<PAGE>

================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-Q

|X|    QUARTERLY REPORT PURSUANT TO SECTION  13 OR 15(D) OF THE SECURITIES
       EXCHANGE ACT OF 1934

                  For the quarterly period ended March 31, 2005

                                       OR

|_|    TRANSITION REPORT PURSUANT TO SECTION  13 OR 15(D) OF THE SECURITIES
       EXCHANGE ACT OF 1934

             For the transition period from ________ to ___________


                         Commission file number: 0-26906


                               ASTA FUNDING, INC.
             (Exact name of registrant as specified in its charter)



            DELAWARE                                             22-3388607
  (State or other jurisdiction                                  (IRS Employer
of incorporation or organization)                            Identification No.)


210 SYLVAN AVE., ENGLEWOOD CLIFFS, NEW JERSEY                       07632
  (Address of principal executive offices)                       (Zip Code)


                  REGISTRANT'S TELEPHONE NUMBER: (201) 567-5648


         Former name, former address and former fiscal year, if changed since
last report: N/A

         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 such shorter period that the registrant
was required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. Yes |X| No |_|

         Indicate by check mark whether the registrant is an accelerated filer
(as defined in Rule 12b-2 of the Act) Yes |X| No |_|

         As of May 2, 2005, the registrant had approximately 13,565,000 common
shares outstanding.
================================================================================

<PAGE>

                               ASTA FUNDING, INC.

                               INDEX TO FORM 10-Q

<TABLE>
<S>                                                                                                        <C>
Part I.  Financial Information........................................................................      2
Item 1.  Consolidated Financial Statements............................................................      2
         Consolidated Balance Sheets as of March 31, 2005 (unaudited) and September  30, 2004.........      2
         Consolidated Statements of Operations for the six and three month periods ended
            March  31, 2005 and 2004 (unaudited)......................................................      3
         Consolidated Statement of Stockholders' Equity for the six month period ending
            March  31, 2005 (unaudited)...............................................................      4
         Consolidated Statements of Cash Flows for the six month periods ended
            March  31, 2005 and 2004 (unaudited)......................................................      5
         Condensed Notes to Consolidated Financial Statements (unaudited).............................      6
Item 2.  Management's Discussion and Analysis of Financial Condition and Results of Operations........     13
Item 3.  Quantitative and Qualitative Disclosures about Market Risk...................................     18
Item 4.  Controls and Procedures......................................................................     18

Part II. Other Information............................................................................     19
Item 1.  Legal Proceedings............................................................................     19
Item 2.  Unregistered Sale of Equity Securities and Use of Proceeds...................................     19
Item 3.  Defaults Upon Senior Securities..............................................................     19
Item 4.  Submission of Matters to a Vote of Security Holders..........................................     19
Item 5.  Other Information............................................................................     19
Item 6.  Exhibits.....................................................................................     19
Signatures  ..........................................................................................     20
Section 302 Certificate of Principal Executive Officer................................................     21
Section 302 Certificate of Principal Financial Officer................................................     22
Section 906 Certificate of Principal Executive Officer................................................     23
Section 906 Certificate of Principal Financial Officer................................................     24
</TABLE>

                                       1
<PAGE>

PART I. FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

                       ASTA FUNDING, INC. AND SUBSIDIARIES

                           CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                                                                MARCH 31,          SEPTEMBER 30,
                                                                                  2005                 2004
                                                                               ----------           ----------
                                                                             (UNAUDITED)
                                 ASSETS
<S>                                                                        <C>                  <C>
Cash....................................................................   $    2,615,000       $    3,344,000
Consumer receivables acquired for liquidation...........................      171,021,000          146,165,000
Deposit on receivable purchase .........................................           75,000            7,288,000
Furniture and equipment, net............................................          660,000              596,000
Due from servicers......................................................        6,426,000                    -
Prepaid income taxes....................................................        1,633,000                    -
Other assets............................................................          936,000            1,248,000
                                                                           --------------       --------------
          Total assets..................................................   $  183,366,000       $  158,641,000
                                                                           ==============       ==============

                    LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities
   Debt.................................................................   $   52,114,000       $   39,355,000
   Other liabilities ...................................................        2,929,000            3,351,000
   Income taxes payable ................................................                -            1,425,000
   Deferred income taxes................................................           44,000               44,000
                                                                           --------------       --------------
          Total liabilities.............................................       55,087,000           44,175,000
                                                                           ==============       ==============

Stockholders' Equity
   Preferred stock, $.01 par value; authorized 5,000,000; issued
   and outstanding -- none
   Common stock, $.01 par value; authorized 30,000,000 shares; issued
   and outstanding -- 13,564,000 at March 31, 2005 and 13,432,000
   at September  30, 2004...............................................          135,000              134,000
   Additional paid-in capital...........................................       60,487,000           59,184,000
   Retained earnings....................................................       67,657,000           55,148,000
                                                                           --------------       --------------
          Total stockholders' equity....................................      128,279,000          114,466,000
                                                                           --------------       --------------
Total liabilities and stockholders' equity..............................   $  183,366,000       $  158,641,000
                                                                           ==============       ==============
</TABLE>




           See accompanying notes to consolidated financial statements


                                       2
<PAGE>

                       ASTA FUNDING, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)


<TABLE>
<CAPTION>
                                   Three Months Ended     Three Months Ended      Six Months Ended     Six Months Ended
                                     March 31, 2005         March 31, 2004         March 31, 2005       March 31, 2004
                                     --------------         --------------         --------------       --------------
<S>                                    <C>                    <C>                    <C>                  <C>
Revenues:
Finance income                         $16,662,000            $12,864,000            $30,492,000          $24,319,000
                                       -----------            -----------            -----------          -----------



Expenses:
General and administrative               3,925,000              2,981,000              6,969,000            5,524,000
Interest                                   496,000                285,000                903,000              456,000
Third party servicing                            -                454,000                      -            1,316,000
                                       -----------            -----------            -----------          -----------
                                         4,421,000              3,720,000              7,872,000            7,296,000
                                       -----------            -----------            -----------          -----------
Income before income taxes              12,241,000             9,144,000              22,620,000           17,023,000

Income tax expense                       4,960,000              3,711,000              9,164,000            6,902,000
                                       -----------            -----------            -----------          -----------
Net income                              $7,281,000             $5,433,000            $13,456,000          $10,121,000
                                       -----------            -----------            -----------          -----------
Net income per share:

Basic                                        $0.54                  $0.41                  $1.00                $0.76
                                       -----------            -----------            -----------          -----------

Diluted                                      $0.51                  $0.38                  $0.94                $0.71
                                       -----------            -----------            -----------          -----------

Weighted average number of shares outstanding:

Basic                                   13,553,000             13,347,000             13,512,000           13,276,000
                                       -----------            -----------            -----------          -----------

Diluted                                 14,405,000             14,304,000             14,352,000           14,229,000
                                       -----------            -----------            -----------          -----------
</TABLE>


           See accompanying notes to consolidated financial statements


                                       3
<PAGE>

                       ASTA FUNDING, INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                                               ADDITIONAL
                                                        COMMON STOCK             PAID-IN       RETAINED
                                                     SHARES       AMOUNT         CAPITAL       EARNINGS         TOTAL
                                                   ----------    ----------   ------------   ------------    ------------
<S>                                                <C>             <C>         <C>            <C>            <C>
Balance, September 30, 2004..................      13,432,000      $134,000    $59,184,000    $55,148,000    $114,466,000
Exercise of options..........................         132,000         1,000      1,184,000              -       1,185,000
Tax benefit arising from exercise of non-
  qualified stock options                                   -             -        119,000              -         119,000
Dividends paid and payable...................               -             -              -       (947,000)       (947,000)
Net Income...................................               -             -              -     13,456,000      13,456,000
                                                   ----------      --------    -----------    -----------    ------------
Balance, March  31, 2005.....................      13,564,000      $135,000    $60,487,000    $67,657,000    $128,279,000
                                                   ==========      ========    ===========    ===========    ============
</TABLE>



           See accompanying notes to consolidated financial statements


                                       4
<PAGE>

                       ASTA FUNDING, INC. AND SUBSIDIARIES

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)

<TABLE>
<CAPTION>
                                                                        SIX MONTHS ENDED            SIX MONTHS ENDED
                                                                         MARCH 31, 2005              MARCH 31, 2004
                                                                         --------------              --------------
<S>                                                                        <C>                        <C>
Cash flows from operating activities:
  Net income.....................................................          $ 13,456,000               $  10,121,000

Adjustments to reconcile net income to net cash provided by
  operating activities:
  Depreciation and amortization..................................               240,000                     105,000
  Deferred income taxes..........................................                     -                      (4,000)

Changes in:

  Due from servicers.............................................            (6,426,000)                          -
  Prepaid & income taxes payable.................................            (3,058,000)                   (696,000)
  Other assets............... ...................................               321,000                    (357,000)
  Other liabilities..............................................              (426,000)                 (2,445,000)
                                                                           ------------               -------------
    Net cash provided by operating activities....................             4,107,000                   6,724,000


Cash flows from investing activities:
  Purchase of consumer receivables acquired for liquidation......           (73,337,000)                (49,440,000)
  Principal collected on receivables acquired for liquidation....            48,481,000                  34,988,000
  Deposit on receivable purchase.................................             7,213,000                           -

  Capital expenditures...........................................              (312,000)                   (120,000)
  Auto loan principal payments...................................                     -                       1,000
                                                                           ------------               -------------
    Net cash (used in) by investing activities...................           (17,955,000)                (14,571,000)

Cash flows from financing activities:
  Proceeds from exercise of options..............................             1,185,000                   1,020,000
  Tax benefit arising from exercise of non-qualified stock options              119,000                           -

  Dividends paid.................................................              (944,000)                   (732,000)
  Advances under line of credit, net.............................            12,759,000                   6,663,000
                                                                           ------------               -------------
    Net cash provided by financing activities....................            13,119,000                   6,951,000
                                                                           ------------               -------------
Decrease in cash.................................................              (729,000)                   (896,000)
Cash at the beginning of period..................................             3,344,000                   6,846,000
                                                                           ------------               -------------
Cash at end of period............................................          $  2,615,000               $   5,950,000
                                                                           ============               =============
Supplemental disclosure of cash flow information:

  Cash paid during the period
    Interest.....................................................          $    915,000               $     428,000
    Income taxes.................................................          $ 12,099,000               $   3,654,000
</TABLE>



          See accompanying notes to consolidated financial statements.


                                       5
<PAGE>

                       ASTA FUNDING, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1: BUSINESS AND BASIS OF PRESENTATION

 Business

     Asta Funding, Inc., together with its wholly owned subsidiaries, is engaged
in the business of purchasing, managing and servicing non-conforming and
distressed consumer receivables. Non-conforming consumer receivables are the
obligations of individuals that have incurred credit impairment either at the
time the obligation was originated or subsequent to origination. Distressed
consumer receivables are the unpaid debts of individuals to banks, finance
companies and other credit providers. A large portion of our distressed consumer
receivables are MasterCard(R), Visa(R), other credit card accounts and
telecommunication accounts which were charged-off by the issuers for
non-payment. We acquire these portfolios at substantial discounts from their
face values that are based on the characteristics of the underlying accounts of
each portfolio.

 Basis of Presentation

     The consolidated balance sheets as of March 31, 2005 and September 30,
2004, the consolidated statements of operations for the six and three month
periods ended March 31, 2005 and 2004, respectively, and the consolidated
statements of cash flows for the six month periods ended March 31, 2005 and
2004, have been prepared by us without an audit. In the opinion of management,
all adjustments (which include only normal recurring adjustments) necessary to
present fairly our financial position at March 31, 2005 and September 30, 2004,
the results of operations for the six and three month periods ended March 31,
2005 and 2004 and cash flows for the six month periods ended March 31, 2005 and
2004 have been made. The results of operations for the six and three month
periods ended March 31, 2005 and 2004 are not necessarily indicative of the
operating results for any other interim period or the full fiscal year.

     The accompanying unaudited condensed consolidated financial statements have
been prepared in accordance with Rule 10-01 of Regulation S-X promulgated by the
Securities and Exchange Commission and therefore do not include all information
and footnote disclosures required under generally accepted accounting
principles. We suggest that these financial statements be read in conjunction
with the financial statements and notes thereto included in our Annual Report on
Form 10-K for the fiscal year ended September 30, 2004 filed with the Securities
and Exchange Commission on December 14, 2004.

   Recent Accounting Pronouncements

     In December 2004, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards No. 123 (revised 2004) Share-Based
Payment ("SFAS No.123R"). This statement is a revision of FASB Statement No.
123, Accounting for Stock-Based Compensation. This Statement supersedes APB
Opinion No. 25, Accounting for Stock Issued to Employees, and its related
implementation guidance. This Statement requires that the cost resulting from
all share-based payment transactions be recognized in the financial statements.
This Statement supersedes the current method utilized by the Company of the
disclosure-only provisions of the original SFAS No. 123. The original effective
date of this Statement was to be as of the beginning of the first interim or
annual period that begins after June 15, 2004. In April 2005, The Securities and
Exchange Commission revised the effective date to implement SFAS No.123R to the
beginning of the next fiscal year. The effective date for implementation of SFAS
No. 123R for the Company will be October 1, 2005. The Company has been
disclosing the impact on net income and earnings per share since the adoption of
the original SFAS No. 123 in the notes to the financial statements.

     In October 2003, the American Institute of Certified Public Accountants
issued Statement of Position ("SOP") 03-03, "Accounting for Loans or Certain
Securities Acquired in a Transfer." This SOP provides guidance on accounting for
differences between contractual and expected cash flows from an investor's
initial investment in loans or debt securities acquired in a transfer if those
differences are attributable, at least in part, to credit quality. This SOP
became effective for portfolios acquired after December 15, 2004. We do not
believe the adoption of this SOP has a material impact on the Company.

NOTE 2: PRINCIPLES OF CONSOLIDATION

     The consolidated financial statements include the accounts of Asta Funding,
Inc. and its wholly-owned subsidiaries. All significant intercompany balances
and transactions have been eliminated in consolidation.

NOTE 3: CONSUMER RECEIVABLES ACQUIRED FOR LIQUIDATION

     Accounts acquired for liquidation are stated at their net realizable value
and consist mainly of defaulted consumer loans to individuals throughout the
country. We account for the investment in receivable portfolios on the "accrual
basis" or "cost recovery basis" of accounting in accordance with the provisions
of the AICPA's Practice Bulletin 6, "Amortization of

                                       6
<PAGE>

                       ASTA FUNDING, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 3: CONSUMER RECEIVABLES ACQUIRED FOR LIQUIDATION - (CONTINUED)

Discounts on Certain Acquired Loans". Static pools are established for each
portfolio acquired. Once a static pool is established, the receivables are
permanently assigned to the pool. The discount (i.e. the difference between the
cost of each static pool and the related gross aggregate receivable balance) is
not recorded because we expect to collect substantially less than the gross
receivable balance. As a result, we record these receivable portfolios at cost
at the time of acquisition.


The following tables summarize the changes in the balance sheet of the
investment in receivable portfolios during the following periods.

<TABLE>
<CAPTION>
                                                                      FOR THE SIX MONTHS ENDED MARCH  31, 2005
                                                                                  (IN THOUSANDS)
                                                                  -----------------------------------------------
                                                                     ACCRUAL          CASH
                                                                      BASIS           BASIS
                                                                   PORTFOLIOS      PORTFOLIOS           TOTAL
                                                                  -----------      -----------     ------------
<S>                                                            <C>                  <C>          <C>
Balance, beginning of period..............................     $   144,812,000   $   1,353,000   $  146,165,000
Acquisitions of receivable portfolios, net................          73,337,000               -       73,337,000
Gross cash collections including sales proceeds...........         (75,022,000)     (3,951,000)     (78,973,000)
Finance income recognized.................................          27,367,000       3,125,000       30,492,000
                                                                  ------------     -----------     ------------
Balance, end of period....................................     $   170,494,000      $  527,000   $  171,021,000
                                                                ==============    ============    =============
Revenue as a percentage of collections....................               36.5%           79.1%            38.6%
</TABLE>


<TABLE>
<CAPTION>
                                                                     FOR THE SIX MONTHS ENDED MARCH  31, 2004
                                                                                  (IN THOUSANDS)
                                                                  -----------------------------------------------
                                                                     ACCRUAL           CASH
                                                                      BASIS            BASIS
                                                                   PORTFOLIOS       PORTFOLIOS          TOTAL
                                                                   -----------     -----------      -----------
<S>                                                             <C>               <C>            <C>
Balance, beginning of period..............................      $  102,809,000    $  2,783,000   $  105,592,000
Acquisitions of receivable portfolios, net................          48,736,000         704,000       49,440,000
Gross cash collections including sales proceeds...........         (55,274,000)     (3,982,000)     (59,256,000)
Finance income recognized.................................          21,639,000       2,629,000       24,268,000
                                                                   -----------     -----------      -----------
Balance, end of period....................................      $  117,910,000    $  2,134,000   $  120,044,000
                                                                  ============    ============     ============
Revenue as a percentage of collections....................               39.1%           66.0%            41.0%
</TABLE>


<TABLE>
<CAPTION>
                                                                     FOR THE THREE MONTHS ENDED MARCH  31, 2005
                                                                                  (IN THOUSANDS)
                                                                  -----------------------------------------------
                                                                     ACCRUAL          CASH
                                                                      BASIS           BASIS
                                                                   PORTFOLIOS      PORTFOLIOS           TOTAL
                                                                  -----------      -----------     ------------
<S>                                                            <C>                 <C>           <C>
Balance, beginning of period..............................     $   159,195,000     $   581,000   $  159,776,000
Acquisitions of receivable portfolios, net................          36,795,000               -       36,795,000
Gross cash collections including sales proceeds...........         (41,079,000)     (1,103,000)     (42,182,000)
Finance income recognized.................................          15,583,000       1,049,000       16,632,000
                                                                  ------------     -----------     ------------
Balance, end of period....................................     $   170,494,000     $   527,000   $  171,021,000
                                                                ==============    ============    =============
Revenue as a percentage of collections....................               37.9%           95.1%            39.4%
</TABLE>


                                       7
<PAGE>

                       ASTA FUNDING, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 3: CONSUMER RECEIVABLES ACQUIRED FOR LIQUIDATION -- (CONTINUED)


<TABLE>
<CAPTION>
                                                                    FOR THE THREE MONTHS ENDED MARCH  31, 2004
                                                                                  (IN THOUSANDS)
                                                                  -----------------------------------------------
                                                                     ACCRUAL           CASH
                                                                      BASIS            BASIS
                                                                   PORTFOLIOS       PORTFOLIOS          TOTAL
                                                                   -----------     -----------      -----------
<S>                                                             <C>               <C>            <C>
Balance, beginning of period..............................      $  120,937,000    $  2,634,000   $  123,571,000
Acquisitions of receivable portfolios, net................          14,019,000               -       14,019,000
Gross cash collections including sales proceeds...........         (28,731,000)     (1,654,000)     (30,385,000)
Finance income recognized.................................          11,685,000       1,154,000       12,839,000
                                                                   -----------     -----------      -----------
Balance, end of period....................................      $  117,910,000    $  2,134,000   $  120,044,000
                                                                  ============    ============     ============
Revenue as a percentage of collections........................           40.7%           69.8%            42.3%
</TABLE>


In March 2005, through a wholly owned subsidiary, the Company acquired Option
Card, LLC a Denver, Colorado based consumer debt buyer and debt management
company. Benefits accruing to the Company include portfolios of distressed
consumer receivable debt of approximately $197 million that consist of paying
accounts, accounts already within a legal network, and non paying accounts, a
facility in Denver and a computer software system that may have features that
could be incorporated into the Company's existing computer system. The purchase
price, substantially all of which was applied to the cost of the portfolios, was
approximately $13.5 million in cash.

NOTE 4: FURNITURE AND EQUIPMENT

     Furniture and equipment consist of the following as of the dates indicated:

<TABLE>
<CAPTION>
                                                                                   MARCH 31,        SEPTEMBER 30,
                                                                                     2005               2004
                                                                                 -------------      -------------
<S>                                                                               <C>                <C>
Furniture.................................................                        $    307,000       $   307,000
Equipment.................................................                           1,637,000         1,325,000
                                                                                 -------------      -------------
                                                                                     1,944,000         1,632,000
Less accumulated depreciation.............................                           1,284,000         1,036,000
                                                                                 -------------      -------------
Balance, end of period............................                                $    660,000       $   596,000
                                                                                 =============      =============
</TABLE>

NOTE 5: DEBT

     In May 2004, the Company entered into an amended and restated loan and
security agreement that increased the line of credit with a lending institution
from $35 million to $60 million and extended to May 11, 2006. The line of
credit bears interest at the lesser of LIBOR plus an applicable margin, or the
prime rate plus or minus an applicable margin based on certain leverage ratios
(the applicable rate was 4.75% at March 31, 2005). The credit line is
collateralized by all portfolios of consumer receivables acquired for
liquidation and contains customary financial and other covenants (relative to
tangible net worth, interest coverage, and leverage ratio, as defined) that must
be maintained in order to borrow funds. As of March 31, 2005, $52.1 million was
outstanding. See Note 14 - Subsequent Event.

NOTE 6: COMMITMENTS AND CONTINGENCIES

Employment Agreements

     We have an employment agreement with one executive and are in the process
of formalizing new employment agreements with two other executive officers. Such
agreement and anticipated agreements provide for base salary payments as well as
bonuses. The agreements also contain confidentiality and non-compete provisions.


                                       8
<PAGE>

                       ASTA FUNDING, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 6: COMMITMENTS AND CONTINGENCIES - (CONTINUED)

Leases

     We are a party to two operating leases with respect to our facilities in
Englewood Cliffs, New Jersey and Bethlehem, Pennsylvania. The lease in Englewood
Cliff, New Jersey expires June 30, 2005. The Company is in negotiations to enter
into a new lease obligation for comparable space for its corporate headquarters.
Please refer to our consolidated financial statements and notes thereto in our
Annual Report on Form 10-K, as filed with the Securities and Exchange
Commission, for additional information.

Litigation

     In the ordinary course of our business, we are involved in numerous legal
proceedings. We regularly initiate collection lawsuits, using our network of
third party law firms, against consumers. Also, consumers occasionally initiate
litigation against us, in which they allege that we have violated a federal or
state law in the process of collecting their account. We do not believe that
these ordinary course matters are material to our business and financial
condition. As of the date of this Form 10-Q, we were not involved in any
material litigation in which we were a defendant.

NOTE 7: INCOME RECOGNITION

     We recognize income on non-performing and performing consumer receivable
portfolios, which are acquired for liquidation, using either the interest method
or cost recovery method. Upon acquisition of a portfolio of receivables,
management estimates the future anticipated cash flows and determines the
allocation of payments based upon this estimate. If management can reasonably
estimate the expected amount to be collected on a portfolio and can reasonably
determine the timing of such payments based on historic experience and other
factors, we use the interest method. If management cannot reasonably estimate
the future cash flows, we use the cost recovery method.

     Under the interest method, we recognize income on the effective yield
method based on the actual cash collected during a period and future estimated
cash flows and timing of such estimated collections. The estimated future cash
flows are reevaluated quarterly. Under the cost recovery method, no income is
recognized until we have fully collected the cost of the portfolio.

     We recognize income net of collection fees paid to third-party collection
agencies. With respect to amounts collected in-house, such finance income is
recognized at the gross amount collected.

NOTE 8: INCOME TAXES

     The provision for income tax expense reflects income tax expense at an
effective rate of approximately 40.5% for the six and three month periods ending
March 31, 2005 and 2004.

     Deferred federal and state taxes arise from temporary differences resulting
primarily from the provision for credit losses and depreciation timing
differences.

NOTE 9: NET INCOME PER SHARE

     Basic per share data is determined by dividing net income by the weighted
average shares outstanding during the period. Diluted per share data is computed
by dividing net income by the weighted average shares outstanding, assuming all
dilutive potential common shares were issued. With respect to the assumed
proceeds from the exercise of dilutive options, the treasury stock method is
calculated using the average market price for the period.


                                       9
<PAGE>

                       ASTA FUNDING, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 9: NET INCOME PER SHARE - (CONTINUED)

     The following table presents the computation of basic and diluted per share
data for the six and three months ended March 31, 2005 and 2004:

<TABLE>
<CAPTION>
                                                           SIX MONTHS ENDED MARCH 31,

                                                   2005                                   2004
                                    ----------------------------------   ------------------------------------
                                                   WEIGHTED                             WEIGHTED
                                        NET         AVERAGE   PER SHARE       NET        AVERAGE    PER SHARE
                                      INCOME        SHARES      AMOUNT       INCOME       SHARES      AMOUNT
                                    ------------  ----------   -------   ------------  ------------  --------
<S>                                  <C>          <C>            <C>      <C>            <C>            <C>
Basic............................    $13,456,000  13,512,000     $1.00    $10,121,000    13,276,000     $0.76
                                                               =======                               ========
Effect of Dilutive Stock.........                    840,000                                953,000
                                    ------------  ----------             ------------  ------------
Diluted..........................    $13,456,000  14,352,000     $0.94    $10,121,000    14,229,000     $0.71
                                    ============  ==========   =======   ============  ============  ========
</TABLE>

<TABLE>
<CAPTION>
                                                          THREE MONTHS ENDED MARCH 31,
                                                   2005                                   2004
                                    ----------------------------------   ------------------------------------
                                                   WEIGHTED                             WEIGHTED
                                        NET         AVERAGE   PER SHARE       NET        AVERAGE    PER SHARE
                                      INCOME        SHARES      AMOUNT       INCOME       SHARES      AMOUNT
                                    ------------  ----------   -------   ------------  ------------  --------
<S>                                  <C>          <C>            <C>      <C>            <C>            <C>
Basic............................     $7,281,000  13,554,000     $0.54     $5,433,000    13,347,000     $0.41
                                                               =======                               ========
Effect of Dilutive Stock.........                    851,000                                957,000
                                    ------------  ----------             ------------  ------------
Diluted..........................     $7,281,000  14,405,000     $0.51     $5,433,000    14,304,000     $0.38
                                    ============  ==========   =======   ============  ============  ========
</TABLE>

NOTE 10: STOCK-BASED COMPENSATION

     The Company accounts for stock-based employee compensation under Accounting
Principles Board ("APB") Opinion No. 25, "Accounting for Stock Issued to
Employees", and related interpretations. The Company has adopted the
disclosure-only provisions of Statement of Financial Accounting Standards
("SFAS") No. 123, "Accounting for Stock-Based Compensation" and SFAS No. 148,
"Accounting for Stock-Based Compensation -- Transition and Disclosure", which
was released in December 2002 as an amendment of SFAS No. 123. The following
table illustrates the effect on net income and earnings per share if the fair
value based method had been applied to all awards.



<TABLE>
<CAPTION>
                                                                                  SIX MONTHS ENDED MARCH  31,
                                                                                    2005               2004
                                                                                ------------       ------------
<S>                                                                             <C>                <C>
Net income as reported......................................................    $ 13,456,000       $ 10,121,000
Stock based compensation expense
 Determined under fair value method, net of related tax effects.............      (1,114,000)        (1,103,000)
                                                                                ------------       ------------
Pro forma net income........................................................    $ 12,342,000       $  9,018,000
                                                                                ============       ============
Earnings per share:
 Basic -- as reported........................................................   $       1.00       $       0.76
                                                                                ============       ============
 Basic -- pro forma..........................................................   $       0.91       $       0.68
                                                                                ============       ============
 Diluted -- as reported......................................................   $       0.94       $       0.71
                                                                                ============       ============
 Diluted -- pro forma........................................................   $       0.86       $       0.63
                                                                                ============       ============
</TABLE>

                                       10
<PAGE>

                      ASTA FUNDING, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 10: STOCK-BASED COMPENSATION - (CONTINUED)

<TABLE>
<CAPTION>
                                                                                 THREE MONTHS ENDED MARCH  31,
                                                                                    2005               2004
                                                                                ------------       ------------
<S>                                                                             <C>                <C>
Net income as reported......................................................    $  7,281,000       $  5,433,000
Stock-based compensation expense
 Determined under fair value method, net of related tax effects.............        (558,000)          (552,000)
                                                                                ------------       ------------
Pro forma net income........................................................    $  6,723,000       $  4,881,000
                                                                                ============       ============
Earnings per share:
 Basic -- as reported........................................................   $       0.54       $       0.41
                                                                                ============       ============
 Basic -- pro forma..........................................................   $       0.50       $       0.37
                                                                                ============       ============
 Diluted -- as reported......................................................   $       0.51       $       0.38
                                                                                ============       ============
 Diluted -- pro forma........................................................   $       0.47       $       0.34
                                                                                ============       ============
</TABLE>

The weighted average fair value of the options granted during 2005 and 2004 were
$18.25 and $8.96 per share on the dates of grant, respectively, using the
Black-Scholes option pricing model with the following assumptions: dividend
yield 0.0083% (2005) and dividend yield .0094% (2004), weighted average
volatility 40.128% (2005) and 41.559% (2004), expected life 10 years, weighted
average risk free interest rate of 4.1900% in 2005 and 4.2895% in 2004.

NOTE 11: STOCK OPTION PLANS

1995 Stock Option Plan

     The Company has a stock option plan under which 1,840,000 shares of common
stock are reserved for issuance upon exercise of either incentive or
non-incentive stock options, which may be granted from time to time by the Board
of Directors to employees and others. The Board of Directors determines the
option price (not to be less than fair market value for incentive options) at
the date of grant. The options have a maximum term of 10 years and outstanding
options expire from November 2005 through October 2014. As of March 31, 2005,
96,002 shares of common stock were available for issuance under the 1995 Stock
Option Plan.

2002 Stock Option Plan

     During May 2002, the Company approved a new stock option plan under which
1,000,000 shares of common stock are reserved for issuance upon the exercise of
either incentive or non-incentive stock options, which may be granted from time
to time by the Board of Directors to employees and others. The Board of
Directors determines the option price (not to be less than fair market value for
incentive options) at the date of grant. The options have a maximum term of 10
years. As of March 31, 2005, 421,667 shares of common stock were available for
issuance under the 2002 Stock Option Plan.


                                       11
<PAGE>

                       ASTA FUNDING, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 11: STOCK-OPTION PLANS - (CONTINUED)

THE FOLLOWING TABLE SUMMARIZES STOCK OPTION TRANSACTIONS UNDER THE PLANS:

<TABLE>
<CAPTION>
                                                                      SIX MONTHS ENDED MARCH  31,
                                                             -------------------------------------------------
                                                                      2005                       2004
                                                             ----------------------     -----------------------
                                                                          WEIGHTED                    WEIGHTED
                                                                           AVERAGE                     AVERAGE
                                                                          EXERCISE                    EXERCISE
                                                              SHARES        PRICE        SHARES         PRICE
                                                             ---------    ---------     ---------     ---------
<S>                                                          <C>           <C>          <C>            <C>
Outstanding options at the beginning of period..........     1,364,171     $ 6.2700     1,225,000      $3.2377
Options granted.........................................       402,500      18.2502       357,000      15.0492
Options exercised.......................................      (131,453)      9.0114      (196,000)      5.2131
Options cancelled.......................................       (40,002)     11.7144             -            -

                                                             ---------     --------     ---------     ---------
Outstanding options at the end of period................     1,595,216     $ 8.9267     1,386,000     $ 6.0005
                                                             ---------                  ---------

Exercisable options at the end of period................     1,013,004     $ 4.6063       967,000     $ 3.8731
                                                             ---------                    -------
</TABLE>


     The following table summarizes information about the Plans outstanding
options as of March 31, 2005:

<TABLE>
<CAPTION>
                                                        OPTIONS OUTSTANDING                 OPTIONS EXERCISABLE
                                              --------------------------------------     ------------------------
                                                              WEIGHTED
                                                               AVERAGE      WEIGHTED                      WEIGHTED
                                                              REMAINING      AVERAGE                       AVERAGE
                                                NUMBER       CONTRACTUAL    EXERCISE       NUMBER         EXERCISE
RANGE OF EXERCISE PRICE                       OUTSTANDING  LIFE (IN YEARS)    PRICE      EXERCISABLE        PRICE
-----------------------                       -----------  ---------------  --------     -----------      --------
<S>                                           <C>                   <C>     <C>           <C>            <C>
$0.0000 - $1.8760.......................        200,000             4.2     $  0.8125       200,000      $ 0.8125
$1.8761 - $3.7520.......................        520,000             4.5        2.5644       520,000        2.5644
$3.7521 - $5.6280.......................        131,334             7.6        4.7250        81,333        4.7250
$5.6281 - $7.5040.......................         42,000             6.9        6.5179        42,000        6.5179
$7.5041 - $9.3800.......................          6,667             8.0        7.7450         6,667        7.7450
$9.3810 - $13.1320......................              0               0             0             0             0
$13.1321 - $15.0080.....................        245,002             8.6       14.8700       151,670        14.870
$15.0081 - $16.8840.......................       33,888             9.4       16.5035             0             0

$16.8841 - $18.7600.....................        416,325             9.6       18.2443        11,334        18.100
                                             ----------            ----      --------     ---------      --------
                                              1,595,216             6.9     $  8.9267     1,013,004      $ 4.6063
                                             ==========                                   =========
</TABLE>

NOTE 12: STOCKHOLDERS' EQUITY

     During the six months ended March 31, 2005, we declared dividends in the
amount of $947,000, and accrued $475,000 as of March 31, 2005 for dividends.

NOTE 13: USE OF ESTIMATES

     The preparation of financial statements in conformity with accounting
principles generally accepted in the United States of America requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities and disclosure of contingent assets and liabilities at
the date of the financial statements and the reported amounts of revenues and
expenses during the reporting period. Actual results could differ from those
estimates including management's estimates of future cash flows and the
allocation of collections between principal and interest resulting therefrom.


                                       12
<PAGE>

                       ASTA FUNDING, INC. AND SUBSIDIARIES

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- (CONTINUED)

NOTE 14: SUBSEQUENT EVENT

     In May 2005, the Company entered into an amended and restated loan and
security agreement that increased the line of credit with a lending institution
from $60 million to $80 million. The line of credit bears interest at the lesser
of LIBOR plus an applicable margin, or the prime rate plus or minus an
applicable margin based on certain leverage ratios (the applicable rate was
4.75% at March 31, 2005). The credit line is collateralized by all portfolios of
consumer receivables acquired for liquidation and contains customary financial
and other covenants (relative to tangible net worth, interest coverage, and
leverage ratio, as defined) that must be maintained in order to borrow funds. As
of March 31, 2005, $52.1 million was outstanding. On April 30, 2005 the loan
outstanding balance was $42.4 million.


                                       13
<PAGE>

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

OVERVIEW

     We are primarily engaged in the business of acquiring, managing, servicing
and recovering on portfolios of consumer receivables. These portfolios generally
consist of one or more of the following types of consumer receivables:

     o charged-off receivables -- accounts that have been written-off by the
       originators and may have been previously serviced by collection agencies;

     o semi-performing receivables -- accounts where the debtor is currently
       making partial or irregular monthly payments, but the accounts may have
       been written-off by the originators; and

     o performing receivables -- accounts where the debtor is making regular
       monthly payments that may or may not have been delinquent in the past.

     We acquire these consumer receivable portfolios at a significant discount
to the amount actually owed by the borrowers. We acquire these portfolios after
a qualitative and quantitative analysis of the underlying receivables and
calculate the purchase price so that our estimated cash flow offers us an
adequate return on our acquisition costs and servicing expenses. After
purchasing a portfolio, we actively monitor its performance and review and
adjust our collection and servicing strategies accordingly.

     We purchase receivables from credit grantors and others through privately
negotiated direct sales and auctions in which sellers of receivables seek bids
from several pre-qualified debt purchasers. We pursue new acquisitions of
consumer receivable portfolios on an ongoing basis through:

     o our relationships with industry participants, collection agencies,
       investors and our financing sources;

     o brokers who specialize in the sale of consumer receivable portfolios; and

     o other sources.

     FORWARD LOOKING STATEMENTS

     This Form 10-Q contains forward-looking statements made pursuant to the
safe harbor provisions of the Private Securities Litigation Reform Act of 1995.
Forward-looking statements typically are identified by use of terms such as
"may," "will," "should," "plan," "expect," "believe," "anticipate," "estimate"
and similar expressions, although some forward-looking statements are expressed
differently. Forward-looking statements represent our management's judgment
regarding future events. Although we believe that the expectations reflected in
such forward-looking statements are reasonable, we can give no assurance that
such expectations will prove to be correct. All statements other than statements
of historical fact included in this report regarding our financial position,
business strategy, products, products under development and clinical trials,
markets, budgets, plans, or objectives for future operations are forward-looking
statements. We cannot guarantee the accuracy of the forward-looking statements,
and you should be aware that our actual results could differ materially from
those contained in the forward-looking statements due to a number of factors,
including the statements under "Risk Factors" and "Critical Accounting Policies"
detailed in our annual report on Form 10-K for the year ended September 30,
2004, and other reports filed with the Securities and Exchange Commission.

     Our annual report on Form 10-K, quarterly reports on Form 10-Q, current
reports on Form 8-K and all other documents filed by the Company or with respect
to its securities with the Securities and Exchange Commission are available free
of charge through our website at www.astafunding.com. Information on our website
does not constitute a part of this report.

CRITICAL ACCOUNTING POLICIES

     We account for our investments in consumer receivable portfolios, using
either:

     o the interest method; or

     o the cost recovery method.

     Generally, each purchase is considered a separate portfolio of receivables
and is considered a financial investment. Based upon the expected performance
characteristics of the receivables in the portfolio, we determine whether the
portfolio should be accounted for using the interest method or the cost recovery
method. If we can reasonably estimate the amount to be collected on a portfolio
and can reasonably determine the timing of such payments based on historic
experience and other factors, we use the interest method. If we cannot
reasonably estimate the future cash flows, we use the cost recovery method.


                                       14
<PAGE>

     The interest method allows us to recognize income on the effective yield of
such portfolio based on the actual cash collected during a period and future
estimated cash flows and the timing of such collections and the purchase of such
portfolios. Under this method, we periodically apply a portion of the actual
funds collected as a reduction in the principal amount invested in each specific
portfolio and the remainder is recognized as finance income. Generally, these
portfolios are expected to amortize over a three to five year period based upon
our estimated future cash flows. The estimated future cash flows of the
portfolios are reevaluated quarterly.

     Under the cost recovery method of accounting, no income is recognized until
the purchase price of a portfolio has been fully recovered by us.

     We periodically review our receivable portfolios for impairment based on
the estimated future cash flows. Provisions for losses are charged to operations
when it is determined that the remaining investment in the receivable portfolio
is greater than the estimated future collections. We have not recorded any
impairment charges on our consumer receivable portfolios during the six-month
periods ended March 31, 2005 and 2004. We typically recognize finance income net
of collection fees paid to third-party collection agencies. With respect to a
specific consumer receivable portfolio containing a significant amount of
performing and semi-performing accounts, we recognize finance income on accounts
that are being serviced by a third-party servicer at the gross amounts received
by the servicer. The servicing cost for this portfolio is reported as an expense
on our income statement as third-party service expense. This portfolio was sold
in February 2004 and we will no longer incur third-party servicing expenses on
this portfolio. There was no significant change to projected portfolio
collections for the six months ended March 31, 2005. Based on an increase in
projected portfolio collections on certain portfolios as compared to what we
estimated at September 30, 2003 and December 31, 2003, we revised our estimates.
Such change in accounting estimates has resulted in approximately a $2.8 million
increase in finance income recognized during the six months ended March 31,
2004.

     In the following discussions, most percentages and dollar amounts have been
rounded to aid presentation. As a result, all figures are approximations.

RESULTS OF OPERATIONS

     THE SIX-MONTH PERIOD ENDED MARCH  31, 2005, COMPARED TO THE SIX-MONTH
PERIOD ENDED MARCH  31, 2004

     Revenues. During the six-month period ended March 31, 2005, finance income
increased $6.2 million or 25.5% to $30.5 million from $24.3 million for the
six-month period ended March 31, 2004. The increase in finance income was
primarily due to an increase in finance income earned on consumer receivables
acquired for liquidation, which resulted from an increase in the average
outstanding accounts acquired for liquidation during the six-months ended March
31, 2005, as compared to the same prior year period. The average outstanding
accounts increased from $112.8 million for the six month period ended March 31,
2004 to $158.6 million for the same period of 2005. During the six-months ended
March 31, 2005, we acquired receivables at a cost of $73.3 million as compared
to $49.4 million during the six- months ended March 31, 2004 and for year ended
September 30, 2004, we acquired receivables at a cost of $103.7 million as
compared to $115.6 million for the year ended September 30, 2003.

     There were no significant changes to portfolio projections in the six month
period ended March 31, 2005. Based on an increase in projected portfolio
collections on certain portfolios as compared to what was estimated at September
30, 2004 and December 31, 2004, we revised our estimates. Such change in
accounting estimates resulted in approximately a $2.8 million increase in
finance income recognized during the six months ended March 31, 2004.

     General and Administrative Expenses. During the six-month period ended
March 31, 2005, general and administrative expenses increased $1.4 million, or
25.4% to $6.9 million from $5.5 million for the six-months ended March 31, 2004,
and represented 88.5% of total expenses for the six months ended March 31, 2005.
The increase in general and administrative expenses was primarily due to an
increase in receivable servicing expenses during the six-month period ended
March 31, 2005, as compared to the same prior year period. The increase in
receivable servicing expenses resulted from the substantial increase in our
average outstanding accounts acquired for liquidation during the six-months
ended March 31, 2005, as compared to the same prior year period with the average
balance increasing 40.6 %. A majority of the increased costs were from
collection expenses including court costs, printing, postage and delivery costs,
salaries, payroll taxes and benefits, professional fees, telephone charges.

     Third-Party Servicing Expenses. During the six-month period ended March 31,
2005, third-party servicing expenses decreased $1.3 million or 100.0% to $0
million from $1.3 for the six months ended March 31, 2004. This expense related
to a specific portfolio which was sold in February of 2004.


                                       15
<PAGE>

     Interest Expense. During the six-month period ended March 31, 2005,
interest expense increased to $0.9 million from $.5 million in the same prior
year period and represented 11.5% of total expenses for the six-month period
ended March 31, 2005. The increase was due to an increase in average outstanding
borrowings coupled with a slightly higher interest during the six-month period
ended March 31, 2005, as compared to the same period in the prior year. The
average balance increased from $19.7 for the six month period ended March 31,
2004 to $45.7 million for the same period of fiscal year 2005. The increase in
borrowings was due to the increase in acquisitions of consumer receivables
acquired for liquidation.

THE THREE-MONTH PERIOD ENDED MARCH 31, 2005, COMPARED TO THE THREE-MONTH PERIOD
ENDED MARCH 31, 2004.

     Revenues. During the three-month period ended March 31, 2005, finance
income increased $3.8 million or 29.5% to $16.7 million from $12.9 million for
the three-month period ended March 31, 2004. The increase in finance income was
primarily due to an increase in finance income earned on consumer receivables
acquired for liquidation, which resulted from an increase in the average
outstanding accounts acquired for liquidation during the six and three-month
periods ended March 31, 2005, as compared to the same prior year periods. The
average balance outstanding increased from $121.8 million for the second quarter
of 2004, to $165.4 million during the same period of fiscal 2005. During the
three months ended March 31, 2005, we acquired receivables at a cost of $36.8
million, which includes the portfolios of Option Card LLC, of approximately
$12.5 million, as compared to $49.4 million during the three months ended March
31, 2004. For year ended September 30, 2004, we acquired receivables at a cost
of $103.7 million as compared to $115.6 million for the year ended September 30,
2003. There were no significant changes in collection estimates for the second
quarter of fiscal year 2005. Based on an increase in projected portfolio
collections on certain portfolios as compared to what we estimated at September
30, 2003 and December 31, 2003, we revised our estimates. Such change in
accounting estimates resulted in approximately a $1.3 million increase in
finance income recognized during the three months ended March 31, 2004.

     General and Administrative Expenses. During the three-month period ended
March 31, 2005, general and administrative expenses increased $0.9 million, or
30.0% to $3.9 million from $3.0 million for the three-months ended March 31,
2004 and represented 88.8%of total expenses for the three months ended March 31,
2005 The increase in general and administrative expenses was primarily due to an
increase in receivable servicing expenses during the three-month period ended
March 31, 2004, as compared to the same prior year period. The increase in
receivable servicing expenses resulted from the substantial increase in our
average outstanding accounts acquired for liquidation during the three-months
ended March 31, 2004, as compared to the same prior year period. A majority of
the increased costs were from collection expenses including court costs,
printing, postage and delivery, data processing costs, salaries, payroll taxes
and benefits, professional fees and telephone charges.

     Third-Party Servicing Expenses. During the three-month period ended March
31, 2005, third-party servicing expenses were $0 million a decrease from $.5
million for the three months ended March 31, 2004. This expense related to a
specific portfolio which was sold in February of 2004.

     Interest Expense. During the three-month period ended March 31, 2005,
interest expense increased to $0.5 million from $.3 million in the same prior
year period of the prior year and represented 11.2 % of total expenses for the
three-month period ended March 31, 2005. The increase was due to an increase in
average outstanding borrowings coupled with a slightly higher interest rate
during the three-month period ended March 31, 2005, as compared to the same
period in the prior year. The increase in borrowings was due to the increase in
acquisitions of consumer receivables acquired for liquidation.

LIQUIDITY AND CAPITAL RESOURCES

     Our primary sources of cash from operations include payments on the
receivable portfolios that we have acquired. Our primary uses of cash include
our purchases of consumer receivable portfolios. We rely significantly upon our
lenders to provide the funds necessary for the purchase of consumer and
commercial accounts receivable portfolios. While we maintain a $60 million line
of credit for portfolio purchases, we also may arrange financing on a
transactional basis. While we have historically been able to finance these
purchases, we do not have committed loan facilities, other than our $60 million
line of credit with a financial institution. As of March 31, 2005, there was
$52.1 million outstanding balance under this facility. As of March 31, 2005, our
cash and cash equivalents decreased $.7 million to $2.6 million from $3.3
million at September 30, 2004. The decrease in cash and cash equivalents during
the three month period ended March 31, 2005, was due to an increase in consumer
receivable purchases, higher dividend, interest and tax payments during the
three months ended March 31, 2005 as compared to the same period in the prior
year.


                                       16
<PAGE>

     Net cash provided by operating activities was $4.1 million during the six
months ended March 31, 2005, compared to net cash provided by operating
activities of $6.7 million during the six months ended March 31, 2004. The
decrease in net cash provided by operating activities was primarily due to the
increase in net income which was offset by an increase in the amount due from
servicers for portfolio sales and collections. . In addition, due to higher net
income, with a higher anticipated tax liability, payments increased causing a
prepaid income tax position at March 31, 2005, as compared to a tax liability
position as of September 30, 2004. Net cash used in investing activities was
$18.0 million during the six months ended March 31, 2005, compared to net cash
used by investing activities of $14.6 million during the six months ended March
31, 2004. The increase in net cash used by investing activities was primarily
due to an increase in the purchase of accounts acquired for liquidation during
the six months ended March 31, 2005, compared to the same period in the prior
year. Net cash provided by financing activities was $13.2 million and $7.0
million during the six month periods ended March 31, 2005, and 2004,
respectively. The increase in net cash provided by financing activities was
primarily due to an increase in borrowings under our line of credit which was
due to an increase in accounts acquired for liquidation during the six months
ended March 31, 2005, as compared to the same prior year period.

        The advances under the credit line are collateralized by portfolios of
consumer receivables acquired for liquidation, and the loan agreement contains
customary financial and operating covenants that must be maintained in order for
us to borrow funds. In April of 2005 the line of credit was increased to $80
million from $60 million. See Note 14 of the financial statements for more
information on this subsequent event.

     Our cash requirements have been and will continue to be significant. We
depend on external financing to acquire consumer receivables. During the six
months ended March 31, 2005, we acquired consumer receivable portfolios at a
cost of approximately $73.3 million. These acquisitions were financed with our
credit facility and cash flows from operating activities.

     We anticipate the funds available under our current credit facility and
cash from operations will be sufficient to satisfy our estimated cash
requirements for at least the next 12 months. If for any reason our available
cash otherwise proves to be insufficient to fund operations (because of future
changes in the industry, general economic conditions, unanticipated increases in
expenses, or other factors), we may be required to seek additional funding.

     From time to time, we evaluate potential acquisitions of related
businesses. However, we have not reached any agreement or arrangement with
respect to any particular acquisition and we may not be able to complete any
acquisitions on favorable terms or at all.

     The following tables summarize the changes in the balance sheet of the
investment in receivable portfolios during the following periods:

<TABLE>
<CAPTION>
                                                                  FOR THE SIX MONTHS ENDED MARCH  31, 2005
                                                               ------------------------------------------------
                                                                               (IN THOUSANDS)
                                                                   ACCRUAL           CASH
                                                                    BASIS            BASIS
                                                                 PORTFOLIOS       PORTFOLIOS          TOTAL
                                                               --------------     ------------   --------------
<S>                                                            <C>                <C>            <C>
Balance, beginning of period................................   $  144,812,000     $  1,353,000   $  146,165,000
Acquisitions of receivable portfolios, net..................       73,337,000                -       73,337,000
Cash collections including sales proceeds...................      (75,022,000)      (3,951,000)     (78,973,000)
Finance income recognized...................................       27,367,000        3,125,000       30,492,000
                                                               --------------     ------------   --------------
Balance, end of period......................................   $  170,494,000     $    527,000   $  171,021,000
                                                               ==============     ============   ==============
Revenue as a percentage of collections......................            36.5%            79.1%            38.6%
</TABLE>

<PAGE>
<TABLE>
<CAPTION>
                                                                  FOR THE SIX MONTHS ENDED MARCH  31, 2004
                                                               ------------------------------------------------
                                                                               (IN THOUSANDS)
                                                                   ACCRUAL           CASH
                                                                    BASIS            BASIS
                                                                 PORTFOLIOS       PORTFOLIOS          TOTAL
                                                               --------------     ------------   --------------
<S>                                                            <C>                <C>            <C>
Balance, beginning of period................................   $  102,809,000     $  2,783,000   $  105,592,000
Acquisitions of receivable portfolios, net..................       48,736,000          704,000       49,440,000
Cash collections including sales proceeds...................      (55,274,000)      (3,982,000)     (59,256,000)
Finance income recognized...................................       21,639,000        2,629,000       24,268,000
                                                               --------------     ------------   --------------
Balance, end of period......................................   $  117,910,000     $  2,134,000   $  120,044,000
                                                               ==============     ============   ==============
Revenue as a percentage of collections......................            39.1%            66.0%            41.0%
</TABLE>


                                       17
<PAGE>

<TABLE>
<CAPTION>
                                                                  FOR THE THREE MONTHS ENDED MARCH  31, 2005
                                                                             (IN THOUSANDS)
                                                               -----------------------------------------------
                                                                   ACCRUAL           CASH
                                                                    BASIS            BASIS
                                                                 PORTFOLIOS       PORTFOLIOS          TOTAL
                                                               --------------     ------------   --------------
<S>                                                            <C>                <C>            <C>
Balance, beginning of period..............................     $  159,195,000     $    581,000   $  159,776,000
Acquisitions of receivable portfolios, net................         36,795,000                -       36,795,000
Gross cash collections including sales proceeds...........        (41,079,000)      (1,103,000)     (42,182,000)
Finance income recognized.................................         15,583,000        1,049,000       16,632,000
                                                               --------------     ------------   --------------
Balance, end of period....................................     $  170,494,000     $    527,000   $  171,021,000
                                                               ==============     ============   ==============
Revenue as a percentage of collections....................              37.9%            95.1%            39.4%
</TABLE>

<TABLE>
<CAPTION>
                                                                 FOR THE THREE MONTHS ENDED MARCH  31, 2004
                                                                             (IN THOUSANDS)
                                                               -----------------------------------------------
                                                                   ACCRUAL           CASH
                                                                    BASIS            BASIS
                                                                 PORTFOLIOS       PORTFOLIOS          TOTAL
                                                               --------------     ------------   --------------
<S>                                                            <C>                <C>            <C>
Balance, beginning of period..............................     $  120,937,000     $  2,634,000   $  123,571,000
Acquisitions of receivable portfolios, net................         14,019,000                -       14,019,000
Gross cash collections including sales proceeds...........        (28,731,000)      (1,654,000)     (30,385,000)
Finance income recognized.................................         11,685,000        1,154,000       12,839,000
                                                               --------------     ------------   --------------
Balance, end of period....................................     $  117,910,000     $  2,134,000   $  120,044,000
                                                               ==============     ============   ==============
Revenue as a percentage of collections........................          40.7%            69.8%            42.3%
</TABLE>


ADDITIONAL SUPPLEMENTARY INFORMATION ON ACCOUNTS ACQUIRED FOR LIQUIDATION

<TABLE>
<CAPTION>
                                                                                     AS OF MARCH  31, 2005
                                                                             -------------------------------------
                                                                               COST RECOVERY      INTEREST METHOD
                                                                                PORTFOLIOS          PORTFOLIOS
                                                                             -----------------   -----------------
<S>                                                                          <C>                 <C>
Cumulative Original Purchase Price.........................................  $      49,300,000   $    402,200,000
Cumulative Aggregate Managed Portfolios....................................  $   2,168,400,000   $  9,718,800,000
</TABLE>


     The original purchase price reflects what we paid for the receivables from
1998 through March 31, 2005. The cumulative aggregate managed portfolio balance
is the original aggregate amount owed by the borrowers from 1998 through March
31, 2005 at the time of purchase. We purchase consumer receivables at
substantial discounts from the face amount. We record interest income on our
receivables under either the interest or cost recovery method.

     We do not anticipate collecting the majority of the purchased principal
amounts. Accordingly, the difference between the carrying value of the
portfolios and the gross receivables is not indicative of future revenues from
these accounts acquired for liquidation. Since we purchased these accounts at
significant discounts, we anticipate collecting only a portion of the face
amounts.

     For the six-months ended March 31, 2005, we earned interest income of $3.1
million under the cost recovery method because we collected $3.1 million in
excess of our purchase price on certain receivable portfolios. In addition, we
earned $27.4 million of interest income under the interest method based on
actuarial computations on certain portfolios based on actual collections during
the period based on what we project to collect in future periods.


                                       18
<PAGE>

     On March 7, 2005, through a wholly owned subsidiary, the Company acquired
Option Card, LLC a Denver, Colorado based consumer debt buyer and debt
management company. Benefits accruing to the Company include portfolios of
distresses consumer receivable debt of approximately $197 million that consist
of paying accounts, accounts already within a legal network, and non paying
accounts, a facility in Denver and a computer software system that may have
features that could be incorporated into the Company's existing computer system.
The purchase price, substantially all of which was applied to the cost of the
portfolios, was approximately $13.5 million in cash

RECENT ACCOUNTING PRONOUNCEMENTS

     In December 2004, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards No. 123 (revised 2004) Share-Based
Payment ("SFAS No.123R"). This statement is a revision of FASB Statement No.
123, Accounting for Stock-Based Compensation. This Statement supersedes APB
Opinion No. 25, Accounting for Stock Issued to Employees, and its related
implementation guidance. This Statement requires that the cost resulting from
all share-based payment transactions be recognized in the financial statements.
This Statement supersedes the current method utilized by the Company of the
disclosure-only provisions of the original SFAS No. 123. The original effective
date of this Statement was to be as of the beginning of the first interim or
annual period that begins after June 15, 2004. In April 2005, The Securities and
Exchange Commission revised the effective date to implement SFAS No.123R to the
beginning of the next fiscal year. The effective date for implementation of SFAS
No. 123R for the Company will be October 1, 2005. The Company has been
disclosing the impact on net income and earnings per share since the adoption of
the original SFAS No. 123 in the notes to the financial statements. The impact
on the Company's financial statements should be consistent with that of the
previous disclosures in the Notes to the Financial Statements.

     In October 2003, the American Institute of Certified Public Accountants
issued Statement of Position ("SOP") 03-03, "Accounting for Loans or Certain
Securities Acquired in a Transfer." This SOP provides guidance on accounting for
differences between contractual and expected cash flows from an investor's
initial investment in loans or debt securities acquired in a transfer if those
differences are attributable, at least in part, to credit quality. This SOP
became effective for portfolios acquired after December 15, 2004. We do not
believe the adoption of this SOP has a material impact on the Company.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     We are exposed to various types of market risk in the normal course of
business, including the impact of interest rate changes and changes in corporate
tax rates. A material change in these rates could adversely affect our operating
results and cash flows. A 25 basis-point increase in interest rates could
increase our annual interest expense by $25,000 for each $10 million of variable
debt outstanding for the entire fiscal year. We do not invest in derivative
financial or commodity instruments.

ITEM 4. CONTROLS AND PROCEDURES

  a. Disclosure Controls and Procedures.

     As of the end of the period covered by this Quarterly Report on Form 10-Q,
we carried out an evaluation, with the participation of our management,
including our Chief Executive Officer and Chief Financial Officer, of the
effectiveness of our disclosure controls and procedures pursuant to Securities
Exchange Act Rule 13a-15. Based upon that evaluation, our Chief Executive
Officer and Chief Financial Officer concluded that our disclosure controls and
procedures are effective in ensuring that information required to be disclosed
by us in the reports that we file or submit under the Securities Exchange Act is
recorded, processed, summarized and reported, within the time periods specified
in the SEC's rules and forms.

  b. Changes in Internal Controls Over Financial Reporting.

     There have been no changes in our internal control over financial reporting
that occurred during our last fiscal quarter to which this Quarterly Report on
Form 10-Q relates that have materially affected, or are reasonably likely to
materially affect, our internal control over financial reporting.


                                       19
<PAGE>

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

     In the ordinary course of our business, we are involved in numerous legal
proceedings. We regularly initiate collection lawsuits, using our network of
third party law firms, against consumers. Also, consumers occasionally initiate
litigation against us, in which they allege that we have violated a federal or
state law in the process of collecting their account. We do not believe that
these ordinary course matters are material to our business and financial
condition. As of the date of this Form 10-Q, we were not involved in any
material litigation in which we were a defendant.

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

     The Company held its annual meeting on March 9, 2005. At that meeting, the
following matter was voted on and received the votes indicated:

<TABLE>
<CAPTION>
                                                                                                   Authority
     Election of Directors                                                            For           Withheld
                                                                                      ---           --------
<S>                                                                               <C>                <C>
     Gary Stern..............................................................     12,023,233         561,385
     Arthur Stern............................................................     12,022,732         561,886
     Herman Badillo..........................................................     11,965,293         619,325
     David Slackman..........................................................     12,020,657         563,961
     Edward Celano...........................................................     11,964,513         620,105
     Harvey Leibowitz........................................................     11,964,043         620,575
     Alan Rivera.............................................................     12,119,477         465,141
     Louis A. Piccolo........................................................     12,119,102         465,516
</TABLE>


ITEM 5. OTHER INFORMATION

     None.

ITEM 6. EXHIBITS

     (a) Exhibits

     10.1    First amendment to third amended and restated loan and security
             agreement.

     31.1    Certification of the Registrant's Chief Executive Officer, Gary
             Stern, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

     31.2    Certification of the Registrant's Chief Financial Officer, Mitchell
             Cohen, pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.

     32.1    Certification of the Registrant's Chief Executive Officer, Gary
             Stern, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

     32.2    Certification of the Registrant's Chief Financial Officer, Mitchell
             Cohen, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.


                                       20
<PAGE>

     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.



                                 ASTA FUNDING, INC.
                                  (Registrant)

Date: May 9, 2005                By: /s/ Gary Stern
                                 --------------------------------------
                                 Gary Stern, President, Chief Executive Officer
                                 (Principal Executive Officer)

Date: May 9, 2005                By: /s/ Mitchell Cohen
                                 --------------------------------------
                                 Mitchell Cohen, Chief Financial Officer and

Sw                               Secretary (Principal Financial Officer and
                                 Principal Accounting Officer)


                                       21