================================================================================


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                           ---------------------------


                                    FORM 10-Q

       (Mark One)
         [ X ]            QUARTERLY REPORT PURSUANT TO SECTION 13 OR
                          15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
                                     for the period ended

                                        JUNE 30, 1995

         [   ]            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: 1-8984



                              WEDGESTONE FINANCIAL
             (Exact Name of Registrant as Specified in its Charter)

       MASSACHUSETTS                                 04-26950000
(State or other jurisdiction                      (I.R.S. Employer
      of incorporation)                        Identification Number)



                            5200 N. IRWINDALE AVENUE
                                    SUITE 168
                           IRWINDALE, CALIFORNIA 91706
                                 (818) 338-3555

          (Address, including zip code and telephone number, including
             area code of registrant's principal executive offices)



                           ---------------------------




Indicate by check mark whether the registrant has (1) 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 such shorter period that the registrant was
          required to file such report(s) and (2) has been subject to
                   filing requirements for the past 90 days.

                      [ X ]  YES                         [   ]   No

   Indicate by check mark whether the registrant has filed all documents and
   reports required to be filed by Section 12, 13 or 15(d) of the Securities
        Exchange Act of 1934 subsequent to the distribution of securities
                       under a plan confirmed by a court.

                      [ X ]   Yes                        [   ]   No

    SHARES OF BENEFICIAL INTEREST OUTSTANDING AS OF JULY 31, 1995: 21,885,668

================================================================================






                           TABLE OF CONTENTS

                                                                            PAGE
PART I   FINANCIAL INFORMATION

         Item 1  Financial Statements
                  Consolidated   Balance   Sheets  -  June  30,   1995
                  (unaudited) and December 31, 1994..........................  2

                  Consolidated  Statements of  Operations  (unaudited)
                  for the Three  Months and Six Months  Ended June 30,
                  1995 and 1994..............................................  3

                  Consolidated   Statements  of  Shareholders'  Equity
                  (unaudited)  for the  Three  Months  and Six  Months
                  Ended June 30, 1995 and 1994...............................  4

                  Consolidated  Statements  of Cash Flows  (unaudited)
                  for the Three  Months and Six Months  Ended June 30,
                  1995 and 1994..............................................  5

                  Notes to Unaudited Consolidated Financial Statements.......  6

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



PART II  OTHER INFORMATION

                  Item 1   Legal Proceedings................................. 11

                  Signatures................................................. 12


                                  -1-





                 WEDGESTONE FINANCIAL AND SUBSIDIARIES
                      CONSOLIDATED BALANCE SHEETS

               AS OF JUNE 30, 1995 AND DECEMBER 31, 1994



                                                    (UNAUDITED)
ASSETS                                                   1995            1994
                                                   ------------    ------------

Current Assets:
Cash ...........................................   $    268,709    $    178,876
Accounts and other receivables - (net
     of allowances of $334,148 and $202,077 in
     1995 and 1994, respectively) (Note 1) .....      7,876,109       4,451,871
Inventories (Notes 1 and 2) ....................      4,803,809       3,610,135
Prepaid expenses and other assets ..............        311,492         194,018
Deferred income taxes ..........................        315,946         315,946
                                                   ------------    ------------
     Total Current Assets ......................     13,576,065       8,750,846
                                                   ------------    ------------

Notes receivable - net (Note 1) ................        650,000         650,000
Mortgage notes receivable - net (Note 1) .......         84,243          84,874
Real estate acquired by foreclosure - net
   (Note 1) ....................................      1,016,344         964,766
Property, plant and equipment - net ............      4,050,643       2,509,979
Goodwill .......................................        195,466         217,268
Deferred income taxes ..........................        973,778         973,778
Other Assets ...................................      1,511,923         239,148
                                                   ------------    ------------
                                                      8,482,397       5,639,813

     Total Assets ..............................   $ 22,058,462    $ 14,390,659
                                                   ============    ============



LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities:
Current portion of long-term debt (Note 1) .....   $  2,631,880    $  1,031,978
Accounts payable ...............................      3,933,705       2,974,419
Accrued payroll and related expenses ...........        462,877         399,730
Other accrued expenses .........................      1,377,779         926,166
                                                   ------------    ------------
     Total Current Liabilities .................      8,406,241       5,332,293

Long-term debt (Note 1) ........................      8,879,319       5,676,021
                                                   ------------    ------------
     Total liabilities .........................     17,285,560      11,008,314
                                                   ------------    ------------


Commitments and contingencies ..................             --              --

Shareholders' Equity:

Shares of Beneficial Interest-par value
     $1.00 per share: authorized - unlimited
     shares: issued and outstanding -
     21,885,668 shares .........................     21,885,668      20,385,668
Additional paid-in capital .....................     31,396,419      32,376,419
Accumulated deficit ............................    (48,509,186)    (49,379,742)
                                                   ------------    ------------
     Total Shareholders' Equity ................      4,772,901       3,382,345
                                                   ------------    ------------

     Total Liabilities and Shareholders' Equity    $ 22,058,462    $ 14,390,659
                                                   ============    ============

            See notes to consolidated financial statements

                                  -2-






                 WEDGESTONE FINANCIAL AND SUBSIDIARIES
                 CONSOLIDATED STATEMENT OF OPERATIONS

   FOR THE THREE MONTHS AND SIX MONTHS ENDED JUNE 30, 1995 AND 1994

                              (UNAUDITED)






                                                   Three Months Ended June 30,     Six Months Ended June 30,
                                                       1995            1994            1995            1994
                                                   -----------     -----------     -----------     -----------

                                                                                        
Net sales ....................................     $12,752,148     $ 9,172,828     $24,795,319     $17,440,718
Cost of sales ................................       8,637,451       5,888,811      17,084,799      11,795,187
                                                   -----------     -----------     -----------     -----------
Gross profit .................................       4,114,697       3,284,017       7,710,520       5,645,531

Selling, general and administrative expenses .       2,967,882       2,433,941       6,055,718       4,467,592
                                                   -----------     -----------     -----------     -----------
Operating income .............................       1,146,815         850,076       1,654,802       1,177,939

Goodwill amortization ........................          10,901          10,901          21,802          21,802
Interest expense .............................         320,480         109,918         671,180         238,421
                                                   -----------     -----------     -----------     -----------
Income before taxes ..........................         815,434         729,257         961,820         917,716

Provision for income taxes ...................          79,664         259,370          91,264         331,692
                                                   -----------     -----------     -----------     -----------
Net income ...................................     $   735,770     $   469,887     $   870,556     $   586,024
                                                   ===========     ===========     ===========     ===========

Net income per share:  (Note 1)
     Shares of Beneficial Interest ...........     $      0.03     $      0.02     $      0.04     $      0.03
                                                   ===========     ===========     ===========     ===========

Weighted average number of shares outstanding:
     Shares of Beneficial Interest ...........      21,786,767      20,385,668      21,699,551      20,385,668
                                                   ===========     ===========     ===========     ===========

<FN>



            See notes to consolidated financial statements
</FN>

                                  -3-





                 WEDGESTONE FINANCIAL AND SUBSIDIARIES
            CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

            FOR THE SIX MONTHS ENDED JUNE 30, 1995 AND 1994

                              (UNAUDITED)



                                                                                          Additional
                                                             Shares of Beneficial           paid-in      Accumulated
                                                                   Interest                 capital       deficit            Total
                                                          --------------------------    ------------    ------------    ------------
                                                            Shares           Amount
                                                                                                         

Balance at January 1, 1994 ..........................     20,385,668    $ 20,385,668    $ 33,045,539    ($50,872,794)   $ 2,558,413
Distributions to Standun (Note 1) ...................                                       (886,946)                      (886,946)
Net Income ..........................................                                                        586,021        586,021
                                                          ----------    ------------    ------------    -------------   ------------
Balance at June 30, 1994 ............................     20,385,668    $ 20,385,668    $ 32,158,593    ($50,286,773)   $ 2,257,488
                                                          ==========    ============    ============    =============   ============

Balance at January 1, 1995 ..........................     20,385,668    $ 20,385,668    $ 32,376,419    ($49,379,742)   $ 3,382,345
Issuance of shares of beneficial interest to
     secure third party debt guarantee (Note 1) .....      1,200,000       1,200,000        (840,000)                       360,000
Issuance of shares of beneficial interest in
     exchange for acquisition services (Note 1) .....        200,000         200,000        (140,000)                        60,000
Issuance of shares of beneficial interest to
     payoff outstanding debt (Note 1) ...............        100,000         100,000                                        100,000

Net income ..........................................                                                        870,556        870,556
                                                          ----------    ------------    ------------    -------------   ------------

Balance at June 30, 1995 ............................     21,885,668    $ 21,885,668    $ 31,396,419    ($48,509,186)   $ 4,772,901
                                                          ==========    ============    ============    =============   ============

<FN>



            See notes to consolidated financial statements
</FN>


                                  -4-





                 WEDGESTONE FINANCIAL AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF CASH FLOWS

   FOR THE THREE MONTHS AND SIX MONTHS ENDED JUNE 30, 1995 AND 1994

                              (UNAUDITED)




                                                                        Three Months Ended June 30,      Six Months Ended June 30,
                                                                              1995            1994            1995            1994
                                                                        -----------     -----------     -----------     -----------
                                                                                                            
Cash Flows from Operating Activities:
Net income .........................................................    $   735,770     $   469,887     $   870,556     $   586,024
     Adjustments to reconcile net income to net
       cash used in operating activities:
         Depreciation and amortization .............................        272,692         236,661         516,772         409,621

     Changes in operating assets and liabilities:
         Accounts and other receivables ............................     (1,217,752)       (507,715)     (2,016,039)     (1,221,739)
         Inventories ...............................................        110,041        (318,398)        173,781        (794,914)
         Prepaid expenses and other current assets .................        (88,321)        (84,224)       (117,474)       (146,013)
         Accrued payroll ...........................................         42,925         137,016          63,147          98,856
         Other accrued expenses ....................................          6,671         490,951          34,623         774,941
         Accounts payable ..........................................        197,691         294,782         959,286         822,627
         Other assets ..............................................       (117,533)            400        (130,642)          2,058
         Other liabilities .........................................              0          52,726               0        (181,901)
                                                                        -----------     -----------     -----------     -----------
     Net cash provided by (used in) operating activities ...........        (57,816)        772,086         354,010         349,560
                                                                        -----------     -----------     -----------     -----------
     Cash Flows from Investing Activities:
       Investment revenues
         Proceeds from sale of real estate and equipment ...........              0               0               0          38,917
         Proceeds from repayment of mortgage notes receivable ......              0             618             743          50,578
       Investment expenditures
         Notes receivable ..........................................              0          35,000               0          35,000
Investment in subsidiary........ ...................................        (97,331)              0        (357,935)              0
         Capital expenditures ......................................       (277,252)        (81,246)       (405,342)       (149,724)
         Investment in real estate .................................        (24,379)         (4,031)        (51,690)         (4,031)
                                                                        -----------     -----------     -----------     -----------
     Net cash (used in) investing activities .......................       (398,962)        (49,659)       (814,224)        (29,260)
                                                                        -----------     -----------     -----------     -----------

     Cash Flows from Financing Activities:
         Distributions to Standun ..................................              0        (471,720)              0        (886,946)
         Repayment of term debt ....................................       (234,658)       (121,793)       (271,617)       (168,981)
         Net borrowings (repayments) on revolving debt .............        867,284         135,459         821,664       1,005,032
                                                                        -----------     -----------     -----------     -----------
     Net cash provided by (used in) financing activities ...........        632,626        (458,054)        550,047         (50,895)
                                                                        -----------     -----------     -----------     -----------

     Net increase in cash ..........................................        175,848         264,373          89,833         269,405

     Cash at beginning of period ...................................         92,861          31,737         178,876          26,705
                                                                        -----------     -----------     -----------     -----------
     Cash at end of period .........................................    $   268,709     $   296,110     $   268,709     $   296,110
                                                                        ===========     ===========     ===========     ===========
<FN>

            See notes to consolidated financial statements
</FN>


                                  -5-



                 WEDGESTONE FINANCIAL AND SUBSIDIARIES
              NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

           FOR THE THREE MONTHS ENDED JUNE 30, 1995 AND 1994

NOTE 1.     BACKGROUND AND BASIS OF PRESENTATION

         History of the  Company -  Wedgestone  Financial  ("Wedgestone"  or the
"Company") was formed in 1980 as a real estate investment trust ("REIT") and, on
August 9, 1991, filed for bankruptcy.  Wedgestone's plan of reorganization  (the
"Plan") became effective on August 3, 1992.

         Acquisitions   -  Since  May  1992,   Wedgestone   has  acquired  three
manufacturing operations. In June 1992, Wedgestone acquired St. James Automotive
Corp. ("St.  James") in exchange for 6,795,220 shares of beneficial  interest of
Wedgestone  and accounted for this  acquisition  as a purchase.  On November 18,
1994, Wedgestone acquired the "Automotive Segment" of Standun, Inc. ("Standun"),
which  consisted  of the Fey  Automotive  Products  Division  ("Fey")  and Sigma
Plating  Co.,  Inc.  ("Sigma") in exchange for  6,795,223  shares of  beneficial
interest  of  Wedgestone  and the  assumption  of  approximately  $1,104,000  of
outstanding  debt due to related  parties of both  Wedgestone  and Standun,  and
certain  other  liabilities.  The  shareholders  of Standun  owned,  directly or
indirectly,  approximately  48% of Wedgestone prior to the acquisition and, as a
result,  this  acquisition has been accounted for as a  "put-together"  which is
similar to the  pooling of  interest  method of  accounting.  On January 9, 1995
Wedgestone's acquired  substantially all of the assets of Hercules Bumpers, Inc.
Hercules manufactures and distributes rear bumpers for both domestic and foreign
light duty trucks. The purchase price for the assets acquired was the assumption
of certain debt and other liabilities  approximating $4.4 million.  In addition,
certain  debt is being  guaranteed  jointly  and  severally  by Charles W. Brady
("Brady"),  the principal  shareholder of Hercules,  and  Chattahoochee  Leasing
Corporation  ("CLC"),  a corporation  controlled by Brady.  In exchange for this
guarantee,  Brady  received  a  promissory  note in the amount of  $300,000  and
1,200,000 shares of beneficial interest of Wedgestone. CLC received a promissory
note for $100,000 which was secured by 100,000 shares of beneficial  interest of
Wedgestone in consideration for an agreement to pay a liability of Hercules.  In
June,  1995, the Company  exercised its right under the CLC Agreement and issued
these shares to CLC and acquired the note.

         Basis  of   Presentation   and  Principles  of   Consolidation   -  The
accompanying   consolidated  financial  statements  include  the  operations  of
Wedgestone and give  retroactive  effect to the acquisition of Fey and Sigma for
all  periods  presented.  As  a  result,  the  financial  position,  results  of
operations and cash flows are presented as if Wedgestone, Fey and Sigma had been
consolidated for all periods presented.  The consolidated  statements of changes
in Wedgestone's shareholders' equity reflect the Wedgestone shares of beneficial
interest  issued  to  effect  the  Fey and  Sigma  acquisition  as if they  were
outstanding for all periods presented.  The results of operations and cash flows
presented include the results of operations and cash flows of Hercules since its
date of acquisition.

         The  consolidated   financial   statements   include  the  accounts  of
Wedgestone  and its wholly  owned  subsidiaries.  All  significant  intercompany
transactions have been eliminated in consolidation.  The consolidated  financial
statements  do  not  include  the  operations  of  IRP.  IRP  is a  wholly-owned
subsidiary of the Company  established  for the sole purpose of liquidating  the
transferred  assets for the benefit of  Wedgestone's  creditors  pursuant to the
Plan.  Wedgestone has no control or influence over the operational  decisions of
IRP, and has no  representation  on the Board of Directors or management of IRP.
In  addition,  at this time,  management  believes  Wedgestone  will  receive no
benefit or incur any liability from the liquidation of IRP.

         The financial  statements included in this Form 10-Q have been prepared
by the Company,  without  audit,  pursuant to the rules and  regulations  of the
Securities and Exchange Commission. Certain information and footnote disclosures
normally included in financial  statements prepared in accordance with generally
accepted accounting principles have been condensed, or omitted, pursuant to such
rules and regulations.  These financial statements should be read in conjunction
with the  Company's  Annual  Report on Form  10-K/A  for the  fiscal  year ended
December 31, 1994.

         The results of operations for the interim  periods shown in this report
are not necessarily indicative of results to be expected for the fiscal year. In
the  opinion  of  management,   the  information  contained  herein  reflectsall
adjustments  necessary to make the results of operations for the interim periods
a fair  statement  of such  operations.  All  such  adjustments  are of a normal
recurring nature.

                                  -6-




         Income  Per  Share  of  Beneficial  Interest  -  Income  per  share  of
beneficial  interest is calculated based on weighted average  outstanding shares
of beneficial interest.


NOTE 2.     INVENTORIES


         Inventories consist of the following:

                                              June 30,       December 31,
                                                1995             1994
                                            -----------      -----------
                  Finished goods ......     $ 2,418,621      $ 2,397,771
                  Work in progress ....       1,108,837          783,303
                  Raw materials .......       1,688,021          711,648
                                              5,215,479        3,892,722

                  Less Reserves .......        (411,670)        (282,587)
                                            -----------      -----------
                                            $ 4,803,809      $ 3,610,135
                                            ===========      ===========


NOTE 3. RELATED PARTIES

     Subsequent  to the year ended  December 31, 1994,  in  connection  with the
acquisition of the  Automotive  Segment of the Standun Inc.,  Resource  Holdings
Associates  and PFG Corp.  ("PFG"),  both of which  are  controlled  by  certain
Wedgestone shareholders, received a fee of $225,000.

     In connection with the Hercules  acquisition,  Resource Holdings Associates
and PFG received a fee of $220,000  consisting of $160,000 and 200,000 shares of
beneficial interest of Wedgestone at a valuation price of $.30 per share.

     On January 25, 1995, Wedgestone entered into a five year agreement with PFG
and Wedgestone  Partners,  an affiliate of the aforementioned  shareholders,  to
provide advisory services to Hercules with respect to its operations,  expansion
and financing activities at an aggregate amount of $175,000 per year.


NOTE 4. SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING ACTIVITIES

     In connection with the January 9, 1995 acquisition of Hercules,  Wedgestone
assumed liabilities to acquire assets as follows:

                  Accrued expenses ............     $  441,775
                  Revolver and other debt .....      3,953,154
                                                    ----------
                  Total liabilities assumed ...     $4,394,929
                                                    ==========

                  Receivables, inventories and
                  other assets ................     $2,901,172
                  Property, Plant and Equipment      1,493,757
                                                    ----------
                  Total assets acquired .......     $4,394,929
                                                    ==========

                                       -7-



ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
         OF OPERATIONS

GENERAL:

     Wedgestone  Financial (the "Company") is primarily  engaged in the business
of manufacturing  automotive products for the light duty truck aftermarket.  The
Company has three  manufacturing  plants located in Irwindale,  California,  St.
James, Minnesota and Pelham, Georgia.

RESULTS OF OPERATIONS

     In general,  the light duty truck market  remains  strong and  continues to
show growth over 1994. While total Company sales perform ahead of 1994, sales of
its more  traditional  product,  rear step bumpers for light duty pickup trucks,
have slowed to 90% of 1994 levels.  Management  believes  that this is primarily
due to the Company's alignment with a major domestic  manufacturer of light duty
trucks.  As a result,  difficulties  experienced by this manufacturer in meeting
on-going  demand for light duty  vehicles  has directly  impacted the  Company's
sales of rear step bumpers.

     The  Company's  alignment  with this  manufacturer  represents an effort to
enhance product sales by both developing new OEM relationships and strengthening
the Company's long standing  relationship with this  manufacturer's  products in
the  aftermarket.  Management  remains  committed to this strategy.  During this
period management has continued to cultivate  relationships  with other domestic
and foreign OEM's.

     Offsetting  the  forgoing  has been a 59% growth in sales of the  Company's
tubular products manufactured by its St. James Automotive  subsidiary.  Sales of
this product line are expected to continue to be strong  reflecting the public's
desire for tubular truck  accessories  and its  acceptance of the Westin line as
representing both quality and style.

THREE MONTHS ENDED JUNE 30, 1995 COMPARED TO THREE MONTHS ENDED JUNE 30, 1994

     Revenues:  Net sales increased 39% to $12,752,100 for the second quarter of
1995 from net sales of  $9,172,800  for the same period last year. On January 9,
1995,  the Company,  through a wholly owned  subsidiary  ("Hercules")  purchased
substantially all of the assets of Hercules Bumpers, Inc. Hercules sales for the
three  months  ended  June  30,  1995  were  $3,100,400  or 87% of  Wedgestone's
$3,579,300  increase in sales over the same  period in 1994.  Sales of all other
automotive  subsidiaries  increased by 5% in the second quarter of 1995 compared
to 1994.

     Gross Margin: Gross margin on non-Hercules  manufactured products increased
to 37% for the second quarter of 1995 from 36% a year earlier.  This increase is
net of significant  increases in the Company's cost of steel and other materials
incurred during the period.  Management implemented a price increase for its Fey
products  which took  effect on June 1, 1995,  and a similar  price  increase on
Hercules  products which took effect on July 1, 1995.  These cost increases have
been offset by  improvements  made in the cost  structure  of all  manufacturing
entities.  Most recent are  refinements  at Fey and St. James  resulting in 1995
scrap  and  warranty  cost  reductions  of  34%  and  45%,  respectively.  These
improvements,  along with declared  dividends on workers  compensation  policies
resulting  from a 75%  reduction  in worker  injury  claims,  have  enhanced the
Company's three month operating income by $290,100 in 1995.

     Distribution,  Sales and Marketing Expenses:  During the three months ended
March 31, 1995, the Company started a process of restructuring  its distribution
system  to  enhance  both   profitability   and  customer  service  through  the
consolidation  of  inventories.  This process has resulted in the closure of one
distribution  facility and the  consolidation of another with the newly acquired
Hercules facility.  As a result,  distribution costs fell 19% or $153,000 in the
second  quarter  of 1995  over  the same  period  in 1994.  Hercules  sales  and
marketing  costs for the three months ended June 30, 1995 were $241,000 and, net
of the  aforementioned  distribution  savings,  comprise  all  of the  Company's
$85,900 increase in sales and marketing costs over the same period in 1994.

     Administrative  Expenses:  Hercules  administrative  expenses for the three
months  ended  June 30,  1995 were  $344,600  or 77% of the  Company's  $448,000
increase in administrative  expenses over the same period in 1994. Also included
in the  second  quarter  1995  administrative  costs  is a one time  charge  for
$225,000 in consulting fees  associated  with the Company's 1994  acquisition of
Fey and Sigma. Offsetting these cost increases are savings generated by on-going
efforts to reduce administrative expenditures throughout the Company.

                                       -8-




     Operating  Income:  Total  operating  income grew by 35% to $1,146,800 from
$850,100 for the three months ended June 30, 1995 and 1994,  respectively.  1995
includes  $17,300  in  operating  losses  incurred  at the  Hercules  subsidiary
compared  to $67,000 in losses  incurred  as of March 31,  1995 for the  initial
three months of operation of this facility.

     Interest Expense:  Interest expense increased $210,600 for the three months
ended  June  30,  1995  over  the  same  period  in 1994 of  which  $138,600  is
attributable to financing the Hercules acquisition.

     Net Income:  Net income grew by 56% to $735,800 from $469,900 for the three
months ended June 30, 1995 and 1994, respectively.


SIX MONTHS ENDED JUNE 30, 1995 COMPARED TO SIX MONTHS ENDED JUNE 30, 1994

     Revenues:  During the six months  ended June 30, 1995 the  Company's  sales
increased  42% to  $24,795,300  compared to  $17,440,700  for the same period in
1994. 80% of this increase is due to the  acquisition of Hercules while sales of
all other products increased 8%.

     Gross  Margin:  Gross  margin  decreased to 31% for the first six months of
1995  compared to 32% a year  earlier.  This decrease is due to increases in the
Company's  cost of steel  and  other  materials  which,  in  turn,  led to price
increases  by the Company in June and July of 1995.  These cost  increases  have
been offset by  improvements  made in the cost  structure  of all  manufacturing
entities.  Most recent are  refinements  at Fey and St. James  resulting in 1995
scrap  and  warranty  cost  reductions  of  34%  and  45%,  respectively.  These
improvements,  along with declared  dividends on workers  compensation  policies
resulting  from a 75%  reduction  in worker  injury  claims,  have  enhanced the
Company's six month operating income by $290,100 in 1995.

     Distribution,   Sales  and  Marketing  Expenses:   Compared  to  1994,  the
acquisition  of Hercules  has added  $733,900 to total  distribution,  sales and
marketing  costs  while  growth in the sales of other  products  and  continuing
efforts  to enhance  the  visibility  of the Fey and Westin  lines have added an
additional  $109,000.  Offsetting  both of these increases are initial six month
savings totaling $129,600 from restructuring the Company's  distribution system.
These savings are net of distribution restructuring costs totaling $60,000.

     Administrative  Expenses:  Hercules  administrative  expenses  for  the six
months  ended  June 30,  1995 were  $660,400  or 76% of the  Company's  $874,000
increase in  administrative  expenses over the same period in 1994. The increase
in non-Hercules administrative expenses is due to a one time charge for $225,000
in consulting  fees  associated  with the Company's 1994  acquisition of Fey and
Sigma.

     Operating  Income:  Total  operating  income grew by 40% to $1,654,800 from
$1,177,930 for the six months ended June 30, 1995 and 1994,  respectively.  1995
includes  $82,200 in  operating  losses  incurred  at the  Hercules  subsidiary.
Management  is  continuing  to modify the Hercules  operations  and is unable to
forecast the effect of these changes at this time.

     Interest Expense:  Interest expense  increased  $432,800 for the six months
ended  June  30,  1995  over  the  same  period  in 1994 of  which  $273,800  is
attributable to financing the Hercules  acquisition.  The remaining  increase of
$159,000 is due to increased  working capital  requirements and the amortization
of deferred financing costs associated with the November 1994 acquisition of Fey
and Sigma.

     Net Income:  Net income grew by 48% to $870,600  from  $586,000 for the six
months ended June 30, 1995 and 1994, respectively.

LIQUIDITY AND CAPITAL RESOURCES

     The Company  finances  its business  activities  through the cash flow from
operations  with  additional  debt obtained  primarily  for working  capital and
acquisitions.  In connection  with the acquisition of  substantially  all of the
assets of Hercules  Bumpers,  Inc. on January 9, 1995, a wholly owned subsidiary
of the Company assumed certain debt consisting of i) a revolving  credit note of
$3.7 million;  ii) an  industrial  revenue bond of $112,000 due January 1, 1996;
iii) an industrial  revenue bond of $285,000 due March 1, 1999;  and iv) certain
other liabilities totalling $300,000.

                                       -9-





     In addition,  the Company issued 1,200,000 shares of beneficial interest to
the guarantor of the acquired  indebtedness and his related company and Hercules
issued notes payable totalling  $400,000 which were subsequently  re-financed on
March 31, 1995.
     For the six months ended June 30, 1995,  the Company  invested  $358,000 in
organizational  costs  associated with the  acquisition of Hercules,  $51,700 in
real estate  acquired by foreclosure  and $405,300 in capital  equipment.  These
investments  were  funded  through  $354,100  in net cash flows  from  operating
activities  and $550,000 in  borrowings  under the  Company's  revolving  credit
agreements. Net cash flows from operating activities and revolver borrowings for
the comparable period in 1994 were $349,600 and $1,005,000, respectively.

     In connection with the acquisition of certain assets of Fey and Sigma,  the
Company,  through certain wholly-owned  subsidiaries,  entered into a three-year
$7.5  million   revolving   credit  line  (the   "revolver")  with  a  financial
institution.  The revolver  provides  for  borrowing  based on a  percentage  of
inventory and accounts  receivable.  The revolver also includes  equipment  term
loans  approximating $2.3 million at June 30, 1995.  Interest on the outstanding
borrowing accrues at prime plus 2.5%. At June 30, 1995, the interest rate on the
revolver was 11.5% The revolver  contains certain  covenants which,  among other
things, requires the maintenance of minimum working capital and equity.

     The Company has a loan outstanding from a related party totalling  $717,800
as of June 30,  1995 (the  "Rockaway  Loan")  which  matures in  January,  1997.
Borrowings under this credit agreement are  collateralized  by substantially all
of the assets of the Company.

     To the extent that the Company expands its operations and makes  additional
acquisitions,  it will  need to obtain  additional  funding  from  institutional
lenders and other  sources.  The  Company's  ability to use equity in  obtaining
funding  may be  limited  by its  desire  to  preserve  certain  tax  attributes
including its net operating loss carry forwards.

                                      -10-





                                     PART II

                                OTHER INFORMATION

ITEM 1 LEGAL PROCEEDINGS

Bankruptcy Claims

     On May 25, 1995,  the United  States  Bankruptcy  Court for the District of
Massachusetts  issued an order establishing  rights and obligations with respect
to an  outstanding  loan under which  income  rights had been granted to certain
Special Income Shareholders.  The order released Wedgestone from all obligations
regarding the loan and  authorized the Company to transfer all loan documents to
the  Federal  Deposit  Insurance  Corporation.  In  connection  with this order,
Wedgestone  was directed to cancel the Special  Income Shares subject to certain
future distribution rights. The balance sheet and income statement  presentation
included in this registration has been changed to reflect this cancellation.


                                      -11-





                                   SIGNATURES




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

                                             WEDGESTONE FINANCIAL



Date:                                        By: /s/   Jeffrey S. Goldstein
                                                 ------------------------------
                                             President and Treasurer
                                             (Principal Executive and Financial
                                             Officer)






The name "Wedgestone  Financial" (Formerly Wedgestone Realty Investors Trust) is
the  designation  of the Trustees  under a Declaration  of Trust dated March 12,
1980, as amended,  and in accordance  with such  Declaration  of Trust notice is
hereby  given that all persons  dealing with  Wedgestone  Financial by so acting
acknowledge  and agree that such persons must look solely to the Trust  property
for the enforcement of any claims against Wedgestone  Financial and that neither
Trustees,  Officers,  employees,  agents nor  shareholders  assume any  personal
liability for claims against the Trust or obligations  entered into on behalf of
Wedgestone  Financial,  and that respective  properties  shall not be subject to
claims of any other person in respect of any such liability.

                                      -12-