Use these links to rapidly review the documentTABLE OF CONTENTS

---

---

UNITED STATES
SECURITIES AND EXCHANGE COMMISSIONWashington, D.C. 20549

---

FORM 10-Q

|ý                                            | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934 
|-------------------------------------------- | ----------------------------------------------------------------------------------------
|For the quarterly period ended July 31, 2003
|OR                                          
|o                                            | 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 0-26686

---

First Investors Financial Services Group, Inc.(Exact Name of Registrant as Specified in its Charter)

|Texas
(State or Other Jurisdiction of Incorporation or Organization)                |  | 76-0465087
(I.R.S. Employer Identification No.)
|----------------------------------------------------------------------------------- |  | -----------------------------------------------
|675 Bering Drive, Suite 710
Houston, Texas
(Address of Principal Executive Offices) |  | 77057
(Zip Code)                               
|(713) 977-2600
(Registrant's Telephone Number, Including Area Code)                

Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the
preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past
90 days. Yes ý    No o.

Indicate
by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange
Act). Yes o    No ý.

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

Class

Shares Outstanding At
September 8, 2003Common Stock-$.001 Par Value

5,005,269


---

---

---



FIRST INVESTORS FINANCIAL SERVICES GROUP, INC.
AND SUBSIDIARIES

FORM 10-Q

JULY 31, 2003

TABLE OF CONTENTS



|                                  |                                                                                                                  |    | Page No.
|--------------------------------- | ---------------------------------------------------------------------------------------------------------------- | -- | --------
|Part I      Financial Information |                                                                                                                  |   
|Item 1.                           | Financial Statements                                                                                             |    |         
|                                  | Consolidated Balance Sheets as of April 30, 2002 and July 31, 2003                                               |    | 3       
|                                  | Consolidated Statements of Operations for the Three Months Months Ended July 31, 2002 and 2003                   |    | 4       
|                                  | Consolidated Statement of Shareholders' Equity and Comprehensive Income for the Three Months Ended July 31, 2003 |    | 5       
|                                  | Consolidated Statements of Cash Flows for the Three Months Ended July 31, 2002 and 2003                          |    | 6       
|                                  | Notes to Unaudited Consolidated Financial Statements                                                             |    | 7       
|Item 2.                           | Management's Discussion and Analysis of Financial Condition and Results of Operations                            |    | 20      
|Item 3.                           | Quantitative and Qualitative Disclosures About Market Risk                                                       |    | 34      
|Item 4.                           | Controls and Procedures                                                                                          |    | 35      
|Part II    Other Information      |                                                                                                                  |   
|Item 6.                           | Exhibits and Reports On Form 8-K                                                                                 |    | 36      
|Signatures                        |                                                                                                                  | 37

2

---



FIRST INVESTORS FINANCIAL SERVICES GROUP, INC. AND SUBSIDIARIES        CONSOLIDATED BALANCE SHEETSAPRIL 30, 2003 AND JULY 31, 2003

|                                                                                              |                                                                                                                                                                                   | April 30,
2003 |                            | July 31,
2003 |  
|--------------------------------------------------------------------------------------------- | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | -------------- | -------------------------- | ------------- | -
|
|ASSETS                                                                                        |                                                                                                                                                                                   |                |                            |               |  
|Receivables Held for Investment, net                                                          |                                                                                                                                                                                   | $              | 228,989,162                |               | $
|Receivables Acquired for Investment, net                                                      |                                                                                                                                                                                   |                | 2,704,247                  |               |  
|Cash and Short-Term Investments, including restricted cash of
    $19,302,651 and $19,003,851 |                                                                                                                                                                                   |                | 21,920,331                 |               |  
|Accrued Interest Receivable                                                                   |                                                                                                                                                                                   |                | 3,381,394                  |               |  
|Assets Held for Sale                                                                          |                                                                                                                                                                                   |                | 1,303,393                  |               |  
|Other Assets:                                                                                 |                                                                                                                                                                                   |                |                            |               |  
|                                                                                              | Funds held under reinsurance agreement                                                                                                                                            |                |                            | 3,993,341     |  
|                                                                                              | Deferred financing costs and other assets, net of accumulated amortization
    and depreciation of $4,508,798 and $4,849,477                                                      |                |                            | 5,594,948     |  
|                                                                                              | Current income taxes receivable                                                                                                                                                   |                |                            | 1,004,231     |  
|                                                                                              | Interest rate derivative positions                                                                                                                                                |                |                            | 4,105,307     |  
|                                                                                              |                                                                                                                                                                                   |                |                            |               |  
|                                                                                              |                                                                                                                                                                                   |                | Total assets               |               | $
|                                                                                              |                                                                                                                                                                                   |                |                            |               |  
|LIABILITIES AND SHAREHOLDERS' EQUITY                                                          |                                                                                                                                                                                   |                |                            |               |  
|Debt:                                                                                         |                                                                                                                                                                                   |                |                            |               |  
|                                                                                              | Warehouse credit facilities                                                                                                                                                       |                | $                          | 141,944,521   |  
|                                                                                              | Term Notes                                                                                                                                                                        |                |                            | 87,358,847    |  
|                                                                                              | Working capital facility                                                                                                                                                          |                |                            | 8,714,518     |  
|                                                                                              | Other borrowings                                                                                                                                                                  |                |                            | 746,280       |  
|Other Liabilities:                                                                            |                                                                                                                                                                                   |                |                            |               |  
|                                                                                              | Accounts payable and accrued liabilities                                                                                                                                          |                |                            | 1,709,208     |  
|                                                                                              | Deferred income taxes payable                                                                                                                                                     |                |                            | 49,593        |  
|                                                                                              | Interest rate derivative positions                                                                                                                                                |                |                            | 5,248,080     |  
|                                                                                              |                                                                                                                                                                                   |                |                            |               |  
|                                                                                              |                                                                                                                                                                                   |                | Total liabilities          |               |  
|                                                                                              |                                                                                                                                                                                   |                |                            |               |  
|Commitments and Contingencies                                                                 |                                                                                                                                                                                   |                |                            |               |  
|Minority Interest                                                                             |                                                                                                                                                                                   |                | 732,023                    |               |  
|Shareholders' Equity:                                                                         |                                                                                                                                                                                   |                |                            |               |  
|                                                                                              | Common stock, $0.001 par value, 10,000,000 shares authorized,
    5,566,669 shares issued; 5,026,269 outstanding at April 30, 2003
    and 5,005,269 outstanding at July 31, 2003 |                |                            | 5,567         |  
|                                                                                              | Additional paid-in capital                                                                                                                                                        |                |                            | 18,678,675    |  
|                                                                                              | Retained earnings                                                                                                                                                                 |                |                            | 10,481,696    |  
|                                                                                              | Accumulated other comprehensive lossunrealized derivative gains
    (losses), net of taxes                                                                                       |                |                            | (896,789      | )
|                                                                                              | Less, treasury stock, at cost, 540,400 and 561,400 shares                                                                                                                         |                |                            | (1,775,865    | )
|                                                                                              |                                                                                                                                                                                   |                |                            |               |  
|                                                                                              |                                                                                                                                                                                   |                | Total shareholders' equity |               |  
|                                                                                              |                                                                                                                                                                                   |                |                            |               |  
|Total liabilities and shareholders' equity                                                    |                                                                                                                                                                                   | $              | 272,996,354                |               | $
|                                                                                              |                                                                                                                                                                                   |                |                            |               |  

The
accompanying notes are an integral part of these consolidated financial statements.

3

---

FIRST INVESTORS FINANCIAL SERVICES GROUP, INC. AND SUBSIDIARIES        CONSOLIDATED STATEMENTS OF OPERATIONS        For the Three Months Ended July 31, 2002 and 2003  (Unaudited)

|                                                                      |                                                       | For the Three Months
Ended July 31, |          
|--------------------------------------------------------------------- | ----------------------------------------------------- | ----------------------------------- | ---------
|
|Interest Income                                                       |                                                       | $                                   | 8,511,337
|Interest Expense                                                      |                                                       |                                     | 2,882,088
|                                                                      |                                                       |                                     |          
|                                                                      |                                                       | Net interest income                 |          
|Provision for Credit Losses                                           |                                                       |                                     | 2,368,550
|                                                                      |                                                       |                                     |          
|Net Interest Income After Provision for Credit Losses                 |                                                       |                                     | 3,260,699
|                                                                      |                                                       |                                     |          
|Other Income:                                                         |                                                       |                                     |          
|                                                                      | Late fees and other                                   |                                     |          
|                                                                      | Servicing income                                      |                                     |          
|                                                                      | Unrealized loss on interest rate derivative positions |                                     |          
|                                                                      |                                                       |                                     |          
|                                                                      |                                                       | Total other income                  |          
|Operating Expenses:                                                   |                                                       |                                     |          
|                                                                      | Salaries and benefits                                 |                                     |          
|                                                                      | Other interest expense                                |                                     |          
|                                                                      | Other                                                 |                                     |          
|                                                                      |                                                       |                                     |          
|                                                                      |                                                       | Total operating expenses            |          
|                                                                      |                                                       |                                     |          
|Income (Loss) Before Provision for Income Taxes and Minority Interest |                                                       |                                     | 328,379  
|Provision (Benefit) for Income Taxes:                                 |                                                       |                                     |          
|                                                                      | Current                                               |                                     |          
|                                                                      | Deferred                                              |                                     |          
|                                                                      |                                                       |                                     |          
|                                                                      |                                                       | Total provision for income taxes    |          
|Minority Interest                                                     |                                                       |                                     | 102,091  
|                                                                      |                                                       |                                     |          
|Net Income (Loss)                                                     |                                                       | $                                   | 143,693  
|                                                                      |                                                       |                                     |          
|Basic and Diluted Net Income (Loss) per Common Share                  |                                                       | $                                   | 0.03     
|                                                                      |                                                       |                                     |          

The
accompanying notes are an integral part of these consolidated financial statements.

4

---



FIRST INVESTORS FINANCIAL SERVICES GROUP, INC. AND SUBSIDIARIES        CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY AND  COMPREHENSIVE INCOME        For the Three Months Ended July 31,
 2003        (Unaudited)

|                          |                                                          | Common
Stock |       | Additional
Paid-In
Capital |   | Retained
Earnings |   | Treasury
Stock, at
cost |            | Accumulated
Other
Comprehensive
Income (Loss) |   | Total      |        
|------------------------- | -------------------------------------------------------- | ------------ | ----- | -------------------------- | - | ----------------- | - | ----------------------- | ---------- | --------------------------------------------- | - | ---------- | -------
|Balance at April 30, 2003 |                                                          | $            | 5,567 |                            | $ | 18,678,675        |   | $                       | 10,481,696 |                                               | $ | (1,775,865 | )      
|Comprehensive income:     |                                                          |              |       |                            |   |                   |   |                         |            |                                               |   |            |        
|                          | Net income                                               |              |       |                           |   |                   |  |                         |            | 220,079                                       |   |            |       
|                          | Reclassification into earnings, net of taxes of $128,868 |              |       |                           |   |                   |  |                         |            |                                              |   |            |       
|                          |                                                          |              |       |                            |   |                   |   |                         |            |                                               |   |            |        
|                          | Comprehensive income                                     |              |       |                           |   |                   |  |                         |            |                                              |   |            |       
|                          |                                                          |              |       |                            |   |                   |   |                         |            |                                               |   |            |        
|                          | Treasury stock purchases                                 |              |       |                           |   |                   |  |                         |            |                                              |   |            | (84,630
|                          |                                                          |              |       |                            |   |                   |   |                         |            |                                               |   |            |        
|Balance at July 31, 2003  |                                                          | $            | 5,567 |                            | $ | 18,678,675        |   | $                       | 10,701,775 |                                               | $ | (1,860,495 | )      
|                          |                                                          |              |       |                            |   |                   |   |                         |            |                                               |   |            |        

The accompanying notes are an integral part of these consolidated financial statements.

5

---

FIRST INVESTORS FINANCIAL SERVICES GROUP, INC. AND SUBSIDIARIES        CONSOLIDATED STATEMENTS OF CASH FLOWS        For the Three Months Ended July 31, 2002 and 2003    
(Unaudited)

|                                                       |                                                                                   | 2002                                      |                                                     | 2003        |            
|------------------------------------------------------ | --------------------------------------------------------------------------------- | ----------------------------------------- | --------------------------------------------------- | ----------- | -----------
|Cash Flows From Operating Activities:                  |                                                                                   |                                           |                                                     |             |            
|                                                       | Net income                                                                        |                                           | $                                                   | 143,693     |            
|                                                       | Adjustments to reconcile net income to net cash provided by Operating activities |                                           |                                                     |             |            
|                                                       |                                                                                   | Depreciation and amortization expense     |                                                     |             | 998,081    
|                                                       |                                                                                   | Provision for credit losses               |                                                     |             | 2,368,550  
|                                                       |                                                                                   | Minority Interest                         |                                                     |             | 102,091    
|                                                       | (Increase) decrease in:                                                           |                                           |                                                     |             |            
|                                                       |                                                                                   | Accrued interest receivable               |                                                     |             | (135,707   
|                                                       |                                                                                   | Restricted cash                           |                                                     |             | (544,629   
|                                                       |                                                                                   | Deferred financing costs and other assets |                                                     |             | 2,647      
|                                                       |                                                                                   | Funds held under reinsurance agreement    |                                                     |             | (320,093   
|                                                       |                                                                                   | Deferred income taxes receivable          |                                                     |             | (50,136    
|                                                       |                                                                                   | Current income tax receivable             |                                                     |             | 249,843    
|                                                       |                                                                                   | Interest rate derivative positions        |                                                     |             | (1,190,901 
|                                                       | Increase (decrease) in:                                                           |                                           |                                                     |             |            
|                                                       |                                                                                   | Accounts payable and accrued liabilities  |                                                     |             | 13,107     
|                                                       |                                                                                   | Deferred income taxes payable             |                                                     |             |           
|                                                       |                                                                                   | Interest rate derivative positions        |                                                     |             | 1,198,061  
|                                                       |                                                                                   |                                           |                                                     |             |            
|                                                       |                                                                                   |                                           | Net cash provided by operating activities           |             |            
|                                                       |                                                                                   |                                           |                                                     |             |            
|Cash Flows From Investing Activities:                  |                                                                                   |                                           |                                                     |             |            
|                                                       | Purchase of Receivables Held for Investment                                       |                                           |                                                     | (24,110,092 | )          
|                                                       | Principal payments from Receivables Held for Investment                           |                                           |                                                     | 21,076,705  |            
|                                                       | Principal payments from Receivables Acquired for Investment                       |                                           |                                                     | 1,976,079   |            
|                                                       | Payments received on Assets Held for Sale                                         |                                           |                                                     | 1,966,822   |            
|                                                       | Purchase of furniture and equipment                                               |                                           |                                                     | (6,155      | )          
|                                                       |                                                                                   |                                           |                                                     |             |            
|                                                       |                                                                                   |                                           | Net cash provided by (used in) investing activities |             |            
|                                                       |                                                                                   |                                           |                                                     |             |            
|Cash Flows From Financing Activities:                  |                                                                                   |                                           |                                                     |             |            
|                                                       | Proceeds from advances on                                                        |                                           |                                                     |             |            
|                                                       |                                                                                   | Warehouse credit facilities               |                                                     |             | 34,281,433 
|                                                       |                                                                                   | Other borrowings                          |                                                     |             | 1,221,280  
|                                                       | Principal payments made on                                                       |                                           |                                                     |             |            
|                                                       |                                                                                   | Warehouse credit facilities               |                                                     |             | (12,778,735
|                                                       |                                                                                   | Term Notes                                |                                                     |             | (22,788,507
|                                                       |                                                                                   | Acquisition term facility                 |                                                     |             | (1,435,241 
|                                                       |                                                                                   | Working capital facility                  |                                                     |             | (835,447   
|                                                       | Treasury stock purchased                                                          |                                           |                                                     | (1,260,865  | )          
|                                                       |                                                                                   |                                           |                                                     |             |            
|                                                       |                                                                                   |                                           | Net cash provided by (used in) financing activities |             |            
|                                                       |                                                                                   |                                           |                                                     |             |            
|Increase (Decrease) in Cash and Short-Term Investments |                                                                                   |                                           | 141,884                                             |             |            
|Cash and Short-Term Investments at Beginning of Period |                                                                                   |                                           | 585,727                                             |             |            
|                                                       |                                                                                   |                                           |                                                     |             |            
|Cash and Short-Term Investments at End of Period       |                                                                                   | $                                         | 727,611                                             |             | $          
|                                                       |                                                                                   |                                           |                                                     |             |            
|Supplemental Disclosures of Cash Flow Information:     |                                                                                   |                                           |                                                     |             |            
|                                                       | Cash paid during the period for                                                  |                                           |                                                     |             |            
|                                                       |                                                                                   | Interest                                  |                                                     | $           | 2,747,836  
|                                                       |                                                                                   | Income taxes                              |                                                     |             | 4,631      

The accompanying notes are an integral part of these consolidated financial statements.

6

---



FIRST INVESTORS FINANCIAL SERVICES GROUP, INC. AND SUBSIDIARIES        NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

July 31, 2003

1.     The Company

Organization.First Investors Financial Services Group, Inc. (First Investors) together with its wholly- and
majority-owned subsidiaries (collectively referred to as the Company) is principally involved in the business of acquiring and holding for investment retail installment contracts and promissory notes
secured by new and used automobiles and light trucks (receivables) originated by factory authorized franchised dealers. As of July 31, 2003, approximately 26 percent of Receivables Held
for Investment had been originated in Texas. The Company currently operates in 28 states.

On
October 2, 1998, the Company completed the acquisition of First Investors Servicing Corporation (FISC) formerly known as Auto Lenders Acceptance Corporation. Headquartered in
Atlanta, Georgia, FISC performs the servicing and collection functions for the portfolio of receivables under management which totaled $618 million as of July 31, 2003.

On
August 8, 2000, the Company entered into a partnership agreement whereby a subsidiary of the Company is the general partner owning 70 percent of the partnership assets
and First Union Investors, Inc. serves as the limited partner and owns 30 percent of the partnership assets (the "Partnership"). The Partnership consists primarily of a portfolio of
loans previously owned or
securitized by FISC and certain other financial assets including charged-off accounts owned by FISC.

On
December 24, 2002, the Company purchased a 40% ownership interest and an investment in the junior mezzanine debt of First Auto Receivables Corporation ("FARC"). FARC purchased
an approximately $197.5 million portfolio of installment loan receivables from a subsidiary of Union Acceptance Corporation. FISC performs ongoing servicing and collection activities on the
portfolio.

On
March 19, 2003, FISC entered into a servicing agreement with an unrelated third party to service an approximately $300 million portfolio of installment loan receivables
purchased from a subsidiary of Union Acceptance Corporation.

2.     Interim Financial Information

Basis of Presentation.The consolidated financial statements include the accounts of First Investors and its wholly- and
majority-owned subsidiaries. All significant intercompany accounts and transactions have been eliminated.

The
results for the interim periods are not necessarily indicative of the results of operations that may be expected for the fiscal year. In the opinion of management, the information
furnished reflects all adjustments which are of a normal recurring nature and are necessary for a fair presentation of the Company's financial position as of July 31, 2003, and the results of
its operations for the three months ended July 31, 2002 and 2003, and its cash flows for the three months ended July 31, 2002 and 2003.

The
consolidated financial statements for the interim periods have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and
footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been condensed or omitted
pursuant to such rules and regulations, although the Company believes that the disclosures are adequate to make the information not misleading. These financial statements should be read in conjunction
with the audited consolidated financial statements included in the Company's 2003 Annual Report on Form 10-K filed July 18, 2003.

7

---

Treasury Stock.On December 14, 2001, the Board of Directors authorized the Company to repurchase up to 5% of the
Company's outstanding common stock. Repurchases of 170,000, 370,400 and 21,000 shares with an average price of $3.03, $3.40 and $4.03 respectively, occurred during the quarter ended January 31,
2002, July 31, 2002 and July 31, 2003, respectively. There has been no other repurchase activity.

Income Recognition.For Receivables Held for Investment, the Company accrues interest income monthly based upon contractual
terms using the effective interest method. Interest income also includes additional amounts received upon early payoffs of certain receivables attributable to the difference between the principal
balance of the receivables calculated using the Rule of 78's method and the principal balance of the receivables calculated using the effective interest method. When a receivable becomes
90 days past due, income accrual is suspended until the payments become current. When a loan is charged off or the collateral is repossessed, the remaining income accrual is written off. Other
income includes late charge fees and is recognized as collected. Servicing income is accrued as it is earned and inter-company amounts are eliminated upon consolidation.

Allowance for Credit Losses.For receivables financed under the FIRC credit facility, the Company purchases credit
enhancement insurance from third-party insurers which covers the risk of loss upon default and certain other risks. The Company established a captive insurance subsidiary to reinsure the credit
enhancement insurance coverage. The credit enhancement insurance coverage for all receivables acquired in March 1994 and thereafter has been reinsured by FIIC. Beginning in October 1996,
all receivables recorded by the Company were covered by credit enhancement insurance while pledged as collateral for the FIRC credit facility. Once receivables are transferred to the FIARC commercial
paper facility, credit enhancement insurance is cancelled. In addition, no default insurance is purchased for core receivables originated and financed under the FIACC commercial paper facility.
Accordingly, the Company is exposed to credit losses for all receivables either reinsured by FIIC or uninsured and provides an allowance for such losses.

Efforts
to make customer contact begin when the customer is three days past due and become more aggressive as the loan becomes further past due. Management reviews past due loans and
considers various factors including payment history, job status and any events that may have occurred that prevent the customer from making a payment. Through the evaluation, if it is determined that
the loan is uncollectible, the collateral is repossessed. Generally this occurs at 90 to 120 days past due. Upon repossession, an impairment is recorded to write off Receivables Held for
Investment and record the fair value as Assets Held for Sale. Fair value is determined by estimating the proceeds of the collateral which primarily are comprised of auction proceeds on the sale of the
automobile less selling related expenses. After collection of all proceeds, the Company realizes an adjustment, positive or negative, based on the difference between the fair value estimate and the
true proceeds received. In the event the collateral is unable to be located, the Company will write off the entire balance after exhausting all collection efforts.

The
Company calculates the allowance for credit losses in accordance with SFAS 5,Accounting for Contingencies. SFAS 114, Accounting for Creditors for Impairment of a
Loandoes not apply to the Company since the Receivables Held for Investment are comprised of a large group
of smaller balance homogenous loans that are evaluated collectively for impairment.

The
Company applies a systematic methodology in order to determine the amount of the allowance for credit losses. The specific methodology utilized is a six-month migration
analysis whereby the Company compares the aging status of each loan from six months prior to the aging loan status as of the reporting date. These factors are then applied to the aging status of each
loan at the reporting

8

---

date
in order to calculate the number of loans that are expected to migrate to impaired status. The estimated number of impairments is then multiplied by estimated loss per loan, which is based on
historical information. The computed reserve is then compared to the amount recorded for adequacy. The Company compares the six-month result to prior six-month periods to
compare trends and evaluate any other internal or external factors that may affect collectibility. The allowance for credit losses is based on estimates and qualitative evaluations and ultimate losses
will vary from current estimates. These estimates are reviewed periodically and as adjustments, either positive or negative, become necessary, are reported in earnings in the period they become known.

Stock-Based Compensation.The Company has an employee stock option plan and a non-employee director stock option
plan, which are described more fully in Note 9. The Company applies APB Opinion No. 25,Accounting for Stock Issued to Employees,and
related Interpretations in accounting for its plans. The following table illustrates the effect on net income and earnings per share if the Company had applied the fair value recognition provisions of
FASB Statement No. 123,Accounting for Stock-Based Compensation(with assumptions described in Note 9), to its stock option plans.

For the Three Months
Ended July 31,2002

2003Net Income as reported

$
143,693

$
220,079Deduct: Total stock option plan compensation expense determined under fair value based method for awards granted, modified or settled, net of taxes


(18,557
)

(10,504
)Pro Forma Net Income

$
125,136

$
209,575Basic and Diluted Net Income per Common Share, as reported

$
0.03

$
0.04Basic and Diluted Net Income per Common Share, pro forma

$
0.02

$
0.04


Reclassifications.Certain reclassifications have been made to the fiscal 2003 amounts to conform with the fiscal 2004
presentation.

3.     Receivables Held for Investment

Net receivables consisted of the following:

April 30,
2003

July 31,
2003Receivables

$
226,362,218

$
228,973,206Unamortized premium and deferred fees


5,024,160


5,635,271Allowance for credit losses


(2,397,216
)

(2,427,122
)Net receivables

$
228,989,162

$
232,181,355


9

---

Activity
in the allowance for credit losses was as follows:

For the Three Months
Ended July 31,2002

2003Balance, beginning of period

$
2,338,625

$
2,397,216Provision for credit losses


2,368,550


3,391,963Charge-offs, net of recoveries


(2,387,057
)

(3,362,057
)Balance, end of period

$
2,320,118

$
2,427,122


4.     Receivables Acquired for Investment

Receivables Acquired for Investment are comprised of loans previously originated by Auto Lenders Acceptance Corporation and include a portfolio of warehouse loans
and a portfolio of loans that were previously securitized. The securitized loans were subsequently redeemed and funded through the FIACC credit facility. These loans that were purchased at a discount
relating to credit quality were included in the balance sheet amounts of Receivables Acquired for Investment as follows as of April 30, 2003 and July 31, 2003:

April 30,
2003

July 31,
2003Contractual payments receivable from Receivables Acquired for Investment purchased at a discount relating to credit quality

$
3,638,462

$
2,819,402Nonaccretable difference


(260,784
)

(101,628
)Accretable yield


(673,431
)

(535,452
)Receivables Acquired for Investment purchased at a discount relating to credit quality, net

$
2,704,247

$
2,182,322


The
carrying amount of Receivables Acquired for Investment is net of accretable yield and nonaccretable difference. Nonaccretable difference represents contractual principal and interest
payments that the Company has determined that it would be unable to collect.

Nonaccretable
Difference

Accretable
YieldBalance at April 30, 2003

$
260,784

$
673,431Accretion





9,237Eliminations


(306,372
)

Reclassifications


147,216


(147,216
)Balance at July 31, 2003

$
101,628

$
535,452


Nonaccretable
difference eliminations represent contractual principal and interest amounts on loans charged-off for the period ended July 31, 2003. The decrease in
accretable yield is primarily due to an increase in the cumulative loss rate and slightly lower than anticipated collections.

5.     Debt

The Company finances its loan origination through two warehouse credit facilities. The Company's credit facilities provide for one-year terms and have
been renewed annually. Management of the

10

---

Company
believes that the credit facilities will continue to be renewed or extended or that it would be able to secure alternate financing on satisfactory terms; however, there can be no assurance
that it will be able to do so. In January 2000 and January 2002, the Company issued $168 million and $159 million, respectively, in asset-backed notes ("Term Notes")
secured by discrete pools of receivables. Proceeds from the two note issuance were used to repay outstanding borrowings under the various revolving credit facilities. Substantially all receivables
retained by the Company are pledged as collateral for the credit facilities and the Term Notes. The weighted average interest rate for the Company's secured borrowings including the effect of program
fees, dealer fees, and other comprehensive income (loss) amortization was 3.5% and 5.4% for the quarters ending July 31, 2003 and July 31, 2002, respectively.

Warehouse Facilities as of July 31, 2003

Facility

Capacity

Outstanding

Interest Rate

Fees

Insurance

Borrowing
Rate at
July 31, 2003(1)FIARC

$
150,000,000

$
89,471,054

Commercial paper rate plus .3%

.25% of Unused Facility

.35%

2.56%FIRC

$
75,000,000

$
66,905,000

Option of a) Base Rate, which is the higher of prime rate or fed funds plus .5% or b) LIBOR plus .5%

.25% of Unused Facility

See below

2.33%


---

Warehouse FacilitiesCredit Enhancement as of July 31, 2003

Facility

Cash Reserve

Advance Rate

InsuranceFIARC

1% of outstanding receivables

94%

Surety BondFIRC

1% of borrowings

100%

Default Insurance (ALPI)


FIRCIn order to obtain a lower cost of funding, the Company has agreed under the FIRC credit facility to maintain credit
enhancement insurance covering all of its receivables pledged as collateral under this facility. The facility lenders are named as additional insureds under these policies. The coverages are obtained
on each receivable at the time it is purchased by the Company and the applicable premiums are prepaid for the life of the receivable. Each receivable is covered by three separate credit insurance
policies, consisting of basic default insurance under a standard auto loan protection policy (known as "ALPI" insurance) together with certain supplemental coverages relating to physical damage and
other risks. Solely at its expense, the Company carries these coverages and neither the vehicle purchasers nor the dealers are charged for the coverages and they are usually unaware of their
existence. The Company's ALPI insurance policy is written by National Union Fire Insurance Company of Pittsburgh ("National Union"), which is a wholly-owned subsidiary of American International Group.

The
premiums that the Company paid during fiscal year 2003 for its three credit enhancement insurance coverages, of which the largest component is basic ALPI insurance, represented

11

---

approximately
3.9 percent of the principal amount of the receivables originated during the year. Aggregate premiums paid for ALPI coverage alone during the fiscal years ended April 30,
2001, 2002 and 2003 were $3,413,186, $2,382,031 and $4,141,328, respectively, and accounted for 3.0 percent, 3.1 percent and 3.8 percent of the aggregate principal balance of the
receivables acquired during such respective periods.

Prior
to establishing its relationship with National Union in March 1994, the Company's ALPI policy was provided by another third-party insurer. In April 1994, the Company
organized First Investors Insurance Company (the "Insurance Subsidiary") under the captive insurance company laws of the State of Vermont. The Insurance Subsidiary is an indirect wholly-owned
subsidiary of the Company and is a party to a reinsurance agreement whereby the Insurance Subsidiary reinsures 100 percent of the risk under the Company's ALPI insurance policy. At the time
each receivable is insured by National Union, the risk is automatically reinsured to its full extent and approximately 96 percent of the premium paid by the Company to National Union with
respect to such receivable is ceded to the Insurance Subsidiary. When a loss covered by the ALPI policy occurs, National Union pays it after the claim is processed, and National Union is then
reimbursed in full by the Insurance Subsidiary. In addition to the monthly premiums and liquidity reserves of the Insurance Subsidiary, a trust account is maintained by National Union to secure the
Insurance Subsidiary's obligations for losses it has reinsured.

12

---

The
result of the foregoing reinsurance structure is that National Union, as the "fronting" insurer under the captive arrangement, is unconditionally obligated to the Company's credit
facility lenders for all losses covered by the ALPI policy, and the Company, through its Insurance Subsidiary, is obligated to indemnify National Union for all such losses. As of July 31, 2003,
the Insurance Subsidiary had capital and surplus of $1,927,562 and unencumbered cash reserves of $1,943,021 in addition to the $3,234,794 trust account.

The
ALPI coverage as well as the Insurance Subsidiary's liability under the Reinsurance Agreement, remains in effect for each receivable that is pledged as collateral under the warehouse
credit facility. Once receivables are transferred from FIRC to FIARC and financed under the commercial paper facility, ALPI coverage and the Insurance Subsidiary's liability under the Reinsurance
Agreement is cancelled with respect to the transferred receivables. Any unearned premium associated with the transferred receivables is returned to the Company. The Company believes the losses its
Insurance Subsidiary will be required to indemnify will be less than the premiums ceded to it. However, there can
be no assurance that losses will not exceed the premiums ceded and the capital and surplus of the Insurance Subsidiary.

FIARCCredit Enhancement for the FIARC warehouse facility is provided to the commercial paper investors by a cash reserve
account equal to 1% of the receivables held by FIARC and, additionally, a surety bond issued by MBIA. The Company is not a guarantor of, or otherwise a party to, such commercial paper.

Warehouse FacilitiesAgents and Expirations

Facility

Agent

Expiration

Event if not RenewedFIARC

Wachovia

December 4, 2003

Receivables pledged would be allowed to amortize; however, no new receivables would be allowed to transfer from the FIRC facilityFIRC

Wachovia

December 4, 2003 but Capacity is reduced to $50,000,000 on October 31, 2003

Convert to a term loan which would mature six months thereafter and amortize monthly in accordance with the borrowing base with the remaining balance due at maturity


Management
considers its relationship with its lenders to be satisfactory and has no reason to believe that the FIRC and FIARC facilities will not be renewed.

The
following table contains pertinent information on the Term Notes as of July 31, 2003.

Term Notes

Issuance Date

Issuance
Amount

Maturity Date

Outstanding

Interest
Rate2002-A

January 29, 2002

$
159,036,000

December 15, 2008

$
75,870,842

3.46%


Term NotesOn January 29, 2002, the Company, through its indirect, wholly-owned subsidiary First Investors Auto Owner
Trust 2002-A ("2002 Auto Trust") completed the issuance of $159,036,000 of 3.46% percent Class A asset-backed notes ("2002-A Term Notes"). The initial pool of automobile
receivables transferred to the 2002 Auto Trust totaled $135,643,109, which were previously owned by FIRC and FIARC, secure the 2002-A Term Notes. In addition to the issuance of the
Class A Notes, the

13

---

2002
Auto Trust also issued $4,819,000 in Class B Notes which were retained by the Company and pledged to secure the Working Capital Facility as further described below. Proceeds from the
issuance, which totaled $159,033,471 were used to (i) fund a $25,000,000 pre-funding account to be used for future loan originations; (ii) repay all outstanding borrowings
under the FIARC commercial paper facility, (iii) reduce the outstanding borrowings under the FIRC credit facility, (iv) pay transaction fees related to the 2002-A Term Note
issuance, and (v) fund a cash reserve account of 2 percent or $2,712,862 of the initial receivables pledged which will serve as a portion of the credit enhancement for the transaction.
The Class A Term Notes bear interest at 3.46 percent and require monthly principal reductions sufficient to reduce the balance of the Class A Term Notes to 97 percent of
the outstanding balance of the underlying receivables pool. The final maturity of the 2002-A Term Notes is December 15, 2008. The Class B Notes do not bear interest but
require principal reductions sufficient to reduce the balance of the Class B Notes to 3 percent of the outstanding balance of the underlying receivables pool. A surety bond issued by
MBIA Insurance Corporation provides credit enhancement for the Class A Notes. Additional credit support is provided by the cash reserve account, which equals 2 percent of the original
balance of the receivables pool plus 2 percent of the original balance of receivables transferred under the pre-funding provision. Further enhancement is provided through an initial
1 percent overcollateralization which is required to be increased to 3 percent through excess monthly principal and interest collections. In the event that certain asset quality
covenants are not met, the reserve account target level will increase to 6 percent of the then current principal balance of the receivables pool. As of April 30, 2003 and July 31,
2003, the outstanding principal balances on the 2002-A Term Notes were $87,358,847 and $75,870,842, respectively.

Acquisition Facility.On October 2, 1998, the Company, through its indirect, wholly-owned subsidiary, FIFS Acquisition
Funding Company LLC (FIFS Acquisition), entered into a $75 million non-recourse bridge financing facility with VFCC, an affiliate of Wachovia Securities, to finance the Company's
acquisition of FISC. Contemporaneously with the Company's purchase of FISC, FISC transferred certain assets to FIFS Acquisition, consisting primarily of (i) all receivables owned by FISC as of
the acquisition date, (ii) FISC's ownership interest in certain Trust Certificates and subordinated spread or cash reserve accounts related to two asset securitizations previously conducted by
FISC, and (iii) certain other financial assets, including charged-off accounts owned by FISC as of the acquisition date. These assets, along with a $1 million cash reserve
account funded at closing, served as the collateral for the bridge facility. The facility bore interest at VFCC's commercial paper rate plus 2.35 percent and expired on August 14, 2000.
Under the terms of the facility, all cash collections from the receivables or cash distributions to the certificate holder under the securitizations were first applied to pay FISC a servicing fee in
the amount of 3 percent on the outstanding balance of all owned or managed receivables and then to pay interest on the facility. Excess cash flow available after servicing fees and interest
payments was utilized to reduce the outstanding principal balance on the indebtedness. In addition, one-third of the servicing fee paid to FISC was also utilized to reduce principal
outstanding on the indebtedness.

On
August 8, 2000, the Company entered into an agreement with Wachovia Securities to refinance the acquisition facility. Under the agreement, a partnership was created in which
FIFS Acquisition serves as the general partner and contributed its assets for a 70 percent interest in the partnership and First Union Investors, Inc., an affiliate of Wachovia
Securities, serves as the limited partner with a 30 percent interest in the partnership (the "Partnership"). Pursuant to the refinancing, the Partnership issued Class A Notes in the
amount of $19,204,362 and Class B Notes in the amount of $979,453 to VFCC, the proceeds of which were used to retire the acquisition debt. The Class A Notes bear interest at VFCC's
commercial paper rate plus 0.95 percent per annum and amortize on a monthly basis by an

14

---

amount
necessary to reduce the Class A Note balance as of the payment date to 75 percent of the outstanding principal balance of Receivables Acquired for Investment, excluding
Receivables Acquired for Investment that are applicable to FIACC, as of the previous month end. The Class B Notes bear interest at VFCC's commercial paper rate plus 5.38 percent per
annum and amortize on a monthly basis by an amount which varied based on excess cash flows received from Receivables Acquired for Investment after payment of servicing fees, trustee and
back-up servicer fees, Class A Note interest and Class A Note principal, plus collections received on the Trust Certificates. The outstanding balance of the Class A
Notes was $2,235,524 at July 31, 2002. The Class B Notes were paid in full on September 15, 2000. After the Class B Notes were paid in full, all cash flows received after
payment of Class A Note principal and interest, servicing fees and other costs, are distributed to the Partnership for subsequent distribution to the partners based upon the respective
partnership interests. During the nine months ended January 31, 2002, $866,583 was distributed to the limited partner. Beginning in November 2001, the partnership used excess cash flow
to retire additional Class A Note principal thus no further partnership distributions were paid until the Class A Notes were retired. On February 20, 2003, the Class A
Notes were fully paid and all excess cash flows are paid to the partners. The amount of the partners' cash flow will vary depending on the timing and amount of cash flows from the assets. For the year
ended April 30, 2003, $318,281 was distributed to the limited partner. There have been no distributions subsequent to April 30, 2003. The Company is accounting for Wachovia Securities'
limited partnership interest in the Partnership as a minority interest.

Working Capital Facility.On December 6, 2001, the Company entered into an agreement with Wachovia Securities to
refinance the $11,175,000 outstanding balance of the working capital term loan previously provided by Bank of America and Wachovia and increase the size of the facility to $13.5 million. The
renewal facility was provided to a special-purpose, wholly-owned subsidiary of the Company, First Investors Residual Funding LP. The facility originally consisted of a $9 million revolving
tranche and a $4.5 million term loan tranche which amortizes monthly. The term loan tranche of this working capital facility will be evidenced by the Class B Notes issued in conjunction
with the 2002 Auto Trust financing. The remaining $9 million of the $13.5 million working capital facility revolves monthly in accordance with a borrowing base consisting of the
overcollateralization amount and reserve accounts for each of the Company's other credit facilities. The facility is secured solely by the residual cash flow and cash reserve accounts related to the
Company's warehouse credit facilities, the acquisition facility and the existing and future term note facilities. Pricing under the facility is based on the LIBOR rate plus 1.5% plus another 1.5% on
the facility limit. On December 5, 2002, the maturity of the facility was extended to December 4, 2003. Under the terms of the renewal, the interest rate was increased to LIBOR plus
2.25%. In addition, the monthly principal amortization under the term loan tranche was increased to the greater of $250,000 or the principal distributions made under the Class B Notes issued
under the 2002 Auto Trust financing. This amortization schedule will continue until the term loan tranche is repaid, leaving the remaining facility consisting of the $9 million revolving
tranche. In the event that the
facility is not renewed at maturity, residual cash flows from the various receivables financing transactions will be applied to amortize the debt over the remaining life of the underlying receivables.
At April 30, 2003 and July 31, 2003, there was $8,714,518 and $7,845,957, respectively, outstanding under this facility.

The
Company presently intends to seek a renewal of the working capital facility from its lender prior to maturity. Should the facility not be renewed, the outstanding balance of the
receivables would be amortized in accordance with the borrowing base. Management considers its relationship with its lenders to be satisfactory and has no reason to believe that this credit facility
will not be renewed. If

15

---

the
facility is not renewed, however, or if material changes are made to its terms and conditions, it could have a material adverse effect on the Company.

Shareholder LoansOn December 3, 2001 the Company entered into an agreement with one of its shareholders who is a
member of its Board of Directors under which the Company may, from time to time, borrow up to $2.5 million. The proceeds of the borrowings will be utilized to fund certain private and open
market purchases of the Company's common stock pursuant to a Stock Repurchase Plan authorized by the Board of Directors and for general corporate purposes. Borrowings under the facility bear interest
at a fixed rate of 10 percent per annum. The facility is unsecured and expressly subordinated to the Company's senior credit facilities. The facility matures on December 3, 2008 but may
be repaid at any time unless the Company is in default on one of its other credit facilities. There was $746,280 outstanding under this facility for the periods ended April 30, 2003 and
July 31, 2003.

Loan Covenants.The documentation governing these credit facilities and Term Notes contains numerous covenants relating to
the Company's business, the maintenance of credit enhancement insurance covering the receivables (if applicable), the observance of certain financial covenants, the avoidance of certain levels of
delinquency experience and other matters. The breach of these covenants, if not cured within the time limits specified, could precipitate events of default that might result in the acceleration of the
FIRC credit facility, the Term Notes and the working capital facility or the termination of the commercial paper facilities. The Company was not in default with respect to any covenants governing
these financing arrangements at July 31, 2003.

Interest Rate Management.The Company's warehouse credit facilities bear interest at floating interest rates which are reset
on a short-term basis while the secured Term Notes bear interest at a fixed rate of interest. The Company's receivables bear interest at fixed rates that do not generally vary with a
change in market interest rates. Since a primary contributor to the Company's profitability is its ability to manage its net interest spread, the Company seeks to maximize the net interest spread
while minimizing exposure to changes in interest rates. In connection with managing the net interest spread, the Company may periodically enter into interest rate swaps or caps to minimize the effects
of market interest rate fluctuations on the net interest spread. To the extent that the Company has outstanding floating rate borrowings or has elected to convert a portion of its borrowings from
fixed
rates to floating rates, the Company will be exposed to fluctuations in short-term interest rates.

On
September 27, 2000, the Company entered into a swap under which the Company would pay a fixed rate of 6.30 percent and receive the prevailing one month LIBOR rate plus
0.505 percent on a notional amount of $100 million. Under the terms of the swap, the counterparty had the option of extending the swap for an additional three years to mature on
April 15, 2004 at a fixed rate of 6.42 percent. On April 15, 2001, the counterparty exercised its extension option.

On
June 1, 2001, the Company entered into interest rate swaps with an aggregate notional amount of $100 million and a maturity date of April 15, 2004. Under the
terms of these swaps, the Company will pay a floating rate based on one month LIBOR and receive a fixed rate of 5.025 percent. Management elected to enter into these swap agreements to offset
the uneconomical position of the existing pay fixed swap created by rapidly declining market interest rates. In connection with the decision to enter into the $100 million floating rate swap,
the Company elected to change the designation of the $100 million fixed rate swap from a cash flow hedge and not account for the instrument as a hedge under SFAS No. 133. As a result,
the change in fair value of the swaps is reflected in net earnings for the period subsequent to May 31, 2001.

16

---

During
the three months ended July 31, 2003 and as a requirement of the FIARC commercial paper facility, the Company entered into nine interest rate cap transactions at cap rates
ranging from 6.5% to 7.5% with an amortizing notional balance that is expected to coincide with the outstanding balance of the FIARC commercial paper facility. The interest rate caps were not
designated as hedges and, accordingly, changes in the fair value of the interest rate caps are recorded as unrealized gains or losses and reflected in net earnings. Hedge accounting was not adopted
for these positions due to mark-to-market movements being deemed ineffective since they relate to time value and would be required to flow through net earnings thus eliminating
any benefits of hedge accounting.

6.     Earnings Per Share

Earnings per share amounts are based on the weighted average number of shares of common stock and potential dilutive common shares outstanding during the period.
The weighted average number of shares used to compute basic and diluted earnings per share for the three months ended July 31, 2002 and 2003, are as follows:

For the Three Months Ended
July 31,2002

2003Weighted average shares:Weighted average shares outstanding for basic earnings per share

5,339,573

5,023,758Effect of dilutive stock options and warrants

227

47,238Weighted average shares outstanding for diluted earnings per share

5,339,800

5,070,996


For
the three months ended July 31, 2002 and 2003, the Company had 534,260 and 575,987 respectively, of stock options and stock warrants which were not included in the computation
of diluted earnings per share because to do so would have been antidilutive for the period presented. As discussed in the proxy statement on August 5, 2002, the number of shares of common stock
available for issuance under the 1995 Employee Stock Option plan was increased to 500,000 shares. Under the plan, 72,500 options were granted on September 11, 2002 and 2,500 options were
granted May 5, 2003. Additionally, the 2002 Non-employee Director Stock Option plan was established with a total of 500,000 shares of common stock available for issuance. Under the
plan, 100,000 options were granted on July 15, 2002 and 120,000 options were granted July 15, 2003.

7.     Investment in First Auto Receivables Corporation

On December 24, 2002, the Company invested $475,061 for a 40% ownership interest in First Auto Receivables Corporation ("FARC") and $712,591 for junior
mezzanine investments of FARC. FARC purchased a $197.5 million automobile loan portfolio from UAFC-2 Corporation, a subsidiary of Union Acceptance Corporation, with proceeds from
$186 million in senior bridge debt, $8.9 million of senior mezzanine debt, $1.8 million of junior mezzanine debt and $1.2 million of equity. The bridge debt interest rate
is LIBOR plus 1%, the senior mezzanine interest rate is 22.5% and the junior mezzanine interest rate is 25%.

The
Company accounts for its ownership investment in FARC using the equity method in accordance with APB Opinion 18. In addition to the equity and debt investments, the Company will also
perform loan servicing and collection activities on the portfolio. For the three months ended

17

---

July 31,
2003, the Company recognized $371,803 of servicing income and $247,869 of other income related to the FARC investments. Other income is included in Late Fees and Other Income on the
income statement and is primarily comprised of servicing income from FARC that is reclassified as income from the equity investment. This reclassification is necessary due to the Company owning 40% of
the equity in FARC. The equity investment and junior mezzanine investment are included in Deferred Financing Costs and Other Assets on the balance sheet.

8.     New Accounting Pronouncements

In January 2003, the FASB issued FASB Interpretation No. 46,Consolidation of Variable Interest
Entities("FIN 46").FIN 46 clarifies the application of Accounting Research Bulletin No. 51, Consolidated Financial Statements,for certain entities which do not have sufficient equity at risk for the entity to finance its activities without
additional subordinated financial support from other parties or in which equity investors do not have the characteristics of a controlling financial interest ("variable interest entities"). Variable
interest entities will be required to be consolidated by their primary beneficiary. The primary beneficiary of a variable interest entity is determined to be the party that absorbs a majority of the
entity's expected losses, receives a majority of its expected returns, or both, as a result of holding variable interests, which are ownership, contractual, or other pecuniary interests in an entity.
FIN 46 applies immediately to variable interest entities created after January 31, 2003, and to variable interest entities in which an enterprise obtains an interest after that date. It applies
in the first fiscal year or interim period beginning after June 15, 2003, to variable interest entities in which an enterprise holds a variable interest that it acquired before
February 1, 2003. FIN 46 applies to the Company as of the beginning of the applicable interim or annual period. The Company does not anticipate FIN 46 will have a material effect on its
financial statements.

9.     Shareholders' Equity

Preferred Stock.In June 1995, the shareholders approved a new series of preferred stock (New Preferred Stock) with a
$1.00 par value, and authorized 1,000,000 shares. As of July 31, 2003, no shares have been issued.

Employee Stock Option Plan.In June 1995, the Board of Directors adopted the Company's 1995 Employee Stock Option Plan
(the Plan). The Plan is administered by the Compensation Committee of
the Board of Directors and provides that options may be granted to officers and other key employees for the purchase of up to 300,000 shares of Common Stock, subject to adjustment in the event of
certain changes in capitalization. On September 10, 2002, the number of shares of common stock available for issuance was increased to 500,000. Options may be granted either as incentive stock
options (which are intended to qualify for certain favorable tax treatment) or as non-qualified stock options.

The
Compensation Committee selects the persons to receive options and determines the exercise price, the duration, any conditions on exercise and other terms of the options. In the case
of options intended to be incentive stock options, the exercise price may not be less than 100 percent of the fair market value per share of Common Stock on the date of grant. With respect to
non-qualified stock options, the exercise price may be fixed as low as 50 percent of the fair market value per share at the time of grant. In no event may the duration of an option
exceed 10 years and no option may be granted after the expiration of 10 years from the adoption of the Plan.

The
exercise price of the option is payable in full upon exercise and payment may be in cash, by delivery of shares of Common Stock (valued at their fair market value at the time of
exercise), or by a

18

---

combination
of cash and shares. At the discretion of the Compensation Committee, options may be issued in tandem with stock appreciation rights entitling the option holder to receive an amount in cash
or in shares of Common Stock, or a combination thereof, equal in value to any increase since the date of grant in the fair market value of the Common Stock covered by the option.

Non-Employee Director Stock Option PlanIn September 2002, the Non-Employee Stock Option Plan
was established to further align the interests of the Company's directors with the interests of the shareholders, as well as attracting and retaining qualified directors. The Board of Directors
administers the plan and the options will not be qualified as incentive stock options. A total of 500,000 shares of common stock are available for issuance. Option types will be automatic and
discretionary. Automatic grants of 20,000 shares for each non-employee director, or 100,000 shares total, were approved in September 2002. Subsequent automatic grants of an option
to purchase 20,000 shares shall be made to each non-employee director on July 15th each year, beginning July 15, 2003. The plan also gives the Board of
Directors discretionary authority to provide for additional option grants if the Company's annual financial performance exceeds parameters established by the Board. No discretionary grants have been
awarded.

19

---



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

Critical Accounting Policies

Financial Reporting Release No. 60, which was issued by the Securities and Exchange Commission ("SEC"), requires all registrants to discuss critical
accounting policies or methods used in the preparation of financial statements. Note 2 to the consolidated financial statements includes a summary of the significant accounting policies and
methods in preparation of the Company's consolidated financial statements.

The
preparation of financial statements includes the use of estimates and assumptions that affect the reported amounts of assets and liabilities and the reported amounts of net revenues
and expenses during the reporting periods.

The
following is a review of the more significant assumptions and estimates, as well as the accounting policies and methods used in the preparation of the consolidated financial
statements.

Receivables Acquired for Investment.In connection with loans that were acquired in a portfolio purchase by the Partnership,
the Company estimates the amount and timing of undiscounted expected future principal and interest cash flows. For certain purchased loans, the amount paid for a loan reflects the Company's
determination that it is probable the Company will be unable to collect all amounts due according to the loan's contractual terms. Accordingly, at acquisition, the Company recognizes the excess of the
loan's scheduled contractual principal and contractual interest payments over its expected cash flows as an amount that should not be accreted. The remaining amount, representing the excess of the
loan's expected cash flows over the amount paid, is accreted into interest income over the remaining life of the loan. Assets are reported for the entire Partnership and the partner's share of income
is reported as minority interest.

Over
the life of the loan, the Company continues to estimate expected cash flows on a pool by pool basis. The Company evaluates whether the present value of any decrease in the loan's
actual or expected cash flows should be recorded as a loss provision for the loan. For any material increases in estimated cash flows, the Company adjusts the amount of accretable yield by
reclassification from nonaccretable difference. The Company then adjusts the amount of periodic accretion over the loan's remaining life. See Note 4.

Income Recognition.For Receivables Held for Investment, the Company accrues interest income monthly based upon contractual
terms using the effective interest method. Interest income also includes additional amounts received upon early payoffs of certain receivables attributable to the difference between the principal
balance of the receivables calculated using the Rule of 78's method and the principal balance of the receivables calculated using the effective interest method. When a receivable becomes
90 days past due, income accrual is suspended until the payments become current. When a loan is charged off or the collateral is repossessed, the remaining income accrual is written off. Other
income includes late charge fees and is recognized as collected. Servicing income is accrued as it is earned and intercompany amounts are eliminated upon consolidation.

Allowance for Credit Losses.For receivables financed under the FIRC credit facility, the Company purchases credit
enhancement insurance from third-party insurers which covers the risk of loss upon default and certain other risks. The Company established a captive insurance subsidiary to reinsure the credit
enhancement insurance coverage. The credit enhancement insurance coverage for all receivables acquired in March 1994 and thereafter has been reinsured by FIIC. Beginning in October 1996,
all receivables recorded by the Company were covered by credit enhancement insurance while pledged as collateral for the FIRC credit facility. Once receivables are transferred to the FIARC commercial
paper facility, credit enhancement insurance is cancelled. In addition, no default insurance is purchased for

20

---

core
receivables originated and financed under the FIACC commercial paper facility. Accordingly, the Company is exposed to credit losses for all receivables either reinsured by FIIC or uninsured and
provides an allowance for such losses.

Efforts
to make customer contact generally begin when the customer is three days past due and become more aggressive as the loan becomes further past due. Management reviews past due
loans and considers various factors including payment history, job status and any events that may have occurred that prevent the customer from making a payment. Through the evaluation, if it is
determined that the loan is uncollectible, the collateral is repossessed. Generally this occurs at 90 to 120 days past due. Upon repossession, an impairment is recorded to write off Receivables
Held for Investment and record the fair value as Assets Held for Sale. Fair value is determined by estimating the proceeds of the collateral which primarily are comprised of auction proceeds on the
sale of the automobile less selling related expenses. After collection of all proceeds, the Company realizes an adjustment, positive or negative, based on the difference between the fair value
estimate and the true proceeds received. In the event the collateral is unable to be located, the Company will write off the entire balance after exhausting all collection efforts.

The
Company calculates the allowance for credit losses in accordance with SFAS 5, Accounting for Contingencies.SFAS 114, Accounting for Creditors for Impairment of a
Loandoes not apply to the Company since the Receivables Held for Investment are comprised of a large group
of smaller balance homogenous loans that are evaluated collectively for impairment.

The
Company applies a systematic methodology in order to determine the amount of the allowance for credit losses. The specific methodology utilized is a six-month migration
analysis whereby the Company compares the aging status of each loan from six months prior to the aging loan status as of the reporting date. These factors are then applied to the aging status of each
loan at the reporting date in order to calculate the number of loans that are expected to migrate to impaired status. The estimated number of impairments is then multiplied by estimated loss per loan,
which is based on historical information. The computed reserve is then compared to the amount recorded for adequacy. The Company compares the six-month result to prior
six-month periods to compare trends and evaluate any other internal or external factors that may affect collectibility. The allowance for credit losses is based on estimates and
qualitative evaluations and ultimate losses will vary from current estimates. These estimates are reviewed periodically and as adjustments, either positive or negative, become necessary, are reported
in earnings in the period they become known.

Deferred Financing Costs.The Company defers financing costs and amortizes the costs related to the respective warehouse
credit facilities and Term Notes over the estimated average life of the receivables financed under those respective facilities as the provisions of such facility generally provide that receivables
assigned to such facility would be allowed to amortize should the facilities not be extended. Deferred financing costs are expensed proportionately if borrowing capacity is reduced.

Derivatives.In June 1998, the Financial Accounting Standards Board (FASB) issued SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities.SFAS No. 133 establishes accounting and reporting standards requiring that every
derivative instrument (including certain derivative instruments embedded in other contracts) be recorded in the balance sheet as either an asset or liability at its fair value. The Statement requires
that changes in the derivative's fair value be recognized currently in earnings unless specific hedge accounting criteria are met. In June 2000, the FASB issued SFAS
No. 138, Accounting for Certain Derivative Instruments and Certain Hedging Activitiesan Amendment of FASB Statement No. 133.

As
of May 1, 2001 the Company designated its interest rate swaps and an interest rate cap with an aggregate notional value of $130,165,759 as cash flow hedges as defined under
SFAS No. 133. Accordingly, any changes in the fair value of these instruments resulting from the mark-to-market process are recorded as unrealized gains or losses and
reflected as an increase or reduction in

21

---

shareholders'
equity through other accumulated comprehensive income (loss). In connection with the decision to enter into the $100 million floating rate swap on June 1, 2001, the Company
elected to change the designation of the $100 million fixed rate swap and not account for the instrument as a hedge under SFAS No. 133. As a result, the change in fair value of the swaps
is reflected in net earnings for the period subsequent to May 31, 2001. The interest rate caps entered into as a requirement of the FIARC commercial paper facility are not designated as hedges
and, accordingly, changes in the fair value are recorded as unrealized gains or losses and reflected in net earnings. Hedge accounting was not adopted for these positions due to
mark-to-market movements being deemed ineffective since they relate to time value and would be required to flow through net earnings thus eliminating any benefits of hedge
accounting.

Stock-Based Compensation.The Company has an employee stock option plan and a non-employee director stock option
plan. The Company applies APB Opinion No. 25,Accounting for Stock Issued to Employees,and related Interpretations in accounting for its plans.

General

Net income for the three months ended July 31, 2003 was $220,079 compared to net income of $143,693 for the three months ended July 31, 2002.
Earnings per common share were $0.04 and $0.03 for the three months ended July 31, 2003 and July 31, 2002, respectively.

Managed Receivables

The Company's managed receivables are (dollars in thousands):

As of or for the
Three Months Ended
July 31,2002

2003Receivables Held for Investment:Number


18,383


18,497Principal balance

$
211,050

$
228,973Average principal balance of receivables outstanding during the three-month period

$
212,177

$
227,982Receivables Acquired for Investment:Number


1,899


250Principal balance

$
5,765

$
499Other Servicing:Number





24,135Principal balance




$
388,956Total Managed Receivables Portfolio:Number


20,282


42,882Principal balance

$
216,816

$
618,429


22

---

Net Interest Income

The following tables summarize the Company's net interest income (dollars in thousands):

Three Months Ended
July 31,2002

2003Interest income (1):Receivables Held for Investment

$
8,143

$
8,079Receivables Acquired for Investment and Investment in Trust Certificates (2)


368


(9
)8,511


8,070Interest expense:Receivables Held for Investment (3)


2,857


2,018Receivables Acquired for Investment and Investment in Trust Certificates


25


2,882


2,018Net interest income

$
5,629

$
6,052


---

The
following table sets forth information with regard to the Company's net interest spread, which represents the difference between the effective yield on Receivables Held for
Investment and the Company's average cost of debt utilized to fund these receivables, and its net interest margin (averages based on month-end balances):

Three Months Ended
July 31,2002

2003Receivables Held for Investment:Effective yield on Receivables Held for Investment (1)

15.4
%
14.2
%Average cost of debt (2)

5.4
%
3.5
%Net interest spread (3)

10.0
%
10.7
%Net interest margin (4)

10.0
%
10.6
%


---

23

---

Net
interest income is the difference between interest earned from the receivables portfolio and interest expense incurred on the credit facilities used to acquire the receivables. Net
interest income increased 9% for the three months ended July 31, 2003 to $6.1 million from $5.6 million for the three months ended July 31, 2002.

Changes
in the principal amount and rate components associated with the Receivables Held for Investment and debt can be segregated to analyze the periodic changes in net interest income
on such receivables. The following table analyzes the changes attributable to the principal amount and rate components of net interest income (dollars in thousands):

Three Months Ended
July 31, 2002 to 2003Increase (Decrease)
Due to
Change inTotal
Net
Increase
(Decrease)Average
Principal
Amount

Average
RateReceivables Held for Investment:Interest income

$
607

$
(670
)
$
(63
)Interest expense


272


(1,110
)

(838
)Net interest income

$
335

$
440

$
775


Results of Operations

Three Months Ended July 31, 2003 and 2002 (dollars in thousands)

Interest Income.Interest income for the 2003 period decreased to $8,070 compared with $8,511 for the comparable period in
2002. Interest income on Receivables Held for Investment decreased 1% for the three-month period. This is due to a 119 basis points, or a 8% decrease, in the yield on the Receivables Held for
Investment offset by and 8% increase in the average Receivables Held for Investment outstanding over the three-month period. The decrease in interest income on Receivables Acquired for Investment is
primarily attributable to a 91% reduction in the average principal balances of the Receivables Acquired for Investment for the comparable three-month period. This trend will continue as the
Receivables Acquired for Investment portfolio liquidates.

Interest Expense.Interest expense in 2003 decreased for the three-month period to $2,018 as compared to $2,882 in 2002.
Interest expense on Receivables Held for Investment decreased 30% for the three-month period. This is primarily due to a reduction of 190 basis points, or a 35% decrease, in the interest rate on the
outstanding borrowings in the three-month period in 2003 compared to 2002. The decrease in interest expense on Receivables Acquired for Investment for the three-month period is attributable to a net
reduction in the weighted average borrowings under the acquisition term and FIACC facilities.

Net Interest Income.Net interest income increased to $6,052, an increase of 8% over the comparable three-month period in the
prior year. The increase resulted primarily from lower cost of funds offset by lower yields on the Receivables Held for Investment.

Provision for Credit Losses.The provision for credit losses for 2003 increased to $3,392 as compared to $2,369 in 2002. The
increase in provision for credit losses is primarily due to higher net charge offs for the 2003 period coupled with an increase in the portfolio size. Charge offs for the three-month period ended
July 31, 2003 increased to $3,628 from $2,774 in the prior year period. Both frequency and severity of repossession losses increased due to weakened economic conditions and the ability of
customers to maintain comparable employment. Recovery rates on repossessions have

24

---

suffered
due to decreasing prices and increased incentives for new vehicles which decreased the demand and price for used vehicles.

Servicing Income.On December 24, 2002, the Company entered into an agreement to provide loan servicing and collection
activities on behalf of First Auto Receivables Corporation ("FARC"). FARC, which is 40% owned by the Company, purchased a portfolio of approximately $200 million of installment loan
receivables. Servicing income was $372 for the three months ending July 31, 2003. On March 19, 2003 the Company entered into an agreement to provide loan servicing and collection
activities on $276 million of installment loan receivables for unrelated third parties. Servicing income was $887 for the three months ending July 31, 2003.

Late Fees and Other Income.Late fees and other income increased to $691 for the three months ended July 31, 2003
compared to $332 for the comparable period in the prior year. The increase is due to $247 of income from the equity investment in FARC and increase in fees collected for providing electronic payment
services to our customers. This offset by lower interest income earned on short-term marketable securities and money market instruments. The decrease is principally attributable to a
decrease in the reinvestment rates on the cash collections.

Unrealized Loss on Interest Rate Derivative Positions.In conjunction with the adoption of SFAS 133, the Company is
required to report the fair value of interest rate derivative positions. A net unrealized gain of $143 for three months ended July 31, 2003 is principally due to positive mark to market
movements on interest rate caps required for the FIARC credit facility, offset by minor unrealized losses due to movements in the Company's $100 million 6.42% pay fixed swap versus movements in
the $100 million 5.025% pay floating swap. These two derivatives will not directly offset over the remaining term due to interest rate fluctuations between periods.

Salaries and Benefit Expenses.Salaries and benefit costs were $2,235 and $1,849 for the three months ended July 31,
2003 and 2002, respectively. The increase is primarily due to higher benefits costs and
higher salary expenses due to the increase in the managed portfolio from the addition of the FARC assets and the March 19, 2003 loan servicing agreement.

Other Interest Expense.Other interest expense for the three months ended July 31, 2003 decreased to $129 compared to
$162 for the three months ended July 31, 2002. The decrease was primarily due to a 26% reduction in the average outstanding balance on working capital borrowings for the three months ended
July 31, 2003, compared to 2002.

Other Expenses.Other expenses increased to $2,051 for the three months ended July 31, 2003 compared to $1,216 for the
three months ended July 31, 2002. The increase is primarily attributable to the increase in managed portfolio and start up expenses associated with the Company's direct lending business. The
Company's managed portfolio as of July 31, 2003 totaled $618 million of installment loans compared to $217 million as of July 31, 2002.

Income Before Provision for Income Taxes and Minority Interest.For the three months ended July 31, 2003, income
before provision for income taxes and minority interest increased to $337 compared to $328 for the comparable prior year period. Favorable cost of funds and loans servicing income in the current
period were partially offset by a higher loss provision and operating expenses associated with third party servicing.

Liquidity and Capital Resources

Sources and Uses of Cash Flows.The Company's business requires significant cash flow to support its operating activities.
The principal cash requirements include (i) amounts necessary to acquire receivables from dealers and fund required reserve accounts, (ii) amounts necessary to fund premiums for credit
enhancement insurance or other credit enhancement required by the Company's financing

25

---

programs,
and (iii) amounts necessary to fund costs to retain receivables, primarily interest expense. The Company also requires a significant amount of cash flow for working capital to fund
fixed operating expenses, primarily salaries and benefits.

The
Company's most significant cash flow requirement is the origination of receivables. The Company paid $29.2 million for Receivables Held for Investment for the three months
ended July 31, 2003 and $24.1 million in the comparable 2002 period.

The
Company funds loan origination through a combination of two warehouse credit facilities. The FIRC credit facility generally permits the Company to borrow up to the outstanding
principal balance of qualified receivables, not to exceed $75 million. Receivables that have accumulated in the FIRC credit facility may be transferred to the FIARC commercial paper facility at
the option of the Company. The FIARC commercial paper facility provides an additional financing source up to $150 million. Additionally, the Company has transferred receivables from the
warehouse credit facilities and issued term notes. Substantially all of the Company's receivables are pledged to collateralize these credit facilities and term notes.

The
Company's most significant source of cash flow is the principal and interest payments received from its receivables portfolios. The Company received such payments in the amount of
$20.2 million for the three months ended July 31, 2003 and $21.1 million in 2002. Such cash flow funds repayment of amounts borrowed under the Company's credit facilities and
other holding costs, primarily interest expense and servicing and custodial fees. During the three months ended July 31, 2003, the Company required net cash of $6.7 million as the
receivable purchases exceeded portfolio collections. During the three months ended July 31, 2002, the Company's collections on Receivables Held for Investment exceeded cash required to purchase
Receivables Held for Investment by $1 million. The Company has relied on borrowed funds to provide cash flow in periods of growth. As of July 31, 2003, the Company has
$68.6 million of available capacity in the warehouse credit facilities to fund future growth.

In
addition to the excess cash flow generated from the principal and interest collections on its receivables portfolio, the Company collects servicing fees funded from each of the credit
facilities. Servicing fees range from 1.4% to 2.5% of the outstanding principal balance of the loans in the portfolio. Excess cash flows and servicing fees are received after month end but relate to
the prior month activity. Thus upon filing of the monthly servicing statements, a portion of the restricted cash is converted to cash available to fund operations. At July 31, 2003 and 2002,
the Company's unencumbered cash was $2,331,800 and $727,611, respectively. Excess cash and servicing fees collected after month end but related to the prior month activity totaled $2,328,917 and
$1,652,387 as of July 31, 2003 and 2002, respectively. The increase in available cash is primarily due to an increasing managed portfolio's effect on excess cash and servicing fees. Management
believes the unencumbered cash and cash inflows are adequate to fund cash requirements for operations.

Capitalization.The Company has financed its acquisition of receivables primarily through its credit facilities since 1992.
The Company's equity was not a significant factor in its capitalization until the completion of the Company's initial public offering of common stock in October 1995, resulting in net proceeds
of $18.5 million. The Company expects to continue to rely primarily on its credit facilities and the issuance of secured term notes to acquire and retain receivables. The Company believes its
existing credit facilities have adequate capacity to fund the increase of its receivables portfolio expected in the foreseeable future. While the Company has no reason to believe that these facilities
will not continue to be available, their termination could have a material adverse effect on the Company's operations if substitute financing on comparable terms was not obtained.

Financing Arrangements.The Company finances its loan origination through two warehouse credit facilities. The Company's
credit facilities provide for one-year terms and have been renewed annually. Management of the Company believes that the credit facilities will continue to be renewed or extended or that
it would be able to secure alternate financing on satisfactory terms; however, there can be no

26

---

assurance
that it will be able to do so. In January 2000 and January 2002, the Company issued $168 million and $159 million, respectively, in asset-backed notes ("Term
Notes") secured by discrete pools of receivables. Proceeds from the two note issuances were used to repay outstanding borrowings under the Company's credit facilities. Substantially all receivables
retained by the Company are pledged as collateral for the credit facilities and the Term Notes. The weighted average interest rate for the Company's secured borrowings, including the effect of program
fees, dealer fees, and other comprehensive income (loss) amortization was 3.5% and 5.4% for the fiscal years ending July 31, 2003 and 2002, respectively.

Warehouse Facilities as of July 31, 2003

|Facility |  | Capacity |             | Outstanding |   | Interest Rate |  | Fees                                                                                                 |  | Insurance               |  | Borrowing Rate at July 31, 2003 (1) | 
|-------- |  | -------- | ----------- | ----------- | - | ------------- |  | ---------------------------------------------------------------------------------------------------- |  | ----------------------- |  | ----------------------------------- | 
|FIARC    |  | $        | 150,000,000 |             | $ | 89,471,054    |  | Commercial paper rate plus .3%                                                                       |  | .25% of Unused Facility |  | .35%                                | 
|FIRC     |  | $        | 75,000,000  |             | $ | 66,905,000    |  | Option of a) Base Rate, which is the higher of prime rate or fed funds plus .5% or b) LIBOR plus .5% |  | .25% of Unused Facility |  | See below                           | 

---

Warehouse FacilitiesCredit Enhancement as of July 31, 2003

Facility

Cash Reserve

Advance
Rate

InsuranceFIARC

1% of outstanding receivables

94
%
Surety BondFIRC

1% of borrowings

100
%
Default Insurance
(ALPI)


FIRCIn order to obtain a lower cost of funding, the Company has agreed under the FIRC credit facility to maintain credit
enhancement insurance covering all of its receivables pledged as collateral under this facility. The facility lenders are named as additional insureds under these policies. The coverages are obtained
on each receivable at the time it is purchased by the Company and the applicable premiums are prepaid for the life of the receivable. Each receivable is covered by three
separate credit insurance policies, consisting of basic default insurance under a standard auto loan protection policy (known as "ALPI" insurance) together with certain supplemental coverages relating
to physical damage and other risks. Solely at its expense, the Company carries these coverages and neither the vehicle purchasers nor the dealers are charged for the coverages and they are usually
unaware of their existence. The Company's ALPI insurance policy is written by National Union Fire Insurance Company of Pittsburgh ("National Union"), which is a wholly-owned subsidiary of American
International Group.

The
premiums that the Company paid during fiscal year 2003 for its three credit enhancement insurance coverages, of which the largest component is basic ALPI insurance, represented
approximately 3.9 percent of the principal amount of the receivables originated during the year. Aggregate premiums paid for ALPI coverage alone during the fiscal years ended April 30,
2001, 2002 and 2003 were $3,413,186, $2,382,031 and $4,141,328, respectively, and accounted for 3.0 percent, 3.1 percent and 3.8 percent of the aggregate principal balance of the
receivables acquired during such respective periods.

27

---

Prior
to establishing its relationship with National Union in March 1994, the Company's ALPI policy was provided by another third-party insurer. In April 1994, the Company
organized First Investors Insurance Company (the "Insurance Subsidiary") under the captive insurance company laws of the State of Vermont. The Insurance Subsidiary is an indirect wholly-owned
subsidiary of the Company and is a party to a reinsurance agreement whereby the Insurance Subsidiary reinsures 100 percent of the risk under the Company's ALPI insurance policy. At the time
each receivable is insured by National Union, the risk is automatically reinsured to its full extent and approximately 96 percent of the premium paid by the Company to National Union with
respect to such receivable is ceded to the Insurance Subsidiary. When a loss covered by the ALPI policy occurs, National Union pays it after the claim is processed, and National Union is then
reimbursed in full by the Insurance Subsidiary. In addition to the monthly premiums and liquidity reserves of the Insurance Subsidiary, a trust account is maintained by National Union to secure the
Insurance Subsidiary's obligations for losses it has reinsured.

The
result of the foregoing reinsurance structure is that National Union, as the "fronting" insurer under the captive arrangement, is unconditionally obligated to the Company's credit
facility lenders for all losses covered by the ALPI policy, and the Company, through its Insurance Subsidiary and through subsidizing guarantees of the Insurance Subsidiary's obligations, is obligated
to indemnify National Union for all such losses. As of July 31, 2003, the Insurance Subsidiary had capital and surplus of $1,927,562 and unencumbered cash reserves of $1,943,021 in addition to
the $3,234,794 trust account.

The
ALPI coverage as well as the Insurance Subsidiary's liability under the Reinsurance Agreement, remains in effect for each receivable that is pledged as collateral under the warehouse
credit facility. Once receivables are transferred from FIRC to FIARC and financed under the commercial paper facility, ALPI coverage and the Insurance Subsidiary's liability under the Reinsurance
Agreement is cancelled with respect to the transferred receivables. Any unearned premium associated with the
transferred receivables is returned to the Company. The Company believes the losses its Insurance Subsidiary will be required to indemnify will be less than the premiums ceded to it. However, there
can be no assurance that losses will not exceed the premiums ceded and the capital and surplus of the Insurance Subsidiary.

FIARCCredit Enhancement for the FIARC warehouse facility is provided to the commercial paper investors by a cash reserve
account equal to 1% of the receivables held by FIARC and, additionally, a surety bond issued by MBIA. The Company is not a guarantor of, or otherwise a party to, such commercial paper.

Warehouse FacilitiesAgents and Expirations

Facility

Agent

Expiration

Event if not RenewedFIARC

Wachovia

December 4, 2003

Receivables pledged would be allowed to amortize; however, no new receivables would be allowed to transfer from the FIRC facilityFIRC

Wachovia

December 4, 2003 but capacity is reduced to $50,000,000 on October 31, 2003

Convert to a term loan which would mature six months thereafter and amortize monthly in accordance with the borrowing base with the remaining balance due at maturity


Management
considers its relationship with its lenders to be satisfactory and has no reason to believe that the FIRC and FIARC facilities will not be renewed.

28

---

The
following table contains pertinent information on the Term Notes as of July 31, 2003.

Term Notes

Issuance Date

Issuance
Amount

Maturity Date

Outstanding

Interest
Rate2002-A

January 29, 2002

$
159,036,000

December 15, 2008

$
75,870,842

3.46
%


Term NotesOn January 29, 2002, the Company, through its indirect, wholly-owned subsidiary First Investors Auto Owner
Trust 2002-A ("2002 Auto Trust") completed the issuance of $159,036,000 of 3.46% percent Class A asset-backed notes ("2002-A Term Notes"). The initial pool of automobile
receivables transferred to the 2002 Auto Trust totaled $135,643,109, which were previously owned by FIRC and FIARC, secure the 2002-A Term Notes. In addition to the issuance of the
Class A Notes, the 2002 Auto Trust also issued $4,819,000 in Class B Notes which were retained by the Company and pledged to secure the Working Capital Facility as further described
below. Proceeds from the issuance, which totaled $159,033,471 were used to (i) fund a $25,000,000 pre-funding account to be used for future loan origination; (ii) repay all
outstanding borrowings under the FIARC commercial paper facility, (iii) reduce the outstanding borrowings under the FIRC credit facility, (iv) pay transaction fees related to the
2002-A Term Note issuance, and (v) fund a cash reserve account of 2 percent or $2,712,862 of the initial receivables pledged which will serve as a portion of the credit
enhancement for the transaction. The Class A Term Notes bear interest at 3.46 percent and require monthly principal reductions sufficient to reduce the balance of the Class A Term
Notes to 97 percent of the outstanding balance of the underlying receivables pool. The final maturity of the 2002-A Term Notes is December 15, 2008. The Class B Notes
do not bear interest but require principal reductions sufficient to reduce the balance of the Class B Notes to 3 percent of the outstanding balance of the underlying receivable pool. A
surety bond issued by MBIA Insurance Corporation provides credit enhancement for the Class A Notes. Additional credit support is provided by the cash reserve account, which equals
2 percent of the original balance of the receivables pool plus 2 percent of the original balance of receivables transferred under the pre-funding provision. Further
enhancement is provided through an initial 1 percent overcollateralization which is required to be increased to 3 percent through excess monthly principal and interest collections. In
the event that certain asset quality covenants are not met, the reserve account target level will increase to 6 percent of the then current
principal balance of the receivable pool. As of April 30, 2003 and July 31, 2003, the outstanding principal balances on the 2002-A Term Notes were $87,358,847 and
$75,870,842, respectively.

Acquisition Facility.On October 2, 1998, the Company, through its indirect, wholly-owned subsidiary, FIFS Acquisition
Funding Company LLC (FIFS Acquisition), entered into a $75 million non-recourse bridge financing facility with VFCC, an affiliate of Wachovia Securities, to finance the Company's
acquisition of FISC. Contemporaneously with the Company's purchase of FISC, FISC transferred certain assets to FIFS Acquisition, consisting primarily of (i) all receivables owned by FISC as of
the acquisition date, (ii) FISC's ownership interest in certain Trust Certificates and subordinated spread or cash reserve accounts related to two asset securitizations previously conducted by
FISC, and (iii) certain other financial assets, including charged-off accounts owned by FISC as of the acquisition date. These assets, along with a $1 million cash reserve
account funded at closing, served as the collateral for the bridge facility. The facility bore interest at VFCC's commercial paper rate plus 2.35 percent and expired on August 14, 2000.
Under the terms of the facility, all cash collections from the receivables or cash distributions to the certificate holder under the securitizations were first applied to pay FISC a servicing fee in
the amount of 3 percent on the outstanding balance of all owned or managed receivables and then to pay interest on the facility. Excess cash flow available after servicing fees and interest
payments was utilized to reduce the outstanding principal balance on the indebtedness. In addition, one-third of the servicing fee paid to FISC was also utilized to reduce principal
outstanding on the indebtedness.

29

---

On
August 8, 2000, the Company entered into an agreement with Wachovia Securities to refinance the acquisition facility. Under the agreement, a partnership was created in which
FIFS Acquisition serves as the general partner and contributed its assets for a 70 percent interest in the partnership and First Union Investors, Inc., an affiliate of Wachovia
Securities, serves as the limited partner with a 30 percent interest in the partnership (the "Partnership"). Pursuant to the refinancing, the Partnership issued Class A Notes in the
amount of $19,204,362 and Class B Notes in the amount of $979,453 to VFCC, the proceeds of which were used to retire the acquisition debt. The Class A Notes bear interest at VFCC's
commercial paper rate plus 0.95 percent per annum and amortize on a monthly basis by an amount necessary to reduce the Class A Note balance as of the payment date to 75 percent of
the outstanding principal balance of Receivables Acquired for Investment, excluding Receivables Acquired for Investment that are applicable to FIACC, as of the previous month end. The Class B
Notes bear interest at VFCC's commercial paper rate plus 5.38 percent per annum and amortize on a monthly basis by an amount which varied based on excess cash flows received from Receivables
Acquired for Investment after payment of servicing fees, trustee and back-up servicer fees, Class A Note interest and Class A Note principal, plus collections received on the
Trust Certificates. The outstanding balance of the Class A Notes was $2,235,524 at July 31, 2002. The Class B Notes were paid in full on September 15, 2000. After the
Class B Notes were paid in full, all cash flows received after payment of Class A Note principal and interest, servicing fees and other costs, are distributed to the Partnership for
subsequent distribution to the partners based upon the respective partnership interests. During the nine months ended January 31, 2002, $866,583 was distributed to the limited partner.
Beginning in November 2001, the partnership used excess cash flow to retire additional Class A Note principal thus no further partnership distributions were paid until the Class A
Notes were retired. On February 20, 2003, the Class A Notes were fully paid and all excess cash flows are paid to the partners. The amount of the partners' cash flow will vary depending
on the timing and amount of cash flows
from the assets. For the three months ended July 31, 2003, $144,640 was distributed to the limited partner. The Company is accounting for Wachovia Securities' limited partnership interest in
the Partnership as a minority interest.

Working Capital Facility.On December 6, 2001, the Company entered into an agreement with Wachovia Securities to
refinance the $11,175,000 outstanding balance of the working capital term loan previously provided by Bank of America and Wachovia and increase the size of the facility to $13.5 million. The
renewal facility was provided to a special-purpose, wholly-owned subsidiary of the Company, First Investors Residual Funding LP. The facility originally consisted of a $9 million revolving
tranche and a $4.5 million term loan tranche which amortizes monthly. The term loan tranche of this working capital facility is amortized using distributions on the Class B Notes issued
in conjunction with the 2002 Auto Trust financing. The remaining $9 million of the $13.5 million working capital facility revolves monthly in accordance with a borrowing base consisting
of the overcollateralization amount and reserve accounts for each of the Company's other credit facilities. The facility is secured solely by the residual cash flow and cash reserve accounts related
to the Company's warehouse credit facilities, the acquisition facility and the existing and future term note facilities. Pricing under the facility is based on the LIBOR rate plus 1.5% plus another
1.5% on the facility limit. On December 5, 2002, the maturity of the facility was extended to December 4, 2003. Under the terms of the renewal, the interest rate was increased to LIBOR
plus 2.25%. In addition, the monthly principal amortization under the term loan tranche was increased to the greater of $250,000 or the principal distributions made under the Class B Notes
issued under the 2002 Auto Trust financing. This amortization schedule will continue until the term loan tranche is repaid, leaving the remaining facility consisting of the $9 million revolving
tranche. In the event that the facility is not renewed at maturity, residual cash flows from the various receivables financing transactions will be applied to amortize the debt over the remaining life
of the underlying receivables. At April 30, 2003 and July 31, 2003, there was $8,714,518 and $7,845,957, respectively, outstanding under this facility.

30

---

The
Company presently intends to seek a renewal of the working capital facility from its lender prior to maturity. Should the facility not be renewed, the outstanding balance of the
receivables would be amortized in accordance with the borrowing base. Management considers its relationship with its lenders to be satisfactory and has no reason to believe that this credit facility
will not be renewed. If the facility is not renewed, however, or if material changes are made to its terms and conditions, it could have a material adverse effect on the Company.

Shareholder LoansOn December 3, 2001 the Company entered into an agreement with one of its shareholders who is a
member of its Board of Directors under which the Company may, from time to time, borrow up to $2.5 million. The proceeds of the borrowings will be utilized to fund certain private and open
market purchases of the Company's common stock pursuant to a Stock Repurchase Plan authorized by the Board of Directors and for general corporate purposes. Borrowings under the facility bear interest
at a fixed rate of 10 percent per annum. The facility is unsecured and expressly subordinated to the Company's senior credit facilities. The facility matures on December 3, 2008 but may
be repaid at any time unless the Company is in default on one of its other credit
facilities. There was $746,280 outstanding under this facility for the periods ended April 30, 2003 and July 31, 2003.

Loan Covenants.The documentation governing the Company's credit facilities and Term Notes contains numerous covenants
relating to the Company's business, the maintenance of credit enhancement insurance covering the receivables (if applicable), the observance of certain financial covenants, the avoidance of certain
levels of delinquency experience and other matters. The breach of these covenants, if not cured within the time limits specified, could precipitate events of default that might result in the
acceleration of the FIRC credit facility, the Term Notes and the working capital facility or the termination of the commercial paper facilities. The Company was not in default with respect to any
covenants governing these financing arrangements at July 31, 2003.

Interest Rate Management.The Company's warehouse credit facilities bear interest at floating interest rates which are reset
on a short-term basis while the secured Term Notes bear interest at a fixed rate of interest. The Company's receivables bear interest at fixed rates that do not generally vary with a
change in market interest rates. Since a primary contributor to the Company's profitability is its ability to manage its net interest spread, the Company seeks to maximize the net interest spread
while minimizing exposure to changes in interest rates. In connection with managing the net interest spread, the Company may periodically enter into interest rate swaps or caps to minimize the effects
of market interest rate fluctuations on the net interest spread. To the extent that the Company has outstanding floating rate borrowings or has elected to convert a portion of its borrowings from
fixed rates to floating rates, the Company will be exposed to fluctuations in short-term interest rates.

On
September 27, 2000, the Company entered into a swap under which the Company would pay a fixed rate of 6.30 percent and receive the prevailing one month LIBOR rate plus
0.505 percent on a notional amount of $100 million. Under the terms of the swap, the counterparty had the option of extending the swap for an additional three years to mature on
April 15, 2004 at a fixed rate of 6.42 percent. On April 15, 2001, the counterparty exercised its extension option.

On
June 1, 2001, the Company entered into interest rate swaps with an aggregate notional amount of $100 million and a maturity date of April 15, 2004. Under the
terms of these swaps, the Company will pay a floating rate based on one month LIBOR and receive a fixed rate of 5.025 percent. Management elected to enter into these swap agreements to offset
the uneconomical position of the existing pay fixed swap created by rapidly declining market interest rates. In connection with the decision to enter into the $100 million floating rate swap,
the Company elected to change the designation of the $100 million fixed rate swap from a cash flow hedge and not account for the instrument as a hedge under SFAS No. 133. As a result,
the change in fair value of the swaps is reflected in net earnings for the period subsequent to May 31, 2001.

31

---

During
the three months ended July 31, 2003 and as a requirement of the FIARC commercial paper facility, the Company entered into nine interest rate cap transactions at cap rates
ranging from 6.5% to 7.5% with an amortizing notional balance that is expected to coincide with the outstanding balance of the FIARC commercial paper facility. The interest rate caps were not
designated as hedges and, accordingly, changes in the fair value of the interest rate caps are recorded as unrealized gains or losses and reflected in net earnings. Hedge accounting was not adopted
for these positions due to mark-to-market movements being deemed ineffective since they relate to time value and would be required to flow through net earnings thus eliminating
any benefits of hedge accounting.

Delinquency and Credit Loss Experience

The Company's results of operations, financial condition and liquidity may be adversely affected by nonperforming receivables. The Company seeks to manage its
risk of credit loss through (i) prudent credit evaluations, (ii) risk management activities, (iii) effective collection procedures, and (iv) by maximizing recoveries on
defaulted loans. An allowance for credit losses of $2,427,122 as of July 31, 2003 and $2,397,216 as of April 30, 2003 as a percentage of the Receivables Held for Investment of
$227,982,375 as of July 31, 2003 and $226,362,218 as of April 30, 2003 was 1.1% at July 31, 2003 and April 30, 2003.

With
respect to Receivables Acquired for Investment, the Company has established a nonaccretable loss reserve to cover expected losses over the remaining life of the receivables. As of
July 31, 2003 and April 30, 2003, the nonaccretable loss reserve as a percentage of Receivables Acquired for Investment was 4% and 7%, respectively. The nonaccretable portion represents
the excess of a loan's scheduled contractual principal and interest payments over its expected cash flows.

The
Company considers a loan to be delinquent when the borrower fails to make a scheduled payment of principal and interest. Accrual of interest is suspended when the payment from the
borrower is over 90 days past due. Generally, repossession procedures are initiated 60 to 90 days after the payment default.

The
Company retains the credit risk associated with the receivables acquired. The Company purchases credit enhancement insurance from third party insurers which covers the risk of loss
upon default and certain other risks. Until March 1994, such insurance absorbed substantially all credit losses. In April 1994, the Company established a captive insurance subsidiary to
reinsure certain risks under the credit enhancement insurance coverage for all receivables acquired in March 1994 and thereafter. In addition, receivables financed under the Auto Trust, FIARC
and FIACC commercial paper facilities do not carry default insurance. Provisions for credit losses of $3,391,963 and $2,368,550 have been recorded for the three months ended July 31, 2003 and
July 31, 2002, respectively, for losses on receivables which are either uninsured or which are reinsured by the Company's captive insurance subsidiary.

The
Company calculates the allowance for credit losses in accordance with SFAS 5,Accounting for Contingencies. SFAS 114, Accounting for Creditors for Impairment of a
Loan, does not apply to the Company since the Receivables Held for Investment are comprised of a large
group of smaller balance homogenous loans that are evaluated collectively for impairment.

The
Company applies a systematic methodology in order to determine the amount of the allowance for credit losses. The specific methodology utilized is a six-month migration
analysis whereby the Company compares the aging status of each loan from six months prior to the aging loan status as of the reporting date. These factors are then applied to the aging status of each
loan at the reporting date in order to calculate the number of loans that are expected to migrate to impaired status in the next six months. The estimated number of impairments is then multiplied by
estimated loss per loan, which is based on historical information. The computed reserve is then compared to the amount recorded for adequacy. The Company compares the six-month result to
prior six-month periods to

32

---

compare
trends and evaluate any other internal or external factors that may affect collectibility. The allowance for credit losses is based on estimates and qualitative evaluations and ultimate losses
will vary from current estimates. These estimates are reviewed periodically and as adjustments, either positive or negative, become necessary, are reported in earnings in the period they become known.

For
Receivables Acquired for Investment, nonaccretable difference represents contractual principal and interest payments the Company will be unable to collect. The Company analyzes the
composition of these liquidating portfolios in order to estimate a future loss rate. Criteria evaluated include delinquencies, historical charge offs, recovery rates, portfolio seasoning and economic
conditions. A cash flow model that considers term, interest rate, loss rate, prepayment rate and recovery rate is consistently applied to project expected cash flows. The difference between expected
cash flows and total contractual principal and interest payments is the nonaccretable difference.

The
following table summarizes the status and collection experience of receivables by the Company (dollars in thousands):

As of or for the Three Months Ended July 31,2002

2003Number

Amount

Number

AmountReceivables Held for Investment:Delinquent amount outstanding (1):30-59 days

196

$
2,409

321

$
2,92660-89 days

136


1,668

113


1,08890 days or more

348


3,811

376


3,709Total delinquencies

680

$
7,888

810

$
7,723Total delinquencies as a percentage of outstanding receivables

3.7
%

3.7
%
4.4
%

3.4
%Net charge-offs as a percentage of average receivables outstanding during the Period (2)




4.5
%



5.9
%


---

The decrease in the delinquency rate measured by dollar balance outstanding is primarily due to (i) improved performance of loans which
have been outstanding for two years or less which typically have a higher outstanding balance; and (ii) an increased collections focus on higher outstanding balance which typically incur a
higher loss severity. The increase in the delinquency rate measured by number of accounts is primarily due to (i) continued economic weakness and the impact of a further aging of the Company's
portfolio which typically causes average balances to decline; (ii) an increase in 90+ day accounts which generally have lower balances; and (iii) a shifting of collection focus to higher
balance delinquent accounts which typically incur a higher loss severity.

As
of July 31, 2003, there were 712 accounts totaling $6,940,863 that were in bankruptcy status and were more than 30 days past due. As of July 31, 2002, there were
595 accounts totaling $6,596,801 that were in bankruptcy status and were more than 30 days past due. As of July 31, 2003 and July 31, 2002, 88% and 86%, respectively, of the
bankruptcy delinquencies filed for protection under Chapter 13.

The
total number of delinquent accounts (30 days or more) as a percentage of the number of outstanding receivables for the Company's portfolio of Receivables Acquired for
Investment was 48.4%, or 121 accounts, and 41.5%, or 194 accounts, as of July 31, 2003 and April 30, 2003, respectively. Delinquencies are increasing principally due to the aging of the
portfolio and relatively small number of loans remaining in these portfolios. The loans that are remaining have higher delinquencies and this trend is expected to continue until all loans are
collected.

33

---

New Accounting Pronouncements

In January 2003, the FASB issued FASB Interpretation No. 46,Consolidation of Variable Interest
Entities("FIN 46").FIN 46 clarifies the application of Accounting Research Bulletin No. 51, Consolidated Financial Statements,for certain entities which do not have sufficient equity at risk for the entity to finance its activities without
additional subordinated financial support from other parties or in which equity investors do not have the characteristics of a controlling financial interest ("variable interest entities"). Variable
interest entities will be required to be consolidated by their primary beneficiary. The primary beneficiary of a variable interest entity is determined to be the party that absorbs a majority of the
entity's expected losses, receives a majority of its expected returns, or both, as a result of holding variable interests, which are ownership, contractual, or other pecuniary interests in an entity.
FIN 46 applies immediately to variable interest entities created after January 31, 2003, and to variable interest entities in which an enterprise obtains an interest after that date. It applies
in the first fiscal year or interim period beginning after June 15, 2003, to variable interest entities in which an enterprise holds a variable interest that it acquired before
February 1, 2003. FIN 46 applies to the Company as of the beginning of the applicable interim or annual period. The Company does not anticipate FIN 46 will have a material effect on its
financial statements.

Forward Looking Information

Statements and financial discussion and analysis included in this report that are not historical are considered to be forward-looking in nature. Forward-looking
statements involve a number of risks and uncertainties that may cause actual results to differ materially from anticipated results. Specific factors that could cause such differences include
unexpected fluctuations in market interest rates, changes in
economic conditions, changes in the competition for loans, or the inability to renew or obtain financing. Further information concerning risks and uncertainties is included in this report and the
company's other reports filed with the Securities and Exchange Commission.

The
Company believes the factors discussed in its reports are important factors that could cause actual results to differ materially from those expressed in any forward looking statement
made herein or elsewhere by the Company or on its behalf. The factors listed are not necessarily all of the important factors. Unpredictable or unknown factors not discussed could also have material
adverse effects on actual results. The Company does not intend to update its description of important factors each time a potential important factor arises. The Company advises its stockholders that
they should: (1) be aware that important factors not described herein could affect the accuracy of our forward looking statements, and (2) use caution and common sense when analyzing our
forward looking statements in this document or elsewhere. All of such forward looking statements are qualified in their entirety by this cautionary statement.

ITEM 3.QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The market risk discussion and the estimated amounts generated from the analysis that follows are forward-looking statements of market risk assuming certain
adverse market conditions occur. Actual results in the future may differ materially due to changes in the Company's product and debt mix, developments in the financial markets, and further utilization
by the Company of risk-mitigating strategies such as hedging.

The
Company's operating revenues are derived almost entirely from the collection of interest on the receivables it retains and its primary expense is the interest that it pays on
borrowings incurred to purchase and retain such receivables. The Company's credit facilities bear interest at floating rates which are reset on a short-term basis, whereas its receivables
bear interest at fixed rates which do not generally vary with changes in interest rates. The Company is therefore exposed primarily to market risks associated with movements in interest rates on its
credit facilities. The Company believes that it

34

---

takes
the necessary steps to appropriately reduce the potential impact of interest rate increases on the Company's financial position and operating performance.

The
Company relies almost exclusively on revolving credit facilities to fund its origination of receivables. Periodically, the Company will transfer receivables from a revolving to a
term credit facility. Currently, all of the Company's credit facilities in combination with various swaps bear interest at floating rates tied to either a commercial paper index or LIBOR.

As
of July 31, 2003, the Company had $164.2 million of floating rate debt outstanding. For every 1% increase in commercial paper or LIBOR, annual after-tax
earnings would decrease by approximately $1.0 million, assuming the Company maintains a level amount of floating rate debt and assuming an immediate increase in rates. The impact of an increase
in commercial paper or LIBOR will be mitigated, however, by certain interest rate caps purchased in connection with the FIARC warehouse facility which will limit the maximum LIBOR rate paid by the
Company to 6.5% on $84.3 million of floating rate debt as of July 31, 2003. As of July 31, 2002, the Company had $63.7 million of floating rate debt outstanding. For every
1% increase in commercial paper or LIBOR, annual after-tax earnings would decrease by approximately $404,000, assuming the Company maintains a level amount of floating rate debt and
assuming an immediate increase in rates. The impact of an increase in commercial paper or LIBOR will be mitigated, however, by certain interest rate caps purchased in connection with the FIARC
warehouse facility which would have limited the maximum LIBOR rate paid by the Company to 6.5% on $9.1 million of floating rate debt as of July 31, 2002.

ITEM 4. CONTROLS AND PROCEDURES

In accordance with Exchange Act Rules 13a-15 and 15d-15, we carried out an evaluation, under the supervision and with the
participation of management, including our Chief Executive Officer and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures as of the end of the period covered by
this report. Based on that evaluation, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective as of July 31, 2003 to
provide reasonable assurance that information required to be disclosed in our reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods
specified in the Securities and Exchange Commission's rules and forms.

There
has been no change in our internal controls over financial reporting that occurred during the three months ended July 31, 2003 that has materially affected, or is reasonably
likely to materially affect, our internal controls over financial reporting.

35

---



PART II  OTHER INFORMATION

ITEM 6.EXHIBITS AND REPORTS ON FORM 8-K

|(a) |  | Exhibits
|--- |  | --------
|    |  | 31.1    
|    |  | 31.2    
|    |  | 32.1    
|    |  | 32.2    
|    |  |         

---

Form 8-K
filed July 14, 2003, press release announcing fiscal year end April 30, 2003 financial results.

36

---



SIGNATURES

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

|                         |  | First Investors Financial Services Group, Inc.
                                (Registrant)
|------------------------ |  | -------------------------------------------------------------------------------------------
|Date: September 12, 2003 |  | By:                                                                                        
|Date: September 12, 2003 |  | By:                                                                                        

37

---