<PAGE> 1

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-Q/A

            [X]      QUARTERLY REPORT UNDER SECTION 13 OR 15 (d)
                       OF THE SECURITIES EXCHANGE ACT OF 1934

                FOR THE QUARTERLY PERIOD ENDED December 31, 2003

                                       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 NUMBER: 0-26467


                        GREATER ATLANTIC FINANCIAL CORP.
                  ---------------------------------------------
             (Exact Name of Registrant as Specified in its Charter)

         DELAWARE                                        54-1873112
         --------                                        ----------
         (State or other jurisdiction of                 (I.R.S. Employer
         incorporation or organization)                  Identification No.)

10700 PARKRIDGE BOULEVARD, SUITE P50                      703-391-1300
        RESTON, VIRGINIA 20191                   (Registrant's Telephone Number,
        ----------------------                   -------------------------------
 (Address of Principal Executive Offices)               Including Area Code
-----------------------------------------               -------------------
            (Zip Code)

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of each of the issuer's classes of
common stock as of the latest practicable date:

  At February 11, 2004, there were 3,012,434 shares of the registrant's Common
                  Stock, par value $0.01 per share outstanding




<PAGE> 2



                        GREATER ATLANTIC FINANCIAL CORP.
                          QUARTERLY REPORT ON FORM 10-Q/A
                     FOR THE QUARTER ENDED DECEMBER 31, 2003

                                TABLE OF CONTENTS

Explanatory Note

PART I.  FINANCIAL INFORMATION                                          PAGE NO.
------------------------------                                          --------

Item 1. Financial Statements

      Consolidated Statements of Financial Condition
      December 31, 2003 (unaudited) and September 30, 2003
      (audited)...............................................................4

      Consolidated Statements of Operations (unaudited)
      Three months ended December 31, 2003 and December 31, 2002..............5

      Consolidated Statements of Comprehensive Income (unaudited)
      Three months ended December 31, 2003 and December 31, 2002..............6

      Consolidated Statements of Cash Flows (unaudited) Three months
      ended December 31, 2003 and December 31, 2002...........................7

      Notes to Consolidated Financial Statements..............................9

Item 2.  Management's Discussion and Analysis of Financial Condition
         and Results of Operations............................................16
Item 3.  Quantitative and Qualitative Disclosures about Market Risk...........24
Item 4.  Controls and Procedures..............................................25

PART II.  OTHER INFORMATION
---------------------------

Item 1.  Legal Proceedings....................................................25
Item 2.  Changes in Securities and Use of Proceeds............................25
Item 3.  Defaults Upon Senior Securities......................................25
Item 4.  Submission of Matters to a Vote of Security Holders..................25
Item 5.  Other Information....................................................25
Item 6.  Exhibits and Reports on Form 8-K.....................................25

SIGNATURES....................................................................26






                                       2


<PAGE> 3


Explanatory Note

         This report has been amended for the purpose of, (1) as described in
Note 24 of our consolidated financial statements included in our 2003 Annual
Report to Stockholders and footnote 10 of this filing, reflecting adjustments
to our historical financial statements arising from the revision of our
accounting treatment for certain derivative instruments entered into by the
Bank and (2) supplementing the discussion under Item 9A. Controls and Procedures
to address the conclusions stated therein in light of such restatement.








                                       3

<PAGE> 4
<TABLE>
<CAPTION>

                        GREATER ATLANTIC FINANCIAL CORP.
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

                                                                          December 31,          September 30,
                                                                              2003                  2003
                                                                        ----------------      ----------------
                                                                          (Unaudited)
                                                                                (dollars in thousands)
<S>                                                                         <C>                  <C>
 Assets
 Cash and cash equivalents                                                  $    2,199           $    2,029
 Interest bearing deposits                                                       7,896                4,114
 Investment securities
    Available-for-sale                                                         221,389              211,408
    Held-to-maturity                                                            12,570               13,376
 Loans held for sale                                                             8,486                6,554
 Loans receivable, net                                                         254,555              242,253
 Accrued interest and dividends receivable                                       2,287                2,299
 Deferred income taxes                                                           1,520                1,520
 Federal Home Loan Bank stock, at cost                                           6,673                4,340
 Premises and equipment, net                                                     8,214                7,948
 Goodwill                                                                        1,284                1,284
 Prepaid expenses and other assets                                               2,061                2,229
                                                                         ----------------      ----------------
                   Total assets                                             $  529,134           $  499,354
                                                                         ================      ================
Liabilities and stockholders' equity
Liabilities
Deposits                                                                    $  284,043           $  297,876
Advance payments from borrowers for taxes and insurance                            118                  225
Accrued expenses and other liabilities                                           3,038                5,919
Advances from the FHLB and other borrowings                                    212,358              164,635
Guaranteed convertible preferred securities of subsidiary trust                  9,361                9,359
                                                                         ----------------      ----------------
Total liabilities                                                              508,918              478,014
                                                                         ----------------      ----------------
Commitments and contingencies
Stockholders' Equity
   Preferred stock $.01 par value - 2,500,000 shares authorized,
       none outstanding                                                              -                    -
   Common stock, $.01 par value - 10,000,000
       shares authorized; 3,012,434 shares outstanding                              30                   30
   Additional paid-in capital                                                   25,152               25,152
   Accumulated deficit                                                          (4,063)              (3,771)
   Accumulated other comprehensive loss                                           (903)                 (71)
                                                                         ----------------      ----------------
Total stockholders' equity                                                      20,216               21,340
                                                                         ----------------      ----------------
Total liabilities and stockholders' equity                                  $  529,134           $  499,354
                                                                         ================      ================
</TABLE>




                                              4

<PAGE> 5
<TABLE>
<CAPTION>


                        GREATER ATLANTIC FINANCIAL CORP.
                CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)

                                                           Three Months Ended
                                                              December 31,
                                                   -----------------------------------
                                                         2003              2002
                                                   -----------------  ----------------

<S>                                                       <C>               <C>
Interest income
  Loans                                                   $ 3,142           $ 3,889
  Investments                                               1,395             1,904
                                                   -----------------  ----------------
Total interest income                                       4,537             5,793
                                                   -----------------  ----------------
Interest expense
  Deposits                                                  1,467             1,900
  Borrowed money                                            1,660             1,625
                                                   -----------------  ----------------
Total interest expense                                      3,127             3,525
                                                   -----------------  ----------------
Net interest income                                         1,410             2,268
Provision for loan losses                                      79               647
                                                   -----------------  ----------------
Net interest income after provision for loan losses         1,331             1,621
                                                   -----------------  ----------------
Noninterest income
  Fees and service charges                                    234               431
  Gain on sale of loans                                     1,956             4,110
  Gain on sale of investment securities                       312                 -
  Gain (loss) on derivatives                                  388              (144)
  Other operating income                                        5                 4
                                                   -----------------  ----------------
Total noninterest income                                    2,895             4,401
                                                   -----------------  ----------------
Noninterest expense
  Compensation and employee benefits                        1,994             3,225
  Occupancy                                                   501               475
  Professional services                                       288               226
  Advertising                                                 421               183
  Deposit insurance premium                                    11                11
  Furniture, fixtures and equipment                           258               268
  Data processing                                             350               315
  Other operating expenses                                    695               759
                                                   -----------------  ----------------
Total noninterest expense                                   4,518             5,462
                                                   -----------------  ----------------
(Loss) income before income tax provision                    (292)              560
                                                   -----------------  ----------------
Income tax provision                                            -                 -
                                                   -----------------  ----------------
Net (loss) income                                         $  (292)          $   560
                                                   =================  ================
(Loss) earnings per common share
  Basic                                                   $ (0.10)          $   0.19
  Diluted                                                 $ (0.10)          $   0.15
Weighted average common shares outstanding
  Basic                                                 3,012,434          3,012,434
  Diluted                                               3,012,434          4,408,117

</TABLE>



                                       5

<PAGE> 6
<TABLE>
<CAPTION>




                                   GREATER ATLANTIC FINANCIAL CORP.
                      CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)

        ---------------------------------------------------------------------------------------------
        Three months ended December 31,                                2003                2002
        ---------------------------------------------------------------------------------------------
                                                                        (in thousands)
        <S>                                                            <C>                   <C>
        Net (loss) earnings                                            $   (292)             $ 560
        ---------------------------------------------------------------------------------------------
        Other comprehensive loss income, net of tax
           Unrealized loss on securities                                   (832)              (163)

        ---------------------------------------------------------------------------------------------
        Other comprehensive loss                                           (832)              (163)
        ---------------------------------------------------------------------------------------------
        Comprehensive (loss) income                                    $ (1,124)             $ 397
        =============================================================================================
</TABLE>

<TABLE>
<CAPTION>

                                GREATER ATLANTIC FINANCIAL CORP.
             CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (UNAUDITED)

------------------------------------------------------------------------------------------------------------------------------
                                                                                             Accumulated
                                                           Additional      Accumulated          Other            Total
                                   Preferred     Common      Paid-in        Earnings       Comprehensive     Stockholders'
                                     Stock       Stock       Capital        (Deficit)       Income (Loss)        Equity
------------------------------------------------------------------------------------------------------------------------------
                                                                      (in thousands)

<S>                                     <C>        <C>      <C>                <C>               <C>              <C>
Balance at September 30, 2002           $-         $ 30     $ 25,152           $ (6,032)         $  (87)          $ 19,063

Other comprehensive loss                 -            -            -                  -            (163)              (163)

Net earnings for the period              -            -            -                560               -                560
------------------------------------------------------------------------------------------------------------------------------
Balance at December 31, 2002            $-         $ 30     $ 25,152           $ (5,472)         $ (250)          $ 19,460
==============================================================================================================================
Balance at September 30, 2003           $-         $ 30     $ 25,152           $ (3,771)         $  (71)          $ 21,340

Other comprehensive loss                 -            -            -                  -            (832)              (832)

Net loss for the period                  -            -            -               (292)                              (292)
------------------------------------------------------------------------------------------------------------------------------
Balance at December 31, 2003            $-         $ 30     $ 25,152           $ (4,063)         $ (903)          $ 20,216
==============================================================================================================================
</TABLE>





                                                       6


<PAGE> 7
<TABLE>
<CAPTION>


                                GREATER ATLANTIC FINANCIAL CORP.
                        CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)

--------------------------------------------------------------------------------------------------------------
Three months ended December 31,                                                    2003             2002
--------------------------------------------------------------------------------------------------------------
                                                                                       (in thousands)
<S>                                                                              <C>             <C>
Cash flow from operating activities
Net income (loss)                                                                $    (292)      $     560
Adjustments to reconcile net income to net cash
provided by operating activities
  Provision for loan loss                                                               79             647
  Amortization of deposit acquisition adjustment                                         -              23
  Amortization of loan acquisition adjustment                                           (7)             (7)
  Depreciation and amortization                                                        223             217
  Proceeds from sale of trading securities                                              (8)              -
  Net loss on trading securities                                                         8               -
  Realized gain on sale of investments                                                (320)              -
  (Gain) loss on derivatives                                                          (388)            144
  Amortization of investment security premiums                                         426             535
  Amortization of mortgage-backed securities premiums                                  418             144
  Amortization of deferred fees                                                        (98)            (78)
  Discount accretion net of premium amortization                                      (173)            163
  Amortization of convertible preferred stock costs                                      2               -
  Gain on sale of loans held for sale                                               (1,956)         (4,110)
(Increase) decrease in assets
  Disbursements for origination of loans                                          (108,171)       (185,142)
  Proceeds from sales of loans                                                     108,196         177,143
  Accrued interest and dividend receivable                                              12              76
  Prepaid expenses and other assets                                                    151             (42)
  Deferred loan fees collected, net of deferred costs incurred                         106              30
Increase (decrease) in liabilities
  Accrued expenses and other liabilities                                            (2,478)            413
  Income taxes payable                                                                   -               -
--------------------------------------------------------------------------------------------------------------
Net cash provided by operating activities                                           (4,270)         (9,284)
--------------------------------------------------------------------------------------------------------------
</TABLE>






                                               7

<PAGE> 8
<TABLE>
<CAPTION>


                                GREATER ATLANTIC FINANCIAL CORP.
                 CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) - (CONTINUED)

-------------------------------------------------------------------------------------------------------------
Three months ended December 31,                                                  2003              2002
-------------------------------------------------------------------------------------------------------------
                                                                                     (in thousands)
<S>                                                                           <C>               <C>
Cash flow from investing activities
  Net increase in loans                                                       $  (12,209)       $ (13,862)
  Purchases of premises and equipment                                               (488)            (167)
  Purchases of investment securities                                              (5,000)          (4,711)
  Proceeds from sale of investment securities                                     14,176                -
  Proceeds from repayments of investment securities                               10,361           10,745
  Purchases of mortgage-backed securities                                        (45,621)               -
  Proceeds from repayments of mortgage-backed securities                          15,553            5,577
  Purchases of FHLB stock                                                         (5,450)          (1,305)
  Proceeds from sale of FHLB stock                                                 3,118            1,880
-------------------------------------------------------------------------------------------------------------
Net cash provided by (used in) investing activities                              (25,560)          (1,843)
-------------------------------------------------------------------------------------------------------------
Cash flow from financing activities
  Net (decrease) increase in deposits                                            (13,833)          19,661
  Net advances from FHLB                                                          43,150             (700)
  Net borrowings on reverse repurchase agreements                                  4,572          (11,671)
  Decrease in advance payments by borrowers for taxes and insurance                 (107)            (100)
-------------------------------------------------------------------------------------------------------------
Net cash (used in) provided by financing activities                               33,782            7,190
-------------------------------------------------------------------------------------------------------------
Increase (decrease) in cash and cash equivalents                                   3,952           (3,937)
-------------------------------------------------------------------------------------------------------------
Cash and cash equivalents, at beginning of period                                  6,143            9,358
-------------------------------------------------------------------------------------------------------------
Cash and cash equivalents, at end of period                                   $   10,095        $   5,421
=============================================================================================================
</TABLE>





                                               8


<PAGE> 9


                        GREATER ATLANTIC FINANCIAL CORP.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 INFORMATION AS OF DECEMBER 31, 2003 AND FOR THE
                      THREE MONTHS THEN ENDED IS UNAUDITED

(1) BASIS OF PRESENTATION

      The accompanying unaudited consolidated financial statements, which
include the accounts of Greater Atlantic Financial Corp. ("the company") and its
wholly owned subsidiary, Greater Atlantic Bank ("the bank") and its wholly owned
subsidiary, Greater Atlantic Mortgage Corp. ("GAMC"), have been prepared in
accordance with the instructions for Form 10-Q and do not include all of the
disclosures required by generally accepted accounting principles. All
adjustments which, in the opinion of management, are necessary to a fair
presentation of the results for the interim periods presented (consisting of
normal recurring adjustments) have been made. The results of operations for the
three months ended December 31, 2003 are not necessarily indicative of the
results of operations that may be expected for the year ending September 30,
2004 or any future periods.

(2) LOAN IMPAIRMENT AND LOAN LOSSES

      In accordance with guidance in the Statements of Financial Accounting
Standards Nos. 114 and 118, the company prepares a quarterly review to determine
the adequacy of the allowance for loan losses and to identify and value impaired
loans. The company at or during the three months ended December 31, 2003 and
2002 identified impaired loans. An analysis of the change in the allowance for
loan losses follows:
<TABLE>
<CAPTION>
        ------------------------------------------------------------------------------------------
        At or for the Three Months Ended December 31,                 2003             2002
        ------------------------------------------------------------------------------------------
                                                                      (dollars in thousands)

        <S>                                                         <C>               <C>
        Balance at beginning of period                              $1,550            $1,699
        Provisions                                                      79               647
        Total charge-offs                                             (136)             (625)
        Total recoveries                                                 7                11
        ------------------------------------------------------------------------------------------
        Net charge-offs                                               (129)             (614)
        ------------------------------------------------------------------------------------------
        Balance at end of period                                    $1,500            $1,732
        ==========================================================================================
        Ratio of net charge-offs during the period
           to average loans outstanding during the period             0.05%             0.21%
        ==========================================================================================
        Allowance for loan losses to total non-performing
           loans at end of period                                   136.49%            81.74%
        ==========================================================================================
        Allowance for loan losses to total loans                      0.57%             0.63%
        ==========================================================================================
</TABLE>

(3) REGULATORY MATTERS

         The bank qualifies as a Tier 1 institution and may make capital
distributions during a calendar year up to 100% of its net income to date plus
the amount that would reduce by one-half its surplus capital ratio at the
beginning of the calendar year. Any distributions in excess of that amount
require prior notice to the OTS with the opportunity for the OTS to object to
the distribution. A Tier 1 institution is defined as an institution that has, on
a pro forma basis after the proposed distribution, capital equal to or greater
than the OTS fully phased-in capital requirement and has not been deemed by the
OTS to be "in need of more than normal supervision." The bank is currently
classified as a Tier 1 institution for these purposes. The capital distribution
regulation requires that the institution provide the applicable OTS District
Director with a 30-day advance written notice of all proposed capital
distributions whether or not advance approval is required. The bank did not pay
any dividends during the year ended September 30, 2003 or the period ended
December 31, 2003.




                                       9

<PAGE> 10


                        GREATER ATLANTIC FINANCIAL CORP.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
                    INFORMATION AS OF DECEMBER 31, 2003 AND
                  FOR THE THREE MONTHS THEN ENDED IS UNAUDITED

         The Federal Deposit Insurance Corporation Improvement Act of 1991
(FDICIA) created five categories of financial institutions based on the adequacy
of their regulatory capital levels: well capitalized, adequately capitalized,
undercapitalized, significantly undercapitalized and critically
undercapitalized. Under FDICIA, a well-capitalized financial institution is one
with Tier 1 leverage capital of 5%, Tier 1 risk-based capital of 6% and total
risk-based capital of 10%. At December 31, 2003, the bank was classified as a
well-capitalized financial institution. The following presents the bank's
capital position:
<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------------
                                   Required     Required          Actual           Actual
      At December 31, 2003         Balance       Percent         Balance           Percent         Surplus
-----------------------------------------------------------------------------------------------------------------
                                                             (dollars in thousands)
<S>                                 <C>           <C>               <C>              <C>               <C>
Leverage                            $26,445        5.00%            $29,094           5.50%            $ 2,649
Tier 1 Risk-based                   $15,067        6.00%            $29,094          11.59%            $14,027
Total Risk-based                    $25,111       10.00%            $30,516          12.15%            $ 5,405
=================================================================================================================
</TABLE>

(4) STOCK OPTIONS

         Effective November 14, 1998, the Company established the 1997 Stock
Option and Warrant Plan (the "Plan"). The Plan reserves options for 76,667
shares to employees and warrants for 94,685 shares to stockholders. The Plan was
amended effective March 14, 2000, to increase the number of options available
for grant from 76,667 to 225,000 shares to employees and amended again effective
March 15, 2002, to increase the number of options available for grant from
225,000 to 350,000 shares to employees and to limit its application to officers
and employees. The stock options and warrants vest immediately upon issuance and
carry a maximum term of 10 years. The exercise price for the stock options and
warrants is the fair market value at grant date. As of December 31, 2003, 94,685
warrants were issued.
<TABLE>
<CAPTION>
         The following summary represents the activity under the Plan:

  --------------------------------------------------------------------------------------------------------------------
                                                                           Number       Exercise        Expiration
                                                                         of Shares        Price            Date
  --------------------------------------------------------------------------------------------------------------------
  <S>                                                                      <C>            <C>           <C>
  Balance outstanding at September 30, 2001                                139,000
  Options granted                                                           10,000         $ 5.31        12-14-2010
  Options granted                                                           26,000         $ 7.00          1-1-2012
  Options granted                                                           20,000         $ 9.00          1-1-2012
  Options exercised                                                         (5,000)        $ 4.00
  --------------------------------------------------------------------------------------------------------------------
  Balance outstanding and exercisable at September 30, 2002                190,000
  Options granted                                                                -
  --------------------------------------------------------------------------------------------------------------------
  Balance outstanding and exercisable at September 30, 2003                190,000
  --------------------------------------------------------------------------------------------------------------------
  Options granted                                                           36,000         $ 8.50        10-20-2013
  --------------------------------------------------------------------------------------------------------------------
  Balance outstanding and exercisable at December 31, 2003                 226,000
  --------------------------------------------------------------------------------------------------------------------

  ====================================================================================================================
</TABLE>

         The Company has adopted the disclosure only provisions of Statement of
Financial Accounting Standards No. 123, "Accounting for Stock-Based
Compensation" ("SFAS 123"), but it continues to measure compensation cost for
the stock options using the intrinsic value method prescribed by APB Opinion No.
25. As allowable under SFAS 123, the Company used the Black-Scholes method to
measure the compensation cost of stock options granted in the first quarter of
fiscal 2004 with the following assumptions: risk free interest rate of 2.37%, a
dividend payout rate of zero, and an expected option life of seven years. The
volatility is 45%. Using those assumptions, the average weighted fair value of
the stock options granted during fiscal 2004 was $3.59.


                                       10

<PAGE> 11


                        GREATER ATLANTIC FINANCIAL CORP.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
                     INFORMATION AS OF DECEMBER 31, 2003 AND
                  FOR THE THREE MONTHS THEN ENDED IS UNAUDITED

         Because the Company's employee stock options have characteristics
significantly different from those of traded options, and because changes in the
subjective input assumptions can materially affect the fair value estimate, in
management's opinion, the existing models do not necessarily provide a reliable
single measure of the fair value of its employee stock options.

         If the Company had elected to recognize compensation cost based on the
value at the grant dates with the method prescribed by SFAS 123, net income
would have been changed to the pro forma amounts indicated below:
<TABLE>
<CAPTION>
        ------------------------------------------------------------------------------------------------------
        Three months ended December 31,                                              2003             2002
        ------------------------------------------------------------------------------------------------------
                                                                                   (in thousands except per
                                                                                          share data)
        <S>                                                                           <C>             <C>
        Net earnings (loss)                                                           $  (292)        $  560
           Deduct: Total stock-based employee compensation expense                       (129)             -
        ------------------------------------------------------------------------------------------------------
        Pro forma net earnings (loss) attributable to common stockholders                (421)           560
        ======================================================================================================
        Earnings (loss) per common share
           Basic                                                                      $ (0.10)        $ 0.19
           Diluted                                                                    $ (0.10)        $ 0.15
        Earnings (loss) per common share, pro forma
           Basic                                                                      $ (0.14)        $ 0.19
           Diluted                                                                    $ (0.14)        $ 0.15
</TABLE>

(5) EARNINGS PER SHARE

         Earnings per share is based on the weighted average number of shares of
common stock and dilutive common stock equivalents outstanding. Basic earnings
per share includes no dilution and is computed by dividing income available to
common shareholders by the weighted average number of common shares outstanding
for the period. Diluted earnings per share reflects the potential dilution of
securities that could share in the earnings of an entity. The following table
presents a reconciliation between the weighted average shares outstanding for
basic and diluted earnings per share for the three months ended December 31,
2002. The effect of the conversion of preferred securities and the impact of
stock options were antidilutive for the period ended December 31, 2003.

                                                                For the Three
                                                                Months Ended
                                                                December 31,
                                                              -----------------
      (dollars in thousands except per share amounts)               2002
      -----------------------------------------------         -----------------

Net earnings                                                             $560
Effect of conversion of preferred securities                              100
Diluted earnings per share                                                660
Weighted average common shares outstanding                          3,012,434
Effect of conversion of preferred securities                        1,371,429
Common stock equivalents due to dilutive effect of
stock options                                                          24,254
Total weighted average common shares and common
share equivalents outstanding                                       4,408,117
Basic earnings per common share                                         $0.19
Diluted earnings per common share                                       $0.15



                                       11


<PAGE> 12


                        GREATER ATLANTIC FINANCIAL CORP.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
             INFORMATION AS OF DECEMBER 31, 2003 AND FOR THE THREE
                         MONTHS THEN ENDED IS UNAUDITED

(6) SEGMENT REPORTING

         The company has two reportable segments, banking and mortgage banking.
The bank operates retail deposit branches in the greater Washington,
D.C./Baltimore metropolitan area. The banking segment provides retail consumer
and small businesses with deposit products such as demand, transaction, savings
accounts and certificates of deposit and lending products, such as residential
and commercial real estate, construction and development, consumer and
commercial business loans. Further, the banking segment invests in residential
real estate loans purchased from GAMC and others, and also invests in
mortgage-backed and other securities. The mortgage banking segment activities,
which are conducted principally through GAMC, include the origination of
residential real estate loans either for the bank's portfolio or for sale into
the secondary market with servicing released.

    The company evaluates performance based on net interest income, noninterest
income, and noninterest expense. The total of these three items is the
reportable segment's net contribution. The company's reportable segments are
strategic business units that offer different services in different geographic
areas. They are managed separately because each segment appeals to different
markets and, accordingly, requires different technology and marketing
strategies.

         Since the company derives a significant portion of its banking revenue
from interest income as offset by interest expense, the segments are reported
below using net interest income. Because the company also evaluates performance
based on noninterest income and noninterest expense, these measures of segment
profit and loss are also presented.
<TABLE>
<CAPTION>
-----------------------------------------------------------------------------------------------------------------------
                                                                           Total                          Total
For the Three Months Ended                                Mortgage      Reportable     Intersegment     Operating
December 31, 2003                           Banking       Banking        Segments      Eliminations      Earnings
-----------------------------------------------------------------------------------------------------------------------
<S>                                         <C>         <C>                <C>         <C>                <C>
Net interest income: (1)
2003                                        $  1,200    $    131           $  1,331    $       -          $  1,331
2002                                           1,401         220              1,621            -             1,621
Noninterest income:
2003                                        $    879    $  2,020           $  2,899    $      (4)         $  2,895
2002                                             125       4,290              4,415          (14)            4,401
Noninterest expense:
2003                                        $  2,493    $  2,029           $  4,522    $       4          $  4,518
2002                                           2,343       3,133              5,476           14             5,462
Net income (loss):
2003                                        $   (414)   $    122           $   (292)   $       -          $   (292)
2002                                            (817)      1,377                560            -               560
Segment assets:
2003                                        $511,051    $ 24,033           $535,084    $  (5,950)         $529,134
2002                                         507,869      28,488            536,357      (25,599)          510,758
(1) Segment net interest income reflects income after provisions for loan losses.
</TABLE>




                                                       12


<PAGE> 13


                        GREATER ATLANTIC FINANCIAL CORP.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
             INFORMATION AS OF DECEMBER 31, 2003 AND FOR THE THREE
                         MONTHS THEN ENDED IS UNAUDITED

(7) RECENT ACCOUNTING STANDARDS

    In January 2003, the FASB issued FIN 46 "Consolidation of Variable Interest
Entities" ("FIN 46"). FIN 46 addresses consolidation of variable interest
entities and sets forth guidelines for which such entities qualify for
consolidation. Greater Atlantic Capital Trust, as discussed in Note 8, is a
variable interest entity as defined in FIN 46. Presently, the Company is
reviewing the consolidation requirements of FIN 46 to determine if continued
consolidation of Greater Atlantic Capital Trust will be required. The Company is
required to adopt the provisions of FIN 46 on October 1, 2004.

(8) GUARANTEED CONVERTIBLE PREFERRED SECURITIES OF SUBSIDIARY TRUST

    On March 20, 2002, Greater Atlantic Capital Trust I (the, "Trust"), a
Delaware statutory business trust and a wholly owned Trust subsidiary of the
company issued $9.6 million aggregate liquidation amount (963,038 shares) of
6.50% cumulative preferred securities maturing on December 31, 2031, with an
option to call on or after December 31, 2003. Conversion of the preferred
securities into the company's common stock may occur at any time on or after 60
days after the closing of the offering. The company may redeem the preferred
securities, in whole or in part, at any time on or after December 31, 2003.
Distributions on the preferred securities are payable quarterly on March 31,
June 30, September 30 and December 31 of each year beginning on June 30, 2002.
The Trust also issued 29,762 common securities to the company for $297,620. The
company purchased all the shares of the common stock. The proceeds from the sale
of the preferred securities and the proceeds from the sale of the trust's common
securities were utilized to purchase from the company junior subordinated debt
securities of $9,928,000 bearing interest of 6.50% and maturing December 31,
2031. All intercompany interest and equity were eliminated in consolidation.

    The Trust was formed for the sole purpose of investing the proceeds from the
sale of the convertible preferred securities in the corresponding convertible
debentures. The Company has fully and unconditionally guaranteed the preferred
securities along with all obligations of the trust related thereto. The sale of
the preferred securities yielded $9.2 million after deducting offering expenses.
The company currently retains approximately $1.5 million of the proceeds for
general corporate purposes, investing the retained funds in short-term
investments. The remaining $8.0 million of the proceeds was invested in Greater
Atlantic Bank to increase its capital position. Initially, these funds were
invested in investment securities. Subsequently, such proceeds were used to fund
new loans.




                                       13
<PAGE> 14


                        GREATER ATLANTIC FINANCIAL CORP.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
             INFORMATION AS OF DECEMBER 31, 2003 AND FOR THE THREE
                         MONTHS THEN ENDED IS UNAUDITED

(9) INTEREST RATE EXCHANGE AGREEMENTS

    In fiscal 2002, the bank began to utilize derivative financial instruments
to hedge its interest rate risk. The bank does not hold or issue derivative
financial instruments for trading purposes. Beginning in 2002, the bank adopted
statement of Financial Accounting Standard No. 133, "Accounting for Derivative
Instruments and Hedging Activities" ("SFAS 133") which requires that an entity
recognize all derivatives as either assets or liabilities and measure those
instruments at fair value. The bank bases the estimated fair values of these
agreements on the cost of interest-rate exchange agreements with similar terms
at available market prices, excluding accrued interest receivable and payable.
However, active markets do not exist for many types of financial instruments.
Consequently, fair values for these instruments must be estimated using
techniques such as discounted cash flow analysis and comparisons to similar
instruments. Estimates developed using these methods are highly subjective and
require judgments regarding significant matters such as the amount and timing of
future cash flows and the selection of discount rates that appropriately reflect
market and credit risks. Changes in these judgments often have a material effect
on the fair value estimates. Since those estimates are made as of a specific
time, they are susceptible to material near term changes.

    The bank entered into various interest-rate swaps that total $77 million in
notional principal. The swaps pay a fixed rate with the bank receiving payments
based upon one-to three-month floating rate LIBOR. The capped range is between
1.31% - 4.53%, and expires between 2 and 7 years. The bank also entered into
various interest rate caps that total $30 million in notional principal with
terms between four and ten years that limit the float between a floor of 2.00%,
and capped between 5.00% - 8.00%. The bank accounts for these derivatives, under
the guidelines of SFAS 133.

    The Company's derivatives do not meet hedge accounting requirements under
SFAS 133, and therefore, the Company carries the derivatives at their fair value
on the balance sheet, recognizing changes in their fair value in current-period
earnings. The Company recognized a gain of $388,000 and a loss of $144,000 for
the three months ended December 31, 2003 and 2002, respectively.






                                       14

<PAGE> 15



                        GREATER ATLANTIC FINANCIAL CORP.
            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - (CONTINUED)
                INFORMATION AS OF DECEMBER 31, 2003 AND FOR THE
                      THREE MONTHS THEN ENDED IS UNAUDITED

(10) RESTATEMENT

    During 2004, the Bank restated its historical financial statements to revise
the accounting treatment for certain derivative transactions. During a detail
review of the accounting treatment of these transactions, the Bank determined
that certain revisions to its accounting for the derivatives was appropriate.
The bank had previously accounted for the derivative transactions as hedges
under the accounting rules, however, upon their review determined that all the
requirements were not met for the transactions to qualify for hedge accounting.
The result of the revisions is to reclassify certain amounts previously deferred
and recorded in other comprehensive income (loss) to current earnings in the
period they arose. The revisions had no impact on the cash flows of the Bank.
<TABLE>
<CAPTION>
                                                     As originally       Adjustments
                                                       reported              (1)            As restated
                                                    -----------------------------------------------------
                                                        (dollars in thousands except per share data)
        <S>                                             <C>                <C>               <C>
        Quarter ended December 31, 2003
        Interest income                                 $4,537             $    -            $4,537
        Interest expense                                 3,127                  -             3,127
        Net interest income                              1,410                  -             1,410
        Noninterest income                               2,507                388             2,895
        Noninterest expense                              4,518                  -             4,518
        Net income (loss)                                 (680)               388              (292)
        Earnings per share - basic                       (0.23)              0.13             (0.10)
        Earnings per share - diluted                     (0.23)              0.13             (0.10)
        Quarter ended December 31, 2002
        Interest income                                 $5,793             $    -            $5,793
        Interest expense                                 3,525                  -             3,525
        Net interest income                              2,268                  -             2,268
        Noninterest income                               4,545               (144)            4,401
        Noninterest expense                              5,462                  -             5,462
        Net income (loss)                                  704               (144)              560
        Earnings per share - basic                        0.23              (0.04)             0.19
        Earnings per share - diluted                      0.23              (0.05)             0.18

</TABLE>




                                                15

<PAGE> 16



ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATIONS

    The following discussion and analysis should be read in conjunction with the
Consolidated Financial Statements and Notes presented elsewhere in this report.

    This report contains forward-looking statements. When used in this 10-Q
report and in future filings by the company with the Securities and Exchange
Commission (the "SEC"), in the company's press releases or other public or
shareholder communications, and in oral statements made with the approval of an
authorized executive officer, the words or phrases "will likely result," "are
expected to," "will continue," "is anticipated," "estimate," "project" or
similar expressions are intended to identify "forward-looking statements" within
the meaning of the Private Securities Litigation Reform Act of 1995. Such
statements are subject to certain risks and uncertainties, including, among
other things, changes in economic conditions in the company's market area,
changes in policies by regulatory agencies, fluctuations in interest rates,
demand for loans in the company's market area and competition that could cause
actual results to differ materially from historical earnings and those presently
anticipated or projected. The company wishes to advise readers that the factors
listed above could affect the company's financial performance and could cause
the company's actual results for future periods to differ materially from any
opinions or statements expressed with respect to future periods in any current
statements.

    The company does not undertake and specifically declines any obligation to
publicly release the result of any revisions which may be made to any
forward-looking statements to reflect events or circumstances after the date of
such statements or to reflect the occurrence of anticipated or unanticipated
events.

GENERAL

    We are a savings and loan holding company, which was organized in June 1997.
We conduct substantially all of our business through our wholly owned
subsidiary, Greater Atlantic Bank, a federally chartered savings bank, and its
wholly owned subsidiary, Greater Atlantic Mortgage Corp. Greater Atlantic Bank
is a member of the Federal Home Loan Bank system and it's deposits are insured
up to applicable limits by the Savings Association Insurance Fund of the Federal
Deposit Insurance Corporation. We offer traditional banking services to
customers through nine Greater Atlantic Bank branches located throughout the
greater Washington, D.C./Baltimore metropolitan area. We also originate mortgage
loans for sale in the secondary market through Greater Atlantic Mortgage Corp.

    The profitability of the company, and more specifically, the profitability
of its primary subsidiary Greater Atlantic Bank, depends primarily on its
non-interest income and net interest income. Net interest income is the
difference between the interest income it earns on its loans and investment
portfolio, and the interest it pays on interest-bearing liabilities, which
consists mainly of interest paid on deposits and borrowings. Non-interest income
consists primarily of gains on sales of loans and available-for-sale
investments, service charge fees and commissions earned by non-bank
subsidiaries.

    The level of its operating expenses also affects the company's
profitability. Operating expenses consist primarily of salaries and employee
benefits, occupancy-related expenses, equipment and technology-related expenses
and other general operating expenses.





                                       16


<PAGE> 17


         At December 31, 2003 the company's total assets were $529.1 million,
compared to the $499.4 million held at September 30, 2003, representing an
increase of 5.96%. Both the bank's overall asset size and customer base
increased during the period and that growth is reflected in the consolidated
statements of financial condition and statements of operations. Net loans
receivable at December 31, 2003 were $254.6 million, an increase of $12.3
million or 5.08% from the $242.3 million held at September 30, 2003. The
increase in loans consisted primarily of commercial real estate loans and
commercial lines of credit secured by mortgages on residential real estate. At
December 31, 2003, investment securities were $234.0 million, an increase of
$9.2 million or 4.08% from the $224.8 million held at September 30, 2003.
Deposits at December 31, 2003 were $284.0 million, a decrease of $13.8 million,
which resulted primarily from a decrease in certificates of deposit of $17.6
million, offset by increases in savings and transaction accounts of $3.8
million. With the current interest rate environment and marketing efforts by the
bank, we anticipate that trend will continue.


CRITICAL ACCOUNTING POLICIES, ESTIMATES AND JUDGMENTS

         The company's financial statements are prepared in accordance with
accounting principles generally accepted in the United States. The preparation
of these financial statements requires management to make estimates and
judgments that affect the reported amounts of assets, liabilities, revenue and
expenses as well as the disclosure of contingent liabilities. Management
continually evaluates its estimates and judgments including those related to the
allowance for loan losses and income taxes. Management bases its estimates and
judgments on historical experience and other factors that are believed to be
reasonable under the circumstances. Actual results may differ from these
estimates under different assumptions or conditions. The company believes that,
of its significant accounting policies, the most critical accounting policies we
apply are those related to the valuation of the loan portfolio.

         A variety of factors impact the carrying value of the loan portfolio
including the calculation of the allowance for loan losses, valuation of
underlying collateral, the timing of loan charge-offs and the amount and
amortization of loan fees and deferred origination costs. The allowance for loan
losses is the most difficult and subjective judgment. The allowance is
established and maintained at a level that we believe is adequate to cover
losses resulting from the inability of borrowers to make required payments on
loans. Estimates for loan losses are arrived at by analyzing risks associated
with specific loans and the loan portfolio, current trends in delinquencies and
charge-offs, the views of our regulators, changes in the size and composition of
the loan portfolio and peer comparisons. The analysis also requires
consideration of the economic climate and direction, change in the interest rate
environment, which may impact a borrower's ability to pay, legislation impacting
the banking industry and economic conditions specific to our service area.
Because the calculation of the allowance for loan losses relies on estimates and
judgments relating to inherently uncertain events, results may differ from our
estimates.



                                       17

<PAGE> 18


         COMPARISON OF RESULTS OF OPERATIONS FOR THE THREE MONTHS ENDED
                     DECEMBER 31, 2003 AND DECEMBER 31, 2002

         NET INCOME. For the three months ended December 31, 2003, the company
had a net loss of $292,000 or $0.10 per diluted share compared to earnings of
$560,000 or $0.15 per diluted share for the three months ended December 31,
2002. The $852,000 decline in earnings over the comparable period one-year ago
resulted from a decrease of $1.5 million in non-interest income and was coupled
with a decrease of $858,000 in net interest income. Those declines in income
were offset by decreases in non-interest expense and in provision for loan
losses totaling $1.5 million. The decreased provision was due primarily to a
decrease in the required provision related to an impaired commercial business
loan.

         NET INTEREST INCOME. An important source of our earnings is net
interest income, which is the difference between income earned on
interest-earning assets, such as loans, investment securities and
mortgage-backed securities, and interest paid on interest-bearing liabilities
such as deposits and borrowings. The level of net interest income is determined
primarily by the relative average balances of interest-earning assets and
interest-bearing liabilities, in combination with the yields earned and rates
paid upon them. The correlation between the re-pricing of interest rates on
assets and on liabilities also influences net interest income.
<TABLE>
<CAPTION>
         The following table presents a comparison of the components of interest income and expense and net
interest income.

                                                                                                Difference
---------------------------------------------------------------------------------------------------------------------
Three Months Ended December 31,                         2003              2002           Amount            %
---------------------------------------------------------------------------------------------------------------------
                                                                         (dollars in thousands)
<S>                                                    <C>               <C>             <C>             <C>
Interest income:
   Loans                                               $ 3,142           $ 3,889         $ (747)         (19.21)%
   Investments                                           1,395             1,904           (509)         (26.73)
---------------------------------------------------------------------------------------------------------------------
Total                                                    4,537             5,793         (1,256)         (21.68)
---------------------------------------------------------------------------------------------------------------------

Interest expense:
   Deposits                                              1,467             1,900           (433)         (22.79)
   Borrowings                                            1,660             1,625              35           2.15
---------------------------------------------------------------------------------------------------------------------
Total                                                    3,127             3,525           (398)         (11.29)
---------------------------------------------------------------------------------------------------------------------
Net interest income                                    $ 1,410           $ 2,268         $ (858)         (37.83)%
=====================================================================================================================
</TABLE>
         Our decline in net interest income during the quarter ended December
31, 2003, resulted primarily from a 68 basis point decrease in net interest
margin (net interest income divided by average interest-earning assets) from
1.79% for the quarter ended December 31, 2002 to 1.11% for the quarter ended
December 31, 2003, offset in part by a modest $1.2 million increase in the
bank's interest-earning assets. Contributing to the decline in the net interest
margin was a $562,000 charge resulting from payments made on certain interest
rate swap and cap agreements compared to a $381,000 charge in the comparable
period one year ago. That decrease in net interest margin also resulted from the
average yield on interest earning assets declining 54 basis points more than the
average cost on interest bearing liabilities and was coupled with the increase
in the bank's average interest bearing liabilities exceeding the increase in
average interest earning assets by $20.3 million.

         INTEREST INCOME. Interest income for the three months ended December
31, 2003 decreased $1.3 million compared to the three months ended December 31,
2002, primarily as a result of a decrease of 100 basis points in the average
yield earned on interest earning assets. That decrease was partially offset by
an increase in the average outstanding balances of loans and investment
securities.

         INTEREST EXPENSE. The $398,000 decrease in interest expense for the
three months ended December 31, 2003 compared to the 2002 period was principally
the result of a 46 basis point decrease in the cost of funds on average deposits
and borrowed funds. The decrease in the cost of those funds was partially offset
by a $21.5 million increase in average deposits and borrowed funds. The decrease
in interest expense on deposits was primarily due to an 64 basis point decrease
in rates paid on certificates of deposit, savings and NOW and money market
accounts. That decrease was offset in part by an increase of $2.3 million, in
certificates, savings and NOW and money market accounts from $279.4 million for
the three months ended December 31, 2002 to $281.7 million for the three months
ended December 31, 2003.


                                       18

<PAGE> 19



         The increase in interest expense on borrowings for the three months
ended December 31, 2003 compared to the 2002 period was principally the result
of a $19.2 million increase in average borrowed funds and was partially offset
by a 26 basis point decrease in the cost of borrowed funds. Components
accountable for the increase of $35,000 in interest expense were a $144,000
increase relating to average volume, offset by a $109,000 decrease relating to
average cost. The decrease in rates was primarily due to lower rates paid on
interest-bearing demand deposits and savings accounts and lower pricing on new
and renewed time deposits. The decrease in rates resulted from the Federal
Reserve lowering its benchmark interest rate (overnight bank lending rate)
thirteen times since January 3, 2001 by a total of 5.50% to a low of 1.00%.









                                       19
<PAGE> 20



         COMPARATIVE AVERAGE BALANCES AND INTEREST INCOME ANALYSIS. The
following table presents the total dollar amount of interest income from average
interest-earning assets and the resultant yields, as well as the interest
expense on average interest-bearing liabilities, expressed both in dollars and
annualized rates. No tax-equivalent adjustments were made and all average
balances are average daily balances. Non-accruing loans have been included in
the tables as loans carrying a zero yield.

<TABLE>
<CAPTION>
                                                         FOR THE THREE MONTHS ENDED DECEMBER 31,
                                     --------------------------------------------------------------------------------
                                                      2003                                    2002
                                     --------------------------------------------------------------------------------
                                                    INTEREST                                    INTEREST    AVERAGE
                                        AVERAGE     INCOME/   AVERAGE YIELD/       AVERAGE      INCOME/      YIELD/
                                        BALANCE     EXPENSE        RATE            BALANCE      EXPENSE      RATE
                                     --------------------------------------------------------------------------------
ASSETS:                                                          (DOLLARS IN THOUSANDS)
<S>                                   <C>           <C>             <C>         <C>             <C>            <C>
Interest-earning assets:
   Real estate loans                  $ 150,602     $ 2,036         5.41%       $ 201,562       $ 2,818        5.59%
   Consumer loans                        65,822         622         3.78           60,888           661        4.34
   Commercial business loans             39,907         484         4.85           32,354           410        5.07
                                     -----------   ----------   -----------    -------------   -----------  ----------
      Total loans                       256,331       3,142         4.90          294,804         3,889        5.28

Investment securities                   143,505         899         2.51          162,120         1,351        3.33
Mortgage-backed securities              107,974         496         1.84           49,724           553        4.45
                                     -----------   ----------   -----------    -------------   -----------  ----------
      Total interest-earning assets     507,810       4,537         3.57          506,648         5,793        4.57
                                                   ----------   -----------                    -----------  ----------
Non-earning assets                       17,201                                    16,548
                                     -----------                               -------------
  Total assets                        $ 525,011                                 $ 523,196
                                     ===========                               =============

LIABILITIES AND STOCKHOLDERS'
   EQUITY:
Interest-bearing liabilities:
   Savings accounts                   $  10,964          25         0.91        $   8,349            33        1.58
   Now and money market accounts         77,076         208         1.08           74,886           323        1.73
   Certificates of deposit              193,683       1,234         2.55          196,184         1,544        3.15
                                     -----------   ----------   -----------    -------------   -----------  ----------
      Total deposits                    281,723       1,467         2.08          279,419         1,900        2.72

   FHLB advances                        116,250         680         2.34           99,919           695        2.78
   Other borrowings                      88,452         980         4.43           85,607           930        4.35
                                     -----------   ----------   -----------    -------------   -----------  ----------
  Total interest-bearing
    liabilities                         486,425       3,127         2.57          464,945         3,525        3.03
                                                   ----------   -----------                    -----------  ----------

Noninterest-bearing liabilities:
Noninterest-bearing demand deposits      12,682                                    24,416
Other liabilities                         4,951                                    14,632
                                     -----------                               -------------
  Total liabilities                     504,058                                   503,993
Stockholders' equity                     20,953                                    19,203
                                     -----------                               -------------
  Total liabilities and
    stockholders' Equity              $ 525,011                                 $ 523,196
                                     ===========                               =============

Net interest income                                 $ 1,410                                     $ 2,268
                                                   ==========                                  ===========
Interest rate spread                                                1.00%                                      1.54%
                                                                ===========                                 ==========
Net interest margin                                                 1.11%                                      1.79%
                                                                ===========                                 ==========
</TABLE>






                                               20

<PAGE> 21



         RATE/VOLUME ANALYSIS. The following table presents certain information
regarding changes in interest income and interest expense attributable to
changes in interest rates and changes in volume of interest-earning assets and
interest-bearing liabilities for the periods indicated. The change in interest
attributable to both rate and volume has been allocated to the changes in rate
and volume on a pro rata basis.

<TABLE>
<CAPTION>
                                                                THREE MONTHS ENDED
                                                          DECEMBER 31, 2003 COMPARED TO
                                                                DECEMBER 31, 2002
                                                  -----------------------------------------------
                                                              CHANGE ATTRIBUTABLE TO
                                                  -----------------------------------------------
                                                      VOLUME            RATE           TOTAL
                                                  -----------------------------------------------
                                                                  (IN THOUSANDS)

        <S>                                            <C>           <C>            <C>
        Real estate loans                              $ (712)       $    (70)      $   (782)
        Consumer loans                                     54             (93)           (39)
        Commercial business loans                          96             (22)            74
                                                  ----------------  -------------- --------------
              Total loans                                (562)           (185)          (747)
        Investments                                      (155)           (297)          (452)
        Mortgage-backed securities                        648            (705)           (57)
                                                  ----------------  -------------- --------------
        Total interest-earning assets                  $  (69)       $ (1,187)      $ (1,256)
                                                  ================  ============== ==============

        Savings accounts                               $   10        $    (18)      $     (8)
        Now and money market accounts                       9            (124)          (115)
        Certificates of deposit                           (20)           (290)          (310)
                                                  ----------------  -------------- --------------
          Total deposits                                   (1)           (432)          (433)
        FHLB advances                                     114            (129)           (15)
        Other borrowings                                   31              19             50
                                                  ----------------  -------------- --------------
        Total interest-bearing liabilities                144            (542)          (398)
                                                  ================  ============== ==============
        Change in net interest income                  $ (213)       $   (645)      $   (858)
                                                 ================  ============== ==============
</TABLE>

         PROVISION FOR LOAN LOSSES. The allowance for loan losses, which is
established through provisions for losses charged to expense, is increased by
recoveries on loans previously charged off and is reduced by charge-offs on
loans. Determining the proper reserve level or allowance involves management's
judgment based upon a review of factors, including the company's internal review
process, which segments the loan portfolio into groups based on loan type.
Management then looks at its classified assets, which are loans 30 days or more
delinquent, and classifies those loans as special mention, substandard or
doubtful, based on the performance of the loans. Those classified loans are then
individually evaluated for impairment. Since the historical three-year loss
experience for the bank is new, those loans that are not classified are not
individually evaluated. Those loans are then segmented by type and assigned a
reserve percentage that reflects the industry loss experience. The loans
individually evaluated for impairment are measured by either the present value
of expected future cash flows, the loans observable market price, or the fair
value of the collateral. Although management utilizes its best judgment in
providing for probable losses, there can be no assurance that the bank will not
have to increase its provisions for loan losses in the future. An increase in
provision may result from an adverse market for real estate and economic
conditions generally in the company's primary market area, future increases in
non-performing assets or for other reasons which would adversely affect the
company's results of operations.

         Non-performing assets were $1.1 million or 0.21% of total assets at
December 31, 2003, compared to $2.1 million or 0.41% at December 31, 2002, with
$844,000 classified as substandard, $255,000 classified as doubtful and none
classified as real estate owned. Non-performing assets decreased $1.0 million
from the comparable period one year ago, coupled with a decrease of $568,000 in
the provision for loan losses. The decrease in non-performing assets from the
year ago period was due to the reduction of the outstanding balance of one of
the bank's commercial business loans. The decrease in provision was due
primarily to a reduction in the required provision for that loan since the bank
is in the process of liquidating that loan from the cash flow of the collateral
securing the loan.



                                       21
<PAGE> 22


         NON-INTEREST INCOME. Non-interest income decreased $1.5 million during
the three months ended December 31, 2003, over the comparable period one year
ago. That decrease was primarily the result of a decrease in gain on sale of
loans coupled with decreases of $178,000 and $19,000 in service fees on loans
and on deposits, respectively. Those decreases were offset by an increase in
gain on sale of investment securities and gains on derivative transactions of
$844,000 from the comparable period one year ago. The level of gain on sale of
loans during the three months ended December 31, 2003 resulted from lower than
anticipated loan origination and sales volumes at the bank's mortgage banking
subsidiary with margins also being less than those in the year-ago period. The
following table presents a comparison of the components of non-interest income.
<TABLE>
<CAPTION>
                                                                                              Difference
---------------------------------------------------------------------------------------------------------------------
Three Months Ended December 31,                        2003            2002           Amount              %
---------------------------------------------------------------------------------------------------------------------
                                                                        (dollars in thousands)
<S>                                                   <C>              <C>           <C>                 <C>
Non-interest income:
   Gain on sale of loans                              $ 1,956          $ 4,110       $ (2,154)           (52.41)%
   Service fees on loans                                   59              237           (178)           (75.11)
   Service fees on deposits                               175              194            (19)            (9.79)
   Gain on sale of investment securities                  312                -            312                 -
   Gain (loss) on derivatives                             388             (144)           532            369.44
   Other operating income                                   5                4              1             25.00
---------------------------------------------------------------------------------------------------------------------
      Total non-interest income                       $ 2,895          $ 4,401       $ (1,506)           (34.22)%
=====================================================================================================================
</TABLE>

         NON-INTEREST EXPENSE. Non-interest expense decreased $944,000 from $5.5
million for the three months ended December 31, 2002 to $4.5 million for the
comparable period in the current year. The decrease was primarily attributable
to a $1.1 million decrease in the mortgage company's non-interest expense from
the comparable period one year ago as a result of decreased loan origination and
sales. The increase in the bank's non-interest expense was a modest $151,000
distributed over various non-interest expense categories. The decrease at the
mortgage company level was primarily in compensation, and other operating
expenses, and was offset by increases in professional services, advertising,
occupancy and furniture fixtures and equipment. Mortgage related expenses should
continue to decline because of the lag in timing of such expenses compared to
the decline in origination and sales volumes. The following table presents a
comparison of the components of non-interest expense.

<TABLE>
<CAPTION>
                                                                                              Difference
--------------------------------------------------------------------------------------------------------------------
Three Months Ended December 31,                            2003           2002         Amount             %
--------------------------------------------------------------------------------------------------------------------
                                                                          (dollars in thousands)
<S>                                                      <C>            <C>            <C>              <C>
Non-interest expense:
   Compensation and employee benefits                    $ 1,994        $ 3,225        $ (1,231)        (38.18)%
   Occupancy                                                 501            475              26           5.47
   Professional services                                     288            226              62          27.43
   Advertising                                               421            183             238         130.05
   Deposit insurance premium                                  11             11               -              -
   Furniture, fixtures and equipment                         258            268             (10)         (3.73)
   Data processing                                           350            315              35          11.11
   Other operating expense                                   695            759             (64)         (8.43)
--------------------------------------------------------------------------------------------------------------------
Total non-interest expense                               $ 4,518        $ 5,462        $   (944)        (17.28)%
====================================================================================================================
</TABLE>

         INCOME TAXES. The company files a consolidated federal income tax
return with its subsidiaries and computes its income tax provision or benefit on
a consolidated basis. Based on recent tax legislation, the company expects to
offset all taxable income in fiscal 2004 with existing net operating losses
carried forward from prior years. The company believes that it will continue to
generate taxable income for the foreseeable future which will assure the use of
existing net operating losses.


                                       22

<PAGE> 23
<TABLE>
<CAPTION>

Contractual Commitments and Obligations

-----------------------------------------------------------------------------------------------------------------
                                                    Less Than One   Two - Three     Four - Five     After Five
                                        Total            Year          Years           Years          Years
-----------------------------------------------------------------------------------------------------------------
                                                                           (in thousands)

<S>                                   <C>             <C>             <C>            <C>             <C>
FHLB Advances (1)                     $ 129,950       $ 104,950       $     -        $      -        $ 25,000
Reverse repurchase agreements            82,408          82,408             -               -               -
Operating leases                          9,572           1,525         2,693           2,293           3,061
-----------------------------------------------------------------------------------------------------------------
     Total obligations                $ 221,930       $ 188,883       $ 2,693        $  2,293        $ 28,061
=================================================================================================================
(1) The company expects to refinance these short and medium-term obligations under substantially the same terms and conditions.

Other Commercial Commitments

-----------------------------------------------------------------------------------------------------------------
                                                    Less Than One    Two - Three    Four - Five     After Five
                                        Total            Year           Years          Years          Years
-----------------------------------------------------------------------------------------------------------------
                                                                           (in thousands)

Certificate of deposit maturities (1) $ 180,410       $ 114,931       $ 44,209       $ 21,177           $  93
Loan originations                        60,233          60,233              -              -               -
Unfunded lines of credit                 98,467          98,467              -              -               -
Standby letters of credit                   349             349              -              -               -
-----------------------------------------------------------------------------------------------------------------
     Total                            $ 339,459       $ 273,980       $ 44,209       $ 21,177           $  93
=================================================================================================================
(1) The company expects to retain maturing deposits or replace amounts maturing with comparable
certificates of deposits based on current market interest rates.
</TABLE>

         LIQUIDITY AND CAPITAL RESOURCES. The bank's primary sources of funds
are deposits, principal and interest payments on loans, mortgage-backed and
investment securities and borrowings. While maturities and scheduled
amortization of loans are predictable sources of funds, deposit flows and
mortgage prepayments are greatly influenced by general interest rates, economic
conditions and competition. The bank has continued to maintain the levels of
liquid assets as previously required by OTS regulations. The bank manages its
liquidity position and demands for funding primarily by investing excess funds
in short-term investments and utilizing FHLB advances and reverse repurchase
agreements in periods when the bank's demands for liquidity exceed funding from
deposit inflows.

         The bank's most liquid assets are cash and cash equivalents and
securities available-for-sale. The levels of those assets are dependent on the
bank's operating, financing, lending and investing activities during any given
period. At December 31, 2003, cash and cash equivalents, interest bearing
deposits and securities available-for-sale totaled $231.9 million or 43.75% of
total assets.

         The primary investing activities of the bank are the origination of
residential one- to four-family loans, commercial real estate loans, real estate
construction and development loans, commercial borrowing and consumer loans and
the purchase of United States Treasury and agency securities, mortgage-backed
and mortgage-related securities and other investment securities. During the
three months ended December 31, 2003, the bank's loan purchases and originations
totaled $44.6 million. Purchases of United States Treasury and agency
securities, mortgage-backed and mortgage related securities and other investment
securities totaled $50.6 million for the three months ended December 31, 2003.

         The bank has other sources of liquidity if a need for additional funds
arises. At December 31, 2003, the bank had $130.0 million in advances
outstanding from the FHLB and had an additional overall borrowing capacity from
the FHLB of $81.8 million. Depending on market conditions, the pricing of
deposit products and FHLB advances, the bank may continue to rely on FHLB
borrowings to fund asset growth.


                                       23

<PAGE> 24


         At December 31, 2003, the bank had commitments to fund loans and unused
outstanding lines of credit, unused standby letters of credit and undisbursed
proceeds of construction mortgages totaling $159.0 million. The bank anticipates
that it will have sufficient funds available to meet its current loan
origination commitments. Certificate accounts, including IRA and Keogh accounts,
which are scheduled to mature in less than one year from December 31, 2003,
totaled $41.1 million. Based upon experience, management believes the majority
of maturing certificates of deposit will remain with the bank. In addition,
management of the bank believes that it can adjust the rates offered on
certificates of deposit to retain deposits in changing interest rate
environments. In the event that a significant portion of these deposits are not
retained by the bank, the bank would be able to utilize FHLB advances and
reverse repurchase agreements to fund deposit withdrawals, which would result in
an increase in interest expense to the extent that the average rate paid on such
borrowings exceeds the average rate paid on deposits of similar duration.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

         In general, market risk is the sensitivity of income to variations in
interest rates and other relevant market rates or prices. The company's market
rate sensitive instruments include interest-earning assets and interest-bearing
liabilities. The company enters into market rate sensitive instruments in
connection with its various business operations, particularly its mortgage
banking activities. Loans originated, and the related commitments to originate
loans that will be sold, represent market risk that is realized in a short
period of time, generally two or three months.

         The company's primary source of market risk exposure arises from
changes in United States interest rates and the effects thereof on mortgage
prepayment and closing behavior, as well as depositors' choices ("interest rate
risk"). Changes in those interest rates will result in changes in the company's
earnings and the market value of its assets and liabilities. We expect to
continue to realize income from the differential or "spread" between the
interest earned on loans, securities and other interest-earning assets, and the
interest paid on deposits, borrowings and other interest-bearing liabilities.
That spread is affected by the difference between the maturities and re-pricing
characteristics of interest-earnings assets and interest-bearing liabilities.
Loan volume and yields are affected by market interest rates on loans, and
rising interest rates generally are associated with fewer loan originations.
Management expects that a substantial portion of our assets will continue to be
indexed to changes in market interest rates and we intend to attract a greater
proportion of short-term liabilities, which will help us address our interest
rate risk. The lag in implementation of re-pricing terms on our adjustable-rate
assets may result in a decline in net interest income in a rising interest rate
environment. There can be no assurance that our interest rate risk will be
minimized or eliminated. Further, an increase in the general level of interest
rates may adversely affect the ability of certain borrowers to pay the interest
on and principal of their obligations. Accordingly, changes in levels of market
interest rates, (primarily increases in market interest rates), could materially
adversely affect our interest rate spread, asset quality, loan origination
volume and overall financial condition and results of operations.

         Market risk is the risk of loss from adverse changes in market prices
and rates. The company's market risk arises primarily from interest rate risk
inherent in its lending and deposit taking activities. The company has little or
no risk related to trading accounts, commodities or foreign exchange.

         To mitigate the impact of changes in market interest rates on our
interest-earning assets and interest-bearing liabilities, we actively manage the
amounts and maturities of these assets and liabilities. A key component of this
strategy is the origination and retention of short-term and adjustable-rate
assets and the origination and sale of fixed-rate loans. We retain short-term
and adjustable-rate assets because they have re-pricing characteristics that
more closely match the re-pricing characteristics of our liabilities.

         To further mitigate the risk of timing differences in the re-pricing of
assets and liabilities, our interest-earning assets are matched with
interest-bearing liabilities that have similar re-pricing characteristics. For
example, the interest rate risk of holding fixed-rate loans is managed with
long-term deposits and borrowings, and the risk of holding ARMs is managed with
short-term deposits and borrowings. Periodically, mismatches are identified and
managed by adjusting the re-pricing characteristics of our interest-bearing
liabilities with derivatives, such as interest rate caps and interest rate
swaps.

         Through the use of these derivative instruments, management attempts to
reduce or offset increases in interest expense related to deposits and
borrowings. We use interest rate caps and pay-fixed interest rate swaps to
protect against rising interest rates.



                                       24


<PAGE> 25


         The interest rate caps and pay-fixed interest rate swaps are designed
to provide an additional layer of protection should interest rates on deposits
and borrowings rise, by effectively lengthening the re-pricing period. At
December 31, 2003, we held an aggregate notional value of $107 million of caps
and pay-fixed interest rate swaps. None of the interest rate caps had strike
rates that were in effect at December 31, 2003, as current LIBOR rates were
below the strike rates.

         We are also striving to increase the proportion of transaction deposits
to total deposits to diminish our exposure to adverse changes in interest rates.
In particular, non-interest-bearing checking accounts and custodial accounts are
less sensitive to interest rate fluctuations and provide a growing source of
non-interest income through depositor and other retail banking fees.

ITEM 4.  CONTROLS AND PROCEDURES

         (a). Evaluation of disclosure controls and procedures.  As described in
         ------------------------------------------------------
Note 24 to our annual consolidated financial statements, we have restated our
financial statements to reflect adjustments resulting from the revision of our
accounting treatment of certain derivative instruments. In light of this
restatement, we conducted a new evaluation of the effectiveness of our
disclosure controls and procedures as of the date of this amended report. Based
on this evaluation, our principal executive officer and principal financial
officer conclude that our disclosure controls and procedures were adequate.

         (b). Changes in internal control.  The company made no significant
         ---------------------------------
changes in its internal controls or in other factors that could significantly
affect these controls subsequent to the date of the evaluation of those controls
by the Chief Executive and Chief Financial officers.

PART II.   OTHER INFORMATION
ITEM 1.      Legal Proceedings

Not applicable.

ITEM 2.      Changes in Securities and Use of Proceeds

Not applicable.

ITEM 3.      Defaults Upon Senior Securities

Not applicable.

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

Not applicable

ITEM 5.      Other Information

Not applicable.

ITEM 6.  Exhibits and Reports on Form 8-K

         (a) Exhibits
         11.0  Statement Regarding Computation of Per Share Earnings
         31.1  Certification of Chief Executive Officer pursuant to Section 302
               of Sarbanes-Oxley Act of 2002
         31.2  Certification of Chief Financial Officer pursuant to Section 302
               of Sarbanes-Oxley Act of 2002
         32.1  Certification of Chief Executive Officer pursuant to Section 906
               of Sarbanes-Oxley Act of 2002
         32.2  Certification of Chief Financial Officer pursuant to Section 906
               of Sarbanes-Oxley Act of 2002

         (b) Reports on Form 8-K
         On November 7, 2003 the Company filed a Form 8-K to disclose that the
         Company issued a press release to announce the company's annual and
         fourth quarter earnings.




                                       25

<PAGE> 26


                        GREATER ATLANTIC FINANCIAL CORP.

                                   SIGNATURES

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


                                           GREATER ATLANTIC FINANCIAL CORP.
                                           --------------------------------
                                                   (Registrant)


                                           By: /s/ Carroll E. Amos
                                           -----------------------
                                           Carroll E. Amos
                                           President and Chief Executive Officer



                                           By: /s/ David E. Ritter
                                           -----------------------
                                           David E. Ritter
                                           Senior Vice President and
                                            Chief Financial Officer


                                           Date:  May 27, 2004





                                    26