UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549




                                    FORM 8-K

                                 CURRENT REPORT

                     PURSUANT TO SECTION 13 OR 15(d) OF THE

                         SECURITIES EXCHANGE ACT OF 1934


         Date of Report (Date of earliest event reported) April 20, 2005




                            FIRSTFED FINANCIAL CORP.
             (Exact name of registrant as specified in its charter)



     Delaware                   1-9566                   95-4087449
(State of Incorporation) (Commission File No.) (IRS Employer Identification No.)



          401 Wilshire Boulevard, Santa Monica, California, 90401-1490
               (Address of principal executive offices) (Zip Code)


       Registrant's telephone number, including area code: (310) 319-6000

Check the appropriate box below if the Form 8-K filing is intended to
simultaneously satisfy the filing obligation of the registrant under any of the
following provisions (see General Instruction A.2. below):

[   ] Written communications pursuant to Rule 425 under the Securities Act (17
    CFR 230.425)

[   ] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR
    240.14a 12)

[ ] Pre-commencement communications pursuant to Rule 14d-2(b) under the
    Exchange Act (17 CFR 240.14d-2(b))

[ ] Pre-commencement communications pursuant to Rule 13e-4(c) under the
    Exchange Act 917 CFR 240.13e-4(c))



ITEM 2.02      Results of Operations and Financial Condition

On April 20, 2005, the registrant, FirstFed Financial Corp., issued a press
release setting forth the Company's first quarter 2005 earnings. A copy of this
press release is attached and incorporated herein as Exhibit 99.

ITEM 9.01      Financial Statements and Exhibits

(a)     Financial Statements

           Not Applicable.

(b)     Pro Forma Financial Information

           Not Applicable.

(c) Exhibits:

        Exhibit 99 - Press Release dated April 20, 2005, regarding results for
        the first quarter of 2005.



                               S I G N A T U R E S

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.


                            FIRSTFED FINANCIAL CORP.



Dated: April 20, 2005               By:  /s/ Douglas J. Goddard
                                         ----------------------
                                             Douglas J. Goddard
                                             Chief Financial Officer



                                   Exhibit 99

             FIRSTFED REPORTS RESULTS FOR THE FIRST QUARTER OF 2005



     Santa  Monica,  California,  April 20,  2005 --  FirstFed  Financial  Corp.
(NYSE-FED),  parent company of First Federal Bank of California, today announced
net earnings of $18.5 million or $1.10 per diluted share of common stock for the
first  quarter of 2005  compared to net  earnings of $16.4  million or $0.97 per
diluted share of common stock for the fourth  quarter of 2004.  Net earnings for
the first  quarter of 2004 were  $15.0  million  or $0.86 per  diluted  share of
common stock.

     Net interest income  increased to $50.1 million during the first quarter of
2005 from $45.0  million  during the  fourth  quarter of 2004 and $37.7  million
during the first  quarter of 2004.  Average  interest-earning  assets during the
first  quarter of 2005  increased by 15% compared to the fourth  quarter of 2004
and 60% compared to the first  quarter of 2004 due to record loan  originations.
However,  because the Bank's cost of funds  responds to changes in rates  faster
than its earnings  from the loan  portfolio,  interest  rate spreads  dropped to
2.39% for the first  quarter of 2005 from  2.51% for the fourth  quarter of 2004
and 2.95% for the first quarter of 2004 due to the increasing  rate  environment
during 2004 and year to date 2005.

     Loan  originations  during  the first  quarter  of 2005 were $1.3  billion,
comparable to $1.4 billion during the fourth quarter and substantially more than
$593.5 million during the first quarter of 2004. As a result, the loan portfolio
grew to $7.8 billion at March 31, 2005  compared to $6.8 billion at December 31,
2004 and $4.6 billion at March 31, 2004.

     Due to substantial  growth in the loan  portfolio,  the Company  recorded a
$3.8 million  provision for loan losses during the first quarter of 2005. A $3.0
million  provision  was  recorded  during  the  fourth  quarter  of 2004  and no
provision was recorded  during the same period of the prior year.  Net loan loss
recoveries  of $159  thousand  were  recorded  during the first  quarter of 2005
compared to net loan  charge-offs  of $6 thousand  during the fourth  quarter of
2004 and net loan loss  recoveries  of $58 thousand  during the first quarter of
2004.

     Loan  servicing  and other fees were $2.8 million for the first  quarter of
2005  compared to $2.6  million for the fourth  quarter of 2004 and $2.0 million
for the first  quarter  of 2004.  Because a greater  number of loans  subject to
prepayment  fees paid off,  loan  prepayment  fees grew to $2.6  million for the
first  quarter of 2005  compared to $2.2 million for the fourth  quarter of 2004
and $1.5  million for the first  quarter of 2004.  Loan  payoffs  and  principal
reductions  were $339.1 million for the first quarter of 2005 compared to $361.5
million for the fourth  quarter of 2004 and $331.0 million for the first quarter
of 2004.

     Non-interest expense increased to $18.9 million during the first quarter of
2005 from $18.0 million in the fourth  quarter of 2004 and $15.3 million for the
first quarter of 2004.  The increase is primarily due to higher  incentive-based
compensation   and  other  operating   costs   associated  with  increased  loan
production.  However,  due to growth in total assets,  the ratio of non-interest
expense  to average  total  assets  fell to 0.95% for the first  quarter of 2005
compared to 1.04% for the fourth quarter of 2004 and 1.22% for the first quarter
of 2004.



     Total assets  increased to $8.4 billion at March 31, 2005  compared to $7.5
billion at December 31, 2004 and $5.2  billion at March 31, 2004.  The growth in
assets was funded  primarily with  collateralized  borrowings which increased to
$1.1  billion as of March 31, 2005 from $187.0  million as of December  31, 2004
and $117.1  million as of March 31, 2004. To facilitate  these  borrowings,  the
Bank  completed a loan  securitization  with Fannie Mae in which $1.3 billion of
multi-family loans were converted into mortgage-backed  securities.  Because the
Bank  retained  full  recourse on the  securitized  loans,  the  mortgage-backed
securities  are accounted  for as part of the loan  portfolio.  The  securitized
loans are evaluated for risk along with the remainder of the  multi-family  loan
portfolio.

     There have been no  repurchases of common stock during the first quarter of
2005. Common stock  repurchases  during the year 2004 were 696,900 at an average
market price of $40.25 per share.  There remain  1,472,079  shares  eligible for
repurchase under the Company's stock repurchase program as of April 19, 2005.

     First Federal Bank of California  operates 29  full-service  retail banking
offices in Southern California and lending offices in both Southern and Northern
California.

     This news release contains certain forward-looking statements made pursuant
to the safe harbor provisions of the Private Securities  Litigation Act of 1995.
These  forward-looking  statements are subject to various factors, many of which
are beyond the  Company's  control,  which could cause actual  results to differ
materially from such statements.  Such factors include,  but are not limited to,
the general business  environment,  interest rate  fluctuations  that may affect
operating  margin,  the California  real estate  market,  branch  openings,  and
competitive conditions in the business and geographic areas in which the Company
conducts its business and regulatory actions. In addition, these forward-looking
statements  are subject to  assumptions  as to future  business  strategies  and
decisions  that are  subject to  change.  The  Company  makes no  guarantees  or
promises  regarding future results and assumes no  responsibility to update such
forward-looking statements.

        Contact: Douglas Goddard, Executive Vice President
                 (310) 319-6014


                          KEY FINANCIAL RESULTS FOLLOW




                            FIRSTFED FINANCIAL CORP.
                                 AND SUBSIDIARY
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                    (Dollars in thousands, except share data)
                                   (Unaudited)

                                                                        March 31,         December 31,
                                                                           2005               2004
                                                                      ---------------     --------------

ASSETS
                                                                                
Cash and cash equivalents                                         $          43,444   $         68,343
Investment securities, available-for-sale (at fair value)                   225,260            250,586
Mortgage-backed securities, available-for-sale (at fair value)               90,597             97,059
Loans receivable, net                                                     7,824,493          6,837,945
Accrued interest and dividends receivable                                    30,629             24,115
Real estate held for investment                                                 656                986
Office properties and equipment, net                                         15,699             15,881
Investment in Federal Home Loan Bank (FHLB) stock, at cost                  158,350            143,425
Other assets                                                                 31,575             30,643
                                                                      ---------------     --------------
                                                                  $       8,420,703   $      7,468,983
                                                                      ===============     ==============
LIABILITIES

Deposits                                                          $       3,803,795   $      3,761,165
FHLB advances                                                             2,998,813          3,004,600
Securities sold under agreements to repurchase                            1,059,700            187,000
Accrued expenses and other liabilities                                       63,062             38,744
                                                                      ---------------     --------------
                                                                          7,925,370          6,991,509
                                                                      ---------------     --------------
COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY
Common stock, par value $.01 per share;
  authorized 100,000,000 shares;
  issued 23,717,797 and 23,693,350 shares;
  outstanding 16,523,201 and 16,498,754 shares                                  237                237
Additional paid-in capital                                                   41,414             40,977
Retained earnings - substantially restricted                                567,694            549,202
Unreleased shares to employee stock ownership plan                             (799)               (53)
Treasury stock, at cost 7,194,596 and 7,194,596 shares                     (113,776)          (113,776)
Accumulated other comprehensive earnings, net of taxes                          563                887
                                                                      ---------------     --------------
                                                                            495,333            477,474
                                                                      ---------------     --------------
                                                                  $       8,420,703   $      7,468,983
                                                                      ===============     ==============




                            FIRSTFED FINANCIAL CORP.
                                 AND SUBSIDIARY
             CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE
                   EARNINGS (Dollars in thousands, except per
                                   share data)
                                   (Unaudited)


                                                                        Three months ended
                                                                             March 31,
                                                                  ------------------------------
                                                                       2005             2004
                                                                  -------------    -------------
                                                                          
Interest income:
    Interest on loans                                          $        87,113  $        55,660
    Interest on mortgage-backed securities                                 728              939
    Interest and dividends on investments                                3,816            1,918
                                                                  -------------    -------------
       Total interest income                                            91,657           58,517
                                                                  -------------    -------------
Interest expense:
    Interest on deposits                                                17,354            8,484
    Interest on borrowings                                              24,226           12,320
                                                                  -------------    -------------
       Total interest expense                                           41,580           20,804
                                                                  -------------    -------------

Net interest income                                                     50,077           37,713
Provision for loan losses                                                3,750               --
                                                                  -------------    -------------
Net interest income after provision for loan losses                     46,327           37,713
                                                                  -------------    -------------
Other income:
    Loan servicing and other fees                                        2,828            2,001
    Retail office fees                                                   1,323            1,320
    Gain on sale of loans                                                   --               13
    Real estate operations, net                                            248               49
    Other operating income                                                  97               78
                                                                  -------------    -------------
       Total other income                                                4,496            3,461
                                                                  -------------    -------------
Non-interest expense:
    Salaries and employee benefits                                      12,173            9,194
    Occupancy                                                            2,295            2,057
    Advertising expense                                                     92              219
    Amortization of core deposit intangible                                499              499
    Federal deposit insurance                                              116               95
    Legal                                                                  516              289
    Other expense                                                        3,176            2,929
                                                                  -------------    -------------
       Total non-interest expense                                       18,867           15,282
                                                                  -------------    -------------

Earnings before income taxes                                            31,956           25,892
Income tax provision                                                    13,464           10,915
                                                                  -------------    -------------
Net earnings                                                   $        18,492  $        14,977
                                                                  =============    =============

Net earnings                                                   $        18,492  $        14,977
Other comprehensive loss, net of taxes                                    (324)             (46)
                                                                  -------------    -------------
Comprehensive earnings                                         $        18,168  $        14,931
                                                                  =============    =============
Earnings per share:
    Basic                                                      $          1.12  $          0.88
                                                                  =============    =============
    Diluted                                                    $          1.10  $          0.86
                                                                  =============    =============
Weighted average shares outstanding:
    Basic                                                           16,502,945       17,067,581
                                                                  =============    =============
    Diluted                                                         16,885,898       17,495,422
                                                                  =============    =============


                            FIRSTFED FINANCIAL CORP.
                                 AND SUBSIDIARY

                              KEY FINANCIAL RESULTS
                                   (Unaudited)

                                                                  Quarter ended March 31,
                                                                  2005               2004
                                                             --------------       -----------
                                                      (Dollars in thousands, except per share data)
                                                                         
End of period:
    Total assets                                          $       8,420,703    $    5,173,025
    Cash and securities                                   $         268,704    $      255,022
    Mortgage-backed securities                            $          90,597    $      124,217
    Loans                                                 $       7,824,493    $    4,640,055
    Core deposit intangible asset                         $           4,834    $        6,829
    Deposits                                              $       3,803,795    $    2,712,922
    Borrowings                                            $       4,058,513    $    1,969,122
    Stockholders' equity                                  $         495,333    $      452,177
    Book value per share                                  $           29.98    $        26.46
    Tangible book value per share                         $           29.69    $        26.06
    Stock price (period-end)                              $           51.01    $        46.13
    Total loan servicing portfolio                        $       7,916,154    $    4,833,756
    Loans serviced for others                             $         111,231    $      132,308
    % of adjustable mortgages                                         93.73 %           81.08 %

Other data:
    Employees (full-time equivalent)                                    638               590
    Branches                                                             29                29

Asset quality:
    Real estate owned (foreclosed)                        $              --    $        1,324
    Non-accrual loans                                     $           6,851    $        1,561
    Non-performing assets                                 $           6,851    $        2,885
    Non-performing assets to total assets                              0.08 %            0.06 %
    General valuation allowance (GVA)                     $          82,579    $       75,296
    Allowances for impaired loans                                        --               496
                                                             --------------       -----------
    Allowances for loan losses                            $          82,579            75,792
    Allowances for loan losses as a percent of gross
      loans receivable                                                 1.05 %            1.61 %
    Loans sold with recourse                              $          73,545    $       88,192
    GVA for loans sold with recourse                      $              --    $        5,400
    GVA to loans sold with recourse                                      -- %            6.12 %
    Modified loans (not impaired)                         $           2,061    $        2,446
    Impaired loans, net                                   $           4,546    $        1,467
    Allowance for impaired loans                          $              --    $          496

Capital ratios:
    Tangible capital ratio                                             5.77 %            8.21 %
    Core capital ratio                                                 5.77              8.21
    Risk-based capital ratio                                          11.75             15.63
    Net worth to assets ratio                                          5.88              8.74




                            FIRSTFED FINANCIAL CORP.
                                 AND SUBSIDIARY

                        KEY FINANCIAL RESULTS (continued)
                                   (Unaudited)

                                                                     Three months ended
                                                                           March 31,
                                                                ------------------------------
                                                                    2005             2004
                                                                ------------    --------------
                                                                    (Dollars in thousands)
                                                                          
Selected ratios:
  Expense ratios:
      Efficiency ratio                                                 34.57 %           37.10 %
      Expense-to-average-assets ratio                                   0.95              1.22
  Return on average assets                                              0.93              1.20
  Return on average equity                                             15.21             13.48

Yields earned and rates paid:
  Average yield on loans and mortgage-backed securities                 4.71 %            4.90 %
  Average yield on investment portfolio (1)                             3.76              2.52
  Average yield on all interest-earning assets (1)                      4.67              4.82
  Average rate paid on deposits                                         1.84              1.29
  Average rate paid on borrowings                                       2.74              2.69
  Average rate paid on all interest-bearing liabilities                 2.28              1.87
  Interest rate spread                                                  2.39              2.95
  Effective net spread                                                  2.47              3.07

Average balances:
  Average loans and mortgage-backed securities              $      7,409,789 $       4,619,315
  Average investments  (2)                                           247,283           169,682
                                                                ------------    --------------
  Average interest-earning assets  (2)                             7,657,072         4,788,997
                                                                ------------    --------------
  Average deposits                                                 3,816,761         2,639,485
  Average borrowings                                               3,578,534         1,839,696
                                                                ------------    --------------
  Average interest-bearing liabilities                             7,395,295         4,479,181
                                                                ------------    --------------
  Excess of interest-earning assets over interest-bearing                       
    liabilities                                             $        261,777 $         309,816
                                                                ============    ==============

Loan originations                                           $      1,316,905 $         593,538

(1) Excludes FHLB stock dividends and other miscellaneous items.
(2) Excludes FHLB stock.