---

|[ 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                                          
|[    ] | TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934     
|       | For the transition period from ____________ to _____________.                          

---

|Delaware
	(State or other jurisdiction of incorporation or organization)    |  | 34-1870418
	(I.R.S. Employer Identification No.)
|--------------------------------------------------------------------------- |  | ------------------------------------------------
|                                                                            |  |                                                 
|55 North Main Street, Niles, Ohio
	(Address of principal executive offices) |  | 44446
	(Zip Code)                               

|                                                                                                       | March 31,
2002 | December 31,
 2001
|------------------------------------------------------------------------------------------------------ | -------------- | ------------------
|                                                                                                       | (Unaudited)    |                   
|ASSETS                                                                                                 |                |                   
|Cash and cash equivalents:                                                                             |                |                   
|Noninterest bearing                                                                                    | $ 1,428        | $ 1,167           
|Interest bearing                                                                                       | 6,823          | 5,080             
|Total cash and equivalents                                                                             | 8,251          | 6,247             
|                                                                                                       |                |                   
|Securities available for sale - at market                                                              | 37,836         | 39,080            
|Securities to be held to maturity - at cost                                                            | 7,208          | 8,866             
|Loans receivable, net of allowance for loan losses at $706 and $676                                    | 39,608         | 39,508            
|Accrued interest receivable                                                                            | 687            | 735               
|Federal Home Loan Bank stock, at cost                                                                  | 1,016          | 1,005             
|Real estate investment, limited partnership - at equity                                                | 187            | 208               
|Prepaid expenses and other assets                                                                      | 178            | 108               
|Prepaid federal income taxes                                                                           | -              | 2                 
|Deferred federal income tax asset                                                                      | 197            | -                 
|Premises and equipment, at cost less accumulated depreciation                                          | 348            | 348               
|TOTAL ASSETS                                                                                           | $95,516        | $96,107           
|                                                                                                       |                |                   
|LIABILITIES                                                                                            |                |                   
|                                                                                                       |                |                   
|Deposits                                                                                               | $57,364        | $57,061           
|Accrued interest payable                                                                               | 158            | 173               
|Accounts payable and other liabilities                                                                 | 1,204          | 1,240             
|Federal Home Loan Bank advances                                                                        | 19,500         | 19,500            
|Federal income tax payable                                                                             | 44             | -                 
|Deferred federal income tax liability                                                                  | -              | 167               
|TOTAL LIABILITIES                                                                                      | 78,270         | 78,141            
|                                                                                                       |                |                   
|SHAREHOLDERS' EQUITY                                                                                   |                |                   
|                                                                                                       |                |                   
|                                                                                                       |                |                   
|Preferred stock, $.01 par value, authorized 500,000 shares;   none outstanding                         | -              | -                 
|Common stock, $.01 par value, authorized 6,000,000 shares;    1,754,411 shares issued  and outstanding | 18             | 18                
|Paid in capital                                                                                        | 6,797          | 6,797             
|Retained earnings                                                                                      | 13,503         | 13,506            
|Net unrealized gains on securities available for sale                                                  | 649            | 1,337             
|                                                                                                       |                |                   
|Common stock purchased by the Employee  Stock Ownership Plan                                           | (936)          | (935)             
|Treasury stock - 240,443 shares and 238,343 shares                                                     | (2,785)        | (2,757)           
|TOTAL SHAREHOLDERS' EQUITY                                                                             | 17,246         | 17,966            
|                                                                                                       |                |                   
|TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                                                             | $95,516        | $96,107           

|                                                   | Three Months EndedMarch 31,
|-------------------------------------------------- | ---------------------------
|                                                   | 2002                       
|                                                   |                            
|Interest income:                                   |                            
|Loans receivable:                                  |                            
|First mortgage loans                               | $ 659                      
|Consumer and other loans                           | 37                         
|Mortgage-backed and related securities             | 156                        
|Investments                                        | 554                        
|Interest-bearing deposits                          | 31                         
|TOTAL INTEREST INCOME                              | 1,437                      
|                                                   |                            
|Interest expense:                                  |                            
|Deposits                                           | 469                        
|Borrowings                                         | 220                        
|TOTAL INTEREST EXPENSE                             | 689                        
|                                                   |                            
|NET INTEREST INCOME                                | 748                        
|                                                   |                            
|Provision for loan losses                          | 30                         
|                                                   |                            
|                                                   |                            
|NET INTEREST INCOME AFTERPROVISION FOR LOAN LOSSES | 718                        
|                                                   |                            
|Noninterest income:                                |                            
|Gain (loss) on sale of securities                  | (1)                        
|Service fees and other                             | 13                         
|TOTAL NONINTEREST INCOME                           | 12                         
|                                                   |                            
|Noninterest expense:                               |                            
|Equity in loss of limited partnership              | 22                         
|General and administrative:                        |                            
|Compensation and benefits                          | 283                        
|Occupancy and equipment                            | 23                         
|Federal deposit insurance premiums                 | 3                          
|Legal and audit                                    | 44                         
|Franchise taxes                                    | 46                         
|Other operating expense                            | 67                         
|TOTAL NONINTEREST EXPENSE                          | 488                        
|                                                   |                            
|INCOME BEFORE INCOME TAXES                         | 242                        
|                                                   |                            
|Federal income taxes                               | 65                         
|NET INCOME                                         | $  177                     
|                                                   |                            
|BASIC EARNINGS PER SHARE                           | $  .13                     
|DILUTED EARNINGS PER SHARE                         | $  .13                     

|                                               | Three Months EndedMarch 31,
|---------------------------------------------- | ---------------------------
|                                               | 2002                       
|                                               |                            
|Net income                                     | $  177                     
|Other comprehensive income (loss):             |                            
|Unrealized gains (losses) on securities:       |                            
|Unrealized gains (losses) arising for period   | (1,043)                    
|Related income tax                             | (355)                      
|                                               | (688)                      
|                                               |                            
|Reclassification adjustment:                   |                            
|                                               |                            
|Gain included in net income, net of income tax | ---                        
|Other comprehensive income (loss)              | (688)                      
|                                               |                            
|COMPREHENSIVE INCOME (LOSS)                    | $ (511)                    

|                                                                                                      | Three Months Ended March 31,
|----------------------------------------------------------------------------------------------------- | ----------------------------
|                                                                                                      | 2002                        
|CASH FLOWS FROM OPERATING ACTIVITIES                                                                  | ****                        
|Net income                                                                                            | $  177                      
|Adjustments to reconcile net income to net cash provided by (used in) operating activities            | ****                        
|Deferred income taxes                                                                                 | (10)                        
|Depreciation                                                                                          | 8                           
|Amortization of deferred loan fees and costs                                                          | (5)                         
|Amortization of discounts and premiums on investments and mortgage-backed and      related securities | (5)                         
|Recognition and Retention Plan shares                                                                 | -                           
|Gain on sale of securities                                                                            | -                           
|ESOP shares allocated                                                                                 | -                           
|Equity in loss of limited partnership                                                                 | 22                          
|Provision for loan losses                                                                             | 30                          
|Federal Home Loan Bank stock dividends                                                                | (11)                        
|                                                                                                      | 206                         
|Net increase in accrued interest receivable, prepaid expenses and other assets                        | (21)                        
|Net decrease in accrued interest, accounts payable and other liabilities                              | (6)                         
|                                                                                                      |                             
|NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES                                                   | 179                         
|                                                                                                      |                             
|CASH FLOWS FROM INVESTING ACTIVITIES                                                                  | ****                        
|Proceeds from sale of securities available for sale                                                   | 502                         
|Purchase of FHLB stock                                                                                | -                           
|Purchase of securities available for sale                                                             | (3,471)                     
|Proceeds from maturity of securities held to maturity                                                 | -                           
|Proceeds from maturity of securities available for sale                                               | 3,017                       
|Proceeds from principal payments on mortgage-backed and related securities                            | 1,816                       
|Net (increase) decrease in interest-bearing deposits with banks                                       | (1,743)                     
|Net decrease (increase) in loans                                                                      | (125)                       
|Additions to premises                                                                                 | (8)                         
|NET CASH USED IN INVESTING ACTIVITIES                                                                 | (12)                        
|                                                                                                      |                             
|CASH FLOWS FROM FINANCING ACTIVITIES                                                                  |                             
|Net increase in savings accounts, MMDAs and NOW accounts                                              | 1,220                       
|Net increase (decrease) in certificates of deposits                                                   | (918)                       
|Purchase of Treasury shares                                                                           | (28)                        
|Cash dividends paid on common stock                                                                   | (180)                       
|Proceeds from FHLB advances                                                                           | -                           
|NET CASH PROVIDED BY FINANCING ACTIVITIES                                                             | 94                          
|                                                                                                      |                             
|NET INCREASE IN CASH                                                                                  | 261                         
|                                                                                                      |                             
|CASH AT BEGINNING OF PERIOD                                                                           | 1,167                       
|CASH AT END OF PERIOD                                                                                 | $1,428                      
|                                                                                                      |                             
|Cash paid during the period for:                                                                      |                             
|Interest on deposits                                                                                  | $  704                      
|Income taxes                                                                                          | $  30                       



NOTE A -- SIGNIFICANT ACCOUNTING POLICIES

The accounting and reporting policies followed by First Niles Financial, Inc. ("First Niles") are in accordance with accounting principles generally accepted in the United States of America and conform to general practices within the savings and loan industry.

The accompanying unaudited financial statements were prepared in accordance with instructions for Form 10-QSB and, therefore do not include information or footnotes necessary for a complete presentation of financial position, results of operations and cash flows in conformity with accounting principles generally accepted in the United States of America.  Management believes that all normal recurring adjustments that are necessary for a fair presentation of interim period financial information have been reflected in these financial statements.
The results of operations for the interim periods discussed herein are not necessarily indicative of the results
that may be expected for a full year.  These interim financial statements should be read in conjunction with the
consolidated financial statements and Notes included in the First Niles Financial, Inc. Annual Report on Form
10-KSB for the year ended December 31, 2001.

NOTE B -- STOCK CONVERSION

On October 26, 1998, First Niles began trading as a public company on the Nasdaq SmallCap Market.  First Niles issued 1,754,411 shares, $.01 par value common stock, at $10.00 per share, raising $15.5 million, net of shares acquired by the newly formed Employee Stock Ownership Plan (the "ESOP") and net of the costs of the conversion.  Home Federal Savings and Loan Association of Niles converted to a federal stock savings and loan association and simultaneously received proceeds of $8.5 million in exchange for all of its common stock
to First Niles.  This transaction was accounted for using historical cost in a manner similar to that in a pooling
of interests.

NOTE C -- EARNINGS PER SHARE

Basic earnings per share is computed by dividing net income by the weighted-average shares outstanding, during the period, less weighted-average shares in the ESOP that are unallocated and not committed to be released.  Diluted earnings per share reflect the potential effect of stock options and is calculated using the
treasury stock method.  At March 31, 2002 the market price of First Niles stock exceeded the exercise price of
all outstanding options; the resulting dilution, however, did not result in a reduction from basic earnings per
share, as rounded to the nearest whole cent.

The following table sets forth the computation of earnings per share for the three month periods ended March 31, 2002 and March 31, 2001 (income in thousands):

|                                            | Three Months EndedMarch 31,
|------------------------------------------- | ---------------------------
|                                            | 2002                       
|                                           
|Net income                                  | $     177                  
|Average common shares                       | 1,515,577                  
|Less average unallocated ESOP shares        | 127,583                    
|Average common shares outstanding - basic   | 1,387,994                  
|Average common shares outstanding - diluted | 1,401,782                  
|diluted                                     | $0.13                      

**General**

First Niles Financial, Inc., a Delaware corporation, was formed in July 1998 to act as the
holding company for Home Federal Saving and Loan Association of Niles upon the
completion of Home Federal's conversion from mutual to stock form.  The conversion was
completed on October 26, 1998.  All references to First Niles or Home Federal, unless
otherwise indicated, on or before October 26, 1998, refer to Home Federal before its
conversion from mutual to stock form.  References in this Form 10-QSB to "we", "us",
and "our" refer to First Niles and/or Home Federal as the context requires.

Our principal business consists of attracting retail deposits from the general public and
investing those funds primarily in permanent and construction loans secured by first
mortgages on owner-occupied, one-to-four family residences.  We also originate, to a lesser
extent, loans secured by first mortgages on non-owner-occupied one-to-four family
residences, permanent and construction commercial and multi-family real estate loans, and
consumer loans.  Excess funds are generally invested in investment securities and mortgage-backed and related securities.  Additionally, we borrow funds from the FHLB and reinvest
the proceeds in investment securities at favorable interest rate spreads.

The following discussion compares our consolidated financial condition at March 31, 2002
to December 31, 2001 and the results of operations for the three month period ended March
31, 2002 with the same period ended March 31, 2001.  This discussion should be read in
conjunction with the consolidated financial statements and footnotes included herein.

******Changes in Financial Condition from March 31, 2002 to December 31, 2001**

Total assets decreased by $591,000, or 0.6%, to $95.5 million at March 31, 2002 from $96.1
million at December 31, 2001.  This decrease was primarily reflected in a $2.9 million
decrease in total securities, partially offset by a $2.0 million increase in cash and cash
equivalents.   The increase in cash and cash equivalents is expected to be temporary, at least
until suitable investment alternatives arise.

The aforementioned decrease in assets was primarily related to a $719,000 decrease in
shareholders' equity, partially offset by a $129,000 increase in total liabilities.  Deposits
increased $303,000 during this time period.  The increase in deposits was comprised of a
$1.2 million increase in savings accounts and NOW accounts, partially offset by a decline of
$918,000 in certificates of deposit.

Shareholders' equity at March 31, 2002 was $17.2 million, a $719,000, or 4.0% decrease
from December 31, 2001.  The decrease in shareholders' equity, was primarily the result of
a $688,000 decrease in net unrealized gains on securities available for sale, the payment of
$180,000 in common stock dividends, and a $28,000 increase in treasury stock.  The
company repurchased 2,100 of its shares during the period at an average price of $13.27.
Book value per share was $11.39 at March 31, 2002, compared to $11.85 at December 31,
2001.  The dividend paid during the quarter was equivalent to $0.13 per common share.   At
March 31, 2002 and December 31, 2001, there were 1,513,968 and 1,516,068 shares of
common stock outstanding, respectively.

Nonperforming loans, consisting of nonaccruing loans and loans delinquent more than 90
days, totaled $1.1 million at March 31, 2002, or 1.1% of total assets, compared to $1.4
million, or 1.5% of total assets as of December 31, 2001.  The allowance for loan losses was
$706,000 at March 31, 2002, representing coverage of 66.8% of non-performing loans and
1.8% of net loans receivable.  At December 31, 2001, the allowance for loan losses
represented coverage of 48.1% of nonperforming loans and 1.7% of net loans receivable.
Management believes that the current level of the allowance for loan losses remains adequate
to absorb losses resulting from uncollectible loans.  At March 31, 2002 we had $40,000 in
foreclosed assets as compared to $53,000 at December 31, 2001.

**Results of Operations for the Three-Month Period Ended March 31, 2002**

*********General.*****Our results of operations depend primarily on our net interest income, which is
determined by (i) the difference between interest earned on interest-earning assets, consisting
primarily of mortgage loans, collateralized mortgage obligations, other investments and
interest-bearing deposits in other institutions, and interest expense on interest-bearing
liabilities, primarily deposits and borrowings, and (ii) the relative amounts of our
interest-earning assets and interest-bearing liabilities.  The level of non-interest income, such
as fees received from customer deposit account service charges and gains on sales of
investments, and the level of non-interest expense, such as federal deposit insurance
premiums, salaries and benefits, office occupancy costs, and data processing costs, also
affect our results of operations.  Finally, our results of operations may also be affected
significantly by general economic and competitive conditions, particularly changes in market
interest rates, government policies and actions of regulatory authorities, all of which are
beyond our control.****

***Net Income.*****For the three months ended March 31, 2002, First Niles recorded net income of
$177,000.  This net income resulted in an annualized return on average assets of 0.74% as
compared to 0.29% in the same period one year ago.  The annualized return on
shareholders' equity for the three months ended March 31, 2002 was 3.94% compared to
1.24% for the three months ended March 31, 2001.  Net income increased by $119,000, or
205.2%, for the three months ended March 31, 2002 as compared to the respective 2001
period.  Earnings per share and diluted earnings per share for the three months ended March
31, 2002 was $0.13, compared to $0.04 for the same period in 2001.  Shares awarded to
officers, directors and employees as part of our Recognition and Retention Plan, as approved
by shareholders, plus related payroll taxes resulted in an expense during the first quarter of
2001 of $280,000.  There was no comparable expense during the current first quarter, and is
the primary reason for the increases in net income, return on average assets and earnings per
share in the current quarter as compared to the same quarter one year ago.  This expense
reduction was partly offset by a $63,000 decrease in noninterest income in the current
quarter as compared to the same quarter one year prior.

***Net Interest Income.*****Net interest income increased by $3,000, or 0.4%, for the three month
period ended March 31, 2002 as compared to the respective 2001 period.  For the three
months ended March 31, 2002 the interest rate spread was 2.46% as compared to 2.68% for
the same period one year prior.  The net interest margin for the current period was 3.18% as
compared to 3.70% for the same period one year ago.

Two major factors lead to the contraction in net interest rate spread and net interest margin.
First, rapidly declining interest market interest rates over the past year have impacted the
asset side of the balance sheet to a greater extent than the liability side.

The interest rate on savings and NOW accounts, which comprised 46.6% of deposits and
34.8% of interest bearing liabilities at March 31, 2002, remained unchanged during the past
year.  The interest rate on these accounts was deliberately left unchanged by management as
a strategy of maintaining and increasing our lowest cost source of funds.  During the first
quarter of 2002 these accounts grew by $1.2 million.

The second factor was an increase in borrowings from the FHLB and subsequent
reinvestment into investment securities (leverage strategy) which was undertaken at a net
interest rate spread and net interest margin lower than those related to core operations.  The
interest rate spread and net interest margin on the leverage strategy was approximately 193
basis points as of March 31, 2002.  This leverage strategy requires a negligible amount of
administrative expense and is the primary reason that such an activity can be undertaken at a
reduced interest rate spread and net interest margin as compared to core operations, while
making a significant contribution to net income.

****For the three months ended March 31, 2002 total interest income increased by $46,000,
or 3.3%, as compared to the same period in 2001.  Specifically, interest income on
interest bearing deposits, mortgage-backed and related securities and investments
increased a collective $67,000 for the three month period ended March 31, 2002 as
compared to the same period in 2001.  A $21,000 decrease in interest on loans
receivable for the three month period ended March 31, 2002 as compared to the same
period in 2001 partially offset the aforementioned increase.

Total interest expense increased by $43,000, or 6.7%, as compared to the same period
one year prior.  This increase was primarily due to a $6.5 million increase in borrowings
during the past year.   Total interest on deposits decreased $70,000 period to period.
The cost of funds for the quarter ended March 31, 2002 was 3.64%, a 63 basis point
decrease from the same quarter one year ago.  These decreases were generally
attributable to the dramatic downward movement in market interest rates experienced
during the respective time periods.

The increase in both net interest income and total interest income was primarily related
to the increase in total interest earning assets funded by increased borrowings.

The decrease in interest income on loans was generally related to the overall decline in
market interest rates experienced over the past year.

***Provision for Loan Losses.*****For the three months ended March 31, 2002 there was a
$30,000 provision for loan losses, the same amount for the same period in 2001.

The provision for loan losses is a result of management's periodic analysis of risks
inherent in our loan portfolio from time to time, as well as the adequacy of the
allowance for loan losses.  It is our policy to provide valuation allowances for
estimated losses on loans based upon past loss experience, current trends in the level
of delinquent and specific problem loans, loan concentrations to single borrowers,
adverse situations that may affect the borrower's ability to repay, the estimated value
of any underlying collateral, and current and anticipated economic conditions in our
market area.  Accordingly, the calculation of the adequacy of the allowance for loan
losses is not based directly on the level of non-performing assets.

Management will continue to monitor the allowance for loan losses and make future
additions to the allowance through the provision for loan losses as economic
conditions dictate.  Although we maintain the allowance for loan losses at a level
which we consider to be adequate to provide for 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.  In addition, management's
determination as to the amount of the allowance for loan losses is subject to review  by
the Office of Thrift Supervision and the Federal Deposit Insurance Corporation,  as part
of their examination process, which may result in the establishment of an    additional
allowance.

***Noninterest Income****.*Noninterest income of $12,000 for the three months ended March
31, 2002 was $63,000 lower than during the same period in 2001.  This decrease was
essentially the result of a $63,000 decrease in gain on sale of investment securities in the
current quarter as compared to previous comparative quarter.  Service fees and other
income increased by $1,000 to $12,000 during the current quarter as compared to the
same quarter in 2001.

***Noninterest Expense****.*Noninterest expense decreased $239,000, or 32.9%, for the three
months ended March 31, 2002 as compared to the same period in 2001.  This decrease
was primarily attributable to a $261,000 decline in compensation expense as explained
in detail under "Net Income".  Additionally, franchise taxes decreased by $13,000 in
the first quarter of 2002 as compared to the same quarter one year ago.  This decrease
was related to reduced capital levels at the subsidiary level.  These decreases were
partially offset by a $13,000 increase in equity in loss of limited partnership and a
$13,000 increase in legal and audit expense.

***Federal Income Taxes****.*The provision for federal income taxes increased by $60,000
in the three months ended March 31, 2002 as compared to the same period in 2001,
resulting in a tax provision of $65,000.  The increase in the provision for federal income
taxes as compared to the same period in 2001 was primarily due to a $179,000 increase
in pre-tax income from period to period.  The effective tax rate in the current three
month period was 26.9%.  For the respective three-month period, one year prior, the
effective tax rate was 7.9%.

**Liquidity and Capital Resources**

Our main source of funds are deposits, and loan and securities repayments.  While
scheduled loan repayments and maturing investments are relatively predictable, deposit
flows and loan prepayments are more influenced by interest rates, general economic
conditions and competition.  Safe and sound banking practices require us to maintain
cash and eligible investments at levels that assure our ability to meet demands for
deposit withdrawals and the repayment requirements of short-term borrowings, if any.
We believe that sufficient funds are available for us to meet our current liquidity needs.
Total cash and cash equivalents amounted to $8.2 million at March 31, 2002.

We use our capital resources to meet ongoing commitments to fund various types of
deposit withdrawals, to invest in securities, to fund existing and future loan
commitments, to maintain liquidity, and to meet operating expenses.  At March 31, 2002
we had outstanding commitments to extend credit totaling $4.2 million, including $2.1
million of unused consumer lines of credit.

Home Federal is required to maintain minimum regulatory capital sufficient to meet
tangible, core and risk-based capital ratios of  1.5%, 3.0% and 8.0%, respectively.  As
of March 31, 2002, Home Federal significantly exceeded its regulatory capital
requirements, with tangible, core, and risk-based capital ratios of 14.59%, 14.59% and
34.65%, respectively.

******Cautionary Forward-looking Statements**

This document, including information incorporated by reference, contains, and filings
by the Company on Form 10-KSB, Form 10-QSB, and Form 8-K and future oral and
written statements by the Company and its management may contain, forward-looking
statements about First Niles and its subsidiary which we believe are within the meaning
of the Private Securities Litigation Reform Act of 1995.  These forward-looking
statements include, without limitation, statements with respect to anticipated future
operating and financial performance, growth opportunities, interest rates, cost savings
and funding advantages expected or anticipated to be realized by management.  Words
such as  "may", "could", "should", "would", "believe", "anticipate", "estimate", "expect",
"intend", "plan" and similar expressions are intended to identify forward-looking
statements.  Forward-looking statements by the Company and management are based
on beliefs, plans, objectives, goals, expectations, anticipations, estimates and intentions
of management and are not guarantees of future performance.  The Company disclaims
any obligation to update or revise any forward-looking statements based on the occurrence of future events, the receipt of new
information, or otherwise.  The important factors we discuss below and elsewhere in this
document, as well as other factors discussed under the caption "Management's
Discussion and Analysis of Financial Condition and Results of Operations" in this
document and identified in our filings with the SEC and those presented elsewhere by
our management from time to time, could cause actual results to differ materially from
those indicated by the forward-looking statements made in this document:

The following factors, many of which are subject to change based on various other
factors beyond our control, could cause our financial performance to differ materially
from the plans, objectives, expectations, estimates and intentions expressed in such
forward-looking statements:

| | * | the strength of the United States economy in general and the strength of  the local economies in which we conduct operations;                                                                                                                 
| | - | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| | * | the effects of, and changes in, trade, monetary and fiscal policies and laws, including interest rate policies of the Federal Reserve Board;                                                                                                  
| | * | inflation, interest rate, market and monetary luctuations;                                                                                                                                                                                    
| | * | the timely development of and acceptance of our new products and services and the perceived overall value of these products and services by users, including the features, pricing and quality compared to competitors' products and services;
| | * | the willingness of users to substitute competitors' products and services for our products and services;                                                                                                                                      
| | * | our success in gaining regulatory approval of our products and services, when required;                                                                                                                                                       
| | * | the impact of changes in financial services' laws and regulations (including laws concerning taxes, banking, securities and insurance);                                                                                                       
| | * | the impact of technological changes;                                                                                                                                                                                                          
|
| | * | acquisitions;                                                                                                                                                                                                                                 
| | * | changes in consumer spending and saving habits; and                                                                                                                                                                                           
| | * | our success at managing the risks involved in the foregoing.                                                                                                                                                                                  

******PART II - OTHER INFORMATION**

**Item 1.	Legal Proceedings:**

There are no matters required to be reported under this item.

**Item 2.	Changes in Securities:**

There are no matters required to be reported under this item.

**Item 3.	Defaults Upon Senior Securities:**

There are no matters required to be reported under this item.

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

There are no matters required to be reported under this item.

**Item 5.	Other Information:**

There are no matters required to be reported under this item.

**Item 6.	Exhibits and Reports on Form 8-K:**

(a)	The following exhibit is filed herewith:

See exhibit index

(b)	Reports on Form 8-K:

No reports on Form 8-K were filed by the Registrant during the quarter ended
March 31, 2002.

SIGNATURES

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



|                     |     | **FIRST NILES FINANCIAL, INC.**
Registrant                                                                            
|-------------------- | --- | ----------------------------------------------------------------------------------------------------------------------
|                     |     |                                                                                                                       
|Date:   May 14, 2002 | By: | /s/  William L. Stephens 	
William L. Stephens
President and Chief Executive Officer*(Duly Authorized Representative)*
|                     |     |                                                                                                                       
|Date:   May 14, 2002 | By: | /s/  Thomas G. Maley	Thomas G. MaleyController*(Principal Accounting Officer)*                                        

**INDEX TO EXHIBITS**

|Exhibit
Number | Document                                                                                                                                                                                                                                                                                                         
|-------------- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|3              | The Certificate of Incorporation and Bylaws, filed on July 10, 1998 as Exhibits
3.1 and 3.2, respectively, to Registrant's Registration Statement on Form SB-2
(File No. 333-58883), are incorporated by reference.                                                                                              
|4              | Registrant's Specimen Stock Certificate, filed on  July 10, 1998 as Exhibit 4 to
Registrant's Registration Statement on Form SB-2 (File No. 333-58883), is
incorporated by reference.                                                                                                                            
|10.1           | Employment Agreement between Registrants operating bank subsidiary and
William L. Stephens, George J. Swift and Lawrence Safarek filed as Exhibits
10.1, 10.2 and 10.3 to Registrant's Report on Form 10-KSB for the fiscal year
ended December 31, 1998 (File No. 0-24849), is incorporated herein by reference.
|10.2           | Registrant's 1999 Stock Option and Incentive Plan, filed on November 12, 1999 as Appendix A to  Registrant's  Proxy Statement on Schedule 14A (File No.
0-24849), is incorporated herein by reference.                                                                                                           
|10.3           | Registrant's 1999 Recognition and Retention Plan filed on November 12, 1999 as
Appendix B to  Registrant's  Proxy Statement on Schedule 14A (File No.
000-24849), is incorporated herein by reference.                                                                                                           
|11             | Statement re computation of earnings per share (see Note C of the Notes to
Financial Statements included in this Form 10-QSB).