EXHIBIT 99.1

            FBR Reports Third Quarter 2003 Net Income of $57 Million,
                 or $0.42 (Basic) and $0.41 (Diluted) per Share

ARLINGTON, Va., October 28, 2003 - Friedman, Billings, Ramsey Group, Inc. (NYSE:
FBR) today  reported net income after tax of $57 million,  or $0.42  (basic) and
$0.41  (diluted)  per share,  on gross  revenues of $185 million for the quarter
ended  September  30, 2003,  compared to net income of $15.1  million,  or $0.33
(basic) and $0.31 (diluted) per share on gross revenues of $81.7 million for the
third quarter of 2002.

Reflected  in these  results  is the  negative  impact  of  purchase  accounting
adjustments  related to FBR's merger with FBR Asset  Investment  Corporation  on
March 31, 2003. As a result of the purchase  accounting  step-up in the basis of
the  mortgage-backed  securities  (MBS)  owned  by FBR  Asset at the time of the
merger, non-cash premium amortization is greater than it would have been without
these  adjustments.  The  impact  of the  increased  amortization  (the  "Merger
Amortization")  associated with the step-up reduced net interest income by $0.07
per share  during  the  quarter.  In  addition,  following  the  merger  and the
establishment  of a  quarterly  dividend  payment  by FBR  Group,  FBR treats as
compensation  expense the dividends  paid on  employee-owned  shares  pledged in
connection  with stock incentive  loans to those  employees.  The impact of this
additional  compensation  expense was $0.02 per share  during the  quarter.  The
company  believes  this is important  because it  currently  plans to sell these
loans, eliminating this expense.

Adjusting  for the above two items,  diluted  earnings  per share of $0.41 would
increase by $0.09 to $0.50 per share for the third quarter.

FBR's third quarter  results were  primarily  influenced  by a  challenging  MBS
environment,  offset  by  strong  continued  growth  in the  investment  banking
business.  During the  quarter,  extraordinarily  high  prepayment  speeds  were
experienced  in the  mortgage-backed  securities  market.  The  impact  of  this
increased prepayment activity,  from an already high average of 35 CPR (constant
prepayment  rate) in the  second  quarter  to an  average of 41 CPR in the third
quarter,  reduced the  company's  net  interest  margin in its MBS  portfolio by
approximately $9 million,  or 11 basis points quarter over quarter,  in addition
to the  previously  mentioned  Merger  Amortization.  FBR's  investment  banking
business  experienced  its strongest  quarter of the year in the third  quarter,
offsetting  the impact of this  unique MBS  environment  and  demonstrating  the
strength of the company's diversified business model.

"As anticipated,  investment banking revenues for the third quarter exceeded the
entire first half of the year," said  Co-Chairman  and Co-CEO Eric F.  Billings.
"The  performance  in the  third  quarter  from  our  capital  markets  business
demonstrated  the  progress we have made in building  the  business  through the
addition of new people and broadening our industries of focus. Additionally,  we
are continuing to benefit from and build upon our industry-leading  underwriting
track record. We believe that this past quarter is one that demonstrated clearly
the  unique  discipline  and  capability  of our  origination  and  distribution
franchise. We expect to continue to grow and enhance this business over the next
year,  just as we have grown and enhanced the  company's  capital  through FBR's
recently  completed  follow-on  offering  which  raised  net  proceeds  of  $430
million."

The company reported  investment  banking revenues of $90.2 million in the third
quarter, versus $58.9 million in the third quarter 2002, a 53% increase.  During
the period,  FBR  completed  11  lead-managed  equity  offerings  totaling  $1.9
billion.*  For the first nine months of 2003  investment  banking  revenues were
$150.8 million,  a 26% increase over the $119.6 million in revenues in the first
nine months of 2002. "Since the end of the third quarter, investment banking has
completed six lead-managed equity offerings totaling $1.2 billion,  while at the
same time  substantially  growing the investment banking pipeline," said J. Rock
Tonkel, Head of Investment Banking.

Through  September  30,  2003,  FBR ranks as the number three  lead-managed  IPO
underwriter in the United States (ranked by dollar volume  according to CommScan
EquiDesk).  FBR lead-managed public common equity offerings completed during the
first three quarters of this year ranked number one in after-market  performance
among major underwriters.  This continues a record in which FBR ranks number one
in aftermarket performance among major underwriters for all public common equity
offerings during the last five years.**

In the institutional  brokerage  business,  revenues continued to grow despite a
continued  reduction in spreads  throughout the securities  industry.  Brokerage
revenue  for the  quarter  of $19.7  million  exceeded  revenue  during the same
quarter  last year by 37%.  The  company  believes  that in  addition to growing
market  share  in  both  its  investment  banking  and  institutional  brokerage
businesses, in the future institutional brokerage revenues will grow at a faster
rate as its  market  share  becomes  more  comparable  with  that of  investment
banking.

In its asset  management  business,  FBR recorded fee revenues of $7.2  million,
including base management and  administration  fees of $5.6 million and non-cash
incentive  income of $1.6  million.  Net assets  under  management  totaled $1.8
billion as of September 30, 2003, representing a 28% increase from September 30,
2002.

"In addition to the continued  growth of each of our operating  businesses,  FBR
completed several strategic initiatives during the third quarter," added Emanuel
J.  Friedman,  Co-Chairman  and Co-CEO.  "In July we added a team of ABS bankers
providing  FBR with its first  entry into the  structured  finance  fixed-income
business.  This group will focus on the  securitization  of  non-prime  mortgage
assets.  This is an industry  where FBR  maintains  the  leadership  position in
equity  underwriting  and has extensive  issuer  relationships.  Also during the
quarter, FBR established a $5 billion A1+/P1 rated asset-backed commercial paper
vehicle called  Georgetown  Funding,  which has strengthened and diversified our
funding sources for our agency-backed MBS portfolio."

In the company's mortgage-backed  securities portfolio the asset yield was 2.37%
for the quarter. This yield was impacted by both the Merger Amortization and the
historically  high  prepayments,  which  averaged  41 CPR for the  quarter.  The
company's  weighted  average  cost of  financing  for the  portfolio  was 1.12%,
including the cost of hedging. The resulting net interest spread for the quarter
was 1.25%,  compared to 1.96% in the previous quarter,  and 2.73% in last year's
third quarter, for the stand-alone portfolio of FBR Asset.  Excluding the Merger
Amortization,  the net interest  spread was 1.69% for the  quarter,  compared to
2.09% in the second  quarter of 2003. A 1.69% net interest  spread  results in a
return on equity  approximately  equal to 20%, using the third quarter  leverage
ratio.  This  demonstrated  the  resiliency  of  the  company's  mortgage-backed
security  business,  given the extreme  conditions of the third  quarter.  FBR's
mortgage-backed  portfolio  averaged $7.9 billion during the third quarter.  The
premium  in the MBS  portfolio  was  2.28%  at the end of the  quarter,  and the
company  had  approximately  no  unrealized  net  gain or  loss  in the  overall
portfolio.  The company  continues to own only adjustable  rate  mortgage-backed
securities  guaranteed  by Fannie Mae,  Freddie  Mac, or Ginnie Mae,  and with a
duration of 0.93 as of September 30, 2003.

"We were  particularly  pleased  with  the  performance  of our  mortgage-backed
portfolio  this  quarter,  given the  uniquely  challenging  environment,"  said
Richard J. Hendrix,  Chief Investment Officer.  "Specifically,  our low duration
and low leverage  combined to insulate us from the extremes in valuation changes
and rapid asset  prepayments  that  characterized  the third quarter MBS market.
Through this period we did not have to sell assets,  allowing us to maintain our
target portfolio leverage and provide an acceptable return on equity despite the
pressure on yields from rapid amortization. Already in October, CPR's have begun
to fall,  allowing our net interest  spread to begin to widen to more historical
levels."

In its merchant banking portfolio, FBR generated realized gains and dividends of
$15.1 million during the quarter ended  September 30, 2003. The company made one
significant  merchant banking  investment during the quarter of $25 million in a
specialty lines insurance  company.  FBR's merchant banking  portfolio and other
long term  investments  totaled  $254.8  million,  or  approximately  24% of the
company's equity, as of September 30, 2003. Of this total, $178 million was held
in the merchant banking  portfolio,  $57.4 million was held in alternative asset
funds, and $19.4 million was held in broker-dealer investments.  The company had
unrealized  gains in the  merchant  banking  portfolio  of $50.8  million  as of
September 30, 2003.

FBR had 136.2 million common shares  outstanding,  shareholders'  equity of $1.1
billion,  and book value per share of $7.84 as of September  30, 2003,  compared
with 46.5 million  common shares  outstanding,  shareholders'  equity of $ 245.2
million,  and book value per share of $5.28 as of December 31, 2002.  Subsequent
to the end of the quarter,  the company  completed a follow-on  offering of 26.4
million shares (including  over-allotment  option), at $17.00 per share, raising
$430  million.  Including  the impact of this  offering,  FBR had 162.6  million
shares  outstanding,  shareholders'  equity of $1.5 billion,  and book value per
share of $9.21.

Friedman,  Billings,  Ramsey  Group,  Inc.  is a  leading  investment  bank that
provides  investment banking,  institutional  brokerage,  asset management,  and
private  client  services  through  its  operating  subsidiaries  and invests in
mortgage-backed  securities and merchant banking  opportunities.***  FBR focuses
capital and financial expertise on six industrial  sectors:  financial services,
real estate,  technology,  healthcare,  energy and diversified industries.  FBR,
headquartered  in the  Washington,  D.C.  metropolitan  area,  with  offices  in
Arlington,  Va.  and  Bethesda,  Md.,  also  has  offices  in  Atlanta,  Boston,
Charlotte,  Chicago, Cleveland,  Denver, Irvine, London, New York, Portland, San
Francisco,  Seattle,  and Vienna.  FBR has elected REIT status for tax purposes.
For more information, see http://www.fbr.com.
                               ------------------

* IPO's,  public  follow-ons,  public  and  unregistered  secondaries,  and 144A
institutional  equity  offerings.

**Source:  CommScan  EquiDesk,  pricing as of October 27, 2003, for transactions
completed  during the periods  01/01/03  through  09/30/03 and 09/30/98  through
09/30/03.  "Major  underwriters"  is defined as those firms with greater than 10
transactions  for the nine months ended  September  30, 2003 and greater than 50
transactions for the five year period.

*** Investment banking and institutional brokerage provided in the United States
by Friedman,  Billings, Ramsey & Co., Inc. and FBR Investment Services Inc., and
in Europe, the Middle East and Asia by Friedman, Billings, Ramsey International,
Ltd.

A live webcast of FBR's conference call will be available at 9:00am on October
29, 2003, 2003 (Eastern Time) via
http://www.corporate-ir.net/ireye/ir_site.zhtml?ticker=FBR. Replays of the
webcast will be available afterward.

The company believes that the pro forma  information  about Merger  Amortization
set forth in the second  paragraph when read in  conjunction  with the company's
GAAP financial  information,  can provide useful  supplemental  information  for
investors  analyzing  period to period  comparisons  of the company's  financial
statements because it is the result of the company's merger on March 31, 2003.
Financial data follows.



FRIEDMAN, BILLINGS, RAMSEY GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per share amounts)
(Unaudited)
                                              Quarter ended September 30,

                                             2003       %      2002       %
    REVENUES:
    Investment banking                      $90,251   55.7%   $58,910   72.6%
    Institutional brokerage                  19,694   12.1%    14,372   17.7%
    Asset management:
      Base fees                               5,602    3.5%     7,208    8.9%
      Incentive and investment income         5,002    3.1%     1,545    1.9%
      Technology sector investment and
       incentive loss                          (729)  -0.5%    (2,202)  -2.7%
    Principal investment:
      Interest                               46,849   28.9%         -    0.0%
      Realized gains                         14,358    8.9%         -    0.0%
      Dividends                               1,258    0.8%         -    0.0%
    Other                                     2,675    1.7%     1,879    2.3%
                                            -------  ------   -------  ------
           Gross revenues                   184,960  114.2%    81,712  100.7%
    Interest expense                         22,972   14.2%       608    0.7%
                                            -------  ------   -------  ------
           Revenues, net of interest
            expense                         161,988  100.0%    81,104  100.0%
                                            -------  ------   -------  ------

    EXPENSES:
    Compensation and benefits                67,505   41.7%    45,725   56.4%
    Business development and professional
     services                                11,328    7.0%     8,650   10.6%
    Other                                    11,711    7.2%     8,737   10.8%
                                            -------  ------   -------  ------
           Total expenses                    90,544   55.9%    63,112   77.8%
                                            -------  ------   -------  ------

      Net income before income taxes and
       extraordinary gain                    71,444   44.1%    17,992   22.2%

    Income tax provision                     14,483    8.9%     2,343    2.9%
                                            -------  ------   -------  ------
      Net income before extraordinary gain   56,961   35.2%    15,649   19.3%
                                            -------  ------   -------  ------
    Extraordinary gain                          -      0.0%       -      0.0%
    Income tax provision on extraordinary
     gain                                       -      0.0%       536    0.7%
                                            -------  ------   -------  ------
           Net Income                       $56,961   35.2%   $15,113   18.6%
                                            =======  ======   =======  ======
    Basic earnings per share before
     extraordinary gain                       $0.42             $0.34
    Diluted earnings per share before       =======           =======
     extraordinary gain                       $0.41             $0.32
                                            =======           =======
    Basic earnings per share                  $0.42             $0.33
                                            =======           =======
    Diluted earnings per share                $0.41             $0.31
                                            =======           =======

    Weighted average shares  - basic        135,670            46,370
                                            =======           =======
    Weighted average shares  - diluted      138,269            49,526
                                            =======           =======
FRIEDMAN, BILLINGS, RAMSEY GROUP, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Dollars in thousands, except per share amounts)
(Unaudited)

                                                   Nine Months ended
                                                     September 30,

                                            2003       %       2002       %
    REVENUES:
    Investment banking                    $150,781   44.5%   $119,555   57.5%
    Institutional brokerage                 50,607   14.9%     48,501   23.3%
    Asset management:
      Base fees                             18,662    5.5%     20,837   10.0%
      Incentive and investment income       23,308    6.9%     20,769   10.0%
      Technology sector investment and
       incentive loss                       (1,232)  -0.3%     (5,733)  -2.7%
    Principal investment:
      Interest                              98,432   29.1%        -      0.0%
      Realized gains                        32,187    9.5%        -      0.0%
      Dividends                              3,741    1.1%        -      0.0%
    Other                                    6,452    1.9%      5,407    2.6%
                                          --------  ------   --------  ------
          Gross revenues                   382,938  113.1%    209,336  100.7%
    Interest expense                        44,339   13.1%      1,408    0.7%
          Revenues, net of interest       --------  ------   --------  ------
            expense                        338,599  100.0%    207,928  100.0%
                                          --------  ------   --------  ------
    EXPENSES:
    Compensation and benefits              135,150   39.9%    115,455   55.5%
    Business development and
     professional services                  27,885    8.2%     23,044   11.1%
    Other                                   30,601    9.1%     24,769   11.9%
                                          --------  ------   --------  ------
          Total expenses                   193,636   57.2%    163,268   78.5%
                                          --------  ------   --------  ------
      Net income before income taxes
       and extraordinary gain              144,963   42.8%     44,660   21.5%

    Income tax provision                    23,507    6.9%      2,343    1.1%
                                          --------  ------   --------  ------
      Net income before extraordinary
       gain                                121,456   35.9%     42,317   20.4%
                                          --------  ------   --------  ------
    Extraordinary gain                           -    0.0%      1,413    0.7%
    Income tax provision on
     extraordinary gain                          -    0.0%        536    0.3%
                                          --------  ------   --------  ------
          Net income                      $121,456   35.9%    $43,194   20.8%
                                          ========  ======   ========  ======
    Basic earnings per share before
     extraordinary gain                      $1.14              $0.92
    Diluted earnings per share before        =====              =====
     extraordinary gain                      $1.11              $0.88
                                             =====              =====
    Basic earnings per share                 $1.14              $0.94
                                             =====              =====
    Diluted earnings per share               $1.11              $0.90
                                             =====              =====

    Weighted average shares  - basic       106,279             45,995
                                          ========           ========
    Weighted average shares  - diluted     109,103             48,218
                                          ========           ========


FRIEDMAN, BILLINGS, RAMSEY GROUP, INC.
Financial & Statistical Supplement -
Operating Results (unaudited)
(Dollars in thousands, except per
share data)

                                 YTD 2003      Q-3 03      Q-2 03      Q-1 03
    Revenues
    Investment banking:
      Underwriting                $70,281     $37,518     $23,975      $8,788
      Corporate finance            70,739      51,637      13,383       5,719
      Investment gains              9,761       1,096       5,433       3,232
    Institutional brokerage:
      Principal transactions       16,876       6,549       6,576       3,751
      Agency commissions           33,731      13,145      13,049       7,537
    Asset management:
      Base management fees         18,662       5,602       5,369       7,691
      Incentive income              8,482       1,770       1,133       5,579
      Net investment income
       (loss)                      14,826       3,232       8,968       2,626
      Technology sector
       investment and
       incentive income (loss)     (1,232)       (729)        (66)       (437)
    Principal investment:
      Interest                     98,432      46,849      49,088       2,495
      Realized gains               32,187      14,358      17,770          59
      Dividends                     3,741       1,258       1,542         941
    Other                           6,452       2,675       2,219       1,558
                                 --------    --------    --------     -------
         Total revenues           382,938     184,960     148,439      49,539
                                 --------    --------    --------     -------
    Expenses
    Compensation and benefits     135,150      67,505      42,841      24,804
    Business development &
     professional services         27,885      11,328      10,678       5,879
    Clearing and brokerage
     fees                           5,037       2,057       1,748       1,232
    Occupancy & equipment           6,842       2,426       2,217       2,199
    Communications                  7,406       2,969       2,228       2,209
    Interest expense               44,339      22,972      19,721       1,646
    Other operating expenses       11,316       4,259       4,053       3,004
                                  -------     -------     -------     -------
         Total expenses           237,975     113,516      83,486      40,973
                                  -------     -------     -------     -------
    Net income before taxes
     and extraordinary gain       144,963      71,444      64,953       8,566

    Income tax provision           23,507      14,483       6,181       2,843
                                  -------     -------     -------     -------
    Net income before
     extraordinary gain          $121,456     $56,961     $58,772      $5,723

    Extraordinary gain                -           -           -           -
    Income tax provision on
     extraordinary gain               -           -           -           -
                                 --------     -------     -------      ------
    Net income                   $121,456     $56,961     $58,772      $5,723
                                 ========     =======     =======      ======
    Net income before taxes
     and extraordinary gain as
     a percentage of revenue        37.9%       38.6%       43.8%       17.3%

    ROE (annualized)                24.7%       20.7%       21.9%        3.6%

    Total shareholders'
     equity                    $1,068,153  $1,068,153  $1,136,093  $1,011,647

    Basic earnings per share        $1.14       $0.42       $0.43       $0.12
    Diluted earnings per share      $1.11       $0.41       $0.43       $0.12

    Ending shares outstanding
     (in thousands)               136,180     136,180     136,087     131,576

    Book value per share            $7.84       $7.84       $8.35       $7.69

    Gross assets under
     management (in millions)
    Managed accounts                $63.8       $63.8       $69.6      $818.8
    Hedge & offshore funds          245.9       245.9       234.8       237.5
    Mutual funds                  1,492.1     1,492.1     1,419.6     1,196.8
    Private equity funds             40.6        40.6        32.5        32.7
    Technology sector funds          46.1        46.1        44.8        49.7
                                 --------    --------    --------    --------
         Total                   $1,888.5    $1,888.5    $1,801.3    $2,335.5

    Net assets under
     management (in millions)
    Managed accounts                $63.8       $63.8       $69.6       $82.7
    Hedge & offshore funds          222.3       222.3       196.8       159.4
    Mutual funds                  1,480.5     1,480.5     1,410.5     1,191.6
    Private equity funds             33.2        33.2        30.9        28.6
    Technology sector funds          39.7        39.7        40.4        45.4
                                 --------    --------    --------    --------
         Total                   $1,839.5    $1,839.5    $1,748.2    $1,507.7

    Productive assets under
     management (in millions)
    Managed accounts                $63.8       $63.8       $69.6      $818.8
    Hedge & offshore funds          222.3       222.3       196.8       159.4
    Mutual funds                  1,480.5     1,480.5     1,410.5     1,191.6
    Private equity funds             88.6        88.6        88.1        90.9
    Technology sector funds          92.2        92.2        89.5       249.2
                                 --------    --------    --------    --------
         Total                   $1,947.4    $1,947.4    $1,854.5    $2,509.9

    Employee count                    479         479         500         493


FRIEDMAN, BILLINGS, RAMSEY GROUP, INC.
Financial & Statistical Supplement -
Operating Results (unaudited)
(Dollars in thousands, except per
share data)

                             YTD 2002    Q-4 02    Q-3 02    Q-2 02    Q-1 02
    Revenues
    Investment banking:
      Underwriting            $76,556    $8,890   $30,108   $25,248   $12,310
      Corporate finance        58,595    11,119    26,175     9,827    11,474
      Investment gains          8,725     4,312     2,627     1,595       191
    Institutional brokerage:
      Principal transactions   27,512     6,339     5,743     8,372     7,058
      Agency commissions       35,672     8,344     8,629     9,954     8,745
    Asset management:
      Base management fees     28,956     8,119     7,208     7,633     5,996
      Incentive income         14,258     5,291     4,282     2,902     1,783
      Net investment income
       (loss)                  16,276     4,474    (2,737)    8,517     6,022
      Technology sector
       investment and
       incentive income
       (loss)                  (5,622)      111    (2,202)   (2,432)   (1,099)
    Principal investment:
      Interest                    -         -         -         -         -
      Realized gains              -         -         -         -         -
      Dividends                   -         -         -         -         -
    Other                       7,275     1,868     1,879     1,638     1,890
                              -------    ------    ------    ------    ------
         Total revenues       268,203    58,867    81,712    73,254    54,370
                              -------    ------    ------    ------    ------
    Expenses
    Compensation and
     benefits                 147,072    31,617    45,725    38,411    31,319
    Business development &
     professional services     30,589     7,545     8,650     7,982     6,412
    Clearing and brokerage
     fees                       5,353     1,467     1,443     1,817       626
    Occupancy & equipment       8,838     2,274     2,309     2,046     2,209
    Communications              8,185     1,910     2,009     2,187     2,079
    Interest expense            2,073       665       608       430       370
    Other operating expenses   10,652     2,608     2,976     2,602     2,466
                              -------    ------    ------    ------    ------
         Total expenses       212,762    48,086    63,720    55,475    45,481
                              -------    ------    ------    ------    ------
    Net income before taxes
     and extraordinary gain    55,441    10,781    17,992    17,779     8,889

    Income tax provision        3,035       692     2,343       -         -
                              -------   -------   -------   -------   -------
    Net income before
     extraordinary gain       $52,406   $10,089   $15,649   $17,779    $8,889

    Extraordinary gain          1,413       -         -         -       1,413
    Income tax provision on
     extraordinary gain           536       -         536       -         -
                              -------   -------   -------   -------   -------
    Net income                $53,283   $10,089   $15,113   $17,779   $10,302
                              =======   =======   =======   =======   =======
    Net income before taxes
     and extraordinary gain
     as a percentage of
     revenue                    20.7%     18.3%     22.0%     24.3%     16.3%

    ROE (annualized)            24.8%     16.8%     26.7%     34.4%     21.7%

    Total shareholders'
     equity                  $245,165  $245,165  $234,625  $218,368  $194,590

    Basic earnings per share    $1.16     $0.22     $0.33     $0.39     $0.23
    Diluted earnings per
     share                      $1.10     $0.21     $0.31     $0.36     $0.22

    Ending shares
     outstanding (in
     thousands)                46,456    46,456    46,396    46,339    45,751

    Book value per share        $5.28     $5.28     $5.06     $4.71     $4.25

    Gross assets under
     management (in
     millions)
    Managed accounts         $6,538.0  $6,538.0  $7,356.0  $4,152.3  $2,757.7
    Hedge & offshore funds      247.0     247.0     232.3     216.0     209.2
    Mutual funds              1,188.5   1,188.5   1,071.2   1,313.4   1,270.4
    Private equity funds         34.7      34.7      41.7      46.1      46.4
    Technology sector funds      63.8      63.8      54.0      56.6      60.4
                             --------  --------  --------  --------  --------
         Total               $8,072.0  $8,072.0  $8,755.2  $5,784.4  $4,344.1

    Net assets under
     management (in
     millions)
    Managed accounts           $871.5    $871.5    $849.7    $748.5    $394.5
    Hedge & offshore funds      162.4     162.4     162.9     188.5     157.7
    Mutual funds              1,173.3   1,173.3   1,064.4   1,297.7   1,214.1
    Private equity funds         30.9      30.9      40.1      45.5      45.5
    Technology sector funds      48.2      48.2      48.6      52.3      55.8
                             --------  --------  --------  --------  --------
         Total               $2,286.3  $2,286.3  $2,165.7  $2,332.5  $1,867.6

    Productive assets under
     management (in
     millions)
    Managed accounts         $6,538.0  $6,538.0  $7,356.0  $4,152.3  $2,757.7
    Hedge & offshore funds      162.4     162.4     162.9     188.5     157.7
    Mutual funds              1,173.3   1,173.3   1,064.4   1,297.7   1,214.1
    Private equity funds         91.2      91.2      92.5      94.8      95.3
    Technology sector funds     249.0     249.0     248.5     248.1     249.3
                             --------  --------  --------  --------  --------
         Total               $8,213.9  $8,213.9  $8,924.3  $5,981.4  $4,474.1

    Employee count                481       481       464       445       441



FRIEDMAN, BILLINGS, RAMSEY GROUP, INC.
CONSOLIDATED BALANCE SHEETS
(amounts in thousands)
(Unaudited)

    ASSETS                                        30-Sep-03        31-Dec-02

    Cash and cash equivalents                      $252,102          $90,007
    Receivables                                      64,100           28,122
    Due from clearing broker                         84,062           43,146
    Investments:
      Mortgage-backed securities, at
       fair value                                 8,408,164           38,505
      Trading securities, at market value             6,745            8,298
      Long-term investments                         254,830          150,447
    Bank loans, net                                       -           15,052
    MMA acquired management contracts                16,643           17,629
    Goodwill                                        108,013                -
    Building, furniture, equipment and
     leasehold improvements, net                      5,545            9,156
    Other assets                                     17,607            5,823
                                                 ----------         --------
         Total assets                            $9,217,811         $406,185
                                                 ==========         ========

    LIABILITIES AND SHAREHOLDERS' EQUITY

    Liabilities:
    Trading account securities sold
     short, at market value                         $24,002          $19,932
    Repurchase agreements                         3,880,788           16,352
    Commercial paper                              4,046,645                -
    Interest rate swaps                               3,877                -
    Dividends payable                                47,621                -
    Interest payable                                  3,404                -
    Accounts payable and accrued expenses            44,193           16,412
    Accrued compensation and benefits                53,512           41,255
    Bank deposits                                         -           51,215
    Short-term loans payable                              -           10,588
    Long-term debt                                   45,616            5,266
                                                  ---------        ---------
         Total liabilities                        8,149,658          161,020
                                                  ---------        ---------
    Shareholders' equity:
    Common stock, 140,061 and 50,456 shares           1,401              505
    Additional paid-in capital                    1,002,663          211,724
    Employee stock loan receivable
     including accrued interest
      (3,881 and 4,000 shares)                      (24,338)         (24,182)
    Deferred compensation                            (2,216)               -
    Accumulated other comprehensive
     income                                          54,652            4,345
    Retained earnings                                35,991           52,773
                                                 ----------        ---------
         Total shareholders' equity               1,068,153          245,165
                                                 ----------        ---------
         Total liabilities and                   ----------        ---------
          shareholders' equity                   $9,217,811         $406,185
                                                 ==========        =========

    Book Value per Share                              $7.84            $5.28

    Shares Outstanding                              136,180           46,456

Statements concerning future performance, developments, events, market
forecasts, revenues, expenses, earnings, run rates and any other guidance on
present or future periods, constitute forward-looking statements that are
subject to a number of factors, risks and uncertainties that might cause actual
results to differ materially from stated expectations or current circumstances.
These factors include, but are not limited to, the effect of demand for public
offerings, activity in the secondary securities markets, interest rates, costs
of borrowing, interest spreads, mortgage pre-payment speeds, risks associated
with merchant banking investments, the realization of gains and losses on
principal investments, available technologies, competition for business and
personnel, and general economic, political and market conditions. These and
other risks are described in the company's Annual Report and Form 10-K and
quarterly reports on Form 10-Q that are available from the company and from the
SEC.

                                      # # #

Investor Contact: Kurt Harrington 703.312.9647 or kharrington@fbr.com
Media Contacts:   Bob Leahy 703.312.9745 or bleahy@fbr.com or
                  Bill Dixon 703.469.1092 or bdixon@fbr.com