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

                               September 30, 1997

[   ]               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  reports 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

            As of November 14, 1997, 21,885,668 shares of beneficial
                           interest were outstanding.
                   Total number of pages in this document: 14

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




                                          WEDGESTONE FINANCIAL & SUBSIDIARIES


                                                   TABLE OF CONTENTS

                                                                                                         Page
PART I   FINANCIAL INFORMATION
                                                                                                     
         Item 1   Financial Statements
                  Consolidated Balance Sheets - September 30, 1997 (unaudited) and
                  December 31, 1996.........................................................................2

                  Consolidated Statements of Operations (unaudited) for
                  the Three Months and Nine Months Ended September 30, 1997 and 1996........................3

                  Consolidated Statements of Shareholders' Equity (unaudited) for
                  the Nine Months Ended September 30, 1997 and 1996.........................................4

                  Consolidated Statements of Cash Flows (unaudited) for
                  the Three Months and Nine Months Ended September 30, 1997 and 1996........................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........................................................................12

         Item 2   Changes in Securities....................................................................12

         Item 3   Defaults upon Senior Securities..........................................................12

         Item 4   Submission of Matters to a Vote of Security Holders......................................12

         Item 5   Other Information........................................................................12

         Item 6   Exhibits and Reports on Form 8-K.........................................................12



Signatures.................................................................................................13


                                       -1-




                                                WEDGESTONE FINANCIAL AND SUBSIDIARIES
                                                     CONSOLIDATED BALANCE SHEETS

                                           As of September 30, 1997 and December 31, 1996

                                             (Amounts in Thousands - except share data)

                                                                                                     (Unaudited)
                                                                                                         1997                1996
                                                                                                         ----                ----
ASSETS
                                                                                                                          
Current Assets:
Cash                                                                                                   $     91            $    344
Accounts and other receivables - (net of allowances of $263 and $222
     in 1997 and 1996, respectively)                                                                      7,319               7,282
Inventories                                                                                               6,084               4,619
Prepaid expenses and other current assets                                                                   347                 565
Deferred income taxes                                                                                       500                 476
                                                                                                       --------            --------
     Total Current Assets                                                                                14,341              13,286
                                                                                                       --------            --------

Notes receivable - net                                                                                    1,801                  81
Real estate acquired by foreclosure - net                                                                   196               1,086
Property, plant and equipment - net                                                                       3,582               3,237
Goodwill                                                                                                     97                 130
Deferred income taxes                                                                                     1,357               2,196
Other assets                                                                                                228                 334
                                                                                                       --------            --------
                                                                                                          7,261               7,064
                                                                                                       --------            --------

     Total Assets                                                                                      $ 21,602            $ 20,350
                                                                                                       ========            ========



LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities:
Revolving credit line and current portion of long-term debt                                            $    537            $  1,952
Accounts payable                                                                                          4,559               3,882
Accrued payroll and related expenses                                                                        617                 593
Other accrued expenses                                                                                    1,431               1,535
                                                                                                       --------            --------
     Total Current Liabilities                                                                            7,144               7,962

Long-term debt                                                                                            5,318               5,269
                                                                                                       --------            --------
     Total Liabilities                                                                                   12,462              13,231
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                                                          21,886              21,886
Additional paid-in capital                                                                               31,396              31,396
Accumulated deficit                                                                                     (44,142)            (46,163)
                                                                                                       --------            --------
     Total Shareholders' Equity                                                                           9,140               7,119
                                                                                                       --------            --------

     Total Liabilities and Shareholders' Equity                                                        $ 21,602            $ 20,350
                                                                                                       ========            ========
<FN>
                                           See notes to consolidated financial statements.
</FN>


                                                                 -2-




                                                WEDGESTONE FINANCIAL AND SUBSIDIARIES
                                                CONSOLIDATED STATEMENTS OF OPERATIONS

                               For the Three Months and Nine Months Ended September 30, 1997 and 1996

                                                             (Unaudited)

                                           (Amounts in Thousands - except per share data)


                                                                 Three Months Ended September 30,    Nine Months Ended September 30,
                                                                       1997             1996              1997              1996
                                                                       ----             ----              ----              ----
                                                                                                                   
Net sales                                                            $ 12,826         $ 11,441          $ 37,751          $ 34,389
Cost of sales                                                           8,163            7,401            24,380            23,460
                                                                     --------         --------          --------          --------
Gross profit                                                            4,663            4,040            13,371            10,929
                                                                                                    
Selling, general and administrative expenses                            3,429            3,254            10,059             8,867
                                                                     --------         --------          --------          --------
Operating income                                                        1,234              786             3,312             2,062
                                                                                                    
Goodwill amortization                                                      11               11                33                38
Other income                                                             --               --                (418)             --
Interest expense                                                          176              267               648               876
                                                                     --------         --------          --------          --------
Income before taxes                                                     1,047              508             3,049             1,148
                                                                                                    
Provision for income taxes                                                287               98             1,028               300
                                                                     --------         --------          --------          --------
                                                                                                    
Net income                                                           $    760         $    410          $  2,021          $    848
                                                                     ========         ========          ========          ========
                                                                                                    
                                                                                                    
Net income per share of beneficial interest                          $    .03         $    .02          $    .09          $    .04
                                                                     ========         ========          ========          ========
                                                                                                    
Weighted average number of shares outstanding                          21,886           21,886            21,886            21,886
                                                                     ========         ========          ========          ========
                                                                                                 
<FN>
                                           See notes to consolidated financial statements.
</FN>


                                                                 -3-




                                                WEDGESTONE FINANCIAL AND SUBSIDIARIES
                                           CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

                                        For the Nine Months Ended September 30, 1997 and 1996

                                                             (Unaudited)

                                                       (Amounts in Thousands)

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

                                                                                                                  
Balance at December 31, 1995                                 21,886        $ 21,886        $ 31,396        ($47,535)        $  5,747

Net income                                                                                                      848              848
                                                           --------        --------        --------        --------         --------

Balance at September 30, 1996                                21,886        $ 21,886        $ 31,396        ($46,687)        $  6,595
                                                           ========        ========        ========        ========         ========

Balance at December 31, 1996                                 21,886        $ 21,886        $ 31,396        ($46,163)        $  7,119

Net income                                                                                                    2,021            2,021
                                                           --------        --------        --------        --------         --------

Balance at September 30, 1997                                21,886        $ 21,886        $ 31,396        ($44,142)        $  9,140
                                                           ========        ========        ========        ========         ========
<FN>
                                           See notes to consolidated financial statements.
</FN>


                                                          -4-




                                                WEDGESTONE FINANCIAL AND SUBSIDIARIES
                                                CONSOLIDATED STATEMENTS OF CASH FLOWS

                               For the Three Months and Nine Months Ended September 30, 1997 and 1996

                                                             (Unaudited)

                                                       (Amounts in Thousands)

                                                                 Three Months Ended September 30      Nine Months Ended September 30
                                                                      1997          1996                  1997           1996
                                                                      ----          ----                  ----           ----
                                                                                                            
Cash Flows from Operating Activities:
Net income                                                          $   760        $   410               $ 2,021        $   848 
Adjustments to reconcile net income to net                                                             
     cash provided by (used in) operating activities:                                                  
         Depreciation and amortization                                  217            198                   651            671
         Gain on sale of real estate                                   --             --                    (418)          --
         Gain on disposal of assets                                    --               (2)                 --             (204)
         Deferred income taxes                                          216           --                     815             52
                                                                                                       
Changes in operating assets and liabilities:                                                           
         Accounts and other receivables                                (460)            85                   (37)        (1,273)
         Inventories                                                   (512)        (1,025)               (1,465)        (1,359)
         Prepaid expenses and other current assets                      255             85                   218            (43)
         Accounts payable                                               854            102                   677            823
         Accrued payroll and related expenses                           187             93                    24             76
         Other accrued expenses                                          24             83                  (104)          (352)
         Other assets                                                    (8)           (35)                   16            (36)
                                                                    -------        -------               -------        -------
Net cash provided by (used in) operating activities                   1,533             (6)                2,398           (797)
                                                                    -------        -------               -------        -------
                                                                                                       
Cash Flows from Investing Activities:                                                                  
         Proceeds from sale of equipment                               --                2                  --              234
         Proceeds from sale of real estate                             --             --                   1,328           --
         Capital expenditures                                          (547)          (249)                 (963)          (595)
         Investment in notes receivable                                --             --                  (1,650)          --
         Investment in real estate                                     --             --                    --                5
                                                                    -------        -------               -------        -------
Net cash used in investing activities                                  (547)          (247)               (1,285)          (356)
                                                                    -------        -------               -------        -------
                                                                                                       
Cash Flows from Financing Activities:                                                                  
         Borrowings on term debt                                       --             --                     841           --
         Repayments of term debt                                       (121)          (697)                 (300)        (1,134)
         Net borrowings (repayments) on revolving debt                 (930)           616                (1,907)         2,044
                                                                    -------        -------               -------        -------
Net cash provided by (used in) financing activities                  (1,051)           (81)               (1,366)           910
                                                                    -------        -------               -------        -------
                                                                                                       
Net decrease in cash                                                    (65)          (334)                 (253)          (243)
                                                                                                       
Cash at beginning of period                                             156            456                   344            365
                                                                    -------        -------               -------        -------
Cash at end of period                                               $    91        $   122               $    91        $   122
                                                                    =======        =======               =======        =======
                                                                                              
<FN>
                                           See notes to consolidated financial statements.
</FN>


                                                          -5-



                      WEDGESTONE FINANCIAL AND SUBSIDIARIES
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

     For the Three Months and Nine Months Ended September 30, 1996 and 1995


NOTE 1.     Background and Basis of Presentation

         Background - 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.

         Wedgestone's  primary  business is now the manufacture and distribution
of  automotive  aftermarket  products  for the  light  duty  truck  market.  Its
principal products include rear bumpers; tubular products such as grille guards,
push bars, and step rails; and various other related aftermarket  products.  The
Company's  automotive  products are marketed in traditional,  original equipment
dealer and retail automotive  aftermarkets.  The automotive segment manufactures
and sells its products at two  locations in  California,  and one in  Minnesota.
Sales are also made from distribution centers in Texas and Utah.

         Acquisitions   -  Since  May  1992,   Wedgestone   has  acquired  three
manufacturing  operations.  On June 15,  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 a  related  party of  Wedgestone,  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  was  accounted  for as a  "put-together"  which is  similar  to the
pooling  of  interest  method of  accounting.  As a result  of the  acquisition,
Standun  owned  31%  of  the  outstanding  shares  of  beneficial   interest  of
Wedgestone.  On January 9, 1995,  Wedgestone  acquired  substantially all of the
assets of Hercules Bumpers, Inc. ("Hercules"). The purchase price for the assets
acquired was the assumption of certain debt and other liabilities  approximating
$5.1 million. In addition,  certain debt was guaranteed jointly and severally by
Charles W. Brady ("Brady"),  the former 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.   In
consideration  for an agreement  to pay a liability of Hercules,  CLC received a
promissory  note for $100,000  which was secured by 100,000 shares of beneficial
interest of Wedgestone. In June, 1995, the Company exercised its right under the
CLC  Agreement and acquired the note by issuing these shares to CLC. (See Note 3
- - Sale of Subsidiary.)

         Basis of Presentation and Principles of Consolidation  The consolidated
financial  statements  include the accounts of  Wedgestone  and its wholly owned
subsidiaries.  All significant intercompany transactions have been eliminated in
consolidation.

         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 for the fiscal year ended December
31, 1996.

         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  reflects  all
adjustments  necessary to make the results of operations for the interim periods
a fair statement of such operations.

         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

                                       -6-



         Inventories consist of the following: (In Thousands)

                                                 September 30,      December 31,
                                                     1997               1996
                                                     ----               ----
              Finished goods                        $ 3,352           $ 2,474
              Work in progress                        1,368             1,239
              Raw materials                           1,512             1,025
                                                    -------           -------
                                                      6,232             4,738
              Less allowances                          (148)             (119)
                                                    -------           -------
                                                    $ 6,084           $ 4,619
                                                    =======           =======


NOTE 3.      Sale of Subsidiary

         On March 5, 1996,  Hercules closed its  manufacturing  plant in Pelham,
Georgia.   The  market  for  the  bumpers   produced  in  the  Pelham   facility
significantly  changed during 1995.  Historically,  a significant  percentage of
Hercules  business  was for sales to  dealers  of  domestic  original  equipment
manufacturers.  A new program  implemented by one of these manufacturers in late
1994 made it  extremely  difficult  for Hercules to remain  competitive  in this
market segment.  Hercules  incurred a net loss of $125,000 in 1995 and continued
to incur losses in 1996 through the date of sale totaling $966,000. As a result,
management determined that closing the Pelham facility was appropriate.

         On April 18, 1996, the Board of Directors  authorized and completed the
sale of the Company's  stock  ownership in Hercules to MBC Corporation for $1.00
and the  assumption  of certain debt and other  liabilities  approximating  $4.5
million, pursuant to a Stock Purchase Agreement.



                                       -7-


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

Background

         On June 15, 1992,  Wedgestone  acquired St. James Automotive Corp. This
subsidiary  manufactures  and sells tubular  products for the  light-duty  truck
market such as grille  guards,  push bars and step bars.  On November  18, 1994,
Wedgestone  acquired the Automotive Segment of Standun,  Inc.  ("Standun") which
consisted of Sigma and the Fey Automotive  Products division.  The assets of the
Fey division,  which included the stock of Sigma,  were merged into Wedgestone's
wholly owned  subsidiary Fey Automotive  Products,  Inc. In conjunction with the
acquisition of the Automotive  Segment of Standun,  Wedgestone placed St. James,
Fey and  Sigma  under the  common  ownership  of its  wholly  owned  subsidiary,
Wedgestone  Automotive.   Collectively,   these  companies  comprise  Wedgestone
Automotive.

         On January 5, 1995,  Wedgestone  Automotive,  through its wholly  owned
subsidiary Hercules Automotive Products,  Inc. acquired substantially all of the
assets of Hercules  Bumpers,  Inc.,  a Georgia  company.  This  acquisition  was
intended to provide access to a new business segment for Wedgestone  Automotive.
The segment, known as dealer direct,  involves the sale of rear step bumpers for
light-duty  trucks to new  vehicle  dealers  as an  alternative  to the  factory
supplied bumper.  Hercules  Bumpers,  Inc., was the largest domestic supplier in
this dealer direct segment offering dealers a line of specialty bumpers.  During
1994, a major OE manufacturer initiated a program to secure a greater portion of
rear step bumper sales. The program, which involved severe price competition and
program buying,  eroded a substantial portion of Hercules' sales base and placed
Hercules in a loss  position for the fourth  quarter of 1995. In response to the
likely prospect of continued losses,  Wedgestone Automotive ceased manufacturing
operations  at  Hercules  on March 5, 1996.  In a further  decision to exit this
segment, Wedgestone Automotive sold its ownership in Hercules to MBC Corporation
for $1.00 and the assumption of certain debt and other liabilities approximating
$4.5 million pursuant to a Stock Purchase  Agreement.  The Pelham  manufacturing
plant along with its inventory and accounts  receivable  constituted  all of the
material assets of Hercules.

         Since 1994 the  Company  has  operated  solely  within  the  automotive
aftermarket,  serving  both OE  manufacturers  and  aftermarket  customers  with
bumpers and tubular steel  accessories.  Since 1996, an erosion of  Wedgestone's
bumper sales has occurred due to a desire on the part of truck  manufacturers to
integrate the design of rear step bumpers into their  current  designs for light
duty pick-up trucks and sport utility  vehicles.  New vehicle  dealers who might
choose Wedgestone's  bumpers instead of the factory equivalent due to advantages
in either price or greater tow capacity are returning to the factory  bumper due
to the incompatibility of the Company's current bumper line with current vehicle
designs. For the near term, sales of Wedgestone bumpers to the crash replacement
market will continue,  however,  unless the Company invests in new designs,  its
current  line will not  support the long term  demands of the crash  replacement
market for aftermarket bumpers.

         In the  past,  the  expected  return on  investment  for  updating  the
Company's bumper line was based on both crash  replacement and aftermarket sales
for new vehicles.  Sales in both of these markets is used to justify the cost of
new tooling.  Since 1995,  however,  there has been a significant  effort on the
part of the OE manufacturers to improve dealer loyalty for their products. These
efforts, which have been promoted through the use of pricing strategies designed
to enhance dealer  profits,  have  significantly  eroded the Company's  sales of
bumpers to new vehicle  dealers.  As a result of the success of OE  campaigns to
enhance dealer loyalty, the Company does not believe there would be a sufficient
return on investment to support the estimated $2 million required to develop new
tooling  to  replicate  current  OE bumper  designs.  The  Company is looking at
alternative methods to lower the cost of this investment, including avoiding the
investment  through the import of  components  that more closely  conform to the
appearance of the new OE bumpers.

         In recent years,  particulary  with the  development of their new truck
designs, the OE manufacturers have increased their own line of aftermarket truck
accessories.  These accessories are being offered to their dealer networks in an
effort to enhance  OE  profitability  by  participating  in the more  profitable
aspects of the  accessory  aftermarket  for their  light  duty  trucks and sport
utility vehicles.  The sale of OE accessories has significantly  benefitted from
the OE programs designed to promote dealer loyalty. Wedgestone's line of tubular
accessories  has also  benefitted  from the OE  accessory  programs  in that the
Company  has  been  able  to  secure   supplier   agreements   from  several  OE
manufacturers  for Step Bars,  Grille  Guards,  Light Bars,  Push Bars and Combo
Bars.  These  accessories are all tubular in nature and represent one consistent
style of product.  The Company's  ability to rely on the sales of these products
in the future is entirely  dependant on the consumer's  continued  acceptance of
these types of accessories.

         Due to the vulnerability of continued  earnings stemming from a decline
in bumper  sales and the  Company's  dependancy  on tubular  products for its OE
programs,  Wedgestone  intends to seek  additional  products and markets.  While
remaining  committed to its core competency of metal  fabrication and finishing,
and  maintaining  its  commitment  to the light duty  pickup  and sport  utility
aftermarket,  Wedgestone  intends to reduce its dependancy on this market as the
sole source of return on invested capital. This expansion of product and

                                       -8-



markets will require significant  investments in tooling,  processes and product
design.  The Company  expects  this  expansion  to take  several  years and will
involve a significant  financial commitment to procure equipment and finance the
acquisition  of  companies   that  would  assist  and  accelerate   Wedgestone's
penetration of market segments compatible with its core competency.

Liquidity  and Capital Resources

         To date,  Wedgestone has financed its business  activities through cash
flows from operations.  Additional debt has been incurred  primarily for working
capital and acquisitions.

         For  the  nine  months  ended  September  30,  1997,  cash  flows  from
operations  totaling  $3,069,000 were  supplemented by additional  advances from
unsecured  creditors  totaling  $597,000 and a reduction in prepaid expenses and
other assets totaling $218,000 and $16,000, respectively.  These funds were used
to  acquire   $1,465,000  in  additional   inventories   and  $37,000  in  trade
receivables,  resulting in net cash provided by operations  totaling  $2,398,000
for the first  nine  months of 1997  compared  to cash  consumed  by  operations
totaling  $797,000 for this same period in 1996. Net cash flows from  operations
were further  supplemented  during the period by net  proceeds  from the sale of
real estate  totaling  $1,328,000  and net borrowings on long-term debt totaling
$541,000. During 1997, the Company invested $963,000 in new equipment,  invested
in notes  receivable from a related party totaling  $1,650,000 and made payments
on revolving  debt totaling  $1,907,000  resulting in a net decrease in cash for
the nine  months  ended  September  30,  1997  totaling  $253,000  compared to a
$243,000 decrease in cash for the same period in 1996.

         In November 1994  Wedgestone  entered into a  three-year,  $7.5 million
credit  facility,  which provided for a revolving credit line and term loan with
CIT / Credit Finance ("CIT"), and was collateralized by substantially all of the
assets of the Company.  On March 18, 1997, the Company  amended and restated the
agreement  with  CIT  resulting  in a  five-year  $10  million  credit  facility
providing  a  revolving  credit  line and term loan  under  terms  substantially
similar to the original  agreement.  The amended and restated agreement provides
for borrowings  based on a percentage of inventory and  receivables and includes
an equipment term loan, at the lender's prime rate plus 1.375% (10% at September
30, 1997).

         On May 20,  1997  Wedgestone  advanced  Stockwood,  LLC.  ("Stockwood")
$1,650,000  under a one year secured note with interest at 12 percent.  The note
is secured by 3,500,000  shares of beneficial  interest of Wedgestone  Financial
with  principal  and  interest due at  maturity.  Stockwood  is a related  party
through common ownership by certain Wedgestone Financial shareholders.

         Capital projects to increase  production  capacity have been authorized
totaling  approximately  $1,000,000 in response to new production awards.  These
expenditures will culminate by the end of the first quarter of 1998. The Company
has secured satisfactory  financing  arrangements for these capital expenditures
in the form of third party operating leases.  Management is continuing to review
the capital  needs of the  Company in light of its long and short term  business
strategy.

         The Company continues to actively seek acquisition opportunities in the
Automotive  Products Business Segment and other market segments unrelated to the
automotive industry. Management believes such acquisitions to be critical to the
Company's  long-term  prospects.  To the  extent  that  Wedgestone  expands  its
operations and makes additional acquisitions,  it will need to obtain additional
funding from institutional  lenders and other sources.  Wedgestone's  ability to
use equity in  pursuing  acquisitions  may be limited by its desire to  preserve
certain tax attributes including its net operating loss carry forwards.

Results Of Operations

Three Months Ended  September 30, 1997 Compared to Three Months Ended  September
30, 1996

         Net sales  increased  $1,385,000  or 12% to  $12,826,000  for the three
months ended  September 30, 1997 compared to $11,441,000  for the same period in
1996.  This reflects a decrease of $1,039,000 or 18% in sales of bumpers  offset
by a $2,424,000 or 43% increase in the sales of tubular and other products.  The
increase in tubular sales reflects a continuing acceptance of the Company's line
of Westin  tubular truck  accessories in the light duty pickup and sport utility
aftermarket.  The  decline in bumper  sales  reflects  a general  decline in the
demand for  aftermarket  bumpers.  This  decline is mostly due to efforts of the
original equipment ("OE") manufacturers to

                                       -9-



integrate  the rear step  bumpers on light duty  pickup  trucks into the overall
design of each new  vehicle.  With the release of new OE bumper  designs on 1997
models the Company is losing its competitive  advantage  afforded by its current
line of aftermarket bumpers.  Management believes that the Company will continue
to experience  significant erosion in bumper sales in the remaining three months
of 1997 and that the decline in bumper sales will  accelerate  in 1998 as new OE
light duty truck models are  released.  Slowing this decline will be a continued
demand  for  Wedgestone  bumpers  in the  crash  replacement  market.  The crash
replacement  business,  however,  will also  decline  unless the  Company  makes
significant  investments in new tooling to replicate the new OE bumper  designs.
The Company is currently  examining  alternatives to these tooling  investments,
including the import of components  that more closely  conform to the appearance
of the OE  bumpers.  Sales of  bumpers  for the year  ended  December  31,  1996
represented 48% or $21,688,000 of total Company sales.

         The Company  continues to pursue sales of its products  directly to the
OE manufacturers. For the quarter ended September 30, 1997 sales to OE customers
increased  126% to $1,239,000  compared to $546,000 for the same period in 1996.
In response to OE quality  requirements  the Company  received its ISO 9001 / QS
9000 rating on June 9, 1997. During the quarter ended June 30, 1997, the Company
received  new  production  awards from  Mercedes  Benz,  Subaru,  and Nissan for
products to be made in its  Irwindale,  California  facility.  Initial  sales on
these agreements  totaled $988,000 for the quarter ended September 30, 1997. The
Company also received a production award from Ford in the quarter ended June 30,
1997 for product to be delivered in 1998. An investment approximating $1,000,000
in equipment will be required to fulfill this award.  Purchase commitments for a
majority of this equipment  have been made. All of the OE production  awards are
for tubular products.  These products are generally not a functional part of the
vehicle.  Future  procurement  of  such  products  by  the OE  manufacturers  is
conditional  upon market  acceptance  of the  products as designed  and upon the
public's  continued  interest  in the  general  appearance  of  these  types  of
accessories.

         Gross margins  increased  $633,000 or 15% to $4,663,000 or 36% of sales
for the three months ended  September  30, 1997 compared to $4,040,000 or 35% of
sales in 1996.

         Sales and marketing  costs decreased by $177,000 or 9% to $1,860,000 or
15% of  sales  for the  three  months  ended  September  30,  1997  compared  to
$2,037,000 or 19% of sales in 1996. The decrease is due to lower advertising and
promotional  costs  incurred  by the  Company  in  response  to  lower  sales of
aftermarket bumpers.

         Administrative costs increased by $352,000 or 28% to $1,569,000 for the
three months ended  September 30, 1997  compared to $1,217,000 in 1996.  Product
design and development costs account for this increase.  Included in these costs
are  salaries,  benefits  and  overhead  costs for  additions  to the  Company's
engineering staff. The Company believes that its future competitive  position in
the automotive aftermarket will require significant increases in engineering and
development costs over the next several years.

         Interest  expense  decreased  $91,000 or 34% to $176,000  for the three
months ended  September 30, 1997 compared to $267,000 in 1996.  This decrease is
attributable  to the  decrease  in  interest  rates  in 1997  compared  to 1996.
Interest  rates were  further  reduced in the quarter as a result of the amended
and restated CIT credit facility.

Nine Months Ended September 30, 1997 Compared to Nine Months Ended September 30,
1996

         Net sales increased $3,362,000 or 9% to $37,751,000 for the nine months
ended  September 30, 1997 compared to  $34,389,000  for the same period in 1996.
This reflects a decrease of  $1,816,000  or 11% in sales of bumpers  offset by a
$5,178,000  or 29%  increase  in the sales of tubular  and other  products.  The
increase in tubular sales reflects a continuing acceptance of the Company's line
of Westin  tubular truck  accessories in the light duty pickup and sport utility
aftermarket.  The  decline in bumper  sales  reflects  a general  decline in the
demand for  aftermarket  bumpers.  This  decline is mostly due to efforts of the
original  equipment  ("OE")  manufacturers to integrate the rear step bumpers on
light duty pickup trucks into the overall  design of each new vehicle.  With the
release  of new OE bumper  designs  on 1997  models  the  Company  is losing its
competitive  advantage  afforded by its  current  line of  aftermarket  bumpers.
Management  believes that the Company will  continue to  experience  significant
erosion  in  bumper  sales in the  remaining  three  months of 1997 and that the
decline  in bumper  sales  will  accelerate  in 1998 as new OE light  duty truck
models  are  released.  Slowing  this  decline  will be a  continued  demand for
Wedgestone  bumpers  in the crash  replacement  market.  The  crash  replacement
business,  however,  will also  decline  unless the  Company  makes  significant
investments in new tooling to replicate the new OE bumper  designs.  The Company
is currently examining alternatives to these tooling investments,  including the
import of  components  that more  closely  conform to the  appearance  of the OE
bumpers. Sales of bumpers for the year

                                      -10-



ended December 31, 1996  represented  48% or $21,688,000 of total Company sales.
Bumper sales for the first nine months of 1997 totaled  $14,663,000  compared to
$16,479,000 in 1996.

         The Company  continues to pursue sales of its products  directly to the
OE  manufacturers.  For the nine  months  ended  September  30, 1997 sales to OE
customers increased 48% to $2,473,000 compared to $1,667,000 for the same period
in 1996.  In response to OE quality  requirements  the Company  received its ISO
9001 / QS 9000 rating on June 9, 1997.  During the quarter  ended June 30, 1997,
the Company  received new  production  awards from Mercedes  Benz,  Subaru,  and
Nissan for products to be made in its Irwindale,  California  facility.  Initial
sales on these  agreements  totaled  $988,000  in sales  for the  quarter  ended
September 30, 1997.  The Company also  received a production  award from Ford in
the  quarter  ended  June 30,  1997 for  product  to be  delivered  in 1998.  An
investment  approximating  $1,000,000  in equipment  will be required to fulfill
this award.  Purchase  commitments  for a majority of this  equipment  have been
made. All of the OE production awards are for tubular  products.  These products
are generally not a functional part of the vehicle.  Future  procurement of such
products by the OE manufacturers  is conditional  upon market  acceptance of the
products as designed  and upon the  public's  continued  interest in the general
appearance of these types of accessories.

         Gross  margins  increased  $2,442,000 or 22% to  $13,371,000  or 35% of
sales for the nine months ended  September 30, 1997 compared to  $10,929,000  or
32% of sales in 1996 which included $609,000 in gross margin losses on the sales
of Hercules' products.

         Sales and marketing  costs increased by $323,000 or 6% to $5,518,000 or
15% of sales for the nine months ended September 30, 1997 compared to $5,195,000
or 15% of sales in 1996.  The  increase  is due to  additional  advertising  and
promotional  costs incurred by the Company to further  penetrate the traditional
and retail market  segments for Westin tubular  products.  The Company  believes
that  further  expenditures  in this area are  required to  maintain  the market
growth achieved and expand these markets further.

         Administrative costs increased by $869,000 or 24% to $4,541,000 for the
nine months ended  September 30, 1997  compared to  $3,672,000 in 1996.  Product
design and development costs account for this increase.  Included in these costs
are  salaries,  benefits  and  overhead  costs for  additions  to the  Company's
engineering staff. The Company believes that its future competitive  position in
the automotive aftermarket will require significant increases in engineering and
development costs over the next several years.

         Other income for the nine months ended  September  30, 1997 consists of
the gain on the sale of the  Company's  21  acres of land  known as the  College
Point property.

         Interest  expense  decreased  $228,000 or 26% to $648,000  for the nine
months ended  September 30, 1997 compared to $876,000 in 1996.  This decrease is
attributable  to the  decrease  in  debt  associated  with  Hercules  and to the
decrease in interest rates in 1997 compared to 1996. Interest rates were further
reduced in the second quarter as a result of the amended and restated CIT credit
facility.

Forward Looking Information

         Information  contained  in this  Form  10-Q  contains  "forward-looking
statements" within the meaning of the Private  Securities  Litigation Reform Act
of 1995, which can be identified by the use of forward-looking  terminology such
as "may", "will", "expect", "plan", "anticipate", "estimate or "continue" or the
negative thereof or other variations  thereon or comparable  terminology.  There
are certain important factors that could cause results to differ materially from
those  anticipated by some of these  forward-looking  statements.  Investors are
cautioned that all forward-looking statements involve risks and uncertainty. The
factors,  among  others,  that could cause actual  results to differ  materially
include:   pricing  and   merchandising   policies  from  the  major  automotive
manufacturers;   the  Company's  ability  to  execute  its  business  plan;  the
acceptance of the Company's  merchandising  strategies by its target  customers;
competitive  pressures on sales and pricing;  and increases in other costs which
cannot be recovered through improved pricing of merchandise.

                                      -11-



                                     PART II

                                OTHER INFORMATION


Item 1.       Legal Proceedings

         None.

Item 2.       Changes in Securities

         None.

Item 3.       Defaults upon Senior Securities

         None.

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

         None.

Item 5.       Other Information

         None.

Item 6.       Exhibits and Reports on Form 8-K

          (a) Exhibits:

              None.

          (b) Reports on Form 8-K:

              None.

                                      -12-



                                     PART II

                                   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:    November 14, 1997                      By: /s/      Eric H. Lee
                                                    --------------------
                                                Chief Financial Officer
                                                (Principal 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.

                                      -13-