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) July 23, 2004




                                 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







ITEM 7.        Financial Statements and Exhibits

(a)     Financial Statements

           Not Applicable.

(b)     Pro Forma Financial Information

           Not Applicable.

(c) Exhibits:

           99.        Press Release dated July 23, 2004, regarding results for
                      the second quarter of 2004.

ITEM 12.              Results of Operations and Financial Condition

     On July 23, 2004, the registrant,  FirstFed Financial Corp., issued a press
release setting forth the Company's second quarter 2004 earnings. A copy of this
press release is attached and incorporated herein as Exhibit 99.


                               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: July 23, 2004               By:  /s/ Douglas J. Goddard
                                        ----------------------
                                            Douglas J. Goddard
                                            Chief Financial Officer





                                   Exhibit 99

             FIRSTFED REPORTS RESULTS FOR THE SECOND QUARTER OF 2004

     Santa  Monica,  California,  July  23,  2004 --  FirstFed  Financial  Corp.
(NYSE-FED),  parent company of First Federal Bank of California, today announced
net earnings of $16.6 million or $0.96 per diluted share of common stock for the
second  quarter of 2004  compared to net earnings of $15.6  million or $0.90 per
diluted  share for the second  quarter of 2003.  Net  earnings for the first six
months of 2004 were $31.5 million or $1.82 per diluted  common share compared to
$31.1  million  or $1.80 per  diluted  common  share for the first six months of
2003.  Net earnings for the second  quarter and first six months of 2004 include
$1.6 million in interest  received from the California  Franchise Tax Board. The
interest  resulted from the recent  settlement of amended  returns for tax years
1993 to 1998.

     On July 22,  2004,  the Board of Directors  authorized  the  repurchase  of
820,302  additional  shares,   which  represents  5%  of  the  Company's  shares
outstanding on that date.  Combined with amounts previously  authorized,  shares
available for repurchase total 1,472,079, or 9% of shares outstanding as of July
22,  2004.  The Company  repurchased  696,900  shares of common stock during the
first six months of 2004,  all of which were  purchased in the second quarter at
an average market price of $40.25 per share.

     In  addition to the  interest  received on tax  settlements,  net  interest
income  increased by 4% and 2% during the second quarter and first six months of
2004   compared  to  the  previous   periods  due  to  20%  and  18%  growth  in
interest-earning  assets,  respectively.  The growth in interest-earning  assets
compensated  for  decreased  interest  rate spreads  which  dropped to 2.81% and
2.89%,  respectively,  for the second  quarter and first six months of 2004 from
3.25% and 3.30%,  respectively,  for the second  quarter and first six months of
2003. The reduced spreads  resulted from downward  interest rate  adjustments on
the Bank's  adjustable  loan portfolio,  which exceeded  decreases in the Bank's
cost of funds.

     Loan  originations  were  $682.6  million  and $1.3  billion for the second
quarter and first six months of 2004 compared to $508.1 million and $1.0 billion
for the same periods last year. Loan prepayments and amortization totaled $399.1
million and $730.1  million for the second  quarter and first six months of 2004
compared to $399.0  million and $789.4  million for the second quarter and first
six months of last year.

     Loan  servicing  and other fees  increased to $2.5 million and $4.5 million
for the second quarter and first six months of 2004,  respectively,  compared to
$1.5 million and $3.1 million for the same periods of the prior year. The amount
of loan  servicing  and other fees varies based on the total  dollar  amount and
types of loans paid off. Loan prepayment fees were $2.0 million and $3.6 million
for the second  quarter and first six months of 2004  compared to $873  thousand
and $2.0 million for the same periods last year.

     Other operating  expense  increased during the second quarter and first six
months of 2004  primarily  due to  increases  in  compensation  and legal  costs
compared to the same periods last year.  Also,  other operating  expense for the
first  six  months  of  2004  includes  a $395  thousand  loss  due to a  vendor
defalcation.  However,  non-interest  expense as a percentage of average  assets
decreased to 1.15% and 1.18%, respectively, for the second quarter and first six
months of 2004 from 1.21% and 1.26%,  respectively,  for the second  quarter and
first six months of 2003 due to asset growth.

                                       1


     Total  assets  increased  to $5.5  billion  as of June 30,  2004  from $4.5
billion  as of June 30,  2003 due to growth in loan  originations.  Consolidated
stockholders'  equity was $439.5  million as of June 30, 2004 compared to $402.6
million as of June 30, 2003.

     The  Company did not record a provision  for loan losses  during  first six
months  of 2004 or for any  period in 2003.  Net loan  recoveries  totaled  $154
thousand  and $212  thousand  during the second  quarter and first six months of
2004,  respectively.  For the comparable periods last year, the Company recorded
net loan  charge-offs  of $22  thousand  during the second  quarter and net loan
recoveries of $25 thousand during the first six months.

     First Federal Bank of California  operates 29  full-service  retail banking
offices in Southern 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
                                       2



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

                                                                June 30,        December 31,       June 30,
                                                                  2004              2003             2003
                                                             -------------    ---------------   --------------
                                                                                      
ASSETS

Cash and cash equivalents                                 $        40,268   $         54,318   $       34,388
Investment securities, available-for-sale (at fair
value)                                                            275,894            116,411           80,221
Mortgage-backed securities, available-for-sale (at fair
  value)                                                          116,378            135,176          168,937
Loans receivable, held-for-sale (fair value $283, $494
and $2,797)                                                           280                492            2,775
Loans receivable, net                                           4,927,767          4,373,620        4,037,893
Accrued interest and dividends receivable                          18,695             16,941           17,700
Real estate, net                                                       --              1,324               --
Office properties and equipment, net                               10,773             10,568           10,315
Investment in Federal Home Loan Bank (FHLB) stock, at
  cost                                                            104,575             87,775           76,078
Other assets                                                       30,296             28,397           32,820
                                                             -------------    ---------------   --------------
                                                          $     5,524,926   $      4,825,022   $    4,461,127
                                                             =============    ===============   ==============
LIABILITIES

Deposits                                                  $     2,758,676   $      2,538,398   $    2,462,508
FHLB advances                                                   2,169,000          1,694,000        1,424,000
Securities sold under agreements to repurchase                    125,224            122,622          139,725
Accrued expenses and other liabilities                             32,508             33,435           32,319
                                                             -------------    ---------------   --------------
                                                                5,085,408          4,388,455        4,058,552
                                                             -------------    ---------------   --------------
COMMITMENTS AND CONTINGENCIES

STOCKHOLDERS' EQUITY
Common stock, par value $.01 per share;
  authorized 100,000,000 shares;
  issued 23,600,644, 23,543,339 and 23,489,532 shares;
  outstanding 16,406,048, 17,045,643 and 16,991,836 shares            236                235              235
Additional paid-in capital                                         38,552             37,733           36,775
Retained earnings - substantially restricted                      514,890            483,360          449,995
Unreleased shares to employee stock ownership plan                   (964)              (125)            (559)
Treasury stock, at cost, 7,194,596, 6,497,696 and
  6,497,696 shares                                               (113,776)           (85,727)         (85,727)
Accumulated other comprehensive earnings, net of taxes                580              1,091            1,856
                                                             -------------    ---------------   --------------
                                                                  439,518            436,567          402,575
                                                             -------------    ---------------   --------------
                                                          $     5,524,926   $      4,825,022   $    4,461,127
                                                             =============    ===============   ==============


                                       3

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


                                                   Three months ended June 30,       Six months ended June 30,
                                                 ------------------------------   ------------------------------
                                                      2004             2003            2004             2003
                                                 -------------    -------------   -------------    -------------
                                                                                   
Interest income:
    Interest on loans                         $        57,854  $        56,882   $     113,514   $      113,951
    Interest on mortgage-backed
       securities                                         867            1,385           1,806            3,055
    Interest and dividends on investments               2,639            1,145           4,557            3,245
                                                 -------------    -------------   -------------    -------------
       Total interest income                           61,360           59,412         119,877          120,251
                                                 -------------    -------------   -------------    -------------
Interest expense:
    Interest on deposits                                8,645            9,886          17,129           21,253
    Interest on borrowings                             12,728           12,464          25,048           24,420
                                                 -------------    -------------   -------------    -------------
       Total interest expense                          21,373           22,350          42,177           45,673
                                                 -------------    -------------   -------------    -------------
Net interest income                                    39,987           37,062          77,700           74,578
Provision for loan losses                                  --               --              --               --
                                                 -------------    -------------   -------------    -------------
Net interest income after provision for
    loan losses                                        39,987           37,062          77,700           74,578
                                                 -------------    -------------   -------------    -------------
Other income:
    Loan servicing and other fees                       2,464            1,511           4,465            3,121
    Retail office fees                                  1,396            1,150           2,716            2,296
    Gain on sale of loans                                  18              220              31              693
    Real estate operations, net                            81              349             130              363
    Other operating income                                 81              163             159              265
                                                 -------------    -------------   -------------    -------------
       Total other income                               4,040            3,393           7,501            6,738
                                                 -------------    -------------   -------------    -------------
Non-interest expense:
    Salaries and employee benefits                      9,421            8,247          18,615           17,029
    Occupancy                                           2,022            1,962           4,079            3,969
    Advertising expense                                   140               54             359              111
    Amortization of core deposit
       intangible                                         499              499             998              997
    Federal deposit insurance                              95              101             190              204
    Legal                                                 443              137             732              218
    Other expense                                       2,731            2,429           5,660            5,016
                                                 -------------    -------------   -------------    -------------
       Total non-interest expense                      15,351           13,429          30,633           27,544
                                                 -------------    -------------   -------------    -------------
Earnings before income taxes                           28,676           27,026          54,568           53,772
Income tax provision                                   12,123           11,393          23,038           22,662
                                                 -------------    -------------   -------------    -------------
Net earnings                                  $        16,553  $        15,633   $      31,530   $       31,110
                                                 =============    =============   =============    =============
Other comprehensive loss, net of taxes                   (465)            (435)           (511)            (345)
                                                 -------------    -------------   -------------    -------------
Comprehensive earnings                        $        16,088  $        15,198   $      31,019   $       30,765
                                                 =============    =============   =============    =============
Earnings per share:
    Basic                                     $          0.99  $          0.92   $        1.86   $         1.84
                                                 =============    =============   =============    =============
    Diluted                                   $          0.96  $          0.90   $        1.82   $         1.80
                                                 =============    =============   =============    =============
Weighted average shares outstanding:
    Basic                                          16,773,686       16,968,389      16,921,062       16,947,280
                                                 =============    =============   =============    =============
    Diluted                                        17,159,248       17,342,336      17,327,753       17,310,139
                                                 =============    =============   =============    =============



                                       4



                            FIRSTFED FINANCIAL CORP.
                                 AND SUBSIDIARY

                              KEY FINANCIAL RESULTS

                                                                   Quarter ended June 30,
                                                                  2004               2003
                                                             --------------       -----------
                                                     (Dollars in thousands, except per share data)

                                                                        
End of period:
    Total assets                                          $       5,524,926    $    4,461,127
    Cash and securities                                   $         316,162    $      114,609
    Mortgage-backed securities                            $         116,378    $      168,937
    Loans                                                 $       4,928,047    $    4,040,668
    Core deposit intangible asset                         $           6,330    $        8,325
    Deposits                                              $       2,758,676    $    2,462,508
    Borrowings                                            $       2,294,224    $    1,563,725
    Stockholders' equity                                  $         439,518    $      402,575
    Book value per share                                  $           26.79    $        23.69
    Tangible book value per share                         $           26.40    $        23.20
    Stock price (period-end)                              $           41.60    $        35.29
    Total loan servicing portfolio                        $       5,088,711    $    4,320,547
    Loans serviced for others                             $         129,033    $      167,730
    % of Adjustable mortgages                                         83.60 %           72.87 %

Other data:
    Employees (full-time equivalent)                                    606               527
    Branches                                                             29                29

Asset quality:
    Real estate (foreclosed)                              $              --    $           --
    Non-accrual loans                                     $           1,331    $        3,871
    Non-performing assets                                 $           1,331    $        3,871
    Non-performing assets to total assets                              0.02 %            0.09 %
    General valuation allowance (GVA)                     $          75,450    $       75,248
    Allowances for impaired loans                                       496               496
                                                             --------------       -----------
    Allowances for loan losses                            $          75,946            75,744
    Allowances for loan losses as a percent of gross
      loans receivable                                                 1.52 %            1.84 %
    Loans sold with recourse                              $          85,044    $       99,760
    GVA for loans sold with recourse                      $           5,400    $        6,900
    GVA to loans sold with recourse                                    6.35 %            6.92 %
    Modified loans (not impaired)                         $           2,416    $        2,243
    Impaired loans, net                                   $              --    $        2,960
    Allowance for impaired loans                          $             496    $          496

Capital ratios:
    Tangible capital ratio                                             7.44 %            8.40 %
    Core capital ratio                                                 7.44              8.40
    Risk-based capital ratio                                          14.56             14.91
    Net worth to assets ratio                                          7.96              9.02


                                       5



                            FIRSTFED FINANCIAL CORP.
                                 AND SUBSIDIARY

                        KEY FINANCIAL RESULTS (continued)

                                               Three months ended June 30,       Six months ended June 30,
                                              ------------------------------    -----------------------------
                                                  2004             2003              2004            2003
                                              ------------    --------------    -------------    ------------
                                                                (Dollars in thousands)
                                                                                    
Selected ratios:
  Expense ratios:
      Efficiency ratio                               34.85 %           33.38 %          35.94 %         34.16 %
      Expense-to-average-assets ratio                 1.15              1.21             1.18            1.26
  Return on average assets                            1.24              1.41             1.22            1.42
  Return on average equity                           14.85             15.84            14.24           16.07

Yields earned and rates paid:
  Average yield on loans and
    mortgage-backed securities                        4.70 %            5.61 %           4.80 %          5.72 %
  Average yield on investment portfolio (1)           2.61              1.64             2.58            2.70
  Average yield on all interest-earning
    assets (1)                                        4.59              5.49             4.70            5.63
  Average rate paid on deposits                       1.28              1.61             1.28            1.72
  Average rate paid on borrowings                     2.43              3.25             2.55            3.38
  Average rate paid on all
    interest-bearing liabilities                      1.78              2.24             1.81            2.33
  Interest rate spread                                2.81              3.25             2.89            3.30
  Effective net spread                                2.91              3.40             2.99            3.45

Average balances:
  Average loans and mortgage-backed
    securities                            $      4,866,407 $       4,153,331 $      4,742,861 $     4,092,189
  Average investments  (2)                         256,672           128,383          213,177         122,503
                                              ------------    --------------    -------------    ------------
  Average interest-earning assets  (2)           5,123,079         4,281,714        4,956,038       4,214,692
                                              ------------    --------------    -------------    ------------
  Average deposits                               2,719,624         2,468,641        2,697,892       2,491,320
  Average borrowings                             2,108,350         1,538,505        1,974,023       1,457,813
                                              ------------    --------------    -------------    ------------
  Average interest-bearing liabilities           4,827,974         4,007,146        4,671,915       3,949,133
                                              ------------    --------------    -------------    ------------
  Excess of interest-earning assets
    over interest-bearing liabilities     $        295,105 $         274,568 $        284,123 $       265,559
                                              ============    ==============    =============    ============

Loan originations and purchases           $        682,629 $         508,145 $      1,276,167 $     1,047,074

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









                                       6