SECURITIES AND EXCHANGE COMMISSION
                               WASHINGTON DC 20549

                                  -------------

                                    FORM 8-K

                                 CURRENT REPORT
                     PURSUANT TO SECTION 13 OR 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

          Date of Report (Date of earliest event reported) May 3, 2004

                        CONSUMER PORTFOLIO SERVICES, INC.
                        ---------------------------------
               (Exact Name of Registrant as Specified in Charter)

         CALIFORNIA                001-14116                     33-0459135
         ----------                ---------                     ----------
(State or Other Jurisdiction       (Commission                  (IRS Employer
     of Incorporation)             File Number)           Identification No.)

                   16355 Laguna Canyon Road, Irvine, CA 92618
                   ------------------------------------------
               (Address of Principal Executive Offices) (Zip Code)

        Registrant's telephone number, including area code (949) 753-6800

                                 Not Applicable
                                 --------------
          (Former name or former address, if changed since last report)




ITEM 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS.

         (c) Exhibits.

          EXHIBIT NUMBER            DESCRIPTION
               99.1                 News Release dated May 3, 2004

ITEM 12. RESULTS OF OPERATIONS AND FINANCIAL CONDITION.

The information in this Current Report is being furnished and shall not be
deemed "filed" for the purposes of Section 18 of the Securities Exchange Act of
1934, as amended, or otherwise subject to the liabilities of that Section. The
information in this Current Report shall not be incorporated by reference into
any registration statement or other document pursuant to the Securities Act of
1933, as amended.

On May 3, 2004, the registrant issued a news release announcing its financial
results for the quarter ended March 31, 2004. A copy of the release is attached
as Exhibit 99.1.

Exhibit 99.1 to the report may contain a "non-GAAP financial measure" as defined
in Item 10 of Regulation S-K of the Securities Exchange Act of 1934, as amended.
The possible non-GAAP financial measure is "managed receivables." This possible
non-GAAP financial measure is discussed below, including the most directly
comparable financial measure calculated and presented in accordance with
Generally Accepted Accounting Principles in the United States ("GAAP"), a
reconciliation of managed receivables to the most directly comparable GAAP
financial measure, and the reasons why the Company believes the presentation of
managed receivables provides useful information to management and to investors.
Managed receivables should be viewed in addition to, and not as an alternative
for, the Company's reported results prepared in accordance with GAAP.

On page 1 of the earnings release included in Exhibit 99.1, the Company stated
that managed receivables were $736.3 million at March 31, 2004. The most
directly comparable financial measure calculated and presented in accordance
with GAAP to the managed receivables measure is finance receivables on the
consolidated balance sheet. The managed receivables measure also includes (i)
the finance receivables held by unconsolidated subsidiaries off balance sheet
pursuant to statement on financial accounting standards No. 140 and (ii)
repossessed vehicles included in other assets in the Company's balance sheet. In
addition, the managed receivables measure includes allowance for credit losses,
unearned origination fees, and certain other less significant adjustments.

The following table reconciles the Company's finance receivables, prepared on
the basis of GAAP, to managed receivables as of March 31, 2004:


                                       2


                                                          March 31, 2004
                                                          (in millions)
                                                           -------------
Net finance receivables per balance sheet                       $ 312.3
Allowance for finance receivables credit losses                    36.6
Unearned origination fees                                          12.7
Finance receivables held by unconsolidated subsidiaries           370.7
Repossessed vehicles included in other assets on balance sheet      3.2
Other                                                               0.8
                                                           -------------
                                                                $  736.3
                                                           =============

The managed receivables measure is useful to management and investors because it
provides a basis for estimating (i) the Company's servicing fee revenue and (ii)
the Company's servicing personnel requirements. The managed receivables measure
is primarily used by investors and analysts, for those purposes.

                                   SIGNATURES

     Pursuant to the requirements of the Securities Exchange Act of 1934, as
amended, the registrant has duly caused this report to be signed on its behalf
by the undersigned, thereunto duly authorized.

                                     CONSUMER PORTFOLIO SERVICES, INC.

Dated: May 10, 2004                   By: /s/ Charles E. Bradley, Jr.
                                      ---------------------------------------
                                         Charles E. Bradley, Jr.
                                         President and chief
                                         executive officer

                                         Signing on behalf of the registrant
                                         and as principal executive officer




                                  EXHIBIT INDEX

EXHIBIT NUMBER            DESCRIPTION

99.1 News Release dated May 3, 2004



                                       3



                                                                    EXHIBIT 99.1



 [CPS Logo Here]                                              NEWS RELEASE
- --------------------------------------------------------------------------------

                        CONSUMER PORTFOLIO SERVICES, INC.
                       REPORTS 2004 FIRST QUARTER RESULTS

IRVINE, CALIFORNIA, MAY 3, 2004--Consumer Portfolio Services, Inc. (Nasdaq:
CPSS) today announced results for its first quarter ended March 31, 2004.

For the three months ended March 31, 2004 total revenues increased approximately
$5.0 million, or 22%, to $27.5 million, compared to $22.5 million for the three
months ended March 31, 2003. Pretax loss for the first quarter of 2004 was $1.4
million, compared to pretax income of $2.4 million for the comparable 2003
period. Included in first quarter 2004 results was a $6.8 million provision for
credit loss expense resulting from the change in securitization structure
implemented during the third quarter of 2003. Net loss for the quarter ended
March 31, 2004 was $1.4 million, or $(0.07) per diluted share, compared to net
income of $6.3 million, or $0.29 per diluted share, for the quarter ended March
31, 2003. Net income during the 2003 period included a net tax benefit of $3.9
million. The income tax benefit in the prior period was primarily the result of
the resolution of certain IRS examinations of tax returns filed by MFN Financial
Corporation prior to its having been acquired in 2002 by Consumer Portfolio
Services. The resulting tax benefit of $4.9 million was offset in part by an
income tax provision of $1.0 million. Diluted shares outstanding were 20.6
million and 21.9 million for the quarters ended March 31, 2004 and 2003,
respectively.


"2004 has been an active period for us," said Charles E. Bradley, President and
Chief Executive Officer. "We are pleased that our growth initiatives,
specifically the hiring of additional sales representatives and the initiation
of originations through DealerTrack, are beginning to show results. In addition,
since quarter-end we have completed our third acquisition in recent years with
the acquisition of receivables and certain other assets of SeaWest Financial
Corporation on April 2, 2004. With the SeaWest acquisition, we have grown our
portfolio and our ability to further leverage our operating structure. The
servicing transfer and data conversion have gone smoothly. In this, the third
quarter under our new securitization structure, our financial results continued
to track in line with expectations."


Consumer Portfolio Services' managed receivables totaled $736.3 million at March
31, 2004. The managed receivables include $370.7 million held by
non-consolidated subsidiaries, which do not appear directly on the Company's
balance sheet, as well as $365.6 million ($312.3 million net of allowance for
credit losses and deferred acquisition fees) of receivables that are held
directly by the Company and its consolidated subsidiaries. During the first
quarter of 2004, the Company purchased $93.4 million of contracts and completed
several refinancings, including the sale of $44.0 million of investment grade
notes issued by CPS Auto Receivables Trust 2004-R. This transaction was a
securitization of the Company's retained interest in eight term securitizations
sponsored by the Company or its affiliates, and allowed the Company to refinance
long-term debt at decreased interest rates.


                                       1


As reported for the last three quarters, in order to increase transparency of
the Company's financial reports, in the third quarter of 2003 Consumer Portfolio
Services began structuring its securitization transactions as secured
financings, with the loan receivables and associated debt remaining on the
balance sheet, and without recognition of a gain on sale. Accordingly, net
earnings will be recognized over the life of the receivables as interest income
and fee income, less related funding costs and a provision for losses. Such loan
loss provisions are recorded upon acquisition and during the life of the
receivables. The accounting treatment of such transactions is equivalent to that
currently used with respect to the majority of the receivables acquired in the
acquisitions. The effect is to accelerate recognition of expenses and defer
recognition of revenue. As a result, reported earnings initially will be less
than they would be had the Company continued to structure its securitizations to
record a gain on sale and therefore, reported net earnings may be negative for
the remainder of 2004. Growth in the Company's portfolio of loan receivables in
excess of current expectations would delay reporting positive net earnings. This
change in securitization structure was the principal cause of the Company's net
loss in the third and fourth quarters of 2003 and the first quarter of 2004.


Conference Call


Consumer Portfolio Services announced that it will hold a conference call
Tuesday, May 4, 2004, at 1:30 p.m. EST to discuss its quarterly results. Those
wishing to participate by telephone may dial in at 973 409-9261 approximately 10
minutes prior to the scheduled time.


A replay will be available between May 4, 2004 and May 11, 2004, beginning one
hour after conclusion of the call, by dialing 877 519-4471. The reservation
number is 4751645. A broadcast of the conference call will also be available
live and for 30 days after the call via the Company's web site at
www.consumerportfolio.com and at www.streetevents.com.


About Consumer Portfolio Services, Inc.


Consumer Portfolio Services, Inc. is a consumer finance company that specializes
in purchasing, selling and servicing retail automobile installment sale
contracts originated by automobile dealers located throughout the United States.
The Company is currently active in 38 states. Through its purchase of contracts,
the Company provides indirect financing to car dealer customers with limited
credit histories, low incomes or past credit problems, who generally would not
be expected to qualify for financing provided by banks or by automobile
manufacturers' captive finance companies.


Forward-looking statements in this news release include the Company's recorded
revenue, expense, gain on sale and provision for credit losses because these
items are dependent on the Company's estimates of future losses. The accuracy of
such estimates may be adversely affected by various factors, which include (in
addition to risks relating to the economy generally) the following: possible
increased delinquencies, repossessions and losses on retail installment
contracts; incorrect prepayment speed and/or discount rate assumptions, possible
unavailability of qualified personnel, which could adversely affect the


                                       2


Company's ability to service its portfolio; possible increases in the rate of
consumer bankruptcy filings or changes in bankruptcy law, which could adversely
affect the Company's rights to collect payments from its portfolio; other
changes in government regulations affecting consumer credit; possible declines
in the market price for used vehicles, which could adversely affect the
Company's realization upon repossessed vehicles; and economic conditions in
geographic areas in which the Company's business is concentrated.


The statements concerning the intended structure of future securitizations and
the effects of such structures on financial items are forward-looking
statements. If the Company were to change the structure of future transactions,
that could cause such forward-looking statements not to be accurate.


Any implication that the results of the most recently completed quarter are
indicative of future results is disclaimed, and the reader should draw no such
inference. Factors such as those identified above in relation to gain on sale
and provision for credit losses may affect future performance.



                    Consumer Portfolio Services, Inc. and Subsidiaries
                      Condensed Consolidated Statements of Operations
                           (In thousands, except per share data)
                                        (Unaudited)
Three months ended March 31, ------------------------ 2004 2003 --------- --------- Revenues: Net gain (loss) on sale of contracts $ - $ 4,555 Interest income 20,423 9,328 Servicing fees 3,324 4,602 Other income 3,775 4,062 --------- --------- 27,522 22,547 --------- --------- Expenses: Employee costs 9,653 8,447 General and administrative 3,966 4,033 Interest 5,912 5,530 Provision for credit losses 6,750 - Other expenses 2,648 2,183 --------- --------- 28,929 20,193 --------- --------- Income (loss) before income tax benefit (1,407) 2,354 Income tax benefit - (3,924) --------- --------- Net income (loss) $ (1,407) $ 6,278 ========= ========= Earnings (loss) per share: Basic $ (0.07) $ 0.31 Diluted (0.07) 0.29 Number of shares used in computing earnings (loss) per share: Basic 20,638 20,270 Diluted 20,638 21,860
3 Condensed Consolidated Balance Sheets (In thousands) (Unaudited) March 31, Dec. 31, 2004 2003 --------- --------- Cash and restricted cash $ 98,241 $100,486 Finance receivables, net 312,314 266,189 Residual interest in securitizations 100,790 111,702 Other assets 16,064 14,093 --------- --------- $527,409 $492,470 ======== ======== Accounts payable and other liabilities $ 29,833 $ 29,018 Warehouse lines of credit 75,976 33,709 Residual interest financing 42,158 - Securitization trust debt 211,183 245,118 Senior secured debt 34,829 49,965 Subordinated debt 52,500 52,500 --------- --------- 446,479 410,310 --------- --------- Shareholders' equity 80,930 82,160 --------- --------- $527,409 $492,470 ========= ========= _______________________ Contacts Investors: Consumer Portfolio Services Charles E. Bradley, 949-753-6800 or Sloane & Company Monica Huang, 212-446-1874 Media: Sloane & Company Whit Clay, 212-446-1864 4