================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

                                    FORM 10-Q


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

                  For the quarterly period ended March 31, 2002

                                       OR

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

              For the transition period from _________ to _________

                         Commission File Number 0-23182

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


         DELAWARE                                           35-1905382
         --------                                           ----------
(State or other jurisdiction                              I.R.S. Employer
    of incorporation or                                   Identification
        organization)                                         Number

8230 HOHMAN AVENUE, MUNSTER, INDIANA                        46321-1578
- ------------------------------------                        ----------
(Address of Principle executive offices)                    (Zip Code)

Registrant telephone number, include are code:            (219) 836-5870
                                                          --------------

     Check whether the issuer (1) has filed all reports required to be filed by
Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding
12 months (or for such shorter period that the registrant was required to file
such reports), and (2) has been subject to such filing requirements for the past
90 days. Yes [X] No [ ]

     As of April 24, 2002 there were 1,686,169 shares of the Registrant's common
stock issued and 859,863 shares outstanding.

     Transitional Small Business Disclosure Format (check one) : Yes [ ]  No [X]
================================================================================


                               AMB FINANCIAL CORP.

                                    FORM 10-Q

                                TABLE OF CONTENTS

Part I. FINANCIAL INFORMATION                                              PAGE
                                                                           ----
     Item 1.   Financial Statements

               Consolidated Statements of Financial Condition at
               March 31, 2002 (Unaudited) and December 31, 2001              3

               Consolidated Statements of Earnings for the three
               months ended March 31, 2002 and 2001 (unaudited)              4

               Consolidated Statements of Changes in
               Stockholders Equity, three months ended
               March 31, 2002 (unaudited)                                    5

               Consolidated Statements of Cash Flow for the
               three months ended March 31, 2002 and 2001
               (unaudited)                                                   6

               Notes to Unaudited Consolidated Financial Statements         7-8

     Item 2.   Management's Discussion and Analysis of Financial
               Condition and Results of Operations                         9-18

Part II. OTHER INFORMATION                                                  19

               Signatures                                                   20

               Index of Exhibits                                            21

               Earnings Per Share Analysis (Exhibit 11)                     22

                                        2


                                 AMB FINANCIAL CORP.
                                  AND SUBSIDIARIES

                   Consolidated Statements of Financial Condition


                                                                                           March 31,             December 31,
                                                                                              2002                   2001
                                                                                          ------------           ------------
                                                                                            unaudited
                                                                                                              
ASSETS
- ------
Cash and amounts due from depository institutions                                            3,242,416              2,552,568
Interest-bearing deposits                                                                   10,916,587              6,410,091
                                                                                          ------------           ------------
     Total cash and cash equivalents                                                        14,159,003              8,962,659
Investment securities, available for sale, at fair value                                     5,414,515              3,483,478
Trading securities                                                                             541,755                583,246
Mortgage backed securities, available for sale, at fair value                                2,629,637              3,022,898
Loans receivable (net of allowance for loan losses:
     $926,878 at March 31, 2002 and
     $766,465 at December 31, 2001)                                                        113,817,058            114,513,114
Real estate owned                                                                              190,581
Investment in LTD Partnership                                                                1,104,408              1,130,283
Stock in Federal Home Loan Bank of Indianapolis                                              1,624,400              1,624,400
Accrued interest receivable                                                                    715,009                688,090
Office properties and equipment- net                                                         2,136,724              2,176,767
Prepaid expenses and other assets                                                            5,880,817              5,272,733
                                                                                          ------------           ------------

     Total assets                                                                          148,023,326            141,648,249
                                                                                          ============           ============
Liabilities and Stockholders' Equity
- ------------------------------------
Liabilities
- -----------
Deposits                                                                                   103,989,397            102,210,145
Borrowed money                                                                              23,455,838             23,955,838
Notes Payable                                                                                1,082,893              1,086,150
Advance payments by borrowers for taxes and insurance                                          714,970                452,818
Other liabilities                                                                            1,906,089              2,225,858
                                                                                          ------------           ------------
     Total liabilities                                                                     131,149,187            129,930,809
                                                                                          ------------           ------------

Guaranteed preferred beneficial interest in AMB Financial's
   junior subordinated debentures                                                            5,000,000                   --

Stockholders' Equity
- --------------------
Preferred stock, $.01 par value; authorized
     100,000 shares; none outstanding                                                             --                     --
Common Stock, $.01 par value; authorized 1,900,000 shares;
     1,686,169 shares issued and 861,063 shares outstanding
    at March 31, 2002 and December 31, 2001                                                     16,862                 16,862
Additional paid- in capital                                                                 10,873,971             10,864,371
Retained earnings, substantially restricted                                                  9,298,994              9,110,986
Accumulated other comprehensive income, net of income taxes                                     87,530                128,439
Treasury stock, at cost (825,106 shares at March 31, 2002 and December 31, 2001)            (8,043,498)            (8,043,498)
Common stock acquired by Employee Stock Ownership Plan                                        (359,720)              (359,720)
                                                                                          ------------           ------------
     Total stockholders' equity                                                             11,874,139             11,717,440
                                                                                          ------------           ------------

Total liabilities and stockholders' equity                                                 148,023,326            141,648,249
                                                                                          ============           ============

                                          3


                               AMB FINANCIAL CORP.
                                 AND SUBIDIARIES

                       Consolidated Statements of Earnings


                                                     Three Months         Three Months
                                                         Ended                Ended
                                                       March 31,            March 31,
                                                      ----------           ----------
                                                         2002                 2001
                                                      ----------           ----------
                                                       unaudited            unaudited
                                                                      
Interest income
     Loans                                             2,116,899            2,260,655
     Mortgage-backed securities                           56,983               61,939
     Investment securities                                52,453               59,676
     Interest-bearing deposits                            25,985               45,708
     Dividends on FHLB stock                              24,032               32,043
                                                      ----------           ----------
          Total interest income                        2,276,352            2,460,021
                                                      ----------           ----------
Interest expense
     Deposits                                            919,733            1,230,242
     Borrowings                                          301,341              439,397
                                                      ----------           ----------
          Total interest expense                       1,221,074            1,669,639
                                                      ----------           ----------
          Net interest income before
            provision for loan losses                  1,055,278              790,382
Provision for loan losses                                152,957               35,602
                                                      ----------           ----------
          Net interest income after
            provision for loan losses                    902,321              754,780
                                                      ----------           ----------
Non-interest income:
     Loan fees and service charges                        44,154               28,694
     Commission income                                     7,361               37,717
     Deposit related fees                                112,069               97,960
     Rental Income                                        74,518               72,191
     Gain on sale of  trading securities                  21,562                 --
     Unrealized gain on trading
      securities                                          11,947               47,696
     Loss from investment
      in limited partnership                             (25,875)             (20,300)
     Loss on sale of REO                                 (28,114)                --
     Other income                                         42,753               44,159
                                                      ----------           ----------
          Total non-interest income                      260,375              308,117
                                                      ----------           ----------
Non-interest expense:
     Staffing costs                                      410,780              392,062
     Advertising                                          18,951               14,109
     Occupancy and equipment expense                     113,915              114,029
     Data processing                                     113,525              114,861
     Federal deposit insurance premiums                    4,534                4,706
     Other operating expenses                            184,297              181,065
                                                      ----------           ----------
          Total non-interest expense                     846,002              820,832
                                                      ----------           ----------

Net income before income taxes                           316,694              242,065
Provision for federal and state income taxes              80,260               49,697
                                                      ----------           ----------

          Net income                                     236,434              192,368
                                                      ==========           ==========

Earnings per share- basic                             $     0.29           $     0.23
Earnings per share- diluted                           $     0.29           $     0.23


See accompanying notes to consolidated financial statements.

                                 4


                               AMB FINANCIAL CORP.
                                AND SUBSIDIARIES

            Consolidated Statement of Changes in Stockholder's Equity
                                   (Unaudited)

                                                                           Accumulated                    Common
                                               Additional                     Other                        Stock
                                  Common        Paid-in       Retained    Comprehensive    Treasury       Acquired
                                   Stock        Capital       Earnings        Income         Stock         by ESOP         Total
                                -----------   -----------   -----------    -----------    -----------    -----------    -----------
                                                                                                    
Balance at December 31, 2001    $    16,862    10,864,371     9,110,986        128,439     (8,043,498)      (359,720)    11,717,440
                                -----------   -----------   -----------    -----------    -----------    -----------    -----------

Comprehensive income:
  Net income                           --            --         236,434           --             --             --          236,434
  Other comprehensive income,
    net of  income taxes:
   Unrealized holding loss
    during the period                  --            --            --          (40,909)          --             --          (40,909)
                                                            -----------    -----------                                  -----------
Total comprehensive income             --            --         236,434        (40,909)          --             --          195,525

ESOP compensation adjustment           --           9,600          --             --             --             --            9,600
Dividends declared on
  common stock ($.06 per share)        --            --         (48,426)          --             --             --          (48,426)
                                -----------   -----------   -----------    -----------    -----------    -----------    -----------

Balance at March 31, 2002       $    16,862    10,873,971     9,298,994         87,530     (8,043,498)      (359,720)    11,874,139
                                ===========   ===========   ===========    ===========    ===========    ===========    ===========





See accompanying notes to consolidated financial statements




                                        5


                               AMB FINANCIAL CORP.
                                AND SUBSIDIARIES

                      Consolidated Statements of Cash Flows

                                                                     Three Months Ending March 31,
                                                                  -----------------------------------
                                                                      2002                   2001
                                                                  ------------           ------------
                                                                              (unaudited)
                                                                                        
Cash flows from operating activities:
  Net income                                                      $    236,434                192,368
   Items not requiring (providing) cash:
    Depreciation                                                        44,665                 49,570
    Amortization of cost of stock benefit plans                           --                   28,946
    Amoritization of premiums and accretion of discounts                (5,917)                 3,669
     Provision for loan losses                                         152,957                 35,602
     Increase in deferred compensation                                  20,673                 22,293
     ESOP compensation                                                   9,600                  7,200
     Gain on sale of trading securities                                (21,562)                  --
     Unrealized gain on trading securities                             (11,947)               (47,696)
     Proceeds from sale of trading securities                           75,000                   --
     Loss from limited partnership                                      25,875                 20,300
     Loss on sale of real estate owned                                  28,114                   --
     Increase (decrease) in deferred income on loans                      (275)                 6,956
     Increase in accrued interest receivable                           (26,919)               (29,887)
     Increase (decrease) in accrued interest payable                    (6,151)                21,154
     Change in current and deferred income taxes                        65,260                 14,296
     Other, net                                                       (980,364)              (425,420)
                                                                  ------------           ------------

Net cash provided by (for) operating activities                       (394,557)              (100,649)
                                                                  ------------           ------------
Cash flows from investing activities:
     Proceeds from sales of investment securities                      500,000                   --
     Purchase of investment securities                              (2,491,031)                (2,033)
     Proceeds from repayments of mortgage-backed
       securities                                                      390,992                123,480
     Purchase of loans                                              (2,081,461)            (5,663,402)
     Loan disbursements                                             (8,458,872)            (2,767,843)
     Loan repayments                                                11,083,707              6,059,905
     Proceeds from sale of real estate owned                           162,467                   --
     Property and equipment expenditures, net                           (4,622)               (16,620)
                                                                  ------------           ------------

Net cash provided by (for) investing activities                       (898,820)            (2,266,513)
                                                                  ------------           ------------
Cash flows from financing activities:
     Deposit account receipts                                       57,273,047             48,363,435
     Deposit account withdrawals                                   (56,293,443)           (41,268,273)
     Interest credited to deposits                                     799,648              1,031,838
     Proceeds from borrowed money                                         --                2,500,000
     Repayment of borrowed money                                      (500,000)            (5,000,000)
     Reypayment of notes payable                                        (3,257)               (15,228)
     Increase in advance payments by borrowers
      for taxes and insurance                                          262,152                235,844
    Proceeds from issuance of trust preferred securities             5,000,000                   --
     Purchase of teasury stock                                            --                 (700,606)
     Dividends paid on common stock                                    (48,426)               (49,891)
                                                                  ------------           ------------

Net cash provided by financing activities                            6,489,721              5,097,119
                                                                  ------------           ------------

Net change in cash and cash equivalents                              5,196,344              2,729,957

Cash and cash equivalents at beginning of period                     8,962,658              4,614,532
                                                                  ------------           ------------

Cash and cash equivalents at end of period                        $ 14,159,002              7,344,489
                                                                  ============           ============
Supplemental disclosure of cash flow information:
 Cash paid during the period for:
     Interest                                                     $  1,227,225              1,648,485
     Income taxes                                                       15,000                 25,000

 See accompanying notes to consolidated financial statements.

                                        6


                               AMB FINANCIAL CORP.
                                AND SUBSIDIARIES

Notes to Consolidated Financial Statements
- ------------------------------------------

1.   Statement of Information Furnished
     ----------------------------------

     The accompanying unaudited consolidated financial statements have been
     prepared in accordance with Form 10-Q instructions and Article 10 of
     Regulation S-X, and in the opinion of management contains all adjustments
     (all of which are normal and recurring in nature) necessary to present
     fairly the financial position as of March 31, 2002, the results of
     operations for the three months ended March 31, 2002 and 2001 and cash
     flows for the three months ended March 31, 2002 and 2001. These results
     have been determined on the basis of generally accepted accounting
     principles. The preparation of financial statements in conformity with
     generally accepted accounting principles requires management to make
     estimates and assumptions that affect the reported amounts of assets and
     liabilities and disclosures of contingent assets and liabilities at the
     date of the financial statements and the reported amounts of revenues and
     expenses during the reporting period. Actual results could differ from
     those estimates. The attached consolidated statements are those of AMB
     Financial Corp. (the "Holding Company") and its consolidated subsidiaries
     American Savings, FSB (the "Bank"), the Bank's wholly owned subsidiary
     NIFCO, Inc., and the wholly owned subsidiary of NIFCO, Inc., Ridge
     Management, Inc. The results of operations for the three month period ended
     March 31, 2002 is not necessarily indicative of the results to be expected
     for the full year.

2.   Mutual to Stock Conversion
     --------------------------

     In December 1995, the Bank's Board of Directors approved a Plan of
     Conversion (the "Conversion"), providing for the Bank's conversion from a
     federally chartered mutual savings bank to a federally chartered stock
     savings bank with the concurrent formation of a holding company. The
     Holding Company issued 1,124,125 shares of $.01 par value common stock at
     $10.00 per share, for an aggregate purchase price of $11,241,250. The
     Conversion and sale of 1,124,125 shares of common stock of the Holding
     Company was completed on March 29, 1996. Net proceeds to the Company, after
     conversion expenses, totaled approximately $10,658,000.

3.   Earnings Per Share
     ------------------
     Earnings per share for the three month periods ended March 31, 2002 and
     2001 were determined by dividing net income for the periods by the weighted
     average number of both basic and diluted shares of common stock and common
     stock equivalents outstanding (see Exhibit 11 attached). Stock options are
     regarded as common stock equivalents and are considered in diluted earnings
     per share calculations. Common stock equivalents are computed using the
     treasury stock method. ESOP shares not

                                        7


     committed to be released to participants are not considered outstanding for
     purposes of computing earnings per share amounts.

4.   Industry Segments
     -----------------

     The Company operates principally in the banking industry through its
     subsidiary bank. As such, substantially all of the Company's revenues, net
     income, identifiable assets and capital expenditures are related to banking
     operations.


5.   Impact of New Accounting Standards
     ----------------------------------

     In July 2001, the FASB issued Statement of Financial Accounting Standards
     No. 141, "Business Combinations" (SFAS No. 141) and Statement of Financial
     Accounting Standards No. 142, "Goodwill and Other Intangibles Assets" (SFAS
     No. 142). SFAS No. 141 requires that all business combinations initiated
     after June 30, 2001 be accounted for under the purchase method and
     addresses the initial recognition and measurement of goodwill and other
     intangible assets subsequent to their acquisition. SFAS No. 142 provides
     that intangible assets with finite useful lives be amortized and that
     goodwill and intangible assets which indefinite lives will not be
     amortized, but will rather be tested at least annually for impairment. SFAS
     No. 142 is effective January 1, 2002 for calendar year companies, however,
     any acquired goodwill or intangible assets recorded in transactions closed
     subsequent to June 30, 2001 will be subject immediately to the
     non-amortization and amortization provisions of SFAS No. 142. The Company
     does not believe these statements will have a material impact on its
     financial position or results of operations.

     In June 2001, the FASB issued SFAS No. 143, "Accounting for Asset
     Retirement Obligations". This statement addresses the financial accounting
     and reporting for obligations related to the retirement of tangible
     long-lived assets and the related asset retirement costs. The statement is
     effective for financial statements issued for fiscal years beginning after
     June 15, 2002. Adoption of this statement is not expected to have a
     material effect on the Company's consolidated financial statements.

     In August 2001, the FASB issued SFAS No. 144, "Accounting for the
     Impairment and Disposal of Long-Term Assets". This Statement supercedes
     SFAS No. 121, "Accounting for the Impairment of Long-Lived Assets and for
     Long-Lived Assets to Be Disposed Of," as well as the accounting and
     reporting of the Accounting Principles Board (APB) Opinion No. 30,
     "Reporting the Results of Operations-Reporting the Effects of Disposal of a
     Segment of a Business, and Extraordinary, Unusual and Infrequently
     Occurring Events and Transactions". This statement eliminates the
     allocation of goodwill to long-lived assets to be tested for impairment and
     details both a probability-weighted and "primary-asset" approach to
     estimate cash flows in testing for impairment of long-lived assets. SFAS
     No. 144 is effective for financial statements issued for fiscal years
     beginning after December 15, 2001. As such, the Company will adopt the
     provisions of SFAS No. 144 on January 1, 2002.

                                        8


     The Company does not expect these provisions to have a material impact on
     its consolidated financial statements.

     The foregoing does not constitute a comprehensive summary of all material
     changes or developments affecting the manner in which the Company keeps its
     books and records and performs its financial accounting responsibilities.
     It is intended only as a particular interest to financial institutions.

                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

           CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING INFORMATION
           ----------------------------------------------------------

     This report, "Management's Discussion and Analysis of Financial Condition
     and Results of Operations" and elsewhere, contains, and other periodic
     reports and press releases of the Company may contain, certain
     forward-looking statements within the meaning of Section 27A of the
     Securities Act of 1973, as amended, and Section 21E of the Securities
     Exchanged Act of 1934, as amended. The Company intends such forward-looking
     statements to be covered by the safe harbor provisions for forward-looking
     statements contained in the Private Securities Litigation Reform Act of
     1995, and is including this statement for purposes of invoking these safe
     harbor provisions. Forward-looking statements, which are based on certain
     assumptions and describe future plans, strategies and expectations of the
     Company are generally identifiable by the words "believe, intend,
     anticipate, estimate, project, plan", or similar expressions. The Company's
     ability to predict results or the actual effect of future plans or
     strategies is inherently uncertain and actual results may differ from those
     predicted. Factors which could have a material adverse effect on the
     operations and future prospects of the Company and the subsidiaries
     include, but are not limited to changes in interest rates, general economic
     conditions, legislative/regulatory changes, monetary and fiscal policies of
     the U.S. Government, including policies of the U.S. Treasury and the
     Federal Reserve Board, the quality or composition of the Company's loan or
     investment portfolios, demand for loan products, deposit flows, cost and
     availability of borrowings, competition, demand for financial services in
     the Company's market area, real estate values in the Company's primary
     market area, the possible short-term dilutive effect of potential
     acquisitions, and tax and financial accounting principles, policies and
     guidelines. These risks and uncertainties should be considered in
     evaluating forward-looking statements and undue reliance should not be
     placed on such statements.

                                        9


                               FINANCIAL CONDITION
                               -------------------

                  MARCH 31, 2002 COMPARED TO DECEMBER 31, 2001

Total assets of the Company were $148.0 million at March 31, 2002, an increase
of $6.4 million, or 4.5% from $141.6 million at December 31, 2001. The increase
is primarily due to an increase in cash and interest-bearing deposits and
investment securities offset by a slight decline in loans receivable and
mortgage-backed securities funded primarily by the issuance of trust preferred
securities on March 28, 2002. Management expects additional modest balance sheet
growth during the balance of the year, as prepayments in loans receivable are
expected to slow, which should allow the Bank's loan portfolio to expand with
funding from either increased deposits or borrowings.

Cash and short term investments increased by $5.2 million to $14.2 million at
March 31, 2002 from a combined $9.0 million at December 31, 2001. The increase
is due to the recently completed issuance of $5.0 million of trust preferred
securities and to a lesser extent, deposit inflows experienced during the
period. The Company intends to use the proceeds from the offering for general
corporate purposes, including the payment of dividends on, and the repurchase,
of its common stock.

Investments securities available for sale increased by $1.9 million to $5.4
million at March 31, 2002. The increase is due to purchases of agency debt
securities. The increased investment securities purchase activity in the current
quarter is due to the additional liquidity available from higher levels of loan
prepayments. Gross unrealized gains in the available for sale portfolio were
$35,000 at March 31, 2002 compared to gross unrealized gains of $91,000 at
December 31, 2001.

Trading account securities declined to $41,000 to $542,000 at March 31, 2002.
The decrease is attributable to stock sales in the amount of $53,000 offset by a
decline in unrealized losses in the portfolio of $12,000.

Mortgage-backed securities available for sale decreased by $393,000 to $2.6
million at March 31, 2002. The decrease is due to prepayments and amortization
of $380,000 and a decrease in unrealized gains of $13,000. Gross unrealized
gains in the available for sale portfolio were $111,000 at March 31, 2002
compared to gross unrealized gains of $124,000 at December 31, 2001.

The balance of loans receivable at March 31, 2002 amounted to $113.8 million,
compared to $114.5 million at December 31, 2001, a decline of $696,000. The Bank
originated both residential and non-residential loans of $8.4 million and
purchased loans totaling $2.1 million during the three month period ended March
31, 2002, compared to $2.8 million of originations and $5.7 million of purchases
during the

                                       10


prior year period. Offsetting originations and purchases were amortization and
prepayments totaling $11.1 million and $6.1 million for the three-month periods
ended March 31, 2002 and 2001. The Company continues to remain focused on an
aggressive lending efforts, however, the declines in long-term interest rates
have led to a higher level of mortgage prepayments resulting in flat loan
growth.

Liabilities, other than trust preferred securities, increased from $129.9
million at December 31, 2001, to $131.1 million at March 31, 2002, an increase
of $1.2 million, or .9%. The primary reason for the increase in total
liabilities was an increase in deposit accounts. Deposits increased by $1.8
million, to $104.0 million at March 31, 2002. The increase is primarily due to
the Company's aggressive competitive certificate rate pricing. Borrowed money,
which consists of FHLB of Indianapolis advances, decreased during the period by
$500,000 to $23.5 million at March 31, 2002. Currently, there are $4.0 million
of FHLB advances maturing over the next twelve month period at a weighted
average rate of 4.275%.

On March 28, 2002, the Company completed an issuance of $5.0 million of trust
preferred securities. The securities were issued by a special purpose business
trust owned by the Company and sold to a pooled investment vehicle. The
securities have a maturity of 30 years and the holders will be entitled to
receive cumulative cash distributions at a variable annual rate, reset
quarterly, equal to three month LIBOR plus 3.60%. In general, the securities
will not be redeemable for five years except in the event of certain special
redemption events.

Total stockholder's equity increased by $157,000 to $11.9 million at March 31,
2002 from the balance at December 31, 2001. This increase was due to net income
of $236,000, normal amortization of ESOP benefits of $10,000 offset by the
payment of dividends on common stock of $48,000 and a decline in net unrealized
gain on securities available for sale in the amount of $41,000. The Company is
no longer subject to regulatory limitations on stock repurchases and intends,
depending on prevailing market conditions, to continue modest repurchases of
stock.

COMPARISON OF OPERATING RESULTS FOR THE QUARTERS ENDED MARCH 31, 2002 AND 2001

NET INCOME

The Company's net income for the three months ended March 31, 2002 was $236,000,
an increase of $44,000 compared to the three months ended March 31, 2001. This
increase was due to an increase in net interest income of $265,000 offset by an
increase in the provision for loan losses of $118,000, a decrease in
non-interest income of $48,000, an increase in non-interest expense of $25,000
and an increase in income taxes of $30,000.

                                       11


INTEREST INCOME

Total interest income decreased $184,000 or 7.5%, for the three months ended
March 31, 2002 compared to the prior year as a result of a 68 basis point
decline in the average yield, offset by a $1.9 million increase in the average
volume of interest earning assets. For the three months ended March 31, 2002 and
2001 the Company's average yield on interest earning assets was 6.99% and 7.67%,
respectively, while the Company's average interest earning assets were $130.2
million and $128.3 million. The decrease in yield is primarily attributable to a
decline in the yield on loans receivable due to prepayments of high interest
rate loans and a high volume of refinancing at lower interest rates. The higher
volume is primarily due to interest-bearing deposits that remained higher than
normal due to high loan prepayments during the first quarter. Interest income
from loans decreased $143,000 as a result of a 49 basis point decline to 7.39%
in the average yield on loan receivable.

INTEREST EXPENSE

Total interest expense decreased $449,000 to $1.2 million for the first quarter
of 2002, due to a 149 basis point decrease in the average cost of
interest-bearing liabilities compared to the prior year quarter, offset by a
$1.7 million increase in average interest-bearing liabilities. For the three
months ended March 31, 2002 and 2001, the Company's average cost on
interest-bearing liabilities was 3.85% and 5.34%, respectively, while average
interest-bearing liabilities were $129.6 million and $125.2 million.

Interest on deposits decreased by $310,00 to $920,000, as a result of a 161
basis point decrease in average cost offset in part by an increase of $8.3
million in the average balance in deposits. The decrease in the average cost of
deposits is primarily due to the downward repricing of maturing certificates of
deposit during the last twelve months, as well as reductions in interest rates
paid on the Bank's core deposit products. The growth in average deposits is
attributable to an increase in certificate of deposit balances.

Interest on borrowings decreased $139,000 to $301,000, as a result of a 74 basis
point decrease in average cost and a $6.5 million decrease in the average
balance. The decrease in the average rates has been due to maturing higher rate
FHLB of Indianapolis advances that have been refinanced with lower coupons or
paid off. Slower growth in loans receivable balances due to higher prepayments,
as well as increased deposit balances has enabled the Bank to repay maturing
FHLB advances as they matured.

                                       12


PROVISION FOR LOAN LOSSES.

The determination of the allowance for loan losses involves material estimates
that are susceptible to significant change in the near term. The allowance for
loan losses is maintained at a level deemed adequate to provide for probable
accrued losses through charges to operating expense. The allowance is based upon
past loss experience and other factors, which, in management's judgement,
deserve current recognition in estimating losses. Such other factors considered
by management include growth and composition of the loan portfolio, the
relationship of the allowance for losses to outstanding loans, and economic
conditions.

A provision for loan losses of $153,000 was recorded during the three months
ended March 31, 2002 compared to $35,000 for the 2001 three month period. There
were no changes is estimation method or assumptions that impacted the provision
for loan loss during the quarter. The increase in the loan loss provision during
the current quarter relates to the possible impairment of approximately $920,000
in medical leases previously purchased by the Bank and serviced by a third
party. The Company has recently acquired information indicating that the
servicer of these medical leases may have diverted funds on early prepayments.
The Bank has attempted to contact the underlying debtors to verify balances and
request that future payments be sent directly to the Bank. Based upon the best
available information to date, the Board has estimated a possible loss from the
above of approximately $300,000. The Board will review all options in its
efforts to protect the Company's interest in these assets, and has authorized
the establishment of a specific valuation reserve against these loans in the
same amount. The Board believes that the total general loan loss allowance of
$557,000 on total net loans of $113.8 million at March 31, 2002, is adequate
given our local economic conditions, the level of impaired and non-performing
loans, and the composition of the loan portfolio. At March 31, 2002, the Company
was aware of no regulatory directives or suggestions that the Company make
additional provisions for losses on loans.

The Bank will continue to review its allowance for probable accrued loan losses
and make future provisions as economic and regulatory conditions dictate.
Although the Bank maintains its allowance for loan losses at a level that it
considers adequate to provide for probable accrued losses, there can be no
assurance that future losses will not exceed estimated amounts or that
additional provisions for loan losses will not be required in future periods.


NON-INTEREST INCOME

The Company's non-interest income decreased during the quarter by $48,000 to
$260,000 compared to $308,000 recorded in the 2001 quarter. The decrease in
non-interest income is primarily attributable to a decline in commission income
of $31,000 on the sale of financial products as well as a loss on the sale of
real estate owned properties in the amount of $28,000. These declines were
offset by higher fee

                                       13


income from deposit account products, primarily related to an increased volume
of transactions in the amount of $14,000 and higher loan related fees and
charges of $15,000. In addition, the Company also recorded reduced unrealized
gains on the trading portfolio of $36,000 which was offset by a $22,000 realized
gain on the sale of trading account securities during the current quarter. The
Company also recorded a loss of $26,000 during the first quarter of 2002 as
compared to a loss of $20,000 reported in the year ago period, related to an
investment in a low-income housing venture. As a result of this investment, the
Company recorded an offsetting $35,000 in federal income tax credits during both
periods which resulted in the reduction of the Company's effective income tax
rate.

NON-INTEREST EXPENSE.

The Company's non-interest expense increased $25,000 to $846,000 for the three
months ended March 31, 2002 compared to $821,000 for the three months ended
March 31, 2001. Compensation and benefits expense increased by $19,000 in the
current quarter due to normal compensation increases. In addition, advertising
costs increased by $5,000 primarily due to increased spending related to deposit
account promotions.

INCOME TAXES.

For the three months ended March 31, 2002, income tax expense totaled $80,000,
or an effective tax rate of 25.3%, compared to $50,000, or an effective tax rate
of 20.5%, for the three months ended March 31, 2001. Both periods were
positively impacted by the recognition of approximately $35,000 in low-income
housing tax credits provided through an investment in a limited partnership
organized to build, own and operate a 56 unit low-income housing apartment
complex.

                           REGULATION AND SUPERVISION
                           --------------------------

As a federally chartered savings bank, the Bank's deposits are insured up to the
applicable limits by the Federal Deposits Insurance Corporation ("FDIC"). The
Bank is a member of the Federal Home Loan Bank ("FHLB") of Indianapolis, which
is one of the twelve regional banks for federally insured savings institutions
comprising the FHLB system. The Bank is regulated by the Office of Thrift
Supervision ("OTS") and the FDIC. The Bank is further regulated by the Board of
Governors of the Federal Reserve System as to reserves required to be maintained
against deposits and certain other matters. Such regulation and supervision
establishes a comprehensive framework of activities in which an institution can
engage and is intended primarily for the protection of the insurance fund and
depositors. The regulatory structure also gives the regulatory authorities
extensive discretion in connection with their supervisory and enforcement
activities. Any change in such regulation, whether by the OTS, the FDIC or
Congress could have a material impact on the Company and its operations.

                                       14


CAPITAL STANDARDS

     Savings associations must meet three capital requirements: core and
tangible capital to total assets ratios as well as a regulatory capital to total
risk-weighted assets ratio.

     CORE CAPITAL REQUIREMENT

     The core capital requirement, or the required "leverage limit", currently
requires a savings institution to maintain core capital of not less than 3% of
adjusted total assets. For the Bank, core capital generally includes common
stockholders' equity (including retained earnings), and minority interests in
the equity accounts of fully consolidated subsidiaries, less intangibles other
than certain servicing rights. Investments in and advances to subsidiaries
engaged in activities not permissible for national banks are also required to be
deducted in computing core total capital.

     TANGIBLE CAPITAL REQUIREMENT

     Under OTS regulation, savings institutions are required to meet a tangible
capital requirement of 1.5% of adjusted total assets. Tangible capital is
defined as core capital less any intangible assets, plus purchased mortgage
servicing rights in an amount includable in core capital.

     RISK-BASED CAPITAL REQUIREMENT

     The risk-based capital requirement provides that savings institutions
maintain total capital equal to not less than 8% of total risk-weighted assets.
For purposes of the risk-based capital computation, total capital is defined as
core capital, as defined above, plus supplementary capital, primarily general
loan loss reserves (limited to a maximum of 1.25% of total risk-weighted
assets.) Supplementary capital included in total capital cannot exceed 100% of
core capital.

                                       15


                               CAPITAL REQUIREMENT

At March 31, 2002, the Bank was in compliance with all of its capital
requirements as follows:

                                             March 31, 2002                    December 31, 2001
                                      -----------------------------      -----------------------------
                                                       Percent of                         Percent of
                                          Amount         Assets              Amount         Assets
                                      -------------   -------------      -------------   -------------
                                                                                    
Stockholders' equity of the Bank      $  10,147,141           6.96%      $   9,929,945           7.10%
                                      -------------   -------------      -------------   -------------

Tangible capital                         10,059,610           6.90%          9,801,506           7.01%
Tangible capital requirement              2,187,000           1.50           2,097,000           1.50
                                      -------------   -------------      -------------   -------------
Exess                                 $   7,872,610           5.40%      $   7,704,506           5.51%
                                      =============   =============      =============   =============

Core capital                             10,059,610           6.90%          9,802,506           7.01%
Core capital requirement                  4,374,000           3.00           4,193,000           3.00
                                      -------------   -------------      -------------   -------------
Excess                                $   5,685,610           3.90%      $   5,609,506           4.01%
                                      =============   =============      =============   =============

Core and supplementaray capital          10,601,488          12.52%         10,482,971          12.60%
Risk-based capital requirement            6,774,000           8.00           6,654,000           8.00
                                      -------------   -------------      -------------   -------------
Exess                                 $   3,827,488           4.52%      $   3,828,971           4.60%
                                      =============   =============      =============   =============

Total Bank assets                     $ 145,895,000                      $ 139,903,000
Adjusted total Bank assets              145,807,000                        139,774,000
Total risk-weighted assets               84,672,000                         83,176,000


A reconciliation of consolidated stockholders' equity of the bank for financial
reporting purposes to capital available to the Bank to meet regulatory capital
requirements is as follows:

                                           March 31, 2002     December 31, 2001
                                           --------------     -----------------

Stockholders' equity of the Bank           $   10,147,141      $    9,929,945
Regulatory capital adjustment
  for available for sale securities               (87,531)           (128,439)
                                           --------------      --------------

     Tangible and core capital             $   10,059,610      $    9,801,506
General loan loss reserves                        556,878             696,465
Direct equity investments                         (15,000)            (15,000)
                                           --------------      --------------

    Core and supplementary capital         $   10,601,488      $   10,482,971
                                           ==============      ==============

                                       16


                              NON-PERFORMING ASSETS
                              ---------------------

     The following table sets forth the amounts and categories of non-performing
assets in the Company's portfolio. Loans are reviewed monthly and loan whose
collectibility is doubtful is placed on non-accrual status. Loans are placed on
non-accrual status when principal and interest is 90 days or more past due,
unless, in the judgement of management, the loan is well collateralized and in
the process of collection. Interest accrued and unpaid at the time a loan is
placed on non-accrual status is charged against interest income. Subsequent
payments are either applied to the outstanding principal balance or recorded as
interest income, depending on the assessment of the ultimate collectibility of
the loan. Restructured loans include troubled debt restructuring (which involved
forgiving a portion of interest principal on any loans or making loans at a rate
materially less than the market).


                                        March 31,              December 31,
                                          2002                    2001
                                 ----------------------   ---------------------
                                 (Dollars in thousands)   (Dollars in thousands)

Non- accruing loans:
     One to four family                       621                   714
     Multi- family                            ---                   ---
     Non- residential                         464                   463
     Commercial Business                     *931                    66
     Construction                             ---                   ---
     Consumer                                  30                    13
                                        ---------             ---------
Total                                        2046                  1256
                                        ---------             ---------

Foreclosed assets:
     One to four family                       ---                   191
     Multi-family                             ---                   ---
     Non-residential                          ---                   ---
     Construction                             ---                   ---
     Consumer                                 ---                   ---
                                        ---------             ---------
Total                                           0                   191
                                        ---------             ---------

Total non- performing assets                 2046                  1447
                                        =========             =========

Total as a percentage of total assets       1.38%                 1.02%


*Includes commercial leases discussed under the heading "Provision for Loan
Losses."

                                       17


For the three months period ended March 31, 2002, gross interest, which would
have been recorded, had the non-accruing loans been current in accordance with
their original terms amounted to $19,000.

In addition to the non-performing assets set forth in the table above, as of
March 31, 2002, there were no loans with respect to which known information
about the possible credit problems of the borrowers or the cash flows of the
security properties have caused management to have concerns as to the ability of
the borrowers to comply with present loan repayment terms and which may result
in the future inclusion of such items in the non-performing asset categories.

Management has considered the Company's non-performing and "of concern" assets
in establishing its allowance for loan losses.

                         LIQUIDITY AND CAPITAL RESOURCES
                         -------------------------------

The Company's principal sources of funds are cash dividends paid by the Bank and
liquidity generated by investments or borrowings. The Company's principal uses
of funds are cash dividends to shareholders as well as investment purchases and
stock repurchases with excess cash flow. During the three months ended March 31,
2002, the Company did not repurchase any stock.

The Bank's principal sources of funds are deposits, advances from the FHLB of
Indianapolis, principal repayments on loans and mortgage-backed securities,
proceeds from the sale or maturity of investment securities and funds provided
by operations. While scheduled loan and mortgage-backed securities amortization
and maturing investment securities are a relatively predictable source of funds,
deposit flows and loan and mortgage-backed securities prepayments are greatly
influenced by economic conditions, the general level of interest rates and
competition. The Bank utilizes particular sources of funds based on comparative
costs and availability. The Bank generally manages the pricing of its deposits
to maintain a steady deposit balance, but has from time to time decided to pay
rates on deposits as high as its competition, and when necessary, to supplement
deposits with longer term and/or less expensive alternative sources of funds.

During the three months ended March 31, 2002, the Bank originated and purchased
loans totaling $11.0 million compared with $8.4 million during the same period a
year ago. The Bank has outstanding commitments to originate loans of $2.6
million and unused lines of credit issued to third parties totaling $4.2
million. At March 31, 2002, the Company believes it has sufficient cash to fund
its outstanding commitments or will be able to obtain the necessary funds from
outside sources to meet its cash requirements.

                                       18


                               RECENT DEVELOPMENTS
                               -------------------

     On April 24, 2002 the Company declared a cash dividend of $.06 per share,
payable on May 17, 2002 to shareholders of record on May 3, 2002.


     PART 11 - OTHER INFORMATION


Item 1.  LEGAL PROCEEDINGS
         -----------------

                  From time to time, the Bank is a party to legal proceedings in
                  the ordinary course of business, wherein it enforces its
                  security interest. The Company and the Bank are not engaged in
                  any legal proceedings of a material nature at the present
                  time.

Item 2.  CHANGES IN SECURITIES
         ---------------------

                  None.

Item 3.  DEFAULTS UPON SENIOR SECURITIES
         -------------------------------

                  None.



Item 4.  OTHER INFORMATION
         -----------------

                  Not applicable.

Item 5.  EXHIBITS AND REPORTS ON FORM 8-K
         --------------------------------

                  (a)      Computation of earnings per share (Exhibit 11 filed
                           herewith)

                  (b)      The Company filed Form 8-K dated March 28, 2002
                           attaching it press release announcing the sale of
                           $5.0 million of Trust Preferred Securities.

                                       19


                                   SIGNATURES

     Pursuant to the requirements of Section 13 and 15 (d) 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.

                              AMB FINANCIAL CORP.
                              ------------------
                              Registrant


Date: April 24, 2002

                              By:   Clement B. Knapp, Jr.
                                 -----------------------------------------------
                                    President and Chief Executive Officer
                                    (DULY AUTHORIZED REPRESENTATIVE)



                              By:   Daniel T. Poludniak
                                 -----------------------------------------------
                                    Vice President and Chief Financial Officer
                                    (PRINCIPAL FINANCIAL AND ACCOUNTING OFFICER)



                                       20


                                INDEX TO EXHIBIT
                                ----------------

     Exhibit No.                                                      Page No.
     ----------                                                       -------

     11           Statement re: Computation of Earnings Per Share        22


























                                       21