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 September 30, 2003

                                       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 (l) 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

     Indicate  by check  whether  the  registrant  is an  accelerated  filer (as
defined in Rule 12b-2 of the Exchange Act).

                           Yes               No  X

                     APPLICABLE ONLY TO CORPORATE ISSUERS:
                     -------------------------------------

     8,945,484 Common Shares,  no par value, were outstanding as of November 14,
2003.

                                  Page 1 of 23

02

                          FIRST MONTAUK FINANCIAL CORP
                                    FORM 10-Q
                               SEPTEMBER 30, 2003


     INDEX

                                                            Page

PART I.  FINANCIAL  INFORMATION:

     Item 1.  Financial  Statements
       Consolidated  Statements of Financial  Condition
       as of September 30, 2003 and December 31, 2002   .........  3

     Consolidated Statements of Loss for the
       Nine Months ended September 30, 2003 and 2002 and
       Three Months ended September 30, 2003 and 2002 ...........  4

     Consolidated  Statements of Cash Flows for
       the Nine Months ended September 30, 2003 and 2002 .......   5

     Notes to Consolidated Financial Statements ................ 6-9

     Item 2. Management's  Discussion and Analysis of
      Financial Condition and Results of  Operations  .........10-15

     Item 3. Market Risk ......................................   15

     Item 4. Controls and Procedures ..........................   16

PART II. OTHER INFORMATION:

     Item 1.  Legal Proceedings ...............................   17

     Item 2.  Changes in Securities ...........................   17

     Item 5.  Other Information................................   17

     Item 6.  Exhibits and Reports on Form 8-K.................   18

     Signatures ...............................................   19

     Officers' Certifications .................................20-23


03


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

                                                              

                                                      September 30,    December 31,
                                                         2003              2002
                                                      (unaudited)
                      ASSETS

 Cash and cash equivalents                       $      1,012,156   $      2,638,819
 Due from clearing firm                                 4,616,451          4,591,701
 Trading and investment account securities                782,861            183,944
 Employee and broker receivables                          888,036          1,070,087
 Loans receivable - officers                              159,415            178,936
 Property and equipment - net                           1,144,164          1,396,892
 Income tax refund receivable                             -                  212,300
 Deferred income taxes - net                              460,000            460,000
 Other assets                                           1,359,368            692,827
                                                   --------------     --------------

      Total assets                               $     10,422,451   $     11,425,506
                                                   ===============    ===============


      LIABILITIES AND STOCKHOLDERS' DEFICIT

 Deferred income                                 $      4,933,995   $      5,456,323
 Securities sold, not yet purchased, at market            112,359            -
 Notes payable                                            -                   48,057
 Commissions payable                                    4,145,168          2,681,128
 Accounts payable                                         857,329            577,225
 Accrued expenses                                       1,652,826          1,987,871
 Capital leases payable                                   180,212            343,682
 6% convertible debentures                              1,240,000          1,030,000
 Other liabilities                                         34,846             78,910
                                                   --------------     --------------

     Total liabilities                                 13,156,735         12,203,196
                                                   ---------------    --------------

 Commitments and contingencies (See Notes)

Stockholders' deficit

 Preferred Stock, 4,375,000 shares authorized, $.10 par
   value, no shares issued and outstanding                -                  -
 Series A Convertible Preferred Stock, 625,000 shares
   authorized, $.10 par value, 330,250 shares issued
   and outstanding; liquidation preference: $1,651,250     33,025             33,025
 Common Stock, no par value, 30,000,000 shares
   authorized, 9,027,164 and 8,527,164 shares issued
   and outstanding, respectively                        3,576,220          3,416,220
 Additional paid-in capital                             3,939,110          3,918,930
 Accumulated deficit                                  (10,259,969)        (8,135,777)
 Less:  Deferred compensation                             (22,670)           (10,088)
                                                    --------------    ---------------

        Total stockholders' deficit                    (2,734,284)          (777,690)
                                                    --------------    ---------------

        Total liabilities and stockholders' deficit $  10,422,451   $     11,425,506
                                                    ==============    ===============







                         See notes to financial statements.





04

                                              FIRST MONTAUK FINANCIAL CORP. AND SUBSIDIARIES
                                                     CONSOLIDATED STATEMENTS OF LOSS
                                                                                              


                                                      Nine months ended September 30,     Three months ended September 30,
                                                        2003               2002               2003               2002
                                                       (unaudited)        (unaudited)        (unaudited)      (unaudited)

 Revenues:

 Commissions                                     $     30,193,458   $     28,185,933   $     11,302,047   $      8,071,624
 Principal transactions                                 8,136,465          5,196,757          2,633,039          1,566,174
 Investment banking                                       617,506            110,594            254,091              7,574
 Interest and other income                              3,082,756          2,870,655            982,371          1,093,370
                                                   ---------------    ---------------    ---------------    ---------------

                                                       42,030,185         36,363,939         15,171,548         10,738,742
                                                   ---------------    ---------------    ---------------    ---------------
 Expenses:

 Commissions, employee compensation and benefits       33,204,961         29,963,056         11,723,412          8,606,612
 Clearing and floor brokerage                           2,102,721          2,010,368            744,839            643,283
 Communications and occupancy                           2,021,361          2,340,744            647,213            786,546
 Legal matters and related costs                        4,385,437            755,973          1,540,317            116,032
 Other operating expenses                               2,291,296          2,985,406            758,103          1,063,728
 Interest                                                 123,762             81,712             46,205             27,067
                                                   ---------------    ---------------    ---------------    ---------------

                                                       44,129,538         38,137,259         15,460,089         11,243,268
                                                   ---------------    ---------------    ---------------    ---------------
  Net loss                                             (2,099,353)        (1,773,320)          (288,541)          (504,526)
                                                   ===============    ===============    ===============    ===============

 Net loss applicable to common stockholders      $     (2,124,192)  $     (1,847,838)  $       (288,541)  $       (529,365)
                                                   ===============    ===============    ===============    ===============

 Per share of Common Stock:
    Basic and diluted                            $          (0.25)  $          (0.22)  $          (0.03)  $          (0.06)
                                                   ===============    ===============    ===============    ===============

 Number of common shares used in
    basic and diluted loss per share                    8,666,358          8,560,946          8,940,207          8,525,284
                                                   ===============    ===============    ===============    ===============


























                                            See notes to financial statements.




05



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

                                                     Nine months ended September 30,
                                                         2003               2002
                                                     (unaudited)      (unaudited)
 INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

 Cash flows from operating activities:
    Net loss                                     $     (2,099,353)  $     (1,773,320)
                                                   ---------------    ---------------
 Adjustments to reconcile net loss to net cash
    used in operating activities:
    Depreciation                                          379,274            380,457
    Amortization                                           15,486             11,580
    Common stock issued in legal settlement               160,000            -
    Increase (decrease) in cash attributable to
      changes in assets and liabilities
    Due from clearing firm                                (24,750)          (502,860)
    Trading and investment account securities            (598,917)           614,903
    Loans receivable - officers                            19,521            (24,119)
    Employee and broker receivables                       182,051            770,519
    Other assets                                         (674,429)           259,983
    Income tax refund receivable                          212,300          1,069,442
    Deferred income                                      (522,328)          (416,822)
    Securities sold, not yet purchased                    112,359           (141,729)
    Commissions payable                                 1,464,040           (885,350)
    Accounts payable                                      280,104            141,433
    Accrued expenses                                     (335,045)             1,700
    Other liabilities                                     (44,064)          (457,508)
                                                   ---------------    ---------------
        Total adjustments                                 625,602            821,629
                                                   ---------------    ---------------
        Net cash used in operating activities          (1,473,751)          (951,691)
                                                   ---------------    ---------------
 Cash flows from investing activities:
    Additions to property and equipment                  (126,546)          (171,881)
                                                   ---------------    ---------------

 Cash flows from financing activities:
    Payment of notes payable                              (48,057)          (185,558)
    Payments of capital leases                           (163,470)          (146,891)
    Proceeds from issuance of 6% convertible debentures   210,000            -
    Payment toward purchase of treasury stock             -                  (25,016)
    Payments of preferred stock dividends                 (24,839)           (74,518)
                                                   ---------------    ---------------
        Net cash used in financing activities             (26,366)          (431,983)
                                                   ---------------    ---------------
 Net decrease in cash and cash equivalents             (1,626,663)        (1,555,555)
 Cash and cash equivalents at beginning of period       2,638,819          1,779,554
                                                   ---------------    ---------------
 Cash and cash equivalents at end of period             1,012,156            223,999
                                                   ===============    ===============

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

        Interest                                 $        120,658   $         69,712
                                                   ===============    ===============
        Income taxes                             $       (188,205)  $     (1,113,646)
                                                   ===============    ===============

 Noncash financing activity:
    Value of warrants charged to deferred financing costs
       in connection with debenture offering     $          2,178   $        -
                                                   ===============    ===============








                         See notes to financial statements.





06


                 FIRST MONTAUK FINANCIAL CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  SEPTEMBER 30, 2003

NOTE 1 -          MANAGEMENT REPRESENTATION

The accompanying financial statements are unaudited for the interim periods, but
include all adjustments  (consisting  only of normal  recurring  accruals) which
management considers necessary for the fair presentation of results at September
30, 2003 and 2002. 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, 2002, as filed with the Securities and Exchange  Commission on Form
10-K.

The results reflected for the three-month and nine-month periods ended September
30, 2003,  are not  necessarily  indicative of the results for the entire fiscal
year to end on December 31, 2003.

The preparation of financial statements in conformity with accounting principles
generally  accepted in the United States of America requires  management to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities  and disclosure of contingent  assets and liabilities at the date of
the  financial  statements  and the  reported  amounts of revenues  and expenses
during the year. Actual results could differ from those estimates.

NOTE 2 -          NET LOSS PER SHARE

Basic loss per share is computed by  dividing  net loss by the  weighted-average
number of common  shares  outstanding  for the  period.  Diluted  loss per share
reflects  the  potential  dilution  from the  exercise  or  conversion  of other
securities  into common stock,  but only if dilutive.  The following  securities
have  been  excluded  from  the  dilutive  per  share  computation  as they  are
antidilutive:

                                                Nine months ended September 30,
                                                    2003              2002
                                                    ----              ----

     Stock options                                3,724,498        3,612,998
     Warrants                                     3,971,446        9,242,338
     Convertible debt                             2,480,000           66,404
     Convertible preferred stock                    660,500          662,380

NOTE  3 -  OTHER INCOME

Advances received under the Company's financial agreement with its clearing firm
are deferred and amortized to income over the remaining term of the agreement on
a  straight-line  basis.  Other  income  for the nine  and  three  months  ended
September  30,  2003 and  2002  included  amortization  of  $522,328,  $174,109,
$428,822, and $135,047, respectively.

NOTE  4 - OTHER ASSETS

          Other assets consist of the following:


                                             September 30,      December 31,
                                                 2003              2002
                                                 ----              ----

     Prepaid insurance                       $  544,818         $256,215
     Other assets                               814,550          436,612
                                                -------          -------

                                             $1,359,368         $692,827
                                              =========          =======

Prepaid insurance includes  unamortized premiums for various corporate insurance
policies.  The Company has incurred  significant  premium increases in 2003 over
the prior year for errors and  omissions  (E&O)  coverage for the annual  policy
period that commenced January 31, 2003.

NOTE 5 - 6% CONVERTIBLE DEBENTURES

In  December  2002 and  January  2003,  the  Company  raised  gross  proceeds of
$1,240,000 in a private placement of 6% convertible  debentures.  The debentures
are convertible into 2,480,000 shares of common stock at $.50 per share, subject
to adjustment for stock  dividends and stock splits,  and mature five years from
the date of issuance unless previously converted. Interest is payable in cash on
a semi-annual  basis until maturity or conversion,  commencing on April 1, 2003.
In the event that the closing bid price of the Company's common stock is 200% of
the conversion price for the twenty (20)  consecutive  trading days prior to the


07


date of notice of conversion or prepayment, the Company, at its option, may upon
thirty (30) days written notice to the holders, demand the conversion of some or
all of the debentures,  or prepay some or all of the debentures at the following
prepayment  prices:  130% of the  principal  amount if prepaid  from the date of
issuance  until  the  first  anniversary  of the date of  issuance;  120% of the
principal amount if prepaid anytime  thereafter.  The debentures contain certain
covenants  which,  among other things,  prevent the sale of all or substantially
all of the Company's assets without  provision for the payment of the debentures
from such sales  proceeds,  and making  loans to any  executive  officers  or 5%
stockholders.

Offering  costs of  approximately  $64,000 have been  capitalized  and are being
amortized on a straight-line basis over the term of the debentures.

NOTE 6 - STOCK OPTIONS

In December 2002, the FASB issued  Statement of Financial  Accounting  Standards
No. 148, "Accounting for Stock-Based  Compensation -- Transition and Disclosure"
("FAS 148"), which (i) amends FAS Statement No. 123, "Accounting for Stock-Based
Compensation," to provide  alternative  methods of transition for an entity that
voluntarily changes to the fair value based method of accounting for stock-based
employee  compensation;  (ii) amends the  disclosure  provisions  of, FAS 123 to
require  prominent  disclosure  about the effects on  reported  net income of an
entity's  accounting  policy  decisions  with  respect to  stock-based  employee
compensation; and iii) amends APB opinion No. 28, "Interim Financial Reporting,"
to require disclosure about those effects in interim financial information.

Items  (ii)  and  (iii) of the new  requirements  in FAS 148 are  effective  for
financial  statements  for fiscal  years ending  after  December  15, 2002.  The
Company  has adopted  FAS 148 for the fiscal  year ended  December  31, 2002 and
continues to account for stock-based  compensation utilizing the intrinsic value
 method. The additional disclosures required by FAS 148 are as follows:

                                                                  
                                 Nine months ended September 30,   Three months ended September 30,
                                     2003            2002               2003           2002
                                     ----            ----               ----           ----

Net loss applicable to common
stockholders, as reported         $(2,124,192)   $(1,847,838)      $ (288,541)     $ (529,365)

Deduct:  Total stock based
compensation expense determined
under the fair value based method
for all awards, net of tax            (65,798)      (110,830)         (25,127)        (33,531)
                                    ----------    -----------       ----------         --------

Pro forma net loss                $(2,189,990)   $(1,958,668)      $ (313,668)    $  (562,896)
                                   ==========     ==========        ==========        =========

Loss per share:

Basic and diluted - as reported         (0.25)         (0.22)           (0.03)          (0.06)
Basic and diluted - pro forma           (0.25)         (0.23)           (0.04)          (0.06)



Pro forma net loss and loss per share information,  as required by SFAS No. 123,
have been  determined as if the Company had accounted for employee stock options
under the fair value method.

NOTE 7 - LEGAL MATTERS

On July 17, 2003, the Company and its  broker-dealer  subsidiary,  First Montauk
Securities Corp.  ("FMSC")  entered into an agreement with certain  claimants in
order to settle pending  arbitration  proceedings.  The litigation  arose out of
customer purchases of certain high-yield corporate bonds that declined in market
value or defaulted. The settlement agreement covers eleven separate claims which
sought an aggregate of approximately  $12.3 million in damages.  In exchange for
the  consideration  provided by the  Company,  each  claimant  granted a general
release of claims in favor of the Company and all individual  respondents,  with
the  exception  of the former  registered  representative  who had  handled  the
claimants'  accounts.  The Company  paid an aggregate of  $1,000,000  cash,  and
issued to the claimants  500,000 shares of the Company's  common stock valued at
$160,000 based on the stock's quoted market price.

The  Company  also  issued to the  claimants  five-year  warrants to purchase an
aggregate  of 750,000  common  shares.  The  warrants  have been issued in three
classes of 250,000  warrants each. The first class has an exercise price of $.40
per share;  the other two classes have  exercise  prices of $.25 per share.  The
settlement  agreement  provides  that  the  Company  may be  obligated  to  make
additional  payments of up to  $600,000,  in the event that  claimants  elect to
exercise the warrants on certain dates.  Specifically,  upon the election of the


08


majority of then existing warrant holders to exercise up to a maximum of 250,000
warrants of a particular  class,  respectively,  during the months of June 2004,
June 2005 and June 2006 (the "Required  Exercise  Event"),  the claimants,  upon
exercising  their  warrants,  will be  required  to sell the  shares in the open
market.  If the warrants are exercised and the shares sold, the Company will pay
to the claimants up to an aggregate  amount of $200,000 less the amount received
by the  claimants  from the sale of their  shares,  net of  commissions.  In the
alternative,  the  Company  may  elect or be  required  to redeem  the  warrants
depending upon the then prevailing market price of the Company's Common Stock on
or about the date of the Required Exercise Event for up to $.80 per warrant,  or
a maximum  of  $200,000  per  class.  In the event  that  warrant  holders  of a
particular  class elect not to declare a Required  Exercise Event, the Company's
guarantee will be canceled for that year.

In July 2003,  the Company  valued the warrants at $441,000 using the discounted
cash flow method. In accordance with the provisions of FAS 150,  "Accounting for
Certain  Financial  Instruments  with  Characteristics  of both  Liabilities and
Equity," the Company is required to re-measure the fair value of the warrants as
of the end of each reporting period until the Company's obligations with respect
to the  warrants are  resolved.  The warrant  value  increased to $460,000 as of
September 30, 2003. Changes in fair value are being recognized in earnings.  The
Company  has  agreed to  register  all  shares of common  stock  underlying  the
warrants and fifty percent of the shares of common stock issued outright.

There are currently fifteen other related  arbitrations  pending representing in
excess of $4.1  million  in  asserted  damages  plus  interest.  The  Company is
vigorously  defending  these  actions and  believes  that there are  meritorious
defenses in each case. There is no remaining  insurance  coverage  available for
the payment of settlements and/or judgments that may result from these claims.

In August 2003,  an NASD  arbitration  panel  rendered an award of $616,000 plus
interest against FMSC and FMSC's former broker. FMSC has filed an appeal of this
award in the U.S.  District  Court for the  Eastern  District  of  Pennsylvania,
alleging  that the panel  made  material  mistakes  of fact and law in  awarding
damages to the  claimants.  FMSC has filed a notice of claim  with its  fidelity
bond  carrier,  seeking  coverage for the loss incurred on account of the former
broker's conduct.  FMSC cannot give assurance that coverage will be approved, or
if it is approved, that the loss will be fully insured.

FMSC is also a respondent or co-respondent in other legal proceedings related to
its securities business.  FMSC is contesting these claims and believes there are
meritorious defenses in each case. The availability of insurance coverage in any
particular case is determined on a case by case basis by the insurance  carrier,
and is limited to the coverage limits within the policy for any individual claim
and in the aggregate.

As of September  30,  2003,  the Company has accrued  approximately  $1,416,000,
including the value of the settlement  warrants,  for litigation  costs that are
probable and can be reasonably  estimated based on a review of existing  claims,
arbitrations and unpaid  settlements.  Management cannot give any assurance that
this accrual  will be adequate to cover  actual  costs that may be  subsequently
incurred.  It is not  possible to predict the outcome of other  matters  pending
against FMSC. All such cases are, and will continue to be, vigorously  defended.
However, litigation is subject to many uncertainties,  and some of these actions
and proceedings may result in adverse judgments.  After considering all relevant
facts,  available insurance coverage and the advice of litigation counsel, it is
possible  that  the  Company's  consolidated  financial  condition,  results  of
operations,  or cash flows could be materially affected by unfavorable  outcomes
or settlements of certain pending litigation.



09



NOTE 8 - INCOME TAXES

The Company has reported an effective  tax rate of 0% for all periods  presented
due to net  operating  losses.  The tax  benefits  of  these  losses  and  other
temporary  differences  have  been  offset by  increases  in the  Company's  tax
valuation  allowance  due  to  management's   uncertainty  as  to  the  ultimate
realization of such benefits.

NOTE 9 - WARRANTS

The Company's  3,072,446 Class A warrants and 3,072,446 Class B warrants expired
on February 17, 2003. In connection with the convertible debenture offering, the
Company  issued  124,000  common  stock  purchase  warrants as  compensation  to
registered  representatives.  The Company  valued the warrants at  approximately
$13,500 using the Black-Scholes  option pricing method, and included the warrant
value in deferred  financing  costs.  In July 2003,  the Company  issued 750,000
warrants to various  individuals  in connection  with a settlement of litigation
(see note 7).

NOTE 10 - SUSPENSION OF PREFERRED STOCK DIVIDENDS

The  Company  has  suspended  the  payment  of cash  dividends  on its  Series A
Preferred  stock.  New Jersey Business  Corporation Act prohibits the payment of
any distribution by a corporation to, or for the benefit of its shareholders, if
the corporation's total assets would be less than its total liabilities.  Unpaid
preferred dividends will continue to accumulate at 6% per annum. Arrearages must
be fully paid before any  distribution  can be declared or paid on the Company's
common  stock.  Cumulative  dividends  in arrears  at  September  30,  2003 were
approximately $50,000.

NOTE 11 - SUBSEQUENT EVENTS

In October  2003,  FMSC  negotiated a settlement  of its raiding claim against a
competitor  for  raiding,   unfair   competition  and  use  of  proprietary  and
confidential information.

In October 2003, the Company closed on an additional $1,005,000 principal amount
of 6%  convertible  debentures.  The  debentures  have the  same  terms as those
previously issued, as described in Note 5.

In  November  2003,  the  Company  received  its  fourth  and final  advance  of
$1,250,000 under the financing agreement with its clearing firm.




10

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


Factors Affecting "Forward-Looking Statements"

     From time to time,  the Company may  publish  "forward-looking  statements"
within the meaning of Section 27A of the Securities Act of 1933, as amended, and
Section 21E of the Securities and Exchange Act of 1934, as amended, or make oral
statements that constitute  forward-looking  statements.  These  forward-looking
statements  may relate to such  matters as  anticipated  financial  performance,
future  revenues  or  earnings,  business  prospects,  projected  ventures,  new
products,  anticipated  market  performance,  and similar  matters.  The Private
Securities   Litigation   Reform  Act  of  1995   provides  a  safe  harbor  for
forward-looking  statements.  In order  to  comply  with  the  terms of the safe
harbor,  the Company  cautions readers that a variety of factors could cause the
Company's  actual results to differ  materially from the anticipated  results or
other expectations expressed in the Company's forward-looking statements.  These
risks  and  uncertainties,  many of which  are  beyond  the  Company's  control,
include,  but are not  limited  to:  (i)  transaction  volume in the  securities
markets,  (ii) the volatility of the securities  markets,  (iii) fluctuations in
interest rates, (iv) changes in regulatory  requirements  which could affect the
cost of doing  business,  (v)  fluctuations  in  currency  rates,  (vi)  general
economic conditions, both domestic and international,  (vii) changes in the rate
of inflation and related impact on securities  markets,  (viii) competition from
existing  financial  institutions  and other  participants  in competition  from
existing  financial  institutions  and  other  participants  in  the  securities
markets,  (ix) legal  developments  affecting the  litigation  experience of the
securities  industry,  and (x) changes in federal and state tax laws which could
affect the  popularity  of products  sold by the  Company.  The Company does not
undertake  any  obligation  to  publicly  update or revise  any  forward-looking
statements.  The reader is referred to the  Company's  previous  filings on Form
10-Q for the  periods  ended  March 31, 2003 and June 30, 2003 and Form 10-K for
the year ended December 31, 2002.

Overview

     First  Montauk  Financial  Corp.   ("FMFC"  or  the  "Company")  is  a  New
Jersey-based  financial  services  holding company whose  principal  subsidiary,
First Montauk Securities Corp.  ("FMSC"),  has operated as a full service retail
and  institutional  securities  brokerage firm since 1987. FMSC provides a broad
range of securities  brokerage and  investment  services to a diverse retail and
institutional  clientele,  as well as corporate  finance and investment  banking
services to corporations  and  businesses.  In 1997,  FMSC  established  Century
Discount Investments,  a discount brokerage division.  FMFC also sells insurance
products through its subsidiary Montauk Insurance Services, Inc.

     FMSC has  approximately  470 registered  representatives  and services over
60,000 retail and  institutional  customer  accounts.  With the exception of two
Company-leased  branch  offices,  all of FMSC's  131  other  branch  office  and
satellite  locations  in  34  states  are  owned  and  operated  by  affiliates,
independent owners who maintain all appropriate licenses and are responsible for
all office overhead and expenses.  FMSC also employs registered  representatives
directly at its corporate office and the Company-leased branch offices.

     FMSC is  registered as a  broker-dealer  with the  Securities  and Exchange
Commission, the National Association of Securities Dealers Regulation, Inc., the
Municipal  Securities Rule Making Board, and the Securities  Investor Protection
Corporation  and is  licensed  to conduct  its  brokerage  activities  in all 50
states,  the  District of Columbia,  and the  Commonwealth  of Puerto Rico.  All
securities   transactions  are  cleared  through  Fiserv  Securities,   Inc.  of
Philadelphia,  PA. and various  floor  brokerage  and  specialist  firms provide
execution  services.  These arrangements  provide FMSC with back office support,
transaction  processing  services on all principal,  national and  international
securities  exchanges,  and access to many other financial services and products
which allows FMSC to offer products and services  comparable to large  brokerage
firms.

11


       RESULTS OF OPERATIONS

     The  results  of  operations  for the nine  months and three  months  ended
September  30,  2003 (the "2003  period" and the "2003  quarter,"  respectively)
showed a significant  increase in revenues of 16% and 41%, over the same periods
in the prior year (the "2002 period" and the "2002 quarter," respectively).

     The  Company's  primary  source of  revenue  is  derived  from  commissions
generated   on  agency   transactions,   including   the  sales  of  listed  and
over-the-counter stocks and options. For the 2003 quarter,  revenues from agency
transactions  increased  $2,960,000,  or 61%, from $4,881,000 to $7,841,000 over
the 2002 quarter. For the 2003 period, these same revenues also increased,  from
$17,793,000 in the 2002 period,  to $20,128,000 in the 2003 period,  an increase
of $2,335,000, or 13%.

     Revenues  from mutual fund  commissions  decreased  for the 2003 period and
were nearly flat for the 2003 quarter,  when compared to the prior year.  Mutual
fund  revenues  decreased  $449,000,  from  $4,563,000  in the  2002  period  to
$4,114,000, in the 2003 period, a decrease of 10%.

     Revenues from insurance commissions decreased $342,000,  from $3,579,000 in
the 2002 period,  to $3,237,000  in the 2003 period,  a decrease of 10%. For the
2003 quarter,  the decrease was $41,000,  from $1,170,000 in the 2002 quarter to
$1,129,000.

     Total    revenues    from    principal    transactions,    which    include
mark-ups/mark-downs  on  transactions  in which the company  acts as  principal,
proprietary  trading,  syndicate  revenues and fixed income  securities,  showed
increases during both periods in 2003. For the 2003 quarter,  gross revenue from
mark-ups/mark-downs on principal transactions increased $689,000,  from $311,000
to  $1,000,000,  an increase of 222% over the 2002  quarter.  For the nine month
2003 period,  the increase was $1,378,000  when compared with the same period in
2002.  The increase in  syndicate  revenues of $131,000 for the 2003 quarter and
$724,000 for the 2003  period,  as compared to the  comparable  periods in 2002,
reflects  continued  interest in new offerings,  particularly  closed-end mutual
funds.

     Revenues  from  proprietary  equity  trading also  increased  for 2003 when
compared with the same periods in the previous year.  For the 2003 quarter,  the
increase  was  $241,000  and for the 2003  period  it was  $76,000.  The  firm's
continued  efforts  to reduce  its  exposure  to  trading  risk by more  closely
monitoring  proprietary trading and improving risk management,  has succeeded in
increasing  revenues while limiting  potential market losses.  Revenues from all
fixed income sources, which include municipal,  government,  corporate bonds and
unit  investment  trusts  increased to  $1,161,000,  from  $887,000 for the 2003
quarter and $3,362,000,  from $2,456,000 for the 2003 period.  Unrealized losses
in  securities  inventory  were  $38,000 and  $27,000  for the 2003  quarter and
period,  respectively,  as compared to unrealized gains of $230,000 and $117,000
for the 2002 quarter and period, respectively.

     Investment banking revenues for the 2003 quarter were $254,000, an increase
of $246,000,  over the 2002 quarter.  During the 2003 period, revenues increased
to $618,000,  from $111,000 during the first nine months of 2002, an increase of
$507,000. FMSC served as the placement agent in two private offerings for public
companies during the 2003 quarter, which accounted for the increase.

     Interest  and other  income  for the 2003  quarter  totalled  $982,000,  as
compared to  $1,093,000  for the 2002  quarter,  a decrease of  $111,000.  Other
income for the 2002 quarter  included a recovery of $230,000 related to payments
previously made to a vendor for the development of  applications  software.  For
the 2003  period,  interest  and  other  income  increased  to  $3,083,000  from
$2,871,000.  While interest income remained relatively constant, the increase is
primarily  attributable  to a recovery of bad debt  write-offs  and increases in
charges to customers during the 2003 quarter.

     Compensation  and  benefits  expense  increased by  $3,116,000,  or 36%, to
$11,723,000  for  the  2003  quarter,  from  $8,607,000  for the  2002  quarter.
Commission expense, which is directly related to commission revenues,  increased
46%, or $3,205,000,  from $6,932,000 in the 2002 quarter,  to $10,137,000 in the
2003  quarter.  Salaries and benefits  expense  decreased  $88,000,  or 5%, from
$1,675,000 in the 2002  quarter,  to $1,587,000 in the 2003 quarter due to staff
reductions implemented in 2002 and 2003.

12



     Compensation  and  benefits  expense  increased  $3,242,000,   or  11%,  to
$33,205,000 in the 2003 period, from $29,963,000 in the 2002 period.  Commission
expense  increased 14%, or $3,565,000,  from  $24,781,000 for the 2002 period to
$28,346,000  for the  2003  period.  Salaries  and  benefits  expense  decreased
$323,000,  or 6%, from $5,182,000 in the 2002 period,  to $4,859,000 in the 2003
period for the reasons described above.

     Communications  and occupancy  expenses  decreased  $140,000,  or 18%, from
$787,000 for the 2002 quarter to $647,000 for the 2003 quarter.  The decrease is
attributable to the elimination of three company leased branch offices and their
related  costs and  equipment  rental  expenses.  Communications  and  occupancy
expenses also  decreased by $320,000,  to $2,021,000  for the 2003 period,  from
$2,341,000 in the 2002 period.

     Legal matters and related costs increased $1,424,000,  to $1,540,000 during
the 2003 quarter,  as compared to $116,000 in the 2002 quarter.  In August 2003,
an NASD arbitration panel rendered an award of $616,000, plus interest,  against
FMSC, the Company's broker-dealer  subsidiary.  FMSC has filed an appeal of this
award in the U.S. District Court for the Eastern District of Pennsylvania.  FMSC
has  reserved  for,  but not yet paid,  the  amount of the award,  plus  accrued
interest,  totaling $667,000. FMSC has filed a notice of claim with its fidelity
bond carrier, seeking coverage for the loss incurred. FMSC cannot give assurance
that  coverage  will be approved,  or if it is  approved,  that the loss will be
fully insured.

     Most of the  remaining  expense for the 2003 quarter  relate to the ongoing
costs to defend and settle unresolved  claims relating to customer  purchases of
high-yield  corporate  bonds.  On July 17,  2003,  the Company  entered  into an
agreement  with  certain  claimants in order to settle  arbitration  proceedings
arising out of customer purchases of high-yield corporate bonds that declined in
market value or  defaulted.  (See Note 7 to the  financial  statements  for more
discussion).  There are currently  fifteen other  related  arbitrations  pending
representing  in excess of $4.1 million in asserted  damages plus interest.  The
Company is  vigorously  defending  these  actions  and  believes  that there are
meritorious  defenses in each case.  There is no  remaining  insurance  coverage
available for the payment of settlements  and/or  judgments that may result from
these claims. It is not possible to predict the outcome of other matters pending
against FMSC. All such cases are, and will continue to be, vigorously  defended.
However, litigation is subject to many uncertainties,  and some of these actions
and proceedings may result in adverse judgments.  After considering all relevant
facts,  available insurance coverage and the advice of litigation counsel, it is
possible  that  the  Company's  consolidated  financial  condition,  results  of
operations,  or cash flows could be materially affected by unfavorable  outcomes
or settlements of certain pending litigation.

     In October 2003,  FMSC negotiated a settlement of its raiding claim against
a  competitor  for  raiding,  unfair  competition  and  use of  proprietary  and
confidential information.

     Other operating  expenses  decreased to $758,000 in the 2003 quarter,  from
$1,064,000  in the 2002 quarter,  a decrease of 29%. For the 2003 period,  these
expenses  decreased to $2,291,000 from $2,985,000,  a decrease of 23%. Bad debts
decreased  from $280,000 in the 2002 quarter to $5,000 in the 2003 quarter,  and
from  $641,000 for the 2002 period to $6,000 for the 2003  period.  The cost for
errors and  omission  insurance  increased  by $113,000 for the 2003 quarter and
$267,000  for the 2003  period,  resulting  from  the  substantial  increase  in
premiums from the Company's  policy  renewal in January 2003.  Other expenses in
this category, including marketing,  consulting, office expense and supplies all
decreased  during the 2003 quarter and period when  compared to the same periods
in 2002.

     The  Company  has  reported  an  effective  tax rate of 0% for all  periods
presented  due to net  operating  losses.  The tax  benefits of these losses and
other temporary  differences  have been offset by increases in the tax valuation
allowance due to management's uncertainty as to the ultimate realization of such
benefits.

13



     For the three months ended  September 30, 2003, the Company  reported a net
loss  applicable  to  common  stockholders  of  $289,000,  or $.03 per basic and
diluted share,  as compared to a net loss  applicable to common  stockholders of
$529,000, or $.06 per basic and diluted share for the third quarter of 2002. For
the nine month period ended September 30, 2003, the Company  reported a net loss
available to common  stockholders  of  $2,124,000  or $.25 per basic and diluted
share, as compared to a net loss available to common  stockholders  reported for
the same period in 2002 of $1,848,000, or $.22 per basic and diluted share.

         LIQUIDITY AND CAPITAL RESOURCES

     As with most financial firms, the Company maintains a highly liquid balance
sheet with 62% of the Company's assets consisting of cash, securities owned, and
receivables  from the  Company's  clearing  firm and other  broker-dealers.  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 nine months of 2003 by
$1,627,000, to $1,012,000.  Net cash used in operating activities was $1,474,000
for the 2003 period.  The primary  components  of the decrease are the operating
loss of $2,099,000, an increase in prepaid insurance of $289,000 and trading and
investment securities of $599,000,  offset by an increase in commissions payable
of $1,464,000.

     As of September 30, 2003, the Company has accrued approximately $1,416,000,
including  the  value  of  settlement  warrants  discussed  in  Note  7  of  the
consolidated  financial  statements,  for litigation costs that are probable and
can be reasonably  estimated based on a review of existing claims,  arbitrations
and unpaid  settlements.  Management cannot give any assurance that this accrual
will be adequate to cover actual costs that may be subsequently incurred.

     In November  2003,  the Company  received  its fourth and final  advance of
$1,250,000  under the financing  agreement with its clearing firm.  Advances are
subject to income taxes in the year of receipt.

     Additions to capital expenditures accounted for the entire use of cash from
investing activities of $127,000 during the first nine months of 2003.

     Financing  activities  used cash of  $26,000  during the 2003  period.  The
Company  received  gross  proceeds  of $210,000  from the second  closing of its
private  offering of 6% convertible  debentures.  This was offset by payments of
notes payable, capital leases and preferred stock dividends of $48,000, $163,000
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 is being  amortized  over the  related  lease  terms.  The leases,
totaling  $662,000,  are together payable in 36 monthly  installments of $21,000
with an additional 12 installments of $3,900.

Consolidated Contractual Obligations and Lease Commitments

     The tables below summarize  information about the consolidated  contractual
obligations  as of  September  30, 2003 and the effects  these  obligations  are
expected  to have on the  Company's  consolidated  liquidity  and cash  flows in
future years.  These tables do not include any projected payment amounts related
to the Company's potential exposure to arbitrations and other legal matters.

14



         Future minimum operating lease payments as of September 30, 2003 are as
follows:

                                        Operating
                                         Leases
                                         ------

                2003                    $237,362
                2004                   1,103,126
                2005                     296,302
                2006                     169,500
                                      ----------
       Total minimum lease payments   $1,806,289
                                      ==========

         Future minimum lease payments as of September 30, 2003 are as follows:

                                          Capital
                                          Leases
                                          ------
                2003                     $62,229
                2004                     114,396
                2005                      15,711
                2006                          --
                                         -------
   Total minimum lease payments          192,336
   Less:  Amount representing interest   (12,125)
                                        $180,211

         Future minimum contractual commitments as of September 30, 2003 are as
follows:
                                        Employment
                                        Agreements
                                        ----------

                2003                    $140,920
                2004                     620,048
                2005                     682,052
                2006                          --
                                      ----------
 Total minimum contractual payments   $1,443,020


     In 1999, the Company  completed a private  offering of Series A Convertible
Preferred  Stock in  connection  with the  settlement  with holders of leases of
Global  Financial  Corp.  Under the terms of the  offering,  each  Global  lease
investor who participated in the offering  received one share of Preferred Stock
in  exchange  for  every $5 of lease  investment  value  that the  investor  was
entitled to receive from Global after certain adjustments.  Each leaseholder was
required  to assign  their  interest  in all lease  payments  to which they were
entitled.  Each share of the Preferred  Stock is convertible  into two shares of
Common Stock and pays a quarterly dividend of 6%. Pursuant to the offering,  the
Company issued an aggregate of 349,511 shares of Series A Preferred  Stock.  The
offering was exempt from registration  pursuant to Sections 4(2) and 4(6) of the
Securities Act of 1933, as amended,  and Regulation D,  promulgated  thereunder.
The Company has suspended the quarterly payments of its Series A Preferred Stock
dividend  in  accordance  with  applicable   state  law  (See  Note  10  to  the
consolidated financial statements and Part II Item 5.)



15



     In  October  2002,  the  Company  commenced  a  private  offering  of up to
$3,000,000 of 6% convertible debentures to accredited investors.  Each debenture
is convertible  at an initial  conversion  price of $0.50 per share,  subject to
adjustment for stock dividends,  combinations,  splits,  recapitalizations,  and
like events.  Interest on the debentures accrues at the rate of 6% per annum and
is payable in cash on a  semi-annual  basis on April 1st and October 1st of each
year until  maturity or  conversion.  Each debenture is due and payable five (5)
years from issuance,  unless  previously  converted into shares of Common Stock.
The  offering  expired on March 1, 2003.  In the  offering,  the Company sold an
aggregate  amount of  $1,240,000  of  debentures,  $1,030,000 in fiscal 2002 and
$210,000 in fiscal 2003.  The proceeds of the financing  will be used to satisfy
general working capital needs. The debentures have not been registered for offer
or sale under the Securities  Act; such securities are being issued on the basis
of the statutory  exemption  provided by Section 4(2) of the Securities  Act, as
amended,  and/or Rule 506 of Regulation D,  promulgated  thereunder  relating to
transactions by an issuer not involving any public offering.

     In July 2003,  the Company  commenced a new offering of up to $3,000,000 of
6%  convertible   debentures.   The  debentures  contain  terms  and  conditions
substantially similar to the debentures issued in the private offering described
above. In October 2003, the Company closed on $1,005,000  principal amount of 6%
convertible debentures.

         APPLICATION OF CRITICAL ACCOUNTING POLICIES

     Generally accepted accounting principles are complex and require management
to apply significant  judgments to various accounting,  reporting and disclosure
matters.  Management of the Company must use  assumptions and estimates to apply
these principles where actual measurement is not possible or practical.

     For a  complete  discussion  of the  Corporation's  significant  accounting
policies,   see   "Management   Discussion  and  Analysis"  and  "Notes  to  the
Consolidated  Financial Statements" in the Company's 2002 Annual Report filed on
Form 10-K.  Certain  policies are  considered  critical  because they are highly
dependent  upon  subjective or complex  judgments,  assumptions  and  estimates.
Changes  in such  estimates  may  have a  significant  impact  on the  financial
statements.

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.  At September 30, 2003 and December 31, 2002,
the  balances  of the  Company's  securities  positions  owned  and sold not yet
purchased,  were  approximately  $783,000  and  $112,000  and  $184,000  and $0,
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 financing
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.


16


Item 4. Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

     Our management,  under the supervision  and with the  participation  of the
chief executive officer and chief financial officer,  conducted an evaluation of
our "disclosure  controls and procedures" (as defined in Securities Exchange Act
of 1934 (the  "Exchange  Act") Rules  13a-14(c))  as of the end of the quarterly
period covered by this Quarterly Report on Form 10-Q. Based on their evaluation,
our chief executive  officer and chief financial  officer have concluded that as
of the date of their  evaluation,  our  disclosure  controls and  procedures are
effective to ensure that all material  information  required to be filed in this
Quarterly Report on Form 10-Q has been made known to them in a timely fashion.

Changes in Internal Controls

     There have been no significant  changes (including  corrective actions with
regard to  significant  deficiencies  or material  weaknesses)  in our  internal
controls or in other  factors that could  significantly  affect  these  controls
subsequent to the evaluation  conducted by our Chief Executive Officer and Chief
Financial Officer as set forth above.


17


                                     PART II

                                OTHER INFORMATION

Item 1. Legal proceedings

     For a full  description  of new  and  resolved  legal  proceedings  for the
reporting  period,  please see footnote 7 and the  Management's  Discussion  and
Analysis.

Item 2.  Changes in Securities

     During the quarter,  the Company issued an aggregate of 500,000  restricted
common  shares  and  750,000   warrants  to  purchase  common  shares;   250,000
exercisable at $.40 per share and 500,000  exercisable at $.25 per share all for
five years.  These  issuances were made pursuant to a settlement  agreement of a
legal proceeding (see footnote 7 for additional information).

Item 5.  Other Information.

     1) The Company has  declared  and paid  dividends on its Series A Preferred
Stock at the rate of 6% per annum on a quarterly  basis since the third  quarter
of 1999.  Currently,  the Company is unable to  continue  to pay such  dividends
pursuant to the New Jersey  Business  Corporation  Act. The New Jersey  Business
Corporation  Act  prohibits a  corporation  from paying  dividends  if its total
assets  would be less than its total  liabilities.  Dividends  will  continue to
accrue on the  outstanding  shares of Series A Preferred  Stock and will be paid
when the Company is legally  authorized  to do so under the New Jersey  Business
Corporation Act.

     2) On October 8, 2003, the Company completed the first closing of a private
financing in the amount of  $1,005,000  of the  Company's  securities to certain
accredited  investors pursuant to Section 4(2) of the Securities Act of 1933, as
amended (the  "Securities  Act") and Regulation D,  promulgated  thereunder (the
"Offering").  The Offering  expires on December 31, 2003. The Company intends to
use the proceeds primarily for working capital and general corporate purposes.

     The  offering  consists  of  up  to  $3,000,000   principal  amount  of  6%
convertible  debentures.  Each  debenture  earns  interest at the rate of 6% per
annum, payable semi-annually,  and is convertible at an initial conversion price
of $0.50 per share,  subject to adjustment  for stock  dividends,  combinations,
splits, recapitalizations,  and like events. Each holder shall have the right to
convert his or her debentures,  at the option of such holder,  at any time, into
shares of the Company's common stock at the then applicable conversion price. In
addition,  the Company may, at its option,  demand that the holders convert some
or all of the  debentures  into  shares  of common  stock in the event  that the
closing bid price of its common  stock is 200% of the  conversion  price for the
twenty  consecutive  trading days prior to the date of the notice of conversion.
Further, the Company may, at its option, prepay some or all of the debentures in
the  event  that  the  closing  bid  price  of its  common  stock is 200% of the
conversion  price for the twenty  consecutive  trading days prior to the date of
the notice of prepayment.  Holders of debentures shall have the right to include
the shares of common stock  issuable  upon  conversion  of the  debentures  in a
registration statement filed by the Company (other than a registration statement
on Form S-4 or S-8, or a  successor  form).  The  placement  agent's  registered
representatives who participated in the Offering received  commissions of 10% of
the principal  amount of  debentures  sold,  and warrants to purchase  shares of
common stock equal to 10% of the  principal  amount of  debentures  sold.  These
warrants are  exercisable  for a period of five years at an exercise price equal
to the conversion price of the debentures ($.50 per share).

     The  debentures  have not been  registered  for  offer  or sale  under  the
Securities  Act; such  securities are being issued on the basis of the statutory
exemption  provided by Section 4(2) of the  Securities  Act, as amended,  and/or
Rule 506 of Regulation D, promulgated  thereunder relating to transactions by an
issuer not  involving  any public  offering;  and the  transaction  has not been
reviewed  by,  passed  on or  submitted  to  any  Federal  or  state  agency  or
self-regulatory  organization  where an  exemption  is being  relied  upon.  The
securities  may not be  sold,  assigned  or  transferred  unless  (i) the  sale,
assignment or transfer of such  securities is  registered  under the  Securities
Act, or (ii) the securities are sold, assigned or transferred in accordance with
all the requirements and limitations of Rule 144 under the Securities Act.


18



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

(a)         Exhibits

            Exhibit 31.1 - Section 302 Certification of Herbert Kurinsky,
                           Chief Executive Officer

            Exhibit 31.2 - Section 302 Certification of William J. Kurinsky,
                           Chief Financial Officer

            Exhibit 32.1 - Certification pursuant to Section 1350 pursuant to
                           Section 906 of the Sarbanes-Oxley Act of 2002
                           by Herbert Kurinsky

            Exhibit 32.2 - Certification pursuant to Section 1350 pursuant to
                           Section 906 of the Sarbanes-Oxley Act of 2002 by
                           William J. Kurinsky

(b)         Reports on Form 8-K

     There were two  reports on Form 8-K filed.  1) Form 8-K dated July 17, 2003
filed regarding the settlement  agreement  between First Montauk Financial Corp.
and First Montauk Securities Corp. and certain claimants;  and 2) Form 8-K dated
August 22, 2003 filed regarding the Company's 2nd quarter press release.


19

                                   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: November 14, 2003                /s/ William J. Kurinsky
                                        ----------------------------------
                                        William J. Kurinsky
                                        Secretary/Treasurer
                                        Chief Financial Officer and
                                        Principal Accounting Officer



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



20                                                                 Exhibit 31.1

                                  CERTIFICATION

     I, Herbert Kurinsky, President, certify that:

1.   I have reviewed this quarterly report on Form 10-Q of First Montauk
     Financial Corp.;

2.   Based on my knowledge, this report does not contain any untrue statement of
     a material fact or omit to state a material fact necessary to make the
     statements made, in light of the circumstances under which such statements
     were made, not misleading with respect to the period covered by this
     report;

3.   Based on my knowledge, the financial statements, and other financial
     information included in this report, fairly present in all material
     respects the financial condition, results of operations and cash flows of
     the registrant as of, and for, the periods presented in this report;

4.   The registrant's other certifying officers and I are responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

a)   designed such disclosure controls and procedures, or caused such disclosure
     controls and procedures to be designed under our supervision, to ensure
     that material information relating to the registrant, including its
     consolidated subsidiaries, is made known to us by others within those
     entities, particularly during the period in which this report is being
     prepared;

b)   (Not applicable.)

c)   Evaluated the effectiveness of the registrant's disclosure controls and
     procedures and presented in this report our conclusions about the
     effectiveness of the disclosure controls and procedures, as of the end of
     the period covered by this report based on such evaluation; and

d)   Disclosed in this report any change in the registrant's internal control
     over financial reporting that occurred during the registrant's most recent
     fiscal quarter (the registrant's fourth fiscal quarter in the case of an
     annual report) that has materially affected, or is reasonably likely to
     materially affect, the registrant's internal control over financial
     reporting; and

5.   The registrant's other certifying officer(s) and I have disclosed, based on
     our most recent evaluation of internal control over financial reporting, to
     the registrant's auditors and the audit committee of the registrant's board
     of directors (or persons performing the equivalent functions):

     a) all significant deficiencies and material weaknesses in the design or
operation of internal control over financial reporting which are reasonably
likely to adversely affect the registrant's ability to record, process,
summarize and report financial information; and

     b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal control over
financial reporting.


Date:  November 14, 2003


/s/ Herbert Kurinsky
- ---------------------------------
HERBERT KURINSKY
PRESIDENT






21

                                                                   Exhibit 31.2

                                  CERTIFICATION

     I, William J. Kurinsky, Chief Financial Officer, certify that:

1.   I have reviewed this quarterly report on Form 10-Q of First Montauk
     Financial Corp.;

2.   Based on my knowledge, this report does not contain any untrue statement of
     a material fact or omit to state a material fact necessary to make the
     statements made, in light of the circumstances under which such statements
     were made, not misleading with respect to the period covered by this
     report;

3.   Based on my knowledge, the financial statements, and other financial
     information included in this report, fairly present in all material
     respects the financial condition, results of operations and cash flows of
     the registrant as of, and for, the periods presented in this report;

4.   The registrant's other certifying officers and I are responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

a)   designed such disclosure controls and procedures, or caused such disclosure
     controls and procedures to be designed under our supervision, to ensure
     that material information relating to the registrant, including its
     consolidated subsidiaries, is made known to us by others within those
     entities, particularly during the period in which this report is being
     prepared;

b)   (Not applicable.)

c)   Evaluated the effectiveness of the registrant's disclosure controls and
     procedures and presented in this report our conclusions about the
     effectiveness of the disclosure controls and procedures, as of the end of
     the period covered by this report based on such evaluation; and

d)   Disclosed in this report any change in the registrant's internal control
     over financial reporting that occurred during the registrant's most recent
     fiscal quarter (the registrant's fourth fiscal quarter in the case of an
     annual report) that has materially affected, or is reasonably likely to
     materially affect, the registrant's internal control over financial
     reporting; and

5.   The registrant's other certifying officer(s) and I have disclosed, based on
     our most recent evaluation of internal control over financial reporting, to
     the registrant's auditors and the audit committee of the registrant's board
     of directors (or persons performing the equivalent functions):

     a) all significant deficiencies and material weaknesses in the design or
operation of internal control over financial reporting which are reasonably
likely to adversely affect the registrant's ability to record, process,
summarize and report financial information; and

     b) any fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant's internal control over
financial reporting.


Date:  November 14, 2003


/s/ William J. Kurinsky
- ---------------------------------
WILLIAM J. KURINSKY
CHIEF FINANCIAL OFFICER


22
                                                                 Exhibit 32.1


    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  September 30, 2003 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
November 14, 2003


23

                                                                 Exhibit 32.2


    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  September 30, 2003 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
November 14, 2003