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) May 24, 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))


                           Total number of pages is 4
                         Index to Exhibit is on Page 3.



ITEM 7.01.  REGULATION  FD DISCLOSURE.

     The  Registrant  hereby  incorporates  by  reference  into this Item. 7 the
summary  monthly  financial  data as of April 30, 2005 attached as Exhibit 99.0,
which is being furnished in accordance  with Rule 101(e)(1) under  Regulation FD
and shall not be deemed to be filed.

     A discussion of the factors that could impact the Bank's loan  portfolio in
general, and the Registrant's overall business and financial performance, can be
found in the  Registrant's  reports  filed  with  the  Securities  and  Exchange
Commission.  These factors include,  among others, general economic and business
conditions and changes therein,  competition,  consumer  preferences and various
other matters beyond the Registrant's control.  Given these concerns,  investors
and analysts should not place undue reliance on the enclosed information.  These
reports  speak only as of their stated date,  and the  Registrant  undertakes no
obligation to publicly update or revise the reports,  although it may do so from
time to time as management of the Registrant believes is warranted.

 ITEM 9.01. FINANCIAL STATEMENTS, PRO-FORMA FINANCIAL INFORMATION AND EXHIBITS

     (c) Exhibits

         99.0     Monthly Financial Data as of April 30, 2005 (Unconsolidated)

                               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: May 24, 2005                         By:/s/ Douglas J. Goddard
                                               ----------------------
                                                   Douglas J. Goddard
                                                   Chief Financial Officer


                                       2



                                INDEX TO EXHIBITS



Item                                                                       Page

99.0     Monthly Financial Information as of April 30, 2005                  4


                                       3

                      First Federal Bank of California, fsb
        MONTHLY REPORT OF OPERATIONS Unconsolidated Financial Highlights
                                    Unaudited
                             (Dollars in thousands)


                                          As of, for         As of, for       As of, for         As of, for        As of, for
                                           the month         the month         the month           the 4          the 4 months
                                             ended             ended             ended          months ended         ended
                                           Apr. 30,           Mar. 31,         Apr. 30,           Apr. 30,          Apr. 30,
                                              2005              2005              2004             2005              2004

                                                                                               
Cash and investment securities        $        256,462   $       268,704  $        281,657   $       256,462  $         281,657
Total assets                          $      8,756,054   $     8,420,703  $      5,252,273   $     8,756,054  $       5,252,273

LOANS:
Total mortgage-backed securities      $         89,489   $        90,597  $        121,788   $        89,489  $         121,788
Total loans, net                      $      8,170,414   $     7,824,493  $      4,699,382   $     8,170,414  $       4,699,382

Loans originated/purchased:
  Single family loans                 $        426,769   $       435,084  $        143,967   $     1,580,170  $         582,491
  Multi-family loans                            33,700            35,526            38,441           169,464            164,008
  Commercial real estate loans                      --             6,875               850            18,304              8,616
  Other                                          8,168             3,795            13,128            17,604             34,809
                                         --------------     -------------    --------------     -------------    ---------------
                                      $        468,637  $        481,280  $        196,386  $      1,785,542  $         789,924
                                         ==============     =============    ==============     =============    ===============

Percentage of ARMs originated:                    100%              100%               99%              100%                97%

Loan repayments:
  Single family loans                 $         95,662   $       101,024  $         93,646   $       329,766  $         292,278
  Multi-family and commercial real
     estate loans                               22,883            62,467            41,533           106,412            156,480
  Other                                          1,997             4,178             2,319            21,283             19,737
                                         --------------     -------------    --------------     -------------    ---------------
                                      $        120,542  $        167,669  $        137,498  $        457,461  $         468,495
                                         ==============     =============    ==============     =============    ===============

Loans sold                            $             --  $             --  $             --  $             --  $           1,618
                                                                                                 
Average rate on loans
   originated/purchased                          5.57%             5.40%             4.38%             5.32%              4.49%
Percentage of portfolio in
   adjustable rate loans                        93.89%            93.73%            82.36%            93.89%             82.36%
Non-performing assets
   to total assets                               0.08%             0.08%             0.05%             0.08%              0.05%

BORROWINGS:
Federal Home Loan Bank
   Advances                           $      3,096,213  $      2,998,813  $      1,949,000  $      3,096,213  $       1,949,000
Reverse
  repurchase agreements               $      1,231,978  $      1,059,700  $        115,224  $      1,231,978  $         115,224
   
DEPOSITS:
Retail deposits                       $      2,473,726  $      2,496,922  $      2,538,422  $      2,473,726  $       2,538,422
Wholesale deposits                           1,393,025         1,311,140           191,748         1,393,025            191,748
                                         --------------     -------------    --------------     -------------    ---------------
                                      $      3,866,751  $      3,808,062  $      2,730,170  $      3,866,751  $       2,730,170
                                         ==============     =============    ==============     =============    ===============
Net increase (decrease)               $        (58,689) $        (37,444) $         (2,810) $         81,856  $         172,744
                                                      

AVERAGE INTEREST RATES:
Yield on loans                                   4.90%             4.74%             4.71%             4.76%              4.79%
Yield on investments                             3.62%             4.08%             2.51%             3.73%              2.60%
Yield on earning assets                          4.86%             4.72%             4.61%             4.73%              4.70%
Cost of deposits                                 1.97%             1.86%             1.26%             1.87%              1.28%
Cost of borrowings                               2.99%             2.83%             2.43%             2.81%              2.56%
Cost of money                                    2.50%             2.35%             1.75%             2.34%              1.80%
Earnings spread                                  2.36%             2.37%             2.86%             2.39%              2.90%
Effective net spread                             2.44%             2.44%             2.96%             2.47%              3.00%



                                       4