SECURITIES AND EXCHANGE COMMISSION

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

                                    FORM 10-Q

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

For the quarterly period ended March 31, 2002

                                       OR

          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
                                      ---     ---

     8,625,284 Common Shares, no par value, were outstanding as of May 20, 2002.


                                  Page 1 of 10





                          FIRST MONTAUK FINANCIAL CORP.

                                    FORM 10-Q

                                 MARCH 31, 2002





                                      INDEX

                                                                          Page
PART I.   FINANCIAL INFORMATION:

         Item 1.  Financial Statements
           Consolidated Statements of Financial Condition
            as of March 31, 2002 and December 31, 2001..................   3

           Consolidated Statements of Loss for the
            Three Months Ended March 31, 2002 and 2001..................   4

           Consolidated Statements of Cash Flows for the
            Three Months Ended March 31, 2002 and 2001 .................   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



3


                                            FIRST MONTAUK FINANCIAL CORP. AND SUBSIDIARIES
                                            CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                                                                                                  
                                                                                       March 31,             December 31,
                                                                                         2002                   2001
                                              ASSETS

Cash and cash equivalents                                                        $          115,226     $        1,779,554
Due from clearing firms                                                                   6,476,895              4,146,410
Trading and investment account securities                                                   810,887              1,199,102
Employee and broker receivables                                                           1,839,099              2,105,620
Due from officers                                                                           248,409                202,964
Property and equipment - net                                                              1,548,216              1,631,801
Income tax refund receivable                                                              1,069,442              1,069,442
Deferred income taxes - net                                                                 930,000                930,000
Other assets                                                                              1,228,827              1,162,669
                                                                                   -----------------      -----------------
     Total assets                                                                $       14,267,001     $       14,227,562
                                                                                   =================      =================


                LIABILITIES AND STOCKHOLDERS' EQUITY

Deferred income                                                                  $        4,636,604     $        4,783,333
Securities sold, but not yet purchased, at market                                         1,108,832                245,078
Notes payable                                                                               180,402                277,376
Commissions payable                                                                       3,751,849              3,647,170
Accounts payable                                                                            490,717                490,842
Accrued expenses                                                                          1,174,699              1,434,885
Capital leases payable                                                                      494,546                542,210
Other liabilities                                                                           454,555                513,987
                                                                                   -----------------      -----------------
    Total liabilities                                                                    12,292,204             11,934,881
                                                                                   -----------------      -----------------

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 331,190 shares
  issued and outstanding, respectively; liquidation
  preference: $1,655,590 and $1,655,590                                                      33,119                 33,119
Common Stock, no par value, 30,000,000 shares
  authorized, 8,622,284 and 8,622,284 shares issued,
  8,622,284 and 8,622,284 outstanding, respectively                                       3,434,642              3,434,642
Additional paid-in capital                                                                3,950,544              3,950,542
Accumulated deficit                                                                      (5,396,557)            (5,076,055)
Less:  Deferred compensation                                                                (53,451)               (56,067)
                                                                                   -----------------      -----------------

       Total stockholders' equity                                                         1,968,297              2,286,181
                                                                                   -----------------      -----------------
       Total liabilities and stockholders' equity                                $       14,267,001     $       14,227,562
                                                                                   =================      =================






                                                    See notes to financial statements.



4


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

                                                                                                  
                                                                                          Three months ended March 31,
                                                                                          2002                   2001

Revenues:

Commissions                                                                      $        9,683,706     $        8,769,627
Principal transactions                                                                    2,120,539              1,801,455
Investment banking                                                                           63,035                 35,247
Interest and other income                                                                   881,188              1,106,218
                                                                                   -----------------      -----------------

                                                                                         12,748,468             11,712,547
                                                                                   -----------------      -----------------
Expenses:

Commissions, employee compensation and benefits                                          10,477,779              9,519,235
Clearing and floor brokerage                                                                680,914                857,831
Communications and occupancy                                                                676,285                677,900
Legal matters and related costs                                                             267,156                348,625
Other operating expenses                                                                    909,090              1,224,284
Interest                                                                                     32,906                 41,740
                                                                                   -----------------      -----------------

                                                                                         13,044,130             12,669,615
                                                                                   -----------------      -----------------
Loss before income tax benefit                                                             (295,662)              (957,068)

Income tax benefit                                                                        -                       (337,616)
                                                                                   -----------------      -----------------

Net loss                                                                         $         (295,662)    $         (619,452)
                                                                                   =================      =================

Net loss applicable to common stockholders                                       $         (320,502)    $         (642,918)
                                                                                   =================      =================

Per share of Common Stock:
   Basic and diluted                                                             $            (0.04)    $            (0.07)
                                                                                   =================      =================

Number of common shares used in
   basic and diluted loss per share                                                       8,622,284              8,779,933
                                                                                   =================      =================





                                               See notes to financial statements.



5


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

                                                                                                  
                                                                                         Three months ended March 31,
                                                                                          2002                  2001

INCREASE (DECREASE) IN CASH

Cash flows from operating activities:
   Net loss                                                                      $         (295,662)    $         (619,452)
                                                                                   -----------------      -----------------
Adjustments to reconcile net loss to net cash
   used in operating activities:
   Depreciation and amortization                                                            128,689                154,717
   Amortization                                                                               4,852                 81,634
   Reserves and allowances                                                                -                        200,000
   Increase (decrease) in cash attributable to
     changes in assets and liabilities
   Due from clearing firm                                                                (2,330,485)            (1,396,119)
   Trading and investment account securities                                                388,215              2,154,097
   Due from officers                                                                        (45,445)                 9,258
   Employee and broker receivables                                                          266,521               (140,049)
   Deferred income taxes                                                                  -                       (339,996)
   Other assets                                                                             (66,158)              (183,829)
   Deferred income                                                                         (146,729)              (100,000)
   Securities sold but not yet purchased                                                    863,754                 79,340
   Commissions payable                                                                      104,679                 80,680
   Accounts payable                                                                            (123)               (23,625)
   Accrued expenses                                                                        (260,186)              (414,898)
   Income taxes payable                                                                      (7,111)              (642,296)
   Other liabilities                                                                        (52,321)              (109,501)
                                                                                   -----------------      -----------------
       Total adjustments                                                                 (1,151,848)              (590,587)
                                                                                   -----------------      -----------------
       Net cash used in operating activities                                             (1,447,510)            (1,210,039)
                                                                                   -----------------      -----------------

Cash flows from investing activities:
   Collection of notes receivable                                                         -                         18,000
   Additions to property and equipment                                                      (45,104)              (115,322)
                                                                                   -----------------      -----------------
       Net cash used in investing activities                                                (45,104)               (97,322)
                                                                                   -----------------      -----------------
Cash flows from financing activities:
   Payment of notes payable                                                                 (99,210)              (117,204)
   Payments of capital lease                                                                (47,664)               (32,473)
   Payment toward purchase of treasury stock                                              -                        (70,533)
   Payments of preferred stock dividends                                                    (24,840)               (23,466)
                                                                                   -----------------      -----------------
       Net cash used in financing activities                                               (171,714)              (243,676)
                                                                                   -----------------      -----------------
Net decrease in cash and cash equivalents                                                (1,664,328)            (1,551,037)
Cash and cash equivalents at beginning of period                                          1,779,554              3,701,010
                                                                                   -----------------      -----------------
Cash and cash equivalents at end of period                                                  115,226              2,149,973
                                                                                   =================      =================

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

       Interest                                                                  $           32,906     $           41,740
                                                                                   =================      =================

       Income taxes                                                              $            4,704     $          877,435
                                                                                   =================      =================


Noncash financing activity:
   Property and equipment financed under capital leases                          $        -             $     662,290
                                                                                   =================      =================





                                               See notes to financial statements.




6

                 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,
2002 and 2001. 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, 2001, as filed with the Securities and Exchange Commission on Form 10-K.

     The results reflected for the three-month  period ended March 31, 2002, are
not  necessarily  indicative of the results for the entire fiscal year to end on
December 31, 2002.

NOTE 2 -          EARNINGS PER SHARE

     Basic and diluted  EPS are  computed by  dividing  net loss  applicable  to
common stockholders by the weighted-average  number of common shares outstanding
for the period.

NOTE 3 -          LEASE

     In January 2002,  the  Company's  broker-dealer  subsidiary,  First Montauk
Securities  Corp.  ("FMSC"),  entered into a sublease for a new branch office in
New York City. Base rent is $17,700 per month through  January 2004,  increasing
to $18,800  through  September  2006.  FMSC will also be responsible for certain
operating expense and real estate tax escalations.

NOTE 4 -          LEGAL MATTERS

     FMSC is a respondent or  co-respondent in various legal  proceedings  which
are incidental to its securities  business.  FMSC is contesting these claims and
believes that there are meritorious defenses in each case. After considering all
relevant  facts,  available  insurance  coverage  and  the  advice  of  counsel,
management believes that significant adverse judgments against FMSC from pending
litigation  could have a material impact on the Company's  financial  condition,
results of  operations,  and cash flows in any  particular  quarterly  or annual
period, or in the aggregate. As of March 31, 2002, the Company has established a
$987,000  reserve for  litigation  costs that are probable and can be reasonably
estimated.  The reserve is included in accrued  liabilities.  Management  cannot
give  assurance  that this reserve will be adequate to absorb  actual costs that
are subsequently incurred.

NOTE 5 -          INCOME TAXES

     For the  2002  period,  the  effective  tax rate of 0% was  lower  than the
expected tax rate of  approximately  37% due to an increase in the tax valuation
allowance  to offset the  benefits of the  period's  operating  losses and other
temporary  differences  because  management  is uncertain  as to their  ultimate
realization.  For the 2001 period,  the income tax benefit of 35% included a tax
valuation  allowance  against  deferred tax benefits  relating to that  period's
option compensation charges.


7

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

Results of Operations

     The result of  operations  for the quarter  ended March 31, 2002 (the "2002
period") showed marked  improvement  over the same period in the prior year (the
"2001 period"), despite the continued investor uncertainty.

     Total revenues for the 2002 period increased $1,035,000 from $11,713,000 in
the 2001  period to  $12,748,000,  a 9%  increase.  Revenues  from  commissions,
principal  transactions  and  investment  banking all increased  while  interest
revenues declined.

     Commission revenue from the sale of listed and over-the-counter securities,
mutual funds,  insurance  products,  fees from managed accounts and other agency
transactions  increased  $914,000,  to  $9,684,000  in  the  2002  period,  from
$8,770,000 in the 2001 period. As a percent of total revenues,  commissions were
76% in the 2002 period, relatively unchanged from 75% in the 2001 period. Agency
trading  and  mutual   funds  posted   increases   of  $839,000  and   $709,000,
respectively,  over the 2001 period to $6,191,000 and $1,464,000,  respectively.
These increases were offset by a decrease in insurance  commissions of $731,000,
from  $2,015,000  in the 2001 period,  to  $1,284,000  in the 2002  period.  The
increase in  commission  revenue is due largely to the success of the  Company's
recruiting  efforts  over the past year.  From March 31, 2001 to March 31, 2002,
the Company has added 51 branch offices and 137 registered  representatives,  of
which 29 offices and 43 registered representatives were added since December 31,
2001.  The  increase  in mutual fund  commissions  was  directly  related to the
promotion of the 529 College  Savings Plan created  through new  legislation  in
October 1999. The mutual fund department  invested a substantial  amount of time
and resources to increase  awareness of this  investment  vehicle through direct
mailers and radio advertisement.  Revenues from insurance  commissions decreased
due to the inclusion of commissions from the sale of certain variable  annuities
by one of the  Company's  brokers  in the 2001  period.  The  large  commissions
generated from the sale of these  annuities  were a one-time  occurrence and did
not occur again in the 2002 period.  Insurance  sales  subsequently  returned to
historic levels.  In addition,  growth in the advisory services area contributed
$102,000 to the net increase in commissions  due to the roll out of new products
in this business segment.

     Gains from proprietary trading and market-making  activities experienced an
increase of $319,000,  or 18%, to  $2,121,000  in the 2002  period.  The primary
components  of the change were an increase in equity  trading gains of $898,000,
offset by decreases in corporate  bond trading gains of $181,000 and  unrealized
gains of $311,000.

     Interest  income  decreased  $225,000 from $1,106,000 in the 2001 period to
$881,000 in the 2002.  The Company  receives a rebate  from it's  clearing  firm
related to the amount of margin debits and cash credits carried by the Company's
customers.  The drop in market value in many of the security  positions  held in
customer  accounts directly impacted the amount of margin customers were able to
carry. Therefore,  the reduction in margin debit balances adversely affected the
amount of interest rebated received from the clearing firm.

     While total revenues  increased 9%, expenses remained nearly flat,  posting
only a 3%  increase  of  $374,000,  from  $12,670,000  in the  2001  period,  to
$13,044,000  in the 2002 period.  The  increase in  compensation  expenses  were
offset by decreases in clearing expenses,  litigation related expenses and other
miscellaneous expenses.

     Compensation expense increased $959,000, or 10%, to $10,478,000 in the 2002
period, from $9,519,000 in the 2001 period. Salaries expense decreased $254,000,
or 2% from $1,789,000 in the 2001 period, to $1,535,000 in the 2002 period,  due
to staff  reductions  implimented  during  the second  half of 2001.  Commission
expense increased 18%, or $1,341,000, from $7,326,000 (63% of total revenues) in
the 2001 period to $8,667,000  (68% of total  revenues) in the 2002 period.  The
dollar increase in commission expense is directly related to the dollar increase
in commission revenue.

     Communication and occupancy expenses were essentially unchanged at $676,000
and $678,000, in the 2002 and 2001 periods, respectively. In January 2002, First
Montauk  Securities  Corp.  ("FMSC")  entered  into a sublease  for a new branch
office in New York City.  Base rent is $17,700 per month  through  January 2004,
increasing to $18,800 through  September 2006. FMSC will also be responsible for
certain operating expense and real estate tax escalations.


     Legal matters and related costs decreased $82,000 from $349,000 in the 2001
period to $267,000 in the 2002 period, a 23% decrease. The 2001 expense included
approximately  $88,000 of litigation  costs  associated  with two related cases.
FMSC is a respondent or  co-respondent in various legal  proceedings,  which are
incidental  to its  securities  business.  FMSC is  contesting  these claims and
believes that there are meritorious defenses in each case. After considering all
relevant  facts,  available  insurance  coverage  and  the  advice  of  counsel,
management believes that significant adverse judgments against FMSC from pending
litigation  could have a material impact on the Company's  financial  condition,
results of  operations,  and cash flows in any  particular  quarterly  or annual
period, or in the aggregate. As of March 31, 2002, the Company has established a
$987,000  reserve for  litigation  costs that are probable and can be reasonably
estimated.  The reserve is included in accrued  liabilities.  Management  cannot
give  assurance  that this reserve will be adequate to absorb  actual costs that
are subsequently incurred.

8



     Other operating  expenses decreased  $315,000,  from $1,224,000 in the 2001
period,  to $909,000 in the 2002  period.  Two line items cover the  majority of
this decrease. Bad debt expense decreased 42%, or $104,000, from $246,000 in the
2001 period to $142,000 in the 2002 period. The 2001 bad debt expense included a
write-off of $200,000  related to payments  previously  made to a vendor for the
development of applications software.  Costs related to the conversion to Fiserv
as the Company's  clearing agent decreased $145,000 due to the completion of the
conversion in 2001.

     For the  2002  period,  the  effective  tax rate of 0% was  lower  than the
expected tax rate of  approximately  37% due to an increase in the tax valuation
allowance to offset the benefits of the current  period's  operating  losses and
other temporary differences because management is uncertain as to their ultimate
realization.  For the 2001 period,  the income tax benefit of 35% included a tax
valuation  allowance  against  deferred tax benefits  relating to that  period's
option compensation charges.

Liquidity and Capital Resources

     As with most financial firms, the Company maintains a highly liquid balance
sheet with 52% 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 2002 by
$1,664,000,  to $115,000.  Net cash used by operating  activities was $1,448,000
for the 2002 period,  compared to cash used by operations  of $1,210,000  during
the 2001  period.  Cash was  affected  by the net loss of  $296,000,  as well as
increases  in the amount due from  clearing  firm,  securities  sold but not yet
purchased  and  commissions  payable  of  $2,330,000,   $864,000  and  $105,000,
respectively.  Decreases  in  long  inventory  positions,  employee  and  broker
receivables,  deferred income, accrued expenses and other liabilities totaling a
net of $188,000 offset the decrease in cash. Also helping to offset the decrease
in cash were non-cash adjustments of $134,000. Non-cash adjustments consisted of
depreciation charges and amortization of stock option compensation.

     During the first  quarter of 2002,  the  Company  filed  claims for federal
income tax refunds of $1,047,578. These refunds were received in April 2002.

     Under a financial  agreement with its clearing firm, the Company expects to
receive a cash  advance  of  $1,250,000  in  November  2002,  provided  it is in
compliance with the terms of the financial agreement,  as defined. For financial
reporting   purposes,   such  advance  will  be  deferred  and  amortized  on  a
straight-line basis over the remaining term of the clearing agreement;  however,
the  advance  will be subject to federal  and state  income  taxes in 2002.  The
Company  received  advanced  totaling  $5,250,000  in 2000  and 2001  under  the
financing agreement

     Additions to capital  expenditures  contributed  the entire use of cash for
investing  activities of $45,000  during the first quarter of 2002.  The Company
projects $400,000 in capital expenditures over the next twelve months.

     Financing  activities  used cash of  $172,000 in fiscal  2002.  Payments of
notes  payable,  capital  leases and  preferred  stock  dividends  used $99,000,
$48,000 and $25,000, respectively.  During fiscal 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.


9

                                     PART II

                                OTHER INFORMATION

Item 5.  Other Information.

        None.



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.



10


                                   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 20, 2002                             /s/ William J. Kurinsky
                                                -------------------------------
                                                William J. Kurinsky
                                                Secretary/Treasurer
                                                Chief Financial Officer and
                                                Principal Accounting Officer

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