##### Table of Contents

---



UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington D.C. 20549



FORM 10-QSB



(Mark One)

|x | QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------



For the quarterly period ended March 31, 2005



| ̈ | TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------



For transition period from
 to



Commission file number 0-27464



BROADWAY FINANCIAL CORPORATION

(Exact name of small business issuer as specified in its charter)



Delaware

(State or other jurisdiction of incorporation or organization)



95-4547287

(I.R.S. Employer Identification No.)



4800 Wilshire Boulevard, Los Angeles, California 90010

(Address of principal
executive offices)



(323) 634-1700

(Issuers telephone number, including area code)



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



State the number of shares outstanding of
each of the issuers classes of common equity, as of the latest practicable date: 1,520,347 shares of the Companys Common Stock, par value $0.01 per share, were outstanding as of April 29, 2005.



Transitional Small Business Disclosure Format (Check one):



Yes ̈No x



---



1



---

##### Table of Contents



INDEX



|         |  |                       |  |                                                                                                                                           |  |   
|-------- |  | --------------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------- |  | --
|         |  |                       |  | Page                                                                                                                                     
|PART I.  |  | FINANCIAL INFORMATION |  |                                                                                                                                          
|         |  |                       | 
|         |  | Item 1.               |  | Financial Statements                                                                                                                      |  |   
|         |  |                       | 
|         |  |                       |  | Consolidated Balance Sheets (unaudited) as of March 31, 2005 and December 31, 2004                                                        |  | 3 
|         |  |                       | 
|         |  |                       |  | Consolidated Statements of Operations and Comprehensive Earnings (unaudited) for the three months ended March 31, 2005 and March 31, 2004 |  | 4 
|         |  |                       | 
|         |  |                       |  | Consolidated Statements of Cash Flows (unaudited) for the three months ended March 31, 2005 and March 31, 2004                            |  | 5 
|         |  |                       | 
|         |  |                       |  | Notes to Unaudited Consolidated Financial Statements                                                                                      |  | 7 
|         |  |                       | 
|         |  | Item 2.               |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                                     |  | 9 
|         |  |                       | 
|         |  | Item 3.               |  | Controls and Procedures                                                                                                                   |  | 12
|         |  |                      
|PART II. |  | OTHER INFORMATION     |  |                                                                                                                                          
|         |  |                       | 
|         |  | Item 1.               |  | Legal Proceedings                                                                                                                         |  | 13
|         |  |                       | 
|         |  | Item 2.               |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                                               |  | 13
|         |  |                       | 
|         |  | Item 3.               |  | Defaults Upon Senior Securities                                                                                                           |  | 13
|         |  |                       | 
|         |  | Item 4.               |  | Submission of Matters to a Vote of Security Holders                                                                                       |  | 13
|         |  |                       | 
|         |  | Item 5.               |  | Other Information                                                                                                                         |  | 13
|         |  |                       | 
|         |  | Item 6.               |  | Exhibits                                                                                                                                  |  | 13



2



---

##### Table of Contents



BROADWAY FINANCIAL CORPORATION AND SUBSIDIARIES

Consolidated Balance Sheets

(Dollars in thousands)

(Unaudited)



|                                                                                                                                                                                                                                      |  |               |         |   |                  |   |         |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------- | ------- | - | ---------------- | - | ------- | -
|                                                                                                                                                                                                                                      |  | March 31,2005 |         |   | December 31,2004 |  
|Assets                                                                                                                                                                                                                                |  |               |         |   |                  |   |         |  
|Cash                                                                                                                                                                                                                                  |  | $             | 4,208   |   |                  | $ | 3,998   |  
|Federal funds sold                                                                                                                                                                                                                    |  |               | 3,000   |   |                  |   | 3,500   |  
|Investment securities available for sale, at fair value                                                                                                                                                                               |  |               |        |   |                  |   | 3,980   |  
|Investment securities held-to-maturity (fair value of $1,962,000 at March 31, 2005 and $1,980,000 at December 31, 2004)                                                                                                               |  |               | 2,000   |   |                  |   | 2,000   |  
|Mortgage-backed securities held-to-maturity (fair value of $42,782,000 at March 31, 2005 and $17,252,000 at December 31, 2004)                                                                                                        |  |               | 43,140  |   |                  |   | 17,172  |  
|Loans receivable held for sale, at lower of cost or fair value                                                                                                                                                                        |  |               | 2,100   |   |                  |   | 1,145   |  
|Loans receivable, net                                                                                                                                                                                                                 |  |               | 232,291 |   |                  |   | 234,196 |  
|Accrued interest receivable                                                                                                                                                                                                           |  |               | 1,151   |   |                  |   | 1,056   |  
|Federal Home Loan Bank stock, at cost                                                                                                                                                                                                 |  |               | 2,957   |   |                  |   | 2,827   |  
|Office properties and equipment, net                                                                                                                                                                                                  |  |               | 5,662   |   |                  |   | 5,725   |  
|Other assets                                                                                                                                                                                                                          |  |               | 1,260   |   |                  |   | 939     |  
|                                                                                                                                                                                                                                      |  |               |         |   |                  |   |         |  
|Total assets                                                                                                                                                                                                                          |  | $             | 297,769 |   |                  | $ | 276,538 |  
|                                                                                                                                                                                                                                      |  |               |         |   |                  |   |         |  
|Liabilities and stockholders equity                                                                                                                                                                                                  |  |               |         |   |                  |   |         |  
|Deposits                                                                                                                                                                                                                              |  | $             | 209,992 |   |                  | $ | 195,912 |  
|Advances from Federal Home Loan Bank                                                                                                                                                                                                  |  |               | 62,905  |   |                  |   | 55,317  |  
|Junior subordinated debentures                                                                                                                                                                                                        |  |               | 6,000   |   |                  |   | 6,000   |  
|Advance payments by borrowers for taxes and insurance                                                                                                                                                                                 |  |               | 126     |   |                  |   | 472     |  
|Deferred income taxes                                                                                                                                                                                                                 |  |               | 986     |   |                  |   | 982     |  
|Other liabilities                                                                                                                                                                                                                     |  |               | 2,380   |   |                  |   | 2,758   |  
|                                                                                                                                                                                                                                      |  |               |         |   |                  |   |         |  
|Total liabilities                                                                                                                                                                                                                     |  |               | 282,389 |   |                  |   | 261,441 |  
|                                                                                                                                                                                                                                      |  |               |         |   |                  |   |         |  
|Stockholders Equity:                                                                                                                                                                                                                 |  |               |         |   |                  |   |         |  
|Preferred non-convertible, non-cumulative, and non-voting stock, $.01 par value, authorized 1,000,000 shares; issued and outstanding 55,199
shares of Series A and 100,000 shares of Series B at March 31, 2005 and December 31, 2004 |  |               | 2       |   |                  |   | 2       |  
|Common stock, $.01 par value, authorized 3,000,000 shares; issued 1,868,942 shares at March 31, 2005 and December 31, 2004; outstanding
1,520,347 shares at March 31, 2005 and December 31, 2004                                      |  |               | 19      |   |                  |   | 19      |  
|Additional paid-in capital                                                                                                                                                                                                            |  |               | 10,443  |   |                  |   | 10,425  |  
|Accumulated other comprehensive loss, net of taxes                                                                                                                                                                                    |  |               |        |   |                  |   | (7      | )
|Retained earnings-substantially restricted                                                                                                                                                                                            |  |               | 9,808   |   |                  |   | 9,561   |  
|Treasury stock-at cost, 348,595 shares at March 31, 2005 and December 31, 2004                                                                                                                                                        |  |               | (4,859  | ) |                  |   | (4,859  | )
|Unearned Employee Stock Ownership Plan (ESOP) shares                                                                                                                                                                                  |  |               | (33     | ) |                  |   | (44     | )
|                                                                                                                                                                                                                                      |  |               |         |   |                  |   |         |  
|Total stockholders equity                                                                                                                                                                                                            |  |               | 15,380  |   |                  |   | 15,097  |  
|                                                                                                                                                                                                                                      |  |               |         |   |                  |   |         |  
|Total liabilities and stockholders equity                                                                                                                                                                                            |  | $             | 297,769 |   |                  | $ | 276,538 |  
|                                                                                                                                                                                                                                      |  |               |         |   |                  |   |         |  



See accompanying
notes to unaudited consolidated financial statements.



3



---

##### Table of Contents



BROADWAY FINANCIAL CORPORATION AND SUBSIDIARIES

Consolidated Statements of Operations and Comprehensive
Earnings

(Dollars in thousands, except per share amounts)

(Unaudited)



|                                                               |  |                              |       |   |      |   |       |  
|-------------------------------------------------------------- |  | ---------------------------- | ----- | - | ---- | - | ----- | -
|                                                               |  | Three Months ended March 31, |      
|                                                               |  | 2005                         |       |   | 2004 |  
|Interest on loans receivable                                   |  | $                            | 3,358 |   |      | $ | 3,112 |  
|Interest on mortgage-backed securities                         |  |                              | 243   |   |      |   | 126   |  
|Interest on investment securities                              |  |                              | 35    |   |      |   | 46    |  
|Other interest income                                          |  |                              | 103   |   |      |   | 27    |  
|                                                               |  |                              |       |   |      |   |       |  
|Total interest income                                          |  |                              | 3,739 |   |      |   | 3,311 |  
|                                                               |  |                              |       |   |      |   |       |  
|Interest on deposits                                           |  |                              | 1,012 |   |      |   | 783   |  
|Interest on borrowings                                         |  |                              | 471   |   |      |   | 183   |  
|                                                               |  |                              |       |   |      |   |       |  
|Total interest expense                                         |  |                              | 1,483 |   |      |   | 966   |  
|                                                               |  |                              |       |   |      |   |       |  
|Net interest income before provision for loan losses           |  |                              | 2,256 |   |      |   | 2,345 |  
|Provision for loan losses                                      |  |                              | 10    |   |      |   |      |  
|                                                               |  |                              |       |   |      |   |       |  
|Net interest income after provision for loan losses            |  |                              | 2,246 |   |      |   | 2,345 |  
|                                                               |  |                              |       |   |      |   |       |  
|Non-interest income:                                           |  |                              |       |   |      |   |       |  
|Service charges                                                |  |                              | 310   |   |      |   | 264   |  
|Gain on sale of loans receivable held for sale                 |  |                              |      |   |      |   | 109   |  
|Gain (loss) on sale of securities                              |  |                              | 15    |   |      |   | (12   | )
|Other                                                          |  |                              | 33    |   |      |   | 20    |  
|                                                               |  |                              |       |   |      |   |       |  
|Total non-interest income                                      |  |                              | 358   |   |      |   | 381   |  
|                                                               |  |                              |       |   |      |   |       |  
|Non-interest expense:                                          |  |                              |       |   |      |   |       |  
|Compensation and benefits                                      |  |                              | 1,212 |   |      |   | 1,157 |  
|Occupancy expense, net                                         |  |                              | 293   |   |      |   | 255   |  
|Information services                                           |  |                              | 152   |   |      |   | 166   |  
|Professional services                                          |  |                              | 141   |   |      |   | 122   |  
|Office services and supplies                                   |  |                              | 96    |   |      |   | 105   |  
|Other                                                          |  |                              | 140   |   |      |   | 143   |  
|                                                               |  |                              |       |   |      |   |       |  
|Total non-interest expense                                     |  |                              | 2,034 |   |      |   | 1,948 |  
|                                                               |  |                              |       |   |      |   |       |  
|Earnings before income taxes                                   |  |                              | 570   |   |      |   | 778   |  
|Income taxes                                                   |  |                              | 228   |   |      |   | 311   |  
|                                                               |  |                              |       |   |      |   |       |  
|Net earnings                                                   |  | $                            | 342   |   |      | $ | 467   |  
|                                                               |  |                              |       |   |      |   |       |  
|Other comprehensive income, net of tax:                        |  |                              |       |   |      |   |       |  
|Unrealized gain (loss) on securities available for sale        |  | $                            | (8    | ) |      | $ | 99    |  
|Reclassification of realized net loss included in net earnings |  |                              | 20    |   |      |   | 12    |  
|Income tax effect                                              |  |                              | (5    | ) |      |   | (43   | )
|                                                               |  |                              |       |   |      |   |       |  
|Other comprehensive income, net of tax                         |  |                              | 7     |   |      |   | 68    |  
|                                                               |  |                              |       |   |      |   |       |  
|Comprehensive earnings                                         |  | $                            | 349   |   |      | $ | 535   |  
|                                                               |  |                              |       |   |      |   |       |  
|Net earnings                                                   |  | $                            | 342   |   |      | $ | 467   |  
|Dividends paid on preferred stock                              |  |                              | (19   | ) |      |   | (19   | )
|                                                               |  |                              |       |   |      |   |       |  
|Earnings available to common shareholders                      |  | $                            | 323   |   |      | $ | 448   |  
|                                                               |  |                              |       |   |      |   |       |  
|Earnings per share-basic                                       |  | $                            | 0.21  |   |      | $ | 0.26  |  
|                                                               |  |                              |       |   |      |   |       |  
|Earnings per share-diluted                                     |  | $                            | 0.20  |   |      | $ | 0.24  |  
|                                                               |  |                              |       |   |      |   |       |  



See accompanying
notes to unaudited consolidated financial statements.



4



---

##### Table of Contents



BROADWAY FINANCIAL CORPORATION AND SUBSIDIARIES

Consolidated Statements of Cash Flows

(Dollars in thousands)

(Unaudited)



|                                                                                              |  |                              |         |   |      |   |         |  
|--------------------------------------------------------------------------------------------- |  | ---------------------------- | ------- | - | ---- | - | ------- | -
|                                                                                              |  | Three Months ended March 31, |        
|                                                                                              |  | 2005                         |         |   | 2004 |  
|Cash flows from operating activities:                                                         |  |                              |         |   |      |   |         |  
|Net earnings                                                                                  |  | $                            | 342     |   |      | $ | 467     |  
|Adjustments to reconcile net earnings to net cash (used in) provided by operating activities: |  |                              |         |   |      |   |         |  
|Depreciation                                                                                  |  |                              | 101     |   |      |   | 87      |  
|Net amortization (accretion) of premiums (discounts) on loans purchased                       |  |                              | 4       |   |      |   | (12     | )
|Net amortization of net deferred loan origination (costs) fees                                |  |                              | 4       |   |      |   | (76     | )
|Net amortization of premiums on mortgage-backed securities                                    |  |                              | 31      |   |      |   | 21      |  
|ESOP expense                                                                                  |  |                              | 29      |   |      |   | 35      |  
|(Gain) loss on sale of securities available for sale                                          |  |                              | (15     | ) |      |   | 12      |  
|Gain on sale of loans receivable held for sale                                                |  |                              |        |   |      |   | (109    | )
|Provision for loan losses                                                                     |  |                              | 10      |   |      |   |        |  
|Loans receivable originated for sale                                                          |  |                              | (2,875  | ) |      |   | (5,077  | )
|Proceeds from sale of loans receivable held for sale                                          |  |                              |        |   |      |   | 6,857   |  
|Changes in operating assets and liabilities:                                                  |  |                              |         |   |      |   |         |  
|Accrued interest receivable                                                                   |  |                              | (95     | ) |      |   | (34     | )
|Other assets                                                                                  |  |                              | (321    | ) |      |   | (70     | )
|Other liabilities                                                                             |  |                              | (378    | ) |      |   | 233     |  
|                                                                                              |  |                              |         |   |      |   |         |  
|Net cash (used in) provided by operating activities                                           |  |                              | (3,163  | ) |      |   | 2,334   |  
|                                                                                              |  |                              |         |   |      |   |         |  
|Cash flows from investing activities:                                                         |  |                              |         |   |      |   |         |  
|Loans receivable originated, net of refinances                                                |  |                              | (3,775  | ) |      |   | (28,333 | )
|Principal repayment on loans receivable                                                       |  |                              | 17,853  |   |      |   | 10,486  |  
|Purchase of loans receivable                                                                  |  |                              | (10,272 | ) |      |   |        |  
|Purchases of securities available for sale                                                    |  |                              |        |   |      |   | (11,000 | )
|Purchases of mortgage-backed securities held-to-maturity                                      |  |                              | (27,955 | ) |      |   |        |  
|Proceeds from call /maturity of securities held-to-maturity                                   |  |                              |        |   |      |   | 1,000   |  
|Proceeds from sale of securities available for sale                                           |  |                              | 3,972   |   |      |   | 11,002  |  
|Proceeds from sale of mortgage-backed securities held-to-maturity                             |  |                              | 845     |   |      |   |        |  
|Proceeds from sale of mortgage-backed securities available for sale                           |  |                              |        |   |      |   | 9,201   |  
|Principal repayments on mortgage-backed securities held-to-maturity                           |  |                              | 1,146   |   |      |   | 832     |  
|Principal repayments on mortgage-backed securities available for sale                         |  |                              |        |   |      |   | 11      |  
|Purchase of Federal Home Loan Bank stock                                                      |  |                              | (130    | ) |      |   | (17     | )
|Capital expenditures for office properties and equipment                                      |  |                              | (38     | ) |      |   | (49     | )
|                                                                                              |  |                              |         |   |      |   |         |  
|Net cash used in investing activities                                                         |  |                              | (18,354 | ) |      |   | (6,867  | )
|                                                                                              |  |                              |         |   |      |   |         |  



See accompanying
notes to unaudited consolidated financial statements.



5



---

##### Table of Contents



BROADWAY FINANCIAL
CORPORATION AND SUBSIDIARIES

Consolidated Statements of Cash Flows (Continued)

(Dollars in thousands)

(Unaudited)



|                                                                                           |  |                              |        |   |      |   |        |  
|------------------------------------------------------------------------------------------ |  | ---------------------------- | ------ | - | ---- | - | ------ | -
|                                                                                           |  | Three Months ended March 31, |       
|                                                                                           |  | 2005                         |        |   | 2004 |  
|Cash flows from financing activities:                                                      |  |                              |        |   |      |   |        |  
|Net increase in deposits                                                                   |  | $                            | 14,080 |   |      | $ | 6,858  |  
|Advances from the Federal Home Loan Bank                                                   |  |                              | 12,000 |   |      |   | 2,299  |  
|Principal repayment on advances from Federal Home Loan Bank                                |  |                              | (4,412 | ) |      |   |        |  
|Junior subordinated debentures issued                                                      |  |                              |       |   |      |   | 6,000  |  
|Common and Preferred dividends paid                                                        |  |                              | (95    | ) |      |   | (72    | )
|Purchases of treasury stock                                                                |  |                              |       |   |      |   | (5,841 | )
|Stock options exercised                                                                    |  |                              |       |   |      |   | 49     |  
|Change in advance payments by borrowers for taxes and insurance                            |  |                              | (346   | ) |      |   | (220   | )
|                                                                                           |  |                              |        |   |      |   |        |  
|Net cash provided by financing activities                                                  |  |                              | 21,227 |   |      |   | 9,073  |  
|                                                                                           |  |                              |        |   |      |   |        |  
|Net (decrease) increase in cash and cash equivalents                                       |  |                              | (290   | ) |      |   | 4,540  |  
|Cash and cash equivalents at beginning of period                                           |  |                              | 7,498  |   |      |   | 7,629  |  
|                                                                                           |  |                              |        |   |      |   |        |  
|Cash and cash equivalents at end of period                                                 |  | $                            | 7,208  |   |      | $ | 12,169 |  
|                                                                                           |  |                              |        |   |      |   |        |  
|Supplemental disclosures of cash flow information:                                         |  |                              |        |   |      |   |        |  
|Cash paid for interest                                                                     |  | $                            | 1,469  |   |      | $ | 961    |  
|                                                                                           |  |                              |        |   |      |   |        |  
|Cash paid for income taxes                                                                 |  | $                            | 175    |   |      | $ |       |  
|                                                                                           |  |                              |        |   |      |   |        |  
|Supplemental disclosure of non-cash investing and financing activities:                    |  |                              |        |   |      |   |        |  
|Transfers of loans receivable from loans receivable held for sale to loans receivable, net |  | $                            | 1,920  |   |      | $ |       |  
|                                                                                           |  |                              |        |   |      |   |        |  



See accompanying
notes to unaudited consolidated financial statements.



6



---

##### Table of Contents



BROADWAY FINANCIAL CORPORATION AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements

March 31, 2005



NOTE (1)  Basis of Financial Statement Presentation



The unaudited consolidated financial statements included herein have been prepared in accordance with accounting principles generally accepted in the
United States of America for interim financial statements and pursuant to the instructions for Form 10-QSB and the rules and regulations of the Securities and Exchange Commission. In the opinion of the management of Broadway Financial Corporation
(the Company), the preceding unaudited consolidated financial statements contain all material adjustments, consisting solely of normal recurring entries, necessary to present fairly the consolidated financial position of the Company and
its subsidiaries at March 31, 2005 and December 31, 2004, the results of their operations and comprehensive earnings for the three months ended March 31, 2005 and 2004 and their cash flows for the three months ended March 31, 2005 and 2004. These
unaudited consolidated financial statements do not include all disclosures associated with the Companys consolidated annual financial statements included in its annual report on Form 10-KSB for the year ended December 31, 2004 and,
accordingly, should be read in conjunction with such audited financial statements. The results of operations for the three months ended March 31, 2005 are not necessarily indicative of the results to be expected for the full year.



NOTE (2)  Earnings Per Share



Basic earnings per share is determined by dividing net earnings available to
common shareholders by the weighted average number of shares of Common Stock outstanding for the period (1,513,189 and 1,752,021 shares for the three months ended March 31, 2005 and 2004, respectively). Diluted earnings per share is determined by
dividing net earnings available to common shareholders by the weighted average number of shares of Common Stock outstanding for the period, adjusted for the dilutive effect of Common Stock equivalents (1,590,725 and 1,853,338 shares for the three
months ended March 31, 2005 and 2004, respectively).



NOTE (3)  Cash
and Cash Equivalents



For purposes of reporting cash flows
in the Consolidated Statements of Cash Flows, cash and cash equivalents include cash and federal funds sold.



NOTE (4)  Current Accounting Pronouncements



Statement of Financial Accounting Standards No. 123R, Share-Based Payment (SFAS 123R), is a revision of SFAS No. 123,
Accounting for Stock-Based Compensation. SFAS 123R does not change the accounting guidance for share-based payment transactions with parties other than employees provided in SFAS 123 as originally issued and EITF Issue No. 96-18,
Accounting for Equity Instruments That Are Issued to Other Than Employees for Acquiring, or in Conjunction with Selling, Goods or Services. Accounting for employee stock ownership plan transaction (ESOPs) will continue
to be accounted for in accordance with SOP 93-6, Employers Accounting for Employee Stock Ownership Plans. SFAS 123R requires companies to recognize in the income statement the grant-date fair value of stock options and other
equity-based compensation issued to employees, but expresses no preference for a type of valuation model. SFAS 123R will become effective for the Company beginning January 1, 2006. We estimate that the impact of adoption of SFAS No. 123(R) will
approximate the impact of the adjustments made to determine pro forma net income and pro forma earnings per share under Statement No. 123.



NOTE (5)  Stock Based Compensation



The Company has a stock option plan (the Plan), which provides for the granting of stock options to employees and directors. Stock options
granted under the Plan are exercisable over vesting periods specified in the Plan and, unless exercised, the options terminate ten years from the date of the grant. The option price must be no less than the fair market value of the underlying shares
on the date the options are granted. At March 31, 2005, the Company had 348,595 shares of treasury stock that may be issued on the exercise of options or for payment of other awards.



7



---

##### Table of Contents

BROADWAY FINANCIAL CORPORATION AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (continued)



The Company measures its employee stock option compensation arrangements under the provisions of
Accounting Principles Board Option No. 25, Accounting for Stock Issued to Employees (APB 25). Accordingly, no compensation expense has been recognized for the Plan, as stock options were granted at fair value at the date of grant.
Had compensation expense for the Plan been determined based on the fair value method provision of the Statement of Financial Accounting Standards No. 123 Accounting for Stock-Based Compensation for previous grants, the Companys net
earnings and earnings per share would have been reduced to the pro forma amounts indicated for the quarters below:



|                                                                                                                              |  |                              |      |   |      |   |      |  
|----------------------------------------------------------------------------------------------------------------------------- |  | ---------------------------- | ---- | - | ---- | - | ---- | -
|                                                                                                                              |  | Three Months ended March 31, |     
|                                                                                                                              |  | 2005                         |      |   | 2004 |  
|Income available to common shareholders, as reported                                                                          |  | $                            | 323  |   |      | $ | 448  |  
|Stock-based employee compensation expense determined under fair value based method for all awards, net of related tax effects |  |                              | (7   | ) |      |   | (14  | )
|                                                                                                                              |  |                              |      |   |      |   |      |  
|Pro forma income available to common shareholders                                                                             |  | $                            | 316  |   |      | $ | 434  |  
|                                                                                                                              |  |                              |      |   |      |   |      |  
|Basic earnings per share                                                                                                      |  |                              |      |   |      |   |      |  
|As reported                                                                                                                   |  | $                            | 0.21 |   |      | $ | 0.26 |  
|Pro forma                                                                                                                     |  | $                            | 0.21 |   |      | $ | 0.25 |  
|Diluted earnings per share                                                                                                    |  |                              |      |   |      |   |      |  
|As reported                                                                                                                   |  | $                            | 0.20 |   |      | $ | 0.24 |  
|Pro forma                                                                                                                     |  | $                            | 0.20 |   |      | $ | 0.23 |  



NOTE (6)  Junior Subordinated
Debentures



On March 17, 2004, the Company issued $6.0
million of Floating Rate Junior Subordinated Debentures in a private placement to fund the purchase of Company shares from Hot Creek Ventures 1, L.P. and its affiliates (Hot Creek) as described in Note (7) below. The debentures mature in
10 years and interest is payable quarterly at a rate per annum equal to the 3-month LIBOR plus 2.54%. The interest rate is determined as of each March 17, June 17, September 17, and December 17. As of March 17, 2005, the interest rate is 5.57%.



NOTE (7)  Capital Transactions



On March 18, 2004, the Company purchased from Hot Creek their holdings in
the Companys common stock, consisting of 410,312 shares, at a price of $14.00 per share and Hot Creek agreed, with certain exceptions, not to acquire shares of the Companys stock in the future. This purchase of shares was recorded in
treasury stock at cost. The Company also signed a stock purchase agreement with Cathay General Bancorp (Cathay) providing for the sale by the Company of up to 215,000 shares of the Companys Common Stock to Cathay at a price of
$13.50 per share, subject to the receipt by Cathay of required regulatory approval for the transaction. The Company also announced its intent to make a public tender offer for up to 183,251 shares of Common Stock, constituting 10% of the
Companys Common Stock outstanding at December 31, 2003, at a price of $14.00 per share upon completion of the stock sale to Cathay. The agreement with Cathay contains a standstill provision under which Cathay has agreed not to acquire
additional shares of Broadway Financial Corporation stock. Cathay has informed the Company that its proposed investment in the Company is intended to support the Company in its role as a provider of banking services to the minority communities in
the Companys market area, as part of Cathays desire to be responsive to opportunities to serve under the Community Reinvestment Act.



Subsequent to entering into the Stock Purchase Agreement, Cathay withdrew its previously submitted regulatory application for approval of the transaction
after discussion with its banking regulators. On June 11, 2004, Cathay purchased 70,000 shares of the contemplated total of up to 215,000 shares of the Companys Common Stock, which it could do without obtaining regulatory approval. The Stock
Purchase Agreement may be terminated by the Company or Cathay on or after June 30, 2005. The Company is not able to determine when Cathay will be in a position to resubmit its regulatory approval application, or whether the Company and Cathay will
agree to extend the termination date of the Stock Purchase Agreement.



8



---

##### Table of Contents

BROADWAY FINANCIAL CORPORATION AND SUBSIDIARIES

Notes to Unaudited Consolidated Financial Statements (continued)



|ITEM 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------



Certain statements under this caption may constitute forward-looking statements under the Private Securities
Litigation Reform Act of 1995, which involve risks and uncertainties. Actual results may differ significantly from the results discussed in such forward-looking statements. Factors that may cause such a difference include, but are not limited to,
economic conditions, competition in the geographic and business areas in which operations are conducted, fluctuations in market interest rates, credit quality and government regulation.



General



Broadway Financial Corporation (the Company) is primarily engaged in the savings and loan business through its wholly owned subsidiary,
Broadway Federal Bank, f.s.b. (Broadway Federal or the Bank). Broadway Federal is a community-oriented savings institution dedicated to serving the African-American, Hispanic and other communities of Mid-City and South Los
Angeles, California. Broadway Federals business is that of a financial intermediary and consists primarily of attracting deposits from the general public and using such deposits, together with borrowings and other funds, to make mortgage loans
secured by residential and non-residential real estate located in Southern California. At March 31, 2005, Broadway Federal operated four retail-banking offices in Mid-City and South Los Angeles. Broadway Federal is subject to significant competition
from other financial institutions, and is also subject to regulation by federal agencies and undergoes periodic examinations by those regulatory agencies.



The accompanying consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries, Broadway Federal, Broadway
Financial Funding, LLC and BankSmart, Inc. (a dormant company). All significant inter-company balances and transactions have been eliminated in consolidation.



The Companys principal business is serving as a holding company for Broadway Federal. The Companys results of operations are dependent
primarily on Broadway Federals net interest income, which is the difference between the interest income earned on its interest-earning assets, such as loans and investments, and the interest expense paid on its interest-bearing liabilities,
such as deposits and borrowings. Broadway Federal also generates recurring non-interest income, such as transactional fees on its loan and deposit portfolios. The Companys operating results are affected by the amount of provisions for loan
losses and the Banks non-interest expenses, which consist principally of employee compensation and benefits, occupancy expenses, and technology and communication costs. More generally, the results of operations of thrift and banking
institutions are also affected by prevailing economic conditions, competition, and the monetary and fiscal policies of governmental agencies.



Results of Operations



Net Earnings



We
recorded net earnings of $342,000 or $0.20 per diluted share for the three months ended March 31, 2005, compared to $467,000 or $0.24 per diluted share for the three months ended March 31, 2004. Compared to 2004, first quarter net earnings decreased
26.77%. The decrease in net earnings comparing 2005 to 2004, was primarily attributable to decreases in net interest income and non-interest income, and an increase in non-interest expense. Net interest income before provision for loan losses
decreased $89,000 or 3.80% for the three months ended March 31, 2005 compared to the same period in 2004. Non-interest income decreased $23,000 or 6.04% for the three months ended March 31, 2005 compared to the same period in 2004. Non-interest
expense increased $86,000 or 4.41% for the three months ended March 31, 2005 compared to the same period in 2004.



9



---

##### Table of Contents

Net Interest Income



Net interest income before provision for loan losses decreased to $2,256,000 for the three months ended March 31, 2005, from $2,345,000 for the same
period in 2004. A three-month rate/volume analysis indicates that the $89,000 decrease in net interest income before provision for loan losses was primarily attributable to the impact of a decrease in the net interest rate spread of 85 basis points
(rate impact), which resulted in a decrease in net interest income of $435,000 partially offset by the impact of the growth in average interest-earning assets of $49.0 million or 21.45%, and interest-bearing liabilities of $50.1 million or 23.15%,
which resulted in an increase in net interest income of $346,000 (volume impact).



The net interest rate spread for the three months ended March 31, 2005 was 3.16% compared to 4.01% for the same period in 2004. The 85 basis point decrease in spread was attributable to the decline in the weighted
average yield on interest earning assets and increase in the weighted average cost of funds on interest-bearing liabilities. The yield on interest-earning assets declined 41 basis points to 5.39% for the three months ended March 31, 2005 from 5.80%
for the same period in 2004. The decline in yield was primarily due to loan pay-offs of higher yielding loans and the lag in repricing of our adjustable rate loans. A substantial portion of the adjustable rate loans originated in the past three
years have initial periods of fixed interest rates ranging from two to seven years. Unless these loans prepay, we expect these loans to reprice upward over the next several years. The weighted average cost of funds increased 44 basis points to 2.23%
for the three months ended March 31, 2005 compared to 1.79% for the same period in 2004. The increase in the cost of funds was primarily due to the rising deposit and borrowing rates paid which are reflective of the rising rate environment. The
primary spread (weighted average interest rate on loans minus weighted average interest rate on deposits) at March 31, 2005 was 3.65% compared to 4.20% at March 31, 2004, a decline of 55 basis points.



Non-interest Income



Non-interest income totaled $358,000 in the first quarter of 2005, compared to $381,000 for the same period in 2004. While
the first quarter results were substantially the same, loan related fees increased $96,000 resulting from higher loan prepayment fees. Because a greater number of loans subject to prepayment fees were paid off, loan prepayment fees grew to $113,000
for the first quarter of 2005 compared to $28,000 for the same period in 2004. For the first quarter of 2005, the Company did not record any gain on sale of loans compared to a $109,000 of loan sale gains for the same period in 2004. Loan sales are
considered as part of asset/liability management and future sales will depend on a number of factors, including loan portfolio growth targets and liquidity needs.



Non-interest Expense



Total non-interest expense totaled $2,034,000 in the first quarter of 2005, up $86,000 from a year ago primarily due to increases in compensation and
benefits costs and occupancy expenses.



Financial Condition



Assets, Loan Originations and Deposits



At March 31, 2005, assets totaled $297.8 million, up $21.2 million or 7.68%
from year-end 2004. During the first quarter of 2005, loan payoffs exceeded total loan originations, including loan purchases, resulting in a decrease of $0.9 million in loans receivable, including loans held for sale. In addition, investment
securities available for sale decreased $4.0 million, while mortgage-backed securities (MBS) held to maturity increased $26.0 million. The build up in liquidity from loan repayments, deposit inflows and borrowings was invested in short
duration MBS.



Loan originations were $6.6 million for the
three months ended March 31, 2005 compared to $33.2 million for the same period in 2004. Loan purchases totaled $10.3 million for the three months ended March 31, 2005 whereas there were no loan purchases for the same period in 2004. Loan repayments
amounted to $17.9 million for the three months ended March 31, 2005 compared to $10.5 million for the same period in 2004. Loan originations decreased substantially due to changing market conditions, including rising interest rates, real estate
prices and competition, and the Companys plan to focus on retail versus wholesale loan funding. Loan volumes are expected to increase



10



---

##### Table of Contents

over the next several quarters, absent a sharp rise in interest rates. Additionally, we expect to augment loan originations with loan purchases to maintain
loan growth.



Deposits totaled $210.0 million at quarter end,
up $14.1 million or 7.19% since the end of 2004. During the first quarter of 2005, core deposits (NOW, demand, money market and passbook accounts) increased $3.1 million, while certificates of deposit increased $11.0 million. A substantial portion
of the increase in certificates of deposit was from brokered deposits. At March 31, 2005, core deposits represented 49.15% of total deposits compared to 51.13% at December 31, 2004 and 43.63% at March 31, 2004.



Allowance for Loan Losses



As of March 31, 2005, the allowance for loan losses totaled $1.4 million, up
$10,000 from the balance at December 31, 2004. The allowance for loan losses as a percentage of gross loans was 0.61% at March 31, 2005, compared to 0.60% at December 31, 2004 and 0.62% at March 31, 2004.



Management believes that the allowance for loan losses is adequate to cover
inherent losses in Broadway Federals loan portfolio as of March 31, 2005, but there can be no assurance that actual losses will not exceed the estimated amounts. In addition, the Office of Thrift Supervision (OTS) and the Federal
Deposit Insurance Corporation periodically review Broadway Federals allowance for loan losses as an integral part of their examination process. These agencies may require Broadway Federal to increase the allowance for loan losses based on
their judgments of the information available to them at the time of their examination.



Non-Performing Assets



Total non-performing
assets, consisting of non-accrual loans, decreased by $1,000 to $113,000 at March 31, 2005 from $114,000 at December 31, 2004. Non-accrual loans at March 31, 2005 consisted of a $77,000 loan secured by a single-family dwelling and a $36,000
unsecured consumer loan. The Banks non-performing assets to total assets ratio was 0.04% at March 31, 2005 compared to 0.04% at December 31, 2004 and 0.03% at March 31, 2004. At March 31, 2005, the Bank had no loans in foreclosure or REO (real
estate owned) properties.



Performance Ratios



For the three months ended March 31, 2005, the Companys annualized
return on average equity decreased to 8.94% compared to 11.16% for the same period in 2004. This was primarily attributable to the decrease in net earnings in 2005. The annualized return on average assets also decreased to 0.48% for the three months
ended March 31, 2005 compared to 0.79% for the same period in 2004. The annualized ratio of non-interest expense to average assets improved to 2.85% for the three months ended March 31, 2005 compared to 3.29% for the same period in 2004, reflecting
the higher growth in average assets compared to the rate of growth in non-interest expense. The efficiency ratio was 77.81% in first quarter 2005 compared to 71.46% in first quarter 2004, reflecting lower revenues compared to non-interest expenses
for the first quarter of 2005 as compared to the same period in 2004.



Income Taxes



The Companys effective tax
rate was approximately 40.00% for the three months ended March 31, 2005, compared to 39.97% for the same period in the prior year. Income taxes are computed by applying the statutory federal income tax rate of 34.00% and the California income tax
rate of 10.84% to earnings before income taxes.



Liquidity, Capital
Resources and Market Risk



Sources of liquidity and
capital for the Company on a stand-alone basis include distributions from the Bank and the issuance of equity and debt securities, such as the preferred stock issued in 2002, the junior subordinated debentures issued during the first quarter of 2004
and the sale of 70,000 shares of the Companys common stock to Cathay during the second quarter of 2004. Dividends and other capital distributions from the Bank are subject to regulatory restrictions. See Note (7) of Notes to Unaudited
Consolidated Financial Statements for further discussion on capital transactions.



11



---

##### Table of Contents

The Banks primary sources of funds are deposits, principal and interest payments on loans, sales of
loans, mortgage-backed securities and investments, and advances from the Federal Home Loan Bank of San Francisco. Other sources of liquidity include principal repayments on mortgage-backed securities and other investments, and contributions of
capital by the Company.



Since December 31, 2004, there has
been no material change in the Companys interest rate sensitivity. For a discussion on the Companys interest rate sensitivity and market risk, see the Companys annual report on Form 10-KSB for the year ended December 31, 2004,
including the Companys audited financial statements and the notes thereto.



Regulatory Capital



The OTS capital
regulations include three separate minimum capital requirements for savings institutions that are subject to OTS supervision. First, the tangible capital requirement mandates that the Banks stockholders equity, less intangible assets, be
at least 1.50% of adjusted total assets as defined in the capital regulations. Second, the core capital requirement currently mandates that core capital (tangible capital plus certain qualifying intangible assets) be at least 4.00% of adjusted total
assets as defined in the capital regulations. Third, the risk-based capital requirement presently mandates that core capital plus supplemental capital (as defined by the OTS) be at least 8.00% of risk-weighted assets as prescribed in the capital
regulations. The capital regulations assign specific risk weightings to all assets and off-balance sheet items for this purpose.



Broadway Federal was in compliance with all capital requirements in effect at March 31, 2005, and met all standards necessary to be considered
well-capitalized under the prompt corrective action regulations adopted by the OTS pursuant to the Federal Deposit Insurance Corporation Improvement Act of 1991 (FDICIA).



The following table reflects the required and actual regulatory capital
ratios of Broadway Federal at the date indicated:



|                                                |  |                       |   |  |                                     |   |  |                         |  
|----------------------------------------------- |  | --------------------- | - |  | ----------------------------------- | - |  | ----------------------- | -
|Regulatory Capital Ratios  For Broadway Federal |  | OTSMinimumRequirement |   |  | FDICIAWell-capitalizedRequirement |   |  | Actual atMarch 31, 2005 |  
|Tangible ratio                                  |  | 1.50                  | % |  | N/A                                 |   |  | 6.70                    | %
|                                                |  |                       |  
|Leverage ratio                                  |  | 4.00                  | % |  | 5.00                                | % |  | 6.70                    | %
|                                                |  |                       |  
|Tier 1 Risk-based ratio                         |  | 4.00                  | % |  | 6.00                                | % |  | 10.42                   | %
|                                                |  |                       |  
|Total Risk-based ratio                          |  | 8.00                  | % |  | 10.00                               | % |  | 11.15                   | %



|ITEM 3. | CONTROLS AND PROCEDURES
|------- | -----------------------



As of March 31, 2005, an evaluation was performed under the supervision of the Companys Chief Executive Officer (CEO) and Chief
Financial Officer (CFO) of the effectiveness of the design and operation of the Companys disclosure controls and procedures. Based on that evaluation, the Companys CEO and CFO concluded that the Companys disclosure
controls and procedures were effective as of March 31, 2005. There have been no significant changes in the Companys internal controls over financial reporting or in other factors that could significantly affect these controls during the
quarter ended March 31, 2005 or subsequent to March 31, 2005.



12



---

##### Table of Contents



PART II. OTHER INFORMATION



|Item 1. | LEGAL PROCEEDINGS
|------- | -----------------



None



|Item 2. | UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|------- | -----------------------------------------------------------



None



|Item 3. | DEFAULTS UPON SENIOR SECURITIES
|------- | -------------------------------



None



|Item 4. | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
|------- | ---------------------------------------------------



None



|Item 5. | OTHER INFORMATION
|------- | -----------------



None



|Item 6. | EXHIBITS
|------- | --------



| |  |                                                                                                                                                                                
| |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| |  | Exhibit 31.1  CEO Certification pursuant to Rules 13a-14 or 15d-14 of the Securities Exchange Act of 1934 as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of
2002
| | 
| |  | Exhibit 31.2  CFO Certification pursuant to Rules 13a-14 or 15d-14 of the Securities Exchange Act of 1934 as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of
2002
| | 
| |  | Exhibit 32  Certifications pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                          



13



---

##### Table of Contents



SIGNATURES



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



|                   |  |  |  |     |  |                    |  |                                      
|------------------ |  |  |  | --- |  | ------------------ |  | -------------------------------------
|                   |  |  | 
|Date: May 13, 2005 |  |  |  | By: |  | /s/ PAUL C. HUDSON
|                   |  |  |  |     |  |                    |  | Paul C. Hudson                       
|                   |  |  |  |     |  |                    |  | President and Chief Executive Officer
|                   |  |  |  |     |  |                    |  | Broadway Financial Corporation       



|                   |  |  |  |     |  |                   |  |                               
|------------------ |  |  |  | --- |  | ----------------- |  | ------------------------------
|                   |  |  | 
|Date: May 13, 2005 |  |  |  | By: |  | /s/ ALVIN D. KANG
|                   |  |  |  |     |  |                   |  | Alvin D. Kang                 
|                   |  |  |  |     |  |                   |  | Chief Financial Officer       
|                   |  |  |  |     |  |                   |  | Broadway Financial Corporation



14