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

                                    FORM 10-Q

           (Mark One)

           [X] QUARTERLY REPORT UNDER SECTION 13 or 15(d) OF THE
           SECURITIES EXCHANGE ACT OF 1934

           For the quarterly period ended September 30, 2007

           Or

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

          For the transition period _____________ to _________________


                         Commission File Number: 1-11454
                                 vFinance, Inc.
             (Exact Name of Registrant as Specified in its Charter)

             DELAWARE                                   58-1974423
 (State or Other Jurisdiction of                     (I.R.S. Employer
  Incorporation or Organization)                    Identification No.)

       3010 NORTH MILITARY TRAIL, SUITE 300,
                BOCA RATON, FLORIDA                           33431
      (Address of Principal Executive Offices)             (Zip Code)

                                 (561) 981-1000
              (Registrant's Telephone Number, Including Area Code)


              (Former name, former address and former fiscal year,
                          if changed since last report)


Check whether the issuer (1) has filed all reports required to be filed by
Section 13 or 15(d) of the Exchange Act of 1934 during the preceding 12 months
(or for such shorter period that the registrant was required to file such
reports), and (2) has been subject to such filing requirements for the past 90
days. Yes [ X ] No [ ]

Indicate by check mark whether the registrant is a large accelerated filer, an
accelerated filer, or a non-accelerated filer. See definition of "accelerated
filer and large accelerated filer" in Rule 12-b-2 of the Exchange Act.

Large Accelerated Filer [ ] Accelerated Filer [  ] Non-Accelerated Filer [ X ]

Indicate by check mark whether the registrant is a shell company
(as defined in Rule 12b-2 of the Exchange Act). Yes [ ] No [ X ]

State the number of shares outstanding of each of the issuer's classes of common
equity, as of November 12, 2007: 54,679,876 shares of Common Stock $0.01 par
value per share.




                                 VFINANCE, INC.
                                    FORM 10-Q
                    QUARTERLY PERIOD ENDED SEPTEMBER 30, 2007

                                      INDEX

PART I - FINANCIAL INFORMATION

   Item 1 - Financial Statements

     Unaudited Condensed Consolidated Statements of Financial Condition
           as of September 30, 2007 and December 31, 2006.................... 4

     Unaudited Condensed Consolidated Statements of Operations for the Three
           and Nine months Ended September 30, 2007 and 2006 ................ 5

     Unaudited Condensed Consolidated Statement of Shareholders' Equity for the
           Nine months ended September 30, 2007 ............................. 6

     Unaudited Condensed Consolidated Statements of Cash Flows for the Nine
           Months Ended September 30, 2007 and 2006 ......................... 7

   Item 2 - Management's Discussion and Analysis of Financial Condition
           and Results of Operations ....................................... 17

   Item 3 - Quantitative & Qualitative Disclosures About Market Risk ....... 23

   Item 4 - Controls and Procedures ........................................ 23

PART II - OTHER INFORMATION

   Item 6 - Exhibits ....................................................... 24

   Signatures .............................................................. 25

                                       2



                           FORWARD-LOOKING STATEMENTS

     The following  information  provides  cautionary  statements under the safe
harbor provisions of the Private  Securities  Litigation Reform Act of 1995 (the
Reform Act). We identify  important  factors that could cause our actual results
to differ materially from those projected in forward-looking  statements we make
in this report or in other documents that reference this report.  All statements
that  express  or  involve  discussions  as to:  expectations,  beliefs,  plans,
objectives,  assumptions or future events or performance (often, but not always,
identified  through  the use of words or  phrases  such as we or our  management
believes,  expects,  anticipates  or hopes  and  words or  phrases  such as will
result, are expected to, will continue,  is anticipated,  estimated,  projection
and outlook, and words of similar import) are not statements of historical facts
and may be forward-looking.  These forward-looking  statements are based largely
on our  expectations  and are  subject  to a number of risks  and  uncertainties
including,  but  not  limited  to,  economic,  competitive,  regulatory,  growth
strategies,  available  financing and other factors discussed  elsewhere in this
report  and in the  documents  filed  by us with  the  Securities  and  Exchange
Commission ("SEC"). Many of these factors are beyond our control. Actual results
could differ  materially  from the  forward-looking  statements  we make in this
report or in other documents that reference this report. In light of these risks
and uncertainties, there can be no assurance that the results anticipated in the
forward-looking  information  contained in this report or other  documents  that
reference this report will, in fact, occur.

     These  forward-looking   statements  involve  estimates,   assumptions  and
uncertainties,  and,  accordingly,  actual results could differ  materially from
those expressed in the forward-looking statements.  These uncertainties include,
among others, the following:  (i) the inability of our broker-dealer  operations
to  operate  profitably  in the face of intense  competition  from  larger  full
service and discount brokers;  (ii) a general decrease in merger and acquisition
activities  and our potential  inability to receive  success fees as a result of
transactions  not being  completed;  (iii) increased  competition  from business
development portals; (iv) technological  changes; (v) our potential inability to
implement our growth strategy through  acquisitions or joint ventures;  and (vi)
our potential inability to secure additional debt or equity financing.

     Any  forward-looking  statement  speaks  only as of the date on which  such
statement is made, and we undertake no obligation to update any  forward-looking
statement or statements  to reflect  events or  circumstances  after the date on
which such  statement  is made or to reflect  the  occurrence  of  unanticipated
events.  New  factors  emerge from time to time and it is not  possible  for our
management to predict all of such  factors,  nor can our  management  assess the
impact of each such factor on the business or the extent to which any factor, or
combination of factors, may cause actual results to differ materially from those
contained in any forward-looking statements.

                                       3




PART I...FINANCIAL INFORMATION

ITEM 1. .FINANCIAL STATEMENTS

                         VFINANCE, INC. AND SUBSIDIARIES
       UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                 (In thousands, except share and per share data)




                                                                   September 30, 2007      December 31, 2006
                                                                                       [(Restated and Revised)]
                                                                  --------------------   ---------------------
 Assets:
     Current assets:
                                                                                              
      Cash and cash equivalents                                             $ 4,484.7               $ 4,205.2
      Due from clearing broker                                                  909.2                   299.9
      Securities owned:
        Marketable, at fair value                                               737.5                 1,024.0
        Not readily marketable, at estimated fair value                         295.0                   400.0
      Accounts receivable                                                       114.0                   123.8
      Forgivable loans - employees, current portion                              39.2                    58.8
      Notes receivable - employees                                               33.1                   128.1
      Prepaid expenses and other current assets                                 149.3                   184.0
                                                                  --------------------   ---------------------

           Total current assets                                               6,762.0                 6,423.8
                                                                  --------------------   ---------------------

    Property and equipment, net                                                 702.0                   661.0
    Customer relationships, net                                               3,494.5                 4,115.4
    Other assets                                                                534.9                   443.0
                                                                  --------------------   ---------------------

           Total assets                                                    $ 11,493.4              $ 11,643.2
                                                                  ====================   =====================

Liabilities and shareholders' equity:
     Current liabilities:
      Accounts payable                                                        $ 765.3                 $ 821.7
      Accrued compensation                                                    2,776.7                 2,394.6
      Other accrued liabilities                                                 562.9                   800.7
      Securities sold, not yet purchased                                        227.5                    41.6
      Capital lease obligations, current portion                                201.3                   210.8
      Other                                                                     281.8                   348.5
                                                                  --------------------   ---------------------

           Total current liabilities                                          4,815.5                 4,617.9
                                                                  --------------------   ---------------------

    Capital lease obligations, long term                                        206.6                   125.6

Shareholders' Equity:
    Common stock $0.01 par value, 100,000,000 shares authorized
       54,679,876 and 54,429,876 shares issued and outstanding                  546.8                   544.3
    Additional paid-in capital                                               31,545.2                31,147.4
    Accumulated deficit                                                     (25,620.7)              (24,792.0)
                                                                  --------------------   ---------------------

           Total shareholders' equity                                         6,471.3                 6,899.7
                                                                  --------------------   ---------------------

           Total liabilities and shareholders' equity                      $ 11,493.4              $ 11,643.2
                                                                  ====================   =====================


 See accompanying notes to unaudited condensed consolidated financial statements.


                                        4



                         VFINANCE, INC. AND SUBSIDIARIES
            UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                      (In thousands, except per share data)



                                                                Three Months Ended              Nine Months Ended
                                                                   September 30,                  September 30,
                                                      ---------------------------------- ----------------------------------
                                                           2007              2006             2007              2006
                                                                         (Restated and                     (Restated and
                                                                            Revised)                          Revised)
                                                      ---------------- ---------------- ---------------- ----------------
 Revenues:
                                                                                                   
    Commissions - agency                                     $6,014.5         $4,849.9        $18,521.8        $14,374.7
    Trading profits                                           2,849.6          2,794.5          9,684.7          6,798.6
    Success fees                                                648.7          1,000.2          3,092.0          3,850.8
    Other brokerage related income                            1,453.6            847.9          4,681.7          2,394.0
    Consulting fees                                              13.9             44.7             50.0            347.7
    Other                                                        30.0             70.9            100.4            351.6
                                                      ---------------- ---------------- ---------------- ----------------
         Total revenues                                      11,010.3          9,608.1         36,130.6         28,117.4
                                                      ---------------- ---------------- ---------------- ----------------

 Compensation, commissions and benefits                       9,334.6          7,641.4         29,247.3         22,197.1
 Clearing and transaction costs                               1,055.0          1,015.8          3,298.8          3,006.6
 General and administrative costs                               719.2            785.3          2,699.2          2,015.5
 Occupancy and equipment costs                                  277.0            335.4            809.2            860.2
 Depreciation and amortization                                  325.0            310.2            964.0            643.9
                                                      ---------------- ---------------- ---------------- ----------------

         Total operating costs                               11,710.8         10,088.1         37,018.5         28,723.3
                                                      ---------------- ---------------- ---------------- ----------------

    Loss from operations                                       (700.5)          (480.0)          (887.9)          (605.9)
                                                      ---------------- ---------------- ---------------- ----------------
 Other income (expenses):
    Interest income                                               7.4             19.4             32.6             56.6
    Interest expense                                            (26.3)           (14.3)           (62.5)           (44.5)
    Dividend income                                               3.0              5.6             10.2             19.4
    Other income, net                                            75.1             37.3             78.9             58.4
                                                      ---------------- ---------------- ---------------- ----------------

         Total other income, net                                 59.2             48.0             59.2             89.9
                                                      ---------------- ---------------- ---------------- ----------------

 Loss before income taxes                                      (641.3)          (432.0)          (828.7)          (516.0)
 Income tax benefit (provision)                                     -                -                -                -
                                                      ---------------- ---------------- ---------------- ----------------

    Net loss                                                 $ (641.3)        $ (432.0)        $ (828.7)        $ (516.0)
                                                      ================ ================ ================ ================

    Net loss per share: basic and diluted                     $ (0.01)         $ (0.01)         $ (0.02)         $ (0.01)
                                                      ================ ================ ================ ================

    Weighted average number of shares
      outstanding: basic and diluted                         54,679.9         53,126.1         54,646.9         46,912.9
                                                      ================ ================ ================ ================



 See accompanying notes to unaudited condensed consolidated financial statements.


                                       5



                         VFINANCE, INC. AND SUBSIDIARIES
       UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                 (In thousands)




                                                                          Accumulated     Total
                                      Common      Common     Additional     Deficit       Share-
                                      Stock       Stock       Paid-In     [Restated and   holders'
                                      Shares      Amount      Capital       Revised       Equity
                                    -------------------------------------------------------------

                                                                         
Balance at December 31, 2006          54,429.9    $ 544.3    $31,147.4   $ (24,792.0)   $6,899.7
Net loss                                     -          -            -        (828.7)     (828.7)
Stock-based compensation expense             -          -        350.3             -       350.3
Issuance of shares for
  services rendered                      250.0        2.5         47.5             -        50.0
                                    ---------------------- ------------ ------------- -----------

Balance at September 30, 2007         54,679.9    $ 546.8    $31,545.2   $ (25,620.7)   $6,471.3
                                    ====================== ============ ============= ===========

 See accompanying notes to unaudited condensed consolidated financial statements.



                                       6



                         VFINANCE, INC. AND SUBSIDIARIES
            UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (In thousands)



                                                             Nine Months Ended September 30,
                                                             ------------------------------
                                                                   2007            2006
                                                                            (Restated and
                                                                                Revised)
                                                             -------------- ---------------
CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES:
                                                                           
Net loss                                                          $ (828.7)      $ (516.0)
    Adjustments to reconcile net loss to net cash
     provided by operating activities:
       Non-cash fees received                                       (696.6)      (1,525.4)
       Non-cash compensation paid                                    537.1        1,060.3
       Depreciation and amortization                                 964.0          643.9
       Stock-based compensation                                      350.3          353.3
       Provision for doubtful accounts                                   -           10.0
       Amounts forgiven under forgivable loans                        54.8           17.9
       Changes in operating assets and liabilities:
        (Increase) decrease in:
         Accounts receivable                                           9.8          142.1
         Forgivable loans                                            (35.2)         (50.4)
         Due from clearing broker                                   (609.3)        (114.7)
         Notes receivable - employees                                 95.0          (51.9)
         Investments in marketable securities                        286.5           19.9
         Investments in not readily marketable securities            264.5          427.7
         Other current assets                                         84.7           11.9
         Other assets and liabilities, net                          (158.6)         (54.8)
        Increase in:
         Accounts payable and accrued liabilities                     87.9          196.3
         Securities sold, not yet purchased                          185.9          164.5
                                                             -------------- --------------

 Cash provided by operating activities                               592.1          734.6
                                                             -------------- --------------
 CASH USED IN INVESTING ACTIVITIES:
     Purchase of property and equipment                             (109.4)        (167.0)
     Investment in unconsolidated affiliate                              -         (161.9)
                                                             -------------- --------------

 Cash used in investing activities                                  (109.4)        (328.9)
                                                             -------------- --------------

 CASH USED IN FINANCING ACTIVTIES:
     Repayments of capital lease obligations                        (203.2)        (150.8)
                                                             -------------- --------------
 Cash used in financing activities                                  (203.2)        (150.8)
                                                             -------------- --------------

 Increase in cash and cash equivalents                               279.5          254.9
 Cash and cash equivalents at beginning of period                  4,205.2        4,427.4
                                                             -------------- --------------

 Cash and cash equivalents at end of period                       $4,484.7      $ 4,682.3
                                                             ============== ==============

 See accompanying notes to unaudited condensed consolidated financial statements.


                                       7





                         VFINANCE, INC. AND SUBSIDIARIES
         NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                      (In thousands, except per share data)


1.       DESCRIPTION OF BUSINESS AND BASIS OF PRESENTATION

     vFinance,  Inc.  (the  "Company")  is a financial  services  company  which
specializes  in high growth  opportunities.  The Company's  proficiency  in this
marketplace flows from three principal lines of business:  offering full service
retail  brokerage  to  approximately  12,000  high net worth  and  institutional
clients,  providing investment banking and advisory services to micro, small and
mid-cap high growth companies and trading  securities,  including making markets
in over 3,500 micro and small cap stocks and  providing  liquidity in the United
States  Treasury  marketplace.  In addition to the Company's core  business,  it
offers  information  services  on its  website.  Due to its focus,  the  Company
believes  it  is  well  positioned  to  offer,  through  its  40  corporate  and
independent  offices  in the U.S.  and  other  parts of the  world,  alternative
investments,  which have the potential to outperform market indices,  and a full
range of traditional investment options.  vFinance Investments,  Inc. ("vFinance
Investments") and EquityStation,  Inc.  ("EquityStation"),  both subsidiaries of
vFinance,  Inc., are broker-dealers  registered with the Securities and Exchange
Commission  ("SEC"),  and members of  Financial  Industry  Regulatory  Authority
("FINRA")  (formerly  the  National   Association  of  Securities  Dealers)  and
Securities Investor Protection  Corporation  ("SIPC").  vFinance  Investments is
also a member of the National Futures Association ("NFA").

     The  unaudited  condensed  consolidated  financial  statements  include the
accounts of the  Company and its  wholly-owned  subsidiaries.  All  intercompany
accounts have been eliminated in consolidation.

     The  unaudited  condensed   consolidated  financial  statements  have  been
prepared in accordance with generally accepted accounting principles for interim
financial information.  Accordingly,  they do not include all of the information
and footnotes required by generally accepted accounting  principles for complete
financial statements. In the opinion of management,  all adjustments (consisting
of normal recurring accruals)  considered necessary for a fair presentation have
been  included.  The results of operations  for the three and nine month periods
ended  September  30, 2007 are not  necessarily  indicative of the results to be
expected for the year ended December 31, 2007. The interim financial  statements
should be read in connection  with the audited  financial  statements  and notes
contained  in the  Company's  Annual  Report  on Form  10-K for the  year  ended
December 31, 2006.

      Reclassifications

     Certain  items  in the  2006  unaudited  condensed  consolidated  financial
statements  have been  reclassified  to conform to the  presentation in the 2007
unaudited condensed  consolidated  financial statements.  Such reclassifications
did not have a material  impact on the  presentation  of the  overall  financial
statements.

                                       8



                         VFINANCE, INC. AND SUBSIDIARIES
   NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - Continued
                      (In thousands, except per share data)


      Restatement and Revision

     The  Company   restated   certain   amounts  in  the  unaudited   condensed
consolidated  financial statements for the three and nine months ended September
30, 2006 as a result of comments from the staff of the  Securities  and Exchange
Commission ("SEC") in connection with the Company's Annual Report of Form 10-KSB
for the year ended  December 31, 2005. As previously  described in the Company's
Annual  Report on Form 10-K for the year ended  December 31,  2006,  the Company
recorded   adjustments   to  reclassify   marketable   securities   received  as
compensation  for  investment  banking  services  from "trading  securities"  to
"available-for-sale"  securities,  effective  January  1,  2002  as  part of the
aforementioned  restatement.  As a  result  of this  reclassification,  non-cash
unrealized   gains  and  losses   related  to  the   securities   classified  as
available-for-sale were reclassified from the determination of net income (loss)
to other comprehensive income (loss), a component of stockholders' equity.

     On November 12, 2007, after  reconsidering the adjustments to the financial
statements described in the previous paragraph,  management  determined that the
reclassification  suggested  by the staff of the SEC  should  not have been made
and,  as a  result,  the  Company  revised  the  previously  restated  financial
statements as of and for the years ended December 31, 2006, 2005, 2004 and 2003.
As a consequence of reverting to the financial  statement  presentation  used by
the Company prior to the  restatement,  securities  received as compensation for
investment  banking services have been classified as "marketable  securities" or
"not  readily  marketable  securities",   as  appropriate,   with  realized  and
unrealized  gains  and  losses  related  to  these  securities  included  in the
determination of net income (loss) in the consolidated statements of operations.

     A  summary  of the  effects  of the  restatement,  including  the  revision
described  above, (i) as of December 31, 2006, March 31, 2007 and June 30, 2007,
(ii) for the three and nine months ended September 30, 2006, (iii) for the three
months ended March 31, 2007 and (iv) for the three and six months ended June 30,
2007 is as follows:



                         Accumulated Deficit                                              Accumulated Other Comprehensive Loss
                    --------------------------------------------------------   ----------------------------------------------------
                                     Current       Cumul-                                   Current       Cumul-
                                     period        ative                                    period        ative
                                     effect of     effect of                                effect of     effect of
                                     restate-      restate-                                 restate-      restate-     Restated
                                     ment          ment        Restated and        As       ment          ment           and
                      As reported    revision      revision      Revised        reported    revision      revision     Revised
                    ---------------  ----------  ------------ --------------   ----------  -----------  ------------  -------------

                                                                                                       
 December 31, 2006     $ (24,149.5)    $ (56.8)     $ (642.5)   $ (24,792.0)    $ (642.5)      $ 56.8       $ 642.5            $ -
    March 31, 2007     $ (24,111.7)      $ 1.7      $ (640.8)   $ (24,752.5)    $ (640.8)      $ (1.7)      $ 640.8            $ -
     June 30, 2007     $ (24,241.6)    $ (97.1)     $ (737.9)   $ (24,979.5)    $ (737.9)      $ 97.1       $ 737.9            $ -



                                       9



                         VFINANCE, INC. AND SUBSIDIARIES
   NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - Continued
                      (In thousands, except per share data)





                                                                                 Effect of Restatements
                                                                           ---------------------------------
                                        As Reported-                                                   Net
                                        Three Months                         Amortiz-    Amortiz-      Effect
                                           Ended                             ation of    ation of      of
                                        September 30,  Reclass-              Intangible  Transtion     Restate-
                                           2006        ifications     As     Asset       Payment       ments      Restated and
                                                                    Revised                                          Revised
                                      -------------  ------------- --------- ----------- ---------- ------------- -----------------
Statement of Operations:
                                                                                             
Total revenues                            $  9,545.5       62.6  $  9,608.1          -          -            -    $  9,608.1
Clearing and transaction costs            $  1,025.8          -  $  1,025.8          -      (10.0)       (10.0)   $  1,015.8
Depreciation and amortization             $    346.9          -  $    346.9      (36.7)         -        (36.7)   $    310.2
Total operating costs                     $ 10,009.8      125.0  $ 10,134.8      (36.7)     (10.0)       (46.7)   $ 10,088.1
Loss from operations                      $   (478.7)     (48.0) $   (526.7)      36.7       10.0         46.7    $   (480.0)
Net loss                                  $   (478.7)         -  $   (478.7)      36.7       10.0         46.7    $   (432.0)
Net loss per share - basic
  and diluted                             $    (0.01)                                                      $ -    $    (0.01)
                                         ============                                              ============ =============
Wt. avg. shares outstanding - basic
  and diluted                               53,126.1                                                                53,126.1
                                         ============                                                           =============






                                                                                  Effect of Restatements
                                                                             ---------------------------------
                                     As Reported-                                                          Net
                                     Nine Months                               Amortiz-      Amortiz-      Effect
                                        Ended                                  ation of      ation of      of
                                     September 30,  Reclass-                   Intangible    Transtion     Restate-
                                        2006        ifications      As         Asset         Payment       ments      Restated and
                                                                  Revised                                                Revised
                                    ------------  -------------  ---------   ------------- ------------ ------------- -----------
Statement of Operations:
                                                                                                  
Total revenues                           $ 28,126.9      (9.5)    $ 28,117.4           -           -          -        $ 28,117.4
Clearing and transaction costs           $  3,036.6         -     $  3,036.6           -       (30.0)     (30.0)       $  3,006.6
Depreciation and amortization            $    753.9         -     $    753.9      (110.0)          -     (110.0)       $    643.9
Total operating costs                    $ 28,738.4     124.9     $ 28,863.3      (110.0)      (30.0)    (140.0)       $ 28,723.3
Loss from operations                     $   (656.0)    (89.9)    $   (745.9)      110.0        30.0      140.0        $   (605.9)
Net loss                                 $   (656.0)        -     $   (656.0)      110.0        30.0      140.0        $   (516.0)

Net loss per share - basic
  and diluted                            $    (0.01)                                                         $ -       $    (0.01)
                                     ===============                                                     ========     =============

Wt. avg. shares outstanding - basic
  and diluted                              46,912.9                                                                      46,912.9
                                     ===============                                                                  =============



                                          As Reported-    Effect of
                                          Three Months    Restate-
                                             Ended        ment        Restated
                                          March 31, 2007  Revision      and
                                                                      Revised
                                        ---------------- ----------- -----------
Statement of Operations:
Success fees                                 $  1,598.2      1.7     $  1,599.9
Total revenues                               $ 12,019.2      1.7     $ 12,020.9
Income from operations                       $     36.7      1.7     $     38.4
Net income                                   $     37.8      1.7     $     39.5

Net income per share - basic                 $        -
                                          ==============
Wt. avg. shares outstanding - basic            54,579.9
                                          ==============

Net income per share - diluted               $        -
                                          ==============
Wt. avg. shares outstanding - diluted          56,125.1
                                          ==============


                                       10



                    VFINANCE, INC. AND SUBSIDIARIES
   NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - Continued
                      (In thousands, except per share data)




                                 Three Months Ended June 30, 2007            Six Months Ended June 30, 2007
                             ----------------------------------------- --------------------------------------
                                              Effect of                                Effect of
                                              Restate-                                 Restate-
                                              ment        Restated                     ment        Restated
                             As Reported      Revision    and Revised   As Reported    Revision    and Revised
                             --------------  -----------  ------------- -------------- ----------- -----------
Statement of Operations:
                                                                                  
Success fees                    $    940.5       (97.1)    $    843.4     $  2,538.8    (95.4)      $  2,443.4
Total revenues                  $ 13,196.4       (97.1)    $ 13,099.3     $ 25,215.7    (95.4)      $ 25,120.3
Loss from operations            $   (128.7)      (97.1)    $   (225.8)    $    (92.0)   (95.4)      $  (187.4)
Net loss                        $   (129.9)      (97.1)    $   (227.0)    $    (92.1)   (95.4)      $  (187.5)

Net loss per share - basic
  and diluted                   $        -                 $        -     $        -                $       -
                             ==============              =============  ==============             ===========
Wt. avg. shares outstanding
  basic and diluted               54,679.9                   54,679.9       54,630.2                54,630.2
                             ==============              =============  ==============             ===========



Securities Owned

     As of  September  30, 2007 and December  31,  2006,  marketable  securities
consisted  primarily of publicly  traded  unrestricted  common stock,  municipal
securities and corporate bonds the Company buys and sells in  market-making  and
trading  activities.  Marketable  securities are stated at fair value,  based on
information obtained from the Company's clearing firms and nationally recognized
exchange values.

     Not readily  marketable  securities consist of publicly traded common stock
restricted as to resale and common stock  purchase  warrants,  both of which are
typically received as compensation for investment  banking services.  Restricted
stock and stock  purchase  warrants may be sold to certain  qualified  investors
prior to the  removal  of the  resale  restrictions,  as  dictated  by Rule 144.
Restricted stock,  including restricted stock obtained as a result of exercising
common stock purchase  warrants,  remains  classified as not readily  marketable
until the  removal of all resale  restrictions,  typically  within a year of the
Company's  receipt of the security  unless subject to a  registration  statement
with a later effective date.

     Market  valuations  of  restricted  stock are based on  market  prices,  as
reported by a major exchange such as the NASDAQ  Bulletin  Board,  NASDAQ OTC or
other similar nationally recognized exchange. These values are reduced by 25% to
reflect  management's  estimate  of the  discount  attributable  to the  reduced
liquidity associated with the resale restrictions.

     Use of Estimates

     The  preparation  of financial  statements  in  conformity  with  generally
accepted  accounting  principles  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 these estimates.


                                       11




                    VFINANCE, INC. AND SUBSIDIARIES
   NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - Continued
                      (In thousands, except per share data)


     New Accounting Pronouncements

     In September 2006, the FASB issued SFAS No. 157, "Fair Value Measurements".
SFAS No. 157 defines fair value,  establishes  a framework  for  measuring  fair
value under generally accepted  accounting  principles,  and expands disclosures
about fair  value  measurements.  This  statement  is  effective  for  financial
statements  issued for fiscal years  beginning  after  November  15,  2007,  and
interim  periods within those fiscal years.  The adoption of SFAS No. 157 is not
expected  to have a  material  impact on the  Company's  Consolidated  Financial
Statements.

     In December 2006, the FASB issued FASB Staff Position ("FSP") EITF 00-19-2,
"Accounting for Registration  Payment  Arrangements." FSP EITF 00-19-2 specifies
that the  contingent  obligation to make future  payments or otherwise  transfer
consideration  under a  registration  payment  arrangement  should be separately
recognized  and  measured  in  accordance  with  SFAS  No.  5,  "Accounting  for
Contingencies."  This FSP further clarifies that a financial  instrument subject
to a registration payment arrangement should be accounted for in accordance with
other applicable generally accepted accounting  principles without regard to the
contingent  obligation to transfer  consideration  pursuant to the  registration
payment  arrangement,  and provides  disclosure  requirements  for  registration
statement arrangements. The adoption of FSP EITF 00-19-2 did not have a material
impact on the Company's Consolidated Financial Statements.

     In February  2007, the FASB issued SFAS No. 159, "The Fair Value Option for
Financial  Assets and Liabilities - Including an Amendment of FASB Statement No.
115".  SFAS No. 159  permits  entities  to choose to measure  certain  financial
assets and  liabilities  at fair value.  Unrealized  gains and  losses,  arising
subsequent to adoption, are reported in earnings.  SFAS No. 159 is effective for
fiscal  years  beginning  after  November  15,  2007.  The Company is  currently
evaluating the impact of adopting SFAS No. 159, if elected,  on its Consolidated
Financial Statements.



2.       PROPERTY AND EQUIPMENT

     At September 30, 2007 and December 31, 2006, property and equipment, net
consisted of the following:

                                September 30,      December 31,
                                     2007              2006
                               ----------------  ----------------

Furniture and fixtures                 $ 90.8           $ 90.8
Equipment                               795.7            727.5
Capital leases - computer
  equipment                             979.2            704.5
Leasehold improvements                  174.8            174.8
Software                                256.2            214.8
                               ---------------  ---------------

                                      2,296.7          1,912.4
Less: accumulated depreciation       (1,594.7)        (1,251.4)
                               ---------------  ---------------

Property and equipment, net           $ 702.0          $ 661.0
                               ===============  ===============


                                       12




                    VFINANCE, INC. AND SUBSIDIARIES
   NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - Continued
                      (In thousands, except per share data)


     The Company  acquired $274.7  thousand of computer  equipment under capital
leases in the nine months ended September 30, 2007.

     The Company  recorded  depreciation  expense of $343.1  thousand and $278.5
thousand in the nine months ended September 30, 2007 and 2006, respectively.

3.       STERLING FINANCIAL ACQUISITION

     On May 11, 2006, vFinance Investments  purchased certain assets of Sterling
Financial  Investment  Group,  Inc.  ("SFIG")  and Sterling  Financial  Group of
Companies,  Inc.  ("SFGC" and together  with SFIG,  "Sterling  Financial").  The
assets acquired from Sterling Financial  consisted  primarily of client accounts
from  Sterling  Financial's   Institutional  Fixed  Income  and  Latin  American
businesses.  These  transactions  were approved by the National  Association  of
Securities Dealers, Inc. on April 28, 2006.

     The following unaudited Pro Forma Combined Financial Statements of Sterling
and  vFinance  gives  effect to the  acquisition  of certain  assets of Sterling
Financial,  as though the  transactions  occurred  as of  January 1, 2006.  This
unaudited pro forma information is presented for informational  purposes,  based
upon available data and assumptions that management believes are reasonable, and
is not necessarily indicative of future results:



                                                      Nine Months Ended September 30, 2006
                                        ---------------------------------------------------------------
                                          vFinance    Sterling          Adjustments         Pro Forma
                                         (Restated
                                        and Revised)
                                        ------------- ------------  ------------------  ---------------
                                                                                    
Total revenue                             $ 28,117.4    $ 3,759.4         $         -       $ 31,876.8
Income (loss) from operations                 (605.9)        48.0              (227.1)          (785.0)
Net income (loss)                             (516.0)        48.0              (227.1)          (695.1)
                                        -------------               ------------------  ---------------

Loss per share - basic and diluted        $    (0.01)                      $    (0.04)      $    (0.01)
                                        =============               ==================  ===============
Wt. avg. shares outstanding - basic
  and diluted                               46,912.9                          6,213.4         53,126.3
                                        =============               ==================  ===============



4.       CUSTOMER RELATIONSHIPS

     At September 30, 2007, customer  relationships totaled $3.5 million, net of
accumulated  amortization  of  $1.4  million.  At  December  31,  2006  customer
relationships  totaled $4.1  million,  net of  accumulated  amortization  $737.4
thousand.

     Acquired  customer  relationships  are  amortized  using the  straight-line
method over their  estimated  useful lives,  which  coincide with their expected
revenue-generating  lives,  ranging from five to ten years. The Company recorded
amortization  expense of $620.9  thousand and $365.5 thousand in the nine months
ended September 30, 2007 and 2006, respectively.


                                       13




                    VFINANCE, INC. AND SUBSIDIARIES
   NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - Continued
                      (In thousands, except per share data)

5.       EARNINGS (LOSS) PER SHARE

     The Company calculates earnings (loss) per share in accordance with SFAS
No. 128, "Earnings per Share". In accordance with SFAS No. 128, basic earnings
(loss) per share is computed using the weighted average number of shares of
common stock outstanding and diluted earnings per share is computed using the
weighted average number of shares of common stock and the dilutive effect of
options and warrants outstanding, using the "treasury stock" method, as follows:



                                                           Three Months Ended           Nine Months Ended
                                                              September 30,                September 30,
                                                     ----------------------------- ----------------------------
                                                          2007           2006           2007           2006
                                                     -------------- -------------- -------------- -------------
                                                                                          
Weighted average shares outstanding - basic               54,679.9       53,126.1       54,646.9      46,912.9
Effect of dilutive stock options and warrants                    -              -              -             -
                                                     -------------- -------------- -------------- -------------

Weighted average shares outstanding - diluted             54,679.9       53,126.1       54,646.9      46,912.9
                                                     ============== ============== ============== =============



     As of September  30, 2007,  the Company had 21.6 million  stock options and
warrants  outstanding,  all of which have been excluded from the  computation of
diluted earnings per share because they were anti-dilutive.  As of September 30,
2006, the Company had 20.1 million stock options and warrants  outstanding,  all
of which have been excluded from the  computation of diluted  earnings per share
because they were anti-dilutive.

6.       COMMITMENTS AND CONTINGENCIES

     Clearing Agreements

     As consideration for certain incentives received at the inception of one of
the  Company's  clearing  agreements,  the  Company  would be  required to pay a
termination  fee in the  event  vFinance  Investments  terminates  the  clearing
agreement.  This fee is reduced  annually on a pro rata basis over the five year
term of the  clearing  agreement.  As of  September  30,  2007,  the  contingent
obligation of the Company  associated  with this  clearing  agreement was $680.0
thousand.

     In May 2007,  EquityStation received notification from Merrill Lynch Pierce
Fenner & Smith, Broadcort Division ("Merrill") that effective September 22, 2007
it  intended  to  terminate  its  clearing  agreement  with  EquityStation,   in
accordance with the clearing  agreement.  On September 4, 2007, Merrill extended
the termination date to October 23, 2007 and granted an additional  extension on
October 8, 2007 until  November  30,  2007.  The  Company  does not expect  this
termination  to  result  in a  material  impact  to its  Consolidated  Financial
Statements,  as it signed a clearing  agreement with Penson Financial  Services,
Inc.  ("Penson  Clearing") on September 7, 2007, and  simultaneously  executed a
Tri-party Clearing  Agreement through vFinance  Investments to clear some of its
business through National Financial Services.

                                       14





                    VFINANCE, INC. AND SUBSIDIARIES
   NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - Continued
                      (In thousands, except per share data)

     Litigation

     The business of vFinance Investments and EquityStation  involve substantial
risks of  liability,  including  exposure to liability  under  federal and state
securities  laws  in  connection  with  the   underwriting  or  distribution  of
securities and claims by dissatisfied customers for fraud, unauthorized trading,
churning, mismanagement and breach of fiduciary duty. In recent years, there has
been an increasing  incidence of litigation  involving the securities  industry,
including class actions that generally seek rescission and substantial damages.

     In the ordinary course of business, the Company and/or its subsidiaries may
be parties to legal proceedings and regulatory inquiries,  the outcome of which,
either singularly or in the aggregate, is not expected to be material. There can
be no assurance  however  that any  sanctions  will not have a material  adverse
effect on the financial condition or results of operations of the Company and/or
its subsidiaries.

     The  following is a brief  summary of certain  matters  pending  against or
involving the Company and its subsidiaries.

     On or about February 28, 2005,  Knight Equity Markets,  LP ("Knight") filed
an arbitration  action (NASD Case No. 05-01069)  against  vFinance  Investments,
claiming that vFinance  Investments  received  roughly $6.5 million in dividends
that allegedly belong to Knight. vFinance Investments asserts that the dividends
actually went to two of its clients,  Pearl Securities LLC ("Pearl  Securities")
and Michael  Balog,  and that vFinance  Investments  has no liability.  vFinance
Investments  filed third party claims against Pearl Securities and Michael Balog
to bring all of the  parties  into the action.  Knight is seeking  approximately
$6.5 million in damages plus costs, attorney fees and punitive damages. vFinance
Investments  denies any  liability  to Knight and intends to  vigorously  defend
against Knight's claims.

     On or about  September  27, 2005,  John S.  Matthews  filed an  arbitration
action (NASD Case No. 05-014991) against the Company,  claiming that the Company
wrongfully  terminated  his  independent  contract with the Company and that the
Company  "stole" his  clients and  brokers.  Mr.  Matthews  obtained a temporary
restraining  order and an agreed upon  injunction  was issued by the NASD panel.
Mr.  Matthews and JMS Capital  Holding  Corp.,  a plaintiff  in the  arbitration
action also requested  unspecified  damages resulting from the Company's alleged
improper  activity.  The  Company and Mr.  Matthews  entered  into a  settlement
agreement in July 2007 with respect to this arbitration action.  Pursuant to the
terms of the  settlement  agreement,  the  Company  paid $50.0  thousand  to Mr.
Matthews in July 2007 and is further  obligated to make payments to Mr. Matthews
totaling  $250.0  thousand ($50.0 thousand in cash payable over 10 months and an
additional  $200.0  thousand in cash or the  Company's  stock,  at the Company's
option over the next three  years).  In  connection  with this  settlement,  the
Company recorded $250.0 thousand of arbitration  settlement expense (a component
of general and administrative  costs) during the nine months ended September 30,
2007.

     The Company  engaged in a number of other legal  proceedings  incidental to
the conduct of its business. These claims aggregate a range of $75.0 thousand to
$300.0 thousand.

                                       15




                    VFINANCE, INC. AND SUBSIDIARIES
   NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - Continued
                      (In thousands, except per share data)

     As of September  30, 2007 and  December  31, 2006,  the Company had accrued
approximately $240.0 thousand and $70.0 thousand,  respectively,  to provide for
these matters.  In 2005 the Company  acquired an errors and omissions policy for
certain  future  claims in  excess  of the  policy's  $75.0  thousand  per claim
deductible,  up  to an  aggregate  of  $1.0  million.  While  the  Company  will
vigorously  defend itself in these matters,  and will assert insurance  coverage
and  indemnification  to the maximum extent possible,  there can be no assurance
that these lawsuits and arbitrations  will not have a material adverse impact on
its financial position.

7.       SUBSEQUENT EVENTS

     On  November 8, 2007,  the Company  announced  entering  into a  definitive
agreement  to  merge  (the   "Merger")   with  National   Holdings   Corporation
("National").  In  conjunction  with the Merger,  National  will issue shares of
common  stock in  National  for all  outstanding  shares of common  stock of the
Company  (other than shares held by National or the Company or any  stockholders
of the Company who properly exercise dissenters' rights under Delaware law). For
each outstanding  share of the Company's stock, the Company's  shareholders will
receive 0.14 shares in National representing in the aggregate  approximately 40%
of National.  The special  committee of the board of directors  and the board of
directors  of National  have  unanimously  approved  the merger  agreement.  The
special  committee of the board of  directors  and the board of directors of the
Company have unanimously  approved the merger agreement and recommended that the
Company's stockholders adopt the agreement and approve the Merger.

     The  transaction  is  subject  to  various  closing  conditions,  including
approval by the  Financial  Industry  Regulatory  Authority  ("FINRA") and other
applicable  regulatory  authorities,  approval  of the  Merger by the  Company's
stockholders, completion by National of a private placement of equity securities
resulting  in  gross  proceeds  of  at  least  $3  million,  effectiveness  of a
Registration  Statement on Form S-4 for the National  securities to be issued in
the Merger to the Company's stockholders and other customary closing conditions.
The Merger is  expected to close  during the first half of  calendar  year 2008.
Until the Merger is  completed,  both  companies  will continue to operate their
businesses  independently.  Following  the Merger,  it is intended that National
will operate the broker-dealer subsidiaries independently.

     Under the terms of the definitive  merger  agreement,  vFinance or National
may, subject to the provisions of the merger agreement,  terminate the agreement
upon payment of a termination fee.

                                       16




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

     The following discussion should be read in conjunction with the unaudited
condensed consolidated financial statements and notes thereto included under
Item 1. In addition, reference should be made to our audited consolidated
financial statements and notes thereto and related Management's Discussion and
Analysis of Financial Condition and Results of Operations included in our most
recent Annual Report on Form 10-K.

     Certain amounts have been reclassified from the previously reported
financial statements to conform to the income statement presentation of the
current period.

     We have restated certain amounts in the Unaudited Condensed Consolidated
Statements of Income for the three and nine months ended September 30, 2006 as a
result of comments from the staff of the Securities and Exchange Commission, as
discussed in Note 1 to our unaudited condensed consolidated financial statements
contained herein.

Recent Developments

     On November 8, 2007, we entered into a definitive  agreement to merge ("the
Merger")with National Holdings Corporation ("National"). In conjunction with the
Merger,  National  will issue  shares of common  stock in  National  for all our
outstanding  shares of common stock (other than shares held by National or us or
any of our stockholders who properly exercise  dissenters' rights under Delaware
law). For each outstanding  share of our stock,  our  shareholders  will receive
0.14 shares in  National  representing  in the  aggregate  approximately  40% of
National.  The transaction is subject to various closing  conditions,  including
approval by the  Financial  Industry  Regulatory  Authority  ("FINRA") and other
applicable regulatory  authorities,  approval of the Merger by our stockholders,
completion by National of a private placement of equity securities  resulting in
gross proceeds of at least $3 million, effectiveness of a Registration Statement
on Form S-4 for the  National  securities  to be  issued  in the  Merger  to our
stockholders and other customary closing  conditions.  The Merger is expected to
close  during  the  first  half of  calendar  year  2008.  Until  the  Merger is
completed,   both   companies   will  continue  to  operate   their   businesses
independently.  Following the Merger,  it is intended that National will operate
the broker-dealer subsidiaries independently.  Under the terms of the definitive
merger  agreement,  vFinance or National may,  subject to the  provisions of the
merger agreement,  terminate the agreement upon payment of a termination fee. We
believe the Merger will be consummated, but the outcome cannot be predicted with
any  certainty.  See Note 7 to our unaudited  condensed  consolidated  financial
statements for additional information about the transaction.


                                       17



     The following table and discussion summarizes the changes in major revenue
and expense categories for the three and nine months ended September 30, 2007
and 2006.



                                            Three Months Ended September 30,              Nine Months Ended September 30,
                                      -------------------------------------------- ----------------------------------------------
                                         2007        2006        Change    % Chg.     2007        2006        Change    % Chg.
                                                  (Restated                                    (Restated
                                                 and Revised)                                  and Revised)
                                      ---------- ------------ ---------- --------- ----------- ------------- ---------- ---------
 Revenues:
                                                                                                   
    Commissions - agency               $ 6,014.5    $ 4,849.9    1,164.6    24.0 %    18,521.8    $ 14,374.7    4,147.1    28.8 %
    Trading profits                      2,849.6      2,794.5       55.1     2.0 %     9,684.7       6,798.6    2,886.1    42.5 %
    Success fees                           648.7      1,000.2     (351.5)   35.1)%     3,092.0       3,850.8     (758.8)  (19.7)%
    Other brokerage related income       1,453.6        847.9      605.7    71.4 %     4,681.7       2,394.0    2,287.7    95.6 %
    Consulting fees                         13.9         44.7      (30.8)  (68.9)%        50.0         347.7     (297.7)  (85.6)%
    Other                                   30.0         70.9      (40.9)  (57.7)%       100.4         351.6     (251.2)  (71.4)%
                                       ---------- ------------ ---------- --------- ----------- ------------- ---------- ---------

         Total revenues                 11,010.3      9,608.1    1,402.2    14.6 %    36,130.6      28,117.4    8,013.2    28.5 %
                                       ---------- ------------ ---------- --------- ----------- ------------- ---------- ---------

 Compensation, commissions and benefits  9,334.6      7,641.4    1,693.2    22.2 %    29,247.3      22,197.1    7,050.2    31.8 %
 Clearing and transaction costs          1,055.0      1,015.8       39.2     3.9 %     3,298.8       3,006.6      292.2     9.7 %
 General and administrative costs          719.2        785.3      (66.1)   (8.4)%     2,699.2       2,015.5      683.7    33.9 %
 Occupancy and equipment costs             277.0        335.4      (58.4)  (17.4)%       809.2         860.2      (51.0)   (5.9)%
 Depreciation and amortization             325.0        310.2       14.8     4.8 %       964.0         643.9      320.1    49.7 %
                                       ---------- ------------ ---------- --------- ----------- ------------- ---------- ---------

         Total operating costs          11,710.8     10,088.1    1,622.7    16.1 %    37,018.5      28,723.3    8,295.2    28.9 %
                                       ---------- ------------ ---------- --------- ----------- ------------- ---------- ---------

    Loss from operations                  (700.5)      (480.0)    (220.5)   45.9 %      (887.9)       (605.9)    (282.0)   46.5 %
                                       ---------- ------------ ---------- --------- ----------- ------------- ---------- ---------

 Other income (expenses):
    Interest income                          7.4         19.4      (12.0)  (61.9)%        32.6          56.6      (24.0)  (42.4)%
    Interest expense                       (26.3)       (14.3)     (12.0)   83.9 %       (62.5)        (44.5)     (18.0)   40.4 %
    Dividend income                          3.0          5.6       (2.6)  (46.4)%        10.2          19.4       (9.2)  (47.4)%
    Other income, net                       75.1         37.3       37.8   101.3 %        78.9          58.4       20.5    35.1 %
                                       ---------- ------------ ---------- --------- ----------- ------------- ---------- ---------

         Total other income, net            59.2         48.0       11.2    23.3 %        59.2          89.9      (30.7)  (34.1)%
                                       ---------- ------------ ---------- --------- ----------- ------------- ---------- ---------

 Loss before income taxes                 (641.3)      (432.0)    (209.3)   48.4 %      (828.7)       (516.0)    (312.7)   60.6 %
                                       ========== ============ ========== ========= =========== ============= ========== =========



THREE MONTHS ENDED SEPTEMBER 30, 2007 COMPARED TO THE THREE MONTHS ENDED
SEPTEMBER 30, 2006

STATEMENT OF OPERATIONS

     Revenues

     Total revenues for the three months ended September 30, 2007 increased 15%,
or $1.4 million, compared to the three months ended September 30, 2006. The $1.4
million  increase is  attributable  primarily to higher agency  commissions  and
other brokerage  related income,  which increased by 24% and 71%,  respectively,
both  driven by the  addition  of new  brokers  in 2006 and 2007.  Additionally,
trading  profits for the three months ended  September 30, 2007 increased 2%, or
$55.1 thousand compared to the three months ended September 30, 2006,  primarily
as a result of an increase in our fixed income trading group,  partially  offset
by a decrease  from our  equity  market  making  activities.  Success  fees from
investment banking decreased 35%, or $351.5 thousand,  in the three months ended
September  30, 2007  compared to the three  months  ended  September  30,  2006,
primarily as a result of a decrease in investment banking transactions.


                                       18




     Operating Expenses

     Compensation, commissions and benefits.

     Compensation, commissions and benefits for the three months ended September
30, 2007  increased  22%, or $1.7  million,  compared to the three  months ended
September 30, 2006.  Commissions  are  correlated  with our revenues,  primarily
agency  commissions,  trading profits and success fees from investment  banking.
Additional  increases in  compensation,  commissions  and benefits are primarily
attributable  to  incentive  compensation  provided to new  brokers,  as well as
increased salaries.

     Clearing and transaction costs.

     Clearing and  transaction  costs for the three months ended  September  30,
2007  increased  $39.2  thousand,  or 4%,  compared  to the three  months  ended
September 30, 2006,  primarily as a result of an increase in transaction  volume
attributable to the addition of new brokers,  partially offset by a shift in our
revenue mix to lower-cost institutional trading transactions.

     General and administrative costs.

     General and  administrative  costs for the three months ended September 30,
2007  decreased  $66.1  thousand,  or 8%,  compared  to the three  months  ended
September 30, 2006, primarily as a result of improved recovery of costs incurred
on behalf of independent brokers.

     Occupancy and equipment costs.

     Occupancy and equipment costs for the three months ended September 30, 2007
decreased $58.4 thousand,  or 17%,  compared to the three months ended September
30, 2006,  primarily because in December 2006 we subleased office space acquired
under a lease assumed in connection with the Sterling Financial Acquisition.

     Depreciation and amortization.

     Depreciation and amortization for the three months ended September 30, 2007
increased  $14.8  thousand,  or 5%, compared to the three months ended September
30,  2006,  primarily  as a result of  depreciation  expense  related  to recent
property,  plant and  equipment  additions,  including  equipment  under capital
leases.

NINE MONTHS ENDED SEPTEMBER 30, 2007 COMPARED TO THE NINE MONTHS
ENDED SEPTEMBER 30, 2006

STATEMENT OF OPERATIONS

     Revenues

     Total revenues for the nine months ended  September 30, 2007 increased 29%,
or $8.0 million,  compared to the nine months ended September 30, 2006. The $8.0
million increase is attributable to higher agency commissions, increased trading
profits,  and other  brokerage  related  income,  all  driven  primarily  by the
addition of new brokers in 2006 and 2007.  Success fees from investment  banking
decreased 20%, or $758.8  thousand,  in the nine months ended September 30, 2007
compared to the nine months ended September 30, 2006, primarily as a result of a
decrease in investment banking transactions.

                                       19



     Operating Expenses

     Compensation, commissions and benefits.

     Compensation,  commissions and benefits for the nine months ended September
30, 2007  increased  32%,  or $7.1  million,  compared to the nine months  ended
September 30, 2006.  Commissions  are  correlated  with our revenues,  primarily
agency  commissions,  trading profits and success fees from investment  banking.
Additional  increases in  compensation,  commissions  and benefits are primarily
attributable  to  incentive  compensation  provided to new  brokers,  as well as
increased salaries.

     Clearing and transaction costs.

     Clearing and transaction costs for the nine months ended September 30, 2007
increased $292.2 thousand,  or 10%,  compared to the nine months ended September
30,  2006,   primarily  as  a  result  of  an  increase  in  transaction  volume
attributable to the addition of new brokers,  partially offset by a shift in our
revenue mix to lower-cost institutional trading transactions.

     General and administrative costs.

     General and  administrative  costs for the nine months ended  September 30,
2007  increased  $683.7  thousand,  or 34%,  compared to the nine  months  ended
September 30, 2006,  primarily as a result of professional  fees associated with
arbitration  and litigation  matters during the first six months of 2007 and the
expansion of our  Sarbanes-Oxley  and  Gramm-Leach-Bliley  compliance  programs.
Remaining   increases   resulted  from  temporary   labor  and  other  increased
professional fees to support our growth.

     Occupancy and equipment costs.

     Occupancy and equipment  costs for the nine months ended September 30, 2007
decreased $51.0 thousand, or 6%, compared to the nine months ended September 30,
2006,  primarily  because in December  2006 we subleased  office space  acquired
under a lease assumed in connection with the Sterling Financial Acquisition.

     Depreciation and amortization.

     Depreciation  and amortization for the nine months ended September 30, 2007
increased $320.1 thousand,  or 50%,  compared to the nine months ended September
30, 2006,  primarily as a result of the amortization expense associated with the
customer  relationships from the Sterling Financial Acquisition and depreciation
expense  related  to  property  and  equipment  additions,   including  computer
equipment under capital leases.

     LIQUIDITY AND CAPITAL RESOURCES

     Historically,  we have satisfied our liquidity and regulatory capital needs
through the issuance of equity and debt  securities.  As of September  30, 2007,
liquid assets  consisted  primarily of cash and cash equivalents of $4.5 million
and marketable securities of $737.5 thousand, for a total of $5.2 million, which
approximates  the $5.2 million in liquid  assets as of December 31, 2006.  As of
September  30,  2007,  we had  long-term  capital  lease  obligations  of $206.6
thousand, net of current obligations of $201.3 thousand.

                                       20



     Both vFinance  Investments and EquityStation are subject to the SEC Uniform
Net Capital Rule (rule 15c3-1),  which  requires the  maintenance of minimum net
capital.  Both vFinance  Investments and  EquityStation  have elected to use the
alternative  standard  method  permitted by the rule.  This method requires that
vFinance  Investments  maintain  minimum  net  capital  equal to the  greater of
$250,000  or a  specified  amount  per  security  based on the bid price of each
security  for  which  vFinance  Investments  is  a  market  maker  and  requires
EquityStation to maintain minimum capital equal to $100,000. As of September 30,
2007,   vFinance   Investments  and   EquityStation  net  capital  exceeded  the
requirement by $764.6 thousand and $416.4 thousand, respectively.

     Advances, dividend payments and other equity withdrawals from the Company's
broker-dealer  subsidiary are restricted by the regulations of the SEC and other
regulatory agencies.  These regulatory restrictions may limit the amounts that a
broker-dealer subsidiary may dividend or advance to the Company.

     Cash and cash equivalents  increased by $279.5 thousand and $254.9 thousand
during the nine months  ended  September  30, 2007 and 2006,  respectively.  The
major components of these changes are discussed below.

     Cash provided by operating  activities for the nine months ended  September
30, 2007 was $592.1  thousand  compared to $734.6  thousand  for the nine months
ended  September 30, 2006.  Cash provided by operating  activities  includes net
income adjusted for non-cash items and the effects of changes in working capital
including changes in working capital related to trading security positions. Cash
provided by operating  activities  decreased for the nine months ended September
30, 2007  compared to the nine months ended  September  30, 2006  primarily as a
result of lower investment banking revenue.

     Cash used in investing  activities for the nine months ended  September 30,
2007  decreased  to $109.4  thousand  compared to $328.9  thousand  for the nine
months ended September 30, 2006, when we made a $161.9 thousand investment in an
unconsolidated  affiliate.  Capital expenditures decreased by $57.6 thousand for
the nine  months  ended  September  30, 2007  compared to the nine months  ended
September 30, 2006, as we acquired $274.7  thousand of computer  equipment under
capital  leases  during the nine months  ended  September  30, 2007  compared to
$132.0  thousand during the nine months ended September 30, 2006, an increase of
$142.7 thousand.

     Cash used in financing  activities for the nine months ended  September 30,
2007  increased  to $203.2  thousand  compared to $150.8  thousand  for the nine
months  ended  September  30,  2006 as a result of capital  lease  payments  for
equipment acquired under capital leases that commenced in 2007 and in the fourth
quarter of 2006.

     We believe  the  Merger  will be  consummated,  but the  outcome  cannot be
predicted  with any certainty.  In the absence of  consummating  the Merger,  we
believe cash on hand is sufficient to meet our working capital requirements over
the next twelve months. However, we may seek additional debt or equity financing
in order to carry  out our  long-term  business  strategy  if the  Merger is not
completed.  Such funding may be a result of bank borrowings,  public  offerings,
private placements of equity or debt securities,  or a combination  thereof.  We
cannot be certain that  additional  debt or equity  financing  will be available
when required or, if available,  that we can secure it on terms  satisfactory to
us.

                                       21



     NEW ACCOUNTING PRONOUNCEMENTS

     See Note 1 to our unaudited condensed consolidated financial statements.











                                       22



ITEM 3.           QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     The  Company has  exposure  to market  risk,  and does  periodically  hedge
against that risk. The Company does not hold or issue any  derivative  financial
instruments for trading or other speculative purposes. The Company is exposed to
market risk  associated  with changes in the fair market value of the marketable
securities  that it  holds.  The  Company's  revenue  and  profitability  may be
adversely  affected by declines in the volume of securities  transactions and in
market  liquidity,  which  generally  result  in  lower  revenues  from  trading
activities and  commissions.  Lower securities price levels may also result in a
reduced  volume of  transactions,  as well as losses from declines in the market
value of  securities  held by the Company in trading and  investment  positions.
Sudden sharp  declines in market values of securities and the failure of issuers
and counterparts to perform their  obligations can result in illiquid markets in
which the Company may incur losses in its principal trading activities.

ITEM 4.           CONTROLS AND PROCEDURES

     Evaluation of Disclosure Controls and Procedures

     Our management,  with the participation of our principal  executive officer
and  principal  financial  officer,  has  evaluated  the  effectiveness  of  our
disclosure  controls and procedures (as such term is defined in Rules  13a-15(e)
and  15d-15(e)  under the  Securities  Exchange  Act of 1934,  as  amended  (the
"Exchange  Act")) as of the end of the period covered by this  quarterly  report
(the  "Evaluation  Date").  Based on such  evaluation,  our principal  executive
officer  and  principal  financial  officer  have  concluded  that,  as  of  the
Evaluation Date, our disclosure controls and procedures are effective.

     Changes in Internal Controls

     There was no change in our internal  control over  financial  reporting (as
defined in Rules  13a-15(f) and 15d-15(f)  under the Exchange Act) identified in
connection with the evaluation of our internal controls that occurred during our
last fiscal quarter that has  materially  affected,  or is reasonably  likely to
materially affect, such controls.

                                       23




PART II. OTHER INFORMATION

ITEM 6.  EXHIBITS

 Number of
 Exhibit          Exhibit Description

    2.1*          Agreement and Plan of Merger dated November 7, 2007 by and
                  among vFinance,  Inc.,  National Holdings  Corporation and
                  vFin Acquisition  Corporation  (incorporated by reference to
                  Exhibit 2.1 to the Company's  Current Report on Form 8-K filed
                   with the SEC on November 8, 2007).

   31.1**         Certification by Chief Executive Officer pursuant to Section
                  302 of the Sarbanes-Oxley Act of 2002.

   31.2**         Certification by Chief Financial Officer pursuant to Section
                  302 of the Sarbanes-Oxley Act of 2002.

   32.1**         Certification by Chief Executive Officer pursuant to Section
                  906 of the Sarbanes-Oxley Act of 2002.

   32.2**         Certification by Chief Financial Officer pursuant to Section
                  906 of the Sarbanes-Oxley act of 2002.

*    Schedules have been omitted pursuant to Item 601(b)(2) of Regulation S-K.
     Exhibit F to the Agreement and Plan of Merger is incorporated by reference
     to Exhibit 99.1 to the Company's Current Report on Form 8-K filed with the
     SEC on November 8, 2007. The Company hereby undertakes to furnish copies of
     any of the omitted schedules upon request by the Securities and Exchange
     Commission.

**   Filed herewith.


                                       24



                                   SIGNATURES

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



Signature                             Title                           Date

                            Chairman of the Board and Chief
/s/  Leonard J. Sokolow     Executive Officer
-----------------------    (Principal Executive Officer)       November 14, 2007
Leonard J. Sokolow



/s/ Alan B. Levin           Chief Financial Officer and
-----------------------    (Principal Financial and
Alan B. Levin               Accounting Officer)                November 14, 2007



                                       25