SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

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

     For the quarterly period ended June 30, 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 August 16,
2004.

                                  Page 1 of 25


02

                          FIRST MONTAUK FINANCIAL CORP.

                                    FORM 10-Q

                                  JUNE 30, 2004





                                      INDEX

                                                                            Page
PART I.   FINANCIAL INFORMATION:

         Item 1.  Financial Statements
           Consolidated Statements of Financial Condition
            as of June 30, 2004 and December 31, 2003..................     3

           Consolidated Statements of Income (Loss) for the Six Months
           and Three months Ended June 30, 2004 and 2003...............     4

           Consolidated Statements of Cash Flows for the
            Six Months Ended June 30, 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.  Risk Management........................................  16

         Item 4.  Controls and Procedures................................  17

PART II.  OTHER INFORMATION:

         Item 1.  Legal Proceedings.....................................   18

         Item 2.  Changes in Securities, Use of Proceeds and Issuer
                  Purchases of Equity Securities........................   18

         Item 3.  Defaults Upon Senior Securities.......................   19

         Item 4.  Submission of Matters to a Vote of Securities Holders.   19

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

         Item 6.  Exhibits and Reports on Form 8-K......................   20

         Signatures ....................................................   21

         Officers' Certifications.......................................22-25



03

                                                                                                         

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


                                                                                           June 30,                December 31,
                                                                                             2004                     2003
                                                                                          (unaudited)
          ASSETS
          Cash and cash equivalents                                                           $ 2,066,319              $ 3,441,743
          Due from clearing firm                                                                4,916,596                5,219,267
          Securities owned, at market value                                                       425,435                  169,534
          Employee and broker receivables                                                         713,764                1,052,317
          Property and equipment - net                                                            915,602                1,052,564
          Other assets                                                                          2,024,043                1,661,351

                                                                                      --------------------     --------------------
                Total Assets                                                                 $ 11,061,759             $ 12,596,776
                                                                                      ====================     ====================

          LIABILITIES AND STOCKHOLDERS' DEFICIT

          LIABILITIES
          Deferred income                                                                     $ 5,542,620              $ 5,980,124
          6% convertible debentures                                                             3,135,000                3,135,000
          Warrants subject to put options                                                         517,565                  479,066
          Securities sold, not yet purchased, at market value                                     281,309                   69,330
          Commissions payable                                                                   2,399,739                4,077,803
          Accounts payable                                                                      1,321,522                  980,483
          Accrued expenses                                                                      1,456,426                1,803,973
          Capital leases payable                                                                   30,880                  122,733
          Other liabilities                                                                        18,881                   35,703
                                                                                      --------------------     --------------------

                Total liabilities                                                              14,703,942               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, 301,272 and 311,089 shares issued and
             outstanding, respectively; liquidation preference:  $1,506,360                        30,127                   31,109
          Common Stock, no par value, 30,000,000 shares authorized,
             10,024,901 and 9,065,486 shares issued and outstanding,
             respectively                                                                       3,903,132                3,578,136
          Additional paid-in capital                                                            4,071,332                4,097,309
          Accumulated deficit                                                                 (11,415,839)             (11,678,659)
             Less:  Deferred compensation                                                        (230,935)                (115,334)
                                                                                      --------------------     --------------------

                Total stockholders' deficit                                                    (3,642,183)              (4,087,439)
                                                                                      --------------------     --------------------

                Total liabilities and stockholders' deficit                                  $ 11,061,759             $ 12,596,776
                                                                                      ====================     ====================





                                                     See notes to financial statements.



04

                                                                                                       

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


                                                            Six months ended June 30,                Three months ended June 30,
                                                             2004                2003                   2004              2003
                                                         (unaudited)         (unaudited)            (unaudited)        (unaudited)

Revenues:

Commissions                                               $23,751,638         $18,891,411              $10,239,260      $11,242,152
Principal transactions                                      5,052,148           5,503,426                2,076,337        3,242,096
Investment banking                                          2,070,446             363,415                  798,558          168,087
Interest and other income                                   2,188,858           2,100,385                1,127,529        1,250,135
                                                         -------------       -------------        -----------------   --------------

     Total Revenue                                         33,063,090          26,858,637               14,241,684       15,902,470
                                                         -------------       -------------        -----------------   --------------

Expenses:

Commissions, employee compensation and benefits            26,230,239          21,481,549               11,342,374       12,383,927
Clearing and floor brokerage                                1,441,533           1,357,882                  652,340          789,612
Communications and occupancy                                1,384,844           1,374,148                  706,163          680,569
Legal matters and related costs                             1,782,004           2,845,120                  500,061        2,444,054
Other operating expenses                                    1,801,439           1,533,193                  935,643          904,032
Interest                                                      160,211              77,557                   80,257           39,744
                                                         -------------       -------------        -----------------   --------------

     Total Expenses                                        32,800,270          28,669,449               14,216,838       17,241,938
                                                         -------------       -------------        -----------------   --------------

Net income (loss)                                           $ 262,820         $(1,810,812)                $ 24,846     $ (1,339,468)
                                                         =============       =============        =================   ==============

Net income (loss) applicable to common stockholders         $ 217,322         $(1,835,651)                 $ 2,251     $ (1,339,468)
                                                         =============       =============        =================   ==============

Earnings (loss) per share:
  Basic                                                        $ 0.02             $ (0.21)                  $ 0.00          $ (0.16)
  Diluted                                                      $ 0.02             $ (0.21)                  $ 0.00          $ (0.16)

Weighted average number of shares of stock outstanding:
  Basic                                                     9,598,100           8,527,164                9,587,133        8,527,164
  Diluted                                                  16,048,897           8,527,164                9,738,345        8,527,164





                                                See notes to financial statements.



05

                                                                                                         

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


                                                                                              Six months ended June 30,
                                                                                               2004               2003
                                                                                           (unaudited)         (unaudited)

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

Cash flows from operating activities:
 Net income (loss)                                                                             $ 262,820         $(1,810,812)
Adjustments to reconcile net income (loss) to net cash
 (used in) operating activities:
 Depreciation                                                                                    260,495             260,077
 Amortization                                                                                    220,011              11,304
 Loss on disposition of property and equipment                                                     4,690                ---
 Increase (decrease) in cash attributable to changes in assets
 and liabilities:
 Due from clearing firm                                                                          302,671            (555,193)
 Securities owned                                                                               (255,901)           (306,049)
 Loans receivable - officers                                                                       ---                13,316
 Employee and broker receivables                                                                 338,553             (62,072)
 Other assets                                                                                   (379,105)         (1,097,303)
 Deferred income                                                                                (437,504)           (348,219)
 Warrants subject to put options                                                                  38,499               ---
 Securities sold, not yet purchased                                                              211,979             412,288
 Commissions payable                                                                          (1,678,064)          2,046,111
 Accounts payable                                                                                341,039             740,706
 Accrued expenses                                                                               (347,547)            668,570
 Other liabilities                                                                               (16,822)            (21,774)
                                                                                          ---------------    ----------------
    Net cash (used in) operating activities                                                   (1,134,186)            (49,050)
                                                                                          ---------------    ----------------

Cash flows from investing activities:
 Additions to property and equipment                                                            (128,223)            (56,687)
                                                                                          ---------------    ----------------
    Net cash (used in) financing activities                                                     (128,223)            (56,687)
                                                                                          ---------------    ----------------


Cash flows from financing activities:
Payment of notes payable                                                                          ---                (48,057)
 Payments of capital leases                                                                      (91,853)           (107,513)
 Repurchase of common shares                                                                     (21,162)              ---
 Proceeds from issuance of 6% convertible debentures                                              ---                210,000
                                                                                          ---------------    ----------------
    Net cash (used in) provided by financing activities                                         (113,015)             54,430
                                                                                          ---------------    ----------------

Net (decrease) in cash and cash equivalents                                                   (1,375,424)            (51,307)
Cash and cash equivalents at beginning of period                                               3,441,743           2,638,819
                                                                                          ---------------    ----------------

Cash and cash equivalents at end of period                                                   $ 2,066,319         $ 2,587,512
                                                                                          ===============    ================

Supplemental disclosures of cash flow information:
 Cash paid during the period for:
 Interest                                                                                      $ 144,989            $ 62,146
                                                                                          ===============    ================
 Income taxes                                                                                   $ 85,724            $ 20,170
                                                                                          ===============    ================

Noncash financing activity:
 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


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 to present fairly the financial position at June 30,
                  2004 and the results of operations and cash flows for all
                  periods presented. 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 six-month and three-month
                  periods ended June 30, 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 periodically grants stock options to employees in
                  accordance with the provisions of its stock option plans, with
                  the exercise price of the stock options being set at the
                  closing market price of the common stock on the date of grant.
                  The Company accounts for stock-based compensation plans under
                  Accounting Principles Board Opinion No. 25, "Accounting for
                  Stock Issued to Employees", and accordingly accounts for
                  employee stock-based compensation utilizing the intrinsic
                  value method. FAS No. 123, "Accounting for Stock-Based
                  Compensation", establishes a fair value based method of
                  accounting for stock-based compensation plans. The Company has
                  adopted the disclosure only alternative under FAS No. 123,
                  which requires disclosure of the pro forma effects on earnings
                  and earnings per share as if FAS No. 123 had been adopted as
                  well as certain other information.

                  Stock options granted to non-employees are recorded at their
                  fair value, as determined in accordance with FAS No. 123 and
                  Emerging Issues Task Force Consensus No. 96-18, and recognized
                  over the related service period. Deferred charges for options
                  granted to non-employees are periodically re-measured until
                  the options vest.


                  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 six and
                  three month periods ended June 30, 2004 and 2003:

                                                                          

                                                     Six months ended            Three months ended
                                                          June 30,                    June 30,
                                                   2004             2003        2004            2003
                                                   ----             ----        ----            ----

Net income (loss) applicable to
 common stockholders, as reported                $217,322       (1,835,651)   $ 2,251       $(1,339,468)

Deduct:  Total stock based
 compensation expense determined
 under the fair value based method
 for all awards, net of tax                     (105,723)          (40,671)   (42,418)          (18,359)
                                                ---------          -------     -------           -------

Pro forma net income (loss)                     $111,599       $(1,876,322)  $(40,167)      $(1,357,827)
                                                 =======        ===========   =========      ===========

Income (loss) per share:
  Basic - as reported                               $.02            $(0.21)      $.00       $(.016)
  Basic -  pro forma                                 .01             (0.22)       .00        (.016)
  Diluted - as reported                              .02             (0.21)       .00        (.016)
  Diluted - pro forma                                .01             (0.22)       .00        (.016)



07

                  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
                  six months ended June 30, 2004: Dividend yield of 0%; expected
                  volatility of 105%, risk free interest rate of 3.15%, and an
                  expected life of 4 years. The weighted average fair value of
                  options granted during the six and three months ended June 30,
                  2004 was $.20 and $.26, respectively.

NOTE 3 -          ACCOUNTS PAYABLE

                  Accounts payable at June 30, 2004 includes two insurance
                  premium financing agreements with current balances of
                  approximately $569,367 and $71,390. The first agreement is
                  payable in four remaining installments of approximately
                  $144,000; the other agreement is payable in six remaining
                  installments of approximately $12,000. All installments
                  include interest at the rate of 4.4% per annum.

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 elected 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, would be required to sell the
                  shares in the open market. If the warrants are exercised and
                  the shares sold, the Company would 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.

                  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.

                  On June 30, 2004, the Company received notice from the
                  majority of the warrant holders electing to exercise all of
                  the Class A warrants. Pursuant to the terms of the Warrant
                  Agreement, because the market price was below the warrant
                  exercise price, the Company was required to redeem all of the
                  outstanding Class A warrants. Subsequent to the balance sheet
                  date, the Company paid $200,000 to the warrant holders for the
                  redemption of all of the Class A warrants.

                  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 $441,016 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 June 30, 2004 was $517,565. Changes in
                  value are recognized in earnings as interest expense.

08


NOTE 5 -          SERIES A PREFERRED STOCK

                  During the quarter ended June 30, 2004, a total of 4,097
                  preferred shares were converted into 8,194 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 are 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
                  June 30, 2004 were approximately $121,000.

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 three, five and two 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 $189,583 and $94,762
                  for the six and three months ended June 30, 2004,
                  respectively.

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 covered
                  eleven separate claims, which sought an aggregate of
                  approximately $12.3 million in damages. The settlement
                  provided for the Company to pay 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 a respondent or co-respondent in various 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.

09


                  During the quarter, the Company settled, or otherwise
                  resolved, arbitrations and lawsuits that required the payment
                  of $961,000, a portion of which was accrued for in prior
                  quarters. As of June 30, 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 six and three months ended
                  June 30, 2004 and 2003 is based on the weighted average number
                  of shares of common stock outstanding. Diluted earnings per
                  share for the six and three months ended June 30, 2004 is
                  based on the weighted average number of shares of common stock
                  and dilutive securities outstanding.

                  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:

                                                                           
                                        Six months ended                  Three months ended
                                            June 30                            June 30
                                 2004                  2003           2004                 2003
                                 ----                  ----           ----                 ----
Numerator - basic:
Net income (loss)             $ 262,820            $(1,810,812)    $ 24,846             $(1,339,468)
Deduct:  preferred stock
         dividends              (45,498)               (24,839)     (22,595)                 --
                                --------             ---------      -------              -----------


Numerator for basic
  earnings per share          $ 217,322            $(1,835,651)    $  2,251             $ (1,339,468)
                                =======             ===========      ======               ===========

Numerator - diluted:

Numerator for basic
  earnings per share          $ 217,322            $(1,835,651)    $  2,251             $ (1,339,468)
Add: convertible debenture
  interest, net of tax           95,096                 --            --                      --
                              ----------            -----------     --------             ------------

Numerator for diluted         $ 312,418            $(1,835,651)    $  2,251             $ (1,339,468)
                              =========             ===========     ========             ============
  earnings per share

Denominator:
Weighted average common
  shares outstanding          9,598,100              8,527,164    9,587,133                8,527,164
Effect of dilutive securities:
     Stock options and warrants 180,797                 --          151,212                   --
     Restricted shares            --                    --            --                      --
     Convertible debentures   6,270,000                 --            --                      --
                              ---------              ----------   ----------             -------------


Denominator for diluted
 earnings per share          16,048,897              8,527,164    9,738,345                8,527,164
                             ==========              =========    =========                =========

10


                  Potential common shares are excluded from the dilutive per
                  share computation for the six and three months ended June 30,
                  2003 due to operating losses. The following securities have
                  been excluded from the dilutive per share computation for the
                  six and three months ended June 30, 2004, as they are
                  antidilutive:

                                          Six months ended          Three months ended
                                           June 30, 2004              June 30, 2004
                                            -------------              -------------

Stock options                                3,798,998                   3,798,998
Warrants                                     3,410,946                   3,410,946
Convertible debt                                 --                      6,270,000
Convertible preferred stock                    602,544                     602,544
Restricted shares                              458,322                     458,322




NOTE 9 -          REPURCHASE OF COMMON SHARES

                  During the period, the Company repurchased 60,217 unregistered
                  shares of its common stock from various parties who had
                  received the shares in a legal settlement. The Company paid
                  $.35 per share, plus interest, or $21,162 in total. In
                  accordance with the New Jersey Business Corporation Act, these
                  shares have been effectively cancelled as of the balance sheet
                  date.


NOTE 10 -         SUBSEQUENT EVENT

                  In August 2004, the Company redeemed all 250,000 Class A
                  warrants issued in July 2003 in connection with a legal
                  settlement. The Company paid $200,000 to various
                  warrantholders for the redemption.



11

                     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 and
our other periodic reports as filed with the Commission.

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  413 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.

12


Results of Operations

Three and Six Months Ended June 30, 2004 Compared to Three and Six Months
Ended June 30, 2003

     The results of  operations  for the three months ended June 30, 2004,  (the
"2004 quarter"),  showed a 10% decrease in revenues over the same quarter in the
prior year (the "2003 quarter"),  decreasing to $14,242,000, from $15,902,000 in
the 2003 quarter.  Our revenues and operating  results are influenced by general
economic and market  conditions,  particularly  conditions in the equity market.
Uncertainty about interest rates, the upcoming election and the continued threat
of terrorism  have all  contributed  to the lack of investor  confidence  in the
markets and reduced overall volume. For the 2004 quarter, we reported net income
applicable  to common  stockholders  of $2,251,  or $0.00 per basic and  diluted
share, as compared to a net loss applicable to common  stockholders  reported in
the 2003 quarter, of $1,339,000, or ($0.16) per basic and diluted share.

     The results of  operations  for the six months  ended June 30,  2004,  (the
"2004  period"),  showed a 23% increase in revenues  over the same period in the
prior year (the "2003 period"),  increasing to $33,063,000,  from $26,859,000 in
the 2003 period.  For the 2004  period,  we reported  net income  applicable  to
common  stockholders  of  $217,322,  or $.02 per basic  and  diluted  share,  as
compared to a net loss  applicable  to common  stockholder  reported in the 2003
period, of $1,835,651, or ($0.21) per basic and diluted share.

     The primary source of our revenue is commissions  generated from securities
transactions,  mutual funds,  insurance products and fees from managed accounts.
Total revenues from commissions decreased $1,003,000,  or 9%, to $10,239,000 for
the 2004 quarter,  from $11,242,000 for the 2003 quarter,  but increased 26% for
the 2004 period,  to  $23,752,000  from  $18,891,000,  when compared to the 2003
period.

     Revenues from agency  securities  transactions,  which consist primarily of
equity and option transactions,  decreased $828,000,  or 11%, from $7,449,000 in
the 2003 quarter to  $6,621,000 in the 2004 quarter.  Agency  commissions,  as a
percentage of total revenues, remained constant at 47%. For the first six months
of 2004, agency  commissions were $16,102,000,  as compared to $12,287,000,  for
the same period in 2003, an increase of 31%. Agency commissions, as a percentage
of total revenues, increased to 49% from 46% when comparing these two periods.

     Fees generated from managed accounts have continued to increase.  Fee-based
revenues  increased to $681,000 for the 2004 quarter and $1,304,000 for the 2004
period, an increase of approximately 57% and 53%, respectively, when compared to
the same periods in 2003. As more of our financial  professionals  move investor
capital  from  commission  based  transactional  business  to  fees  based  on a
percentage of asset value, this segment of our business will 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,  decreased $1,166,000, or 36%,
from $3,242,000 for the 2003 quarter to $2,076,000 for the 2004 quarter. For the
2004 period, this same category decreased from $5,503,000 in the 2003 period, to
$5,052,000 in the 2004 period, a decrease of 8%.

     Investment banking revenues for the 2004 quarter increased from $168,000 in
the 2003 quarter, to $798,000 in the 2004 quarter, an increase of 375%. Revenues
for the 2004 period were $2,070,000, an increase of $1,707,000, or 470% over the
2003 period.  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 three and six month periods.

     Interest  and other  income for the 2004  quarter  totaled  $1,128,000,  as
compared to $1,250,000 for the 2003 quarter,  and $2,189,000  versus  $2,100,000
for the 2004 and 2003 periods,  respectively.  Interest income increased 11%, or
$70,000,  in 2004, when compared to the 2003 quarter and 16%, or $199,000,  when
compared  to the 2003  period.  Other  income  decreased  $192,000  for the 2004
quarter and  $110,000  for the 2004 period when  compared to the same periods in
2003  and  was  primarily  related  to the  decrease  in  recovery  of bad  debt
write-offs, offset by the  increase  in  recognition  of deferred  income.  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 deferred  revenue of approximately
$219,000 and $174,000 in the 2004 and 2003 quarters,  respectively  and $437,000
and $348,000 in the 2004 and 2003 periods, respectively.

13


     Total expenses decreased by $3,025,000,  or 18%, to $14,217,000 in the 2004
quarter.  For the 2004 period,  total expenses increased by 14%, to $32,800,000,
from  $28,669,000  in the 2003 period.  Compensation  and  benefits  expense for
management, operations and clerical personnel increased for the 2004 quarter, to
$1,781,000 (12% of revenues) from  $1,645,000 (10% of revenues),  an increase of
$136,000 over the 2003 quarter.  Included in this category are salaries,  option
compensation,  health insurance premiums,  payroll taxes and 401(k) contribution
accruals.  For the 2004 quarter, the increase was primarily  attributable to the
amortization  of deferred  stock  compensation.  For the 2004 period,  this same
category of expense was $3,700,000,  compared to $3,276,000 for the 2003 period.
Amortization of deferred stock compensation and severance payments accounted for
the largest portion of the increase between the two periods.

     Commission  expense,  consistently the largest expense  category,  which is
directly  related to commission  revenue,  decreased  11%, or  $1,177,000,  from
$10,738,000 for the 2003 quarter to $9,561,000 for the 2004 quarter.  Commission
expense for the 2004 period  increased to $22,530,000,  from $18,206,000 in the
2003 period, an increase of $4,324,000, or 24%.

     Clearing and floor  brokerage  costs which are determined by the volume and
type of transactions, decreased $138,000, to $652,000 for the 2004 quarter, from
$790,000  for the  2003  quarter.  For the 2004  period  these  costs  increased
$84,000,  to  $1,442,000,  from the 2003 period  costs of  $1,358,000.  Clearing
costs,  as a percentage  of gross  revenues,  can  fluctuate on an interim basis
depending upon the product mix.

     Communications and occupancy costs increased during the 2004 quarter,  from
$681,000 in the 2003 quarter to $706,000 in the 2004 quarter. For the six months
ended  June  30,  2004,  these  costs  increased  slightly  to  $1,385,000  from
$1,374,000  for the same  period in 2003.  The  increase  in  communication  and
occupancy costs for both periods was primarily related to increases in equipment
rental and market data services.

     The expense area that has decreased most  dramatically  in 2004 to date was
costs  related to legal  matters  and  settlements.  These  costs  decreased  by
$1,944,000,  to $500,000  during the 2004 quarter,  from $2,444,000 for the same
quarter in 2003.  For the six month period of 2004,  the decrease was $1,063,000
compared  to the same six month  period in 2003.  In 2004,  we  implemented  new
procedures related to the analysis, management and resolution of our outstanding
claims and control over outside legal costs.

     We are a respondent or co-respondent in various 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 quarter,  or in the aggregate,  and
could impair our ability to meet the statutory net capital  requirements  of our
securities business.

     As of June 30, 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 claims pending against us.




14


     Other operating costs increased  $32,000,  to $936,000 in the 2004 quarter,
from $904,000 in the 2003 quarter. For the six month period ending June 30, 2004
and 2003,  these  expenses were  $1,801,000  and  $1,533,000,  respectively,  an
increase of $268,000.  This increase was primarily attributable to a substantial
increase in our errors and omission insurance premiums under our initial renewal
policy that became effective in February 2003.

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 decreased during the period by $1,375,000. Net cash required by
operating  activities during the 2004 period was $1,134,000,  as a result of the
net income of $263,000,  adjusted by non-cash charges including depreciation and
amortization of $480,000,  increases in securities sold of $212,000 and warrants
subject to put  options of $38,000  and  decreases  in the amount  owed from our
clearing  firm and employee  and broker  receivables  of $303,000 and  $338,000,
respectively.  These  increases in cash were offset by  increases in  securities
owned of  $256,000,  other  assets of $379,000  and  decreases  in  commissions'
payable and deferred income of $1,678,000 and $437,000, respectively.

     As of June 30, 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  $128,000  during  the  first six  months of 2004.  We
anticipate  additions to capital  expenditures  for the  remaining six months of
2004 to be about $150,000.

     Financing  activities  consumed  cash  of  $113,000  for the  2004  period.
Payments of capital  leases were  $92,000.  In addition,  during the period,  we
repurchased 60,217  unregistered shares of our common stock from various parties
who had  received  the  shares  in a legal  settlement  for  $21,162,  including
interest.

     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.  Specifically,  we would 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 we receive  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.  On June 30,  2004,  we  received  notice from the
majority  of the  warrant  holders  electing  to  exercise  all of the  Class  A
warrants.  Pursuant  to the terms of the Warrant  Agreement,  because the market
price was below the warrant  exercise  price,  we were required to redeem all of
the  outstanding  Class A  warrants.  In August  2004,  we paid  $200,000 to the
warrant  holders for the  redemption  of all of the Class A warrants.  This same
potential 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 June 30, 2004 of  approximately  $569,000 and $71,000.
The first agreement is payable in four remaining  installments of  approximately
$144,000;  the other  agreement  is payable  in six  remaining  installments  of
approximately $12,000. All installments include interest at the rate of 4.4% per
annum.



15


Consolidated Contractual Obligations and Lease Commitments

     The tables below summarize  information about the consolidated  contractual
obligations as of June 30, 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.

                                                                                           

As of June 30, 2004
                                                                 Expected Maturity Date
- ------------------------ --------------  -------------   ------------- -----------  ------------  ------------   ---------------
Category                  2004            2005             2006           2007           2008     After 2008        Total
- ------------------------ -------------   -------------   ------------- -----------  ------------  ------------   ---------------
- ------------------------ -------------   -------------   ------------- -----------  ------------  ------------   ---------------

- ------------------------ -------------   -------------   ------------- -----------  ------------  -------------  ---------------
- ------------------------ -------------   -------------   ------------- -----------  ------------  -------------  ---------------
Debt Obligations          0               0               0            $1,030,000    $2,105,000    0              $3,135,000
- ------------------------ -------------   -------------   ------------- -----------  ------------  -------------  ---------------
- ------------------------ -------------   -------------   ------------- -----------  ------------  -------------  ---------------
Capital Lease            $   23,568      $   15,712         0           0            0             0              $   39,280
Obligations
- ------------------------ -------------   -------------   ------------- --- -------  ------------  -------------  ---------------
- ------------------------ -------------   -------------   ------------- -----------  ------------  -------------  ---------------
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          $  437,504(2)   $  200,000(1)     $200,000(1) $875,000(2)   $875,000(2)  $1,605,116(2)  $   400,000(1)
Obligations Reflected                    $  875,000(2)     $875,000(2)                                            $5,542,620(2)
on 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 June 30, 2004,  Montauk  Financial  Group had net capital of $1,286,917,
which was $960,616 in excess of its  required  net capital of $326,301,  and the
ratio of aggregate indebtedness to net capital was 3.8 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,  a total of 4,097 preferred  shares were converted into
8,194  shares of common  stock.  As of June 30, 2004,  we have 301,272  Series A
Preferred shares issued and outstanding.  The accrued  cumulative  dividends not
yet declared as of June 30, 2004, is approximately $121,000.

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,  which
management  does not feel has changed during the six month period ended June 30,
2004, 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.

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 our 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,  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 June 30, 2004 and
December 31, 2003, the balances of our securities  positions owned and sold, not
yet  purchased  were  approximately  $425,000  and  $281,000,  and  $170,000 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 financing 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.

17


     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. In addition,
our legal risk includes  substantial  risks of liability arising from litigation
and arbitration.  As an underwriter,  a broker-dealer and an investment adviser,
we may be exposed to substantial  liability  under federal and state  securities
and  other  laws,  including  those  relating  to  underwriters'   liability  in
securities  offerings.  Further,  broker-dealers  and asset managers may also be
held liable by customers and clients for losses  sustained on  investments if it
is found that they caused such losses.

Item 4.  Controls and Procedures

Evaluation of Disclosure Controls and Procedures

     As of the end of the period covered by this report, we evaluated, under the
supervision and with the  participation  of our management,  including our chief
executive  officer and the chief financial  officer,  the  effectiveness  of the
design and operation of our "disclosure  controls and procedures" (as defined in
the Securities  Exchange Act of 1934, Rules 13a - 15(e) and 15d - 15(e)).  Based
on this  evaluation our management,  including our chief  executive  officer and
chief  financial  officer,  have concluded that as of the date of the evaluation
our  disclosure  controls  and  procedures  were  effective  to ensure  that all
material  information required to be filed in this report has been made known to
them.

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.


18
                                     PART II

                                OTHER INFORMATION

Item 1.  Legal proceedings

     The Company is a respondent or co-respondent in various 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.

     During  the  quarter,   the  Company   settled,   or  otherwise   resolved,
arbitrations  and lawsuits that  required the payment of $961,000,  a portion of
which was accrued for in prior  quarters.  As of June 30, 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.

Item 2.   Changes in Securities, Use of Proceeds and Issuer Purchases
          of Equity Securities.

(a) Not applicable.

(b) Not applicable.

(c) During the quarter ended June 30, 2004, we did not sell any equity
securities that were not registered under the Securities Act of 1933, as
amended.

(d) Not applicable.

(e) During the quarter ended June 30, 2004, the Company purchased the following
equity securities:

                                                                           
- -------------------- ------------------ -------------------- ------------------------- -------------------------------
                                                               (c) Total Number of      (d) Maximum Number (or
                     (a) Total                                 Shares Purchased as     Approximate Dollar Value)
                     Number of            (b) Average           Part of Publicly       of Shares that May Yet Be
                     Shares               Price Paid per        Announced Plans or     Purchased Under the Plans
                     Purchased                Share                 Programs                  or Programs
- -------------------- ------------------ -------------------- ------------------------- -------------------------------
- -------------------- ------------------ -------------------- ------------------------- -------------------------------
April 1, 2004            56,905(1)             $.35                     0                           N/A
through April 30,
2004
- -------------------- ------------------ -------------------- ------------------------- -------------------------------
- -------------------- ------------------ -------------------- ------------------------- -------------------------------
May 1, 2004                  0                   0                      0                           N/A
through May 31,
2004
- -------------------- ------------------ -------------------- ------------------------- -------------------------------
- -------------------- ------------------ -------------------- ------------------------- -------------------------------
June 1, 2004             3,312(1)              $.35                     0                           N/A
through June 30,
2004
- -------------------- ------------------ -------------------- ------------------------- -------------------------------
- -------------------- ------------------ -------------------- ------------------------- -------------------------------
Total
- -------------------- ------------------ -------------------- ------------------------- -------------------------------

(1) Represents  our  repurchase of 60,217 shares of common stock,  which was not
part of a publicly announced plan or program. Does not include our redemption of
250,000 Class A Warrants,  as described in the "Liquidity and Capital Resources"
section of Item 2 of Part I of this Quarterly  Report on Form 10-Q,  which event
occurred subsequent to end of the fiscal quarter covered by this report.

19



Item 3.  Defaults Upon Senior Securities:

None.

Item 4.  Submission of Matters to a Vote of Securities Holders:

     We held our Annual  Meeting of  shareholders  on June 25,  2004.  As of the
record  date of May 14,  2004,  there were  10,076,926  shares  outstanding  and
eligible  to vote at the  Annual  Meeting.  A total of  8,328,501  shares of our
common stock were present or represented by proxy at the meeting.  At the Annual
Meeting,  shareholders  were  requested to vote on the election of the following
two Class II  Directors,  both of whom were  re-elected as Class II Directors by
the shareholders for a three year term:

                                                                                  



- ------------------------------- ---------------------------- ---------------------------- ----------------------------

       Name of Nominee              Votes Cast In Favor            Votes Withheld                 % In Favor
       ---------------              -------------------            --------------                 ----------

- ------------------------------- ---------------------------- ---------------------------- ----------------------------
- ------------------------------- ---------------------------- ---------------------------- ----------------------------

  Norma Doxey                            8,222,567                     57,608                        98.73

- ------------------------------- ---------------------------- ---------------------------- ----------------------------
- ------------------------------- ---------------------------- ---------------------------- ----------------------------

  Barry D. Shapiro                       8,217,067                     38,608                        98.66

- ------------------------------- ---------------------------- ---------------------------- ----------------------------


Herbert Kurinsky, William J. Kurinsky and Ward R. Jones, Jr. all continue as
directors of First Montauk.

Item 5.  Other Information.

     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.  Since the second quarter of 2003, the Company has been 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.


20


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

(a) Exhibits

     The exhibits designated with an asterisk (*) are filed herewith.  All other
exhibits have been previously filed with the Commission and,  pursuant 17 C.F.R.
ss.  230.411,  are  incorporated  by  reference to the  document  referenced  in
brackets following the description of such exhibits.

               

- ----------------- ----------------------------------------------------------------------------------------------------

*31.1             Certification of President and Chief Operating Officer pursuant to Section 302 of the
                  Sarbanes-Oxley Act of 2002

- ----------------- ----------------------------------------------------------------------------------------------------
- ----------------- ----------------------------------------------------------------------------------------------------

*31.2             Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

- ----------------- ----------------------------------------------------------------------------------------------------
- ----------------- ----------------------------------------------------------------------------------------------------

*32.1             Certification of President and Chief Operating Officer pursuant to Section 906 of the
                  Sarbanes-Oxley Act of 2002

- ----------------- ----------------------------------------------------------------------------------------------------
- ----------------- ----------------------------------------------------------------------------------------------------

*32.2             Certification of Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

- ----------------- ----------------------------------------------------------------------------------------------------

(b) Reports on Form 8-K

During the quarter ended June 30, 2004 we filed the following reports on Form
8-K:


- --------------------------- ----------- -----------------------------------------------------------------------

Date of Report              Item(s)     Description

- --------------------------- ----------- -----------------------------------------------------------------------

- --------------------------- ----------- -----------------------------------------------------------------------

April 2, 2004               7, 12       Announcement  of  fiscal  year end  financial  information,  including
                                        related press release.

- --------------------------- ----------- -----------------------------------------------------------------------

May 20, 2004                7, 12       Announcement of quarterly  financial  information,  including  related
                                        press release.

- --------------------------- ----------- -----------------------------------------------------------------------
- --------------------------- ----------- -----------------------------------------------------------------------

- --------------------------- ----------- -----------------------------------------------------------------------





21

                                   SIGNATURES


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

                                                FIRST MONTAUK FINANCIAL CORP.
                                                (Registrant)




Dated: August 16, 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


22

                                                                   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 quarter
         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 quarters 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 quarter 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 quarter 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:  August 16, 2004




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



23


                                                                   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 quarter
         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 quarters 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 quarter 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 quarter 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:  August 16, 2004




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



24

                                                                  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 quarter ending June 30, 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
August 16, 2004



25

                                                                  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 quarter ending June 30, 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
August 16, 2004