SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

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

     For the quarterly period ended September 30, 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:
- -------------------------------------

     10,016,709 Common Shares, no par value, were outstanding as of
November 15, 2004.

                                  Page 1 of 24


02

                          FIRST MONTAUK FINANCIAL CORP.

                                    FORM 10-Q

                               SEPTEMBER 30, 2004

                                      INDEX


                                                                           Page
PART I.   FINANCIAL INFORMATION:

         Item 1.  Financial Statements
           Consolidated Statements of Financial Condition
            as of September 30, 2004 (unaudited) and December 31, 2003 ..    3

           Consolidated Statements of Income (Loss) for the Nine Months
            and Three Months Ended September 30, 2004 (unaudited) and
            2003 (unaudited) ............................................    4

           Consolidated Statements of Cash Flows for the Nine Months
            Ended September 30, 2004 (unaudited) and 2003 (unaudited) ...    5

         Notes to Consolidated Financial Statements (Unaudited) ......... 6-10

         Item 2.  Management's Discussion and Analysis of Financial
                    Condition and Results of Operations .................11-17

         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................................................  19

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

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


03

                                                                                                         

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


                                                                                          September 30,             December 31,
                                                                                              2004                     2003
                                                                                              ----                     ----
                                                                                           (unaudited)
        ASSETS
          Cash and cash equivalents                                                           $ 1,199,079              $ 3,441,743
          Due from clearing firm                                                                4,450,829                5,219,267
          Securities owned, at market value                                                       626,645                  169,534
          Employee and broker receivables                                                         662,988                1,046,749
          Property and equipment - net                                                            886,235                1,052,564
          Other assets                                                                          1,716,148                1,661,351

                                                                                      --------------------     --------------------
                Total Assets                                                                  $ 9,541,924             $ 12,591,208
                                                                                      ====================     ====================

          LIABILITIES AND STOCKHOLDERS' DEFICIT

          LIABILITIES
          Deferred income                                                                     $ 5,323,868              $ 5,980,124
          6% convertible debentures                                                             3,135,000                3,135,000
          Warrants subject to put options                                                         330,981                  479,066
          Securities sold, not yet purchased, at market value                                     244,935                   69,330
          Commissions payable                                                                   2,391,796                4,077,803
          Accounts payable                                                                        545,091                  980,483
          Accrued expenses                                                                        975,784                1,803,973
          Capital leases payable                                                                   96,467                  146,836
          Other liabilities                                                                         4,356                    6,032
                                                                                      --------------------     --------------------

                Total liabilities                                                              13,048,278               16,678,647
                                                                                      --------------------     --------------------

          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,
             10,016,709 and 9,065,486 shares issued and outstanding,
             respectively                                                                       3,903,132                3,578,136
          Additional paid-in capital                                                            4,072,335                4,097,309
          Accumulated deficit                                                                 (11,375,938)             (11,678,659)
             Less:  Deferred compensation                                                        (136,010)                (115,334)
                                                                                      --------------------     --------------------

                Total stockholders' deficit                                                    (3,506,354)              (4,087,439)
                                                                                      --------------------     --------------------

                Total liabilities and stockholders' deficit                                   $ 9,541,924             $ 12,591,208
                                                                                      ====================     ====================



                                                       See notes to financial statements.


04

                                                                                                      

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



                                                   Nine months ended September 30,             Three months ended September 30,
                                                      2004                2003                      2004               2003
                                                   (unaudited)        (unaudited)               (unaudited)         (unaudited)

Revenues:

Commissions                                      $31,787,570           $30,193,458               $ 8,035,932        $11,302,047
Principal transactions                             7,150,559             8,136,465                 2,098,411          2,633,039
Investment banking                                 2,524,041               617,506                   453,595            254,091
Interest and other income                          3,348,229             3,082,756                 1,159,371            982,371
                                                 ------------          ------------               -----------       ------------

     Total Revenue                                44,810,399            42,030,185                11,747,309         15,171,548
                                                 ------------          ------------               -----------       ------------

Expenses:

Commissions, employee compensation and benefits  35,797,902            33,204,961                  9,567,663         11,723,412
Clearing and floor brokerage                      1,894,478             2,102,721                    452,945            744,839
Communications and occupancy                      2,024,567             2,021,361                    639,723            647,213
Legal matters and related costs                   1,995,462             4,385,437                    213,458          1,540,317
Other operating expenses                          2,561,609             2,291,296                    760,170            758,103
Interest                                            233,660               123,762                     73,449             46,205
                                                 ------------          ------------               -----------       ------------

     Total Expenses                              44,507,678            44,129,538                 11,707,408         15,460,089

Net income (loss)                                $  302,721           $(2,099,353)               $    39,901        $  (288,541)
                                                 ============          ============               ===========       ============

Net income (loss) applicable to common
 stockholders                                    $  234,628           $(2,124,192)               $    17,306        $  (288,541)
                                                 ============          ============               ===========       ============

Earnings (loss) per share:
  Basic                                          $     0.03           $     (0.25)               $      0.00        $    (0.03)
  Diluted                                        $     0.02           $     (0.25)               $      0.00        $    (0.03)

Weighted average number of shares of
 stock outstanding:
  Basic                                           9,291,318             8,666,358                  9,516,709         8,940,207
  Diluted                                        15,713,258             8,666,358                  9,618,770         8,940,207






                                                      See notes to financial statements.



05

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


                                                                                              Nine months ended September 30,
                                                                                               2004                      2003
                                                                                            (unaudited)               (unaudited)

INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

Cash flows from operating activities:
 Net income (loss)                                                                         $ 302,721              $ (2,099,353)
Adjustments to reconcile net income (loss) to net cash
 provided by (used in) operating activities:
 Depreciation                                                                                389,531                   379,274
 Amortization                                                                                324,145                    15,486
 Common stock issued in legal settlement                                                       --                      160,000
 Loss on disposition of property and equipment                                                 4,692                      -
 Increase (decrease) in cash attributable to changes in assets
 and liabilities:
 Due from clearing firm                                                                      768,438                   (24,750)
 Securities owned                                                                           (457,111)                 (598,917)
 Loans receivable - officers                                                                   --                       19,521
 Employee and broker receivables                                                             383,761                   182,051
 Other assets                                                                                (79,418)                 (674,429)
 Income tax refund receivable                                                                  --                      212,300
 Deferred income                                                                            (656,256)                 (522,328)
 Warrants subject to put options                                                            (148,085)                     --
 Securities sold, not yet purchased                                                          175,605                   112,359
 Commissions payable                                                                      (1,686,007)                1,464,040
 Accounts payable                                                                           (435,393)                  280,104
 Accrued expenses                                                                           (828,189)                 (335,045)
 Other liabilities                                                                            (1,676)                  (44,064)
                                                                                         ------------               ------------
  Net cash used in operating activities                                                   (1,943,242)               (1,473,751)
                                                                                         ------------               ------------

Cash flows from investing activities:
 Additions to property and equipment                                                        (227,891)                 (126,546)
                                                                                         -------------              ------------
  Net cash used in financing activities                                                     (227,891)                 (126,546)
                                                                                         -------------              ------------


Cash flows from financing activities:
 Payment of notes payable                                                                     --                       (48,057)
 Payments of capital leases                                                                 (119,954)                 (163,470)
 Proceeds from capital lease financing                                                        69,585
 Repurchase of common shares                                                                 (21,162)                    --
 Proceeds from issuance of 6% convertible debentures                                          --                       210,000
 Payments of preferred stock dividends                                                        --                       (24,839)
                                                                                         -------------              -------------
    Net cash used in financing activities                                                    (71,531)                  (26,366)
                                                                                         -------------              -------------

Net decrease in cash and cash equivalents                                                 (2,242,664)               (1,626,663)
Cash and cash equivalents at beginning of period                                           3,441,743                 2,638,819
                                                                                         --------------             -------------

Cash and cash equivalents at end of period                                               $ 1,199,079               $ 1,012,156
                                                                                         ==============             =============

Supplemental disclosures of cash flow information:
 Cash paid during the period for:
 Interest                                                                                $   170,137               $   120,658
                                                                                         ==============             =============
 Income taxes                                                                               $ 85,724               $  (188,205)
                                                                                         ==============             =============

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
                                   (Unaudited)


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
                  September 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 nine-month and three-month
                  periods ended September 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 nine and
                  three month periods ended September 30, 2004 and 2003:

                                                                                   
                                                           Nine months ended        Three months ended
                                                              September 30,            September 30,
                                                         2004             2003       2004        2003
                                                         ----             ----       ----        ----

Net income (loss) applicable to
 common stockholders, as reported                     $234,628     $(2,124,192)    $17,306     $(288,541)

Deduct:  Total stock based
 compensation expense determined
 under the fair value based method
 for all awards, net of tax                           (120,189)        (65,798)    (15,150)      (25,127)
                                                      ---------        -------      --------      -------

Pro forma net income (loss)                           $114,439     $(2,189,990)  $(  2,156)  $  (313,668)
                                                      ========      ===========  ==========      ========

Income (loss) per share:
  Basic - as reported                                     $.03          $(0.25)       $.00         $(.03)
  Basic -  pro forma                                       .01           (0.25)        .00          (.04)
  Diluted - as reported                                    .02           (0.25)        .00          (.03)
  Diluted - pro forma                                      .01           (0.25)        .00          (.04)



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
                  nine months ended September 30, 2004: Dividend yield of 0%;
                  expected volatility of 111%, risk free interest rate of 3.33%,
                  and an expected life of 4 years. The weighted average fair
                  value of options granted during the nine and three months
                  ended September 30, 2004 was $.22 and $.17, respectively.

NOTE 3 -          ACCOUNTS PAYABLE

                  Accounts payable at September 30, 2004 includes two insurance
                  premium financing agreements with current balances of
                  approximately $143,127 and $35,896. The first agreement is
                  payable in one remaining installment of approximately
                  $144,000; the other agreement is payable in three 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 claimants as part of a legal settlement (See Note 7).
                  The warrants have been issued in three classes of 250,000
                  warrants each. The Class A warrants, which had an exercise
                  price of $.40 per share, were redeemed for $200,000 during the
                  third quarter. The Class B and Class C warrants each have an
                  exercise price of $.25 per share. The settlement agreement
                  provides that the Company may be obligated to make additional
                  cash payments of up to $400,000 in the event that claimants
                  elect to exercise the warrants on certain dates. Specifically,
                  if a majority of then existing Class B warrant holders elected
                  to exercise the outstanding warrants in their particular class
                  during the month of June 2005 (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 outstanding Class C warrant holders during the
                  month of June 2006.

                  The Company will be required to redeem the warrants for $.80
                  per warrant in cash if the average market price of the
                  underlying common shares during the ten trading days
                  immediately preceding the date upon which the Company receives
                  notice that the warrant holders of a particular class have
                  elected to declare a Required Exercise Event, is less than or
                  equal to the warrant exercise price. In the event that warrant
                  holders of a particular class elect not to declare a Required
                  Exercise Event, the Company's guarantee will be canceled with
                  respect to that class.

                  In accordance with the provisions of FAS 150, "Accounting for
                  Certain Financial Instruments with Characteristics of both
                  Liabilities and Equity," the Company has classified its
                  obligations under the warrants as liabilities in the Statement
                  of Financial Condition. The obligations embodied in the
                  remaining warrants were initially valued at $269,123 using the
                  discounted cash flow method, and assuming that the Company
                  will be required to pay the full cash redemption cost of
                  $400,000. 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 September 30, 2004 was $330,981. Changes
                  in value are recognized in earnings as interest expense.

NOTE 5 -          SERIES A PREFERRED 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
                  September 30, 2004 were approximately $141,000.

08

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 and Chief Operating Officer. 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 for the Chairman, CEO and President,
                  respectively, each 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 $284,375 and $94,791
                  for the nine and three months ended September 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 to settle pending arbitration
                  proceedings. The arbitrations 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. Pursuant to the settlement
                  agreement, the Company paid an aggregate of $1,000,000 cash,
                  and issued to the claimants 500,000 shares of the Company's
                  common stock valued at $160,000 based on the stock's quoted
                  market price. The Company also issued to the claimants
                  five-year warrants to purchase an aggregate of 750,000 common
                  shares in three classes. The first class of 250,000 warrants
                  was redeemed in the third quarter (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 $726,000, a portion of which was accrued for in prior
                  quarters. As of September 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 nine and three months ended
                  September 30, 2004 and 2003 is based on the weighted average
                  number of shares of common stock outstanding. Diluted earnings
                  per share for the nine and three months ended September 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:

                                                                                              

                                                     Nine months ended                      Three months ended
                                                       September 30                            September 30
                                                 2004              2003                 2004                2003
                                                 ----              ----                 ----                ----

Numerator - basic:

Net income                                   $ 302,721         $(2,099,353)        $   39,901             $ (288,541)
Deduct:  preferred stock dividends             (68,093)            (24,839)           (22,595)                 --
                                              --------          ----------          ----------             ----------

Numerator for basic
  earnings per share                         $ 234,628         $(2,124,192)        $   17,306             $ (288,541)
                                               =======          ==========          ==========             ==========

Numerator - diluted:

Numerator for basic
  earnings per share                         $ 234,628         $(2,124,192)        $   17,306             $ (288,541)
Add: convertible debenture
  interest, net of tax                          95,617               --                  --                    --
                                               -------          ----------          ----------             ----------


Numerator for diluted                        $ 330,245         $(2,124,192)        $   17,306            $ (288,541)
                                               =======          ==========          ==========             ==========
  earnings per share

Denominator:
Weighted average common
  shares outstanding                         9,291,318           8,666,358          9,516,709             8,940,207
Effect of dilutive securities:
     Stock options and warrants                151,939               --               102,061                  --
     Restricted shares                           --                  --                  --                    --
     Convertible debentures                  6,270,000               --                  --                    --
                                            ----------           ----------         ----------           ------------

Denominator for diluted earnings
  per share                                 15,713,257           8,666,358          9,618,770             8,940,207
                                            ==========           ==========         ==========           ============



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


10



                                                                      
                                                  Nine months ended          Three months ended
                                                 September 30, 2004          September 30, 2004
                                                 ------------------          ------------------

Stock options                                        3,602,998                    3,602,998
Warrants                                             3,385,946                    3,385,946
Convertible debt                                         --                       6,270,000
Convertible preferred stock                            602,544                      602,544
Restricted shares                                      500,000                      500,000


NOTE 9 -          NEW LEASE COMMITMENT

                  During the quarter, the Company entered into an amendment to
                  its master lease, for its headquarters located in Red Bank,
                  New Jersey. The lease amendment provides for a five-year lease
                  term for reduced rental space of 27,255 square feet commencing
                  on February 1, 2005 at an annual basic rental payment of
                  $609,149.

NOTE 10 -         SUBSEQUENT EVENTS

                  Subsequent to the reporting period, holders of $120,000 of
                  subordinated convertible debentures presented their debentures
                  to the company for conversion. The company issued 240,000
                  shares of common stock and retired $120,000 of debt.

                  Subsequent to the reporting period, the Company entered into a
                  preliminary letter of intent for a merger or other similar
                  combination with Olympic Cascade Financial Corporation. The
                  letter of intent is subject to numerous conditions, including:
                  satisfactory completion of due diligence, finalization of the
                  terms of the combination and structure of the transaction;
                  negotiation, preparation and execution of definitive
                  transaction documents, compliance with state and federal
                  securities laws and regulations, and corporate, shareholder
                  and regulatory approvals.



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". We provide a broad range of securities  brokerage and
investment services to a diverse retail and institutional  clientele,  insurance
products through our subsidiary,  Montauk Insurance  Services,  Inc., as well as
corporate finance and investment banking services.

     Montauk Financial Group has  approximately  396 registered  representatives
and services over 61,000 retail and institutional customers.  With the exception
of two  corporate-leased  branch offices, all of our other 146 branch office and
satellite  locations  in  30  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  is  registered  as  a  broker-dealer   with  the
Securities and Exchange  Commission  and the National  Association of Securities
Dealers. We are also a member of the Municipal Securities Rule Making Board, and
the Securities Investor  Protection  Corporation and are licensed to conduct its
brokerage  activities  in all 50  states,  the  District  of  Columbia,  and the
Commonwealth  of Puerto Rico. All securities  transactions  are cleared  through
Fiserv  Securities,  Inc. of Philadelphia,  PA, with various floor brokerage and
specialist  firms  providing  execution  services.  These  arrangements  provide
Montauk  Financial  Group  with  back  office  support,  transaction  processing
services on all principal,  national and international securities exchanges, and
access to other financial services and products.

Results of Operations

     Three and Nine Months Ended  September  30, 2004 Compared to Three and Nine
Months Ended September 30, 2003

     The results of  operations  for the three months ended  September 30, 2004,
(the "2004 quarter"), showed a 23% decrease in revenues over the same quarter in
the prior year (the "2003 quarter"), decreasing to $11,747,000, from $15,172,000
in the 2003  quarter.  Our  revenues and  operating  results are  influenced  by
general economic and market  conditions,  particularly  conditions in the equity
markets.  Uncertainties  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 the resulting reduction in securities  transaction
volume.

12


     For the third consecutive  quarter, we have reported a profit. For the 2004
quarter,  net income applicable to common stockholders was $17,306, or $0.00 per
basic  and  diluted  share,  as  compared  to a net loss  applicable  to  common
stockholders  reported in the 2003  quarter,  of ($288,541) or ($0.03) per basic
and diluted share.

     The results of  operations  for the nine months ended  September  30, 2004,
(the "2004  period"),  showed a 7% increase in revenues  over the same period in
the prior year (the "2003 period"),  increasing to $44,810,000, from $42,030,000
in the 2003 period.  For the 2004 period,  we reported net income  applicable to
common  stockholders of $235,000,  or $.03 per basic and $.02 per diluted share,
as compared to a net loss applicable to common stockholders reported in the 2003
period, of ($2,124,000), or ($0.25) 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 $3,266,000,  or 29%, to $8,036,000 for
the 2004 quarter, from $11,302,000 for the 2003 quarter. In 2004, we reduced the
number of our  registered  representatives,  which  combined  with weaker equity
markets, resulted in lower overall commission revenues.

     Revenues from agency  transactions,  which consist  primarily of stocks and
options,  decreased  $3,245,000,  or 41%, from $7,841,000 in the 2003 quarter to
$4,596,000 in the 2004  quarter.  Agency  commissions,  as a percentage of total
revenues,  decreased  to 39% from 52% in the 2003  quarter.  For the first  nine
months of 2004, agency commissions were $20,698,000, as compared to $20,128,000,
for the same period in 2003, an increase of 3%.

     Fees generated from managed accounts have continued to increase.  Fee-based
revenues  increased to $628,000 for the 2004 quarter and $1,933,000 for the 2004
period, an increase of approximately 38% and 48%, respectively, when compared to
the same periods in 2003.  As more of our  financial  professionals  continue to
focus  on   transitioning   their  customer   accounts  from   commission-based,
transactional  business  to fees  based on a  percentage  of asset  value,  this
segment of our business has continued 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 $535,000,  or 20%,
from $2,633,000 for the 2003 quarter to $2,098,000 for the 2004 quarter. For the
2004 period, this same category decreased from $8,136,000 in the 2003 period, to
$7,151,000  in the 2004  period,  a decrease of 12%.  This decline in revenue is
also attributable to a smaller number of active registered  representatives  who
conduct transactions on a principal basis.

     Investment banking revenues for the 2004 quarter increased from $254,000 in
the 2003 quarter,  to $454,000 in the 2004 quarter, an increase of 79%. Revenues
for the 2004 period were $2,524,000, an increase of $1,906,000, or 309% 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  transactions  by completing
more private offerings during the three and nine month periods.

     Interest  and other  income for the 2004  quarter  totaled  $1,159,000,  as
compared to $982,000 for the 2003 quarter,  and $3,348,000 versus $3,083,000 for
the 2004 and 2003  periods,  respectively.  Interest  income  decreased  1%,  or
$9,600,  in the 2004 quarter,  when compared to the 2003 quarter,  and increased
10%, or $189,000 in the 2004 period,  when  compared to the 2003  period.  Other
income  increased  $186,000 for the 2004 quarter and $76,000 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 $656,000 and $522,000 in the 2004 and
2003 periods, respectively.

     Total expenses decreased by $3,753,000,  or 24%, to $11,707,000 in the 2004
quarter.  For the 2004 period,  total expenses  increased by 1%, to $44,508,000,
from  $44,129,000  in the 2003 period.  Compensation  and  benefits  expense for
management, operations and clerical personnel increased for the 2004 quarter, to
$1,753,000 (15% of total revenue) from  $1,587,000  (10% of total  revenue),  an
increase of  $166,000  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 senior
management.  For the 2004 period,  this same category of expense was $5,453,000,
compared to $4,859,000  for the 2003 period,  representing  12% of total revenue
for both years' nine month periods.  Amortization of deferred stock compensation
and severance payments accounted for the largest portion of the increase between
the two periods.

13


     Commission expense,  consistently the largest expense category and which is
directly  related to commission  revenue,  decreased  23%, or  $2,322,000,  from
$10,137,000  for the  2003  quarter  to  $7,815,000  for the 2004  quarter.  The
decrease in commission  expense for the 2004 quarter,  resulted from a reduction
in registered  representatives  and overall  transaction  volume.  However,  the
percentage  of  commission  expense to total  revenue has  remained  constant at
approximately  67%.   Commission  expense  for  the  2004  period  increased  to
$30,345,000,  from $28,346,000 in the 2003 period, an increase of $1,999,000, or
7%.

     Clearing and floor brokerage costs,  which are determined by the volume and
type of transactions, decreased $292,000, to $453,000 for the 2004 quarter, from
$745,000  for the 2003  quarter.  For the 2004  period,  these  costs  decreased
$209,000 to  $1,894,000,  from the 2003 period  costs of  $2,103,000.  The lower
costs for the 2004 period is  attributable  to an overall volume  reduction,  as
well as the mix of  business  and  certain  cost  savings  achieved  through our
clearing firm.

     Communications and occupancy costs decreased during the 2004 quarter,  from
$647,000  in the 2003  quarter to  $640,000  in the 2004  quarter.  For the nine
months ended September 30, 2004,  these costs  increased  slightly to $2,025,000
from  $2,021,000  for the same period in 2003. It is  anticipated  that costs in
this category will continue to decrease into the next fiscal year as a result of
a reduction in space and partial rental abatement for our corporate headquarters
in Red Bank,  New Jersey.  During the quarter,  we entered into a new  five-year
lease  extension  providing  for a reduced  rental  space of 27,255  square feet
commencing  on February 1, 2005 at an annual basic  rental  payment of $609,000,
compared with our current annual base rent of $691,000. Additionally, one of our
corporate-leased  branch  offices  in New York  City will be  eliminated  at the
conclusion of the current lease term at the end of January 2005.

     The expense area in 2004 that had the most  significant  decrease was costs
for legal  matters and  settlements.  These costs  decreased by  $1,327,000,  to
$213,000 during the 2004 quarter,  from $1,540,000 for the same quarter in 2003.
For the nine-month  period of 2004, the decrease was $2,390,000  compared to the
same nine-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  September  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.

     Other operating costs  increased  $2,000,  to $760,000 in the 2004 quarter,
from  $758,000 in the 2003 quarter.  For the nine month period ending  September
30, 2004 and 2003, these expenses were $2,561,000 and $2,291,000,  respectively,
an increase of $270,000.  The increase for the  nine-month  period was partially
attributable to annual NASD dues that were not deducted until the fourth quarter
of 2003,  in  addition  to a  substantial  increase  in our errors and  omission
insurance  premiums  under the renewal of our policy that  became  effective  in
February 2003.

14


Liquidity and Capital Resources

     We maintain a highly  liquid  balance sheet with  approximately  67% of our
assets  consisting of cash,  securities owned, and receivables from our clearing
firm  and  other  broker-dealers.  The  balances  in these  accounts  can and do
fluctuate  significantly  from day to day,  depending  on general  economic  and
market  conditions,  volume of activity,  and  investment  opportunities.  These
accounts  are  monitored  on a daily  basis in order to ensure  compliance  with
regulatory capital  requirements and to preserve  liquidity.  Overall,  cash and
cash equivalents decreased during the period by $2,243,000. Net cash required by
operating  activities during the 2004 period was $1,944,000,  as a result of the
net income of $303,000,  adjusted by non-cash charges including depreciation and
amortization of $714,000,  increase in securities sold of $175,000 and decreases
in employee and broker receivables and in the amount owed from our clearing firm
of $384,000 and $768,000,  respectively.  These increases in cash were offset by
increases  in  securities  owned of  $457,000  and other  assets of $79,000  and
decreases in  commissions'  payable of $1,686,000,  deferred income of $656,000,
warrants  subject to put options of  $148,000,  accrued  expenses  and  accounts
payable of $435,000 and $828,000 respectively.

     As of  September  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 claims.

     Additions to capital expenditures accounted for the entire use of cash from
investing  activities  of  $228,000  during  the first nine  months of 2004.  We
anticipate  additions to capital  expenditures for the remaining three months of
2004 to be about $75,000.

     Financing activities consumed cash of $72,000 for the 2004 period. Payments
of capital leases were $120,000  offset by proceeds from capital lease financing
of $69,000.  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 Class A warrants,  which had an  exercise  price of $.40 per share,
were  redeemed for $200,000  during the third  quarter of 2004.  The  settlement
agreement  provides that we may be obligated to make additional cash payments of
up to $400,000 in the event that claimants elect to exercise the remaining Class
B and  Class  C  warrants  during  the  months  of  June  2005  and  June  2006,
respectively.  Specifically,  we may 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.

     Premium  financing  agreements  for  the  renewal  of two of our  insurance
policies  had  balances at  September  30, 2004 of  approximately  $143,000  and
$36,000.  The  first  agreement  is  payable  in one  remaining  installment  of
approximately  $144,000;  the other  agreement  is  payable  in three  remaining
installments of approximately  $12,000. All installments include interest at the
rate of 4.4% per annum.

     During  the  quarter,  we entered  into an  amendment  to our master  lease
agreement,  for our  headquarters  located in Red Bank,  New  Jersey.  The lease
amendment provides for a five-year lease term for reduced rental space of 27,255
square feet  commencing on February 1, 2005 at an annual basic rental payment of
$609,149.


15


     Subsequent to the  reporting  period,  holders of $120,000 of  subordinated
convertible debentures presented their debentures to the company for conversion.
The company issued 240,000 shares of common stock and retired $120,000 of debt.


                                                                                           

As of September 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            $   30,585      $   56,772        $  9,110     0            0             0              $   96,467
Obligations
- ------------------------ -------------   -------------   ------------- --- -------  ------------  -------------  ---------------
- ------------------------ -------------   -------------   ------------- -----------  ------------  -------------  ---------------
Operating Lease          $  316,245      $  940,663        $787,587    $  631,790       609,149      659,912      $3,945,346
Obligations
- ------------------------ -------------   -------------   --- --------- -----------  ------------  -------------  ---------------
- ------------------------ -------------   -------------   --- --------- -----------  ------------  -------------  ---------------
Purchase Obligations      0               0               0             0            0             0                0
- ------------------------ -------------   -------------   ------------- ---- ------  ------------  -------------  ---------------
- ------------------------ -------------   -------------   ------------- --- -------  ------------  -------------  ---------------
Other Long-Term          $  218,752(2)   $  200,000(1)     $200,000(1)                            $1,605,116(2)  $   400,000(1)
Obligations Reflected                    $  875,000(2)     $875,000(2) $875,000(2)   $  875,000(2)               $ 5,323,868(2)
on Balance Sheet under
GAAP
- ------------------------ -------------   -------------   ------------- -----------  ------------  -------------  ---------------
- ------------------------ -------------   -------------   ------------- -----------  ------------  -------------  ---------------

- ------------------------ ------------    -------------   ------------- -----------  ------------  -------------  ---------------
- ------------------------ ------------    -------------   ------------- -----------  ------------  -------------  ---------------
Total                    $  565,582      $2,072,435      $1,871,697    $2,536,790    $3,589,149   $2,265,028     $12,900,681
- ------------------------ ------------    -------------   ------------- -----------  ------------  -------------  ---------------


(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  September  30,  2004,  Montauk  Financial  Group  had  net  capital  of
$1,512,546,  which was  $1,238,878  in excess of its  required  net  capital  of
$273,668, and the ratio of aggregate indebtedness to net capital was 2.7 to 1.

Series A Preferred Stock

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

     As of September 30, 2004, we have 301,272 Series A Preferred  shares issued
and  outstanding.  The  accrued  cumulative  dividends  not yet  declared  as of
September 30, 2004, is approximately $141,000.

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  nine  month  period  ended
September 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  September  30, 2004 and
December 31, 2003, the balances of our securities  positions owned and sold, not
yet  purchased  were  approximately  $627,000  and  $245,000,  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 not been any  changes in our  internal  control  over  financial
reporting (as such term is defined in Rules  13a-15(f)  and 15d-15(f)  under the
Exchange  Act)  during  the most  recent  fiscal  quarter  that have  materially
affected,  or are reasonably likely to materially  affect,  our internal control
over financial reporting.



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 related to our securities business,  that required the
payment of $726,000, a portion of which was accrued for in prior quarters. As of
September 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.   Unregistered Sales of Equity Securities and Use of Proceeds.

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

(b) Not applicable.

(c) During the quarter ended  September 30, 2004, we  repurchased  the following
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
- -------------------- ------------------ -------------------- ------------------------- -------------------------------
- -------------------- ------------------ -------------------- ------------------------- -------------------------------
July, 2004            250,000(1)              $.80                     0                     $400,000(2)
- -------------------- ------------------ -------------------- ------------------------- -------------------------------
- -------------------- ------------------ -------------------- ------------------------- -------------------------------
Total                 250,000
- -------------------- ------------------ -------------------- ------------------------- -------------------------------


(1)       Represents our redemption of 250,000 Class A warrants as described in
          the notes to the financial statements and "Liquidity and Capital
          Resources" section of Item 2 of Part I of this Quarterly Report on
          Form 10-Q.

(2)       Represents the potential redemption of additional warrants as
          described in footnote no. 4.

19


Item 3.           Defaults Upon Senior Securities.

None.


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

Not applicable.


Item 5.  Other Information.

     We have 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,  we have  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. Arrearages must be fully paid before any distribution
can be declared or paid on our common stock.  Cumulative dividends in arrears at
September 30, 2004 were approximately $141,000.


     During  the  quarter,  we entered  into an  amendment  to our master  lease
agreement,  for our  headquarters  located in Red Bank,  New  Jersey.  The lease
amendment provides for a five-year lease term for reduced rental space of 27,255
square feet  commencing on February 1, 2005 at an annual basic rental payment of
$609,149.

     Subsequent to the reporting period, we entered into a preliminary letter of
intent for a merger or other similar  combination with Olympic Cascade Financial
Corporation. The letter of intent is subject to numerous conditions,  including:
satisfactory  completion  of due  diligence,  finalization  of the  terms of the
combination  and  structure of the  transaction;  negotiation,  preparation  and
execution of definitive transaction documents, compliance with state and federal
securities  laws and  regulations,  and  corporate,  shareholder  and regulatory
approvals.

Item 6.  Exhibits:

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

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



20

                                   SIGNATURES


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

                                            FIRST MONTAUK FINANCIAL CORP.
                                            (Registrant)



Dated: November 15, 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


21
                                                                   Exhibit 31.1

                                  CERTIFICATION

         I, Victor K. Kurylak, President, certify that:

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

2.       Based on my knowledge, this report does not contain any untrue
         statement of a material fact or omit to state a material fact necessary
         to make the statements made, in light of the circumstances under which
         such statements were made, not misleading with respect to the 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:  November 15, 2004



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


22

                                                                   Exhibit 31.2

                                  CERTIFICATION

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

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

2.       Based on my knowledge, this report does not contain any untrue
         statement of a material fact or omit to state a material fact necessary
         to make the statements made, in light of the circumstances under which
         such statements were made, not misleading with respect to the 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:  November 15, 2004



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



23

                                                                   Exhibit 32.1



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


         In connection with the Quarterly Report of FIRST MONTAUK FINANCIAL
CORP. (the "Company") on Form 10-Q for the quarter ending September 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
November 15, 2004



24
                                                                  Exhibit 32.2



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

         In connection with the Quarterly Report of FIRST MONTAUK FINANCIAL
CORP. (the "Company") on Form 10-Q for the quarter ending September 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
November 15, 2004