SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

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

                                   FORM 10-QSB/A

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

         For the quarterly period ended September 30, 2002

                         Commission File Number 0-22790

                         STATEFED FINANCIAL CORPORATION
- --------------------------------------------------------------------------------
        (Exact name of small business issuer as specified in its charter)

              Delaware                                      42-1410788
  ---------------------------------              -------------------------------
     (State of other jurisdiction                (I.R.S. Employer Identification
  of incorporation or organization)                      or Number)

                   13523 University Avenue, Clive, Iowa 50325
- --------------------------------------------------------------------------------
                    (Address of principal executive offices)

                                 (515) 223-8484
- --------------------------------------------------------------------------------
                           (Issuer's telephone number)

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

     State the number of Shares outstanding of each of the issuer's classes of
common equity, as the latest date:

     As of November 7, 2002, there were 1,278,870 shares of the Registrant's
common stock issued and outstanding.

                 Transitional Small Business Disclosure Format:
                                 Yes [ ] No [X]

                                       1



                            EXPLANATION OF AMENDMENT

     The purpose of this amendment is to correct a typographical error in the
item "Other assets" for September 30, 2002 on the Consolidated Statements of
Financial Condition and a typographical error in the item "Net income" for
September 30, 2002 on the Consolidated Statements of Operation both disclosed
under Part I, Item 1. The errors were created in the process of preparing the
report for electronic filing with the Securities and Exchange Commission.
















                                       2


PART I. - CONSOLIDATED FINANCIAL INFORMATION

ITEM 1.  FINANCIAL STATEMENTS



                                              STATEFED FINANCIAL CORPORATION
                                      CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                                           September 30, 2002 and June 30, 2002
                                                        (Unaudited)

                                      ASSETS
                                                                       SEPTEMBER 30, 2002         JUNE 30, 2002
                                                                                            
Cash and amounts due from depository institutions                      $        7,288,305         $      3,114,682
Investments in certificates of deposit                                             99,000                   99,000
Investment securities available for sale                                        1,259,317                1,323,918
Loans receivable, net                                                          85,993,764               84,771,507
Real estate held for sale, net                                                    540,500                  540,500
Property acquired in settlement of loans                                          572,582                  364,622
Office property and equipment, net                                              3,448,822                3,405,720
Federal Home Loan Bank stock, at cost                                           1,762,200                1,762,200
Accrued interest receivable                                                       563,503                  572,414
Deferred income taxes                                                             142,046                  142,046
Other assets                                                                      324,728                  308,632
                                                                       ------------------         ----------------
        TOTAL ASSETS                                                   $      101,994,767               96,405,241
                                                                       ==================         ================

       LIABILITIES AND STOCKHOLDERS' EQUITY

Liabilities:
Deposits                                                                     $ 73,511,315             $ 66,901,147
Advances from Federal Home Loan Bank                                           14,000,000               14,000,000
Advances from borrowers for taxes and insurance                                         -                  351,422
Accrued interest payable                                                            1,724                  174,921
Dividends payable                                                                 127,887                  127,887
Income taxes:current and deferred                                                  68,107                  305,231
Other liabilities                                                                 216,726                  349,063
                                                                       ------------------         ----------------

        TOTAL LIABILITIES                                                      87,925,759               82,209,671
                                                                       ------------------         ----------------

Stockholders' equity:
Common stock                                                                       17,810                   17,810
Additional paid-in capital                                                      8,540,662                8,527,873
Unearned compensation - Employee Stock Ownership Plan                             (71,556)                 (85,575)
Accumulated other comprehensive income - unrealized gains (losses)
 on investment securities available for sale, net of deferred taxes                (2,027)                  27,521
Treasury stock                                                                 (5,172,468)              (5,172,468)
Retained earnings - substantially restricted                                   10,756,587               10,880,409
                                                                       ------------------         ----------------

   TOTAL STOCKHOLDERS' EQUITY                                                  14,069,008               14,195,570
                                                                       ------------------         ----------------

   TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                               $ 101,994,767             $ 96,405,241
                                                                       ==================         ================


                                       3



                         STATEFED FINANCIAL CORPORATION
                      CONSOLIDATED STATEMENTS OF OPERATION
                 FOR THE THREE MONTH PERIODS ENDED SEPTEMBER 30,
                          2002 AND SEPTEMBER 30, 2001
                                   (Unaudited)



                                                -------------    -------------
                                                     2002             2001
                                                -------------    -------------
                                                           
Interest Income:
Loans                                           $   1,648,471    $   1,845,983
Investments & other                                    35,150          104,303
                                                -------------    -------------
    Total interest income                           1,683,621        1,950,286

Interest Expense:
Deposits                                              675,369          853,512
Borrowings                                            197,289          355,821
                                                -------------    -------------
    Total interest expense                            872,658        1,209,333

Net interest income                                   810,963          740,953
Provision for loan losses                             103,076           24,000
                                                -------------    -------------

Net interest income after
  provision for loan losses                           707,887          716,953

Non-interest Income:
Real estate operations                                 12,755          127,810
Other                                                  58,074           28,747
                                                -------------    -------------
    Total non-interest income                          70,829          156,557

Non-interest Expense:
Salaries and benefits                                 373,922          325,787
Real estate operations                                      -           80,996
Occupancy and equipment                               169,966           74,631
FDIC premiums and OTS assessments                      10,930            9,407
Data processing                                        42,630           33,064
Other                                                 200,963          139,013
                                                -------------    -------------
    Total non-interest expense                        798,411          662,898
                                                -------------    -------------

Income before income taxes                            (19,695)         210,612

Income tax expense (benefit)                          (23,760)          67,240
                                                -------------    -------------
Net income                                      $       4,065    $     143,372
                                                =============    =============

Basic earnings per share                        $           -    $        0.11
Diluted earnings per share                                  -             0.11

Dividends declared per common share             $        0.10    $        0.10


                                       4



                         STATEFED FINANCIAL CORPORATION
                      CONSOLIDATED STATEMENTS OF OPERATION
                 FOR THE THREE MONTH PERIODS ENDED SEPTEMBER 30,
                          2002 AND SEPTEMBER 30, 2001
                                   (Unaudited)



                                                   -----------------------------------
                                                         2002               2001
                                                   ---------------     ---------------
                                                                  
Net income                                          $       4,065       $      95,732

Other comprehensive income (loss),

     net of tax:

     Net change in unrealized gains (losses)              (29,548)             45,326
                                                   ---------------     ---------------

Comprehensive income (loss)                         $     (25,483)      $     141,058
                                                   ===============     ===============











                                       5





                                   STATEFED FINANCIAL CORPORATION
                           CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                            FOR THE THREE MONTH PERIOD SEPTEMBER 30, 2002
                                             (UNAUDITED)

                                                                                           
Balance - June 30, 2002                                                                       $ 14,195,570

Net change in accumulated other comprehensive income--unrealized
gain (loss) on investment securities available for sale, net of deferred income taxes              (29,548)

Dividends declared                                                                                (127,887)

ESOP common stock released for allocation                                                           26,808

Net income                                                                                           4,065
                                                                                             --------------
Balance - September 30, 2002                                                                  $ 14,069,008
                                                                                             ==============






                                       6






                                            STATEFED FINANCIAL CORPORATION
                                        CONSOLIDATED STATEMENTS OF CASH FLOWS
                       FOR THE THREE MONTH PERIODS ENDED SEPTEMBER 30, 2002 AND SEPTEMBER 30, 2001
                                                        (UNAUDITED)

CASH FLOWS FROM OPERATING ACTIVITIES                                         SEPTEMBER 30,        SEPTEMBER 30,
                                                                                 2002                  2001
                                                                             -------------        -------------
                                                                                            
Net income                                                                   $       4,065        $     143,372

Adjustments to reconcile net income to net cash
provided (used) by operating activities:

Depreciation                                                                        53,776               32,579
Amortization of ESOP                                                                26,808               25,685
Deferred loan fees                                                                   6,487               (6,900)
Provision for losses on loans                                                      103,076               (7,216)
Change in:
     Accrued interest receivable                                                     8,911               30,574
     Other assets                                                                  (16,097)               5,833
     Accrued interest payable                                                     (173,197)              76,471
     Current and deferred income tax liability                                    (237,124)              66,377
     Other liabilities                                                            (132,337)                (567)
                                                                             -------------        -------------
     NET CASH FLOWS PROVIDED (USED) BY OPERATING ACTIVITIES                       (355,632)             366,208

CASH FLOWS FROM INVESTING ACTIVITIES
Investment in certificates of deposit                                                    -                   74
Proceeds from sale or maturity of available-for-sale investment securities               -                   34
Net (increase) decrease in loans outstanding                                    (1,296,766)           1,020,992
Investment in real estate acquired in settlement of loans                         (207,960)           1,276,679
Purchase of office property and equipment                                          (96,878)              23,401
                                                                             -------------        -------------
     NET CASH FLOWS PROVIDED (USED) BY INVESTING ACTIVITIES                     (1,601,604)           2,321,180

CASH FLOWS FROM FINANCING ACTIVITIES
Net increase in deposits                                                         6,610,168            3,668,953
Repayment of advances from the Federal Home Loan Bank                                    -           (8,685,149)
Net decrease in advances from borrowers                                           (351,422)            (395,032)
Dividends paid                                                                    (127,887)            (127,633)
Purchase of treasury stock                                                               -               10,300
                                                                             -------------        -------------
     NET CASH FLOWS PROVIDED (USED) BY FINANCING ACTIVITIES                      6,130,859           (5,528,561)
                                                                             -------------        -------------

CHANGE IN CASH AND CASH EQUIVALENTS                                              4,173,623           (2,841,173)

CASH AND CASH EQUIVALENTS, beginning of period                                   3,114,682            7,278,551
                                                                             -------------        -------------

CASH AND CASH EQUIVALENTS, end of period                                     $   7,288,305        $   4,437,378
                                                                             =============        =============




                                       7



                                   SIGNATURES

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

                                         STATEFED FINANCIAL CORPORATION
                                         Registrant


Date:   November 18, 2002                  /s/ Randall C. Bray
     -----------------------------            ----------------------------------
                                              Randall C. Bray
                                              Chairman and President



Date:   November 18, 2002                  /s/ Andra K. Black
     -----------------------------            ----------------------------------
                                              Andra K. Black
                                              Executive Vice President and CFO










                                       8



                            CERTIFICATION PURSUANT TO
                  SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Randall C. Bray, certify that:

     1.   I have reviewed this quarterly report on Form 10-QSB/A of StateFed
          Financial Corporation;

     2.   Based on my knowledge, this quarterly report does not contain any
          untrue statement of a material fact or omit to state a material fact
          necessary to make the statements made, in light of the circumstances
          under which such statements were made, not misleading with respect to
          the period covered by this quarterly report;

     3.   Based on my knowledge, the financial statements, and other financial
          information included in this quarterly report, fairly represent in all
          material respects the financial condition, results of operations and
          cash flows of the registrant as of, and for, the periods presented in
          this quarterly report;

     4.   The registrant's other certifying officers and I are responsible for
          establishing and maintaining disclosure controls and procedures (as
          identified in Exchange Act Rules 13a-14 and 15d-14) for the registrant
          and have:
          a.   designed such disclosures controls and procedures to ensure that
               material information relating to the registrant, including its
               consolidated subsidiaries, is made known to us by others within
               those entities, particularly during the period in which this
               quarterly report is being prepared.
          b.   evaluated the effectiveness of the registrant's disclosure
               controls and procedures as of a date within 90 days prior to the
               filing date of this quarterly report (the "Evaluation Sate"); and
          c.   presented in this quarterly report our conclusions about the
               effectiveness of the disclosure controls and procedures based on
               our evaluation as of the Evaluation Date;
     5.   The registrant's other certifying officers and I have disclosed, based
          on our most recent evaluation, to the registrant's auditors and the
          audit committee of the registrant's board of directors (or persons
          performing the equivalent functions):
          a.   all significant deficiencies in the design or operation of
               internal controls which could adversely affect the registrant's
               ability to record, process, summarize and report financial data
               and have identified for the registrant's auditors any material
               weaknesses in internal controls; and
          b.   any fraud, whether or not material, that involves management or
               other employees who have a significant role in the registrant's
               internal controls; and
     6.   The registrant's other certifying officers and I have indicated in
          this quarterly report whether there were significant changes in
          internal controls or in other factors that could significantly affect
          internal controls subsequent to the date of our most recent
          evaluation, including any corrective actions with regard to
          significant deficiencies and material weaknesses.

By: /s/ Randall C. Bray
    -------------------
Name: Randall C. Bray
Chairman of the Board and President
November 18, 2002

                                       9


                            CERTIFICATION PURSUANT TO
                  SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Andra K. Black, certify that:

     7.   I have reviewed this quarterly report on Form 10-QSB/A of StateFed
          Financial Corporation;

     8.   Based on my knowledge, this quarterly report does not contain any
          untrue statement of a material fact or omit to state a material fact
          necessary to make the statements made, in light of the circumstances
          under which such statements were made, not misleading with respect to
          the period covered by this quarterly report;

     9.   Based on my knowledge, the financial statements, and other financial
          information included in this quarterly report, fairly represent in all
          material respects the financial condition, results of operations and
          cash flows of the registrant as of, and for, the periods presented in
          this quarterly report;

     10.  The registrant's other certifying officers and I are responsible for
          establishing and maintaining disclosure controls and procedures (as
          identified in Exchange Act Rules 13a-14 and 15d-14) for the registrant
          and have:
          a.   designed such disclosures controls and procedures to ensure that
               material information relating to the registrant, including its
               consolidated subsidiaries, is made known to us by others within
               those entities, particularly during the period in which this
               quarterly report is being prepared.
          b.   evaluated the effectiveness of the registrant's disclosure
               controls and procedures as of a date within 90 days prior to the
               filing date of this quarterly report (the "Evaluation Sate"); and
          c.   presented in this quarterly report our conclusions about the
               effectiveness of the disclosure controls and procedures based on
               our evaluation as of the Evaluation Date;
     11.  The registrant's other certifying officers and I have disclosed, based
          on our most recent evaluation, to the registrant's auditors and the
          audit committee of the registrant's board of directors (or persons
          performing the equivalent functions):
          c.   all significant deficiencies in the design or operation of
               internal controls which could adversely affect the registrant's
               ability to record, process, summarize and report financial data
               and have identified for the registrant's auditors any material
               weaknesses in internal controls; and
          d.   any fraud, whether or not material, that involves management or
               other employees who have a significant role in the registrant's
               internal controls; and
     12.  The registrant's other certifying officers and I have indicated in
          this quarterly report whether there were significant changes in
          internal controls or in other factors that could significantly affect
          internal controls subsequent to the date of our most recent
          evaluation, including any corrective actions with regard to
          significant deficiencies and material weaknesses.

By: /s/ Andra K. Black
    ------------------
Name: Andra K. Black
Chief Financial Officer and Executive Vice President
November 18, 2002

                                       10