SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-Q/A


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

     Indicate  by check mark  whether the  Registrant  (1) 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 31



                                EXPLANATORY NOTE

         We are filing this Amendment No. 1 to our Quarterly Report on Form 10-Q
for the three months ended March 31, 2005, as filed with the Securities and
Exchange Commission (SEC) on May 16, 2005, in order to revise our unaudited
consolidated financial statements for the three months ended March 31, 2005,
which supersede our previously issued unaudited consolidated financial
statements for such period.

        The following is a summary of the items of our original Form 10-Q that
are amended by this Form 10-Q/A and a brief summary of the changes.

Part I, Item 1.   Financial Statements

     This Form 10-Q/A amends the financial statements filed with the original
Form 10-Q. The amendments contained in this Form 10-Q/A, for each of the
financial statements filed with the original Form 10-Q, are to correctly account
for the amortization of deferred compensation.  The amortization of deferred
compensation is a non-cash charge which relates to the issuance of restricted
stock grants in February 2005 to certain senior executives.

        o       The amendments to the Consolidated Statements of Financial
                Condition reflect changes to the previously reported amounts
                for: "Deferred taxes, net of valuation allowance", "Accumulated
                deficit" and "Less deferred compensation".

        o       The amendments to the Consolidated Statements of Income (Loss)
                reflect changes to the previously reported amounts for:
                "Commissions, employee compensation and benefits" and "Provision
                (benefit) for income taxes".

        o       The amendments to the Consolidated Statements of Cash Flows
                reflect changes to the previously reported amounts for: "Net
                income (loss)", "Amortization of deferred costs" and "Deferred
                income taxes - net".

        o       The amendments to the Consolidated Statements of Changes to
                Stockholders' Equity (Deficit) reflect changes to the previously
                reported amounts  for:   "Amortization of deferred compensation"
                and "Net loss for the period" for the balances at March 31,
                2005.

         The aggregate impact of these adjustments to our financial statements
for the three months ended March 31, 2005 will be an increase in the net loss
applicable to common stockholders to ($745,143) or ($0.06) per basic and diluted
share from ($410,516) or ($0.03) per basic and diluted share.

         In addition, we have amended the notes to our financial statements by
inserting new Note 2 to explain these changes in greater detail. Further, we
have amended Note 3 (which was Note 2 in the original Form 10-Q), Note 10 (Note
9 in the original Form 10-Q), Note 12 (Note 11 in the original Form 10-Q) and
Note 14 (Note 13 in the original Form 10-Q), to reflect the changes to our
financial statements. Note 10 was also amended to accurately reflect the proper
vesting schedule for the restricted stock awards granted to certain of our
executive officers.

Part I, Item 2.    Management's Discussion and Analysis of Financial Condition
                   and Results of Operation

        o       We are amending disclosures in our Management's Discussion and
                Analysis of Financial Condition and Results of Operations
                contained in the original Form 10-Q solely to properly reflect
                the above-described revisions to our financial statements.

Part II, Item 5.   Other Information

        o       We are amending disclosures in this portion of the original Form
                10-Q solely to accurately reflect the proper vesting schedule
                for the restricted stock awards granted to certain of our
                executive officers.

         In addition to the above summarized modifications, we also made changes
to correct grammatical and typographical errors where appropriate. Except as
otherwise specifically noted, all information contained in this Form 10-Q/A is
as of March 31, 2005 and does not reflect any events or changes that have
occurred subsequent to the filing of the original Form 10-Q, or modify or update
the disclosures therein in any way other than as required to reflect the
amendments set forth below. For the convenience of readers, this Amendment No. 1
restates in its entirety our Quarterly Report on Form 10-Q for the three months
ended March 31, 2005.





                          FIRST MONTAUK FINANCIAL CORP.
                                   FORM 10-Q/A
                                 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 ..................  6-12

         Item 2.  Management's Discussion and Analysis of Financial
                    Condition and Results of Operations ................. 13-19

         Item 3.  Risk Management .......................................    19

         Item 4.  Controls and Procedures ...............................    21

PART II.  OTHER INFORMATION:

         Item 1.  Legal  Proceedings ....................................    21

         Item 2.  Changes in Securities .................................    22

         Item 3.  Defaults Upon Senior Securities .......................    22

         Item 4.  Submission of Matters to a Vote of Security Holders ...    22

         Item 5.  Other Information ..................................... 23-25

         Item 6.  Exhibits ..............................................    26

         Signatures .....................................................    27

         Officers' Certifications ....................................... 28-31



                                                                                                

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


                                                                                      March 31             December 31,
                                                                                        2005                   2004
                                                                                   (Unaudited and
                                                                                     Restated)
         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                                     188,501                     -
         Other assets                                                                   997,927               892,659

                                                                             -------------------    ------------------
              Total assets                                                         $ 11,711,336           $ 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                                                        (11,658,842)          (10,948,157)
            Less deferred compensation                                                 (825,433)             (388,881)
                                                                             -------------------    ------------------

              Total stockholders' deficit                                              (447,570)           (3,098,617)
                                                                             -------------------    ------------------

              Total liabilities and stockholders' deficit                          $ 11,711,336           $ 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
                                                                     (Unaudited and            (Unaudited)
                                                                        Restated)



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                             12,933,970             14,887,865
Executive separation                                                         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                                                         16,453,061             18,583,432
                                                                   --------------------      -----------------

Income (loss) before income taxes                                             (887,416)               237,974
Provision (benefit) for income taxes                                          (176,731)                     -
                                                                  --------------------      -----------------
   Net income (loss)                                                        $ (710,685)             $ 237,974
                                                                   ====================      =================
   Net income (loss) applicable to common stockholders                      $ (745,143)             $ 237,974
                                                                   ====================      =================

Earnings (loss) per share:
  Basic                                                                        $ (0.06)                $ 0.02
  Diluted                                                                      $ (0.06)                $ 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
                                                                              (Unaudited and             (Unaudited)
                                                                                 Restated)
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

CASH FLOWS FROM OPERATING ACTIVITIES
 Net income (loss)                                                               $ (710,685)               $   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                                                     472,261                    113,273
 Amortization of deferred income                                                   (218,752)                  (218,752)
 Deferred income taxes - net                                                       (188,501)
 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 loss for the period
                                    ----------------------  ---------------------   -----------------------   -------------
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 (restated)                   456,064                                         456,064
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 loss for the period (restated)             (710,685)                                                          (710,685)
                                         ----------------   ---------------  -----------------------------   ---------------
Balances at March 31, 2005 (restated)     $ (11,658,842)        $ (825,433)                                     $ (447,570)
                                          ================   ===============  =============================   ===============




                                                     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 -          AMENDMENT

                  Subsequent to the issuance of the Company's unaudited
                  financial statements in its Form 10-Q for the three months
                  ended March 31, 2005, the Company concluded that it did not
                  properly account for the issuance of its restricted stock
                  awards to certain senior executives in February 2005.
                  Therefore, the Company is amending its Form 10-Q to correct
                  the amounts previously reported for amortization of deferred
                  compensation which is included in the Consolidated Statements
                  of Income as part of "Commissions, Employee Compensation and
                  Benefits".  The amortization of deferred compensation is a
                  non-cash charge and does not affect the Company's cash flows
                  from operations or its liquidity.

                  The summary of the effects of the amendment is
                  as follows:

                                                                                             
                                                                   As Previously Reported            As Amended
                  Consolidated Statements of Financial Condition   ----------------------            ----------
                    as of March 31, 2005:
                  ----------------------------------------------
                  Deferred taxes, net of
                    valuation allowance                              $    251,291                 $    188,501
                  Total Assets                                       $ 11,774,126                 $ 11,711,336
                  Accumulated deficit                                $(11,324,215)                $(11,658,842)
                  Less deferred compensation                         $ (1,097,270)                $   (825,433)
                  Total stockholders' deficit                        $   (384,780)                $   (447,570)
                  Total liabilities and stockholders' deficit        $ 11,774,126                 $ 11,711,336

                  Consolidated Statements of Income (Loss)
                    for the three months ended March 31, 2005
                  -------------------------------------------
                  Commissions, employee
                    compensation and benefits                        $ 12,662,133                 $ 12,933,970
                  Total expenses                                     $ 16,181,224                 $ 16,453,061
                  Income (loss) before income taxes                  $   (615,579)                $   (887,416)
                  Provision (benefit) for income taxes               $   (239,521)                $   (176,731)
                  Net income (loss)                                  $   (376,058)                $   (710,685)
                  Net income (loss) applicable to common
                    stockholders                                     $   (410,516)                $   (745,143)
                  Earnings (loss) per share:
                    Basic                                                  ($0.03)                $     ($0.06)
                    Diluted                                                ($0.03)                $     ($0.06)

                  Consolidated Statements of Cash Flows
                    for the three months ended March 31, 2005
                  -------------------------------------------
                  Net income (loss)                                  $   (376,058)                $   (710,685)
                  Amortization of deferred costs                     $    200,424                 $    472,261
                  Deferred income taxes-net                          $   (251,291)                $   (188,501)

                  Consolidated Statements of Changes in
                   Stockholders' Equity (deficit) for the
                   March 31, 2005 period
                  ---------------------------------------
                  Amortization of deferred compensation              $    184,227                 $    456,064
                  Net loss for the period                            $   (376,058)                $   (710,685)
                  Balances at March 31, 2005:
                    Retain Earnings (accumulated deficit)            $(11,324,215)                $(11,658,842)
                    Deferred Compensation                            $ (1,097,270)                $   (825,433)
                    Stockholders' Equity Deficit                     $   (384,780)                $   (447,570)

                                                        6


NOTE 3 -          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
                                                                                      ----              ----
                                                                                   (Restated)
                  Net income (loss) applicable to common
                    stockholders, as reported                                       $(745,143)        $237,974

                  Deduct:  Total stock option 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)                                       $(763,692)        $174,669
                                                                                    ==========        ========
                  Income (loss) per share:
                    Basic - as reported                                               $(0.06)            $0.02
                    Basic - pro forma                                                 $(0.06)            $0.02
                    Diluted - as reported                                             $(0.06)            $0.02
                    Diluted - pro forma                                               $(0.06)            $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.

NOTE 4 -          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.


                                       7

NOTE 5 -          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 6 -          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.

NOTE 7 -          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
                  15-Subsequent Events).

                                       8


NOTE 8 - 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 9 - 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 February 1, 2005. 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.


                                       9



NOTE 10 -         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. One third of such shares vest on February 1, 2005, one
                  third on December 31, 2005 and the final one third on December
                  31, 2006. 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 with vesting
                  provisions.

                  The Company amortizes shares issued to employees over the
                  respective vesting periods. Amortization of deferred
                  compensation related to shares issued to employees was
                  $418,046 for the three months ended March 31, 2005, including
                  $80,208 that vested immediately upon the termination of our
                  former CEO.


NOTE 11 -         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.

                                       10


                  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.

NOTE 12 -         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
                                                                                      ----              ----
                                                                                   (Restated)
                  Numerator - basic:

                  Net income (loss)                                                 $(710,685)        $237,974
                  Deduct:  Preferred stock dividends                                  (34,458)         (22,903)
                                                                                     ---------         --------

                  Numerator for basic earnings per share                            $(745,143)        $215,071
                                                                                     =========         =======


                  Numerator - diluted:

                  Numerator for basic earnings per share                            $(745,143)        $215,071
                  Add:  Convertible debenture interest, net of tax                     28,265           47,548
                                                                                      -------           ------

                  Numerator for diluted earnings per share                          $(716,878)        $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
                                                                                   ==========       ==========

                                       11





                  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 13 -         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.

NOTE 14 -         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
                  $188,500. For the quarter ending March 31, 2005, the Company
                  recorded a tax benefit of $188,500 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 15 -         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
                  acquisition 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.

                                       12


                     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.

                                       13



         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.

         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 $745,000, or ($0.06) 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 and deferred compensation expense of $312,000 related to stock
grants issued in February 2005, 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 quart er, 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.


                                       14



         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.

         Compensation and benefits expense for management, operations and
clerical personnel increased in 2005, from $2,108,000 (11% of revenues) to
$3,502,000 (22% of revenues), an increase of $1,394,000 over the 2004 quarter.
Included in this category are salaries, stock and option compensation, health
insurance premiums and payroll taxes. During the 2005 quarter, we recorded
compensation expense of $1,433,000 in connection with a separation agreement
with one of our senior officers. In addition, amortization of deferred
compensation related to stock grants issued in February 2005, accounted for
$312,000 of total compensation costs for the 2005 quarter. Excluding these
expenses, compensation and benefits decreased by $351,000 or 17% 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.

                                15



         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.

         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 $188,500. For the
quarter ending March 31, 2005, the Company recorded a tax benefit of $188,500
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.

                                       16



         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 $711,000, adjusted by non-cash charges
including depreciation and amortization of $583,000 and an increase to
compensation expense for stock issued in connection with a separation agreement
of $1,000,000, offset by a non-cash credit of $219,000 and $189,000 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.

         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.


                                       17



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 6 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.

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 7 to the
consolidated financial statements).
                                       18



         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 11 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 counter-party fails 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.

                                       19


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.

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.


                                       20


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.


                                     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 11 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.

                                       21




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 subject to 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 8, 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 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.

(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.


                                       22




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 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.

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 1, 2005 and issued 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 one third on February 1, 2005, one third on December 31, 2005 and the final
one third on December 31, 2006. 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 includes the following terms:

                                       23


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;

o Mr. Kurylak 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 Mr. Kurylak 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 I. Rabinowitz and Mindy A. 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 1, 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.

                                       24


         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.

         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 31, 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.

                                       25



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 1, 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 1, 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).

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

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

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

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



                                       26





                                   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: October 14, 2005           /s/ Mindy Horowitz
                                  ----------------------------------
                                  Mindy Horowitz
                                  Acting Chief Financial Officer



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



















                                       27




                                                                Exhibit 31.1
                                  CERTIFICATION

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

1.       I have reviewed this quarterly report on Form 10-Q/A 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:  October 14, 2005



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

                                       28




                                                                Exhibit 31.2


                                  CERTIFICATION

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

1.       I have reviewed this quarterly report on Form 10-Q/A 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:  October 14, 2005



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

                                       29



                                                                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/A 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
October 14, 2005


                                       30



                                                                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/A 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
October 14, 2005











                                       31