SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

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

     For the quarterly period ended March 31, 2005

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

     15,413,899 Common Shares, no par value, were outstanding as of May 16,
2005.

                                  Page 1 of 28




                          FIRST MONTAUK FINANCIAL CORP.

                                    FORM 10-Q
                                 MARCH 31, 2005

                                      INDEX
                                                                          Page
PART I.   FINANCIAL INFORMATION:

         Item 1.  Financial Statements
           Consolidated Statements of Financial Condition
            as of March 31, 2005 and December 31, 2004 ...................   F-1

           Consolidated Statements of Income and Loss for the
            Three Months Ended March 31, 2005 and 2004 ...................   F-2

           Consolidated Statements of Cash Flows for the
            Three Months Ended March 31, 2005 and 2004 ...................   F-3

           Consolidated Statements of Changes in Stockholders'
            Equity (Deficit) .............................................  F4-5

           Notes to Consolidated Financial Statements ....................  6-11

         Item 2.  Management's Discussion and Analysis of Financial
                    Condition and Results of Operations .................. 12-17

         Item 3.  Risk Management ........................................    17

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

PART II.  OTHER INFORMATION:

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

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

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

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

         Item 5.  Other Information ...................................... 20-22

         Item 6.  Exhibits ...............................................    23

         Signatures ......................................................    24

         Officers' Certifications ........................................ 25-28





                                                                                            

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


                                                                                March 31           December 31,
                                                                                 2005                  2004
                                                                                 ----                  ----

         ASSETS
         Cash and cash equivalents                                               $ 1,947,140          $ 1,034,681
         Due from clearing firm                                                    4,830,289            5,815,819
         Securities owned, at market value                                         1,255,388              370,720
         Prepaid expenses                                                          1,285,127              340,821
         Employee and broker receivables                                             475,833              548,240
         Property and equipment - net                                                693,231              790,909
         Income taxes receivable                                                      37,900               40,525
         Deferred taxes, net of valuation allowance                                  251,291                    -
         Other assets                                                                997,927              892,659

                                                                           ------------------    -----------------
              Total assets                                                      $ 11,774,126          $ 9,834,374
                                                                           ==================    =================

         LIABILITIES AND STOCKHOLDERS' DEFICIT

         LIABILITIES
         Deferred income                                                         $ 4,886,364          $ 5,105,116
         6% convertible debentures                                                 1,260,000            3,015,000
         Warrants subject to put options                                             324,855              333,261
         Securities sold, not yet purchased, at market value                          12,250              174,326
         Commissions payable                                                       2,770,193            2,499,793
         Accounts payable                                                          1,344,332              614,784
         Accrued expenses                                                          1,225,141            1,078,185
         Income taxes payable                                                         50,036               44,546
         Capital leases payable                                                       33,344               62,460
         Other liabilities                                                           252,391                5,520
                                                                           ------------------    -----------------

              Total liabilities                                                   12,158,906           12,932,991
                                                                           ------------------    -----------------

         Commitments and contingencies (See notes)

         STOCKHOLDERS' DEFICIT
         Preferred stock, 4,375,000 shares authorized, $.10 par
            value, no shares issued and outstanding
         Series A convertible preferred stock, 625,000 shares authorized, $.10
            par value, 305,369 shares issued and outstanding;
            liquidation preference:  $1,526,845                                       30,537               30,537
         Series B convertible preferred stock, 445,102 shares authorized,
            $.10 par value, 197,824 and 0 shares issued and outstanding
            respectively; liquidation preference:  $1,000,000                         19,782             -
         Common stock, no par value, 30,000,000 shares authorized,
            15,354,051 and 10,258,509 shares issued and outstanding,
            respectively                                                          10,055,576            7,257,292
         Additional paid-in capital                                                1,930,810              950,592
         Accumulated deficit                                                     (11,324,215)         (10,948,157)
            Less deferred compensation                                            (1,097,270)            (388,881)
                                                                           ------------------    -----------------

              Total stockholders' deficit                                           (384,780)          (3,098,617)
                                                                           ------------------    -----------------

              Total liabilities and stockholders' deficit                       $ 11,774,126          $ 9,834,374
                                                                           ==================    =================





                                            See notes to financial statements.


                                                              F-1



                                                                                           

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


                                                                          Three months ended March 31
                                                                          2005                     2004
                                                                          ----                     ----


Revenues:

Commissions                                                                $ 9,942,163            $13,487,286
Principal transactions                                                       1,702,757              2,975,811
Investment banking                                                           2,898,712              1,271,888
Interest and other income                                                    1,022,013              1,086,421
                                                                   --------------------      -----------------
     Total revenue                                                          15,565,645             18,821,406
                                                                   --------------------      -----------------

Expenses:

Commissions, employee compensation and benefits                             12,662,133             14,887,865
Executive separation costs                                                   1,432,937                      -
Clearing and floor brokerage                                                   421,037                789,193
Communications and occupancy                                                   601,047                678,681
Legal matters and related costs                                                242,267              1,281,943
Other operating expenses                                                       779,599                865,796
Interest                                                                        42,204                 79,954
                                                                   --------------------      -----------------

     Total expenses                                                         16,181,224             18,583,432
                                                                   --------------------      -----------------

Income (loss) before income taxes                                             (615,579)               237,974
Provision (benefit) for income taxes                                          (239,521)                     -
                                                                   --------------------      -----------------
   Net income (loss)                                                        $ (376,058)             $ 237,974
                                                                   ====================      =================
   Net income (loss) applicable to common stockholders                      $ (410,516)             $ 237,974
                                                                   ====================      =================

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

Weighted average number of shares of stock outstanding:
  Basic                                                                     12,380,852              9,067,548
  Diluted                                                                   12,380,852             15,631,311





                                     See notes to financial statements.


                                                        F-2



                                                                                                                

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


                                                                                               Three months ended March 31
                                                                                              2005                     2004
                                                                                              ----                     ----


INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

CASH FLOWS FROM OPERATING ACTIVITIES
 Net income (loss)                                                                              $ (376,058)              $ 237,974

Adjustments to reconcile net income (loss) to net cash provided by (used in)
 operating activities:
 Depreciation and amortization of property and equipment                                           111,165                 128,269
 Amortization of deferred costs                                                                    200,424                 113,273
 Amortization of deferred income                                                                  (218,752)               (218,752)
 Deferred income taxes - net                                                                      (251,291)
 Preferred shares issued in connection with separation agreement                                 1,000,000
 Loss on disposition of property and equipment                                                           -                   4,689
 Increase (decrease) in cash attributable to changes in assets
 and liabilities:
 Due from clearing firm                                                                            985,529                 299,141
 Securities owned                                                                                 (884,668)               (153,324)
 Prepaid expenses                                                                                 (944,305)             (1,016,550)
 Employee and broker receivables                                                                    72,407                 122,428
 Income tax refund receivable                                                                        2,625
 Other assets                                                                                     (121,464)                221,975
 Warrants subject to put options                                                                        70                  18,635
 Securities sold, not yet purchased                                                               (162,076)                 20,030
 Commissions payable                                                                               270,400                (407,720)
 Accounts payable                                                                                  729,548                 851,460
 Accrued expenses                                                                                  146,956                 193,009
 Income taxes payable                                                                                5,490
 Other liabilities                                                                                 246,870                  67,869
                                                                                       --------------------      ------------------
NET CASH PROVIDED BY OPERATING ACTIVITIES                                                          812,870                 482,406
                                                                                       --------------------      ------------------

CASH FLOWS FROM INVESTING ACTIVITIES:
 Additions to property and equipment                                                               (13,487)                (93,782)
                                                                                       --------------------      ------------------
NET CASH USED IN INVESTING ACTIVITIES                                                              (13,487)                (93,782)
                                                                                       --------------------      ------------------


CASH FLOWS FROM FINANCING ACTIVITIES:
 Payments of capital leases                                                                        (29,116)                (59,046)
 Proceeds from exercise of incentive stock option                                                  142,192
                                                                                       --------------------      ------------------
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES                                                113,076                 (59,046)
                                                                                       --------------------      ------------------

Net increase in cash and cash equivalents                                                          912,459                 329,578
Cash and cash equivalents at beginning of period                                                 1,034,681               3,441,743
                                                                                       --------------------      ------------------

CASH AND CASH EQUIVALENTS AT END OF PERIOD                                                     $ 1,947,140             $ 3,771,321
                                                                                       ====================      ==================

Supplemental disclosures of cash flow information: Cash paid during the period
 for:
 Interest                                                                                         $ 82,150                $ 13,278
                                                                                       ====================      ==================
 Income taxes                                                                                      $ 3,655                $ 65,324
                                                                                       ====================      ==================



                                                    See notes to financial statements.



                                                                      F-3


                                                                                                           


                                                         FIRST MONTAUK FINANCIAL CORP. AND SUBSIDIARIES
                                             CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT)
                                                    FOR THE PERIOD FROM JANUARY 1, 2003 TO MARCH 31, 2005



                                            Series A Convertible     Series B Convertible
                                              Preferred Stock          Preferred Stock            Common Stock
                                          ------------------------   -------------------   -------------------------   Additional
                                              Shares      Amount       Shares   Amount        Shares        Amount   Paid-in Capital
                                          ------------------------   -------------------   ------------------------- ---------------

Balances at January 1, 2003                   330,250      33,025         -        -         8,527,164    6,384,558        950,592

Increase in deferred compensation                                                                           142,402
Amortization of deferred compensation
Common stock issued in connection
   with legal settlements                                                                      500,000      160,000
Issuance of common stock purchase
   warrants for services                                                                                     35,977
Conversion of preferred stock into
   common stock                               (19,161)     (1,916)                              38,322        1,916
Payment of dividends
Net loss for the year
                                          ------------------------   -------------------   -------------------------  --------------
Balances at December 31, 2003                 311,089      31,109         -        -         9,065,486    6,724,853        950,592

Increase in deferred compensation                                                                            82,471
Amortization of deferred compensation
Repurchase of common stock
Cancellation of treasury shares                                                                (60,217)     (21,162)
Issuance of restricted stock in connection
   with employment agreements                                                                1,000,000      350,000
Conversion of preferred stock into
   common stock                                (5,720)       (572)                              11,440          572
Exercise of incentive stock options                                                              1,800          558
Conversion of bonds into common stock                                                          240,000      120,000
Net income for the year
                                          ------------------------   -------------------  --------------------------  --------------
Balances at December 31, 2004                 305,369      30,537         -        -        10,258,509    7,257,292        950,592

Increase in deferred compensation                                                                           151,616
Amortization of deferred compensation
Repurchase of common stock
Cancellation of treasury shares
Issuance of restricted stock in connection
   with employment agreements                                                                1,300,000      741,000
Issuance of preferred stock in connection
   with separation agreement                                         197,824     19,782                                    980,218
Conversion of preferred stock into
   common stock                                                                                   -
Exercise of incentive stock options                                                            260,200      142,192
Exercise of warrants                                                                            25,342        8,476
Conversion of bonds into common stock                                                        3,510,000    1,755,000
Net income for the year
                                          ------------------------   -------------------  --------------------------  --------------
Balances at March 31, 2005                    305,369    $ 30,537    197,824   $ 19,782     15,354,051 $ 10,055,576     $1,930,810
                                          ========================   ===================  ==========================  ==============



                                                          See notes to financial statements.


                                                                            F-4



                                                                                                                  



                                                  FIRST MONTAUK FINANCIAL CORP. AND SUBSIDIARIES
                                       CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (DEFICIT)
                                               FOR THE PERIOD FROM JANUARY 1, 2003 TO MARCH 31, 2005


                                                 Retained
                                                 Earnings                                                       Stockholders'
                                              (Accumulated         Deferred           Treasury Stock               Equity
                                                 Deficit)        Compensation      Shares        Amount           (Deficit)
                                              -------------    --------------    ----------------------        ---------------

Balances at January 1, 2003                    (8,135,777)         (10,088)                                       (777,690)

Increase in deferred compensation                                 (142,402)
Amortization of deferred compensation                               37,156                                          37,156
Common stock issued in connection
   with legal settlements                                                                                          160,000
Issuance of common stock purchase
   warrants for services                                                                                            35,977
Conversion of preferred stock into
   common stock
Payment of dividends                              (24,839)                                                         (24,839)
Net loss for the year                          (3,518,043)                                                      (3,518,043)
                                              -------------     ------------       -----------------------       -----------
Balances at December 31, 2003                 (11,678,659)        (115,334)                                     (4,087,439)

Increase in deferred compensation                                 (432,471)                                       (350,000)
Amortization of deferred compensation                              158,924                                         158,924
Repurchase of common stock                                                           (60,217)    (21,162)          (21,162)
Cancellation of treasury shares                                                       60,217      21,162
Issuance of restricted stock in connection
   with employment agreements                                                                                      350,000
Conversion of preferred stock into                                                                                    -
   common stock                                                                                                       -
Exercise of incentive stock options                                                                                    558
Conversion of bonds into common stock                                                                              120,000
Net income for the year                           730,502                                                          730,502
                                              -------------     ------------       -----------------------       -----------
Balances at December 31, 2004                 (10,948,157)        (388,881)                                     (3,098,617)

Increase in deferred compensation                                 (151,616)                                           -
Amortization of deferred compensation                              184,227                                         184,227
Repurchase of common stock                                                                                            -
Cancellation of treasury shares                                                                                       -
Issuance of restricted stock in connection                                                                            -
   with employment agreements                                     (741,000)                                           -
Issuance of preferred stock in connection                                                                             -
   with separation agreement                                                                                     1,000,000
Conversion of preferred stock into                                                                                    -
   common stock                                                                                                       -
Exercise of incentive stock options                                                                                142,192
Exercise of warrants                                                                                                 8,476
Conversion of bonds into common stock                                                                            1,755,000
Net income for the year                          (376,058)                                                        (376,058)
                                              -------------     ------------       -----------------------       -----------
Balances at March 31, 2005                  $ (11,324,215)     $(1,097,270)                                     $ (384,780)
                                              =============     ============       =======================       ===========




                                                       See notes to financial statements.


                                                                        F-5


                 FIRST MONTAUK FINANCIAL CORP. AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


NOTE 1 -      MANAGEMENT REPRESENTATION

                  The accompanying financial statements are unaudited for the
                  interim period, but include all adjustments (consisting only
                  of normal recurring accruals) which management considers
                  necessary for the fair presentation of results at March 31,
                  2005 and 2004. 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, 2004, as filed with the
                  Securities and Exchange Commission on Form 10-K.

                  The results reflected for the three months ended March 31,
                  2005, are not necessarily indicative of the results for the
                  year ending December 31, 2005.


NOTE 2 -          STOCK-BASED COMPENSATION

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

                  The following table illustrates the effect on net earnings and
                  EPS if the Company had applied the fair value recognition
                  provisions of FAS 123 to measure stock-based compensation
                  expense for outstanding stock option awards for the three
                  months ended March 31, 2005 and 2004:


                                                                                               



                                                                                   Three months ended March 31,
                                                                                      2005              2004

                  Net income (loss) applicable to common
                    stockholders, as reported                                       $(410,516)        $237,974

                  Deduct:  Total stock based employee compensation
                    expense determined under the fair value based
                    method for all awards, net of tax                                 (18,549)         (63,305)

                  Pro forma net income (loss)                                       $(429,065)        $174,669
                  Income (loss) per share:
                    Basic - as reported                                               $(0.04)            $0.02
                    Basic - pro forma                                                 $(0.04)            $0.02
                    Diluted - as reported                                             $(0.04)            $0.02
                    Diluted - pro forma                                               $(0.04)            $0.01


                  The fair value of the options issued is estimated on the date
                  of grant using the Black-Scholes Option Pricing Model with the
                  following weighted-average assumptions used for grants for the
                  three months ended March 31, 2005: Dividend yield of 0%;
                  expected volatility of 103%, risk free interest rate of 4.18%,
                  and an expected life of 4 years. The weighted average fair
                  value of options granted during the three months ended March
                  31, 2005 was $.59.

                  Weighted average assumptions used for grants for the three
                  months ended March 31, 2004 were as follows: Dividend yield of
                  0%; expected volatility of 105%, risk free interest rate of
                  3.29%, and an expected life of 4 years. The weighted average
                  fair value of options granted during the three months ended
                  March 31, 2004 was $.20.


                                       6


NOTE 3 -          ACCOUNTS PAYABLE

                  Accounts payable at March 31, 2005 includes an insurance
                  premium financing agreement with a current balance of
                  approximately $810,000, payable in six remaining installments
                  of approximately $117,000. All installments include interest
                  at the rate of 3.9% per annum.

NOTE 4 -          6% CONVERTIBLE DEBENTURES

                  During the quarter ended March 31, 2005, holders of $1,755,000
                  of our 6% subordinated convertible debentures presented their
                  debentures to the Company for conversion. The Company issued
                  an additional 3,510,000 shares of common stock and retired
                  $1,755,000 of the debentures.

                  The debentures outstanding as of March 31, 2005 are $1,260,000
                  and are due to mature in 2007 and 2008, as follows: 2007 -
                  $480,000; 2008 - $780,000.


NOTE 5 -          WARRANTS SUBJECT TO PUT OPTIONS

                  In July 2003, the Company issued 750,000 five-year warrants to
                  various plaintiffs as part of a legal settlement (See Note
                  10). The warrants were 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 of 2004. Class B and Class C warrants have
                  exercise prices of $.25 per share. During the first quarter
                  2005, 16,951 each of Class B and Class C warrants were
                  exercised. The settlement agreement provides that the Company
                  may be obligated to make additional cash payments of up to
                  $372,878 in the event that claimants elect to exercise the
                  remaining warrants on certain dates. Specifically, if a
                  majority of then existing Class B warrant holders elect 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, will be
                  required to sell the shares in the open market. If the
                  warrants are exercised and the shares sold, the Company will
                  pay to the claimants up to an aggregate amount of $186,439
                  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.

                  In the alternative, the Company may elect or be required to
                  redeem the unexercised warrants for up to $.80 per warrant, or
                  a maximum of $186,439 per class, depending upon the then
                  prevailing market price of the Company's common stock on or
                  about the date of the Required Exercise Event of a particular
                  class. The Company may call a warrant class for redemption if
                  the average market price of the underlying common shares
                  during the ten trading days immediately preceding the date
                  upon which the Company receives notice that the warrant
                  holders of a particular class have elected to declare a
                  Required Exercise Event is less than $1.20. The Company will
                  be required to redeem the warrants for $.80 per warrant in
                  cash if the average market price of the underlying common
                  shares during the ten trading days immediately preceding the
                  date upon which the Company receives notice that the warrant
                  holders of a particular class have elected to declare a
                  Required Exercise Event is less than or equal to the warrant
                  exercise price. In the event that warrant holders of a
                  particular class elect not to declare a Required Exercise
                  Event, the Company's guarantee will be canceled with respect
                  to that class.

                  In accordance with the provisions of FAS 150, "Accounting for
                  Certain Financial Instruments with Characteristics of both
                  Liabilities and Equity," the Company has classified its
                  obligations under the warrants as liabilities in the Statement
                  of Financial Condition. The fair value of the obligations
                  embodied in the warrants remaining were initially valued at $
                  250,875 using the discounted cash flow method, assuming, based
                  on available evidence, that the Company will be required to
                  pay the full redemption liability. The Company measures the
                  value of the warrant obligations as of the end of each
                  reporting period using the discounted cash flow method until
                  the obligations are settled. The recorded value at March 31,
                  2005 was $324,855. Changes in value are recognized in earnings
                  as interest expense.


                                       7



NOTE 6 -          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 would be
                  less than its total liabilities. Unpaid preferred dividends
                  will continue to accumulate at 6% per annum. Arrearages must
                  be fully paid before any distribution can be declared or paid
                  on the Company's common stock. Cumulative dividends in arrears
                  at March 31, 2005 were approximately $187,000 (See Note
                  14-Subsequent Events).

NOTE 7 - SERIES B PREFERRED STOCK

                  In February 2005, the Company's board of directors designated
                  a Series B Convertible Redeemable Preferred Stock with the
                  following features:

                  Shares authorized:  445,102
                  Par value:  $.10 per share
                  Dividends: 8% per annum, payable quarterly at the rate of $.10
                  per share until conversion or redemption. Voting rights:
                  Holders of Series B Preferred Stock are entitled to vote
                  together with common stockholders on all matters in which they
                  are entitled to vote. The number of votes to which holders of
                  Series B Preferred are entitled to cast are ten per each share
                  of Series B Preferred Stock subject to certain adjustments.
                  Liquidation preference: $5.055 per share Conversion:
                  Convertible at the option of the holder anytime into ten
                  shares of Common Stock at $0.5055 per share; automatic
                  conversion once the closing price for the Common Stock is
                  $1.01 for more than 60 trading days if the average daily
                  trading volume exceeds 20,000 shares, or $1.26 for more than
                  60 trading days if the average daily trading volume exceeds
                  10,000 shares, or $1.51 for more than 60 trading days.

                  Redemption:  Optional  redemption,  the holder  may  require
                  the  Company to redeem all or a portion of its Series B
                  Preferred Stock by paying cash equal to the issue price plus
                  all accrued and unpaid  dividends  within 180 days after a
                  Redemption  Event. A Redemption Event is defined as occurring
                  if either the Company or its successor ceases to be a
                  reporting  company under the Securities  Exchange Act of 1934
                  (the "Act"),  or its Common Stock ceases to be publicly
                  traded for any reason.

                  In February 2005 the Company issued 197,824 Series B Preferred
                  Shares in connection with a separation agreement entered into
                  with its former Chief Executive Officer.

                  The Company's charter authorizes the issuance of up to
                  5,000,000 shares of Preferred Stock. After the issuance of the
                  Series A and Series B Preferred Shares described above, the
                  Company is authorized to issue an additional 3,929,898 of
                  Preferred Stock. The rights and preferences, if any, to be
                  given to these preferred shares would be designated by the
                  board of directors at the time of issuance.


NOTE 8 - SEPARATION AGREEMENT

                  On February 8, 2005, the Company entered into a Separation
                  Agreement ("Agreement") with its Chief Executive Officer
                  ("CEO"), which provides for the termination of his employment
                  agreement and his positions as CEO of both the Company and
                  FMSC as of that date. The Agreement provides that he remain as
                  a director of the Company.

                  Pursuant to the terms of the Agreement, the Company entered
                  into a two- year consulting agreement, and issued 197,824
                  shares of FMFC Series B Convertible Redeemable Preferred Stock
                  at a deemed price of $1,000,000, convertible into 1,978,240
                  shares of the Company's common stock, with voting privileges.
                  The Company also executed a promissory note for $200,000 with
                  interest of 8% per annum, paid the CEO a lump-sum cash payment
                  of $136,000, issued 200,000 options to purchase common stock
                  at $0.83 per share for three years, vesting over two years,
                  and cancelled 325,000 options with various exercise prices. In
                  addition, all restricted common shares not previously vested
                  were automatically vested upon his termination.

                  As a result of the terms of the Agreement, the Company's
                  charge to earnings as compensation expense in the quarter
                  ending March 31, 2005, was $1,433,000.


                                       8



NOTE 9 -          EMPLOYMENT AGREEMENTS

                  In February 2005, the President and Chief Operating Officer
                  ("COO") was appointed the role of CEO of the Company. The
                  Company entered into an employment agreement with the new CEO,
                  which superseded his existing agreement, and issued him
                  1,000,000 shares of the Company's common stock, as a bonus
                  payment for the Company's performance for the year ended
                  December 31, 2004, and in consideration of him being appointed
                  to CEO. The shares vest in annual increments of one third
                  commencing on February 1, 2005. In addition, the CEO agreed to
                  the cancellation of 250,000 of his outstanding stock options
                  with an exercise price of $0.75 per share. Three other
                  executive officers received 100,000 shares of common stock,
                  each with the same vesting schedule as the new CEO.

                  The Company amortizes shares issued to employees over the
                  respective vesting periods. Amortization of deferred
                  compensation related to shares issued to employees was
                  $146,210 for the three months ended March 31, 2005, including
                  $80,208 that vested immediately upon the termination of our
                  former CEO.

NOTE 10 -         LEGAL MATTERS

                  On July 17, 2003, the Company and its broker-dealer
                  subsidiary, First Montauk Securities Corp., entered into an
                  agreement with certain claimants in order to settle pending
                  arbitration proceedings. The litigation arose out of customer
                  purchases of certain high-yield corporate bonds that declined
                  in market value or defaulted. The settlement agreement covers
                  eleven separate claims, which sought an aggregate of
                  approximately $12.3 million in damages. In exchange for the
                  consideration provided by the Company, each claimant granted a
                  general release of claims in favor of the Company and all
                  individual respondents, with the exception of the former
                  registered representative who had handled the claimants'
                  accounts. The Company paid an aggregate of $1,000,000 cash,
                  and issued to the claimants 500,000 shares of the Company's
                  common stock valued at $160,000 based on the stock's quoted
                  market price. The Company also issued to the claimants
                  five-year warrants to purchase an aggregate of 750,000 common
                  shares (see Note 5). The first class of 250,000 warrants was
                  redeemed in 2004. During the quarter ending March 31, 2005,
                  the holders exercised 16,951 each of Class B and Class C
                  warrants.

                  The Company is currently defending four additional claims
                  relating to the sale of the high-yield bonds. The claimants
                  seek compensatory damages in excess of $2.2 million plus
                  punitive damages and the recovery of various costs. The
                  Company is vigorously defending these actions and believes
                  that there are meritorious defenses in each case. There is no
                  insurance coverage available for the payment of settlements
                  and/or judgments that may result from these particular claims.

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

                  As of March 31, 2005, 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.


                                       9



NOTE 11 -         EARNINGS PER SHARE

                  Basic earnings per share for the three months ended March 31,
                  2005 and 2004 is based on the weighted average number of
                  shares of common stock outstanding. Diluted earnings per share
                  for the three months ended March 31, 2004 is based on the
                  weighted average number of shares of common stock and dilutive
                  securities outstanding.

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


                                                                                                  
                                                                                   Three months ended March 31,
                                                                                      2005              2004
                                                                                      ----              ----

                  Numerator - basic:

                  Net income (loss)                                                 $(376,058)        $237,974
                  Deduct:  Preferred stock dividends                                  (34,458)         (22,903)
                                                                                     ---------         --------

                  Numerator for basic earnings per share                            $(410,516)        $215,071
                                                                                     =========         =======
                  Numerator - diluted:

                  Numerator for basic earnings per share                            $(410,516)        $215,071
                  Add:  Convertible debenture interest, net of tax                     28,265           47,548
                                                                                      -------           ------

                  Numerator for diluted earnings per share                          $(382,251)       $(262,619)
                                                                                     ========         =========

                  Denominator:
                  Weighted average common shares
                  outstanding                                                      12,380,852        9,067,548
                  Effect of dilutive securities:
                  Stock options and warrants                                               --          214,816
                    Restricted shares                                                      --           78,947
                    Convertible debentures                                                 --        6,270,000
                                                                                  ------------       ---------

                  Denominator for diluted earnings per share                       12,380,852       15,631,311
                                                                                   ==========       ==========

                  The following securities have been excluded from the dilutive
                  per share computation, as they are antidilutive:

                                                                                        Three months ended
                                                                                             March 31,
                                                                                      2005              2004
                                                                                      ----              ----

                  Stock options                                                     2,520,832        3,961,998
                  Warrants                                                            445,294        3,660,946
                  Convertible debentures                                            2,520,000               --
                  Convertible preferred stock                                       2,588,978          610,738
                  Nonvested employee stock                                            407,332          921,053


                  As required by FAS 128, "Earnings per Share", cumulative
                  preferred stock dividends for the quarter ended March 31, 2005
                  and 2004 were deducted from net income to arrive at the
                  numerator for basic earnings per share.

NOTE 12 -         MERGER AGREEMENT

                  The Company executed a Definitive Agreement and Plan of Merger
                  ("Merger Agreement") dated February 10, 2005 with Olympic
                  Cascade Financial Corporation ("Olympic"). In May 2005, the
                  Company and Olympic revised the terms of the Merger Agreement.
                  Under the revised terms, the shareholders of Olympic will
                  receive 1.75 shares of the Company's common stock for each
                  share of Olympic stock. The completion of the merger is
                  subject to stockholder and regulatory approval.


                                       10



NOTE 13 -         INCOME TAXES

                  In prior years, the Company determined that based on the
                  weight of available evidence, it was more likely than not that
                  the deferred tax assets would not be realized in future
                  periods. As such, the Company provided for a valuation
                  allowance against all deferred tax assets. As of March 31,
                  2005, the Company is projecting taxable income for 2005. For
                  the quarter ended March 31, 2005 the Company recorded a
                  deferred tax asset for the utilization of net operating loss
                  carryforwards and the realization of other tax benefits of
                  $251,000. For the quarter ending March 31, 2005, the Company
                  recorded a tax benefit of $251,000 offset primarily by state
                  tax expense of $12,000. For the quarter ended March 31, 2004,
                  our effective tax rate was 0% due to the availability of tax
                  loss carry forwards to offset pre-tax income.

NOTE 14 -         SUBSEQUENT EVENTS

                  In April 2005, we entered into a new clearing agreement with
                  National Financial Services LLC ("NFS") to act as our primary
                  clearing firm.  This transaction resulted from NFS's acquisi-
                  tion in December 2004 of our prior clearing firm, Fiserv
                  Securities Inc. In connection with the termination of the
                  clearing agreement and related Financial Agreement with
                  Fiserv, our contingent obligation to repay Fiserv any of the
                  cash advances that were provided to us under the Financial
                  Agreement and the early termination penalty have been
                  canceled. The advances were recorded as deferred income and
                  are being amortized over the period of the agreement. The
                  unamortized amount as of March 31, 2005 is $4,886,000 and will
                  be recognized as income during the second quarter of 2005.
                  Each of the termination agreements is effective as of
                  April 21, 2005.

                  Subsequent  to the  reporting  period, the board of  directors
                  declared  the  payment  of the Series A and Series B preferred
                  stock dividends in arrears, based upon the board's expectation
                  that in the second  quarter of 2005 our total assets would
                  exceed our total liabilities and therefore be permitted under
                  the New Jersey Business Corporate Act to pay such dividends.


                                       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, 2004.

Overview

     We  are  a  New  Jersey-based  financial  services  holding  company  whose
principal  subsidiary,  First Montauk  Securities  Corp., has operated as a full
service retail and  institutional  securities  brokerage firm since 1987.  Since
July 2000,  First Montauk  Securities  Corp.  has operated  under the trade name
"Montauk Financial Group" and provides a broad range of securities brokerage and
investment services to a diverse retail and institutional  clientele, as well as
corporate   finance  and  investment   banking   services  to  corporations  and
businesses.  In 1997,  Montauk  Financial  Group  established  Century  Discount
Investments,  a discount  brokerage  division.  We also sell insurance  products
through our subsidiary, Montauk Insurance Services, Inc.

     Montauk Financial Group has  approximately  350 registered  representatives
and services over 61,000 retail and institutional customers, which comprise over
$3.2 billion in customer  assets.  With the exception of a company leased branch
office in New York  City,  all of our  other 132  branch  office  and  satellite
locations  in 30 states  are  owned  and  operated  by  affiliates;  independent
representatives  who maintain all  appropriate  licenses and are responsible for
all  office  overhead  and  expenses.   Montauk  Financial  Group  also  employs
registered representatives directly at its corporate headquarters.

     Montauk  Financial  Group  is  registered  as  a  broker-dealer   with  the
Securities  and Exchange  Commission,  the National  Association  of  Securities
Dealers,  the  Municipal  Securities  Rule Making  Board,  the National  Futures
Association,  and the Securities Investor Protection Corporation and is licensed
to conduct its brokerage  activities in all 50 states, the District of Columbia,
and  the  Commonwealth  of  Puerto  Rico,  and  registered  as an  International
broker-dealer to conduct business with institutional  clients in the province of
Ontario,   Canada.  All  securities  transactions  are  cleared  through  Fiserv
Securities, Inc. of Philadelphia,  Pennsylvania with various floor brokerage and
specialist firms also 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 many other  financial  services  and  products  which  allows  Montauk
Financial  Group to offer products and services  comparable to larger  brokerage
firms.

     On February 10, 2005 we executed a Definitive  Agreement and Plan of Merger
with Olympic Cascade Financial Corporation, ("Olympic"). On May 11, 2005, we and
Olympic  agreed to revise the terms of the  proposed  merger.  Under the revised
terms of the agreement,  Olympic's  shareholders will receive 1.75 shares of our
common stock for each share of Olympic's  common  stock.  Olympic's  outstanding
preferred stock, options and warrants will also be exchanged for like securities
of ours,  subject to the exchange ratio.  In connection with the merger,  we and
Olympic have  executed  letters of intent with an  investment  firm,  to provide
approximately $4.0 million of capital to the combined entity.  Completion of the
transaction is subject to several conditions,  which are usual and customary for
transactions of this nature,  including  shareholder  approval and completion of
regulatory  review and  approval of the  proposed  transaction  by the NASD.  We
expect to file a joint proxy  registration  statement  with the SEC and to close
the transaction during the third quarter of 2005.


                                       12



     On April 21, 2005, we entered into a new clearing  agreement  with National
Financial  Services  LLC  ("NFS")  to act as our  primary  clearing  firm.  This
transaction  resulted from NFS's  acquisition of our prior clearing firm, Fiserv
Securities  Inc. in December  2004. In connection  with the  termination  of the
clearing  agreement and related Financial  Agreement with Fiserv, our contingent
obligation  to repay Fiserv any of the cash  advances  that were  provided to us
under the  Financial  Agreement  and the  early  termination  penalty  have been
canceled. Each of the termination agreements are effective as of April 21, 2005.

Results of Operations

Three Months Ended March 31, 2005 Compared to Three Months Ended March 31, 2004

     The results of operations  for the three months ended March 31, 2005,  (the
"2005 quarter"),  showed a 17% decrease in revenues over the same quarter in the
prior year (the "2004 quarter"),  decreasing to $15,566,000, from $18,821,000 in
the 2004  quarter.  For the 2005 quarter,  we reported a net loss  applicable to
common  stockholders  of $411,000,  or ($0.03) per basic and diluted  share,  as
compared to net income  applicable to common  stockholders  reported in the 2004
quarter, of $238,000,  or $0.02 per basic and diluted share. The net loss in the
first  quarter of 2005 was due to a one-time  charge to  compensation  and other
expenses of $1,450,000 in connection with a separation agreement with one of our
senior officers, as more fully described below.

     The primary source of our revenue is commissions  generated from securities
transactions,  mutual funds,  syndicate offerings and insurance products.  Total
revenues from commissions  decreased  $3,545,000,  or 26%, to $9,942,000 for the
2005 quarter,  from  $13,487,000 for the 2004 quarter,  during which we reported
our highest quarterly revenues since March 2000. The components of the change in
commission revenues are as follows:

     Revenues  from  agency  transactions  decreased  $3,836,000,  or 41%,  from
$9,264,000  in the 2004 quarter to  $5,428,000 in the 2005 quarter due primarily
to a decline in investor activity and a lower volume of transaction  business in
the 2005 quarter compared to the 2004 quarter.

     Mutual fund revenues increased  $51,000,  or 3%, to $1,688,000 for the 2005
quarter when compared to $1,637,000 for the 2004 quarter. Revenue from insurance
commissions also increased  during this quarter,  posting revenues of $1,245,000
in the 2005 quarter, up from $1,188,000 in the 2004 quarter, an increase of 5%.

     Fees  generated  from managed  accounts have continued to increase over the
years.  Fee-based  revenues increased to $777,000 for the first quarter of 2005,
an  increase of  approximately  25% from the 2004  quarter,  compared to average
annual increases of 39% since 2001. As the interest from investors who prefer to
pay a fee based on a percentage of asset value, rather than commissions based on
transactions,  continue to find this type of fee structure appealing,  we expect
this segment of our business to continue to grow.

     Total    revenues    from    principal    transactions,    which    include
mark-ups/mark-downs  on transactions  in which we act as principal,  proprietary
trading, and the sale of fixed income securities,  decreased $1,273,000, or 43%,
from $2,976,000 for the 2004 quarter to $1,703,000 for the 2005 quarter. This is
primarily  due to a  $1,315,000  decrease  in  revenues  generated  in  riskless
principal  transactions  attributable to a reduction in the number of registered
representatives  who  conducted  more of these types of  transactions.  Riskless
principal trades are transacted  through the firm's  proprietary  account with a
customer order in hand,  resulting in no market risk to the firm.  Revenues from
all fixed income sources,  which include  municipal,  government,  and corporate
bonds and unit investment  trusts increased in 2005 by $357,000 from $978,000 in
the 2004 quarter to $1,335,000 in the 2005 quarter.

     Investment banking revenues for the 2005 quarter increased to $2,899,000 in
the 2005 quarter,  compared to  $1,272,000  in the 2004 quarter,  an increase of
$1,627,000,  or 128%. This category  includes private offerings of securities in
which we acted as placement  agent, and new issues of equity and preferred stock
offerings in which we participated as a selling group or syndicate  member.  The
increase is attributable to the completion of several private  offerings  during
the quarter.

     Interest  and other  income for the 2005  quarter  totaled  $1,022,000,  as
compared to  $1,086,000  for the 2004 quarter,  a decrease of $64,000.  Interest
income  decreased 11%, or $75,000,  in 2005,  when compared to the 2004 quarter.
Although  interest rates have increased since the 2004 quarter,  customer margin
and money market balances on which we earn interest declined in 2005.


                                       13


     Compensation and benefits  expense for management,  operations and clerical
personnel,  increased in 2005,  from  $2,108,000 (11% of revenues) to $3,230,000
(21% of revenues), an increase of $1,122,000 over the 2004 quarter.  Included in
this category are salaries,  option compensation,  health insurance premiums and
payroll  taxes.  During the 2005 quarter,  we recorded  additional  compensation
expense of $1,433,000 in connection with a separation  agreement with one of our
senior officers.  Excluding the one-time compensation expense,  compensation and
benefits  decreased  by $311,000 or 15% compared to the same quarter in 2004 due
to  reductions  in staff  during  2004  and the  discontinuation  of our  401(k)
matching  contribution  accrual.  Commission  expense,  consistently the largest
expense  category,  which is directly related to commission  revenue,  decreased
15%, or $1,915,000, from $12,780,000 for the 2004 quarter to $10,865,000 for the
2005 quarter.  Commissions as a percentage of total revenues  increased from 68%
to 70% for the 2005  quarter  reflecting  a change  in the  type and  volume  of
transactions during the quarter.

     Clearing and floor brokerage costs,  which are determined by the volume and
type of transactions, decreased $368,000, to $421,000 for the 2005 quarter, from
$789,000 in the 2004  quarter.  As a  percentage  of  revenues,  clearing  costs
decreased to 3% for the 2005 quarter, from 4% in the 2004 quarter. The reduction
in 2005 is primarily  due to the change in the type and volume of  transactions,
as well as an increase in expense rebates provided by our clearing firm.

     Communications and occupancy costs decreased during the 2005-quarter,  from
$679,000 in the 2004  quarter to $601,000 in the 2005  quarter.  The decrease in
communication  and occupancy costs was primarily related to the reduction of our
leased office space and related costs, as well as a reduction in consulting fees
related to technical support.  During the 2005 quarter,  we eliminated a company
leased  branch  office in New York City and reduced the leased space in our home
office.
         .
     Legal matters and related settlement costs decreased by $1,040,000, or 81%,
to $242,000 (1.6% of total  revenues)  during the 2005 quarter,  from $1,282,000
(6.8%  of  total  revenues)  for  the  same  quarter  in 2004  primarily  due to
managements ongoing strategy to control these costs.

     In July  2003 we,  along  with  Montauk  Financial  Group,  entered  into a
settlement   agreement  with  certain  claimants  in  order  to  settle  pending
arbitration  proceedings  that were brought against us. The covered  proceedings
arose out of customer  purchases of certain  high-yield  corporate bonds,  which
declined in market value and subsequently  defaulted.  The settlement  agreement
covers eleven  separate claims that sought an aggregate of  approximately  $12.3
million in damages. In exchange for the consideration we provided, each claimant
granted a general  release of claims in favor of our company and all  individual
respondents, with the exception of the registered representative who had handled
the  claimants'  accounts.  In  consideration  for the  release  granted  by the
claimants, we agreed to pay to the claimants an aggregate of $1,000,000 cash and
to issue to the claimants warrants to purchase an aggregate of 750,000 shares of
our common stock in three separate classes of warrants and 500,000 shares of our
common stock.

     In addition,  the settlement agreement provides that we may be obligated to
make additional payments of up to $600,000, in the event that claimants elect to
exercise the warrants on certain dates.  Specifically,  upon the election of the
majority of then existing warrant holders to exercise up to a maximum of 250,000
warrants, respectively, during the months of June 2004, June 2005 and June 2006,
the claimants,  upon  exercising  their  warrants,  will be required to sell the
shares in the open market.  Thereafter,  we 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.  In the event that warrant  holders do
not elect to exercise the warrants  during a particular  period,  we will not be
required  to make a  payment  for that  period.  In June  2004 we  redeemed  all
outstanding Class A warrants for an aggregate of $200,000.

     We are currently  defending four additional  claims relating to the sale of
the high-yield  bonds referenced in the preceding  paragraphs.  The claimants in
these matters seek compensatory damages in excess of $2.2 million, plus punitive
damages and the recovery of various costs.  We are vigorously  defending  theses
actions and believe that there are meritorious  defenses in each case.  There is
no insurance  coverage available for the payment of settlements and/or judgments
that may result from these particular claims.

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

                                       14




     We are continuing to take a more  aggressive  approach toward the analysis,
management  and  resolution of our  outstanding  claims and control over outside
legal costs.  As of March 31, 2005,  we have accrued  litigation  costs that are
probable and can be reasonably  estimated based on a review with outside counsel
of  existing  claims,  arbitrations  and  unpaid  settlements.  We  cannot  give
assurance  that this amount will be adequate to cover  actual  costs that may be
subsequently  incurred.  Further,  it is not  possible to predict the outcome of
other matters pending against us.

     Other operating costs decreased  $60,000,  to $780,000 in the 2005 quarter,
from $839,000 in the 2004 quarter. The decrease was primarily due to a reduction
in  recruiting  placement  fees,  advertising  and  office  supplies  offset  by
increases in dues and memberships and consulting fees.

     In  December  2004,  we  determined  that based on the weight of  available
evidence,  it was more likely than not that  recorded  deferred tax assets would
not be realized in future periods. As such, the Company provided for a valuation
allowance  against all deferred tax assets. As of March 31, 2005, the Company is
projecting  taxable  income for 2005.  For the quarter  ended March 31, 2005 the
Company  recorded a deferred tax asset for the utilization of net operating loss
carryforwards  and the  realization  of other tax benefits of $251,000.  For the
quarter  ending March 31, 2005,  the Company  recorded a tax benefit of $251,000
offset  primarily by state tax expense of $12,000.  For the quarter  ended March
31, 2004,  our  effective  tax rate was 0% due to the  availability  of tax loss
carry forwards to offset pre-tax income.

Liquidity and Capital Resources

     We maintain a highly  liquid  balance sheet with  approximately  68% of our
assets  consisting of cash,  securities owned, and receivables from our clearing
firm and other  broker-dealers  and insurance  companies.  The balances in these
accounts  can and do  fluctuate  significantly  from  day to day,  depending  on
general  economic  and market  conditions,  volume of activity,  and  investment
opportunities.  These accounts are monitored on a daily basis in order to ensure
compliance with regulatory capital requirements and to preserve liquidity.

     Overall,  cash  and  cash  equivalents  increased  during  the  quarter  by
$912,000.  Net cash provided by operating activities during the 2005 quarter was
$813,000, which consists of a net loss of $376,000, adjusted by non-cash charges
including   depreciation  and  amortization  of  $312,000  and  an  increase  to
compensation  expense for stock issued in connection with a separation agreement
of  $1,000,000,   and  a  non-cash  credit  of  $219,000and   $251,000  for  the
amortization  of  deferred  income  and  deferred  income  taxes,  respectively.
Increases in accounts payable,  commissions payable,  accrued expenses and other
liabilities of $1,399,000, and a decrease in our clearing receivable of $986,000
was offset by increases in prepaid  expenses of  $944,000,  securities  owned of
$885,000, and other assets of $121,000.

     Additions to capital expenditures accounted for the entire use of cash from
investing activities of $13,000 during the first quarter of 2005.

     Financing  activities  provided net cash of $113,000 for the 2005  quarter.
Cash  increased  $142,000 from the proceeds of 260,200  exercised  stock options
offset by payments of capital leases of $29,000.

     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.  During the first
quarter of 2005, the warrant holders  exercised 16,951 each of Class B and Class
C warrants.  The settlement  agreement provides that we may be obligated to make
additional  cash  payments of up to  $186,439  for each class of warrants 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.


                                       15



     In  the  first  quarter  of  2005  holders  of  $1,755,000  of  convertible
debentures that were sold through private offerings in 2002 and 2003,  converted
their debentures into shares of our common stock in accordance with the terms of
the debentures. As a result, we have issued 3,510,000 shares of our common stock
during that time period.  As of March 31, 2005 there is an  aggregate  principal
amount of $1,260,000 of debentures  outstanding  convertible  at $.50 per common
share.

     Premium  financing  agreements  for the renewal of our errors and omissions
insurance  policy had a balance  at March 31,  2005 of  approximately  $810,000,
payable in six  remaining  installments  of  approximately  $117,000  each.  All
installments include interest at the rate of 3.9% per annum.

Consolidated Contractual Obligations and Lease Commitments

     The table below provides  information about our commitments related to debt
obligations, leases, guarantees and investments as of March 31, 2005. This table
does not include any projected payment amounts related to our potential exposure
to arbitrations and other legal matters.

                         

As of March 31, 2005
                                                    Expected Maturity Date
- -------------------------- ---------------- ----------------- ---------------- ---------- -------------- --------- -----------------
                                                                                                         After
Category                              2005              2006             2007       2008           2009      2009             Total
- -------------------------- ---------------- ----------------- ---------------- ---------- -------------- --------- -----------------
- -------------------------- ---------------- ----------------- ---------------- ---------- -------------- --------- -----------------

Debt Obligations                         0                 0         $480,000   $780,000              0         0      $1,260,000
- -------------------------- ---------------- ----------------- ---------------- ---------- -------------- --------- -----------------
- -------------------------- ---------------- ----------------- ---------------- ---------- -------------- --------- -----------------
Capital Lease Obligations          $24,789            $8,555                                                    0
                                                                            0         0              0                    $33,344
- -------------------------- ---------------- ----------------- ---------------- ---------- -------------- --------- -----------------
- -------------------------- ---------------- ----------------- ---------------- ---------- -------------- --------- -----------------
Operating Lease
obligations                       $723,425          $830,130         $631,790   $609,149       $609,419         0      $3,403,643
- -------------------------- ---------------- ----------------- ---------------- ---------- -------------- --------- -----------------
- -------------------------- ---------------- ----------------- ---------------- ---------- -------------- --------- -----------------
                                         0          $200,000                0          0              0         0        $200,000
Note Payable
- -------------------------- ---------------- ----------------- ---------------- ---------- -------------- --------- -----------------
- -------------------------- ---------------- ----------------- ---------------- ---------- -------------- --------- -----------------
Other Long-Term
Obligations Reflected on
Balance Sheet under GAAP


                                 $186,439(1)       $186,439(1)              0          0              0         0        $372,878(1)
- -------------------------- ---------------- ----------------- ---------------- --------- -------------- --------- -----------------
- -------------------------- ---------------- ----------------- ---------------- --------- -------------- --------- -----------------
Total                            $934,653        $1,225,124        $1,111,790 $1,389,149       $609,149         0      $5,269,865

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



(1) Expected payment obligations embodied in the warrants subject to put
options. For more detailed information please refer to Note 5 of the
consolidated financial statements.

Net Capital

     At March 31, 2005,  Montauk  Financial Group had net capital of $2,720,702,
which was $2,415,479 in excess of its required net capital of $305,223,  and the
ratio of aggregate indebtedness to net capital was 1.7 to 1.


                                       16



Series A Convertible 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 6 to the consolidated  financial
statements).

     As of March 31, 2005, we have 305,369 Series A Preferred  shares issued and
outstanding.

Series B Convertible Redeemable Preferred Stock

     In connection with a Separation  Agreement we entered into with Mr. William
J. Kurinsky  during the first quarter,  we issued an aggregate of 197,824 shares
of a newly created class of Series B Convertible Redeemable Preferred Stock, par
value $0.10 per share,  which will have a deemed issue price of $1,000,000,  and
is convertible  into common stock on the basis of ten shares of common stock for
each  share of Series B  Preferred  Stock.  The  Series B  Preferred  Stock also
provides  that the Series B Preferred  shares have voting  rights based upon the
number of shares of common stock into which it would be converted.  The Series B
Preferred  Stock also includes a cumulative  dividend of 8% per year. The shares
are restricted  securities  under the Securities Act of 1933 and the regulations
of the SEC and we relied upon the exemption from registration under Section 4(2)
of the  Securities  Act of 1933 to issue the shares of Series B Preferred  Stock
(See Note 7 to the consolidated financial statements).

Application of Critical Accounting Policies

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

     For a complete  discussion  of our  significant  accounting  policies,  see
"Management  Discussion and Analysis" and "Notes to the  Consolidated  Financial
Statements" in our 2004 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 its business activities: market, credit, operational
and legal. Senior management takes an active role in the risk management process
and requires  specific  administrative  and business  functions to assist in the
identification,  assessment  and control of various risks.  Our risk  management
policies and procedures are subject to ongoing review and modification.

Market Risk.  Certain of our business  activities expose us to market risk. This
market risk  represents  the potential for loss that may result from a change in
value of a financial  instrument as a result of  fluctuations in interest rates,
equity  prices or changes in credit rating of issuers of debt  securities.  This
risk relates to financial  instruments  we hold as  investment  and for trading.
Securities  inventories  are exposed to risk of loss in the event of unfavorable
price  movements.  Securities  positions  are marked to market on a daily basis.
Market-making  activities  are  client-driven,  with the  objective  of  meeting
clients' needs while earning a positive  spread.  At March 31, 2005 and December
31,  2004,  the balances of our  securities  positions  owned and sold,  not yet
purchased were approximately  $1,255,000 and $12,000, and $371,000 and $174,000,
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.


                                       17



Credit Risk.  Credit risk  represents  the loss that we would incur if a client,
counterparty or issuer of securities or other  instruments that we hold fails to
perform its contractual  obligations.  Client activities  involve the execution,
settlement,  and  financial  of various  transactions  on behalf of its clients.
Client  activities  are  transacted  on  either a cash or margin  basis.  Client
activities  may  expose us to  off-balance  sheet  credit  risk.  We may have to
purchase or sell financial  instruments  at the  prevailing  market price in the
event of the failure of a client to settle a trade on its  original  terms or in
the  event  that cash and  securities  in the  client  margin  accounts  are not
sufficient  to fully  cover the  client  losses.  We seek to  control  the risks
associated with client activities by requiring clients to maintain collateral in
compliance with various regulations and company policies.

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

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

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 acting 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 acting 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

     For a full  description  of new  and  resolved  legal  proceedings  for the
reporting  period,  please  see  Note 10 and  the  Management's  Discussion  and
Analysis.

     We are 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 our consolidated
financial  condition,  results of  operations,  and cash flows in any particular
quarterly or annual period, or in the aggregate, and could impair our ability to
meet the statutory net capital requirements of its securities business.

     As of March 31, 2005,  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. All such cases will continue to be vigorously defended.

Item 2.  Changes in Securities

(a) During the quarter, we issued an aggregate of 1,300,000 common shares to our
three senior  executive  officers and one other senior  employee in  conjunction
with their new employment  agreements.  The CEO was granted  1,000,000 shares of
common  stock with  vesting  provisions.  The other  three  employees  were each
granted  100,000 shares of common stock subject to vesting  provisions.  We also
issued  260,200  shares in  connection  with the  exercise  of  incentive  stock
options,  25,342 shares in  connection  with the exercise of Class B and Class C
warrants and 3,510,000  shares from the  conversion of $1,755,000 of convertible
debentures.  With the  exception  of the  shares of  common  stock  issued  upon
conversion of convertible  debentures,  the shares issued in these  transactions
were exempt from the registration requirements of the Securities Act of 1933, as
amended,  pursuant to Section  4(2)  thereof.  The shares of common stock issued
upon  conversion  of the  convertible  debentures  were issued in reliance  upon
Section  3(a)(9) of the Securities Act. All of the shares of common stock issued
in the aforementioned transactions are restricted and may not be offered or sold
other than pursuant to an effective  registration  statement or in reliance upon
an exemption to such registration  requirements.  Effective on March 1, 2005, we
filed a registration  statement on Form S-8 covering  shares of our common stock
issuable pursuant to our stock option plans,  including the shares issued to the
aforementioned employees.

     In  connection  with the  Separation  Agreement  we  entered  into with Mr.
William J.  Kurinsky,  on February 9, 2005 we issued him an aggregate of 197,824
shares of a newly  created class of Series B  Convertible  Redeemable  Preferred
Stock,  par value  $0.10 per  share,  which  will have a deemed  issue  price of
$1,000,000,  and is convertible  into Common Stock on the basis of ten shares of
Common Stock for each share of Series B Preferred Stock. The Series B Stock also
provides  that the Series B Preferred  shares have voting  rights based upon the
number of shares of Common Stock into which it would be converted.  The Series B
Preferred  Stock also includes a cumulative  dividend of 8% per year. The shares
are restricted  securities  under the Securities Act of 1933 and the regulations
of the SEC and we relied upon the exemption from registration under Section 4(2)
of the Securities Act of 1933 to issue the shares of Series B Preferred Stock.

(b) Not applicable.

(c) Not applicable.


Item 3.  Defaults Upon Senior Securities.

None.


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

Not applicable.


                                       19



Item 5.  Other Information

Recent Management Changes

     On February 8, 2005 we entered into a Separation  Agreement with William J.
Kurinsky,  our former CEO,  which  provided for Mr.  Kurinsky to  terminate  his
employment  agreement  with us  effective  on that date.  Under the terms of the
Separation  Agreement,  Mr.  Kurinsky agreed to relinquish his position as Chief
Executive  Officer of First  Montauk  and its  subsidiaries,  including  Montauk
Financial Group.  Mr. Kurinsky remains on our board of directors.  In connection
with Mr. Kurinsky's termination as the Chief Executive Officer, we appointed Mr.
Victor K. Kurylak as our new Chief Executive Officer and President. In 2004, Mr.
Kurylak had served as our  President  and Chief  Operating  Officer.  In January
2005, Ms. Mindy Horowitz, our Senior Vice President of Finance, became the Chief
Financial Officer and Financial Operations Principal for Montauk Financial Group
and our Acting Chief Financial Officer.

         Mr. Kurinsky's Separation Agreement includes the following provisions:

               o    Mr. Kurinsky's  employment  agreement dated January 1, 2004,
                    which  had a term  set  to  expire  in  December  2008,  was
                    terminated in full.

               o    Mr.  Kurinsky was retained as a consultant to the Registrant
                    for a term of two years with consulting fee of approximately
                    $12,600 per month.

               o    Mr.  Kurinsky was issued an  aggregate  of 197,824 shares of
                    a newly  created  class of  Series B  Convertible Redeemable
                    Preferred Stock, par value $0.10 per share, which will have
                    a deemed issue price of $1,000,000,  and is convertible into
                    Common Stock on the basis of ten shares of Common Stock for
                    each share of Series B Preferred Stock.  The Series B Stock
                    also provides that the Series B Preferred shares have voting
                    rights based upon the number of shares of Common Stock  into
                    which it would be converted.  The Series  B  Preferred Stock
                    also includes a cumulative dividend of 8% per year.

               o    We issued to Mr. Kurinsky a promissory note in the principal
                    amount of $200,000  payable in one year and bearing interest
                    at 8% per annum.

               o    We made a lump  sum  cash  payment  to Mr.  Kurinsky  in the
                    amount of $136,000.

               o    Mr.  Kurinsky's  existing options to purchase 325,000 shares
                    of our common stock with  exercise  prices of $0.83 to $2.00
                    per share have been cancelled.  Mr. Kurinsky,  in connection
                    with his services as a  consultant,  received new options to
                    purchase an aggregate of 200,000 shares of Common Stock with
                    an exercise price of $0.83 per share. The new options have a
                    three-year exercise term. Mr. Kurinsky's existing restricted
                    stock  grant  of  250,000  common  shares  also  immediately
                    vested.

               o    We will  continue to pay for the benefits such as health and
                    medical plans that Mr.  Kurinsky was  otherwise  entitled to
                    under his employment agreement for a period of 24 months.

               o    Mr.  Kurinsky will be entitled to receive his portion of the
                    securities  that he would  have been  entitled  to under our
                    corporate  finance  bonus  pool and also his pro rata  bonus
                    which he had been entitled to under his employment agreement
                    through his date of termination.

     In  connection  with  Mr.  Kurylak's  appointment  as our  Chief  Executive
Officer,  we entered into a new employment  agreement with him,  effective as of
February  8, 2005 and issued to him  1,000,000  shares of our common  stock as a
bonus payment for our  performance  for the year ended  December 31, 2004 and in
connection with his assuming the position of Chief Executive Officer. The shares
vest in annual  increments  of one third  commencing on February 1, 2005. In the
event of a change of control of the Company, all unvested shares would vest. Mr.
Kurylak's new employment  agreement  expires  December 31, 2007 and included the
following terms:

               o    Mr. Kurylak's prior employment agreement was terminated;

               o    Mr.  Kurylak  agreed to the  cancellation  of 250,000 of his
                    outstanding  stock  options with an exercise  price of $0.75
                    per share;

               o    Mr.  Kurylak  receives a base salary of  $275,000  per year,
                    subject to annual  increases  of 10%,  provided  we have net
                    profits of at least $500,000 per annum;


                                       20



               o    He is entitled to receive medical and other benefits that we
                    have in effect for our executives, as well as other benefits
                    and automobile expenses;

               o    He is entitled to  participate  in our executive  bonus pool
                    which has been established by the Board to constitute 15% of
                    our net pre tax profit  and would  receive a bonus from such
                    pool as determined by the Compensation Committee.

               o    Mr.  Kurylak is also  entitled  to a portion of the  finance
                    pool,  defined  as up to  20%  of  all  underwriters  and/or
                    placement  agent  warrants  or options  that are  granted to
                    Montauk  Financial  Group  upon the same  price,  terms  and
                    conditions  afforded  to  Montauk  Financial  Group  as  the
                    underwriter  or  placement  agent,  but not to exceed 50% of
                    what is retained by Montauk  Financial  Group after issuance
                    to the registered  representatives  who  participated in the
                    placements; and

               o    In the event of termination without cause, Mr. Kurylak would
                    be  entitled to a severance  payment  consisting  of accrued
                    compensation,  continuation  of his  benefits and payment of
                    his base salary for a period of the greater of three  months
                    or  the  balance of the term of the agreement.

     In February 2005 we also entered into new  employment  agreements  with two
senior executive  officers,  Robert Rabinowitz,  Mindy Horowitz as well as Brian
Cohen. Mr.  Rabinowitz  serves as Executive Vice President,  General Counsel and
Secretary;  Ms. Horowitz serves as Chief Financial  Officer and Mr. Cohen serves
as Senior Vice President-Information Systems. The Board also approved restricted
stock awards to each of these persons,  of 100,000 shares as a performance bonus
award and as an incentive to continue their  employment  with us. The agreements
are for one-year terms ending  February 8, 2006 and are renewable for successive
one year terms unless we provide 120 prior notice of our  intention not to renew
the agreements.  Mr.  Rabinowitz will receive a base salary of $190,000 per year
and is eligible to  participate in our bonus and option plans,  receives  health
and benefits as provided to our  executives  and is entitled to a car allowance.
In the event of  termination of his employment  without  cause,  Mr.  Rabinowitz
would be  entitled to receive a  severance  payment  equal to the sum of (i) one
year's salary and (ii) his portion of the bonus pool payments he would otherwise
be entitled to and (iii)  payment of the costs of health and other  benefits for
12 months.  The  agreements  with Ms.  Horowitz and Mr. Cohen have similar terms
except  that Ms.  Horowitz  receives a base  salary of  $140,000  and Mr.  Cohen
receives a base salary of $130,000.

Proposed Merger with Olympic Cascade Financial Corporation

     On February 10, 2005 we executed a Definitive  Agreement and Plan of Merger
with Olympic Cascade  Financial  Corporation,  ("Olympic").  On May 11, 2005, we
announced  revised terms of the proposed merger.  Under the revised terms of the
agreement,  shareholders  of Olympic  Cascade  will  receive  1.75 shares of our
common stock for each share of Olympic Cascade's common and preferred stock. All
capital stock (including options, warrants and preferred stock) of Olympic shall
be exchanged for similar  securities of our company,  subject to adjustment  for
the new exchange ratio.

     Pursuant to the Merger  Agreement,  our Board of  Directors,  following the
closing,  will be  comprised  of  seven  persons.  We will  each  appoint  three
representatives  to the newly  constituted  Board of  Directors.  Mr.  Victor K.
Kurylak  and  Mr.  William  J.  Kurinsky  are  expected  to be our  initial  two
representatives  with the third decided on prior to closing.  In connection with
the  merger,  we and Olympic  have  executed  letters of intent  with St.  Cloud
Capital LLC, a Los Angeles based investment firm, to provide  approximately $4.0
million of capital to the  combined  entities.  Mr.  Marshall  Geller,  a Senior
Managing  Director of St. Cloud Capital,  is expected to be named  non-executive
chairman of the seven-person board of directors of Montauk following  completion
of the merger.  The  investment by St. Cloud Capital is subject to due diligence
investigation,   execution  of  definitive   agreements  and  customary  closing
conditions.

     The  terms of the  merger  include  provisions  that Mr.  Mark  Goldwasser,
current  President and CEO of Olympic,  and Mr. Kurylak will comprise the Office
of the Chief  Executive  Officer.  Mr. Kurylak will serve as the Chief Executive
Officer and Mr. Goldwasser will serve as President and Chief Operating  Officer.
Both will report directly to the Board of Directors.  As a condition to closing,
we and Messrs.  Goldwasser and Kurylak will  negotiate the  definitive  terms of
their new respective employment agreements.


                                       21




     Completion of the transaction is subject to several  conditions,  which are
usual and  customary  conditions  for  transactions  of this  nature,  including
shareholder approval, completion of the anticipated financing in an amount of at
least $4.0 million in gross  proceeds and  completion of  regulatory  review and
approval of the  proposed  transaction  by the NASD.  There are also  conditions
related to the maintenance and operation of each parties  business and financial
condition  required for a closing.  We expect to file a joint proxy registration
statement with the SEC and to close the transaction  during the third quarter of
2005.

     As a result of the foregoing  conditions,  there can be no assurances  that
the  transaction  will be completed or if  completed,  by such date.  Regulatory
review by the SEC and/or NASD could delay the  anticipated  closing date. If the
transaction is not  consummated by October 30, 2005, the parties have the option
not to proceed.

Debenture Conversions

     During  the  first  quarter  of  2005,  holders  of  $1,755,000  of  our 6%
subordinated  convertible  debentures  converted  into  3,510,000  shares of our
common stock in  accordance  with the  debenture  terms.  As of the date of this
report,  there is an aggregate  principal  amount of $1,260,000  of  convertible
debentures outstanding convertible at $.50 per share.

Change of Clearing Firms

     On April 21, 2005, we entered into a new clearing  agreement  with National
Financial  Services  LLC  ("NFS")  to act as our  primary  clearing  firm.  This
transaction  resulted from NFS's  acquisition of our prior clearing firm, Fiserv
Securities  Inc. in December  2004. In connection  with the  termination  of the
clearing agreement and related Financial  Agreement and Security Agreements with
Fiserv, our contingent  obligation to repay Fiserv any of the cash advances that
were  provided to us under the  Financial  Agreement  and the early  termination
penalty have been canceled.  Each of the termination agreements are effective as
of April 21, 2005.

Preferred Stock Dividends

     The Company has declared and paid dividends on its Series A Preferred Stock
at the rate of 6% per annum on a  quarterly  basis  since the third  quarter  of
1999.  Currently,  the  Company  is unable  to  continue  to pay such  dividends
pursuant to the New Jersey  Business  Corporation  Act. The New Jersey  Business
Corporation  Act  prohibits a  corporation  from paying  dividends  if its total
assets  would be less than its total  liabilities.  Dividends  will  continue to
accumulate  on the  outstanding  shares of Series A Preferred  Stock and will be
paid when the  Company  is  legally  authorized  to do so under  the New  Jersey
Business  Corporation Act. The cumulative dividends in arrears at March 31, 2005
were approximately $187,000.

     Subsequent to the  reporting  period,  the board of directors  declared the
payment of the Series A and Series B preferred stock dividends in arrears, based
upon the board's expectation that in the second quarter of 2005 our total assets
would exceed our total  liabilities  and  therefore  be permitted  under the New
Jersey Business Corporate Act to pay such dividends.

Change of Director

     On May 4, 2005,  Norma Doxey, who served as a Class II director since 1988,
resigned from our board.  Victor K. Kurylak,  who serves as our Chief  Executive
Officer and President, filled the vacancy created by her resignation.


                                       22




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.

Number            Description

                    2.1  Agreement  and Plan of Merger  dated as of February 10,
                         2005  by  and  among  First  Montauk  Financial  Corp.,
                         Olympic Cascade  Financial  Corp. and FMFC  Acquisition
                         Corporation  (Previously  filed as Exhibit  10.1 to our
                         Current Report on Form 8-K dated February 11, 2005).

                    3.1  Form of  Certificate  of  Amendment of  Certificate  of
                         Designation  of  Rights  and  Preferences  of  Series B
                         Preferred Stock (Previously filed as Exhibit 3.1 to our
                         Current Report on Form 8-K dated February 9, 2005).

                    10.1 Separation  Agreement  between First Montauk  Financial
                         Corp. and William J. Kurinsky,  dated February 8, 2005.
                         (Previously filed as Exhibit 10.29 to our Annual Report
                         on Form 10-K for the  fiscal  year ended  December  31,
                         2004).

                    10.2 Consulting  Agreement  between First Montauk  Financial
                         Corp. and William J. Kurinsky,  dated February 8, 2005.
                         (Previously filed as Exhibit 10.30 to our Annual Report
                         on Form 10-K for the  fiscal  year ended  December  31,
                         2004).

                    10.3 Employment  Agreement  dated  as of  February  1,  2005
                         between  Victor K. Kurylak and First Montauk  Financial
                         Corp.  (Previously filed as Exhibit 10.31 to our Annual
                         Report on Form 10-K for the fiscal year ended  December
                         31, 2004).

                    10.4 Employment  Agreement  dated  as of  February  8,  2005
                         between   Robert  I.   Rabinowitz   and  First  Montauk
                         Financial Corp.  (Previously  filed as Exhibit 10.32 to
                         our  Annual  Report  on Form 10-K for the  fiscal  year
                         ended December 31, 2004).

                    10.5 Employment  Agreement  dated  as of  February  8,  2005
                         between Mindy A.  Horowitz and First Montauk  Financial
                         Corp.  (Previously filed as Exhibit 10.33 to our Annual
                         Report on Form 10-K for the fiscal year ended  December
                         31, 2004).

                    *31.1Certification  of  Victor  K.  Kurylak, Chief Executive
                         Officer pursuant to Section 302 of the Sarbanes-Oxley
                         Act of 2002

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

                    *32.1Certification  of  Victor  K.  Kurylak,  President  and
                         Chief Executive  Officer pursuant to Section 906 of the
                         Sarbanes-Oxley Act of 2002

                    *32.2Certification  of  Mindy  A.  Horowitz,   Acting  Chief
                         Financial  Officer  pursuant  to  Section  906  of  the
                         Sarbanes-Oxley Act of 2002


                                       23



                                   SIGNATURES

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

                                                  FIRST MONTAUK FINANCIAL CORP.
                                                  (Registrant)


Dated: May 16, 2005                                /s/ Mindy Horowitz
                                                  -----------------------------
                                                  Mindy Horowitz
                                                  Acting Chief Financial Officer


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



























                                       24




                                                                 Exhibit 31.1


                                  CERTIFICATION

         I, Victor K. Kurylak, Chief Executive Officer, certify that:

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

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

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

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

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

         b)       (Not applicable).

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

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

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

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

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


Date:  May 16, 2005



/s/ Victor K. Kurylak
- --------------------------------------------
VICTOR K. KURYLAK
CHIEF EXECUTIVE OFFICER




                                       25




                                                              Exhibit 31.2


                                  CERTIFICATION

         I, Mindy Horowitz, Acting Chief Financial Officer, certify that:

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

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

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

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

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

         b)       (Not applicable).

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

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

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

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

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


Date:  May 16, 2005



/s/ Mindy Horowitz
- -----------------------------------
MINDY HOROWITZ
ACTING CHIEF FINANCIAL OFFICER



                                       26



                                                              Exhibit 32.1



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

         In connection with the Quarterly Report of FIRST MONTAUK FINANCIAL
CORP. (the "Company") on Form 10-Q for the period ending March 31, 2005 as filed
with the Securities and Exchange Commission on the date hereof (the "Report"),
I, Victor K. Kurylak, President and Chief Executive Officer of the Company,
certify, pursuant to 18 U.S.C. section 1350, as adopted pursuant to Section 906
of the Sarbanes-Oxley Act of 2002, that:

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

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



/s/ Victor K. Kurylak
- ----------------------------------------
Victor K. Kurylak
President and Chief Executive Officer
May 16, 2005





















                                       27



                                                                 Exhibit 32.2



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

         In connection with the Quarterly Report of FIRST MONTAUK FINANCIAL
CORP. (the "Company") on Form 10-Q for the period ending March 31, 2005 as filed
with the Securities and Exchange Commission on the date hereof (the "Report"),
I, Mindy Horowitz, Acting 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/ Mindy Horowitz
- ----------------------------------
Mindy Horowitz
Acting Chief Financial Officer
May 16, 2005




























                                       28