<PAGE>


                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549

                                   FORM 10-QSB

(Mark One)

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

For the quarterly period ended     March 31, 2007
                                ----------------------

                                       OR

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

For the transition period from ____________ to _______________

Commission File No.   0-50864

                            DSA FINANCIAL CORPORATION
--------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

          Delaware                                            20-1661802
-----------------------------------                -----------------------------
(State or other jurisdiction of                           (I.R.S. Employer
incorporation or organization)                         Identification Number)

                595 W. Eads Parkway, Lawrenceburg, Indiana 47025
--------------------------------------------------------------------------------
                     (Address of principal executive office)

Registrant's telephone number, including area code: (812) 537-0940

Check whether the issuer (1) filed all reports required to be filed by Section
13 or 15(d) of the Exchange Act during the past 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  [   ]

Indicate by check mark whether the registrant is a shell company (as defined in
Rule 12b-2 of the Exchange Act).

Yes [   ]         No  [X]

As of May 14, 2007, the latest practicable date, 1,673,962 shares of the
registrant's common stock, $.01 par value, were issued and outstanding.

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


                                       1

<PAGE>


                                      INDEX

                                                                        Page
                                                                        ----
PART I   -        FINANCIAL INFORMATION

                  Consolidated Statements of Financial Condition         3

                  Consolidated Statements of Earnings                    4

                  Consolidated Statements of Comprehensive Income        5

                  Consolidated Statements of Cash Flows                  6

                  Notes to Consolidated Financial Statements             8

                  Management's Discussion and Analysis of
                  Financial Condition and Results of
                  Operations                                            11

                  Liquidity and Capital Resources                       16

                  Controls and Procedures                               16

PART II  -        OTHER INFORMATION                                     17

SIGNATURES                                                              18


                                       2

<PAGE>

<TABLE>
<CAPTION>
                                        DSA FINANCIAL CORPORATION

                             CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

                                    (In thousands, except share data)


                                                                                 MARCH 31,     JUNE 30,
         ASSETS                                                                    2007          2006
                                                                               (Unaudited)

<S>                                                                            <C>            <C>
Cash and due from banks                                                        $     876      $   1,920
Interest-bearing deposits in other financial institutions                          2,548            488
                                                                               ---------      ---------
         Cash and cash equivalents                                                 3,424          2,408

Investment securities designated as available for sale - at market                 4,497          4,385
Mortgage-backed securities designated as available for sale - at market              325            423
Loans receivable - net                                                            93,720         88,477
Office premises and equipment - at depreciated cost                                3,561          2,092
Stock in Federal Home Loan Bank - at cost                                            936          1,138
Accrued interest receivable on loans                                                 454            411
Accrued interest receivable on investments                                            46             37
Bank-owned life insurance                                                          2,924          2,845
Prepaid expenses and other assets                                                    457            421
Prepaid income taxes                                                                --               23
Deferred income taxes                                                                441            414
                                                                               ---------      ---------

         Total assets                                                          $ 110,785      $ 103,074
                                                                               =========      =========

         LIABILITIES AND STOCKHOLDERS' EQUITY

Deposits                                                                       $  85,013      $  76,412
Borrowings from the Federal Home Loan Bank                                         7,000          8,000
Advances by borrowers for taxes and insurance                                        251            128
Accounts payable on mortgage loans serviced for others                                44             61
Accrued interest payable                                                              54             20
Accrued income taxes                                                                  56              -
Other liabilities                                                                  1,350          1,208
                                                                               ---------      ---------
         Total liabilities                                                        93,768         85,829

Stockholders' equity
  Preferred stock - 10,000 shares of $0.01 par value authorized;
    no shares issued                                                                   -              -
  Common stock - 2,500,000 shares of $0.01 par value authorized; 1,686,662
    shares issued as of March 31, 2007 and June 30, 2006                              17             17
  Additional paid-in capital                                                      10,844         10,817
  Shares acquired by stock benefit plans                                          (1,104)        (1,161)
  Treasury stock - at cost, 12,700 shares at March 31, 2007                         (162)          --
  Retained earnings, restricted                                                    7,452          7,682
  Accumulated comprehensive loss, net of related tax benefits                        (30)          (110)
                                                                               ---------      ---------
         Total stockholders' equity                                               17,017         17,245
                                                                               ---------      ---------

         Total liabilities and stockholders' equity                            $ 110,785      $ 103,074
                                                                               =========      =========
</TABLE>


                                                    3

<PAGE>
<TABLE>
<CAPTION>

                                           DSA FINANCIAL CORPORATION

                                      CONSOLIDATED STATEMENTS OF EARNINGS

                                                  (Unaudited)
                                     (In thousands, except per share data)


                                                                FOR THE THREE MONTHS       FOR THE NINE MONTHS
                                                                   ENDED MARCH 31,           ENDED MARCH 31,
                                                                  2007         2006         2007         2006
<S>                                                             <C>          <C>          <C>          <C>
Interest income
  Loans                                                         $ 1,542      $ 1,351      $ 4,561      $ 3,811
  Mortgage-backed securities                                          3            5           11           18
  Investment securities                                              45           40          133          117
  Interest-bearing deposits and other                                34           32           90          102
                                                                -------      -------      -------      -------
         Total interest income                                    1,624        1,428        4,795        4,048

Interest expense
  Deposits                                                          848          581        2,366        1,485
  Borrowings                                                         88           75          300          247
                                                                -------      -------      -------      -------
         Total interest expense                                     936          656        2,666        1,732
                                                                -------      -------      -------      -------

         Net interest income                                        688          772        2,129        2,316

Provision for losses on loans                                        10           31           40           62
                                                                -------      -------      -------      -------

         Net interest income after provision
           for losses on loans                                      678          741        2,089        2,254

Other income
  Gain on sale of loans                                               3           17           36           32
  Gain on sale of investment and mortgage-backed securities           -            -            -          159
  Gain on sale of office premises                                     -            -          122            -
  Gain on sale of real estate acquired through foreclosure            -           28            -           19
  Cash surrender value of life insurance                             26           26           79           72
  Other operating                                                    61           50          185          149
                                                                -------      -------      -------      -------
         Total other income                                          90          121          422          431

General, administrative and other expense
  Employee compensation and benefits                                370          323        1,094          969
  Occupancy and equipment                                            65           40          135          116
  Data processing                                                    43           33          118          101
  Other operating                                                   168          122          460          424
                                                                -------      -------      -------      -------
         Total general, administrative and other expense            646          518        1,807        1,610
                                                                -------      -------      -------      -------

         Earnings before income taxes                               122          344          704        1,075
Income taxes
  Current                                                            51          182          315          505
  Deferred                                                          (19)         (51)         (71)        (112)
                                                                -------      -------      -------      -------
         Total income taxes                                          32          131          244          393
                                                                -------      -------      -------      -------

         NET EARNINGS                                           $    90      $   213      $   460      $   682
                                                                =======      =======      =======      =======

         EARNINGS PER SHARE
           Basic and diluted                                    $   .05      $   .14      $   .28      $   .43
                                                                =======      =======      =======      =======

         DIVIDENDS PER SHARE                                    $ .1050      $ .1050      $   .41      $   .41
                                                                =======      =======      =======      =======
</TABLE>


                                                       4

<PAGE>
<TABLE>
<CAPTION>

                                        DSA FINANCIAL CORPORATION

                             CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

                                               (Unaudited)
                                              (In thousands)


                                                               FOR THE THREE MONTHS  FOR THE NINE MONTHS
                                                                  ENDED MARCH 31,       ENDED MARCH 31,

                                                                  2007       2006       2007       2006
<S>                                                              <C>        <C>        <C>        <C>
Net earnings                                                     $  90      $ 213      $ 460      $ 682

Other comprehensive income, net of tax:
  Unrealized holding gains (losses) on securities during the
    period, net of taxes (benefits) of $13, $(7), $59,
    and $(42) during the respective periods                         17        (10)        80        (57)

  Reclassification adjustment for realized gains included
    in earnings, net of taxes of $68 for the nine months
    ended March 31, 2006                                             -          -          -        (91)
                                                                 -----      -----      -----      -----

Comprehensive income                                             $ 107      $ 203      $ 540      $ 534
                                                                 =====      =====      =====      =====

Accumulated comprehensive loss                                   $ (30)     $ (95)     $ (30)     $ (95)
                                                                 =====      =====      =====      =====


                                                    5
</TABLE>

<PAGE>
<TABLE>
<CAPTION>

                                       DSA FINANCIAL CORPORATION

                                 CONSOLIDATED STATEMENTS OF CASH FLOWS

                                  For the nine months ended March 31,
                                              (Unaudited)
                                             (In thousands)

                                                                                 2007          2006
<S>                                                                            <C>           <C>
Cash flows from operating activities:
  Net earnings for the period                                                  $    460      $    682
  Adjustments to reconcile net earnings to net
  cash provided by (used in) operating activities:
    Amortization of discounts, premiums and fees, net                                (1)           41
    Provision for losses on loans                                                    40            62
    Depreciation and amortization                                                    75            61
    Increase in cash surrender value of life insurance                              (79)          (72)
    Amortization expense of stock benefit plan                                       84            80
    Gain on sale of real estate acquired through foreclosure                          -           (19)
    Gain on sale of investment and mortgage-backed securities
      designated as available for sale                                                -          (159)
    Origination of loans for sale in the secondary market                        (2,527)       (2,131)
    Proceeds from sale of loans in the secondary market                           2,543         2,047
    Gain on sale of loans                                                           (16)          (16)
    Gain on sale of office premises                                                (122)            -
    Federal Home Loan Bank stock dividends                                          (11)            -
    Increase (decrease) in cash due to changes in:
      Accrued interest receivable on loans                                          (43)          (65)
      Accrued interest receivable on investments                                     (9)          (11)
      Prepaid expenses and other assets                                             (36)           69
      Accounts payable on mortgage loans serviced for others                        (17)           76
      Accrued interest payable                                                       34             -
      Other liabilities                                                             142           (45)
      Income taxes
        Current                                                                      63            89
        Deferred                                                                    (71)         (112)
                                                                               --------      --------
         Net cash provided by operating activities                                  509           577

Cash flows provided by (used in) investing activities:
  Purchase of investment securities designated as available for sale                  -          (150)
  Proceeds from sale of investment securities designated as available
    for sale                                                                          -           203
  Proceeds from maturity and principal repayments of investment securities           10            10
  Principal repayments on mortgage-backed securities                                116           319
  Principal repayments on loans                                                  17,719        16,261
  Loan disbursements                                                            (21,759)      (25,585)
  Loans purchased                                                                (1,242)            -
  Purchase of office premises and equipment                                      (1,582)         (153)
  Proceeds from sale of office premises and equipment                               160             -
  Redemption of Federal Home Loan Bank Stock                                        213             -
  Purchase of bank-owned life insurance                                               -          (900)
  Redemption of bank-owned life insurance                                             -            24
  Decrease in certificates of deposit in other financial institutions                 -           831
  Proceeds from sale of real estate acquired through foreclosure, net                 -           347
                                                                               --------      --------
         Net cash used in investing activities                                   (6,365)       (8,793)
                                                                               --------      --------

         Net cash used in operating and investing activities
           (balance carried forward)                                             (5,856)       (8,216)
                                                                               --------      --------
</TABLE>


                                                   6

<PAGE>
<TABLE>
<CAPTION>
                                      DSA FINANCIAL CORPORATION

                          CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

                                 For the nine months ended March 31,
                                             (Unaudited)
                                            (In thousands)


                                                                               2007           2006
<S>                                                                          <C>           <C>
         Net cash used in operating and investing activities
           (balance brought forward)                                         $ (5,856)     $ (8,216)

Cash flows provided by financing activities:
  Net increase in deposit accounts                                              8,601         8,402
  Repayment of Federal Home Loan Bank borrowings                              (10,800)       (4,000)
  Proceeds from Federal Home Loan Bank borrowings                               9,800         4,000
  Advances by borrowers for taxes and insurance                                   123             -
  Purchase of treasury stock                                                     (162)            -
  Dividends paid on common stock                                                 (690)         (674)
                                                                             --------      --------
         Net cash provided by financing activities                              6,872         7,728
                                                                             --------      --------

Net increase (decrease) in cash and cash equivalents                            1,016          (488)

Cash and cash equivalents at beginning of period                                2,408         4,043
                                                                             --------      --------

Cash and cash equivalents at end of period                                   $  3,424      $  3,555
                                                                             ========      ========


Supplemental disclosure of cash flow information:
  Cash paid during the period for:
    Income taxes                                                             $    225      $    407
                                                                             ========      ========

    Interest on deposits and borrowings                                      $  2,632      $  1,732
                                                                             ========      ========

Supplemental disclosure of noncash investing activities:
  Unrealized gains (losses) on securities designated as available
    for sale, net of related tax effects                                     $     80      $    (57)
                                                                             ========      ========

  Recognition of mortgage servicing rights in accordance with
    SFAS No. 140                                                             $     20      $     16
                                                                             ========      ========


  Transfers from loans to real estate acquired through foreclosure           $      -      $    278
                                                                             ========      ========

  Loans originated upon sale of real estate acquired through foreclosure     $      -      $     37
                                                                             ========      ========
</TABLE>


                                                  7

<PAGE>


                            DSA FINANCIAL CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

           For the nine and three months ended March 31, 2007 and 2006


1.      Basis of Presentation

The Board of Directors of Dearborn Mutual Holding Company (the "M.H.C.")
completed a Plan of Conversion (the "Plan") in fiscal 2005. Pursuant to the
Plan, the M.H.C. converted from the mutual holding company form of organization
to the fully public form. The M.H.C., the mutual holding company parent of
Dearborn Financial Corporation, merged into Dearborn Savings Association F.A.
("Dearborn Savings" or the "Association"), and as a result the M.H.C. was merged
out of existence. In addition, Dearborn Financial Corporation, which owned 100%
of Dearborn Savings, was succeeded by a new Delaware corporation named DSA
Financial Corporation ("DSA Financial" or the "Corporation"). As part of the
conversion, the M.H.C.'s ownership interest, as formerly evidenced by 250,000
shares of Dearborn Financial Corporation common stock, was sold in a
subscription and community offering and to a newly-formed Employee Stock
Ownership Plan (the "ESOP"). Shares of existing stockholders of Dearborn
Financial Corporation were exchanged for shares of DSA Financial, pursuant to an
exchange ratio of 3.3926-to-one. The offering resulted in net proceeds of $7.2
million. Following the completion of the Plan, DSA Financial had 1,644,242 total
shares issued. Following the completion of the conversion, all of the capital
stock of Dearborn Savings was held by DSA Financial.

The accompanying unaudited consolidated 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. Accordingly,
these financial statements should be read in conjunction with the Consolidated
Financial Statements and Notes thereto of the Corporation for the year ended
June 30, 2006. However, in the opinion of management, all adjustments
(consisting of only normal recurring accruals) which are necessary for a fair
presentation of the financial statements have been included. The results of
operations for the three- and nine-month periods ended March 31, 2007, are not
necessarily indicative of the results which may be expected for an entire fiscal
year.

2.      Principles of Consolidation

The consolidated financial statements include the accounts of the Corporation
and the Association. All intercompany transactions and balances have been
eliminated.

3.      Earnings Per Share

Basic earnings per share is computed based upon the weighted-average common
shares outstanding during the period, less shares in the ESOP that are
unallocated and not committed to be released, and were previously restated for
the effects of the Corporation's reorganization and related stock offering.
Weighted-average common shares deemed outstanding, which gives effect to a
reduction for 53,241 unallocated shares held by the ESOP, totaled 1,624,654 and
1,629,587 for the three- and nine-month periods ended March 31, 2007. For both
the three- and nine-month periods ended March 31, 2006, weighted-average common
shares deemed outstanding totaled 1,584,112, which gives effect to 60,130
unallocated ESOP shares.

The Corporation had no dilutive or potentially dilutive securities at March 31,
2007 and 2006.

At the Annual Meeting of Stockholders held in November 2005, the Corporation's
shareholders approved the DSA Financial Corporation 2005 Stock-Based Incentive
Plan. On April 20, 2006, the Corporation awarded 42,420 shares of restricted
stock to directors and certain officers and employees of the Corporation. These
awards vest over a five-year period beginning on the date of the award.


                                       8

<PAGE>



                            DSA FINANCIAL CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

           For the nine and three months ended March 31, 2007 and 2006


4.      Effects of Recent Accounting Pronouncements

In March 2004, the Financial Accounting Standards Board (the "FASB") issued a
revision to Statement of Financial Accounting Standards ("SFAS") No. 123, which
establishes standards for the accounting for transactions in which an entity
exchanges its equity instruments for goods or services, primarily on accounting
for transactions in which an entity obtains employee services in share-based
transactions. This Statement, SFAS No. 123(R), "Share-Based Payment," requires a
public entity to measure the cost of employee services received in exchange for
an award of equity instruments based on the grant-date fair value of the award,
with limited exceptions. That cost will be recognized over the period during
which an employee is required to provide services in exchange for the award -
the requisite service period. No compensation cost is recognized for equity
instruments for which employees do not render the requisite service. Employee
share purchase plans will not result in recognition of compensation cost if
certain conditions are met.

Initially, the cost of employee services received in exchange for an award of
liability instruments will be measured based on current fair value; the fair
value of that award will be remeasured subsequently at each reporting date
through the settlement date. Changes in fair value during the requisite service
period will be recognized as compensation cost over that period. The grant-date
fair value of employee share options and similar instruments will be estimated
using option-pricing models adjusted for the unique characteristics of those
instruments (unless observable market prices for the same or similar instruments
are available). If an equity award is modified after the grant date, incremental
compensation cost will be recognized in an amount equal to the excess of the
fair value of the modified award over the fair value of the original award
immediately before the modification.

Excess tax benefits, as defined by SFAS 123(R) will be recognized as an addition
to additional paid-in capital. Cash retained as a result of those excess tax
benefits will be presented in the statement of cash flows as financing cash
inflows. The write-off of deferred tax assets relating to unrealized tax
benefits associated with recognized compensation cost will be recognized as
income tax expense unless there are excess tax benefits from previous awards
remaining in additional paid-in capital to which it can be offset.

Compensation cost is required to be recognized in the first annual or interim
period that begins after March 15, 2005, or July 1, 2006 as to the Corporation.
The Corporation currently has a stock-based incentive option plan that will be
subject to the provisions of SFAS No. 123(R). However, at the time of this
filing, no stock-based incentive options have been granted under that plan.

In March 2006, the FASB issued SFAS No. 156, "Accounting for Servicing of
Financial Assets - an amendment of SFAS No. 140," to simplify the accounting for
separately recognized servicing assets and servicing liabilities. Specifically,
SFAS No. 156 amends SFAS No. 140 to require an entity to take the following
steps:

        o       Separately recognize financial assets as servicing assets or
                servicing liabilities, each time it undertakes an obligation to
                service a financial asset by entering into certain kinds of
                servicing contracts;
        o       Initially measure all separately recognized servicing assets and
                liabilities at fair value, if practicable; and
        o       Separately present servicing assets and liabilities subsequently
                measured at fair value in the statement of financial condition
                and additional disclosures for all separately recognized
                servicing assets and servicing liabilities.


                                       9

<PAGE>



                            DSA FINANCIAL CORPORATION

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

           For the nine and three months ended March 31, 2007 and 2006


4.      Effects of Recent Accounting Pronouncements (continued)

Additionally, SFAS No. 156 permits, but does not require, an entity to choose
either the amortization method or the fair value measurement method for
measuring each class of separately recognized servicing assets and servicing
liabilities. SFAS No. 156 also permits a servicer that uses derivative financial
instruments to offset risks on servicing to use fair value measurement when
reporting both the derivative financial instrument and related servicing asset
or liability.

SFAS No. 156 applies to all separately recognized servicing assets and
liabilities acquired or issued after the beginning of an entity's fiscal year
that begins after September 15, 2006, or July 1, 2007 as to the Corporation,
with earlier application permitted. The Corporation has adopted the provisions
of SFAS No. 156 effective July 1, 2006, without material effect on the
Corporation's financial condition or results of operations.

In July 2006, the FASB issued FASB Interpretation No. 48 ("FIN 48"), "Accounting
for Uncertainty in Income Taxes." The interpretation clarifies the accounting
for uncertainty in income taxes recognized in a company's financial statements
in accordance with SFAS No. 109, "Accounting for Income Taxes." Specifically,
FIN 48 prescribes a recognition threshold and a measurement attribute for the
financial statement recognition and measurement of a tax provision taken or
expected to be taken on a tax return. FIN 48 also provides guidance on the
related derecognition, classification, interest and penalties, accounting for
interim periods, disclosure, and transition of uncertain tax positions. FIN 48
is effective for fiscal years beginning after March 15, 2006, or July 1, 2007 as
to the Corporation. The Corporation is currently evaluating the requirements of
FIN 48 and has not quantified the effects of adoption, if any.

In September 2006, the FASB issued SFAS No. 157, "Fair Value Measurements." This
Statement defines fair value, establishes a framework for measuring fair value
and expands disclosures about fair value measurements. This Statement emphasizes
that fair value is a market-based measurement and should be determined based on
assumptions that a market participant would use when pricing an asset or
liability. This Statement clarifies that market participant assumptions should
include assumptions about risk as well as the effect of a restriction on the
sale or use of an asset. Additionally, this Statement establishes a fair value
hierarchy that provides the highest priority to quoted prices in active markets
and the lowest priority to unobservable data. This Statement is effective for
fiscal years beginning after November 15, 2007, or July 1, 2008, for the
Corporation. The adoption of this Statement is not expected to have a material
effect on the Corporation's consolidated financial statements.

In February 2007, the FASB issued SFAS No. 159, "The Fair Value Option for
Financial Assets and Financial Liabilities - Including an Amendment of FASB
Statement No. 115." This Statement allows companies the choice to measure many
financial instruments and certain other items at fair value. The objective is to
improve financial reporting by providing entities with the opportunity to
mitigate volatility in reported earnings caused by measuring related assets and
liabilities differently without having to apply complex hedge accounting
provisions. This Statement is expected to expand the use of fair value
measurement, which is consistent with the Board's long-term measurement
objectives for accounting for financial instruments. This Statement is effective
as of the beginning of an entity's first fiscal year that begins after November
15, 2007, or July 1, 2008 as to the Corporation, and interim periods within that
fiscal year. Early adoption is permitted as of the beginning of a fiscal year
that begins on or before November 15, 2007, provided the entity also elects to
apply the provisions of SFAS No. 157, "Fair Value Measurements." The Corporation
is currently evaluating the impact the adoption of SFAS No. 159 will have on the
financial statements.


                                       10

<PAGE>



                            DSA FINANCIAL CORPORATION

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


Forward Looking Statements

This document contains certain "forward-looking statements" which may be
identified by the use of words such as "believe," "expect," "anticipate,"
"should," "planned," "estimated" and "potential." Examples of forward-looking
statements include, but are not limited to, estimates with respect to our
financial condition, results of operations and business that are subject to
various factors which could cause actual results to differ materially from these
estimates and most other statements that are not historical in nature. These
factors include, but are not limited to, general and local economic conditions,
changes in interest rates, deposit flows, demand for mortgage and other loans,
real estate values, and competition; changes in accounting principles, policies,
or guidelines; changes in legislation or regulation; and other economic,
competitive, governmental, regulatory, and technological factors affecting our
operations, pricing products and services.

Critical Accounting Policies

There are no material changes to the Corporation's critical accounting policies
which were disclosed in the Corporation's Form 10-KSB as of June 30, 2006.

Discussion of Financial Condition Changes From June 30, 2006 to March 31, 2007

ASSETS. Total assets increased $7.7 million, or 7.5%, to $110.8 million at March
31, 2007, from $103.1 million at June 30, 2006. The increase in assets resulted
from a $5.2 million increase in loans, to $93.7 million at March 31, 2007 from
$88.5 million at June 30, 2006, a $1.5 million increase in office premises and
equipment, to $3.6 million at March 31, 2007 from $2.1 million at June 30, 2006,
and a $1.0 million increase in cash and cash equivalents to $3.4 million at
March 31, 2007 from $2.4 million at June 30, 2006. The increase in office
premises and equipment, is due to the newly completed construction of our
headquarters which was opened in January 2007. The increase in loans primarily
reflects increases of $3.4 million in one- to four-family residential real
estate loans and $565,000 in multi-family residential real estate loans.
Throughout fiscal 2005 and through the first two quarters of calendar 2006, we
opted to retain a majority of our recently originated fixed-rate, one- to
four-family residential real estate loans in our portfolio due to our strong
capital position. However, since the beginning of fiscal 2007, we have sold a
greater percentage of our current loan production. In addition, we maintain
construction loans, nonresidential real estate and land loans in our portfolio
because they are originated at favorable rates of interest compared to one- to
four-family residential real estate loans and assist us in managing interest
rate risk.

LIABILITIES. Total liabilities increased $7.9 million, or 9.2%, to $93.8 million
at March 31, 2007 from $85.8 million at June 30, 2006. The increase in
liabilities reflects an $8.6 million, or 11.3%, increase in deposits, to $85.0
million at March 31, 2007 from $76.4 million at June 30, 2006, which was
partially offset by a $1.0 million, or 12.5%, decrease in Federal Home Loan Bank
advances to $7.0 million at March 31, 2007 from $8.0 million at June 30, 2006.
The increase in deposits consisted of an increase of $8.4 million in
certificates of deposit and a $890,000 increase in money market/NOW accounts,
partially offset by a decrease of $690,000 in all other accounts. The growth in
certificates of deposit was due to the higher interest rates we have offered in
response to increases in market interest rates.

STOCKHOLDERS' EQUITY. Stockholders' equity decreased $228,000, or 1.3%, to $17.0
million at March 31, 2007, reflecting the repurchase of $162,000 of treasury
shares coupled with dividends paid of $690,000, which were largely offset by net
earnings of $460,000 and a decrease of $80,000 in unrealized losses on
securities available for sale. The decrease in unrealized losses was due to
improved conditions in the interest rate markets, which increased the value of
our investment portfolio.


                                       11

<PAGE>



                            DSA FINANCIAL CORPORATION

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                      AND RESULTS OF OPERATIONS (CONTINUED)


Comparison of Operating Results for the Three-Month Periods Ended March 31, 2007
and 2006

GENERAL. Net earnings decreased $123,000, or 57.7%, to $90,000 for the three
months ended March 31, 2007, from $213,000 for the three months ended March 31,
2006. The decrease resulted primarily from an $84,000 decrease in net interest
income and a $128,000 increase in general, administrative and other expense,
which were partially offset by a decrease of $99,000 in income taxes.

INTEREST INCOME. Interest income was $1.6 million for the three months ended
March 31, 2007, an increase of $196,000, or 13.7%, over the $1.4 million
recorded for the three months ended March 31, 2006. Interest income on loans
increased $191,000, or 14.1%, to $1.5 million for the three months ended March
31, 2007 from $1.4 million for the three months ended March 31, 2006. The
increase was due primarily to a $8.7 million, or 10.2%, increase in the average
balance of loans outstanding, and an increase of 22 basis points in the average
yield, to 6.61% for the three months ended March 31, 2007, from 6.39% for the
three months ended March 31, 2006. The remainder of our interest-earning income
accounts remained essentially unchanged period over period as a result of static
average investment balances.

INTEREST EXPENSE. Interest expense increased $280,000, or 42.7%, to $936,000 for
the three months ended March 31, 2007 from $656,000 for the three months ended
March 31, 2006. The increase in interest expense resulted from a $267,000
increase in deposit costs and a $13,000 increase in interest expense on
borrowings.

Interest expense on deposits increased $267,000, or 46.0%, to $848,000 for the
three months ended March 31, 2007 from $581,000 for the three months ended March
31, 2006. The increase was due to a 94 basis point increase in the average rate
paid on deposits to 4.07% for the three months ended March 31, 2007 from 3.13%
for the same period in 2006, and an increase in the average balance of deposits
outstanding of $9.2 million, or 12.4%. The average balance of certificates of
deposit increased $11.3 million, or 22.4%, and the average rate paid increased
105 basis points, to 4.85% for the three months ended March 31, 2007 from 3.80%
for the three months ended March 31, 2006. The average balance of passbook
accounts decreased by $2.7 million, or 18.4%, while the average cost of passbook
accounts increased by 21 basis points to 2.49% for the period. The growth in the
cost of deposits was due to the increase in interest rates in the marketplace
during the period. The interest rates offered on deposits by Dearborn Savings
were increased to match rates offered by competitors in order to increase
deposit share. Management believes this pricing strategy facilitated the
Corporation's growth over the 2007 period.

Interest expense on borrowings increased $13,000, or 17.3%, to $88,000 for the
three months ended March 31, 2007 from $75,000 for the three months ended March
31, 2006. The increase was due to a 22 basis point increase in the average rate
paid on borrowings to 4.94% for the three months ended March 31, 2007 from 4.72%
for the same period in 2006, and an increase in the average balance of
borrowings outstanding of $694,000, or 10.9%. Management primarily utilized
increased borrowings in 2007 to fund loan growth.

NET INTEREST INCOME. The foregoing changes in our interest income and our
interest expense resulted in an $84,000, or 10.9%, decrease in net interest
income, to $688,000 for the three months ended March 31, 2007, from $772,000 for
the three months ended March 31, 2006. Our interest rate spread decreased to
2.33% in the 2007 quarter from 2.94% in the 2006 quarter and our net interest
margin decreased to 2.74% during the 2007 quarter from 3.35% during the 2006
quarter, while average net interest-earning assets decreased to $9.9 million for
the three months ended March 31, 2007 from $11.6 million for the three months
ended March 31, 2006.


                                       12

<PAGE>



                            DSA FINANCIAL CORPORATION

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                      AND RESULTS OF OPERATIONS (CONTINUED)


Comparison of Operating Results for the Three-Month Periods Ended March 31, 2007
and 2006 (continued)

PROVISION FOR LOSSES ON LOANS. We establish provisions for losses on loans,
which are charged to operations, at a level necessary to absorb known and
inherent losses that are both probable and reasonably estimable at the date of
the financial statements. Management recorded a provision of $10,000 and $31,000
for the three months ended March 31, 2007 and 2006, respectively. The allowance
for loan losses was $482,000, or 0.51%, of gross loans outstanding at March 31,
2007, as compared with $442,000, or 0.50%, of gross loans outstanding at June
30, 2006. The level of the allowance is based on estimates, and ultimate losses
may vary from the estimates.

Determining the amount of the allowance for loan losses necessarily involves a
high degree of judgment. Management reviews the level of the allowance on a
quarterly basis and establishes the provision for losses on loans based on the
composition of the loan portfolio, delinquency levels, loss experience, economic
conditions, and other factors related to the collectibility of the loan
portfolio. Nonperforming loans totaled $918,000, or 0.98% of total loans at
March 31, 2007, compared to $397,000, or 0.46% of total loans at March 31, 2006.
Nonperforming loans at March 31, 2007 consisted of one $503,000 multi-family
residential loan, with the remainder of the total represented by one- to
four-family residential loans. Based on a continuing review of nonperforming
loans, management does not anticipate any material unreserved losses on these
nonperforming loans. The provision for losses on loans for the three months
ended March 31, 2007 was predicated primarily upon growth in the portfolio of
loans secured by land and nonresidential real estate and loans secured by junior
liens on one- to four-family residential real estate.

Although we believe that we use the best information available to establish the
allowance for loan losses, future additions to the allowance may be necessary
based on estimates that are susceptible to change as a result of changes in
economic conditions and other factors. In addition, the Office of Thrift
Supervision, as an integral part of its examination process, periodically
reviews our allowance for loan losses. The Office of Thrift Supervision may
require us to increase the allowance based on its judgment regarding the
adequacy of our allowance for loan losses at the time of examination.

OTHER INCOME. Other income decreased $31,000, or 25.6%, to $90,000 for the three
months ended March 31, 2007 from $121,000 for the three months ended March 31,
2006. The decrease resulted primarily from a decrease in the gain on sale of
loans of $14,000 and a decrease in gain on sale of real estate acquired through
foreclosure of $28,000, which were partially offset by an increase of $11,000 in
other operating income. We sold $376,000 of loans during the three months ended
March 31, 2007, compared to $1.2 million of such sales during the three months
ended March 31, 2006. The decrease in sales volume reflects the decline in loan
demand experienced in the 2007 period.

GENERAL, ADMINISTRATIVE AND OTHER EXPENSE. General, administrative and other
expense increased $128,000, or 24.7%, to $646,000 for the three months ended
March 31, 2007 from $518,000 for the three months ended March 31, 2006. The
increase resulted primarily from a $47,000, or 14.6%, increase in employee
compensation and benefits expense, to $370,000 for the three months ended March
31, 2007 from $323,000 for the three months ended March 31, 2006, an increase of
$25,000 in occupancy and equipment, or 62.5%, over the same period a year
earlier and an increase in other operating expense of $46,000, or 37.7%, to
$168,000, for the three months ended March 31, 2007 from $122,000 for the three
months ended March 31, 2006. The increase in employee compensation and benefits
resulted from normal merit increases and increases in benefit plan costs,
including the directors deferred compensation plan and the Stock-Based Incentive
Plan (Plan). This Plan was approved by the Corporation's shareholders at the
Annual Meeting of Shareholders in November 2005. The increase in occupancy and
equipment expense was due to additional depreciation expense in connection with
the opening of our new headquarters. The increase in other operating expense
resulted primarily from increased advertising expenditures promoting the opening
of our new main office.


                                       13

<PAGE>



                            DSA FINANCIAL CORPORATION

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                      AND RESULTS OF OPERATIONS (CONTINUED)


Comparison of Operating Results for the Three-Month Periods Ended March 31, 2007
and 2006 (continued)

INCOME TAXES. The provision for income taxes was $32,000 for the three months
ended March 31, 2007 and $131,000 for the three months ended March 31, 2006,
reflecting effective tax rates of 26.2% and 38.0%, respectively. The reduction
in the tax provision and effective rate period over period primarily reflects
the tax exempt earnings on bank-owned life insurance, as well as reduced
earnings.


Comparison of Operating Results for the Nine-Month Periods Ended March 31, 2007
and 2006

GENERAL. Net earnings decreased $222,000, or 32.6%, to $460,000 for the nine
months ended March 31, 2007, from $682,000 for the nine months ended March 31,
2006. The decrease resulted primarily from a $187,000 decrease in net interest
income and a $197,000 increase in general, administrative and other expense,
which were partially offset by an decrease of $149,000 in income taxes.

INTEREST INCOME. Interest income was $4.8 million for the nine months ended
March 31, 2007, an increase of $747,000, or 18.5%, over the $4.0 million
recorded for the nine months ended March 31, 2006. Interest income on loans
increased $750,000, or 19.7%, to $4.6 million for the nine months ended March
31, 2007 from $3.8 million for the nine months ended March 31, 2006. The
increase was due primarily to an $11.0 million, or 13.6%, increase in the
average balance of loans outstanding, and an increase of 34 basis points in the
average yield, to 6.62% for the nine months ended March 31, 2007, from 6.28% for
the nine months ended March 31, 2006. Interest income on all other
interest-earning assets remained virtually unchanged.

INTEREST EXPENSE. Interest expense increased $934,000, or 53.9%, to $2.7 million
for the nine months ended March 31, 2007 from $1.7 million for the nine months
ended March 31, 2006. The increase in interest expense resulted from an $881,000
increase in interest expense on deposits and a $53,000 increase in interest
expense on borrowed money.

Interest expense on deposits increased $881,000, or 59.3%, to $2.4 million for
the nine months ended March 31, 2007 from $1.5 million for the nine months ended
March 31, 2006. The increase was due to an 111 basis point increase in the
average rate paid on deposits to 3.93% for the nine months ended March 31, 2007
from 2.82% for the same period in 2006, and an increase in the average balance
of deposits outstanding of $10.0 million, or 14.2%. The average balance of
certificates of deposit increased $13.2 million, or 28.9%, and the average rate
paid increased 113 basis points, to 4.68% for the nine months ended March 31,
2007 from 3.55% for the nine months ended March 31, 2006. The average balance of
passbook accounts decreased by $3.3 million, or 21.7%, while the average cost of
passbook accounts increased by 56 basis points to 2.47% for the period. The
increase in the cost of deposits was due to the increase in interest rates in
the marketplace during the period. The interest rates offered on deposits by
Dearborn Savings were increased to match rates offered by competitors to
maintain deposit share. As stated previously, management believes this pricing
strategy has facilitated deposit growth in the 2007 period.

Interest expense on borrowings increased $53,000, or 21.5%, to $300,000 for the
nine months ended March 31, 2007 from $247,000 for the nine months ended March
31, 2006. The increase was due to a 39 basis point increase in the average rate
paid on borrowings to 5.06% for the nine months ended March 31, 2007 from 4.67%
for the same period in 2006, and an increase in the average balance of
borrowings outstanding of $820,000, or 11.6%. Management has utilized increased
borrowings in the 2007 period to fund loan growth.


                                       14

<PAGE>



                            DSA FINANCIAL CORPORATION

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                      AND RESULTS OF OPERATIONS (CONTINUED)


Comparison of Operating Results for the Nine-Month Periods Ended March 31, 2007
and 2006 (continued)

NET INTEREST INCOME. The foregoing changes in our interest income and our
interest expense resulted in an $187,000, or 8.1%, decrease in net interest
income, to $2.1 million for the nine months ended March 31, 2007, from $2.3
million for the nine months ended March 31, 2006. Our interest rate spread
decreased to 2.44% in 2007 from 3.07% in 2006, and our net interest margin
decreased to 2.87% during 2007 from 3.46% during 2006, while average net
interest-earning assets decreased to $10.6 million for the nine months ended
March 31, 2007, from $11.8 million for the nine months ended March 31, 2006.

PROVISION FOR LOSSES ON LOANS. Management recorded loan loss provisions of
$40,000 and $62,000 for the nine months ended March 31, 2007 and 2006,
respectively. The allowance for loan losses was $482,000, or 0.51%, of gross
loans outstanding at March 31, 2007, as compared with $442,000, or 0.50%, of
gross loans outstanding at June 30, 2006. The level of the allowance is based on
estimates, and actual losses may vary from the estimates.

The provision for losses on loans for the nine months ended March 31, 2007 was
primarily influenced by growth in the portfolio of loans secured by multi-family
real estate and loans secured by one- to four-family real estate.

OTHER INCOME. Other income decreased $9,000, or 2.1%, to $422,000 for the nine
months ended March 31, 2007 from $431,000 for the nine months ended March 31,
2006. The decrease resulted from a reduction in gain on sale of investments of
$159,000 coupled with a $19,000 decrease in gain on sale of real estate acquired
through foreclosure offset by a gain on the sale of office premises of $122,000,
an increase in the gain on sale of loans of $4,000 and an increase in other
operating income of $36,000. With the recent opening of our new headquarters, we
sold our Walnut Street office building on December 28, 2006, resulting in the
aforementioned gain of $122,000. The gain on sale of investment securities
during the nine months ended March 31, 2006 resulted from the redemption of our
investment in the common stock of another financial institution, as that entity
was acquired in an all-cash transaction. We sold $2.5 million of loans during
the nine months ended March 31, 2007, compared to $2.0 million of such sales
during the nine months ended March 31, 2006. The increase in sales volume
resulted from management's recent decision during the current nine-month period
to begin selling a higher percentage of one- to four-family fixed-rate
residential loans.

GENERAL, ADMINISTRATIVE AND OTHER EXPENSE. General, administrative and other
expense increased $197,000, or 12.2%, to $1.8 million for the nine months ended
March 31, 2007 from $1.6 million for the nine months ended March 31, 2006. The
increase resulted primarily from a $125,000, or 12.9%, increase in employee
compensation and benefits expense, to $1.1 million for the nine months ended
March 31, 2007 from $969,000 for the nine months ended March 31, 2006, and an
increase in other operating expense of $36,000, or 8.5%, to $460,000 for the
nine-month period ended March 31, 2007 from $424,000 for the nine-month period
ended March 31, 2006. The increase in employee compensation and benefits
resulted from normal merit increases and increases in benefit plan costs,
including the directors deferred compensation plan and the Stock-Based Incentive
Plan. The increase in other operating expense resulted primarily from an
increase in advertising expenditures and consulting fees, partially offset by a
decrease in professional fees and Delaware franchise tax.

INCOME TAXES. The provision for income taxes was $244,000 for the nine months
ended March 31, 2007 and $393,000 for the nine months ended March 31, 2006,
reflecting effective tax rates of 34.7% and 36.6%, respectively. The difference
between the Corporation's effective tax rate and the 38% federal and state
statutory rates primarily result from the tax-exempt earnings on bank-owned life
insurance.


                                       15

<PAGE>



                            DSA FINANCIAL CORPORATION

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                      AND RESULTS OF OPERATIONS (CONTINUED)


Liquidity and Capital Resources

The Corporation entered into a contract with a builder providing for the
construction of a new headquarters for Dearborn Savings. The building has been
constructed on land previously acquired in Lawrenceburg, Indiana at the
intersection of U.S. Route 50 and Indiana Route 48. The Corporation currently
occupies approximately seventy percent of the building and plans to lease the
remainder. The space occupied by the Corporation includes full service banking
facilities, as well as administrative offices. Construction began in December,
2005 and was completed in December, 2006. The final cost of the project
including land, building and furnishings was $3.2 million.

There were no other material changes to the Corporation's liquidity and capital
resources since filing the Corporation's Form 10-KSB for fiscal 2006.


ITEM 3   CONTROLS AND PROCEDURES

The Corporation's Principal Executive Officer and Principal Financial Officer
evaluated the disclosure controls and procedures (as defined under Rules
13a-15(e) and 15d-15(e) of the Securities Exchange Act of 1934, as amended) as
of the end of the period covered by this quarterly report. Based upon that
evaluation, the Principal Executive Officer and Principal Financial Officer have
concluded that the Corporation's disclosure controls and procedures are
effective.

There were no changes in the Corporation's internal control over financial
reporting that occurred during the quarter ended March 31, 2007 that have
materially affected, or are reasonably likely to materially affect, the
Corporation's internal control over financial reporting.


                                       16

<PAGE>



                            DSA FINANCIAL CORPORATION

                                     PART II


ITEM 1.  Legal Proceedings

         Not applicable

ITEM 2.  Unregistered Sales of Equity Securities and Use of Proceeds

<TABLE>
<CAPTION>
                                                                     Total number
                                                                      of shares         Maximum number
                                       Total                         purchased as      of shares that may
                                       number          Average     part of publicly     yet be purchased
                                     of shares       price paid     announced plans     under the plans
          Period                     purchased       per share       or programs        or programs (1)
          ------                     ---------       ---------       -----------        ---------------
          <S>                         <C>           <C>                  <C>                <C>
          January 1, 2007
               through

          January 31, 2007            4,600         $   12.83            4,600              75,633

          February 1, 2007
               through
          February 28, 2007               -         $       -                -              75,633

          March 1, 2007
               through
          March 31, 2007              4,000         $   12.88            4,000              71,633
</TABLE>

        --------------------------
        (1)     On September 11, 2006, the Corporation announced that its Board
                of Directors had authorized management to repurchase up to
                84,333 shares of the Company's common stock through open market
                or privately negotiated transactions. The authorization does not
                have an expiration date.

ITEM 3.  Defaults Upon Senior Securities

         Not applicable

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

         Not applicable

ITEM 5.  Other Information

         None.

ITEM 6.  Exhibits

         EX-31.1   Certification of Principal Executive Officer pursuant to Rule
                   13(a) or 15(d)

         EX-31.2   Certification of Principal Financial Officer pursuant to Rule
                   13(a) or 15(d)

         EX-32.1   Section 1350 Certification of the Chief Executive Officer

         EX-32.2   Section 1350 Certification of the Chief Financial Officer


                                       17

<PAGE>



                            DSA FINANCIAL CORPORATION

                                   SIGNATURES
                                   ----------


Pursuant to the requirements 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.





Date:   May 15, 2007                   By: /s/ Edward L. Fischer
       --------------------------          ------------------------------------
                                           Edward L. Fischer
                                           President and Chief Executive Officer



Date:   May 15, 2007                   By: /s/ Steven R. Doll
       --------------------------          ---------------------------------
                                           Steven R. Doll
                                           Chief Financial Officer


                                       18