors.  Data processing  increased $13,000 to $254,000 for the period
ended June 30, 2003, due to the delivery of additional data  processing  related
services to our customer base.

                                       14

Income Tax Expense
Income  taxes  increased  to $894,000  for the quarter  ended June 30, 2003 from
$893,000 for the same period in 2002.

           COMPARISON OF THE NINE MONTHS ENDED JUNE 30, 2003 AND 2002


                                                                   Nine Months Ended June 30,
                                         -------------------------------------------------------------------------------
                                             2003                                    2002
                                         -------------------------------------------------------------------------------
                                                                  Interest                                Interest
                                           Average                Yields &         Average                Yields &
                                           Balance     Interest   Rates (1)        Balance     Interest   Rates (1)
                                         -------------------------------------------------------------------------------
                                                                     (dollars in thousands)
                                                                                           
Assets:
     Loans receivable (2)                   $ 409,417   $ 23,304        7.59%      $ 379,668   $ 23,331      8.19%
     Mortgage-backed securities                43,653      1,347        4.11          51,682      1,851      4.78
     Investment securities (3)                 61,912      1,019        2.19          50,580      1,032      2.72
                                         -----------------------                 ----------------------
          Total interest-earning assets       514,982     25,670        6.65         481,930     26,214      7.25
                                                        --------------------                   ------------------
          Other assets                         29,426                                 26,571
                                         ------------                            -----------
Total assets                                $ 544,408                              $ 508,501
                                         ============                            ===========

Liabilities:
     Interest-bearing deposits              $ 395,368    $ 7,485        2.52%      $ 358,215   $  8,820      3.28%
     Borrowings                                93,934      3,818        5.42         101,839      4,378      5.73
                                         -----------------------                 ----------------------
          Total interest-bearing              489,302     11,303        3.08%        460,054     13,198      3.83%
                                                        --------------------                   ------------------
     Other liabilities                          6,988                                  5,320
                                         ------------                            -----------
          Total liabilities                   496,290                                465,374
Stockholders' equity                           48,118                                 43,127
                                         ------------                            -----------

Total liabilities and stockholders'
  equity                                    $ 544,408                              $ 508,501
                                         ============                            ===========

Net interest income                                     $ 14,367                               $ 13,016
Net spread (4)                                                          3.57%                                3.42%
Net margin (5)                                                          3.72%                                3.60%
Ratio of average interest-earning
  assets to average interest-bearing
  liabilities                              1.05X                                   1.05X

<FN>
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.
</FN>


Net Income
The Corporation  recorded an increase in net income of $611,000 or 14.1% to $4.9
million for the nine months ended June 30, 2003,  compared to net income of $4.3
million for the  comparable  2002  period.  The  increase in net income for nine
months ended June 30, 2003 was primarily the result of increases in net interest
income and  non-interest  income  partially  offset by increases in non-interest
expense.  Net interest  income  increased  $1.4 million in the third  quarter of
fiscal 2003, an increase of 10.4% over third  quarter 2002.  The increase in net
interest  income was primarily  attributable  to a 75 basis point decline in the
average cost of funds.  The mix of the Bank's  deposits  helped to stabilize its
cost of funds in this lower interest rate environment.  Non-interest  income was
58.8% of non-interest expense for the period.

                                       15



Total Interest Income
Total interest income decreased by $544,000 to $25.7 million for the nine months
ended June 30, 2003, from the comparable 2002 period. The average yield on loans
decreased  to 7.59% for the nine  months  ended June 30, 2003 from 8.19% for the
nine months ended June 30, 2002.  During the same period,  the average  yield on
mortgage-backed  securities  decreased 67 basis points.  The average  balance of
investment  securities increased to $61.9 million for the nine months ended June
30, 2003 from $50.6 million for the nine months ended June 30, 2002. The average
yield on investment  securities  decreased  from 2.72% for the nine months ended
June 30, 2002 to 2.19% for the same period in 2003.

Total Interest Expense
Total interest expense decreased to $11.3 million for the nine months ended June
30, 2003 from $13.2 million for the same period in 2002. The average  balance of
interest-bearing  deposits  increased  from  $358.2  million for the nine months
ended June 30, 2002 to $395.4  million for the nine months  ended June 30, 2003.
The average  cost of deposits  decreased 76 basis points from 3.28% for the nine
months  ended June 30, 2002 to 2.52% for the same  period in 2003,  as the rates
offered  by the  Bank on  deposits  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
$7.9  million to $93.9  million  for the nine  months  ended June 30,  2003 from
$101.8  million for the nine months ended June 30, 2002.  The cost of borrowings
decreased  by 31 basis  points to 5.42% for the nine months  ended June 30, 2003
from  5.73%  for the same  period  in  2002.  Borrowings  decreased  as the Bank
utilized  repayments  of loans and an increase  in  deposits  to meet  liquidity
needs.

Net Interest Income
Net interest income  increased from $13.0 million for the nine months ended June
30,  2002 to $14.4  million  for the same period  ended June 30,  2003.  Average
interest-earning assets increased $33.1 million from $481.9 million for the nine
months ended June 30, 2002 to $515.0  million for the nine months ended June 30,
2003,  while the average yield on  interest-earning  assets decreased from 7.25%
for 2002 to 6.65% for 2003. Average  interest-bearing  liabilities  increased by
$29.2  million to $489.3  million for the nine  months  ended June 30, 2003 from
$460.1  million  for the nine  months  ended  June 30,  2002,  while the cost of
interest-bearing liabilities decreased from 3.83% in 2002 to 3.08% in 2003.

Provision for Loan Losses
The  Corporation's  provision  for loan losses was  $786,000 for the nine months
ended June 30,  2003,  compared  to $628,000  for the same  period in 2002.  The
increase in the  provision  for loan  losses was  primarily  attributable  to an
increase in the Bank's  charge-offs  for  residential  construction  loans.  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.


                                       16


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


                                                                             For the Nine Months
                                                                               Ended June 30,
                                                                   ----------------------------------------
                                                                          2003                2002
                                                                   ----------------------------------------
                                                                           (dollars in thousands)
                                                                                    
           Average loans outstanding                                  $  409,417          $  379,668
                                                                   ----------------------------------------
           Allowance balance (beginning of period)                    $    1,681          $    1,541
                                                                   ----------------------------------------
           ING branch acquisition                                     $       -           $      274
           Provision (credit):
                Residential and construction                                 568                 100
                Land and commercial real estate                                -                   -
                Commercial and agricultural business                         167                 220
                Consumer                                                      51                 308
                                                                   ----------------------------------------
                     Total provision                                         786                 628
           Charge-offs:
                Residential and construction                                 431                   -
                Land and commercial real estate                               73                  87
                Commercial and agricultural business                         160                 276
                Consumer                                                     257                 411
                                                                   ----------------------------------------
                     Total charge-offs                                       921                 774
           Recoveries:
                Residential and construction                                   -                   -
                Land and commercial real estate                                -                   -
                Consumer                                                      70                  34
                                                                   ----------------------------------------
                     Total recoveries                                         70                  34
                                                                   ----------------------------------------
           Net charge-offs                                                   851                 740
                                                                   ----------------------------------------
           Allowance balance (end of period)                          $    1,616          $    1,703
                                                                   ========================================
           Allowance as percent of net loans                                0.41%               0.44%
           Net loans charged off as a percent of average loans              0.21%               0.19%



Non-interest Income
Total non-interest  income increased from $6.5 million for the nine months ended
June 30, 2002 to $8.0  million for the nine months  ended June 30,  2003.  Other
service  charges and fees  increased from $1.0 million for the nine months ended
June 30, 2002 to $1.3 million for the same period ended June 30, 2003, primarily
due to declining  interest  rates that helped  boost the purchase and  refinance
markets.  Gain on sale of loans, net increased  $604,000 over the same period in
2002, due to the declining interest rate environment,  resulting in an increased
refinance market.  Service charges on deposit accounts increased $576,000 due to
an increase in fees charged.

Non-interest Expense
Total  non-interest  expense  increased  $1.8  million or 15.6% over the periods
compared.  Compensation  and benefits  increased  $1.5  million,  as a result of
higher  indirect  administrative  costs  related  to  the  increased  levels  of
construction  lending  activities and increased  Employee  Stock  Ownership Plan
(ESOP)  expense.  Repayment  of the ESOP  loan was  accelerated  by one year and
thereby increased the related expense. Occupancy and equipment expense increased
$160,000 while  professional  fees increased  $112,000 over the periods compared
due to  expenses  incurred in  connection  with the use of  consultants  and the
increased  cost of  outside  auditors.  Data  processing  increased  $79,000  to
$744,000  for the nine  months  ended  June 30,  2003,  due to the  delivery  of
additional data processing related services to our customer base.

Income Tax Expense
Income  taxes  increased  by $232,000 to $3.0  million for the nine months ended
June 30, 2003 from $2.8 million for the same period in 2002, which was primarily
due to an increase of $843,000 in pre-tax  income.  A state income tax refund of
approximately  $119,000  impacted  the  nominal  tax  rate  for the  comparative
periods.  The refund was the result of an  apportionment  formula related to the
multi-state residential construction lending.

                                       17


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 June 30, 2004 is  approximately  $166.7  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 June 30, 2003,  the Bank had  outstanding  loan  commitments of $5.3 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 6.2%, 7.6%,
3.7% and 4.1%, 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, 2002.


CONTROLS AND PROCEDURES

         (a) Evaluation of disclosure  controls and  procedures.  Based on their
             --------------------------------------------------
evaluation as of the end of the period covered by this Quarterly  Report on Form
10-Q,  the  Registrant's  principal  executive  officer and principal  financial
officer have concluded that the Registrant's  disclosure controls and procedures
(as defined in Rules 13a-15(e) and 15d-15(e)  under the Securities  Exchange Act
of 1934 (the "Exchange Act")) are effective to ensure that information  required
to be  disclosed  by the Company in reports  that it files or submits  under the
Exchange Act is recorded,  processed,  summarized  and reported  within the time
periods specified in Securities and Exchange Commission rules and forms.

         (b) Changes in internal controls.  There were no significant changes in
             ----------------------------
the Registrant's  internal controls or in other factors that could significantly
affect these controls subsequent to the date of their evaluation,  including any
corrective  actions  with  regard  to  significant   deficiencies  and  material
weaknesses.

                                       18


ITEM 1.           LEGAL PROCEEDINGS

                  Neither  the  Corporation  nor  any of its  subsidiaries  were
                  engaged in any legal  proceedings of a material nature at June
                  30, 2003.  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 AND USE OF PROCEEDS

                  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 INFORMATION

                  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 ***
                   31.0  Section 302 Certifications
                   32.0  Certification Pursuant to 18 U.S.C. 1350 Pursuant to
                           the Sarbanes-Oxley Act of 2002

               (b)  Reports on Form 8-K

                    (i)  The Company  furnished a current  report on Form 8-K on
                         April  22,  2003  pursuant  to items 7 and 9 to  report
                         operating results for the quarter ended March 31, 2003.

                    (ii) A report on Form 8-K was filed on May 9, 2003  pursuant
                         to items 4 and 7 to  announce  the  resignation  of the
                         Company's  independent  auditors and the appointment of
                         the Company's new independent auditors.

___________
*    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.

                                       19



                      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:  August 8, 2003                          By: /s/ Donald A. Glas
       --------------                              -----------------------------
                                                   Donald A. Glas
                                                   Chief Executive Officer


Date:  August 8, 2003                          By: /s/ Richard H. Burgart
       --------------                              -----------------------------
                                                   Richard H. Burgart
                                                   Chief Financial Officer

                                       20