SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

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

     For the quarterly period ended March 31, 2004

                                       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:
- -------------------------------------

     10,076,926 Common Shares, no par value, were outstanding as of May 17,
2004.

                                  Page 1 of 24



2

                          FIRST MONTAUK FINANCIAL CORP
                                    FORM 10-Q
                                 MARCH 31, 2004


     INDEX

                                                            Page

PART I.  FINANCIAL  INFORMATION:

     Item 1.  Financial  Statements
       Consolidated  Statements of Financial  Condition
       as of March 31, 2004 and December 31, 2003   .........  3

     Consolidated Statements of Operations for the
       Three Months ended March 31, 2004 and 2003 ...........  4

     Consolidated  Statements of Cash Flows for
       the Three Months ended March 31, 2004 and 2003 ......   5

     Notes to Consolidated Financial Statements ............ 6-10

     Item 2. Management's  Discussion and Analysis of
      Financial Condition and Results of  Operations  ...... 11-16

     Item 3. Market Risk ................................... 17

     Item 4. Controls and Procedures ....................... 18

PART II. OTHER INFORMATION:

     Item 1.  Legal Proceedings ............................ 19

     Item 2.  Changes in Securities ........................ 19

     Item 5.  Other Information............................. 19

     Item 6.  Exhibits and Reports on Form 8-K.............. 19

     Signatures ............................................ 20

     Officers' Certifications .............................. 21-24



3


                                                                                             


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

                                                                                   March 31,       December 31,
                                                                                     2004              2003
                                                                                  (unaudited)

ASSETS
Cash and cash equivalents                                                         $ 3,771,231      $ 3,441,743
Due from clearing firm                                                              4,920,126        5,219,267
Securities owned, at market value                                                     322,858          169,534
Employee and broker receivables                                                       929,889        1,052,317
Property and equipment - net                                                        1,013,478        1,052,564
Other assets                                                                        2,447,719        1,661,351
                                                                                   ----------       ----------
   Total assets                                                                   $13,405,301      $12,596,776
                                                                                   ==========       ==========
LIABILITIES AND STOCKHOLDERS' DEFICIT

LIABILITIES
Deferred income                                                                   $ 5,761,372      $ 5,980,124
6% convertible debentures                                                           3,135,000        3,135,000
Warrants subject to put options                                                       497,701          479,066
Securities sold, not yet purchased, at market value                                    89,360           69,330
Commissions payable                                                                 3,670,083        4,077,803
Accounts payable                                                                    1,831,943          980,483
Accrued expenses                                                                    1,996,982        1,803,973
Capital leases payable                                                                 63,687          122,733
Other liabilities                                                                     103,572           35,703
                                                                                   ----------       ----------
   Total liabilities                                                               17,149,700       16,684,215
                                                                                   ----------       ----------
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, 305,369 and 311,089 shares issued and
   outstanding, respectively; liquidation preference:  $1,526,845                      30,537           31,109
Common Stock, no par value, 30,000,000 shares authorized,
   10,076,926 and 9,065,486 shares issued and outstanding,
   respectively                                                                     3,928,708        3,578,136
Additional paid-in capital                                                          4,082,724        4,097,309
Accumulated deficit                                                               (11,440,685)     (11,678,659)
 Less:  Deferred compensation                                                        (345,683)        (115,334)
                                                                                   ----------       ----------
   Total stockholders' deficit                                                     (3,744,399)      (4,087,439)
                                                                                   ----------       ----------
   Total liabilities and stockholders' deficit                                   $ 13,405,301      $12,596,776
                                                                                   ==========       ==========


                                               See notes to financial statements.


4


                                                                                             

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

                                                                                   Three months ended March 31,
                                                                                     2004                2003

                                                                                  (unaudited)         (unaudited)

Revenues:

Commissions                                                                       $13,512,378      $ 7,649,259
Principal transactions                                                              2,975,811        2,261,330
Investment banking                                                                  1,271,888          195,328
Interest and other income                                                           1,061,329          850,250
                                                                                   ----------       ----------
                                                                                   18,821,406       10,956,167
                                                                                   ----------       ----------
Expenses:

Commissions, employee compensation and benefits                                    14,887,865        9,097,622
Clearing and floor brokerage                                                          789,193          568,270
Communications and occupancy                                                          678,681          693,579
Legal matters and related costs                                                     1,281,943          401,066
Other operating expenses                                                              865,796          629,161
Interest                                                                               79,954           37,813
                                                                                   ----------       ----------
                                                                                   18,583,432       11,427,511
                                                                                   ----------       ----------
Net income (loss)                                                                   $ 237,974     $   (471,344)
                                                                                   ==========       ==========
Net income (loss) applicable to common stockholders                                 $ 237,974     $   (496,183)
                                                                                   ==========       ==========
Earnings (loss) per share:
   Basic                                                                             $.02             $(.06)
   Diluted                                                                           $.02             $(.06)

Weighted average number of shares of stock outstanding:
   Basic                                                                            9,067,548        8,527,164
   Diluted                                                                         15,631,311        8,527,164




                                              See notes to financial statements.


5

                                                                                             

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

                                                                                   Three months ended March 31,
                                                                                     2004              2003
                                                                                  (unaudited)       (unaudited)

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

Cash flows from operating activities:
   Net income (loss)                                                                $ 237,974      $  (471,344)
 Adjustments to reconcile net income (loss) to net cash                              --------        ---------
   provided by (used in) operating activities:
   Depreciation                                                                       128,269          133,997
   Amortization                                                                       113,273            3,563
   Loss on disposition of property and equipment                                        4,689               --
   Increase (decrease) in cash attributable to changes in assets
   and liabilities:
   Due from clearing firm                                                             299,141          516,491
   Securities owned                                                                  (153,324)        (258,877)
   Loans receivable - officers                                                             --            6,596
   Employee and broker receivables                                                    122,428          (20,916)
   Other assets                                                                      (794,575)      (1,279,514)
   Deferred income                                                                   (218,752)        (174,110)
   Warrants subject to put options                                                     18,635               --
   Securities sold, not yet purchased                                                  20,030          229,629
   Commissions payable                                                               (407,720)         275,684
   Accounts payable                                                                   851,460        1,009,456
   Accrued expenses                                                                   193,009         (683,014)
   Other liabilities                                                                   67,869          (16,711)
                                                                                      -------        ---------
     Total adjustments                                                                244,432         (257,726)
                                                                                      -------        ---------
     Net cash provided by (used in) operating activities                              482,406         (729,070)
                                                                                      -------        ---------
Cash flows from investing activities:
Additions to property and equipment                                                   (93,872)         (22,028)
                                                                                      -------        ---------
Cash flows from financing activities:
Payment of notes payable                                                                   --          (48,057)
Payments of capital leases                                                            (59,046)         (53,037)
Proceeds from issuance of 6% convertible debentures                                        --          210,000
Payments of preferred stock dividends                                                      --          (24,839)
                                                                                      -------        ---------
     Net cash provided by (used in) financing activities                              (59,046)          84,067
                                                                                      -------        ---------
Net increase (decrease) in cash and cash equivalents                                  329,488         (667,031)
Cash and cash equivalents at beginning of period                                    3,441,743        2,638,819
                                                                                    ---------        ---------
Cash and cash equivalents at end of period                                         $3,771,231       $1,971,788
                                                                                    =========        =========
Supplemental disclosures of cash flow information: Cash paid during the period
for:
Interest                                                                          $    13,278     $     19,625
                                                                                    =========        =========
Income taxes                                                                      $    65,324     $     20,170
                                                                                    =========        =========
Noncash financing activity:
Warrants charged to deferred financing costs in
connection with debenture offering                                                $        --     $      2,178
                                                                                    =========        =========


                                              See notes to financial statements.


6


NOTE 1 -          MANAGEMENT REPRESENTATION

                  The accompanying financial statements are unaudited for the
                  interim period, but include all adjustments (consisting only
                  of normal recurring accruals) which management considers
                  necessary for the fair presentation of results at March 31,
                  2004 and 2003. 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, 2003, as filed with the
                  Securities and Exchange Commission on Form 10-K.

                  The results reflected for the three-month period ended March
                  31, 2004, are not necessarily indicative of the results for
                  the entire fiscal year to end on December 31, 2004.

NOTE 2 -          STOCK-BASED COMPENSATION

                  The Company accounts for employee stock compensation plans in
                  accordance with the intrinsic value-based method permitted by
                  FAS No. 123, "Accounting for Stock-Based Compensation," which
                  does not result in compensation cost for stock options. The
                  market value at date of grant of shares of restricted stock is
                  recorded as compensation expense over the period of
                  restriction.

                  The following table illustrates the effect on net earnings and
                  EPS if the Company had applied the fair value recognition
                  provisions of FAS 123 to measure stock-based compensation
                  expense for outstanding stock option awards for the three
                  months ended March 31, 2004 and 2003:

                                                                                               

                                                                                   Three months ended March 31,
                                                                                      2004              2003

                  Net income (loss) applicable to common
                    stockholders, as reported                                        $237,974        $(496,183)

                  Deduct:  Total stock based employee compensation
                    expense determined under the fair value based
                    method for all awards, net of tax                                 (63,305)         (22,312)
                                                                                      -------          -------
                  Pro forma net income (loss)                                        $174,669        $(518,495)
                                                                                      =======          =======
                  Income (loss) per share:
                    Basic - as reported                                              $   0.02        $   (0.06)
                    Basic - pro forma                                                $   0.02        $   (0.06)
                    Diluted - as reported                                            $   0.02        $   (0.06)
                    Diluted - pro forma                                              $   0.01        $   (0.06)


                  The fair value of the options issued is estimated on the date
                  of grant using the Black-Scholes Option Pricing Model with the
                  following weighted-average assumptions used for grants for the
                  three months ended March 31, 2004 (there were no grants during
                  the March 2003 quarter): Dividend yield of 0%; expected
                  volatility of 105%, risk free interest rate of 3.29%, and an
                  expected life of 4 years. The weighted average fair value of
                  options granted during the three months ended March 31, 2004
                  was $.20.

NOTE 3 -          ACCOUNTS PAYABLE

                  Accounts payable at March 31, 2004 includes two insurance
                  premium financing agreements with current balances of
                  approximately $991,000 and $107,000. The first
                  agreement is payable in seven remaining installments of
                  approximately $144,000; the other agreement is payable in nine
                  remaining installments of approximately $12,000. All
                  installments include interest at the rate of 4.4% per annum.

7


NOTE 4 -          WARRANTS SUBJECT TO PUT OPTIONS

                  In July 2003, the Company issued 750,000 five-year warrants to
                  various plaintiffs as part of a legal settlement (See Note 7).
                  The warrants have been issued in three classes of 250,000
                  warrants each. Class A warrants have an exercise price of $.40
                  per share; Class B and Class C warrants have exercise prices
                  of $.25 per share. The settlement agreement provides that the
                  Company may be obligated to make additional cash payments of
                  up to $600,000 in the event that claimants elect to exercise
                  the warrants on certain dates. Specifically, if a majority of
                  then existing Class A warrant holders elect to exercise the
                  remaining warrants in their particular class during the month
                  of June 2004 (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. This process will be repeated for remaining Class
                  B and Class C warrant holders during the months of June 2005
                  and June 2006, respectively.

                  In the alternative, the Company may elect or be required to
                  redeem the unexercised warrants for up to $.80 per warrant, or
                  a maximum of $200,000 per class, depending upon the then
                  prevailing market price of the Company's common stock on or
                  about the date of the Required Exercise Event of a particular
                  class. The Company may call a warrant class for redemption if
                  the average market price of the underlying common shares
                  during the ten trading days immediately preceding the date
                  upon which the Company receives notice that the warrant
                  holders of a particular class have elected to declare a
                  Required Exercise Event is less than $1.20. The Company will
                  be required to redeem the warrants for $.80 per warrant in
                  cash if the average market price of the underlying common
                  shares during the ten trading days immediately preceding the
                  date upon which the Company receives notice that the warrant
                  holders of a particular class have elected to declare a
                  Required Exercise Event is less than or equal to the warrant
                  exercise price. 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 with respect
                  to that class.

                  In accordance with the provisions of FAS 150, "Accounting for
                  Certain Financial Instruments with Characteristics of both
                  Liabilities and Equity," the Company has classified its
                  obligations under the warrants as liabilities in the Statement
                  of Financial Condition. The obligations embodied in the
                  warrants were initially valued at $441,000 using the
                  discounted cash flow method, and assuming that the Company
                  will be required to pay the full cash redemption cost of
                  $600,000. The Company will re-measure the value of the warrant
                  obligations as of the end of each reporting period using the
                  discounted cash flow method until the obligations are settled.
                  The recorded value at March 31, 2004 was $497,701. Changes in
                  value are recognized in earnings as interest expense. The
                  Company has agreed to register all shares of common stock
                  underlying the warrants.

NOTE 5 -          SERIES A PREFERRED STOCK

                  During the quarter ended March 31, 2004, a total of 5,720
                  preferred shares were converted into 11,440 shares of common
                  stock.

                  During the quarter ended June 30, 2003, the Company 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 March 31, 2004 were approximately $98,000.

8



NOTE 6 -          EMPLOYMENT AGREEMENTS

                  Effective in January 2004, the board named William Kurinsky
                  Chief Executive Officer, replacing Herb Kurinsky, who has
                  retained the office of Chairman.  The board also named
                  Victor K. Kurylak President.  In connection with these
                  management changes, the Company entered into new employment
                  agreements with the three executive officers.  The agreements
                  provide for annual base salaries of $200,000, $300,000 and
                  $250,000, for the Chairman, CEO and President, respectively,
                  customary fringe benefits, severance, and participation in an
                  executive bonus pool and a corporate finance bonus pool.  The
                  agreements have terms of two, five, and three years,
                  respectively, for the Chairman, CEO and President, with a
                  one-year extension provision.

                  The agreements also provide for restricted stock and option
                  grants for the three executives. The Chairman and CEO have
                  each been granted 375,000 restricted shares of common stock
                  with vesting provisions. The President has been granted
                  250,000 restricted shares of common stock and 500,000 stock
                  options, each with vesting provisions.

                  The Company is amortizing the unvested shares over the
                  respective vesting periods.  Amortization of deferred
                  compensation related to these shares was $94,792 for the three
                  months ended March 31, 2004.

9


NOTE 7 -          LEGAL MATTERS

                  On July 17, 2003, the Company and its broker-dealer
                  subsidiary, First Montauk Securities Corp., 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 (see Note 4).

                  The Company is currently defending seven additional claims
                  relating to the sale of the high-yield bonds. The claimants
                  seek compensatory damages in excess of $3.8 million plus
                  punitive damages and the recovery of various costs. The
                  Company is vigorously defending these actions and believes
                  that there are meritorious defenses in each case. There is no
                  insurance coverage available for the payment of settlements
                  and/or judgments that may result from these particular claims.

                  The Company is a respondent or co-respondent in various other
                  legal proceedings which are related to its securities
                  business. Management is contesting these claims and believes
                  that there are meritorious defenses in each case. However,
                  litigation is subject to many uncertainties, and some of these
                  actions and proceedings may result in adverse judgments.
                  Further, the availability of insurance coverage 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. After considering all
                  relevant facts, available insurance coverage and consultation
                  with litigation counsel, management believes that significant
                  judgments or other unfavorable outcomes from pending
                  litigation could have a material adverse impact on the
                  Company's consolidated financial condition, results of
                  operations, and cash flows in any particular quarterly or
                  annual period, or in the aggregate, and could impair the
                  Company's ability to meet the statutory net capital
                  requirements of its securities business.

                  As of March 31, 2004, the Company has accrued litigation costs
                  that are probable and can be reasonably estimated based on a
                  review of existing claims, arbitrations and unpaid
                  settlements. Management cannot give assurance that this amount
                  will be adequate to cover actual costs that may be
                  subsequently incurred. Further, it is not possible to predict
                  the outcome of other matters pending against the Company. All
                  such cases will continue to be vigorously defended.

NOTE 8 -          EARNINGS PER SHARE

                  Basic earnings per share for the three months ended March 31,
                  2004 and 2003 is based on the weighted average number of
                  shares of common stock outstanding. Diluted earnings per share
                  for the three months ended March 31, 2004 is based on the
                  weighted average number of shares of common stock and dilutive
                  securities outstanding.

10


                  The following table sets forth the weighted average number of
                  shares of common stock and dilutive securities outstanding
                  used in the computation of basic and diluted earnings per
                  share:

                                                                                               

                                                                                   Three months ended March 31,
                                                                                      2004              2003

                  Numerator - basic:

                  Net income (loss)                                                  $237,974        $(471,344)
                  Deduct:  Preferred stock dividends                                  (22,903)         (24,839)
                                                                                   ----------        ---------
                  Numerator for basic earnings per share                             $215,071        $(496,183)
                                                                                   ==========        =========
                  Numerator - diluted:

                  Numerator for basic earnings per share                             $215,071        $(496,183)
                  Add:  Convertible debenture interest, net of tax                     47,548               --
                                                                                   ----------        ---------
                  Numerator for diluted earnings per share                           $262,619        $(496,183)
                                                                                   ==========        =========
                  Denominator:
                  Weighted average common shares outstanding                        9,067,548        8,527,164
                  Effect of dilutive securities:
                    Stock options and warrants                                        214,816               --
                    Restricted shares                                                  78,947               --
                    Convertible debentures                                          6,270,000               --
                                                                                   ----------        ---------
                  Denominator for diluted earnings per share                       15,631,311        8,527,164
                                                                                   ==========        =========
                  The following securities have been excluded from the dilutive
                  per share computation as they are antidilutive:

                                                                                        Three months ended
                                                                                             March 31,
                                                                                      2004              2003

                  Stock options                                                     3,931,998        3,961,998
                  Warrants                                                          3,660,946        3,221,446
                  Convertible debentures                                                   --        2,480,000
                  Convertible preferred stock                                         610,738          660,500
                  Restricted shares                                                   921,053               --

                  As required by FAS 128, "Earnings per Share", undeclared
                  cumulative preferred dividends for the quarter ended March 31,
                  2004 were deducted from net income to arrive at the numerator
                  for basic earnings per share.



NOTE 9 -          SUBSEQUENT EVENT

                  In April 2004, the Company agreed to repurchase 54,195
                  unregistered shares of its common stock from various parties
                  who had received the shares in a legal settlement. The Company
                  paid $.35 per share, or $18,968 in total.

NOTE 10 -         Income taxes

                  The effective tax rate was 0% for the quarter ended March 31,
                  2004 due to the availability of tax loss carryforwards to
                  offset pre-tax income.  For the quarter ended March 31, 2003,
                  the effective tax rate was 0% due to an increase in the tax
                  valuation allowance.


11
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS


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


         Factors Affecting "Forward-Looking Statements"

     From time to time, we 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,  we caution  readers  that a variety of factors  could  cause our actual
results to differ materially from the anticipated  results or other expectations
expressed in our forward-looking statements. These risks and uncertainties, many
of  which  are  beyond  our  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 new participants in competition from existing  financial  institutions and
other new  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 us. We do not  undertake  any  obligation  to  publicly  update or revise any
forward-looking  statements. The reader is referred to our previous filings with
the Commission, including our Form 10-K for the year ended December 31, 2003.

Overview

     We  are  a  New  Jersey-based  financial  services  holding  company  whose
principal  subsidiary,  First Montauk  Securities  Corp., has operated as a full
service retail and  institutional  securities  brokerage firm since 1987.  Since
July 2000,  First Montauk  Securities  Corp.  has operated  under the trade name
"Montauk Financial Group" and 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,  Montauk  Financial  Group  established  Century  Discount
Investments,  a discount  brokerage  division.  We also sell insurance  products
through our subsidiary, Montauk Insurance Services, Inc.

     Montauk Financial Group has  approximately  446 registered  representatives
and services over 61,000 retail and institutional customers.  With the exception
of two  corporate-leased  branch offices, all of our other 153 branch office and
satellite  locations  in  29  states  are  owned  and  operated  by  affiliates;
independent owners who maintain all appropriate licenses and are responsible for
all  office  overhead  and  expenses.   Montauk  Financial  Group  also  employs
registered  representatives  directly at its corporate office and one of its two
company-leased branch offices.

     Montauk  Financial  Group  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. with various floor brokerage and
specialist  firms  providing  execution  services.  These  arrangements  provide
Montauk  Financial  Group  with  back  office  support,  transaction  processing
services on all principal,  national and international securities exchanges, and
access to other financial services and products.

         Results of Operations

        Three Months Ended March 31, 2004 Compared to Three Months Ended
        March 31, 2003

     The results of operations  for the three months ended March 31, 2004,  (the
"2004  period"),  showed a 72% increase in revenues  over the same period in the
prior year (the "2003 period"),  increasing to $18,821,000,  from $10,956,000 in
the 2003 period.  This is the highest quarterly revenue reported since the March
2000 quarter.  For the 2004 period,  we reported net income applicable to common
stockholders of $238,000, or $0.02 per basic and diluted share, as compared to a
net loss  applicable  to common  stockholders  reported in the 2003  period,  of
$496,000, or $0.06 per basic and diluted share.

12


     The primary source of our revenue is commissions  generated from securities
transactions,   mutual  funds  and  insurance  products.   Total  revenues  from
commissions  increased  $5,863,000,  or 77%, to $13,512,000 for the 2004 period,
from $7,649,000 for the 2003 period.

     Revenues from agency  transactions,  which consist  primarily of equity and
option transactions  increased  $4,643,000,  or 96%, from $4,838,000 in the 2003
period to $9,481,000 in the 2004 period.  Agency commissions  increased from 44%
of total  revenues  in the 2003  period,  to 50% of total  revenues  in the 2004
period.  As  investors  returned  to  the  equity  markets,   higher  volume  of
transaction business resulted in significant increases in commission revenue.

     Mutual fund revenues increased $426,000, or 35%, to $1,637,000 for the 2004
period when compared to $1,211,000  for the 2003 period.  Revenue from insurance
commissions also increased  during this quarter,  posting revenues of $1,188,000
in the 2004 period, up from $887,000 in the 2003 period, an increase of 34%.

     Fees  generated  from managed  accounts have continued to increase over the
years.  Fee based revenues  increased to $590,000 for the first quarter of 2004,
an increase of  approximately  50% from the 2003 period.  As the  interest  from
investors who prefer to pay a fee based on a percentage  of asset value,  rather
than  commissions  based on  transactions,  continue  to find  this  type of fee
structure  appealing,  we anticipate this segment of our business to continue to
grow.

     Total    revenues    from    principal    transactions,    which    include
mark-ups/mark-downs  on transactions  in which we act as principal,  proprietary
trading,  and the sale of fixed income securities,  increased $715,000,  or 32%,
from $2,261,000 for the 2003 period to $2,976,000 for the 2004 period.

     Gains from proprietary  equity trading  increased  slightly to $284,000 for
the 2004  period,  from  $271,000  for the same  period in 2003.  Revenues  from
customer  mark-ups and mark-downs were $1,658,000 for the 2004 period,  compared
to $812,000 for the 2003 period, as both individual and institutional  investors
have begun committing new funds to equity securities.

     Revenue from all fixed income sources, which include municipal, government,
corporate  bonds  and  unit  investment  trusts  decreased  to  $962,000,   from
$1,145,000  for the 2004 period.  This  decrease is  attributable  to an overall
decline in the fixed income market due to the  anticipation  of rising  interest
rates,  which has  generally had the impact of  attracting  investors  away from
fixed income products.

     Investment  banking revenues for the 2004 period  increased  significantly,
from $195,000 in the 2003 period,  to $1,272,000 in the 2004 period, an increase
of $1,077,000.  This category  includes new issues of equity and preferred stock
offerings in which we participated as a selling group or syndicate  member,  and
private  offerings of securities in which we acted as placement  agent.  We have
benefited by the  resurgence of investment  banking deals by completing  several
private offerings during the quarter.

     Interest  and other  income  for the 2004  period  totaled  $1,061,000,  as
compared to $850,000  for the 2003  period,  an increase of  $211,000.  Interest
income,  increased 23%, or $135,000,  in 2004, when compared to the 2003 period.
Other income increased  $76,000 and was primarily  related to the recognition of
deferred  income and recovery of bad debt  write-offs.  For financial  reporting
purposes,  the cash advances that were received from our clearing  firm,  Fiserv
Securities,  Inc., are deferred and amortized on a straight-line  basis over the
remaining  contract term.  Other income included  amortization of  approximately
$219,000 and $174,000 in the 2004 period and the 2003 period, respectively.

     Total expenses increased by $7,156,000,  or 63%, to $18,583,000 in the 2004
period.  Compensation  and  benefits  expense  for  management,  operations  and
clerical  personnel,  increased in 2004,  from  $1,626,000  (15% of revenues) to
$1,916,000  (10% of  revenues),  an increase of $290,000  over the 2003  period.
Included in this category are salaries,  option  compensation,  health insurance
premiums,  payroll taxes and 401(k) contribution  accruals. For the 2004 period,
amortization of deferred stock  compensation  was $95,000.  This, in addition to
the net change in the 401(k)  contribution  accrual  from the 2003 period to the
2004 period, accounted for about two-thirds of the increase. Commission expense,
consistently  the  largest  expense  category,  which  is  directly  related  to
commission revenue,  increased 75%, or $5,605,000,  from $7,472,000 for the 2003
period to $13,077,000 for the 2004 period.  Commissions as a percentage of total
revenues remained relatively constant at 69% for the 2004 period.



13


     Clearing and floor brokerage costs,  which are determined by the volume and
type of transactions,  increased $221,000, to $789,000 in 2004, from $568,000 in
2003.  As a percent of  revenues,  clearing  costs  decreased to 4% for the 2004
period,  from 5% in the 2003 period.  The  percentage of clearing costs to gross
revenues  can  fluctuate  on an interim  basis  depending  upon the product mix.
Certain  transactions,  such as options and bonds,  have a higher  execution and
clearing cost than other securities.

     Communications  and  occupancy  costs  decreased  slightly  during the 2004
period, from $694,000 in the 2003 period to $679,000 in 2004. As a percentage of
revenue,  communications  and occupancy  decreased to 4%, from 6.3% for the 2003
period.  The decrease in communication and occupancy costs was primarily related
to the elimination and consolidation of telephone services.

     Legal  matters and related  settlement  costs  increased  by  $881,000,  to
$1,282,000 during the 2004 period, from $401,000 for the same period in 2003. We
are currently  defending  claims relating to the sale of high-yield  bonds.  The
claimants  seek  compensatory  damages in excess of $3.8 million  plus  punitive
damages and the recovery of various  costs.  We are vigorously  defending  these
actions and believe that there are meritorious  defenses in each case.  There is
no insurance  coverage available for the payment of settlements and/or judgments
that may result from these particular claims.

     Additionally,  we are a respondent or  co-respondent in various other legal
proceedings that are related to our securities business. We are contesting these
claims and believe that there are  meritorious  defenses in each case.  However,
litigation  is  subject to many  uncertainties,  and some of these  actions  and
proceedings  may result in  adverse  judgments.  Further,  the  availability  of
insurance  coverage  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.  After  considering  all relevant facts,
available  insurance  coverage and  consultation  with  litigation  counsel,  we
believe that significant  judgments or other  unfavorable  outcomes from pending
litigation could have a material  adverse impact on our  consolidated  financial
condition,  results of operations, and cash flows in any particular quarterly or
annual  period,  or in the  aggregate,  and could impair our ability to meet the
statutory net capital  requirements of our securities  business.

     In 2004,  under the  direction of our new  president,  we have taken a more
aggressive  approach  toward the  analysis,  management  and  resolution  of our
outstanding  claims and control over outside legal costs.  As of March 31, 2004,
we have  accrued  litigation  costs  that  are  probable  and can be  reasonably
estimated  based  on  a  review  with  outside   counsel  of  existing   claims,
arbitrations and unpaid  settlements.  We cannot give assurance that this amount
will be  adequate  to cover  actual  costs  that may be  subsequently  incurred.
Further,  it is not  possible to predict the  outcome of other  matters  pending
against us.

     Other operating costs increased  $237,000,  to $866,000 in the 2004 period,
from $629,000 in the 2003 period. Most of this was attributable to a substantial
increase in our errors and omission  insurance premiums under our renewal policy
that became  effective  in February  2003.  While our  marketing  and  promotion
expense,  delivery  costs  and  recruiting  fees  increased  by about  115%,  to
$127,000,  from $59,000,  for the 2004 period, we experienced  reductions in our
outside professional fees and business travel and entertainment expense of about
31%, from $184,000 in the 2003 period, to $127,000 for the 2004 period.

     The  effective  tax rate was 0% for the quarter ended March 31, 2004 due to
the  availability of tax loss carry forwards to offset pre-tax  income.  For the
quarter  ended March 31, 2003,  the effective tax rate was 0% due to an increase
in the tax valuation allowance.

14



Liquidity and Capital Resources

     We maintain a highly  liquid  balance sheet with  approximately  67% of our
assets  consisting of cash,  securities owned, and receivables from our clearing
firm  and  other  broker-dealers.  The  balances  in these  accounts  can and do
fluctuate  significantly  from day to day,  depending  on general  economic  and
market  conditions,  volume of activity,  and  investment  opportunities.  These
accounts  are  monitored  on a daily  basis in order to ensure  compliance  with
regulatory capital requirements and to preserve liquidity.

     Overall,  cash  and  cash  equivalents  increased  during  the  quarter  by
$329,000.  Net cash provided by operating  activities during the 2004 period was
$482,000,  as a result  of the net  income of  $238,000,  adjusted  by  non-cash
charges  including  depreciation  and  amortization  of  $246,000,  increases in
accounts  payable,  accrued  expenses and other  liabilities of $1,112,000 and a
decrease of $299,000 in the amount due from clearing firm.  These increases were
partially  offset by  increases  in other  assets of $794,000  and  decreases in
commissions' payable and deferred income of $408,000 and $219,000, respectively.

     As of March 31, 2004,  we have accrued  litigation  costs that are probable
and  can  be  reasonably  estimated  based  on  a  review  of  existing  claims,
arbitrations and unpaid settlements.  Management cannot give assurance that this
amount will be adequate to cover actual costs that may be subsequently incurred.
Further,  it is not  possible to predict the  outcome of other  matters  pending
against us. We will continue to vigorously defend against these matters.

     Additions to capital expenditures accounted for the entire use of cash from
investing activities of $94,000 during the first quarter of 2004.

     Financing  activities  required cash of $59,000  solely from the payment of
capital leases.

     In connection  with a settlement  agreement,  we issued  750,000  five-year
warrants  in three  classes of 250,000  warrants  each,  with  varying  exercise
prices.  The  settlement  agreement  provides  that we may be  obligated to make
additional  cash payments of up to $600,000 in the event that claimants elect to
exercise  the  warrants  on  certain  dates.  The  first  class of  warrants  is
exercisable  during June 2004 upon election by a majority of then existing Class
A warrant  holders.  Our maximum  obligation under this election can be up to an
aggregate amount of $200,000 for the first year. This same financial  obligation
will continue for the remaining  Class B and Class C warrant  holders during the
months of June 2005 and June 2006, respectively.

     Premium  financing  agreements  for  the  renewal  of two of our  insurance
policies had balances at March 31, 2004 of approximately  $991,000 and $107,000.
The first agreement is payable in seven remaining  installments of approximately
$144,000;  the other  agreement  is payable in nine  remaining  installments  of
approximately $12,000. All installments include interest at the rate of 4.4% per
annum.

Consolidated Contractual Obligations and Lease Commitments

     The tables below summarize  information about the consolidated  contractual
obligations as of March 31, 2004 and the effects these  obligations are expected
to have on our  consolidated  liquidity  and cash flows in future  years.  These
tables do not include any  projected  payment  amounts  related to our potential
exposure to arbitrations and other legal matters.

15




                                                                                                  
                                                             Expected Maturity Date
As of March 31, 2004
- --------------------------- --------------- ----------------- ---------------- ----------- -------------- ----- ----------------
Category                              2004              2005             2006      2007         2008      After     Total
                                                                                                          2008
- --------------------------- --------------- ----------------- ---------------- ----------- -------------- ----- ----------------
- --------------------------- --------------- ----------------- ---------------- ----------- -------------- ----- ----------------

- --------------------------- --------------- ----------------- ---------------- ----------- -------------- ----- ----------------
- --------------------------- --------------- ----------------- ---------------- ----------- -------------- ----- ----------------
Debt Obligations            0               0                 0                $1,030,000  $2,105,000     0      $3,135,000
- --------------------------- --------------- ----------------- ---------------- ----------- -------------- ----- ----------------
- --------------------------- --------------- ----------------- ---------------- ----------- -------------- ----- ----------------
Capital Lease Obligations   $ 98,141        $45,624           0                0           0              0      $143,765
- --------------------------- --------------- ----------------- ---------------- ----------- -------------- ----- ----------------
- --------------------------- --------------- ----------------- ---------------- ----------- -------------- ----- ----------------
Operating Lease             $798,000        $296,302          $169,500         0           0              0      $1,263,802
Obligations
- --------------------------- --------------- ----------------- ---------------- ----------- -------------- ----- ----------------
- --------------------------- --------------- ----------------- ---------------- ----------- -------------- ----- ----------------
Purchase Obligations        0               0                 0                0           0              0     0
- --------------------------- --------------- ----------------- ---------------- ----------- -------------- ----- ----------------
- --------------------------- --------------- ----------------- ---------------- ----------- -------------- ----- ----------------
Other Long-Term             $200,000(1)     $200,000(1)       $200,000(1)      $875,000(2) $875,000(2)   $1,605,116(2) $600,000(1)
Obligations  Reflected  on  $656,256(2)     $875,000(2)       $875,000(2)                                              $5,761,372(2)
Balance Sheet under GAAP
- --------------------------- --------------- ----------------- ---------------- ----------- -------------- ----- ----------------
- --------------------------- --------------- ----------------- ---------------- ----------- -------------- ----- ----------------
Total                       $1,752,397      $1,416,926        $1,244,500       $1,905,000  $2,980,000     $1,605,116  $10,903,939
- --------------------------- --------------- ----------------- ---------------- ----------- -------------- ----- ----------------




     (1) Expected  payment  obligations  embodied in the warrants subject to put
options.   For  more  detailed  information  please  refer  to  Note  4  of  the
consolidated financial statements.

     (2) We are  obligated  to repay any unearned  portion of payments  received
from our clearing firm in connection with the financing  agreement  entered into
in November 2000, in the event we fail to achieve  certain  minimum  performance
criteria by the end of the agreement,  or terminate the agreement  under certain
circumstances prior to expiration.

Net Capital

     At March 31, 2004,  Montauk  Financial Group had net capital of $1,206,660,
which was $748,064 in excess of its  required  net capital of $458,596,  and the
ratio of aggregate indebtedness to net capital was 5.7 to 1.

Series A Preferred Stock

     In 1999, we issued 349,511 shares of Series A Convertible  Preferred  Stock
in an exchange  offering related to a settlement with holders of certain leases.
Each share of the Preferred Stock is convertible into two shares of Common Stock
and pays a quarterly  dividend of 6%. Quarterly  dividends were paid through the
first  quarter of 2003,  at which time we  suspended  the  dividend  payments in
accordance with applicable state law. (See Note 5 to the consolidated  financial
statements).

         During the quarter ended March 31, 2004, a total of 5,720 preferred
shares were converted into 11,440 shares of common stock. As of March 31, 2004,
we have 305,369 Series A Preferred shares issued and outstanding.


16



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. Our management must use assumptions and estimates to apply
these principles where actual measurement is not possible or practical.


         For a complete discussion of our significant accounting policies, see
"Management Discussion and Analysis" and "Notes to the Consolidated Financial
Statements" in our 2003 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.

Off-Balance Sheet Arrangements

         We execute securities transactions on behalf of our customers. If
either the customer or a counter-party fail to perform, we, by agreement with
our clearing broker may be required to discharge the obligations of the
non-performing party. In such circumstances, we may sustain a loss if the market
value of the security is different from the contract value of the transaction.
We seek to control off-balance-sheet risk by monitoring the market value of
securities held or given as collateral in compliance with regulatory and
internal guidelines. Pursuant to such guidelines, our clearing firm requires
additional collateral or reduction of positions, when necessary. We also
complete credit evaluations where there is thought to be credit risk.



17



Item 3.  Risk Management

     Risk is an inherent  part of our  business  and  activities.  The extent to
which we  properly  and  effectively  identify,  assess,  monitor and manage the
various  types of risk  involved in our  activities is critical to our soundness
and profitability. We seek to identify, assess, monitor and manage the following
principal risks involved in its business activities: market, credit, operational
and legal. Senior management takes an active role in the risk management process
and requires  specific  administrative  and business  functions to assist in the
identification,  assessment  and control of various risks.  Our risk  management
policies and procedures are subject to ongoing review and  modification.

     Market Risk.  Certain of our business  activities expose us 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  we hold as  investment  and for
trading.  Securities  inventories  are  exposed  to risk of loss in the event of
unfavorable  price  movements.  Securities  positions  are marked to market on a
daily basis.  Market-making activities are client-driven,  with the objective of
meeting  clients' needs while earning a positive  spread.  At March 31, 2004 and
December 31, 2003, the balances of our securities  positions owned and sold, not
yet purchased were approximately $323,000 and $89,000, and $169,500 and $69,000,
respectively.  In our view,  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 its financial position.

     Credit  Risk.  Credit  risk  represents  the loss that we would  incur if a
client,  counterparty or issuer of securities or other  instruments that we hold
fails to perform its  contractual  obligations.  Client  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.
Client activities may expose us to off-balance sheet credit risk. We 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.  We seek to  control  the risks
associated with client activities by requiring clients to maintain collateral in
compliance with various regulations and company policies.

     Operational  Risk.  Operational  risk generally  refers to the risk of loss
resulting  from our  operations,  including,  but not  limited  to,  improper or
unauthorized  execution and  processing  of  transactions,  deficiencies  in our
operating  systems,  business  disruptions  and  inadequacies or breaches in our
internal  control  processes.  We  operate in  diverse  markets  and rely on the
ability of our  employees  and systems to process high  numbers of  transactions
often  within  short  time  frames.  In the  event of a  breakdown  or  improper
operation  of systems,  human error or improper  action by  employees,  we could
suffer  financial loss,  regulatory  sanctions or damage to our  reputation.  In
order to mitigate and control  operational  risk, we have developed and continue
to enhance  policies  and  procedures  that are  designed to identify and manage
operational  risk  at  appropriate  levels.  Included  in our  operational  risk
management  practice is disaster recovery for our critical  systems.  We believe
that our disaster recovery program,  including  off-site back-up  technology and
operational facilities,  is adequate to handle a reasonable business disruption.
However,  there can be no  assurances  that a disaster  directly  affecting  our
headquarters  or  operations  center would not have a material  adverse  impact.
Insurance and other safeguards might only partially reimburse us for our losses.

     Legal Risk. Legal risk includes the risk of non-compliance  with applicable
legal and regulatory requirements. We are subject to extensive regulation in the
different  jurisdictions  in which we  conduct  our  business.  We have  various
procedures addressing issues such as regulatory capital requirements,  sales and
trading  practices,  use of and safekeeping of customer funds,  credit granting,
collection activities, anti money-laundering and record keeping.



18


Item 4.  Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

     Under the  supervision  and with the  participation  of our chief executive
officer and chief financial officer, we conducted an evaluation of our Company's
"disclosure  controls and procedures" (as defined in Securities  Exchange Act of
1934 (the "Exchange Act") Rules 13a-14(c))  within 90 days of the filing date of
this  Quarterly  Report  on Form 10-Q (the  "Evaluation  Date").  Based on their
evaluation,  the chief  executive  officer  and  chief  financial  officer  have
concluded that as of the Evaluation Date, 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 him 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 Date set forth above.


19

                                     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,  we issued an aggregate of 1,000,000  restricted common
shares to our three top  executives  in  conjunction  with their new  Employment
Agreements.  The  Chairman  and CEO have each been  granted  375,000  restricted
shares of common stock with vesting  provisions.  The President has been granted
250,000 restricted shares of common stock with vesting provisions.

Item 5.  Other Information.

Suspension of Preferred Stock Dividend

     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
accumulate  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.

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

(a)  Exhibits

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

(a)         Exhibits

            Exhibit 31.1 - Section 302 Certification of Victor K. Kurylak,
                           President and Chief Operating 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 Victor K. Kurylak

            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.

         Date of Report: January 5, 2004
         Items Reported: Item 5 Other Events and Required FD Disclosure and
         Item 7 Financial Statements, Pro Forma Financial Statements and
         Exhibits.



20


                                   SIGNATURES

     Pursuant to the requirements of the Securities Exchange Act of 1934, the
registrant has duly caused this report to be signed on its behalf by the
undersigned, thereunto duly authorized.

                                        FIRST MONTAUK FINANCIAL CORP.
                                        (Registrant)



Dated: May 17, 2004                     /s/ William J. Kurinsky
                                        ----------------------------------
                                        William J. Kurinsky
                                        Secretary/Treasurer
                                        Chief Financial Officer and
                                        Principal Accounting Officer



                                        /s/ Victor K. Kurylak
                                        ----------------------------------
                                        Victor K. Kurylak
                                        President and Chief Operating Officer

21
                                                                 Exhibit 31.1


                                  CERTIFICATION

         I, Victor K. Kurylak, 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'
          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:  May 17, 2004



/s/ Victor K. Kurylak
- ----------------------------
VICTOR K. KURYLAK
PRESIDENT


22
                                                                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:  May 17, 2004



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


23

                                                             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 March 31, 2004 as filed with
the Securities  and Exchange  Commission on the date hereof (the  "Report"),  I,
Victor  K.  Kurylak,  President  and Chief  Operating  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/ Victor K. Kurylak
Victor K. Kurylak
President and Chief Operating Officer
May 17, 2004


24

                                                             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 March 31, 2004 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
May 17, 2004