SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549
                                ----------------

                                    FORM 10-Q

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

For the quarterly period ended March 31, 2001

                                       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. 0-6729

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

        New Jersey                                       22-1737915
- -------------------------------------------------------------------------------
(State or other jurisdiction of                         (I.R.S. Employer
incorporation or organization)                          Identification Number)

Parkway 109 Office Center, 328 Newman Springs Rd., Red Bank, NJ    07701
- --------------------------------------------------------------------------------
(Address of principal executive offices)                        (Zip Code)

Registrant's telephone number, including area code:     (732) 842-4700
                                                        ------------------------
- --------------------------------------------------------------------------------
Former name, former address and former fiscal year, if changed since last
report.

     Indicate  by check mark  whether the  Registrant  (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

                                  Yes X   No
                                      ---   ---

8,787,885 Common Shares, no par value, were outstanding as of May 21, 2001.


                                  Page 1 of 10





                          FIRST MONTAUK FINANCIAL CORP.

                                    FORM 10-Q

                                 MARCH 31, 2001




                                      INDEX

                                                                          Page
PART I.   FINANCIAL INFORMATION:

         Item 1.  Financial Statements
           Consolidated Statements of Financial Condition
            as of March 31, 2001 and December 31, 2000 ....................   3

           Consolidated Statements of Income for the
            Three Months Ended March 31, 2001 and 2000 ....................   4

           Consolidated Statements of Cash Flows for the
            Three Months Ended March 31, 2001 and 2000 ...................    5

            Notes to Financial Statements ................................    6

         Item 2.  Management's Discussion and Analysis of Financial
                  Condition and Results of Operations ..................... 7-8

PART II.  OTHER INFORMATION:

         Item 5.  Other Information.......................................    9

         Item 6.  Exhibits and Reports on Form 8-K........................    9

         Signatures ......................................................   10





                              FIRST MONTAUK FINANCIAL CORP. AND SUBSIDIARIES
                              CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                                                                                      

                                                                             March 31,        December 31,
                                                                               2001               2000
    ASSETS

Cash and cash equivalents                                                $     2,149,973    $     3,701,010
Due from clearing firms                                                        3,801,785          2,405,666
Commissions receivable                                                            54,980             39,200
Trading and investment account securities                                      1,821,212          3,975,309
Employee and broker receivables                                                1,749,715          1,609,666
Global leases receivable                                                          75,193            174,661
Notes receivable                                                                 -                   18,000
Due from officers                                                                165,810            175,068
Property and equipment - net                                                   2,148,028          2,304,533
Deferred income taxes - net                                                    2,061,258          1,721,262
Other assets                                                                   1,662,400            788,688
                                                                           --------------     --------------

     Total assets                                                        $    15,690,354    $    16,913,063
                                                                           ==============     ==============

                   LIABILITIES AND STOCKHOLDERS' EQUITY

Deferred income                                                          $     3,833,333    $     3,933,333
Securities sold, but not yet purchased, at market                                465,799            386,459
Notes payable                                                                    447,811            559,179
Commissions payable                                                            1,718,413          1,637,733
Accounts payable                                                                 427,345            450,974
Accrued expenses                                                                 425,680            840,578
Income taxes payable                                                             233,490            875,786
Other liabilities                                                              1,066,743            519,630
                                                                           --------------     --------------

    Total liabilities                                                          8,618,614          9,203,672
                                                                           --------------     --------------

Temporary equity - stock subject to redemption                                     6,500              6,500

Commitments and contingencies (See Notes)

Stockholders' equity

Preferred Stock, 4,375,000 shares authorized, $.10 par
  value, no shares issued and outstanding
  respectively; stated at liquidation value                                      -                  -
Series A Convertible Preferred Stock, 625,000 shares
  authorized, $.10 par value, 331,190 and 349,511 shares
  issued and outstanding, respectively; liquidation
  preference: $1,655,950                                                          33,119             34,951
Common Stock, no par value, 30,000,000 shares
  authorized, 8,859,035 and 9,309,309 shares issued,
  8,787,885 and 8,822,409 outstanding, respectively                            3,578,207          4,063,397
Additional paid-in capital                                                     4,317,250          4,253,765
Retained earnings                                                               (411,997)           230,921
Less:  Deferred compensation                                                    (380,806)          (393,120)
Less:  Treasury stock                                                            (70,533)          (487,023)
                                                                           --------------     --------------

       Total stockholders' equity                                              7,065,240          7,702,891
                                                                           --------------     --------------
       Total liabilities and stockholders' equity                        $    15,690,354    $    16,913,063
                                                                           ==============     ==============






                                    See notes to financial statements.





                              FIRST MONTAUK FINANCIAL CORP. AND SUBSIDIARIES
                                 CONSOLIDATED STATEMENTS OF INCOME (LOSS)


                                                                                      
                                                                             Three months ended March 31,
                                                                               2001               2000

Revenues:

Commissions                                                              $     8,769,627    $    16,964,578
Principal transactions                                                         1,801,455          5,437,252
Investment banking                                                                35,247          1,231,177
Interest and other income                                                      1,106,218            853,899
                                                                           --------------        -----------

                                                                              11,712,547         24,486,906
                                                                           --------------        -----------

Expenses:

Commissions, employee compensation and benefits                                9,519,235         17,582,502
Clearing and floor brokerage                                                     857,831          1,395,130
Communications and occupancy                                                     677,900            711,557
Legal matters and related costs                                                  348,625            232,505
Other operating expenses                                                       1,224,284          1,358,642
Interest                                                                          41,740             47,944
                                                                           --------------        ----------
                                                                              12,669,615         21,328,280
                                                                           --------------     --------------

Income (loss) before income taxes                                               (957,068)         3,158,626

Income taxes (tax benefit)                                                      (337,616)         1,270,306
                                                                           --------------     --------------

Net income (loss)                                                        $      (619,452)   $     1,888,320
                                                                           ==============     ==============

Net income (loss) available to common stockholders                       $      (642,918)   $     1,862,781
                                                                           ==============     ==============

Per share of Common Stock:
   Basic                                                                 $         (0.07)   $          0.19
                                                                           ==============     ==============

   Diluted                                                               $         (0.07)   $          0.17
                                                                           ==============     ==============

Number of common shares used in
   basic income (loss) per share                                               8,779,933          9,718,651
                                                                           ==============     ==============

Number of common shares used in
   diluted income (loss) per share                                             8,779,933         11,524,388
                                                                           ==============     ==============


















                                               See notes to financial statements.






                              FIRST MONTAUK FINANCIAL CORP. AND SUBSIDIARIES
                                   CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                                                      
                                                                             Three months ended March 31,
                                                                               2001               2000

INCREASE (DECREASE) IN CASH

Cash flows from operating activities:
   Net income (loss)                                                     $      (619,452)   $     1,888,320
                                                                           --------------     --------------
Adjustments to reconcile net income (loss) to net cash
   used in operating activities:
   Common stock issued with guaranteed selling price
   Tax benefit related to exercise of stock options
   Depreciation                                                                  154,717            140,345
   Amortization                                                                   81,634             76,160
   Reserves and allowances                                                       200,000            346,145
   Increase (decrease) in cash attributable to
     changes in assets and liabilities
   Due from clearing firm                                                     (1,396,119)        (2,661,086)
   Trading and investment account securities                                   2,154,097         (3,811,008)
   Commissions receivable                                                        (15,780)           137,857
   Due from officers                                                               9,258              1,886
   Employee and broker receivables                                              (140,049)           (35,806)
   Other assets                                                                 (267,517)          (216,294)
   Deferred income taxes                                                        (339,996)          (185,628)
   Securities sold but not yet purchased                                          79,340          1,617,365
   Commissions payable                                                            80,680          1,538,920
   Income taxes payable                                                         (642,296)           881,598
   Accounts payable                                                              (23,625)           667,600
   Accrued expenses                                                             (414,898)           179,771
   Deferred income                                                              (100,000)           -
   Other liabilities                                                            (109,501)           141,208
                                                                           --------------     --------------
       Total adjustments                                                        (690,055)        (1,180,967)
                                                                           --------------     --------------
       Net cash provided by (used in) operating activities                    (1,309,507)           707,353
                                                                           --------------     --------------

Cash flows from investing activities:
   Collection of notes receivable                                                 18,000              2,006
   Collection of Global leases receivable                                         99,468            161,529
   Additions to property and equipment                                          (115,322)          (442,950)
   Dispositions of property and equipment                                        -                    8,523
                                                                           --------------     --------------
       Net cash provided by (used in) investing activities                         2,146           (270,892)
                                                                           --------------     --------------

Cash flows from financing activities:
   Payment of notes payable                                                     (117,204)          (106,788)
   Payments of capital lease                                                     (32,473)           (29,619)
   Exercise of stock options                                                     -                   18,260
   Payment toward purchase of treasury stock                                     (70,533)          (569,218)
   Payment of preferred stock dividend                                           (23,466)           (25,539)
                                                                           --------------     --------------
       Net cash used in financing activities                                    (243,676)          (712,904)
                                                                           --------------     --------------
Net decrease in cash and cash equivalents                                     (1,551,037)          (276,443)
Cash and cash equivalents at beginning of period                               3,701,010            686,980
                                                                           --------------     --------------
Cash and cash equivalents at end of period                                     2,149,973            410,537
                                                                           ==============     ==============


Supplemental disclosures of cash flow information:
   Cash paid during the period for:

       Interest                                                          $        41,740    $        47,944
                                                                           ==============     ==============

       Income taxes                                                      $       877,435    $       574,285
                                                                           ==============     ==============

   Property and equipment financed under capital leases                  $       662,290    $       -
                                                                           ==============     ==============




                                         See notes to financial statements.






                 FIRST MONTAUK FINANCIAL CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1 - MANAGEMENT REPRESENTATION

     The accompanying financial statements are unaudited for the interim period,
but include all adjustments (consisting only of normal recurring accruals) which
management considers necessary for the fair presentation of results at March 31,
2001 and 2000. The  preparation of financial  statements in conformity with GAAP
requires the Company to make estimates and assumptions  that affect the reported
amounts of revenues and expenses  during the reporting  period.  Actual  results
could vary from these estimates.  These financial  statements  should be read in
conjunction with the Company's Annual Report at, and for the year ended December
31, 2000, as filed with the Securities and Exchange Commission on Form 10-K.

     The results reflected for the three-month  period ended March 31, 2001, are
not  necessarily  indicative of the results for the entire fiscal year to end on
December 31, 2001.

NOTE 2 - EARNINGS PER SHARE

     Basic EPS is computed by dividing net income by the weighted-average number
of common shares outstanding for the period.  Diluted EPS reflects the potential
dilution  from the  exercise  of stock  options  and the  deemed  conversion  of
preferred stock and convertible debt.

NOTE 3 - SHARE REPURCHASE

     During the quarter  ended March 31, 2001,  the Company  repurchased  74,150
shares  of its  common  stock  for  $70,533  under  a share  repurchase  program
authorized by the board of directors.

NOTE 4 - PREFERRED STOCK

     During the quarter ended March 31, 2001, a total of 18,321 shares of Series
A Preferred Stock were converted into 36,642 shares of common stock.

NOTE 5 - SALE/LEASEBACK

     During the quarter  ended March 31,  2001,  the  Company  entered  into two
capital leases under a sale/leaseback financing with a leasing company. The sale
of the fixed assets resulted in a gain of approximately  $45,000, which has been
deferred  and will be  amortized  over the  related  lease  terms.  The  leases,
totaling  $662,000,  are together payable in 36 monthly  installments of $21,000
and an additional 12 installments of $3,900. In April 2001, the Company received
net proceeds of $625,000 from the sale of the fixed assets.

NOTE 6 - AMENDED AND RESTATED FISERV FINANCIAL AGREEMENT

     In May 2000, the Company's broker-dealer subsidiary ("FMSC") entered into a
ten  year  clearing  agreement  with  Fiserv  Securities,  Inc.  ("Fiserv").  In
connection  with the  clearing  agreement,  FMSC and Fiserv also  entered into a
financial  agreement  under which  Fiserv was to provide  cash  advances to FMSC
under certain terms and  conditions.  Upon the conversion of FMSC's  accounts to
Fiserv in November 2000, it received the initial cash advance of $4,000,000.  As
of February 1, 2001,  the Company and FMSC amended and  restated  the  financial
agreement with Fiserv. Under the restated terms, the Company,  rather than FMSC,
will  be the  recipient  of any  additional  cash  advances  payable  under  the
financial  agreement.  The Company has further  assumed FMSC's  obligation  with
respect to the initial  payment  received in November  2000,  and will be solely
responsible   for  any   performance  and  early   termination   penalties.   In
consideration  of  FMSC's  release  from its  obligations  under  the  financial
agreement and to secure Fiserv's  interest,  the Company has granted to Fiserv a
first priority lien in all of the outstanding shares of FMSC that it owns.


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

Results of Operations

     The first  quarter of fiscal 2001 was a difficult  period for the financial
services  industry as the Nasdaq composite  declined 25.5 percent from its close
on December  31, 2000.  The Dow Jones  Industrial  Average  declined 8.4 percent
during  this  same  period.  As a result  of these  declines,  and the  slumping
securities  markets in general,  the Company  reported a net loss of $643,000 or
($.07) per basic and  diluted  share for the  quarter  ended March 31, 2001 (the
"2001  period").  This was in stark contrast to the results  achieved during the
first quarter of 2000, when the Company  achieved its most profitable  period in
its history, with earnings of $1,863,000, or $.19 and $.17 per basic and diluted
share respectively.

     Revenues declined in nearly every business segment,  dropping more than 50%
to  $11,713,000,  from record  revenues of  $24,487,000  in the first quarter of
2000.  The  decrease was  primarily  due to the weaker  overall  markets in 2001
compared with the  extraordinarily  strong  markets  during the same period last
year.

     Gains from proprietary trading and market-making  activities  experienced a
substantial decline of 67%, falling from $5,437,000 in 2000 to $1,801,000 during
the 2001 period.

     Commission   revenues   from  the  sale  of  listed  and   over-the-counter
securities,  mutual funds,  insurance  products,  fees from managed accounts and
other agency transactions decreased to $8,770,000 (75% of total revenues) during
the 2001 period as compared to $16,965,000  (69% of total  revenues) in the 2000
period.  The reduction in agency equity  transaction  volume  contributed to the
overall  decrease in revenues for the first quarter of 2001.  However,  revenues
from  insurance-related  products increased by $884,000, a 78% increase over the
2000  period.  Through  training,  education  and  marketing,  the  Company  has
succeeded in increasing  its  insurance  sales efforts with its existing base of
financial professionals.

     Another  consequence of the market  slowdown was the Company's  substantial
decline in investment banking revenues.  For the 2001 period these revenues were
$35,000 as  compared  to  $1,231,000  during the first  quarter of 2000 when the
Company completed the underwriting of an initial public offering.

     As expected  with the decline in revenues,  expenses also  declined.  Total
expenses  decreased  $8,659,000,  or 41%, to $12,670,000 in the 2001 period from
$21,328,000  in the 2000  period.  The largest  component  of this  decrease was
commission  expense.  Commission  expense  decreased by 52%, or  $7,985,000,  to
$7,313,000  in the 2001 period from  $15,298,000  during the 2000  period.  This
decrease is consistent with the dramatic decrease in overall revenues.

     Although revenue  decreased,  employee  compensation and employee  benefits
increased  $167,000,  or 8%, to  $2,206,000  in the 2001  period as  compared to
$2,040,000 in the 2000 period.  This category includes  salaries,  payroll taxes
and fringe benefits for salaried  employees.  The quarter to quarter increase is
attributable  to the  hiring of  additional  management  and  support  staff for
various  departments,  primarily  in  sales  and  recruiting.  The  Company  has
benefited  from the  hiring of  additional  sales and  recruiting  personnel  by
increasing the sales force by approximately 90 registered  representatives  thus
far this fiscal year. In order to properly  manage the  anticipated  increase in
volume resulting from these  additions,  the Company also added employees to its
compliance, mutual fund and insurance departments and equity order desk.

     Clearing costs  decreased in 2001 to $858,000  largely due to the reduction
in transaction  volume.  Some  transactions,  such as options and bonds,  have a
higher execution and clearing cost than others. The Company has recently entered
into a new  clearing  agreement  with Fiserv  Securities,  Inc.  (Fiserv).  (See
"Liquidity and Capital Resources").

     Communications and occupancy costs were $678,000 (6% of total revenues) for
the 2001  period as compared to  $712,000  (3% of total  revenues)  for the 2000
period.  It is anticipated that occupancy costs will increase as a result of the
opening  of two new  branch  offices in fiscal  2001.  One new office  commenced
operations in April 2001 when the Company  entered into a lease  assignment  and
assumption agreement for a 3-year lease in Boca Raton, Florida at a monthly rent
of $7,400. The Company anticipates entering into a 3-year sublease agreement for
a corporate  branch  office  scheduled to open in New York City  beginning  June
2001. The monthly rent for this office is $16,000.




     Legal  matters and related  costs  during the 2001 period were  $349,000 as
compared to $232,000 for the same period in 2000. The majority of these expenses
were attributable to defense costs involving  various customer  arbitrations and
litigations  related  to  its  securities  business.  FMSC  is  a  defendant  or
co-defendant in various legal proceedings incidental to its securities business.
FMSC is contesting  the  allegations of these claims and believes that there are
meritorious  defenses  in  each  case.  In view of the  inherent  difficulty  of
predicting  the  outcome  of  litigation,  management  is  unable  to  derive  a
meaningful  estimate of the amount or range of possible  loss that may arise out
of pending legal proceedings.

     Other operating expenses decreased to $1,224,000 (10% of total revenues) in
2001 from  $1,359,000  (6% of total  revenues) in 2000.  Lower  advertising  and
marketing  costs and bad debt  expense  was offset in part by  one-time  charges
related to the clearing firm conversion of $147,000.

     The income tax  provision  for the 2000  period was  computed at a combined
effective  rate of 40%.  For the 2001  period,  the  income  tax  benefit of 35%
includes a tax valuation  allowance  against  deferred tax benefits  relating to
current  period  compensation  charges and net  operating  losses  because their
realization is uncertain.

Liquidity and Capital Resources

     As with most financial firms, the Company maintains a highly liquid balance
sheet with 50% of the Company's assets consisting of cash, securities owned, and
receivables  from  the  Company's   clearing  firm  and  other   broker-dealers.
Market-making  and other  securities  dealer  activities  require the Company to
carry significant  levels of securities  inventory in order to meet customer and
internal  trading  needs.  The balances in the  Company's  cash,  inventory  and
clearing  firm  accounts  can and do  fluctuate  significantly  from day to day,
depending  on  market  conditions,   daily  trading  activity,   and  investment
opportunities.  The Company monitors these accounts on a daily basis in order to
ensure  compliance  with  regulatory   capital   requirements  and  to  preserve
liquidity.

     Cash and cash  equivalents  decreased  during the first  quarter of 2001 by
$1,551,000, to $2,150,000.  Net cash used by operating activities was $1,310,000
for the 2001 period,  compared to cash provided by operations of $707,000 during
the 2000  period.  Cash was  affected  by the net loss of  $619,000,  as well as
increases in the amount due from clearing firm,  employee and broker receivables
and deferred  income taxes of  $1,396,000,  $340,000 and $140,000  respectively.
Decreases  in income  taxes  payable,  accrued  expenses  and other  liabilities
totaling  $1,166,000  also  contributed to the decrease in cash.  These outflows
were partially offset by decreases in long inventory positions of $2,154,000 and
non-cash adjustments of $436,000. Non-cash adjustments consisted of depreciation
charges,  amortization  of stock option  compensation,  non-cash losses and loan
reserves.

     Investing  activities  provided  cash of $2,000 during the first quarter of
2001. Additions to capital expenditures consumed 115,000 while the collection of
notes and Global leases  receivable  contributed  cash of $117,000.  The Company
projects expenditures for technology and other capital needs to be approximately
$300,000 for the remainder of fiscal 2001.

     Financing  activities used cash of $244,000 during the 2001 period. A total
of $71,000 was used to  repurchase  74,150 of the Company's  outstanding  shares
pursuant to a stock repurchase  program  authorized by the board of directors in
August 1999. In addition, the Company made notes and capital lease repayments of
$150,000 and dividend payments to preferred stockholders of $23,000.  During the
quarter ended March 31, 2001, the Company  entered into two capital leases under
a sale/leaseback  financing with a leasing company. The sale of the fixed assets
resulted in a gain of approximately $45,000, which has been deferred and will be
amortized  over the related  lease terms.  The leases,  totaling  $662,000,  are
together  payable in 36 monthly  installments  of $21,000 and an  additional  12
installments  of $3,900.  In April 2001,  the Company  received  net proceeds of
$625,000 from the sale of the fixed assets.

     In May 2000, the Company's broker-dealer subsidiary ("FMSC") entered into a
10-year  clearing  agreement  with  Fiserv  Securities,   Inc.  ("Fiserv").   In
connection  with the  clearing  agreement,  FMSC and Fiserv also  entered into a
financial  agreement  under which  Fiserv was to provide  cash  advances to FMSC
under certain terms and  conditions.  Upon the conversion of FMSC's  accounts to
Fiserv in November 2000, it received the initial cash advance of $4,000,000.  As
of February 1, 2001,  the Company and FMSC amended and  restated  the  financial
agreement with Fiserv. Under the restated terms, the Company,  rather than FMSC,
will  be the  recipient  of any  additional  cash  advances  payable  under  the
financial  agreement.  It is  anticipated  that  the  Company  will  receive  an
additional  cash advance of  $1,250,000 in November  2001,  provided the Company
achieves certain  performance  criteria and subject to certain other conditions.
The Company has further  assumed FMSC's  obligation  with respect to the initial
payment  received  in  November  2000,  and will be solely  responsible  for any
performance and early termination penalties.



                                     PART II

                                OTHER INFORMATION

Item 5.  Other Information.

     In May 2000, the Company's  broker-dealer  subsidiary (FMSC) entered into a
ten  year  clearing  agreement  with  Fiserv  Securities,  Inc.  ("Fiserv").  In
connection  with the  clearing  agreement,  FMSC and Fiserv also  entered into a
financial  agreement  under which  Fiserv was to provide  cash  advances to FMSC
under certain terms and  conditions.  Upon the conversion of FMSC's  accounts to
Fiserv in November 2000, it received the initial cash advance of $4,000,000.  As
of February 1, 2001,  the Company and FMSC amended and  restated  the  financial
agreement with Fiserv. Under the restated terms, the Company,  rather than FMSC,
will  be the  recipient  of any  additional  cash  advances  payable  under  the
financial  agreement.  The Company has further  assumed FMSC's  obligation  with
respect to the initial  payment  received in November  2000,  and will be solely
responsible   for  any   performance  and  early   termination   penalties.   In
consideration  of  FMSC's  release  from its  obligations  under  the  financial
agreement and to secure Fiserv's  interest,  the Company has granted to Fiserv a
first priority lien in all of the outstanding shares of FMSC that it owns.

     During the quarter  ended March 31, 2001,  the Company  repurchased  74,150
shares  of its  common  stock  for  $70,533  under  a share  repurchase  program
authorized in 1999.


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

                           (a)  Exhibits

                           None.

                           (b)  Reports on Form 8-K

                           There were no reports on Form 8-K filed.





                                   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.

                                                FIRST MONTAUK FINANCIAL CORP.
                                                (Registrant)



Dated: May 21, 2001                             /s/ William J. Kurinsky
                                                -------------------------------
                                                William J. Kurinsky
                                                Secretary/Treasurer
                                                Chief Financial Officer and
                                                Principal Accounting Officer

                                                /s/ Herbert Kurinsky
                                                -------------------------------
                                                Herbert Kurinsky
                                                President





                                 FIRST MONTAUK FINANCIAL CORP.
                               COMPUTATION OF EARNINGS PER SHARE

                                                                                

                                                                Three months ended March 31,
                                                                  2001                2000
Numerator:

Basic:

Net income (loss)                                             $ (619,452)       $   1,888,320
Deductions:
   Preferred stock dividends                                     (23,466)             (25,539)
                                                               ----------           ----------

Net income (loss) for basic computation [A]                     (619,452)       $   1,862,781
                                                               ==========           ==========

Diluted:

Net income (loss) for basic computation                         (642,918)       $   1,862,781
Additions:
   Preferred stock dividends                                       --                  25,539
   Interest on convertible debt, net of taxes                      --                  14,046
                                                               ----------           ----------
Net income (loss) for diluted computation [B]                 $ (642,918)       $   1,902,366
                                                               ==========           ==========
Denominator:

Basic:

Weighted average common shares outstanding [C]                 8,779,933            9,718,651
                                                               ==========           ==========

Diluted:

Weighted average common shares outstanding-basic               8,779,933            9,718,651
Additions:
   Incremental shares from assumed conversion of
   stock options and warrants using the treasury stock
   method                                                          --                 381,452

   Incremental shares from assumed conversion of
   convertible debt and preferred stock using the
   if-converted method                                             --               1,424,285
                                                               ----------           ----------

Weighted average common and common equivalent
   shares outstanding-diluted [D]                              8,779,933           11,524,388
                                                               ==========          ===========

Per share:

Basic [A][C]                                                  $     (.07)       $        0.19

Diluted [B][D]                                                $     (.07)       $        0.17