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 June 30, 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
                                      ---     ---

     8,525,284 Common Shares, no par value, were outstanding as of August 14,
2002.


                                  Page 1 of 13





                          FIRST MONTAUK FINANCIAL CORP.

                                    FORM 10-Q

                                 JUNE 30, 2002





                                      INDEX

                                                                          Page
PART I.   FINANCIAL INFORMATION:

         Item 1.  Financial Statements
           Consolidated Statements of Financial Condition
            as of June 30, 2002 and December 31, 2001..................   3

           Consolidated Statements of Loss for the Three months and
            Six Months Ended June 30, 2002 and 2001....................   4

           Consolidated Statements of Cash Flows for the
            Six Months Ended June 30, 2002 and 2001 ...................   5

            Notes to Financial Statements ............................. 6-7

         Item 2.  Management's Discussion and Analysis of Financial
                  Condition and Results of Operations ................. 8-10

         Item 3.  Market Risk ...........................................11

PART II.  OTHER INFORMATION:

         Item 4.  Submission of Matters to a Vote of Security-Holders ...12

         Item 5.  Other Information..................................... 12

         Item 6.  Exhibits and Reports on Form 8-K...................... 12

         Signatures .................................................... 13







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


                                                                                                                    
                                                                                     June 30,                    December 31,
                                                                                       2002                          2001
       ASSETS

Cash and cash equivalents                                            $                  940,714     $               1,779,554
Due from clearing firm                                                                5,051,896                     4,146,410
Trading and investment account securities                                               977,346                     1,199,102
Employee and broker receivables                                                       1,680,978                     2,105,620
Due from officers                                                                       233,031                       202,964
Property and equipment - net                                                          1,497,237                     1,631,801
Income tax refund receivable                                                             72,761                     1,069,442
Deferred income taxes - net                                                             930,000                       930,000
Other assets                                                                          1,018,663                     1,162,669
                                                                       ------------------------      ------------------------

     Total assets                                                    $               12,402,626     $              14,227,562
                                                                       ========================      ========================

            LIABILITIES AND STOCKHOLDERS' EQUITY

Deferred income                                                      $                4,501,558     $               4,783,333
Securities sold, but not yet purchased, at market                                        82,172                       245,078
Notes payable                                                                           132,481                       277,376
Commissions payable                                                                   3,810,174                     3,647,170
Accounts payable                                                                        729,473                       490,842
Accrued expenses                                                                      1,507,370                     1,434,885
Capital leases payable                                                                  445,594                       542,210
Other liabilities                                                                       236,883                       513,987
                                                                       ------------------------      ------------------------

    Total liabilities                                                                11,445,705                    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                                       33,119                        33,119
Common Stock, no par value, 30,000,000 shares
authorized, 8,522,284 shares issued and outstanding,                                  3,434,642                     3,434,642
Additional paid-in capital                                                            3,950,544                     3,950,542
Accumulated deficit                                                                  (6,394,529)                   (5,076,055)
Less:  Deferred compensation                                                            (48,339)                      (56,067)
Less:  Treasury stock, at cost (100,000 and -0-
  shares, respectively)                                                                 (25,016)                         -
                                                                      -------------------------     -------------------------

       Total stockholders' equity                                                       950,421                     2,286,181
                                                                      -------------------------      ------------------------
       Total liabilities and stockholders' equity                    $               12,402,626     $              14,227,562
                                                                      =========================      ========================





                                                   See notes to financial statements.





                                               FIRST MONTAUK FINANCIAL CORP. AND SUBSIDIARIES
                                                      CONSOLIDATED STATEMENTS OF LOSS
                                                                                                    
                                                          Six months ended June 30,             Three months ended June 30,
                                                           2002               2001                 2002             2001

Revenues:

Commissions                                          $   20,114,309     $   19,883,033      $   10,430,603      $   11,113,406
Principal transactions                                    3,630,583          4,002,077           1,510,044           2,200,622
Investment banking                                          103,020            357,509              39,985             322,262
Interest and other income                                 1,777,285          2,078,465             896,097             972,247
                                                      --------------      -------------       -------------       --------------
                                                         25,625,197         26,321,084          12,876,729          14,608,537
                                                      --------------      -------------       -------------       --------------
Expenses:

Commissions, employee compensation and benefits          21,309,105         21,532,140          10,831,326          12,012,905
Clearing and floor brokerage                              1,367,085          1,704,312             686,171             846,481
Communications and occupancy                              1,554,198          1,456,014             877,913             778,114
Legal matters and related costs                             639,941            776,943             372,785             428,318
Other operating expenses                                  1,969,017          2,887,129           1,059,927           1,662,845
Interest                                                     54,645             74,909              21,739              33,169
                                                      --------------      -------------       -------------       --------------
                                                         26,893,991         28,431,447          13,849,861          15,761,832
                                                      --------------      -------------       -------------       --------------
Loss before income tax benefit                           (1,268,794)        (2,110,363)           (973,132)         (1,153,295)

Income tax benefit                                            -               (707,790)              -                (370,174)
                                                      --------------      -------------       -------------       --------------
Net loss                                             $   (1,268,794)    $   (1,402,573)     $     (973,132)     $     (783,121)
                                                      ==============      =============       =============       ==============

Net loss applicable to common stockholders           $   (1,318,473)    $   (1,450,878)     $     (997,971)     $     (807,961)
                                                      ==============      =============       =============       ==============

Per share of Common Stock:
   Basic and diluted                                 $        (0.15)    $        (0.17)     $        (0.12)     $        (0.09)
                                                      ==============      =============       =============       ==============

Number of common shares used in
   basic and diluted loss per share                       8,579,173          8,775,042           8,534,075           8,770,064
                                                      ==============      =============       =============       ==============




                                                     See notes to financial statements.




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

                                                                             Six months ended June 30,
                                                                         2002                          2001

NCREASE (DECREASE) IN CASH

Cash flows from operating activities:
   Net loss                                                       $  (1,268,794)               $  (1,402,573)
                                                                   -------------                --------------
Adjustments to reconcile net loss to net cash
 used in operating activities:
  Depreciation and amortization                                         259,290                     313,727
   Amortization                                                          11,254                     122,334
   Reserves and allowances                                                 -                        200,000
   Increase (decrease) in cash attributable to
     changes in assets and liabilities
   Due from clearing firm                                              (905,486)                   (871,053)
   Trading and investment account securities                            221,756                     437,531
   Due from officers                                                    (30,067)                    (30,817)
   Employee and broker receivables                                      424,642                    (358,192)
   Deferred income taxes                                                   -                       (718,996)
   Other assets                                                         144,006                    (135,525)
   Income tax refund receivable                                         996,681                        -
   Deferred income                                                     (281,775)                   (200,000)
   Securities sold but not yet purchased                               (162,906)                    546,456
   Commissions payable                                                  163,004                   1,108,450
   Accounts payable                                                     238,632                     (37,614)
   Accrued expenses                                                      72,485                         801
   Income taxes payable                                                    -                       (868,675)
   Other liabilities                                                   (277,104)                   (214,871)
                                                                   -------------                --------------
       Total adjustments                                                874,412                    (706,444)
                                                                   -------------                --------------
       Net cash used in operating activities                           (394,382)                 (2,109,017)
                                                                   -------------                --------------

Cash flows from investing activities:
   Collection of notes receivable                                          -                         18,000
   Additions to property and equipment                                 (124,726)                   (179,347)
                                                                   -------------                --------------
       Net cash used in investing activities                           (124,726)                   (161,347)
                                                                   -------------                --------------

Cash flows from financing activities:
   Payment of notes payable                                            (148,421)                   (181,415)
   Payments of capital lease                                            (96,616)                    (94,176)
   Proceeds from capital lease financing                                   -                        606,195
   Payment toward purchase of treasury stock                            (25,016)                    (88,584)
   Payments of preferred stock dividends                                (49,679)                    (48,305)
                                                                  --------------                --------------
       Net cash provided by (used in) financing activities             (319,732)                    193,715
                                                                  --------------                --------------
Net decrease in cash and cash equivalents                              (838,840)                 (2,076,649)
Cash and cash equivalents at beginning of period                      1,779,554                   3,701,010
                                                                  --------------                --------------
Cash and cash equivalents at end of period                              940,714                   1,624,361
                                                                  ==============                ==============


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

       Interest                                                $         54,645              $       74,909
                                                                  ==============                ==============

       Income taxes                                            $     (1,047,257)             $      894,331
                                                                  ==============                ==============

Noncash financing activity:
   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
                                  JUNE 30, 2002

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 June 30,
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  periods.  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 six-month and three-month  periods ended June
30, 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 in two NASD arbitrations seeking rescissionary damages
of approximately  $9.5 million in one case, and unspecified  damages in another.
Both claims also seek  statutory  interest  and punitive  damages.  Claimants in
these  cases have  asserted  substantially  similar  claims  relating to alleged
violations of various  provisions  of federal and state  securities  laws.  FMSC
believes  that there are  meritorious  defenses  in each case,  and that  actual
damages, if any, will be substantially below the alleged amounts.

     FMSC is also a  respondent  in  several  arbitration  claims  arising  from
customer  purchases  of certain  high yield  corporate  bonds which  declined in
market value and subsequently defaulted. The claims allege, among other charges,
unsuitable  recommendations  and/or  improper use of margin.  Aggregate  damages
sought is in excess of  $13,000,000.  FMSC believes  that there are  meritorious
defenses in each case, and that actual  damages,  if any, will be  substantially
below the alleged amounts.

     FMSC  is  also  a  respondent  or  co-respondent  in  various  other  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,  management believes that significant
adverse  judgments  against  FMSC from pending  arbitration  claims 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 June  30,  2002,  the  Company  has  established  a  $1,224,000  reserve  for
litigation costs that are probable and can be reasonably estimated.  The reserve
is included in accrued  expenses.  Management  cannot give  assurance  that this
reserve will be adequate to absorb actual costs that are subsequently incurred.

     In July  2002,  the  Company  received  $230,000  from  the  settlement  of
litigation with a former software vendor. The settlement will be recorded in the
third quarter.

NOTE 5 - INCOME TAXES

     For the six-month and three-month  periods ended June 30, 2002, the Company
increased its tax valuation allowance to offset the deferred tax benefits of net
operating losses and other temporary differences because management is uncertain
as to their  ultimate  realization.  For the six-month and  three-month  periods
ended June 30, 2001, the income tax benefit of 33.5% and 32% of pre-tax  losses,
respectively,  included a tax valuation  allowance against deferred tax benefits
relating to each period's option compensation  charges.  The tax benefits of net
operating losses generated in 2001 were subsequently  utilized to offset taxable
income  from the  receipt of a $1.25  million  installment  under the  Company's
financing  agreement  with its  clearing  firm in November  2001,  and to obtain
refunds of prior years' federal taxes.




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

Results of Operations

     The results of  operations  for the six months and three  months ended June
30,  2002 (the "2002  period"  and the "2002  quarter,"  respectively)  showed a
decrease in revenues  over the same periods in the prior year (the "2001 period"
and the "2001 quarter," respectively). The continued lack of investor confidence
in the U.S.  equity  markets  and the gloomy  economic  data have  continued  to
negatively impact revenues,  thus reducing the net cash available to cover fixed
costs and overhead.  However,  the net loss in the 2002 period was less than the
net loss in the comparable 2001 period.

     For the six month period ended June 30,  2002,  the Company  reported a net
loss  available  to  common  stockholders  of  $1,318,000  or $.15 per basic and
diluted  share,  as compared to the net loss  available  to common  stockholders
reported in the same period of 2001 of  $1,451,000 or $.17 per basic and diluted
share. For the three months ended June 30, 2002, the Company reported a net loss
applicable  to common  stockholders  of $998,000,  or $.12 per basic and diluted
share, as compared to a net loss applicable to common  stockholders of $808,000,
or $.09 per basic and diluted share for the second quarter of 2001.

     The  Company's  primary  source of  revenue  is  derived  from  commissions
generated   on  agency   transactions,   including   the  sales  of  listed  and
over-the-counter  securities,  mutual  funds  and  variable  insurance.  Overall
revenues from commissions  increased 1% from the 2001 period to the 2002 period.
The business mix, however,  was substantially  different between the two periods
with increases in agency and mutual fund  commissions,  offsetting a decrease in
the insurance business, as detailed below.

     Revenues  from  agency  transactions  increased  $2,118,000,  or 20%,  from
$10,795,000 in the 2001 period,  to $12,912,000 in the 2002 period. As a percent
of total revenues, agency revenues increased from 41% in the 2001 period, to 50%
in the 2002  period.  Comparing  the 2002  quarter to the 2001  quarter,  agency
commissions increased $1,279,000, from $5,443,000 to $6,722,000.

     Revenues from mutual fund  commissions  also posted  significant  increases
over 2001. Mutual fund revenues increased $918,000,  from $2,357,000 in the 2001
period to $3,275,000,  in the 2002 period, an increase of 39%, and $209,000 from
$1,602,000  to  $1,811,000  in the  2001  and 2002  quarters,  respectively,  an
increase of 13%. The increase in mutual fund commissions is primarily related to
an increase in sales of three  products,  the 529 College  Savings  Plan created
through new legislation in October 1999, the principal  protection plans,  which
guarantee a return of principal if invested for five years, and bond funds which
have seen large increases due to the tenuous state of the equity markets.

     Revenues from insurance commissions decreased $3,052,000 from $5,461,000 in
the 2001 period,  to  $2,409,000  in the 2002 period.  The 2001 period  included
commissions from the sale of certain variable  annuities by one of the Company's
brokers. 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.

     Revenues from principal transactions decreased $371,000, from $4,002,000 in
the 2001 period, to $3,631,000 in the 2002 period. Principal transaction revenue
includes gains or losses from proprietary trading riskless principal commissions
and  unrealized  gains or losses on  inventory  held in the  firm's  proprietary
accounts.  Trading in firm's  proprietary  accounts  improved  by  approximately
$700,000 in the 2002 period  when  compared  with the 2002 period as the Company
eliminated  much of its  market-making  and trading  activities in order to help
reduce  the  related   market/exposure  and  risk  inherent  in  such  types  of
activities.

     Revenues from principal  transactions  in the fixed income sector were down
from 2001 levels by  approximately  $243,000.  Revenues from corporate bonds and
unit investment  trusts ("UITs") were down due to the reduced  confidence in the
corporate and equity  sector.  On the other hand,  revenues  from  municipal and
government   agency  bonds  increased  as  investors  are  seeking  more  stable
investments.

     Interest income decreased  $301,000,  from $2,078,000 in the 2001 period to
$1,777,000 in the 2002 period, and $76,000 from $972,000 in the 2001 quarter, to
$896,000  in the  2002  quarter.  The  decline  in  market  value in many of the
margined  security  positions  held in  customer  accounts,  combined  with  the
substantial  transfer  of  funds  out of  the  equity  markets  and  into  safer
instruments,  impacted the amount of margin loan balances customers could carry.
The reduction in margin debit balances adversely affected the amount of interest
sharing the Company received from the clearing firm.

     Compensation expense decreased $223,000,  or 1%, to $21,309,000 in the 2002
period,  from  $21,532,000  in the 2001 period.  Salaries  and benefits  expense
decreased $770,000, or 17%, from $4,456,000 in the 2001 period, to $3,686,000 in
the 2002  period,  due to staff and  salary  reductions  implemented  during the
second half of 2001,  and to the 2002  reversal of the 401(k)  company  matching
accrual  made in 2001.  Commission  expense  increased  3%,  or  $547,000,  from
$17,076,000 in the 2001 period to $17,623,000 in the 2002 period.




     Compensation  expense decreased  $1,182,000,  or 10%, to $10,831,000 in the
2002  quarter,  from  $12,013,000  in the 2001  quarter.  Salaries  and benefits
expense  decreased  $388,000,  or 17%, from  $2,263,000 in the 2001 quarter,  to
$1,875,000 in the 2002 quarter.  Commission  expense  decreased 8%, or $794,000,
from $9,750,000 in the 2001 quarter, to $8,956,000 in the 2002 quarter. The same
factors  affecting the compensation  costs for the 2002 period impacted the 2002
quarter.

     Communication and occupancy expenses  increased  $98,000,  to $1,554,000 in
the 2002 period,  from $1,456,000 in the 2001 period.  The increase is primarily
attributable  to the Company  entering  into two new  sub-lease  agreements  for
corporate  branch  offices  located  in New  York  City.  Postage  expense  also
increased  for both the 2002  period and 2002  quarter  due to costs  related to
processing of client year end statements.

     Legal matters and related costs  decreased  $137,000,  from $777,000 in the
2001 period, to $640,000 in the 2002 period,  an 18% decrease.  The 2002 expense
includes  approximately  $262,500 of reserves  for legal  settlements,  with the
balance related to the cost of counsel fees and other defense costs.

     FMSC is a respondent in two NASD arbitrations seeking rescissionary damages
of approximately $9.5 million in one case, and unspecified damages in the other.
Both claims also seek  statutory  interest  and punitive  damages.  Claimants in
these  cases have  asserted  substantially  similar  claims  relating to alleged
violations of various  provisions  of federal and state  securities  laws.  FMSC
believes  that there are  meritorious  defenses  in each case,  and that  actual
damages, if any, will be substantially below the alleged amounts.

     FMSC is also a  respondent  in  several  arbitration  claims  arising  from
customer  purchases  of certain  high yield  corporate  bonds which  declined in
market value and subsequently defaulted. The claims allege, among other charges,
unsuitable  recommendations  and/or  improper use of margin.  Aggregate  damages
sought is in excess of $13 million.  FMSC  believes  that there are  meritorious
defenses in each case, and that actual  damages,  if any, will be  substantially
below the alleged amounts.

     After considering all relevant facts,  management believes that significant
adverse  judgments  against  FMSC from pending  arbitration  claims 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 June  30,  2002,  the  Company  has  established  a  $1,224,000  reserve  for
litigation costs that are probable and can be reasonably estimated.  The reserve
is included in accrued  expenses.  Management  cannot give  assurance  that this
reserve will be adequate to absorb actual costs that are subsequently incurred.

     Other operating  expenses decreased  $918,000,  from $2,887,000 in the 2001
period,  to $1,969,000  in the 2002 period and $603,000  from  $1,663,000 in the
2001 quarter to $1,060,000 in the 2002 quarter.  Bad debt expense decreased 62%,
or $587,000, from $948,000 in the 2001 period to $361,000 in the 2002 period and
for the quarter,  bad debt expense decreased 69%, or $484,000,  from $703,000 in
the 2001  quarter to $219,000  in the 2002  quarter.  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. In July 2002, the Company settled
its  lawsuit  against  the  vendor by  agreeing  to accept  $230,000,  which was
received in July 2002 and will be recorded in the third  quarter.  Costs related
to the conversion to Fiserv as the Company's  clearing agent decreased  $168,000
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 34% 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 56% 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 six months of 2002 by
$839,000,  to $941,000.  Net cash used by operating  activities was $394,000 for
the  2002  period.  The  primary  components  of the  decrease  are the  loss of
$1,269,000 offset by an income tax refund of $997,000. This refund is a one-time
source of cash. An increase in operating  payables of $474,000 was also a source
of cash.  Payables increased due to an increase in legal settlem*ent accrual and
due to timing of payables.

     During the first  quarter of 2002,  the  Company  filed  claims for federal
income tax refunds of approximately  $1,000,000.  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  advances  totaling  $5,250,000  in 2000  and 2001  under  the
financing agreement

     Additions to capital expenditures  accounted for the entire use of cash for
investing  activities of $125,000  during the first quarter of 2002. The Company
projects $400,000 in capital expenditures over the next twelve months.

     Financing  activities  used cash of  $320,000 in fiscal  2002.  Payments of
notes  payable,  capital  leases and preferred  stock  dividends  used $148,000,
$97,000  and  $50,000,  respectively.  A  treasury  stock  repurchase  also used
$25,000. 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.



Item 3.  Market Risk.

     Certain of the Company's business activities expose it to market risk. This
market risk  represents  the potential for loss that may result from a change in
value of a financial  instrument as a result of  fluctuations in interest rates,
equity  prices or changes in credit rating of issuers of debt  securities.  This
risk relates to financial  instruments held by the company as investment and for
trading.

     The  Company's  securities  inventories  are exposed to risk of loss in the
event of unfavorable price movements.  The Company's securities  inventories are
marked to market on a daily basis.  The Company's  market-making  activities are
client-driven,  with the  objective of meeting  clients'  needs while  earning a
positive  spread.  At June 30, 2002 and December  31, 2001,  the balances of the
Company's equity securities  positions owned and sold but not yet purchased were
approximately $977,000 and $82,000 and $1,199,000 and $245,000, respectively. In
the  opinion of  management,  the  potential  exposure to market  risk,  trading
volatility  and  the  liquidity  of  securities  held  in the  firm's  inventory
accounts,  could  potentially have a material effect on the Company's  financial
position.

     The Company's activities involve the execution,  settlement,  and financial
of  various  transactions  on  behalf  of its  clients.  Client  activities  are
transacted on either a cash or margin basis. The Company's client activities may
expose it to off-balance  sheet credit risk. The Company may have to purchase or
sell financial  instruments  at the prevailing  market price in the event of the
failure  of a client to settle a trade on its  original  terms,  or in the event
that cash and  securities  in the client margin  accounts are not  sufficient to
fully cover the client losses. The Company seeks to control the risks associated
with client activities by requiring clients to maintain collateral in compliance
with various regulations and Company policies.





                                     PART II

                                OTHER INFORMATION


Item 4.  Submission of Matters to a Vote of Security-Holders.

     At  the  Company's  Annual  Meeting  of  Shareholders  on  June  21,  2002,
shareholders holding a majority of the voting shares approved the following:

     1) A majority of votes  entitled  to vote  elected  the  following  Class I
Directors to serve for a term of 3 years to the Board of Directors:

                Class II         Votes Cast For    Withhold Authority to Vote
                --------         --------------    --------------------------

                Herbert Kurinsky   6,596,998                1,100
                William Kurinsky   6,597,298                1,100

     2) A majority of votes  entitled to vote adopted the 2002  Incentive  Stock
Option Plan:

                           Votes Cast for            Votes Cast Against
                           --------------            ------------------

                           1,511,911                          577,007

     3) A majority  of votes  entitled to vote  adopted  the 2002  Non-Executive
Director Stock Option Plan:

                           Votes Cast for            Votes Cast Against
                           --------------            ------------------

                           1,545,412                          543,836


Item 5.  Other Information.

     During the quarter  ended June 30, 2002,  the Company  repurchased  100,000
shares  of its  common  stock  for  $25,000  under  a share  repurchase  program
authorized in 1999.


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

        (a)  Exhibits

        Exhibit 99.1 - Certification of Herbert Kurinsky

        Exhibit 99.2 - Certification of William J. Kurinsky



        (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: August 14, 2002                          /s/ William J. Kurinsky
                                                -------------------------------
                                                William J. Kurinsky
                                                Secretary/Treasurer
                                                Chief Financial Officer and
                                                Principal Accounting Officer

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



                                                                Exhibit 99.1


    CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO
                 SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

     In connection  with the Quarterly  Report of FIRST MONTAUK  FINANCIAL CORP.
(the  "Company")  on Form 10-Q for the period ending June 30, 2002 as filed with
the Securities  and Exchange  Commission on the date hereof (the  "Report"),  I,
Herbert Kurinsky, Chief Executive Officer of the Company,  certify,  pursuant to
18 U.S.C. section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley
Act of 2002, that:

     (1) The Report fully  complies  with the  requirements  of Section 13(a) or
15(d) of the Securities Exchange Act of 1934; and

     (2)  The  information  contained  in the  Report  fairly  presents,  in all
material  respects,  the  financial  condition  and result of  operations of the
Company.


/s/ Herbert Kurinsky
- -----------------------------------
Herbert Kurinsky
Chief Executive Officer
August 14, 2002




                                                                Exhibit 99.2


    CERTIFICATION PURSUANT TO 18 U.S.C. SECTION 1350, AS ADOPTED PURSUANT TO
                 SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

     In connection  with the Quarterly  Report of FIRST MONTAUK  FINANCIAL CORP.
(the  "Company")  on Form 10-Q for the period ending June 30, 2002 as filed with
the Securities  and Exchange  Commission on the date hereof (the  "Report"),  I,
William J. Kurinsky, Chief Financial Officer of the Company,  certify,  pursuant
to  18  U.S.C.  section  1350,  as  adopted  pursuant  to  Section  906  of  the
Sarbanes-Oxley Act of 2002, that:

     (1) The Report fully  complies  with the  requirements  of Section 13(a) or
15(d) of the Securities Exchange Act of 1934; and

     (2)  The  information  contained  in the  Report  fairly  presents,  in all
material  respects,  the  financial  condition  and result of  operations of the
Company.


/s/ William J. Kurinsky
- -----------------------------------
William J. Kurinsky
Chief Financial Officer
August 14, 2002