##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.
20549



---



FORM 10-K



| | x |  | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
| | - |  | ------------------------------------------------------------------------------------



For the fiscal year ended

March 31, 2006



or



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



---



Napster, Inc.

(Exact name of registrant as specified in its charter)



|                                               |  |                       |  |                                        
|---------------------------------------------- |  | --------------------- |  | ---------------------------------------
|Delaware                                       |  | 000-32373             |  | 77-0551214                             
|(State or other jurisdiction of incorporation) |  | (Commission File No.) |  | (I.R.S. Employer Identification Number)



9044 Melrose Ave.

Los Angeles, CA 90069

(Address of
principal executive offices)



Registrants telephone number,
including area code: (310) 281-5000



---



N/A

(Former name or former
address, if changed since last report.)



Securities registered
pursuant to Section 12(b) of the Act: None



Securities
registered pursuant to Section 12(g) of the Act:



Common
Stock, $0.001 par value per share



Series A Participating
Preferred Stock, $0.001 par value per share



---



Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.
    Yes  ̈  No x



Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the
Act.    Yes  ̈  No x



Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities 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 if disclosure of delinquent filers pursuant to Item 405 of
Regulation S-K is not contained herein, and will not be contained, to the best of registrants knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K.    x



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 12b-2 of the Exchange Act (Check one):



|                           |  |                      |  |                         
|-------------------------- |  | -------------------- |  | ------------------------
|Large accelerated filer   ̈ |  | Accelerated filer  x |  | Non-accelerated filer   ̈



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



As of June 1, 2006, the aggregate
market value of voting and non-voting common equity held by non-affiliates of the registrant was approximately $144 million. For this computation, Napster has excluded the market value of all common stock beneficially owned by all executive officers
and directors of Napster as a group. As of June 1, 2006, the number of outstanding shares of common stock of the registrant was approximately 44,915,547.



---



---

##### Table of Contents

NAPSTER, INC.



INDEX TO ANNUAL REPORT ON FORM 10-K



FOR THE
FISCAL YEAR ENDED MARCH 31, 2006



|                                                    |  |                                                                                                              |  |         
|--------------------------------------------------- |  | ------------------------------------------------------------------------------------------------------------ |  | --------
|                                                    |  |                                                                                                              |  | Page No.
|                                                    | 
|INTRODUCTION AND NOTE ON FORWARD LOOKING STATEMENTS |  | ii                                                                                                          
|                                                    | 
|DOCUMENTS INCORPORATED BY REFERENCE                 |  | ii                                                                                                          
|                                                    | 
|PART I                                              |  | 1                                                                                                           
|                                                    |  |                                                                                                             
|ITEM 1.                                             |  | BUSINESS                                                                                                     |  | 1       
|                                                    |  |                                                                                                             
|ITEM 1A.                                            |  | RISK FACTORS                                                                                                 |  | 7       
|                                                    |  |                                                                                                             
|ITEM 1B.                                            |  | UNRESOLVED STAFF COMMENTS                                                                                    |  | 20      
|                                                    |  |                                                                                                             
|ITEM 2.                                             |  | PROPERTIES                                                                                                   |  | 20      
|                                                    |  |                                                                                                             
|ITEM 3.                                             |  | LEGAL PROCEEDINGS                                                                                            |  | 21      
|                                                    |  |                                                                                                             
|ITEM 4.                                             |  | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS                                                          |  | 22      
|                                                    | 
|EXECUTIVE OFFICERS OF THE REGISTRANT                |  | 22                                                                                                          
|                                                    | 
|PART II                                             |  | 23                                                                                                          
|                                                    |  |                                                                                                             
|ITEM 5.                                             |  | MARKET FOR REGISTRANTS COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES |  | 23      
|                                                    |  |                                                                                                             
|ITEM 6.                                             |  | SELECTED HISTORICAL FINANCIAL DATA                                                                           |  | 24      
|                                                    |  |                                                                                                             
|ITEM 7.                                             |  | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS                        |  | 26      
|                                                    |  |                                                                                                             
|ITEM 7A.                                            |  | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK                                                   |  | 50      
|                                                    |  |                                                                                                             
|ITEM 8.                                             |  | CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA                                                     |  | 52      
|                                                    |  |                                                                                                             
|ITEM 9.                                             |  | CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE                         |  | 52      
|                                                    |  |                                                                                                             
|ITEM 9A.                                            |  | CONTROLS AND PROCEDURES                                                                                      |  | 53      
|                                                    |  |                                                                                                             
|ITEM 9B.                                            |  | OTHER INFORMATION                                                                                            |  | 54      
|                                                    | 
|PART III                                            |  | 54                                                                                                          
|                                                    |  |                                                                                                             
|ITEM 10.                                            |  | DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT                                                           |  | 54      
|                                                    |  |                                                                                                             
|ITEM 11.                                            |  | EXECUTIVE COMPENSATION                                                                                       |  | 54      
|                                                    |  |                                                                                                             
|ITEM 12.                                            |  | SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS               |  | 55      
|                                                    |  |                                                                                                             
|ITEM 13.                                            |  | CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS                                                               |  | 57      
|                                                    |  |                                                                                                             
|ITEM 14.                                            |  | PRINCIPAL ACCOUNTING FEES AND SERVICES                                                                       |  | 57      
|                                                    | 
|PART IV                                             |  | 58                                                                                                          
|                                                    |  |                                                                                                             
|ITEM 15.                                            |  | EXHIBITS AND FINANCIAL STATEMENT SCHEDULE                                                                    |  | 58      



i



---

##### Table of Contents

INTRODUCTION AND NOTE ON FORWARD LOOKING STATEMENTS



We are a Delaware corporation, and our principal executive offices are located at 9044 Melrose Avenue, Los Angeles, California 90069.



You should not rely on forward-looking statements in this annual report. This annual report contains forward-looking statements that involve risks and
uncertainties. We use words such as anticipates, plans, expects, future, intends, may, will, should, estimates, predicts,
potential, continue and similar expressions to identify such forward-looking statements. This annual report also contains forward-looking statements attributed to certain third parties relating to their estimates regarding
the growth of certain markets. Forward-looking statements are subject to known and unknown risks, uncertainties and other facts that may cause our actual results to be materially different from those expressed or implied by such forward-looking
statements. These risks, uncertainties and other factors include, among others, those identified under Risk Factors and elsewhere in this annual report.



Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future
results, levels of activity, performance or achievements. Moreover, neither we nor any other person assumes responsibility for the accuracy and completeness of these statements, and we assume no obligation to update any such statements.



The name Napster, our tagline, Napster.com, Napster Light, Napster To
Go, NapsterLinks, Narchive and Napster Mobile are trademarks of Napster, Inc. or its subsidiaries in the United States and/or other countries. Other trademarks and tradenames appearing in this annual report are the property of their respective
holders.



DOCUMENTS INCORPORATED BY REFERENCE



Portions of our definitive proxy statement for the 2006 annual meeting of stockholders, to be held on September 21, 2006, have been incorporated by reference into Part III of this annual report.



ii



---

##### Table of Contents

PART I



|ITEM 1. | BUSINESS
|------- | --------



Napster, among the most recognized brands in digital music, is a leading provider of online music for the consumer market. Our digital music distribution services enable fans to sample, listen to and purchase from one of the
worlds largest and most diverse online music catalogues utilizing a secure and legal platform. Napster users have access to songs from all major labels and hundreds of independent labels, and have many ways to discover, share and acquire new
music and old favorites.



On May 1, 2006 we launched the new
Napster.com, the only legal, advertising-supported service that offers free, on-demand listening without monthly restrictions. This free music site allows members in the United States to listen to nearly every song in Napsters more than
2 million song subscription catalog five times each for free anywhere on the web without downloading any software. Napster.com members outside the United States enjoy free access to 30 second clips of these tracks.



For those consumers who want access to unlimited music, including the ability to
download music with high quality sound, enjoy their music in an advertising-free environment and access many features including radio, Billboard charts and many community features, we continue to offer Napster and Napster to Go subscriptions for use
on the PC or portable devices. The paid Napster service is also currently available in Canada, the United Kingdom and Germany. We expect to launch our paid service in Japan through our joint venture with Tower Records in fiscal 2007.



Napster is headquartered in Los Angeles with sales offices in London and Frankfurt.



Until December 17, 2004, Napster was known as Roxio,
Inc., and we operated our business in two divisions, the consumer software division (CSD) and the online music distribution division, also known as the Napster division.



On December 17, 2004, we completed the sale of substantially all of the assets and liabilities of CSD to Sonic Solutions, a
California corporation (Sonic), including all of the capital stock of certain international subsidiaries. Sonic paid us a total of $74.7 million in cash and 653,837 shares of Sonic common stock, valued at approximately $13.6 million as
of the closing date. We are using the proceeds for general working capital purposes and to operate and expand our Napster business.



Since the sale of CSD, we have focused exclusively on our online music distribution business under the Napster brand and, since January 3, 2005, have been
traded on the Nasdaq Stock Market under the symbol NAPS.



Napster was incorporated in Delaware in August 2000. We maintain executive offices and principal facilities at 9044 Melrose Avenue, Los Angeles, California 90069. Our telephone number is 310-281-5000.



1



---

##### Table of Contents

Industry Background



Consumers are fundamentally changing the way that they interact with content, as traditional methods of delivery are being rapidly replaced by newer digital
technologies that offer a much greater degree of freedom and flexibility. This trend has been fueled by the rapid growth of Internet usage by consumers, particularly as a result of broadband connections that enable content to be transferred securely
at much higher speeds, and a number of powerful new technologies for compressing and sharing digital content using a personal computer. The playback and enjoyment of content obtained over the Internet is not limited to the PC. Content can be
burned to CDs easily and affordably, or transferred to a growing number of portable consumer devices, including MP3 players, cell phones, and digital media devices for the living room. The increasing adoption of portable digital players
further increases the demand for content as consumers look to fill up their players with music, personal photos and videos. Consumers are embracing technologies and services that allow them to conveniently obtain, manage and move digital
content in an easy and affordable manner.



The growth of consumer
Internet connectivity, particularly broadband, has increased consumer access to digital media.



Broadband Internet connections enable consumers to transfer data more quickly than on traditional dial-up connections. Data transfer speed becomes increasingly
important as the size of the information being transferred grows. JupiterResearch forecasted swift broadband adoption over the next few years, reaching nearly 80 percent of United States online households by 2010, in its report entitled U.S.
Broadband Forecast, 2005 to 2010. We believe that this trend, along with other new technologies, will improve consumers access to digital media. As digital media to consumers PCs via the Internet increases, we believe that
consumers will continue to seek products and services that help them quickly and easily find and access content, manage their own collection of digital assets, and help them move their personal collection from their PCs to other media such as CDs,
DVDs and digital entertainment devices, including portable MP3 players and cell phones.



Portable MP3 players have proliferated and their use has increased.



Many users are playing back digital music, spoken word and video content via consumer electronics devices such as portable MP3 players. The market for portable MP3
players is rapidly expanding. According to Jupiter Researchs Portable Media Players report dated August 2005, in the United States the portable MP3 player market is expected to grow from a 15.2 million installed base in 2004
to a projected base of 51.4 million players in 2006. Since fall 2004, a number of device manufacturers, including most of the major mobile phone manufacturers, have incorporated, or announced that they plan to incorporate, Microsofts
Windows Media Digital Rights Management 10 technology (WMDRM10) into portable MP3 players and mobile phones. WMDRM10 technology allows users to extend their online music subscriptions to their portable MP3 players and mobile phones,
providing them greater flexibility in the use of their music collections.



The use of these devices has created demand for services that can provide permanent or limited access to content to fill these devices.



The growth in broadband penetration and portable electronic device usage (for example MP3 players and cell phones) is driving growth in the online music
industry.



Consumer demand for downloadable digital content, such as
compressed audio files, has given rise to independent music web sites and subscription services. IDC estimates that United States purchases of downloadable digital music, including subscriptions, will exceed $1.5 billion by 2009.



Online advertising has increased in recent years and is expected to continue to
grow.



With increased adoption of the Internet, many companies have
correspondingly increased their advertising dollars to the online medium as another means of reaching their target markets. This trend is expected to continue as online advertising spending becomes a greater percentage of total advertising
expenditures. According to Parks Associates, the United States online advertising market is expected to grow from 5% of the total advertising market in 2004 to 10% in 2010.



2



---

##### Table of Contents

Our Solution and Products



On May 1, 2006 we launched the new Napster.com, the only legal, advertising supported service that offers free, on-demand listening without monthly
restrictions. Our free music service in the United States allows members to listen to nearly every song in Napsters more than 2 million song subscription catalog five times each for free anywhere on the web without downloading any
software. In addition, Napster.com now also provides the following consumer features/products:



| |  |  | NapsterLinks is a tool that empowers music fans to share legal music across the web by easily adding links to free Napster music to anything they create on web sites, blogs and
instant messages; and
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Narchive is an interactive home for comprehensive music information that actively documents the ever-expanding history of music through contributions from music authorities, as
well as from music fans.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Our paid music subscription
services, Napster and Napster To Go, provide consumers in the United States with unlimited, high fidelity, access to over 2,000,000 tracks for monthly fees of $9.95 and $14.95, respectively. Napster subscribers enjoy unlimited access to CD-quality
music on up to three computers and have access to over 50 interactive radio stations, extensive community features, message boards, historical Billboard chart information and enhanced programming. Napster To Go subscribers can transfer an unlimited
amount of music from Napster to their choice of over 65 compatible MP3 players for the entire term of their subscription without having to purchase individual tracks and albums a la carte. In addition, all Napster subscribers enjoy community
features, such as the ability to send song links to friends, and our subscribers can browse other subscribers published collections. We also offer Napster and Napster To Go in Canada, Germany and the United Kingdom at fees that are based on
the local currency and vary accordingly. The feature sets and track availability in these countries vary slightly from the United States.



In addition to our Napster and Napster To Go offerings, we provide a separate download music store, called Napster Light, where customers who are not subscribers
(including users of Napster.com) can purchase individual tracks for $0.99 each or albums starting at $6.95. These tracks can be burned to a CD or transferred to an MP3 player. Napsters United States catalogue of available music
exceeds two million tracks, and all content is licensed from major music companies, including EMI Recorded Music, Sony BMG, Universal Music Group and Warner Music Group, as well as numerous independent labels, on a non-exclusive basis.



We also have announced agreements with Ericsson, a leading telecommunications
supplier, and SunCom Wireless, a leading provider of wireless phone service in the Southeast United States, under which we expect to make Napster Mobile available during fiscal 2007.



3



---

##### Table of Contents

Our Strategy



Our objective is to become the leading global provider of consumer digital music services. We intend to pursue the following key strategic initiatives to accomplish
our objective:



Drive Traffic to Napster.com as a means to Generate Ad
Revenue and Reduce our Subscriber Customer Acquisition Cost



We have
embarked on a fully integrated marketing program and communication strategy in the United States with the goal of driving consumers to Napster.com. By bringing consumers to the website with the offer of free music, we anticipate that unique monthly
visitors, and the corresponding page views generated through exploration of the free website and playing free music, will increase. This increased traffic is expected to generate advertising revenues. Additionally, after consumers are exposed to
full length music, rather than 30 second clips, and reach their five song maximum, we expect that many will choose to subscribe to the paid Napster service and/or purchase the music track. New paying customers who originate through Napster.com will
cost us substantially less to obtain than customers we have acquired in the past. We also expect to bring consumers to Napster.com through the creation of NapsterLinks on third party web sites, blogs and social networking sites. These links can be
created by any consumer and enable the recipient to click and listen to the named track. The proliferation of these links throughout the Web is expected to increase consumer awareness of Napster.com and increase visitors on the free music web site.



Continue to Innovate by Investing in New Services and Technologies



We plan to continue to innovate by investing in product development
to improve our services, expand the breadth of our service offerings, and maintain compatibility with popular technology standards. A significant focus of our future development efforts will continue to be on free music and portable subscriptions.
We plan to provide free music listeners increased functionality and to enable paid subscribers to enjoy their subscriptions on an increased number of and variety of devices including cell phones, a fast growing segment of the portable device market.
In addition, we intend to market our core service offerings along with related products and services that support our offerings, add to the richness of the consumer experience and provide additional revenue.



Continue to Pursue and Execute Strategic Partnerships



We intend to enter into additional strategic partnerships with the goal of delivering
the best experience for consumers. Strategic partnerships allow us to enhance, expand upon and complement our product offerings and increase our distribution by joining with companies that have significantly greater resources and specific expertise
than we do. To date, we have entered into strategic partnerships with technology companies (Ericsson, Microsoft, Intel), hardware companies (iRiver, Dell, Samsung, Gateway, Toshiba), retailers (Tower Records Japan, Best Buy, Radio Shack, Dixons
Group, The Link, PC World, Currys), and others.



4



---

##### Table of Contents

Sales, Marketing and Support



In the United States, we have embarked on an integrated marketing program and communication strategy with the goal of increasing the number of visitors who come to
Napster.com. This marketing program focuses online, where we can most cost effectively reach the age 18-34 target audience, as well as the strategic use of print, leveraging and building upon our leading university/college programs and establishing
a strong Napster presence at relevant music events.



In the United
Kingdom and Germany, we continue to market our paid Napster service directly to consumers through an integrated offline and online marketing program, consistent with the existing strong awareness and perception of the Napster brand. The marketing
message is focused on our subscription service, which differentiates our offering from many of our competitors. Offline marketing channels include television and print advertising. Our online marketing program includes advertising placements on a
number of web sites (including affiliate partners) and search engines. We have not launched or begun marketing an advertising supported free music service in Europe.



We enter into partner programs directly with PC and MP3 player manufacturers, whereby our paid Napster music service and/or software
comes either preloaded on the hard drive (in the case of PCs) or in the device box (in the case of MP3 players). We also have relationships with a number of direct-to-consumer retailers, such as Best Buy in the United States and Dixons in the
United Kingdom. The nature of these relationships range from the sale of Napster retail products, such as prepaid download cards, to more extensive promotions, including inclusion in the retail chains own advertising efforts, special
promotions and in-store displays These relationships include a number of components, such as store placement via permanent displays, inclusion in the retail chains own advertising efforts (such as Sunday circulars), salespeople training, and
sales of Napster retail products such as prepaid download cards, subscription CDs and free trial offers.



Our advertising and promotional efforts will continue to focus on building the Napster brand and aggressively supporting our new product launches, such as
Napster.com.



Product Development



With the acquisition of Napster, LLC (formerly known as Pressplay) in May 2003, we
acquired considerable in-house engineering skill in the areas of digital media delivery, content management, and digital rights management. Along with skilled additional engineering resources, we now have (i) a distribution system tailored to
manage digital media files and the associated metadata and associated usage rights; (ii) a scalable e-commerce and media delivery infrastructure, which can support a range of business models for the delivery of digital music including a la
carte and subscription services; and (iii) a digital rights management platform, which provides security for the digital media assets, as well as the ability to tailor usage rights and offerings to end consumers. The digital rights management
capability has recently been extended to support portable subscriptionsthe ability to download an unlimited amount of content to a set number of portable devices, and to continue to allow users access to that content as long as they continue
to pay their subscription fee.



Research and development expenses for our
Napster business totaled $13.1 million in the year ended March 31, 2006 (fiscal 2006) and $12.1 million in the year ended March 31, 2005 (fiscal 2005).



5



---

##### Table of Contents

Customers



Our online music services are offered directly to end users by us through our website, affiliate network and universities that have procured site licenses. We also
sell prepaid cards through our retail partners and bundle our services with OEM partners, such as iRiver, Dell, Creative Labs and Samsung. We have licensed certain merchandising rights to select third parties and expect to continue to do so in the
future.



Competition



The markets we are targeting are highly competitive, and we expect competition to
increase in the future. Increased competition may result in price reductions and loss of market share, which could reduce our future revenues and otherwise harm our business. Primary competitors for online music services include Apple
Computers iTunes Music Store, RealNetworks, Inc.s Rhapsody, Yahoo! Unlimited, MTVs Urge, Sony Connect, and AOL Music Now. Other competitors include online and offline retailers such as Amazon.com and WalMart, satellite radio
providers such as XM and Sirius, and mobile operators such as Verizons V-cast service and Sprints Music Store. Finally, our online music distribution services also compete against free peer-to-peer services, as well as
traditional retail music distributors.



We believe that the principal
competitive factors affecting the market for our services include programming, features, price and performance, quality of customer support, compatibility with popular hardware devices and brand. We believe that we compete more favorably than many
of our current competitors with respect to some or all of these factors. However, we may not be able to maintain our competitive position against current and potential competitors, especially those with significantly greater resources. For example,
many of our competitors in the online music distribution industry have significantly more resources than we do, including exclusive access to music content, and some of these competitors may be able to leverage their experience in providing online
music distribution services or similar services to their customers in other businesses. Some of these competitors have offered and will likely continue to offer services at a lower price than we do.



Intellectual Property



Our success and ability to compete depend substantially upon our intellectual property. As of June 1, 2006, we have 25 pending
United States and foreign patent applications. These applications cover online music distribution functionality and peer-to-peer technology. We currently have seven United States and foreign patents issued, with terms ending in 2017 through 2026.



Employees



As of March 31, 2006, Napster had 145 employees, of which 12 provide support to the online music service (maintaining content and
providing customer care), 32 were in sales and marketing, 63 were in engineering and product development and 38 were in finance, administration and operations.



Our future performance depends, in significant part, upon our ability to attract new personnel and retain existing personnel in key areas including engineering,
technical support and sales. None of our employees is represented by a collective bargaining agreement. We have not experienced any work stoppages, and we consider our relations with our employees to be good.



6



---

##### Table of Contents

Investor Information



We are subject to the informational requirements of the Securities Exchange Act of 1934 (the Exchange Act). Therefore, we file periodic reports, proxy
statements and other information with the Securities and Exchange Commission (the SEC). Such reports, proxy statements and other information may be obtained by visiting the Public Reference Room of the SEC at 100 F Street N.E.,
Washington, D.C. 20549 or by calling the SEC at 1-800-SEC-0330. In addition, the SEC maintains an Internet site (http://www.sec.gov) that contains reports, proxy and information statements and other information regarding issuers that file
electronically. We also maintain a Web site at www.napster.com. Investors can obtain copies of our SEC filings from this site free of charge, as well as from the SEC Web site. The information on our website shall not be deemed incorporated by
reference in or otherwise a part of this report.



|ITEM 1A. | RISK FACTORS
|-------- | ------------



Investing in our common stock involves a high degree of risk. You should carefully consider the risks described below and the other information in this annual report. If any of the following risks occur, our business could
be materially harmed, and our financial condition and results of operations could be materially and adversely affected. As a result, the price of our common stock could decline, and you could lose all or part of your investment.



Our digital music distribution business has a limited operating history and a
history of losses and may not be successful.



On May 19,
2003, we acquired substantially all of the ownership interests of Napster, LLC (f/k/a Pressplay). We used the Pressplay-branded service as a technology platform to roll-out our online music services division in October 2003. The business models,
technologies and market for digital music services are new and unproven. Prior to our acquisition of Napster, LLC, consumer adoption and usage of the Pressplay-branded service had not been significant. On December 17, 2004, we completed the
sale of our consumer software division to Sonic Solutions and have subsequently focused our business exclusively on paid digital music distribution and our recently launched advertising-supported music website, under the Napster brand. You should
consider our business and prospects in light of the risks, expenses and difficulties encountered by companies in their early stage of development.



Our digital music distribution business has experienced significant net losses since its inception and, given the significant operating and capital expenditures
associated with our business plan, we expect to incur net losses for at least the next twelve months and will likely continue to experience net losses thereafter. No assurance can be made that our paid Napster service or the free music service will
ever contribute net income to our statement of operations. During the period beginning April 1, 2003, just prior to our acquisition of Pressplay in May 2003, through March 31, 2006, we incurred approximately $155.7 million of after tax
losses from continuing operations.



The success of our paid Napster
service depends upon our ability to add new subscribers and reduce churn.



We cannot assure you that we will be able to attract new subscribers to the paid Napster service or that existing subscribers will continue to subscribe. Existing subscribers may cancel their subscriptions to the paid Napster service for
many reasons, including a perception that they do not use the services enough to justify the expense or that the service does not provide enough value, or availability of content relative to our competition. The early stages of subscription services
such as ours are characterized by higher than normal churn rates and customer acquisition cost. If we are unable to reduce these two factors we may be unable to achieve a profitable business model. In addition, there is significant seasonality in
our subscriber numbers due to our university program and softness in customer acquisition during the summer months when consumers spend less time online. Students who subscribe to the paid Napster service generally only do so during the school year
when the school is paying for their subscriptions and most of the students do not maintain such subscriptions during the summer in between school terms. If we do not continue to increase the total number of subscribers each quarter, our operating
results will be adversely impacted.



7



---

##### Table of Contents

Our future success will depend on advertising revenues to grow our business and obtain profitability, and if
advertising revenues were to fail to grow as expected, our results of operations and business would be harmed.



Revenues from advertising are important to the future success of our business. Advertising revenues are based on the number of page views by visitors to the
Napster.com Web site. If our free music service, including Narchive, fails to attract and retain visitors, our revenues will not grow as expected. Most advertisers currently spend only a small portion of their advertising budgets on Internet
advertising. There are also significant lead times associated with securing these advertising dollars. Furthermore, expenditures by advertisers tend to be cyclical, reflecting overall economic conditions and budgeting and buying patterns. If we fail
to persuade potential advertisers to spend a portion of their budget on advertising with us, or if advertising spending declines due to general economic conditions or the failure of the Internet to be an effective advertising medium, our business
and revenues could be adversely affected. In addition, sales of advertisements occur under short-term contracts, which are difficult to forecast accurately. Advertisers generally have the right to cancel an advertising campaign on short notice
without penalty. Accordingly, the cancellation or deferral of advertising agreements could have a material adverse effect on our financial results.



We experience fluctuations in our quarterly operating results, which may cause our stock price to decline.



Our quarterly operating results may fluctuate from quarter to quarter. We cannot
reliably predict future revenue and margin trends and such trends may cause us to adjust our operations. Other factors that could affect our quarterly operating results include:



| |  |  | timing of service introductions;
| | - |  | --------------------------------



| |  |  | seasonal fluctuations in sales of our prepaid cards, university subscriptions, and bundled hardware promotions, as well as other products and services;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | potential declines in selling prices of music as a result of competitive pressures;
| | - |  | -----------------------------------------------------------------------------------



| |  |  | changes in the mix of our revenues represented by our various services;
| | - |  | -----------------------------------------------------------------------



| |  |  | fluctuations in traffic levels on our Web sites, which can be significant as a result of business, financial and other news events;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------



| |  |  | fluctuating and unpredictable demand for advertising on our Web sites as well as on the Web in general;
| | - |  | -------------------------------------------------------------------------------------------------------



| |  |  | reductions in rates paid for Web advertising resulting from softening demand, competition, or other factors;
| | - |  | ------------------------------------------------------------------------------------------------------------



| |  |  | adverse changes in the level of economic activity in the United States or other major economies in which we do business, or in industries, such as the music industry, on which we are
particularly dependent;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | foreign currency exchange rate fluctuations;
| | - |  | --------------------------------------------



| |  |  | expenses related to, and the financial impact of, possible acquisitions of other businesses; and
| | - |  | ------------------------------------------------------------------------------------------------



| |  |  | expenses incurred in connection with the development of our digital music distribution services.
| | - |  | ------------------------------------------------------------------------------------------------



8



---

##### Table of Contents

We rely on the value of the Napster brand, and our revenues could suffer if we are not able to maintain its
high level of recognition in the digital music sector.



We
believe that maintaining and expanding the Napster brand is an important aspect of our efforts to attract and expand our user and advertiser base. We have embarked on a broad branding program to ensure that our position in the digital music sector
continues to be strongly associated with the Napster name. Promotion and enhancement of the Napster brand will depend in part on our ability to provide consistently high-quality products and services. If we are not able to successfully maintain or
enhance consumer awareness of the Napster brand or, even if we are successful in our branding efforts, if we are unable to maintain or enhance customer awareness of the Napster brand in a cost effective manner, our business, operating results and
financial condition would be harmed.



We face significant
competition from traditional retail music distributors, from emerging paid online music services delivered electronically such as ours, and from free peer-to-peer services.



Our paid Napster service faces significant competition from traditional retail music
distributors, as well as online retailers such as Amazon.com. These retailers may include regional and national mall-based music chains, international chains, deep-discount retailers, mass merchandisers, consumer electronics outlets, mail order,
record clubs, independent operators and online physical retail music distributors, some of which have greater financial and other resources than we do. To the extent that consumers choose to purchase media in non-electronic formats, it may reduce
our sales, reduce our gross margins, increase our operating expenses and decrease our profit margins in specific markets.



Our digital music distribution services competitors currently include Apple Computers iTunes Music Store, AOL Music Now, RealNetworks, Inc., the provider of
the Rhapsody service, MTVs Urge, Sony Connect, Walmart.com, FYE, Microsofts MSN Music service and online music services powered by MusicNet such as Yahoo! Music Unlimited, MTVs Urge, Virgin, V-cast and Sprint. Other potential
competitors such as Amazon.com have announced their intention to provide competing music distribution services. Internationally we currently compete with OD2, Puretracks, Music Store and Vodafones music offerings, as well as with a number of
the other competitors described above.



Our digital music distribution
business also faces significant competition from free peer-to-peer services, such as KaZaA, Morpheus, Grokster and a variety of similar services that allow computer users to connect with each other and to copy many types of program
files, including music and other media, from one anothers hard drives, all without securing licenses from content providers. While the U.S. Supreme Court has recently found that Grokster may violate copyright laws, the court did not establish
that such services are necessarily liable for copyright infringement, opting instead for a fact-based analysis of the services efforts to promote copyright infringement. Additionally, enforcement efforts against those in violation have not
effectively shut down these services, and there can be no assurance that these services will ever be shut down. The ongoing presence of these free services substantially impairs the marketability of legitimate services, regardless of the
ultimate resolution of their legal status.



Our advertising-supported
music website competes, directly and indirectly, for advertisers, viewers, members, and content providers with publishers and distributors of traditional off-line media, such as television, radio and print, including those targeted to music, many of
which have established or may establish websites, such as MTV. We also face intense competition from general purpose consumer online services such as Yahoo, MSN and Google, each of which provides access to music-related content and services and from
websites targeted to music related content, such as Yahoo and myspace.com. Finally, we compete directly for content and for users of our advertising-supported website from community-generated information websites that include music-related content,
such as Wikipedia.



Many of our competitors have significantly more
resources than we do, and some of our competitors may be able to leverage their experience in providing digital music distribution services or similar services to their customers in other businesses. We or our competitors may be able to secure
limited exclusive rights to content from time to time. If our competitors secure significant exclusive content, it could harm the ability of our online music services to compete effectively in the marketplace.



9



---

##### Table of Contents

In particular, some of these competitors offer other goods and services and may be willing and able to offer music
services at a lower price than we can in order to promote the sale of these goods and services. If we lower our prices, our gross margins and operating results will be adversely affected. If we do not lower our prices, we may be unable to compete
with discount services. This could harm the ability of our online music services to compete effectively in the marketplace.



Digital music distribution services in general are new and rapidly evolving and may not prove to be a profitable or even viable business model.



Digital music distribution services are a relatively new
business model for delivering digital media over the Internet. It is too early to predict whether consumers will accept, in significant numbers, digital music services and accordingly whether the services will be financially viable. If digital music
distribution services do not prove to be popular with consumers, or if these services cannot sustain any such popularity, our business and prospects would be harmed.



We rely on content provided by third parties, which may not be available to us on commercially reasonable terms or at all.



We rely on third-party content providers, including music
publishers and music labels, to offer online music content that can be delivered to users of our digital music distribution services. Rights to provide this content to our customers, particularly publishing rights, are difficult to obtain and
require significant time and expense. In order to provide a compelling service, we must be able to continue to license a wide variety of music content to our customers with attractive usage rights such as CD recording, output to MP3 players,
portable subscription rights and other rights. In addition, if we do not have sufficient breadth and depth of the titles necessary to satisfy increased demand arising from growth in our subscriber base, our subscriber satisfaction will be affected
adversely.



Under copyright law we are required to pay licensing fees for
compositions embodied in digital sound recordings and for the sound recordings themselves that we deliver in our Napster service. Copyright law generally does not specify the rate and terms of the licenses, which are determined by voluntary
negotiations among the parties or, for certain compulsory publishing licenses where voluntary negotiations are unsuccessful, by a copyright royalty board (CRB), an administrative judicial proceeding supervised by the United States
Copyright Office. Past copyright proceedings have resulted in proposed rates for statutory webcasting that were significantly in excess of rates requested by webcasters. We cannot predict the outcome of any negotiations or CRB proceedings. We may
also elect to attempt to directly license compositions for our services, either alone or in concert with other affected companies. Such licenses may only apply to music performed in the United States. The availability of licenses for
compositions used in certain international versions of the services is unclear. Therefore, our ability to negotiate appropriate licenses is uncertain.



Voluntarily negotiated rates for mechanical licenses with respect to streaming and conditional digital downloads with the Harry Fox Agency and National Music
Publishers Association have not been agreed to, and we are currently operating under a standstill agreement until such rates are negotiated. No final agreement has been reached with performing rights societies such as ASCAP or BMI regarding whether
digital downloads constitute public performances of copyrighted works that would trigger payment of public performance royalties. In addition to certain other negotiations, European Union and Canadian tribunals are in process, which will set rates
for subscription music services and services that deliver digital downloads of music, and the outcome of these negotiations and proceedings will also likely affect our business in ways that we cannot predict. Napster accrues for the cost of these
fees, based on contracted or statutory rates, when established, or managements best estimates based on facts and circumstances regarding the specific music services and agreements in similar geographies or with similar agencies. If the final
agreed rates differ significantly from managements estimate, the actual amount paid and expensed could differ materially from the recorded amounts.



10



---

##### Table of Contents

Our success depends on our digital music distribution services interoperability with our
customers music playback hardware.



In order for the paid
Napster service to be successful, we must design our service to interoperate effectively with a variety of hardware products, including home stereos, car stereos, portable MP3 players, cell phones, PCs and other mobile devices. We depend on
significant cooperation with manufacturers of these products and with software manufacturers that create the operating systems for such hardware devices to achieve our design objectives and to offer a service that is attractive to our customers.
Currently, there are a limited number of devices that offer the portable subscription functionality that is required to support our Napster To Go service. Our software is not compatible with the iPod music player, the current equipment market
leader. If we cannot successfully design our service to interoperate with the music playback devices that our customers own, our business will be harmed.



We may not successfully develop new products and services.



The success of our digital music distribution services will depend on our ability to develop leading-edge media and digital distribution products and services. Our
business and operating results will be harmed if we fail to develop products and services that achieve widespread market acceptance or that fail to generate significant revenues or gross profits to offset our development and operating costs. We may
not timely and successfully identify, develop and market new product and service opportunities.



We may not be able to add new content such as video, spoken word or other content as quickly or as efficiently as our competitors or at all. If we introduce new
products and services, they may not attain broad market acceptance or contribute meaningfully to our revenues or profitability. Competitive or technological developments may require us to make substantial, unanticipated investments in new products
and technologies, and we may not have sufficient resources to make these investments.



Because the markets for our products and services are changing rapidly, we must develop new offerings quickly. Delays and cost overruns could affect our ability to respond to technological changes, evolving industry standards,
competitive developments or customer requirements. Our products also may contain undetected errors that could cause increased development costs, loss of revenues, adverse publicity, reduced market acceptance of our products or services or lawsuits
by customers.



We must maintain and add to our strategic marketing
relationships in order to be successful.



We depend on a number
of strategic relationships with third parties to co-market our services. We have entered into co-marketing agreements with infrastructure providers, retailers and other companies to broaden the distribution of our brand and our services. There is no
guarantee that we will be able to renew existing agreements or enter into new agreements on acceptable terms, or at all. If we cannot maintain existing strategic relationships or enter into new relationships, our ability to market our services will
be harmed.



In addition, because of the rapidly evolving nature of
digital music distribution and our short history of operations, we often enter into strategic agreements where the financial impact on our business and operations is uncertain. We cannot guarantee that any of these agreements will result in the
desired benefits to our business or result in significant additional revenue.



11



---

##### Table of Contents

Our network is subject to security and stability risks that could harm our business and reputation and expose
us to litigation or liability.



Online commerce and
communications depend on the ability to transmit confidential information and licensed intellectual property securely over private and public networks. Any compromise of our ability to transmit such information and data securely or reliably, and any
costs associated with preventing or eliminating such problems, could harm our business. Online transmissions are subject to a number of security and stability risks, including:



| |  |  | our own or licensed encryption and authentication technology, and access and security procedures, may be compromised, breached or otherwise be insufficient to ensure the security of customer
information or our music content;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | we could experience unauthorized access, computer viruses, system interference or destruction, denial of service attacks and other disruptive problems, whether intentional or
accidental, that may inhibit or prevent access to our web sites or use of our products and services;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | someone could circumvent our security measures and misappropriate our, our partners or our customers intellectual property or interrupt operations, or jeopardize our licensing
arrangements, which are contingent on our sustaining appropriate security protections;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | our computer systems could fail and lead to service interruptions;
| | - |  | ------------------------------------------------------------------



| |  |  | we may be unable to scale our infrastructure with increases in customer demand; or
| | - |  | ----------------------------------------------------------------------------------



| |  |  | our network of facilities may be affected by a natural disaster, terrorist attack or other catastrophic events.
| | - |  | ---------------------------------------------------------------------------------------------------------------



The occurrence of any of these or similar events could damage our business, hurt our ability to distribute products and services and
collect revenue, threaten the proprietary or confidential nature of our technology, harm our reputation and expose us to litigation or liability. We may be required to expend significant capital or other resources to protect against the threat of
security breaches, hacker attacks or system malfunctions or to alleviate problems caused by such breaches, attacks or failures.



We depend on key personnel who may not continue to work for us.



Our success substantially depends on the continued employment of certain executive officers and key employees, including, in
particular, Christopher Gorog, our Chief Executive Officer. The loss of the services of these key officers and employees could harm our business. If any of these individuals were to leave our company, we could face substantial difficulty in hiring
qualified successors and could experience a loss in productivity while any such successor obtains the necessary training and experience.



If we fail to manage expansion effectively, we may not be able to successfully manage our business, which could cause us to fail to meet our customer demand
or to attract new customers, which would adversely affect our revenue.



Our ability to successfully offer our products and services and implement our business plan in a rapidly evolving market requires an effective planning and management process. We plan to continue to increase the scope of our digital music
distribution operations domestically and internationally. In addition, we plan to continue to hire a significant number of employees in the next twelve months for the development of new products and services. This anticipated growth in future
operations will place a significant strain on our management resources.



In the future, we plan to continue to develop and improve our financial and managerial controls, reporting systems and procedures. In addition, we plan to continue to expand, train and manage our work force worldwide.



12



---

##### Table of Contents

A significant portion of the revenues from our paid Napster service is derived from international revenues.
Economic, political, regulatory and other risks associated with international revenues and operations could have an adverse effect on our revenues.



Because we operate worldwide, our business is subject to risks associated with doing business internationally. International net revenues did not account for a
significant percentage of our net revenues prior to the sale of our consumer software division; however, revenues from international operations have represented a significant portion of our total net revenues from our digital music distribution
business. We anticipate that revenues from international operations will continue to represent a substantial portion of our total net revenues as we expand our Napster service abroad and enter into joint venture arrangements with international
partners such as Tower Records Japan, Inc. Accordingly, our future revenues could decrease based on a variety of factors, including:



| |  |  | disputes with joint venture partners;
| | - |  | -------------------------------------



| |  |  | mismanagement or fraud by joint venture partners;
| | - |  | -------------------------------------------------



| |  |  | changes in foreign currency exchange rates;
| | - |  | -------------------------------------------



| |  |  | seasonal fluctuations in sales of our prepaid cards as well as other products and services;
| | - |  | -------------------------------------------------------------------------------------------



| |  |  | changes in a specific countrys or regions political or economic condition, particularly in emerging markets;
| | - |  | --------------------------------------------------------------------------------------------------------------



| |  |  | unexpected changes in foreign laws and regulatory requirements;
| | - |  | ---------------------------------------------------------------



| |  |  | difficulty of effective enforcement of contractual provisions in local jurisdictions;
| | - |  | -------------------------------------------------------------------------------------



| |  |  | trade protection measures and import or export licensing requirements;
| | - |  | ----------------------------------------------------------------------



| |  |  | potentially adverse tax consequences including changes to the VAT collection scheme;
| | - |  | ------------------------------------------------------------------------------------



| |  |  | difficulty in managing widespread sales operations; and
| | - |  | -------------------------------------------------------



| |  |  | less effective protection of intellectual property.
| | - |  | ---------------------------------------------------



To grow our business, we must be able to hire and retain sufficient qualified technical, sales, marketing and administrative personnel.



Our future success depends in part on our ability to attract and retain engineering,
sales, marketing, finance and customer support personnel. If we fail to retain and hire a sufficient number of these employees, we will not be able to maintain and expand our business. We cannot assure you that we will be able to hire and retain a
sufficient number of qualified personnel to meet our business objectives.



13



---

##### Table of Contents

We may be unable to adequately protect our proprietary rights.



Our inability to protect our proprietary rights, and the costs of failing to do so,
could harm our business. Our success and ability to compete partly depend on the superiority, uniqueness or value of our technology, including both internally developed technology and technology licensed from third parties. To protect our
proprietary rights, we rely on a combination of patent, trademark, copyright and trade secret laws, confidentiality agreements with our employees and third parties, and protective contractual provisions. These efforts to protect our intellectual
property rights may not be effective in preventing misappropriation of our technology. These efforts also may not prevent the development and design by others of products or technologies similar to, competitive with or superior to those we develop.
Any of these results could reduce the value of our intellectual property. We may be forced to litigate to enforce or defend our intellectual property rights and to protect our trade secrets. Any such litigation could be very costly and could
distract our management from focusing on operating our business.



We may be subject to intellectual property infringement claims, such as those claimed by SightSound Technologies, which are costly to defend and could limit our ability to use certain technologies in the future.



Many parties are actively developing streaming media and digital distribution-related
technologies, e-commerce and other Web-related technologies, as well as a variety of online business methods and models. We believe that these parties will continue to take steps to protect these technologies, including, but not limited to, seeking
patent protection. As a result, disputes regarding the ownership of these technologies and rights associated with streaming media, digital distribution and online businesses are likely to arise in the future and may be very costly. In addition to
existing patents and intellectual property rights, we anticipate that additional third-party patents related to our products and services will be issued in the future. If a blocking patent has been issued or is issued in the future, we would need to
either obtain a license or design around the patent. We may not be able to obtain such a license on acceptable terms, if at all, or design around the patent, which could harm our business.



Companies in the technology and content-related industries have frequently resorted to
litigation regarding intellectual property rights. We may be forced to litigate to determine the validity and scope of other parties proprietary rights. Any such litigation could be very costly and could distract our management from focusing
on operating our business. In addition, we believe these industries are experiencing an increased level of litigation to determine the applicability of current laws to, and the impact of new technologies on, the use and distribution of content over
the Internet and through new devices, especially in the music industry. As we develop products and services that provide or enable the provision of content, in such ways, our litigation risk may increase. The existence and/or outcome of such
litigation could harm our business.



14



---

##### Table of Contents

From time to time we receive claims and inquiries from third parties alleging that our internally developed
technology, or technology we license from third parties, may infringe the other third parties proprietary rights, especially patents. Third parties have also asserted and most likely will continue to assert claims against us alleging
infringement of copyrights, trademark rights, or other proprietary rights, or alleging unfair competition or violations of privacy rights. We could be required to spend significant amounts of time and money to defend ourselves against such claims.
If any of these claims were to prevail, we could be forced to pay damages, comply with injunctions, or stop distributing our products and services while we re-engineer them or seek licenses to necessary technology, which might not be available on
reasonable terms, or at all. We could also be subject to claims for indemnification resulting from infringement claims made against our customers and strategic partners, which could increase our defense costs and potential damages. Any of these
events could require us to change our business practices and could harm our business.



We may be subject to legal liability for online services.



Our free music service allows individuals and businesses to post content, advertise products and services, conduct business and engage in various online activities on an international basis. The law relating to the liability of
providers of these online services for activities of their users is currently unsettled both within the United States and internationally. Claims have been threatened and have been brought against similar website owners for defamation, negligence,
copyright or trademark infringement, unlawful activity, tort, including personal injury, fraud, or other theories based on the nature and content of information that such websites provide links to or that may be posted online or generated by users.
We may be subject to similar actions in domestic or other international jurisdictions in the future. Although we generally will obtain representations as to the origin and ownership of content licensed from third parties and generally will obtain
indemnification from these third parties to cover a breach of any such representation, we may not receive representations or indemnification that are sufficient to cover all liability relating to the third-party content. Our defense of any such
actions could be costly and involve significant time and attention of our management and other resources.



A decline in current levels of consumer spending could reduce our sales.



Our business is directly affected by the level of consumer spending. One of the primary factors that affect consumer spending is the
general state of the local economies in which we operate. Lower levels of consumer spending in regions in which we have significant operations could have a negative impact on our business, financial condition or results of operations.



We depend on software from third parties to deliver and to track and measure the
delivery of advertisements and it could be difficult to replace these services.



It is important to our future success that we are able to effectively deliver our advertisers advertisements and it is important to our advertisers that we accurately measure the delivery of such advertisements on our
websites. We depend on third-party software to provide these measurement and delivery services. If these third parties are unable to provide these services in the future, we would be required to perform them ourselves or obtain them from other
providers. This could cause us to incur additional costs or cause interruptions in our business during the time we are replacing these services. Companies may not advertise on our websites or may pay less for advertising if they do not perceive our
measurements or measurements made by third parties to be reliable.



15



---

##### Table of Contents

We may need additional capital, and we cannot be sure that additional financing will be available.



Although we currently anticipate that our available funds and
expected cash flows from operations will be sufficient to meet our cash needs for at least the next twelve months, we may require additional financing. Our ability to obtain financing will depend, among other things, on our development efforts,
business plans, operating performance and condition of the capital markets at the time we seek financing. We expect to experience operating losses from the digital music distribution business in at least the short-term. We cannot assure you that
additional financing will be available to us on favorable terms when required, or at all. If we raise additional funds through the issuance of equity, equity-linked or debt securities, those securities may have rights, preferences or privileges
senior to the rights of our common stock, and our stockholders may experience dilution.



Changes in stock option accounting rules may adversely impact our reported operating results prepared in accordance with generally accepted accounting principles, our stock price and our competitiveness in the employee
marketplace.



Technology companies like ours have a history of
using broad-based employee stock option programs to hire, provide incentives to and retain our workforce in a competitive marketplace. We have elected to apply Accounting Principles Board (APB) Opinion No. 25, Accounting for
Stock Issued to Employees (APB No. 25), to account for stock options. Accordingly we generally have not recognized any expense with respect to employee stock options as long as such options are granted at exercise prices equal
to the fair value of our common stock on the date of grant.



On
December 16, 2004, the Financial Accounting Standards Board (FASB) adopted Statement of Financial Accounting Standards (SFAS) No. 123(R), Share-Based Payment (SFAS No. 123(R)), which
revises the previously effective SFAS No. 123, Accounting for Stock-Based Compensation, and supersedes APB No. 25. This statement addresses the accounting for share-based payment transactions in which an enterprise receives
employee services in exchange for either equity instruments of the enterprise or liabilities that are based on the fair value of the enterprises equity instruments or that may be settled by the issuance of such equity instruments. The
statement eliminates the ability to account for share-based compensation transactions using APB No. 25 and generally requires that such transactions be accounted for using a fair-value-based method and recognized as expenses in our consolidated
statements of operations. The effective date of the standard for public companies is for the first annual reporting periods beginning after June 15, 2005. We will adopt SFAS No. 123(R) effective April 1, 2006 and expect it to have an
adverse impact on our consolidated statements of operations and net income (loss) per share.



16



---

##### Table of Contents

We are subject to risks associated with governmental regulation and legal uncertainties.



Few existing laws or regulations specifically apply to the Internet, other than laws
and regulations generally applicable to businesses. Certain United States export controls and import controls of other countries, including controls on the use of encryption technologies, may apply to our products. Many laws and regulations,
however, are pending and may be adopted in the United States, individual states, and local jurisdictions and other countries with respect to the Internet. These laws may relate to many areas that impact our business, including content issues (such
as obscenity, indecency and defamation), copyright and other intellectual property rights, digital rights management, encryption, caching of content by server products, personal privacy, taxation, e-mail, sweepstakes, promotions, prepaid card
expiration, escheatment, network and information security and the convergence of traditional communication services with Internet communications, including the future availability of broadband transmission capability and wireless networks. These
types of regulations are likely to differ between countries and other political and geographic divisions. Other countries and political organizations are likely to impose or favor more and/or different regulations than that which has been proposed
in the United States, thus furthering the complexity of regulation. In addition, state and local governments may impose regulations in addition to, inconsistent with, or stricter than federal regulations. The adoption of such laws or regulations,
and uncertainties associated with their validity, interpretation, applicability and enforcement, may affect the available distribution channels for and costs associated with our products and services and may affect the growth of the Internet. Such
laws or regulations may harm our business. Our products and services may also become subject to investigation and regulation of foreign data protection and e-commerce authorities, including those in the European Union. Such activities could result
in additional product and distribution costs for us in order to comply with such regulations.



We do not know for certain how existing laws governing issues such as property ownership, copyright and other intellectual property issues, digital rights management, taxation, gambling, security, illegal or obscene content,
retransmission of media, personal privacy and data protection apply to the Internet. The vast majority of such laws were adopted before the advent of the Internet and related technologies and do not address the unique issues associated with the
Internet and related technologies. Most of the laws that relate to the Internet have not yet been interpreted. In addition to potential legislation from local, state and federal governments, labor guild agreements and other laws and regulations that
impose fees, royalties or unanticipated payments regarding the distribution of media over the Internet may directly or indirectly affect our business. While we and our customers may be directly affected by such agreements, we are not a party to such
agreements and have little ability to influence the degree such agreements favor or disfavor Internet distribution or our business models. Changes to or the interpretation of these laws and the entry into such industry agreements could:



| |  |  | limit the growth of the Internet;
| | - |  | ---------------------------------



| |  |  | create uncertainty in the marketplace that could reduce demand for our products and services;
| | - |  | ---------------------------------------------------------------------------------------------



| |  |  | increase our cost of doing business;
| | - |  | ------------------------------------



| |  |  | expose us to increased litigation risk, substantial defense costs and significant liabilities associated with content available on our web sites or distributed or accessed through our
products or services, with our provision of products and services and with the features or performance of our products and web sites;
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | lead to increased product development costs or otherwise harm our business; or
| | - |  | ------------------------------------------------------------------------------



| |  |  | decrease the rate of growth of our user base and limit our ability to effectively communicate with and market to our user base.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------



17



---

##### Table of Contents

The Child Online Protection Act and the Child Online Privacy Protection Act impose civil and criminal penalties on
persons distributing material harmful to minors (e.g., obscene material) over the Internet to persons under the age of 17, or collecting personal information from children under the age of 13. We do not knowingly distribute harmful materials to
minors or collect personal information from children under the age of 13. The manner in which these Acts may be interpreted and enforced cannot be fully determined, and future legislation similar to these Acts could subject us to potential liability
if we were deemed to be non-compliant with such rules and regulations, which in turn could harm our business.



There are a large number of legislative proposals before the United States Congress and various state legislatures regarding intellectual property, digital rights
management, copy protection requirements, privacy, email marketing and security issues related to our business. Furthermore, as part of our regular business activities now, and in the past, we engage in the issuance of gift cards redeemable for our
services. It is possible that money received by us for the sale of gift cards could be subject to state and federal escheat, or unclaimed property, laws in the future. If this were the case, our business could be adversely impacted. It is not
possible to predict whether or when such legislation may be adopted, and certain proposals, if adopted, could materially and adversely affect our business through a decrease in user registration and revenue, and influence how and whether we can
communicate with our customers.



We may need to make additional
future acquisitions to remain competitive. The process of identifying, acquiring and integrating future acquisitions may constrain valuable management resources, and our failure to effectively integrate future acquisitions may result in the loss of
key employees and the dilution of stockholder value and have an adverse effect on our operating results.



We have completed several acquisitions and may continue to pursue strategic acquisitions in the future. Completing any potential future acquisitions could cause
significant diversions of management time and resources. Financing for future acquisitions may not be available on favorable terms, or at all. If we identify an appropriate acquisition candidate, we may not be able to negotiate the terms of the
acquisition successfully, finance the acquisition or integrate the acquired business, products, technologies or employees into our existing business and operations. Future acquisitions may not be well-received by the investment community, which may
cause our stock price to fall. We have not entered into any agreements or understandings regarding any future acquisitions and cannot ensure that we will be able to identify or complete any acquisition in the future.



If we acquire businesses, new products or technologies in the future, we may be
required to amortize significant amounts of identifiable intangible assets, and we may record significant amounts of goodwill that will be subject to annual testing for impairment. If we consummate one or more significant future acquisitions in
which the consideration consists of stock or other securities, our existing stockholders ownership could be significantly diluted. If we were to proceed with one or more significant future acquisitions in which the consideration included cash,
we could be required to use a substantial portion of our available cash.



18



---

##### Table of Contents

We may be subject to market risk and legal liability in connection with the data collection capabilities of
our products and services.



Many of our products are interactive
Internet applications which by their very nature require communication between a client and server to operate. To provide better consumer experiences and to operate effectively, our products send information to servers. Many of the services we
provide also require that a user provide certain information to us. We post an extensive privacy policy concerning the collection, use and disclosure of user data involved in interactions between our client and server products. Any failure by us to
comply with our posted privacy policy and existing or new legislation regarding privacy issues could impact the market for our products and services, subject us to litigation and harm our business.



If, in the future, we conclude that our internal control over financial reporting
is not adequate, or if our auditors conclude that our evaluation of internal controls over financial reporting is not adequate, investors could lose confidence in the reliability of our financial statements, which could result in a decrease in the
value of our common stock.



As directed by Section 404 of
the Sarbanes-Oxley Act of 2002, the Securities and Exchange Commission (SEC) adopted rules requiring public companies to include a report of management on the companys internal control over financial reporting in their annual
reports on Form 10-K. This report is required to contain an assessment by management of the effectiveness of such companys internal control over financial reporting. In addition, the independent registered public accounting firm auditing a
public companys financial statements must attest to and report on managements assessment of the effectiveness of the companys internal control over financial reporting. There is a risk that in the future we may identify internal
control deficiencies that suggest that our controls are no longer effective. This could result in an adverse reaction in the financial markets due to a loss of confidence in the reliability of our financial statements, which could cause the market
price of our common stock to decline and make it more difficult for us to finance its operations.



The effectiveness of our disclosure and internal controls may be limited.



Our disclosure controls and procedures and internal control over financial reporting may not prevent all errors and
misrepresentations. In the event that there are errors or misrepresentations in our historical financial statements or the SEC disagrees with our accounting, we may need to restate our financial statements. For example, in November 2004 we restated
our financial statements in order to correct the valuation of a previously issued warrant and to adjust the purchase accounting of our former subsidiary, MGI Software, and in May 2005 we restated our financial statements to reallocate the tax
benefit of certain operating losses from our discontinued operation to our continuing operations. Any system of internal controls can only provide reasonable assurance that all control objectives are met. Some of the potential risks involved could
include but are not limited to management judgments, simple errors or mistakes, willful misconduct regarding controls or misinterpretation. There is no guarantee that existing controls will prevent or detect all material issues or be effective in
future conditions, which could materially and adversely impact our financial results in the future.



We hold cash in foreign subsidiaries, which we may repatriate to the United States, and which may result in income taxes that could negatively impact our
results of operations and financial position.



We are in the
process of completing a corporate restructuring to close the overseas operations of certain dormant subsidiaries of our former consumer software division. We may repatriate our cash from these foreign subsidiaries to the United States. We may incur
additional income taxes from the repatriation, which could negatively affect our results of operations and financial position.



19



---

##### Table of Contents

The asset purchase agreement with Sonic Solutions exposes us to contingent liabilities.



Under the asset purchase agreement with Sonic Solutions, we have retained various
liabilities relating to the consumer software division and have agreed to indemnify Sonic Solutions under certain circumstances, such as if we breach our representations and warranties contained in the asset purchase agreement and for other matters,
including all liabilities retained by us under that agreement. For example, an indemnification claim by Sonic Solutions might result if we breach or default on any of our representations about the assets comprising our consumer software division.
Under the terms of the asset purchase agreement, if claims are made by Sonic Solutions, we may be required to expend significant cash resources in defense and settlement of such claims, which may adversely affect our business, results of operations
and financial condition.



Provisions in our agreements, charter
documents, stockholder rights plan and Delaware law may delay or prevent acquisition of us, which could decrease the value of our stock.



Our certificate of incorporation and bylaws and Delaware law contain provisions that could make it more difficult for a third party to acquire us without the
consent of our board of directors. These provisions include a classified board of directors and limitations on actions by our stockholders by written consent. In addition, our board of directors has the right to issue preferred stock without
stockholder approval, which could be used to dilute the stock ownership of a potential hostile acquirer. Delaware law also imposes some restrictions on mergers and other business combinations between us and any holder of 15% or more of our
outstanding common stock. In addition, we have adopted a stockholder rights plan that makes it more difficult for a third party to acquire us without the approval of our board of directors. Although we believe these provisions provide for an
opportunity to receive a higher bid by requiring potential acquirers to negotiate with our board of directors, these provisions apply even if the offer may be considered beneficial by some stockholders.



|ITEM 1B. | UNRESOLVED STAFF COMMENTS
|-------- | -------------------------



None



|ITEM 2. | PROPERTIES
|------- | ----------



Our principal executive offices are located in Los Angeles, California. The table below lists our principal leased or licensed facilities as of June 1, 2006.



|                        |  |                    |  |                           |  |                
|----------------------- |  | ------------------ |  | ------------------------- |  | ---------------
|Location                |  | Description        |  | ApproximateSquare Footage |  | LeaseExpiration
|Los Angeles, California |  | Corp. Headquarters |  | 15,000                    |  | April 2007     
|San Diego, California   |  | Office             |  | 6,150                     |  | May 2007       



We believe that our leased
facilities are adequate to meet our current needs and that additional facilities will be available to meet our development and expansion needs on commercially reasonable terms.



20



---

##### Table of Contents

|ITEM 3. | LEGAL PROCEEDINGS
|------- | -----------------



Napster and Pressplay have been notified by a number of companies that the Pressplay and Napster digital music services may infringe patents owned by those
companies. We are investigating the nature of these claims and the extent to which royalties may be owed to these entities. The ultimate resolution of these claims cannot be determined at this time.



On October 8, 2004, SightSound Technologies, Inc. (SightSound) filed a
lawsuit against Napster and Napster, LLC in U.S. District Court for the Western District of Pennsylvania, Case No. 04-1549, alleging infringement of certain of its patents by the Napster service. SightSound is demanding monetary damages and
injunctive relief. We were served with the complaint in the lawsuit on November 5, 2004. We have answered the complaint and filed an application with the United States Patent and Trademark Office for reexamination of the patents. In January
2005 we moved for a stay of the proceedings pending the outcome of our reexamination application. On February 28, 2005, the court granted our motion to stay. On March 22, 2005, SightSound filed a Petition to Cancel certain trademark
registrations owned by Napster before the Trademark Trial and Appeals Board (TTAB), claiming that we did not acquire the rights to these trademarks when we purchased them through the bankruptcy estate. We believe that this petition is
entirely without merit, and it has been stayed by TTAB pending resolution of the litigation in Pennsylvania. On May 19, 2005, we filed a motion with the U.S. Bankruptcy Court for the District of Delaware to reopen the Napster bankruptcy case
and enforce the order assigning all of the assets of the former Napster, Inc. (including trademarks and goodwill) to us. On August 23, 2005, an order confirming the sale to us of the Napster trademarks, including goodwill, was granted by the
Bankruptcy Court. In or around November 2005, SightSound sold the patents in question to a subsidiary of General Electric for an undisclosed amount. Management believes that it is not currently possible to estimate the impact, if any, that the
ultimate resolution of these matters will have on our business, results of operations, financial position or cash flows.



On August 5, 2005, Ho Keung Tse filed suit against Apple Computer, Inc., Napster, MusicMatch, Inc., Sony Connect, Inc., Yahoo, Inc. and RealNetworks, Inc. in
U.S. District Court for the District of Maryland alleging infringement of U.S. Patent No. 6665797 by the defendants respective music distribution services. Mr. Tse is demanding monetary damages and injunctive relief. The defendants
have formed a joint defense group, have moved for change of venue, and intend to defend themselves vigorously. Management believes that it is not currently possible to estimate the impact, if any, that the ultimate resolution of these matters will
have on our business, results of operations, financial position or cash flows.



We are a party to other litigation matters and claims from time to time in the ordinary course of our operations, including copyright infringement litigation for which we are entitled to indemnification by content providers. While the
results of such litigation and claims cannot be predicted with certainty, we believe that the final outcome of such matters will not have a material adverse impact on our business, financial position, cash flows or results of operations.



21



---

##### Table of Contents

|ITEM 4. | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS
|------- | ---------------------------------------------------



None



EXECUTIVE OFFICERS OF THE REGISTRANT



The
following table sets forth certain information with respect to our executive officers:



|                      |  |     |  |                                                               
|--------------------- |  | --- |  | --------------------------------------------------------------
|Name                  |  | Age |  | Position                                                      
|Wm. Christopher Gorog |  | 53  |  | Chief Executive Officer and Chairman of the Board of Directors
|Bradford D. Duea      |  | 37  |  | President                                                     
|Laura B. Goldberg     |  | 38  |  | Chief Operating Officer                                       
|Nand Gangwani         |  | 38  |  | Vice President and Chief Financial Officer                    



Wm. Christopher Goroghas
served as our chief executive officer and director since September 2000. From September 2000 through May 2003, Mr. Gorog also served as our president. In September 2001, Mr. Gorog was elected chairman of our Board of Directors. From
February 1999 to September 2000, Mr. Gorog served as a consultant in the entertainment and media industry, including serving as advisor to J.H. Whitney, an asset management company, in HOB Entertainment, Inc.s acquisition of Universal
Concerts. From November 1995 to February 1999, Mr. Gorog served as president of new business development at Universal Studios, an entertainment company. From January 1995 to November 1995, Mr. Gorog served as executive vice president of
group operations at Universal Studios. Mr. Gorog serves on the board of directors of HOB Entertainment, Inc. (aka House of Blues), a North American concert producer and club owner. Mr. Gorog earned a B.A.S. in Telecommunications and Film
from San Diego State University.



Bradford D. Duea has served as
our president since January 2004. Prior to that, from February 2001 through January 2004, Mr. Duea served in various roles with us, including vice president of business development and vice president of worldwide OEM sales. From January 2000 to
February 2001, Mr. Duea served as vice president, corporate development and corporate secretary of People Support, Inc., a provider of electronic customer relationship management solutions. From September 1996 to January 2000, Mr. Duea was
an associate of OMelveny & Myers LLP, a law firm. Mr. Duea holds a B.A. in Law and Society from the University of California at Santa Barbara, an M.B.A. in Finance and International Business from the University of Southern
California, and a J.D. from the University of San Diego.



Laura B.
Goldberg has served as our chief operating officer since January 2004. Prior to that, Ms. Goldberg served as our senior vice president operations from May 2003 to January 2004. From April 2001 to May 2003, Ms. Goldberg served as senior
vice president operations of Duet GP d/b/a Pressplay. From August 1999 to April 2001, Ms. Goldberg served as general manager at Universal Music Group, an entertainment company. Ms. Goldberg holds a B.S. in Industrial Management from
Carnegie Mellon University and an M.B.A. from the Harvard Business School.



Nand Gangwanihas served as our vice president and chief financial officer since November 2003. Prior to that, Mr. Gangwani served as our vice president of strategic planning and M&A from January 2002 to November 2003. From
May 2000 to November 2001, Mr. Gangwani served as vice president of corporate and business development at Evolve Software, Inc., a software company. From November 1997 to April 2000, Mr. Gangwani served as manager of corporate development
at Intuit Inc., a software company. Mr. Gangwani holds a B.S. in Chemical Engineering from the Indian Institute of Technology and an M.B.A. in Finance from Bentley College.



22



---

##### Table of Contents

PART II



|ITEM 5. | MARKET FOR REGISTRANTS COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|------- | ------------------------------------------------------------------------------------------------------------



Dividend Policy



We have never declared or paid any cash dividends on our capital stock. We currently intend to retain all available funds and any
future earnings for use in the operation and expansion of our business and do not anticipate paying any cash dividends in the foreseeable future. The terms of our line of credit agreement with Silicon Valley Bank restrict our ability to pay
dividends.



Price Range of Common Stock



Our common stock is listed on the Nasdaq National Market under the symbol
NAPS. The approximate number of holders of record of our common stock as of June 1, 2006 was 820.



Our common stock was first listed on the Nasdaq National Market on May 4, 2001. The range of high and low sales prices of our common stock, as reported by the
Nasdaq National Market System, for fiscal 2005 and 2006 is as follows:



|                   |  |      |       |     |   |     
|------------------ |  | ---- | ----- | --- | - | ----
|Quarter Ended      |  | High |       | Low
|June 30, 2004      |  | $    | 5.35  |     | $ | 3.83
|September 30, 2004 |  | $    | 5.36  |     | $ | 3.35
|December 31, 2004  |  | $    | 10.40 |     | $ | 5.01
|March 31, 2005     |  | $    | 10.20 |     | $ | 6.20
|June 30, 2005      |  | $    | 7.55  |     | $ | 3.75
|September 30, 2005 |  | $    | 5.40  |     | $ | 3.85
|December 31, 2005  |  | $    | 4.25  |     | $ | 2.95
|March 31, 2006     |  | $    | 4.95  |     | $ | 2.95



23



---

##### Table of Contents

|ITEM 6. | SELECTED HISTORICAL CONSOLIDATED FINANCIAL AND OTHER DATA
|------- | ---------------------------------------------------------



The following selected consolidated financial data of Napster reflect our historical operating results and balance sheet data. Our consolidated statement of
operations data set forth below for the years ended March 31, 2006, 2005, 2004, 2003 and 2002 and the consolidated balance sheet data as of March 31, 2006, 2005, 2004, 2003, and 2002 are derived from consolidated financial statements. The
audited consolidated statements of operations for the years ended March 31, 2006, 2005 and 2004 and the audited consolidated balance sheets as of March 31, 2006 and 2005 are included elsewhere in this annual report. This selected
historical consolidated financial data is not necessarily indicative of our future performance and should be read in conjunction with those financial statements and the notes thereto and with Managements Discussion and Analysis of
Financial Condition and Results of Operations also included elsewhere in this annual report.



The following selected financial information reflects our online music division as a continuing operation and our previously owned consumer software division as a
discontinued operation. In addition, the financial information for part of the fiscal year ended March 31, 2002 was carved out from Adaptecs consolidated financial statements and thus did not necessarily reflect what our financial
position and operating results would have been had we operated as a separate, stand-alone entity during that fiscal year.



|                                                                                        |  |                                          |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|--------------------------------------------------------------------------------------- |  | ---------------------------------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | - |  | ---- | ------- | - |  | - | ------- | -
|                                                                                        |  | Year Ended March 31,                     |        
|                                                                                        |  | 2006                                     |         |   | 2005 |   |         | 2004 |  |   | 2003    |   |  | 2002 |        
|                                                                                        |  | (in thousands, except per share amounts) |        
|Net revenues                                                                            |  | $                                        | 94,691  |   |      | $ | 46,729  |      |  | $ | 11,964  |   |  | $    |        |   |  | $ |        |  
|Cost of revenues(1)                                                                     |  |                                          | 69,208  |   |      |   | 37,550  |      |  |   | 10,530  |   |  |      |        |   |  |   |        |  
|                                                                                        |  |                                          |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Gross margin                                                                            |  |                                          | 25,483  |   |      |   | 9,179   |      |  |   | 1,434   |   |  |      |        |   |  |   |        |  
|                                                                                        |  |                                          |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Operating expenses:                                                                     |  |                                          |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Research and development(1)                                                             |  |                                          | 13,137  |   |      |   | 12,112  |      |  |   | 11,952  |   |  |      |        |   |  |   |        |  
|Sales and marketing(1)                                                                  |  |                                          | 51,741  |   |      |   | 39,249  |      |  |   | 15,701  |   |  |      |        |   |  |   |        |  
|General and administrative(1)                                                           |  |                                          | 20,881  |   |      |   | 23,953  |      |  |   | 22,055  |   |  |      | 18,591  |   |  |   | 17,073  |  
|Restructuring charges                                                                   |  |                                          |        |   |      |   |        |      |  |   | 1,119   |   |  |      |        |   |  |   |        |  
|Amortization of intangible assets                                                       |  |                                          | 1,265   |   |      |   | 1,936   |      |  |   | 2,172   |   |  |      | 666     |   |  |   |        |  
|                                                                                        |  |                                          |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Total operating expenses                                                                |  |                                          | 87,024  |   |      |   | 77,250  |      |  |   | 52,999  |   |  |      | 19,257  |   |  |   | 17,073  |  
|                                                                                        |  |                                          |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Loss from continuing operations                                                         |  |                                          | (61,541 | ) |      |   | (68,071 | )    |  |   | (51,565 | ) |  |      | (19,257 | ) |  |   | (17,073 | )
|Loss from unconsolidated entity                                                         |  |                                          | (289    | ) |      |   |        |      |  |   |        |   |  |      |        |   |  |   |        |  
|Other income, net                                                                       |  |                                          | 2,811   |   |      |   | 1,091   |      |  |   | 634     |   |  |      | 914     |   |  |   | 1,154   |  
|                                                                                        |  |                                          |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Loss before income tax benefit                                                          |  |                                          | (59,019 | ) |      |   | (66,980 | )    |  |   | (50,931 | ) |  |      | (18,343 | ) |  |   | (15,919 | )
|Income tax benefit                                                                      |  |                                          | 1,160   |   |      |   | 15,547  |      |  |   | 4,515   |   |  |      | 7,182   |   |  |   | 6,130   |  
|                                                                                        |  |                                          |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Loss from continuing operations, after income taxes                                     |  |                                          | (57,859 | ) |      |   | (51,433 | )    |  |   | (46,416 | ) |  |      | (11,161 | ) |  |   | (9,789  | )
|Income (loss) from discontinued operations, net of tax effect                           |  |                                          | 2,914   |   |      |   | 21,927  |      |  |   | 2,003   |   |  |      | (489    | ) |  |   | 12,015  |  
|                                                                                        |  |                                          |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Net income (loss)                                                                       |  | $                                        | (54,945 | ) |      | $ | (29,506 | )    |  | $ | (44,413 | ) |  | $    | (11,650 | ) |  | $ | 2,226   |  
|                                                                                        |  |                                          |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Earnings per share:                                                                     |  |                                          |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Net loss per share from continuing operations                                           |  |                                          |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Basic and diluted                                                                       |  | $                                        | (1.35   | ) |      | $ | (1.43   | )    |  | $ | (1.69   | ) |  | $    | (0.57   | ) |  | $ | (0.57   | )
|                                                                                        |  |                                          |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Net income (loss) per share from discontinued operations                                |  |                                          |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Basic and diluted                                                                       |  | $                                        | 0.07    |   |      | $ | 0.61    |      |  | $ | 0.07    |   |  | $    | (0.03   | ) |  | $ | 0.70    |  
|                                                                                        |  |                                          |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Net income (loss) per share                                                             |  |                                          |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Basic and diluted                                                                       |  | $                                        | (1.28   | ) |      | $ | (0.82   | )    |  | $ | (1.62   | ) |  | $    | (0.60   | ) |  | $ | 0.13    |  
|                                                                                        |  |                                          |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Weighted average shares used in computing net loss per share                            |  |                                          |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|Basic and diluted                                                                       |  |                                          | 42,989  |   |      |   | 36,065  |      |  |   | 27,496  |   |  |      | 19,477  |   |  |   | 17,216  |  
|                                                                                        |  |                                          |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|(1)Amounts
reported include stock-based compensation expense as follows (in thousands): | 
|                                                                                        |  | Year Ended March 31,                     |        
|                                                                                        |  | 2006                                     |         |   | 2005 |   |         | 2004 |  |   | 2003    |   |  | 2002 |        
|Cost of revenues                                                                        |  | $                                        | 5       |   |      | $ |        |      |  | $ |        |   |  | $    |        |   |  | $ |        |  
|Research and development                                                                |  |                                          | 164     |   |      |   | 5       |      |  |   | 12      |   |  |      |        |   |  |   |        |  
|Sales and marketing                                                                     |  |                                          | 74      |   |      |   | 34      |      |  |   | 54      |   |  |      |        |   |  |   |        |  
|General and administrative                                                              |  |                                          | 699     |   |      |   | 637     |      |  |   | 838     |   |  |      | 773     |   |  |   | 754     |  
|                                                                                        |  |                                          |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  
|                                                                                        |  | $                                        | 942     |   |      | $ | 676     |      |  | $ | 904     |   |  | $    | 773     |   |  | $ | 754     |  
|                                                                                        |  |                                          |         |   |      |   |         |      |  |   |         |   |  |      |         |   |  |   |         |  



24



---

##### Table of Contents

|                                                  |  |                |         |      |   |         |  |      |         |      |   |         |  |   |        
|------------------------------------------------- |  | -------------- | ------- | ---- | - | ------- |  | ---- | ------- | ---- | - | ------- |  | - | -------
|                                                  | 
|                                                  |  | March 31,     
|                                                  |  | 2006           |         | 2005 |   | 2004    |  | 2003 |         | 2002
|                                                  |  | (in thousands)
|Consolidated Balance Sheet Data:                  |  |                |         |      |   |         |  |      |         |      |   |         |  |   |        
|Working capital                                   |  | $              | 74,406  |      | $ | 131,535 |  | $    | 35,373  |      | $ | 45,451  |  | $ | 53,404 
|Total assets                                      |  |                | 155,541 |      |   | 220,882 |  |      | 201,987 |      |   | 157,134 |  |   | 162,836
|Long-term obligations(2)                          |  |                | 17      |      |   | 30      |  |      | 68      |      |   | 5,490   |  |   | 921    
|Total owners net investment/stockholders equity |  |                | 115,773 |      |   | 171,393 |  |      | 143,020 |      |   | 114,831 |  |   | 121,390

---

|(2) |  | Consisting of long term capital lease and debt obligations.
|--- |  | -----------------------------------------------------------



25



---

##### Table of Contents

|ITEM 7. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------



The following discussion should be read in conjunction with the financial statements and notes thereto included elsewhere in this
annual report. The following discussion contains forward-looking statements that involve risks and uncertainties. Our actual results could differ materially from the results contemplated by these forward-looking statements due to certain factors,
including those discussed in Item IA, Risk Factors, and elsewhere in this annual report.



As discussed further in the Executive Summary section below, we completed the sale of our Consumer Software Division (CSD) in December
2004. Unless otherwise indicated, the Managements Discussion and Analysis of Financial Condition and Results of Operations relate to our continuing operations.



Overview



This overview provides our perspective on the following individual sections of MD&A:



| |  |  | Executive Summarya high level discussion of the business including a discussion of our strategy, opportunities, challenges and risks.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Significant Transactionsa discussion of our significant acquisitions and divestitures.
| | - |  | ---------------------------------------------------------------------------------------



| |  |  | Critical Accounting Policies and Estimatesa discussion of accounting policies that require critical judgments and estimates.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------



| |  |  | Results of Operationsan analysis of our consolidated results of operations for the years presented in our financial statements.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------



| |  |  | Liquidity and Capital Resourcesan analysis of cash flows, sources and uses of cash, and contractual obligations.
| | - |  | -----------------------------------------------------------------------------------------------------------------



| |  |  | Litigationa discussion of pending litigation, claims and other matters.
| | - |  | ------------------------------------------------------------------------



| |  |  | Recent Accounting Pronouncementsinformation on recent accounting pronouncements.
| | - |  | ---------------------------------------------------------------------------------



Executive Summary



Napster, among the most recognized brands in online music, is a leading provider of digital music for the consumer market. Our digital music distribution services
enable fans to sample, listen to and purchase from one of the worlds largest and most diverse online music catalogues utilizing a secure and legal platform. Napster users have access to songs from all major labels and hundreds of independent
labels, and have many ways to discover, share and acquire new music and old favorites.



On May 1, 2006 we launched the new Napster.com, the only legal, advertising-supported service that offers free, on-demand listening without monthly restrictions. This free music site allows members in the United States to
listen to nearly every song in Napsters more than 2 million song subscription catalog five times each for free anywhere on the web without downloading any software. Napster.com members outside the United States enjoy free access to 30
second clips of these tracks.



For those consumers who want access to
unlimited music, including the ability to download music with high quality sound, enjoy their music in an advertising-free environment and access many features including radio, Billboard charts and many community features, we continue to offer
Napster and Napster To Go subscriptions for use on the PC or portable devices. The paid Napster service is also currently available in Canada, the United Kingdom and Germany. We expect to launch our paid service in Japan through our joint venture
with Tower Records in fiscal 2007.



26



---

##### Table of Contents

Napster is headquartered in Los Angeles with sales offices in London and Frankfurt.



Until December 17, 2004, Napster was known as Roxio, Inc., and we
operated our business in two divisions, the consumer software division (CSD) and the online music distribution division, also known as the Napster division.



On December 17, 2004, we completed the sale of substantially all of the assets and liabilities of CSD to Sonic Solutions, a
California corporation (Sonic), including all of the capital stock of certain international subsidiaries. Sonic paid us a total of $74.7 million in cash and 653,837 shares of Sonic common stock, valued at approximately $13.6 million as
of the closing date. We are using the proceeds for general working capital purposes and to operate and expand our Napster business.



Since the sale of CSD, we have focused exclusively on our online music distribution business under the Napster brand and, since January 3, 2005, have been
traded on the Nasdaq Stock Market under the symbol NAPS.



Napster was incorporated in Delaware in August 2000. We maintain executive offices and principal facilities at 9044 Melrose Avenue, Los Angeles, California 90069. Our telephone number is 310-281-5000.



We have historically derived our primary revenues from online subscriptions and
permanent music downloads. In the future, we also expect to derive revenues from advertising. The paid Napster service offers subscribers on-demand access to a wide variety of music that can be streamed or downloaded as well as the ability to
purchase individual tracks or albums on an a la carte basis. Subscription and permanent download fees are paid by end user customers in advance either via credit card, online payment systems or redemption of pre-paid cards, gift certificates or
promotional codes. Napster also periodically licenses merchandising rights and resells hardware that our end users may utilize to store and replay their digital music content. Since the acquisition of Pressplay on May 19, 2003, our digital
music distribution business has operated at a loss and negative cash flow. We expect to continue to operate at a loss and net negative cash flow due to our significant investments to enhance service capabilities, market our products and grow
worldwide.



The market for digital music is rapidly growing and we expect
our digital music distribution business to continue to grow as the industry expands. This market is highly competitive and we expect competition to continue to increase in the future as the market expands. We believe that our unique technology and
feature set positions us ahead of many of our competitors. Our overall strategy is to drive consumers to Napster.com as a means to generate ad revenue and reduce our subscriber customer acquisition cost, continue to innovate by investing in new
services and technologies, and continue to pursue and execute strategic partnerships.



Discontinued Operations



On
December 17, 2004, we sold substantially all of the assets and liabilities of CSD. From the acquisition of Pressplay in May 2003 through the divestiture of CSD in December 2004, CSD accounted for substantially all of our revenues. Prior to the
acquisition of Pressplay, CSD accounted for all of our revenues. We derived CSD revenue from distributors and direct sales to end users through the Companys website and toll-free number. Distributors resold our consumer software products to
retailers of computer software products. We also sold our software products to OEMs such as PC manufacturers and CD- and DVD-recordable drive manufacturers and integrators.



27



---

##### Table of Contents

Significant Transactions



Investment in Unconsolidated Entity



On October 14, 2005, we entered into a Joint Venture Operating Agreement with Tower Records Japan, Inc. (Tower Japan), relating to the formation
and operation of a Japan-based joint venture company (the Joint Venture) for the purpose of operating the Napster online music service in Japan. Under the terms of this agreement, we licensed intellectual property rights to the Joint
Venture, including platform technology and trademarks, in exchange for certain guaranteed royalties, and Tower Japan will support the Joint Ventures marketing and advertising activities. The Joint Venture will have exclusive rights to operate
the Napster service in Japan.



On October 14, 2005, we contributed
151,200,000 Japanese Yen ($1.3 million at the exchange rate on the date the capital was contributed) to the Joint Venture, and on February 27, 2006, we contributed an additional 157,500,000 Japanese Yen ($1.4 million at the exchange rate on the
date the capital was contributed) to the Joint Venture, in exchange for a total 31.5% ownership interest. Tower Japan contributed a total of 671,300,000 Japanese Yen for a 68.5% ownership interest. The parties each have customary shareholder rights
in the Joint Venture, including veto rights, rights to appoint directors and officers and rights of first refusal. Tower Japan is obligated to arrange or provide debt or equity funding, including through an unsecured revolving loan facility. We have
no obligation to fund future losses or provide contributions to the Joint Venture other than the investments described above. We have accounted for our investment in the Joint Venture under the equity method of accounting based on our ability to
exert significant influence over but not control the venture.



Issuance of Common Stock



On January 24, 2005, we
issued 7,100,000 shares of common stock in a private placement to certain accredited investors. The shares were sold at a price of $7.35 per share with gross proceeds of $52.2 million. The gross proceeds were reduced by placement fees and legal fees
totaling approximately $3.6 million.



Sale of Consumer Software
Division



On December 17, 2004, we sold substantially all of
the assets and liabilities of CSD, including all of the capital stock of certain international subsidiaries historically included in CSD, to Sonic. The remaining international subsidiaries historically included in CSD have been substantially
liquidated as of December 17, 2004. Sonic paid us a total of $74.7 million in cash and 653,837 shares of Sonic common stock, valued at approximately $13.6 million as of the closing date. The transaction was structured as an asset sale. The
disposition is accounted for as a discontinued operation in accordance with SFAS No. 144, Accounting for Impairment or Disposal of Long-Lived Assets. Therefore, the results of operations of CSD have been reclassified to results of
operations from discontinued operations for all periods presented.



Common Stock Purchase Agreement



On June 17, 2004,
we entered into a Common Stock Purchase Agreement with Best Buy Co., Inc. (Best Buy). Under the terms of a related agreement, which expires in June 2006, Best Buys affiliate, Best Buy Stores, L.P., agreed to promote Napster as its
leading digital music distribution service through comprehensive in-store marketing activities as well as extensive broadcast, print and online advertising. Best Buy Stores, L.P. also agreed to market a co-branded version of Napster which is made
available to customers via retail and online through Bestbuy.com. On June 17, 2004, Napster issued approximately 1.1 million shares of common stock valued at approximately $5.0 million to Best Buy at a cash purchase price of $0.01 per
share. The difference between the fair value of the shares and the cash purchase price was recorded as prepaid marketing expenses upon issuance of the shares in June 2004.



28



---

##### Table of Contents

Acquisition of Napster, LLC



In May 2003, we acquired substantially all of the ownership of Napster, LLC (formerly known as Pressplay), a provider of an online
music service. Pressplay served as the foundation for Napsters online music service, which was launched on October 29, 2003 under the Napster brand. In consideration of the acquisition, Napster exchanged $12.5 million in cash, issued
3.9 million shares of Napsters common stock valued at $23.5 million and obligated itself to pay up to $12.4 million in contingent payments based on Napsters cumulative positive cash flows from the online music business. We incurred
approximately $1.8 million in professional fees, including legal, valuation and accounting fees related to the acquisition, which were included as part of the purchase price of the transaction. This acquisition was accounted for as a purchase and
Napster, LLCs results of operations are included in our financial statements from the date of acquisition. Prior to the launch of the Napster branded online music services in October 2003, online music revenues were minimal.



Critical Accounting Policies and Estimates



The preparation of financial statements in conformity with generally accepted
accounting principles requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. Note 1 to the Consolidated Financial Statements provides a summary of our
significant accounting policies. Certain of these policies require substantial judgment on the part of management. On an ongoing basis, we evaluate significant estimates used in preparing our financial statements, including those related to:



| |  |  | revenue recognition,
| | - |  | --------------------



| |  |  | music publishing rights and music royalty accruals,
| | - |  | ---------------------------------------------------



| |  |  | capitalized software development costs,
| | - |  | ---------------------------------------



| |  |  | income taxes,
| | - |  | -------------



| |  |  | equity instruments, and
| | - |  | -----------------------



| |  |  | contingencies
| | - |  | -------------



Actual results could differ from these estimates. Certain of our critical accounting policies are impacted significantly by judgments, assumptions and estimates used in the preparation of the financial statements. These
critical accounting policies and the effect that changes in managements estimates could have on our consolidated financial statements are further described below.



Revenue Recognition



We recognize revenues in accordance with Staff Accounting Bulletin (SAB) No. 104, Revenue Recognition in Financial Statements
(SAB 104), Emerging Issues Task Force (EITF) 00-21, Revenue Arrangements with Multiple Deliverables (EITF 00-21) and EITF 99-19, Reporting Revenue Gross as a Principal versus Net as an
Agent (EITF 99-19). In general, we recognize revenue when there is persuasive evidence of an arrangement, the fee is fixed or determinable, the product or services have been delivered and collectibility of the resulting receivable
is reasonably assured.



Music subscriptions are paid in advance,
typically for monthly or annual periods. Music subscription revenues are recognized on a daily basis over the subscription period. Revenues from sales of individual songs or albums by download are recognized at the time the music is delivered,
digitally, to the end user. Revenues from pre-paid cards and promotions are deferred and then recognized as (i) tracks are downloaded by the end users, (ii) if redeemed for a subscription, over the subscription period or (iii) when
the Company has no further obligation to provide services or refund the associated prepayments. Revenues from licenses of Napster merchandising rights are recognized upon receipt of royalty reports from the licensee or on prepaid royalties when the
Company has no further obligation to pay royalties.



29



---

##### Table of Contents

We have arrangements whereby customers pay one price for multiple products and services. In some cases, these
arrangements involve a combination of hardware and services. In other cases, the customer pays a single price for multiple music downloads and months of music subscriptions. For arrangements with multiple deliverables, revenue is recognized upon the
delivery of the separate units in accordance with EITF 00-21. Consideration from multiple element arrangements is allocated among the separate elements based on their relative fair values. In the event that there is no objective and reliable
evidence of fair value, the revenue recognized upon delivery is the total arrangement consideration less the fair value of the undelivered items. The maximum revenue recognized on a delivered element is limited to the amount that is not contingent
upon the delivery of additional items.



We have arrangements with certain
customers whereby the customer provides goods or services to us. Our revenue and the charges for the goods or services provided by a customer are accounted for in accordance with EITF 01-09, Accounting for Consideration Given by a Vendor to a
Customer (EITF 01-09), including subsequent interpretations. The costs of separately identifiable goods or services received from a customer are valued at the cost we would incur to procure the same goods or services from a
non-customer third party. If the goods or services cannot be separated, the total consideration is recorded as a reduction of revenues. Consideration paid to customers under these arrangements that exceed the separately identifiable value of the
goods or services provided would be reflected as a reduction of the customers revenue.



We recognize revenue gross or net in accordance with EITF 99-19. In most arrangements, we contract directly with the end user customers, are the primary obligor and carry all collectibility risk. Revenue in these arrangements
is recorded on a gross basis. In some cases, we utilize third party distributors to sell products or services directly to end user customers, and we carry no collectibility risk. In some cases, we pay operating expenses for the distributor and are
reimbursed at cost plus a small mark-up. In those instances, in accordance with EITF 99-19, we report the revenue net of the amount paid to the distributor.



Management exercises significant judgment in determining the fair value of multiple elements within revenue arrangements or separately identified goods or services
and in assessing when prepaid cards or prepaid royalties no longer involve a future obligation. These estimates represent our best estimates, but changes in circumstances relating to the products and services sold in these arrangements may result in
one-time expense or revenue charges.



Music Publishing Rights and
Music Royalty Accruals



Under copyright law we are required to pay
licensing fees for compositions embodied in digital sound recordings and for the sound recordings themselves that we deliver in our Napster service. Copyright law generally does not specify the rate and terms of the licenses, which are determined by
voluntary negotiations among the parties or, for certain compulsory publishing licenses where voluntary negotiations are unsuccessful, by arbitration. There are certain geographies and agencies for which we have not yet completed negotiations or
arbitration with regard to the royalty rate to be applied to publishing rights for the current or historic sales of our digital music offerings. We accrue for the cost of these fees in accordance with Statement of Financial Accounting Standards
(SFAS) No. 5, Accounting for Contingencies (SFAS No. 5), based on contracted or statutory rates, when established, or managements best estimates based on facts and circumstances regarding the
specific music services and agreements in similar geographies or with similar agencies. While Napster bases its estimates on historical experience and on various other assumptions that management believes to be reasonable under the circumstances,
actual results may differ significantly from these estimates under different assumptions or conditions and, as a result, could have a material impact on our financial position, results of operations, and cash flows.



30



---

##### Table of Contents

Capitalized Software Development Costs



Internal use software.    We comply with AICPA SOP No. 98-1 Accounting for Cost of Computer
Software Developed or Obtained for Internal Use (SOP 98-1), and EITF 00-2, Accounting for Website Development Costs. In accordance with SOP 98-1, software development costs incurred as part of an approved project plan
that result in additional functionality to internal use software are capitalized and amortized on a straight-line basis over the estimated useful life of the software, generally three years.



Software held for sale.    In accordance with SFAS
No. 86, Computer Software to be Sold, Leased, or Otherwise Marketed, development costs of computer software to be sold, leased or otherwise marketed are subject to capitalization beginning when a products technological
feasibility has been established and ending when a product is available for general release to customers. We have not capitalized any software development costs as technological feasibility is generally not established until a working model is
completed, at which time substantially all development is complete.



Management applies significant judgment when determining whether products under development are technologically feasible or whether it is probable that they will result in additional functionality. These judgments include assessments of our
development progress and expected performance. Additionally, the future realizability of capitalized software costs is subject to regular review by management, who consider expected future benefits. The estimates of expected future benefits include
judgments about growth in demand for our products, performance by our strategic partners and fair values for related services. Changes in these estimates could require us to write down the carrying value of these capitalized amounts and could
materially impact our financial position and results of operations.



Income Taxes



We account for income taxes in accordance
with SFAS No. 109, Accounting for Income Taxes. As part of the process of preparing our consolidated financial statements we are required to determine our income taxes in each of the jurisdictions in which we operate. This process
involves determining our current tax expense together with assessing temporary differences resulting from differing treatment of items for tax and accounting purposes. These differences result in deferred tax assets and liabilities, which are
included within our consolidated balance sheet. We must assess the likelihood that our deferred tax assets will be recovered from various means, including future taxable income, and, to the extent we believe that recovery is not more likely than
not, we must establish a valuation allowance. To the extent we establish a valuation allowance or increase this allowance in a period, we must include an expense within the tax provision in the statement of operations. The above process is computed
separately for each of continuing operations, the discontinued operation and elements of other comprehensive income.



Significant management judgment is required in determining our provision for income taxes, our deferred tax assets and liabilities and any valuation allowance
recorded against our net deferred tax assets. As of March 31, 2006, we have recorded a full valuation allowance against our deferred tax assets, net of reversing deferred tax liabilities, due to uncertainties related to our ability to utilize
our deferred tax assets, primarily consisting of net operating losses and accrued liabilities and other provisions not currently deductible for tax purposes. The timing of the reversal of the remaining deferred tax liability related to the election
to step up the tax basis of the Pressplay goodwill is indefinite. The valuation allowance is based on our estimates of taxable income by jurisdiction in which we operate and the period over which our deferred tax assets will be recoverable. In the
event that actual results differ from these estimates or we adjust these estimates in future periods, we may need to establish an additional valuation allowance, which could materially impact our financial position and results of operations.



31



---

##### Table of Contents

Equity Instruments



We account for stock-based compensation in accordance with Accounting Principles Board Opinion (APB) No. 25, Accounting for Stock Issued
to Employees (APB No. 25), and comply with the disclosure provisions of SFAS No. 123, Accounting for Stock-Based Compensation (SFAS No. 123), as amended by SFAS No. 148, Accounting
for Stock-Based CompensationTransition and Disclosurean amendment of SFAS No. 123. Under APB No. 25, compensation expense is recognized based on the difference, if any, on the measurement date between the fair value of
Napsters common stock and the amount an employee must pay to acquire the common stock. The compensation expense is recognized over the periods the employee performs the related services, generally the vesting period of four years.



We account for equity instruments issued to non-employees in accordance with the
provisions of SFAS No. 123 and EITF No. 96-18, Accounting for Equity Instruments that are Issued to Other than Employees for Acquiring, or in Conjunction with Selling, Goods or Services, which requires that such equity
instruments are recorded at their fair value on the measurement date.



Management generally estimates the fair value of stock options using the Black-Scholes model. The Black-Scholes model was developed for use in estimating the fair value of traded options that have no vesting restrictions and are fully
transferable. This model requires the input of highly subjective assumptions including the expected stock price volatility. Changes in the subjective input assumptions can materially affect the fair value estimate, which could materially impact our
financial position and results of operations.



Contingencies



We account for contingent liabilities in accordance with SFAS
No. 5, pursuant to which contingent liabilities are recorded when it is probable that a liability has been incurred and the amount of the liability can be reasonably estimated.



Management applies significant judgment when estimating probable amounts of contingent liabilities. Future negotiations regarding the
contingent obligations could cause the ultimate obligation to be less than or greater than the amount estimated. Changes in these estimates could require us to take additional charges or benefits in future periods and could materially impact our
financial position and results of operations.



32



---

##### Table of Contents

Results of Operations



Fiscal 2006 as compared to fiscal 2005



The following table sets forth our results as a percentage of total net revenues for the periods indicated. These operating results are not necessarily indicative
of the results for any future period.



|                                                       |  |                                                             |    |  |      |   
|------------------------------------------------------ |  | ----------------------------------------------------------- | -- |  | ---- | --
|                                                       |  | As a Percentage of Net RevenuesFor the Year Ended March 31, |   
|                                                       |  | 2006                                                        |    |  | 2005 |   
|Net revenues                                           |  | 100                                                         | %  |  | 100  | % 
|Cost of revenues                                       |  | 73                                                          | %  |  | 80   | % 
|                                                       |  |                                                             |    |  |      |   
|Gross margin                                           |  | 27                                                          | %  |  | 20   | % 
|                                                       |  |                                                             |    |  |      |   
|Operating expenses:                                    |  |                                                             |    |  |      |   
|Research and development                               |  | 14                                                          | %  |  | 26   | % 
|Sales and marketing                                    |  | 55                                                          | %  |  | 84   | % 
|General and administrative                             |  | 22                                                          | %  |  | 51   | % 
|Amortization of intangible assets                      |  | 1                                                           | %  |  | 4    | % 
|                                                       |  |                                                             |    |  |      |   
|Total operating expenses                               |  | 92                                                          | %  |  | 165  | % 
|                                                       |  |                                                             |    |  |      |   
|Loss from continuing operations                        |  | (65                                                         | )% |  | (145 | )%
|Loss from unconsolidated entity                        |  |                                                            | %  |  |     | % 
|Other income, net                                      |  | 3                                                           | %  |  | 2    | % 
|                                                       |  |                                                             |    |  |      |   
|Loss before income tax benefit                         |  | (62                                                         | )% |  | (143 | )%
|Income tax benefit                                     |  | 1                                                           | %  |  | 33   | % 
|                                                       |  |                                                             |    |  |      |   
|Loss from continuing operations                        |  | (61                                                         | )% |  | (110 | )%
|Income from discontinued operations, net of tax effect |  | 3                                                           | %  |  | 47   | % 
|                                                       |  |                                                             |    |  |      |   
|Net loss                                               |  | (58                                                         | )% |  | (63  | )%
|                                                       |  |                                                             |    |  |      |   



33



---

##### Table of Contents

Net Revenues



The following table sets forth, for the periods indicated, the summary of our revenues from continuing operations:



|                            |  |                     |        |                                                             |   |        |  |     |      |  |     |  
|--------------------------- |  | ------------------- | ------ | ----------------------------------------------------------- | - | ------ |  | --- | ---- |  | --- | -
|                            |  | Year EndedMarch 31, |        | As a Percentage of Net RevenuesFor the Year Ended March 31, |  
|                            |  | 2006                |        | 2005                                                        |   | 2006   |  |     | 2005 | 
|                            |  | (in thousands)      |       
|Online music revenues:      |  |                     |        |                                                             |   |        |  |     |      |  |     |  
|Content                     |  | $                   | 90,784 |                                                             | $ | 44,724 |  | 96  | %    |  | 96  | %
|Hardware & license          |  |                     | 3,907  |                                                             |   | 2,005  |  | 4   | %    |  | 4   | %
|                            |  |                     |        |                                                             |   |        |  |     |      |  |     |  
|Total online music revenues |  | $                   | 94,691 |                                                             | $ | 46,729 |  | 100 | %    |  | 100 | %
|                            |  |                     |        |                                                             |   |        |  |     |      |  |     |  



Content revenues increased
approximately 103% to $90.8 million in fiscal 2006 from $44.7 million in fiscal 2005. These increases are due primarily to growth in the online music market, consumer adoption of our products and international expansion. The Napster paid service was
launched in the United States during October 2003, in the United Kingdom and Canada during May 2004 and in Germany in December 2005. Since these launches, excluding the cyclical impact of university subscribers, our subscriber base has increased
steadily. Total paid subscribers including university subscribers were 606,000 as of March 31, 2006 compared to 412,000 as of March 31, 2005. In fiscal 2007, we expect revenues to be positively impacted as we begin recognizing revenue on
prepaid cards for which the likelihood of redemption is remote and we have no further legal obligation to remit the unused value to the relevant jurisdictions. In the long term, we anticipate that content revenues will continue to increase as a
result of marketing activities and initiatives designed to continue subscriber growth, expand internationally and decrease customer churn.



Hardware and license revenues increased approximately $1.9 million to $3.9 million in fiscal 2006 from $2.0 million in fiscal 2005, primarily due to increased
hardware promotions in fiscal 2006 as compared to fiscal 2005. We anticipate that hardware and license revenues will fluctuate depending on the hardware promotions and licenses that we enter into each period.



Geographic Revenues



The following table sets forth, for the periods indicated, the summary of our revenues
from continuing operations:



|                            |  |                     |        |                                                             |   |        |  |     |      |  |     |  
|--------------------------- |  | ------------------- | ------ | ----------------------------------------------------------- | - | ------ |  | --- | ---- |  | --- | -
|                            |  | Year EndedMarch 31, |        | As a Percentage of Net RevenuesFor the Year Ended March 31, |  
|                            |  | 2006                |        | 2005                                                        |   | 2006   |  |     | 2005 | 
|                            |  | (in thousands)      |        |                                                             |   |        |  |    
|Online music revenues:      |  |                     |        |                                                             |   |        |  |     |      |  |     |  
|North America               |  | $                   | 83,054 |                                                             | $ | 41,842 |  | 88  | %    |  | 90  | %
|Europe                      |  |                     | 11,637 |                                                             |   | 4,887  |  | 12  | %    |  | 10  | %
|                            |  |                     |        |                                                             |   |        |  |     |      |  |     |  
|Total online music revenues |  | $                   | 94,691 |                                                             | $ | 46,729 |  | 100 | %    |  | 100 | %
|                            |  |                     |        |                                                             |   |        |  |     |      |  |     |  



The increase in revenues is
related to the steady growth of the online music service in the United States and the launches of the service in the United Kingdom and Canada in May 2004 and Germany in December 2005. We anticipate that the proportion of revenue outside of the
United States will fluctuate as a result of continued marketing activities and initiatives focused on world-wide customer growth and international expansion.



34



---

##### Table of Contents

Gross Margin



The following table sets forth, for the periods indicated, our gross margin from continuing operations:



|                                |  |                     |        |   |                                                             |   |       |      |  |    |      |  |    |  
|------------------------------- |  | ------------------- | ------ | - | ----------------------------------------------------------- | - | ----- | ---- |  | -- | ---- |  | -- | -
|                                |  | Year EndedMarch 31, |        |   | As a Percentage of Net RevenuesFor the Year Ended March 31, |  
|                                |  | 2006                |        |   | 2005                                                        |   |       | 2006 |  |    | 2005 | 
|                                |  | (in thousands)      |        |   |                                                             |   |       |      | 
|Online music gross margin:      |  |                     |        |   |                                                             |   |       |      |  |    |      |  |    |  
|Content                         |  | $                   | 26,316 |   |                                                             | $ | 9,227 |      |  | 28 | %    |  | 20 | %
|Hardware & license              |  |                     | (833   | ) |                                                             |   | (48   | )    |  | (1 | )%   |  |   | %
|                                |  |                     |        |   |                                                             |   |       |      |  |    |      |  |    |  
|Total online music gross margin |  | $                   | 25,483 |   |                                                             | $ | 9,179 |      |  | 27 | %    |  | 20 | %
|                                |  |                     |        |   |                                                             |   |       |      |  |    |      |  |    |  



Content gross margin is the
profit from revenues after deducting the cost of royalties to content providers and publishers, technical support, bandwidth and hosting costs, depreciation and amortization of infrastructure assets related to the delivery of our online services,
and any other direct costs of providing the services or products. Hardware and license gross margin is the profit from revenues after deducting the cost of hardware sold, order fulfillment services, product shipping costs and any other direct
expenses related to hardware and license sales.



Content gross margin
increased 8 percentage points to 28% in fiscal 2006 from 20% in fiscal 2005 (in dollars, an increase of approximately 185% to $26.3 million from $9.2 million). This improvement is primarily due to the change in revenue mix from download revenues to
subscription revenues, which have a higher margin, offset by additional ongoing expenditures for infrastructure to support our digital music distribution services.



Hardware and license gross margins fluctuate based on the nature of the hardware promotions and the volume of trademark licenses in
each period. We also offer several product bundles, the revenues from which are allocated between content revenues and hardware and license revenues on a pro-rata basis in accordance with EITF 00-21. Hardware and license gross margin decreased to
(1%) in fiscal 2006. This decrease is due primarily to more negative margin hardware promotions in fiscal 2006 as compared to fiscal 2005.



Online service headcount dedicated to maintaining content and providing customer care was 12 at March 31, 2006 and 10 at March 31, 2005.



We expect online music gross margins as a percentage of revenue to be adversely
impacted to the extent that we continue to fund low margin promotions or spend to improve our online service infrastructure. Excluding one-time items and low margin hardware promotions, we expect margins to be impacted negatively near term as label
fees associated with portable music subscriptions increase. We expect advertising revenues from the Napster.com free music service to positively impact gross margin in the future.



Operating Expenses



We classify operating expenses as research and development, sales and marketing and general and administrative. Each category includes related expenses for
salaries, employee benefits, incentive compensation, stock-based compensation, travel, telephone, communications, rent and allocated facilities and professional fees. Our sales and marketing expenses include additional expenditures specific to the
marketing group, such as public relations, advertising, trade shows, marketing collateral materials and subscriber acquisition costs, as well as expenditures specific to the sales group, such as commissions and referral fees paid to marketing
partners. In addition, we include restructuring charges and certain amortization of identifiable intangible assets as operating expenses.



35



---

##### Table of Contents

The following table sets forth, for the periods indicated, our operating expenses from continuing operations:



|                                  |  |                      |        |                                                             |   |        |  |    |      |  |     |  
|--------------------------------- |  | -------------------- | ------ | ----------------------------------------------------------- | - | ------ |  | -- | ---- |  | --- | -
|                                  |  | Year Ended March 31, |        | As a Percentage of Net RevenuesFor the Year Ended March 31, |  
|                                  |  | 2006                 |        | 2005                                                        |   | 2006   |  |    | 2005 | 
|                                  |  | (in thousands)       |        |                                                             |   |        |  |   
|Research and development          |  | $                    | 13,137 |                                                             | $ | 12,112 |  | 14 | %    |  | 26  | %
|Sales and marketing               |  |                      | 51,741 |                                                             |   | 39,249 |  | 55 | %    |  | 84  | %
|General and administrative        |  |                      | 20,881 |                                                             |   | 23,953 |  | 22 | %    |  | 51  | %
|Amortization of intangible assets |  |                      | 1,265  |                                                             |   | 1,936  |  | 1  | %    |  | 4   | %
|                                  |  |                      |        |                                                             |   |        |  |    |      |  |     |  
|Total operating expenses          |  | $                    | 87,024 |                                                             | $ | 77,250 |  | 92 | %    |  | 165 | %
|                                  |  |                      |        |                                                             |   |        |  |    |      |  |     |  



Research and Development



Research and development expenses consist primarily of salary,
benefits and contractors fees for our development and other costs associated with the minor enhancements of existing products, development of new features for the online service and development of new products.



Research and development expenses increased $1.0 million or 8% to $13.1 million in
fiscal 2006 from $12.1 million in fiscal 2005 due primarily to additional headcount and contractors throughout fiscal 2006 that were hired in the third quarter of fiscal 2005 to work on the free music service, integration of the paid Napster service
with other technology platforms, such as XM satellite radio and wireless, and international expansion.



Research and development headcount was 63 at March 31, 2006 and at March 31, 2005.



We anticipate that research and development expenses will increase near term as we focus on the continued investment in new products
and functionality.



Sales and Marketing



Sales and marketing expenses consist primarily of salary and benefits for sales and
marketing personnel, referral fees paid to marketing partners, other subscriber acquisition costs, as well as costs associated with advertising and promotions.



Sales and marketing expenses increased $12.5 million or 32% to $51.7 million in fiscal 2006 from $39.2 million in fiscal 2005. This increase was primarily due to
$2.2 million of additional personnel-related charges associated with headcount added during fiscal 2006 and 2005, and $10.2 million of increased marketing program spending in fiscal 2006. The headcount increase is partially associated with our
European expansion. The increase in marketing program expenses is related to planned marketing programs in fiscal 2006, including completion of the Napster To Go launch and marketing associated with the German launch.



Sales and marketing headcount was 32 at March 31, 2006 and 25 at March 31,
2005.



We expect sales and marketing expenses to decrease over the next
12 months as we continue to control spending and focus on lowering customer acquisition costs. In the long-term, sales and marketing expenses may increase due to advertising sales commissions.



36



---

##### Table of Contents

General and Administrative



General and administrative expenses consist primarily of salary and benefit costs for executive and administrative personnel,
professional services, administrative outsources and other general corporate activities. General and administrative charges for the continuing operations in fiscal 2005 include all corporate overhead charges that are not directly attributable to
CSD.



General and administrative expenses decreased $3.1 million or 13%
to $20.9 million in fiscal 2006 from $24.0 million in fiscal 2005. Personnel related costs decreased $1.6 million in fiscal 2006 compared to fiscal 2005 because of lower head count following the CSD divesture in the third quarter of fiscal 2005. In
addition, depreciation and facility expense decreased $1.3 million as a result of the CSD divesture and outside services increased $200,000 as the result of lower fees for SOX compliance, offset by increases in legal expenses and other outsourced
administrative services.



General and administrative headcount, including
all corporate general and administrative employees, was 38 at March 31, 2006 compared to 37 at March 31, 2005.



We expect general and administrative expenses to remain flat in the near term as we focus on controlling operating expenses.



Amortization of Intangible Assets



Amortization of intangible assets consists of amortization expense related to the
intangible assets recorded in connection with our acquisition of Napsters name in December 2002 and Napster, LLC, formerly known as Pressplay, in May 2003.



Amortization of intangible assets in operating expenses decreased approximately $600,000 or 35% to $1.3 million in fiscal 2006 from
$1.9 million in fiscal 2005. The decrease is primarily because certain intangible assets became fully amortized during the third quarter of fiscal 2006. The remaining net book value of intangible assets at March 31, 2006 is zero. Unless we
acquire new intangible assets, we do not expect future amortization expense.



Loss from Unconsolidated Entity



The $289,000 loss from
unconsolidated entity represents our 31.5% portion of the loss incurred by our Japan joint venture during the year. The joint venture was formed during October 2005, and this loss represents our share of initial costs to form the company. We expect
losses from the joint venture to increase as it prepares for the launch of the Napster service in Japan in fiscal 2007. Napster, LLC has no obligation to fund future losses or provide contributions to Napster Japan other than the $2.2 million net
investment.



Other Income, Net



Other income, net, consists primarily of interest income on our cash equivalents and
short-term investments, realized gains (losses) on short-term investments, interest expense, change in the fair value of the hedge and other miscellaneous income. Other income, net increased $1.7 million in fiscal 2006 to $2.8 million from $1.1
million in fiscal 2005 primarily due to $1.1 million of increased investment income from the cash received from the sale of CSD in fiscal 2005, a $1.2 million one-time gain on the sale of the Sonic common stock in fiscal 2006, and reduced interest
expense of $600,000 due primarily to the repayment of the line of credit in early fiscal 2006. Such positive increases were partially offset by a $1.1 million increase in foreign currency losses.



We expect other income, net to decrease in the future as investments are used to fund
operations. Other income, net will also fluctuate due to foreign currency fluctuations.



37



---

##### Table of Contents

Income Tax Benefit



We have recorded a valuation allowance to reduce deferred tax assets to the amount we believe is more likely than not to be realized. In the event that deferred
tax assets would be realizable in the future in excess of the net recorded amount, an adjustment to the valuation allowance on deferred tax assets would increase income in the period such determination was made.



During January 2005, following the divestiture of CSD, which utilized substantially all
of our tax operating losses, Napster made a tax election to step up the basis in Pressplay goodwill for tax purposes. As a result, the Pressplay goodwill is deductible for tax purposes, which creates a tax timing difference that is presented as a
deferred tax liability and deferred tax expense. As realization of this taxable temporary difference is not assured, a net tax expense related to this item is recorded.



Income tax benefit decreased $14.3 million or 93% to $1.2 million in fiscal 2006 from $15.5 million in fiscal 2005. The significant
decrease in the tax benefit is due to the fiscal 2005 utilization of losses from continuing operations to offset income from the discontinued operations. The fiscal 2006 expense represents primarily foreign taxes and the timing difference related to
the Pressplay goodwill. In the near term we expect to continue to incur operating losses from continuing operations and no longer have income from discontinued operations against which we can offset the losses.



We are subject to various tax rates in the jurisdictions in which we do business. Our
tax provision does not take into account any future benefit from loss carryforwards, which may be realized if we again achieve profitability and begin generating taxable income.



Income from Discontinued Operations



Income from discontinued operations was $2.9 million in fiscal 2006 or a decrease of 87% as compared to $21.9 million in fiscal 2005. The income from
discontinued operations in fiscal 2006 primarily reflects the $2.7 million final after-tax purchase price settlement with Sonic for the sale of CSD in December 2004. The income from discontinued operations in fiscal 2005 primarily included the $18
million after-tax gain on the divestiture.



38



---

##### Table of Contents

Fiscal 2005 as compared to fiscal 2004



The following table sets forth our results as a percentage of total net revenues for the periods indicated. These operating results
are not necessarily indicative of the results for any future period.



|                                                       |  |                                                              |    |  |      |   
|------------------------------------------------------ |  | ------------------------------------------------------------ | -- |  | ---- | --
|                                                       |  | As a Percentage of Net Revenues For the Year Ended March 31, |   
|                                                       |  | 2005                                                         |    |  | 2004 |   
|Net revenues                                           |  | 100                                                          | %  |  | 100  | % 
|Cost of revenues:                                      |  |                                                              |    |  |      |   
|Cost of revenues                                       |  | 80                                                           | %  |  | 87   | % 
|Amortization of purchased technology                   |  |                                                             | %  |  | 1    | % 
|                                                       |  |                                                              |    |  |      |   
|Total cost of revenues                                 |  | 80                                                           | %  |  | 88   | % 
|                                                       |  |                                                              |    |  |      |   
|Gross margin                                           |  | 20                                                           | %  |  | 12   | % 
|                                                       |  |                                                              |    |  |      |   
|Operating expenses:                                    |  |                                                              |    |  |      |   
|Research and development                               |  | 26                                                           | %  |  | 100  | % 
|Sales and marketing                                    |  | 84                                                           | %  |  | 131  | % 
|General and administrative                             |  | 51                                                           | %  |  | 185  | % 
|Restructuring charges                                  |  |                                                             | %  |  | 9    | % 
|Amortization of intangible assets                      |  | 4                                                            | %  |  | 18   | % 
|                                                       |  |                                                              |    |  |      |   
|Total operating expenses                               |  | 165                                                          | %  |  | 443  | % 
|                                                       |  |                                                              |    |  |      |   
|Loss from continuing operations                        |  | (145                                                         | )% |  | (431 | )%
|Loss from unconsolidated entity                        |  |                                                             | %  |  |     | % 
|Other income, net                                      |  | 2                                                            | %  |  | 5    | % 
|                                                       |  |                                                              |    |  |      |   
|Loss before income tax benefit                         |  | (143                                                         | )% |  | (426 | )%
|Income tax benefit                                     |  | 33                                                           | %  |  | 38   | % 
|                                                       |  |                                                              |    |  |      |   
|Loss from continuing operations                        |  | (110                                                         | )% |  | (388 | )%
|Income from discontinued operations, net of tax effect |  | 47                                                           | %  |  | 17   | % 
|                                                       |  |                                                              |    |  |      |   
|Net loss                                               |  | (63                                                          | )% |  | (371 | )%
|                                                       |  |                                                              |    |  |      |   



We began to generate online
music revenues with the acquisition of Napster, LLC in May 2003. As a result, unless otherwise indicated, the following discussions and analysis of our results of operations from continuing operations relate only to the fiscal years ended
March 31, 2005 and 2004.



39



---

##### Table of Contents

Net Revenues



The following table sets forth, for the periods indicated, the summary of our revenues from continuing operations:



|                            |  |                      |        |                                                             |   |        |  |     |      |  |     |  
|--------------------------- |  | -------------------- | ------ | ----------------------------------------------------------- | - | ------ |  | --- | ---- |  | --- | -
|                            |  | Year Ended March 31, |        | As a Percentage of Net RevenuesFor the Year Ended March 31, |  
|                            |  | 2005                 |        | 2004                                                        |   | 2005   |  |     | 2004 | 
|                            |  | (in thousands)       |        |                                                             |   |        |  |    
|Online music revenues:      |  |                      |        |                                                             |   |        |  |     |      |  |     |  
|Content                     |  | $                    | 44,724 |                                                             | $ | 11,657 |  | 96  | %    |  | 97  | %
|Hardware & license          |  |                      | 2,005  |                                                             |   | 307    |  | 4   | %    |  | 3   | %
|                            |  |                      |        |                                                             |   |        |  |     |      |  |     |  
|Total online music revenues |  | $                    | 46,729 |                                                             | $ | 11,964 |  | 100 | %    |  | 100 | %
|                            |  |                      |        |                                                             |   |        |  |     |      |  |     |  



Content revenues increased to
$44.7 million in fiscal 2005 from $11.7 million in fiscal 2004. This increase was primarily due to subscriber growth. The Napster service was launched in the United States during October 2003 and in the United Kingdom and Canada during May 2004.
Since these launches, our subscriber base has increased steadily, reaching 412,000 as of March 31, 2005, comprised of 56,000 University subscribers and 356,000 full-paying subscribers.



Hardware and license revenues increased approximately $1.7 million to $2.0 million in
fiscal 2005 from $307,000 in fiscal 2004, primarily due to increased hardware promotions in fiscal 2005.



Geographic Revenues



The following table sets forth, for the periods indicated, the summary of our revenues from continuing operations:



|                            |  |                      |        |                                                             |   |        |  |     |      |  |     |  
|--------------------------- |  | -------------------- | ------ | ----------------------------------------------------------- | - | ------ |  | --- | ---- |  | --- | -
|                            |  | Year Ended March 31, |        | As a Percentage of Net RevenuesFor the Year Ended March 31, |  
|                            |  | 2005                 |        | 2004                                                        |   | 2005   |  |     | 2004 | 
|                            |  | (in thousands)       |        |                                                             |   |        |  |    
|Online music revenues:      |  |                      |        |                                                             |   |        |  |     |      |  |     |  
|North America               |  | $                    | 41,842 |                                                             | $ | 11,964 |  | 90  | %    |  | 100 | %
|Europe                      |  |                      | 4,887  |                                                             |   |       |  | 10  | %    |  |    | %
|                            |  |                      |        |                                                             |   |        |  |     |      |  |     |  
|Total online music revenues |  | $                    | 46,729 |                                                             | $ | 11,964 |  | 100 | %    |  | 100 | %
|                            |  |                      |        |                                                             |   |        |  |     |      |  |     |  



The increase in revenues is
related to the launch of the online music service in the United States during October 2003 and the launches of the service in the United Kingdom and Canada in May 2004.



40



---

##### Table of Contents

Gross Margin



The following table sets forth, for the periods indicated, our gross margin from continuing operations:



|                                |  |                                         |       |                                                             |      |   |       |  |    |      |  |    |  
|------------------------------- |  | --------------------------------------- | ----- | ----------------------------------------------------------- | ---- | - | ----- |  | -- | ---- |  | -- | -
|                                |  | Gross MarginFor the Year EndedMarch 31, |       | As a Percentage of Net RevenuesFor the Year Ended March 31, |     
|                                |  | 2005                                    |       |                                                             | 2004 |   | 2005  |  |    | 2004 | 
|                                |  | (in thousands)                          |       |                                                             |      |   |       | 
|Online music gross margin:      |  |                                         |       |                                                             |      |   |       |  |    |      |  |    |  
|Content                         |  | $                                       | 9,227 |                                                             |      | $ | 1,434 |  | 20 | %    |  | 12 | %
|Hardware & license              |  |                                         | (48   | )                                                           |      |   |      |  |   | %    |  |   | %
|                                |  |                                         |       |                                                             |      |   |       |  |    |      |  |    |  
|Total online music gross margin |  | $                                       | 9,179 |                                                             |      | $ | 1,434 |  | 20 | %    |  | 12 | %
|                                |  |                                         |       |                                                             |      |   |       |  |    |      |  |    |  



Content gross margin is the
profit from revenues after deducting the cost of royalties to content providers and publishers, technical support, bandwidth and hosting costs, depreciation and amortization of infrastructure assets related to the delivery of our online services,
and any other direct costs of the net revenues.



Gross margin on content
revenue increased to 20% in fiscal 2005 from 12% in fiscal 2004, due primarily to the revenue mix which transitioned to a higher percentage of subscriptions during fiscal 2005. Additionally, our continuing operations have a relatively fixed cost
base that was put in place in October 2003 as part of the launch of the online music service. Margins are improving steadily as revenues have grown in contrast to those fixed costs.



Hardware and license gross margins fluctuate based on the nature of the hardware promotions and the volume of trademark licenses in
each period. During the year ended March 31, 2005, Napster sponsored hardware promotions at break-even and offered several product bundles. Revenue from product bundles is allocated between content revenues and hardware and license revenues on
a pro-rata basis in accordance with EITF No. 00-21. Napster had immaterial license revenues in fiscal 2004.



Online service headcount dedicated to maintaining content and providing customer care was 10 at March 31, 2005 and 3 at March 31, 2004.



Operating Expenses



We classify operating expenses as research and development, sales and marketing and
general and administrative. Each category includes related expenses for salaries, employee benefits, incentive compensation, travel, telephone, communications, rent and allocated facilities and professional fees. Our sales and marketing expenses
include additional expenditures specific to the marketing group, such as public relations and advertising, trade shows, and marketing collateral materials and expenditures specific to the sales group, such as commissions. In addition, we include
restructuring charges, certain amortization of identifiable intangible assets and stock-based compensation charges associated with individuals in operating expense departments as operating expenses.



41



---

##### Table of Contents

The following table sets forth, for the periods indicated, our operating expenses from continuing operations:



|                                  |  |                              |        |                                                             |   |        |  |     |      |  |     |  
|--------------------------------- |  | ---------------------------- | ------ | ----------------------------------------------------------- | - | ------ |  | --- | ---- |  | --- | -
|                                  |  | For the Year Ended March 31, |        | As a Percentage of Net RevenuesFor the Year Ended March 31, |  
|                                  |  | 2005                         |        | 2004                                                        |   | 2005   |  |     | 2004 | 
|                                  |  | (in thousands)               |        |                                                             |   |        |  |    
|Research and development          |  | $                            | 12,112 |                                                             | $ | 11,952 |  | 26  | %    |  | 100 | %
|Sales and marketing               |  |                              | 39,249 |                                                             |   | 15,701 |  | 84  | %    |  | 131 | %
|General and administrative        |  |                              | 23,953 |                                                             |   | 22,055 |  | 51  | %    |  | 185 | %
|Restructuring charges             |  |                              |       |                                                             |   | 1,119  |  |    | %    |  | 9   | %
|Amortization of intangible assets |  |                              | 1,936  |                                                             |   | 2,172  |  | 4   | %    |  | 18  | %
|                                  |  |                              |        |                                                             |   |        |  |     |      |  |     |  
|Total operating expenses          |  | $                            | 77,250 |                                                             | $ | 52,999 |  | 165 | %    |  | 443 | %
|                                  |  |                              |        |                                                             |   |        |  |     |      |  |     |  



Research and Development



Research and development expenses consist primarily of salary,
benefits and contractors fees for our development and other costs associated with the minor enhancements of existing products and development of new features for the online service.



Research and development expenses increased $160,000 or 1% to $12.1 million in fiscal 2005 from $12.0 million in fiscal 2004. This net
increase was primarily due to a $1.4 million increase in research and development in fiscal 2005, offset by $1.2 million of non-recurring expenses in the quarter ended December 31, 2003 for one-time costs associated with launching the Napster
service in October 2003. The $1.4 million increase is primarily due to a full year of research and development activity in fiscal 2005 compared to ten months of activity in fiscal 2004 following the May 2003 Pressplay acquisition.



Research and development headcount for Napster was 63 at March 31, 2005 and 65 at
March 31, 2004.



Sales and Marketing



Sales and marketing expenses consist primarily of salary and benefits for sales and
marketing personnel, and costs associated with advertising and promotions.



Sales and marketing expenses increased to $39.2 million in fiscal 2005 from $15.7 million in fiscal 2004. This increase was primarily due to $22.6 million of additional advertising and promotional spending during fiscal 2005 compared to the
prior year, because the Napster service was not launched until the third quarter of fiscal 2004 and because we undertook an extensive marketing campaign during February and March 2005 related to the launch of Napster To Go. The increase was also due
to $1.0 million of additional staff and overhead expenses because fiscal 2005 included a full year, whereas fiscal 2004 included only ten months from the date the acquisition of Pressplay in May 2003.



Sales and marketing headcount for Napster was 25 at March 31, 2005 and 15 at
March 31, 2004.



General and Administrative



General and administrative expenses consist primarily of salary and benefit costs for
executive and administrative personnel, professional services and other general corporate activities. General and administrative charges in continuing operations include all corporate overhead charges that are not directly attributable to CSD.



42



---

##### Table of Contents

General and administrative expenses increased $1.9 million or 9% to $24.0 million in fiscal 2005 from $22.0 million
in fiscal 2004. General and administrative expenses reflect $4.1 million of additional professional service fees related to the transaction with Sonic, compliance with the Sarbanes-Oxley Act and legal costs related to the SightSound litigation in
fiscal 2005, and an additional $1.1 million of general and administrative expenses related to international expansion. These increased expenses were offset by a $3.1 million reduction in headcount and related expenses in corporate functions due to
the fiscal 2004 restructurings and the divestiture of CSD in December 2004 and a $201,000 reduction in stock based-compensation due to most deferred charges being fully amortized.



General and administrative headcount for Napster was 37 at March 31, 2005 and 14 at March 31, 2004. The general and
administrative headcount at March 31, 2004 included all corporate general and administrative employees.



Restructuring Charges



During fiscal 2004, Napster recorded a restructuring charge in the continuing operations of approximately $1.1 million. The restructuring charge was primarily in
connection with the reorganization of Napsters domestic operations. This restructuring charge was primarily related to severance and benefits associated with involuntary terminations.



Amortization of Intangible Assets



Amortization of intangible assets consists of amortization expense related to the
intangible assets recorded in connection with our acquisition of Napsters name in December 2002 and Napster, LLC, formerly known as Pressplay, in May 2003.



Amortization of intangible assets decreased $236,000 or 11% to $1.9 million in fiscal 2005 from $2.2 million in fiscal 2004. The
decrease is primarily due to certain identifiable intangible assets that were fully amortized during the first half of fiscal 2005.



Other Income, Net



Other income, net, consists primarily of interest income on our cash equivalents and short-term investments, realized gains (losses) on short-term investments,
interest expense, change in the fair value of the hedge and other miscellaneous income. Other income, net increased $457,000 in fiscal 2005 to $1.1 million from $634,000 in fiscal 2004 primarily due to a $1.5 million increase in investment income
offset by a $536,000 increase in interest expense, a $139,000 foreign currency loss and a $342,000 expense for the discount on the fair market value hedge. We had no foreign currency gains or losses and no hedges in fiscal 2004.



Income Tax Benefit



Income tax benefit primarily relates to the tax benefit of utilizing the operating
losses from continuing operations to offset taxable gains in the discontinued operation. We have recorded a valuation allowance to reduce deferred tax assets to the amount we believe is more likely than not to be realized. Conversely, we have
recognized a provision in continuing operations in each period that a valuation allowance was recorded against beginning of the period deferred tax assets.



43



---

##### Table of Contents

During January 2005, following the divestiture of CSD, which utilized substantially all of our tax operating
losses, Napster made a tax election to step up the basis in Pressplay goodwill for tax purposes. As a result, the Pressplay goodwill is deductible for tax purposes. In accordance with SFAS No. 109, this tax deduction represents a tax timing
difference that is shown as a provision for income taxes.



Income tax
benefit increased to $15.5 million in fiscal 2005 from $4.5 million in fiscal 2004. The increase in fiscal 2005 is primarily due to the taxable gain on the divestiture of CSD during fiscal 2005, which was completely offset by operating losses from
continuing operations. This benefit is offset by a $1.7 million tax provision for the deductibility of the Pressplay goodwill.



Income (Loss) from Discontinued Operations



Income (loss) from discontinued operations increased to $21.9 million in fiscal 2005 from $2.0 million in fiscal 2004. The increase is primarily due to the $18
million after-tax gain on the sale of CSD in December 2004 and $1.9 million of after-tax profits from CSD prior to the divestiture.



44



---

##### Table of Contents

Liquidity and Capital Resources



We ended fiscal 2006 with $104.2 million in cash, cash equivalents, short-term investments and foreign currency conversion in transit. These amounts consist
principally of commercial paper, corporate bonds, money market funds and U.S. government securities. This balance represents a $63.6 million decrease as compared to March 31, 2005. Our primary ongoing source of cash is receipts from revenues
and proceeds from private equity placements. The primary uses of cash are payroll (salaries and related benefits), general operating expenses (marketing, travel and office rent), payments to content providers, payments for products held for resale,
and purchases of property and equipment, including software development costs. Our working capital was $74.4 million at March 31, 2006.



Line of Credit



In March 2004, we entered into an agreement with Silicon Valley Bank to provide a $15.0 million revolving line of credit, collateralized by substantially all of our
assets. In June 2004, we amended the line of credit agreement to increase the available borrowings to $17.0 million. In December 2004, we amended the line to release the lenders security in assets sold to Sonic and to extend the maturity date
to December 2006. At March 31, 2005, we had borrowed $15.0 million under the line of credit. During May 2005, we repaid the $15.0 million line of credit balance, plus $73,000 of accrued interest.



As of June 1, 2006, $17.0 million is available for borrowing under the line. The
line of credit bears interest at a variable rate of prime plus 0.5% per annum. The line of credit contains a material adverse conditions clause and covenants that require us to maintain certain financial ratios. The covenants require at the end
of each month and throughout the term of the agreement (i) a minimum tangible net worth of $45.0 million, (ii) a ratio of unrestricted cash, cash equivalents and short-term investments, plus 10% of net accounts receivable, to total
borrowings under the line of credit of not less than 2.00 to 1.00. At March 31, 2006, we were in compliance with all covenants under the line of credit.



Financial Position



We believe that the liquidity provided by existing cash, cash equivalents, short-term investments and foreign currency conversion in transit will provide sufficient
capital to meet our requirements for at least the next 12 months. Napster operates and will continue to operate in the near term at a loss and net negative cash flow due to significant investments required to expand its service capabilities and to
expand internationally.



We do not currently hold any variable interest
rate debt, and we have no outstanding borrowings under our revolving line of credit. Accordingly, we have not been exposed to near-term adverse changes in interest rates or other market prices. We may, however, experience such adverse changes if we
incur debt or hold other derivative financial instruments in the future.



45



---

##### Table of Contents

Cash Flows



Operating Activities



The following table sets forth, for the periods indicated, the components of cash flows from operating activities (in thousands):



|                                               |  |                              |         |   |      |   |         |      |  |   |         |  
|---------------------------------------------- |  | ---------------------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                               |  | For the Year Ended March 31, |        
|                                               |  | 2006                         |         |   | 2005 |   |         | 2004 | 
|Net loss                                       |  | $                            | (54,945 | ) |      | $ | (29,506 | )    |  | $ | (44,413 | )
|Gain on sale of businesses                     |  |                              | (6,540  | ) |      |   | (32,077 | )    |  |   | (10,622 | )
|Non-cash expenses                              |  |                              | 9,996   |   |      |   | 17,936  |      |  |   | 18,993  |  
|Changes in operating assets and liabilities:   |  |                              |         |   |      |   |         |      |  |   |         |  
|Deferred revenue                               |  |                              | 4,603   |   |      |   | 8,068   |      |  |   | 905     |  
|Prepaid and other current and long-term assets |  |                              | (1,422  | ) |      |   | 862     |      |  |   | 1,005   |  
|Trade accounts receivable                      |  |                              | 1,074   |   |      |   | 2,454   |      |  |   | 1,984   |  
|Accounts payable and accruals                  |  |                              | 2,759   |   |      |   | 1,907   |      |  |   | (923    | )
|Other long-term liabilities                    |  |                              | (53     | ) |      |   | (178    | )    |  |   | 2,296   |  
|                                               |  |                              |         |   |      |   |         |      |  |   |         |  
|                                               |  | $                            | (44,528 | ) |      | $ | (30,534 | )    |  | $ | (30,775 | )
|                                               |  |                              |         |   |      |   |         |      |  |   |         |  



Operating cash flows in fiscal
2006 were negatively impacted by an increase in net loss, and by the $6.5 million non-cash gains on the sale of CSD and the sale of Sonic common stock. Such items were partially offset by $10.0 million in non-cash expenses and $7.0 million of
changes in operating assets and liabilities. The decrease in non-cash expenses to $10.0 million in fiscal 2006 compared to $17.9 million in fiscal 2005 is primarily due to the decreases of $4.2 million in depreciation and amortization expense, $2.0
million in amortization of prepaid marketing expenses and $1.6 million in stock-based compensation charges. Other non-cash expenses primarily include deferred tax expense, the change in fair market value of the investment hedge, the non-cash loss
from our investment in an unconsolidated entity and a non-cash gain from the remeasurement of cash balances. The decrease of $3.5 million in cash flows from deferred revenue in fiscal 2006 from $8.1 million in fiscal 2005 is primarily due to the
relative reduction in the subscriber growth from that experienced in fiscal 2005, which was impacted by a full years growth following the launch of the online music service in October 2003. The change in cash flows related to prepaid and other
current and long term assets in fiscal 2006 compared to fiscal 2005 was due primarily to a decrease in fair value hedge receivable of $4.6 million, which was partially offset by an increase of $2.2 million related to the receivable from Sonic
arising from the fiscal 2005 CSD divestiture. Changes in other working capital items are primarily related to timing of payments and receipts.



Operating cash flows in fiscal 2005 were impacted by a lower net loss, offset by increased investment in working capital as our business grew. The decrease in
non-cash expenses to $17.9 million in fiscal 2005 compared to $19.0 million in fiscal 2004 is primarily due to a $1.9 million decrease in deferred income taxes associated with an increased valuation allowance offset by the impact of the election to
deduct Pressplay goodwill, a $1.8 million decrease in depreciation and amortization expense and a $1.8 million decrease in asset impairment charges. Such non-cash decreases were partially offset by $4.0 million fiscal 2005 non-cash marketing
expenses associated with stock issued as part of the Best Buy strategic marketing agreement. Other non-cash expenses primarily include stock-based compensation charges. The increase in deferred revenues to $8.1 million in fiscal 2005 from $905,000
in fiscal 2004 is primarily associated with subscriber growth following the launch of the online music service in October 2003. The increase in payables and accrued liabilities to a source of $1.9 million in fiscal 2005 from a usage of $923,000 in
fiscal 2004 is associated with payment timing.



46



---

##### Table of Contents

Investing Activities



Net cash used in investing activities was $28.4 million in fiscal 2006, primarily as a result of $13.1 million net purchases of
short-term investments, $7.5 million in foreign currency conversion in transit, $5.0 million in capital expenditures, and a $2.7 million investment in our Japan Joint Venture. The decrease in cash attributable to foreign currency conversion in
transit in 2006 is the result of a third party holding U.S. dollar funds that had been converted from Danish Kroner to U.S. dollars on March 30, 2006 and were re-deposited into our bank account in Denmark by the third party on April 3,
2006.



Net cash provided by investing activities was $76.8 million in
fiscal 2005, primarily as a result of the $71.7 million investment proceeds from the sale of the CSD and GoBack product line, $7.3 million of additional cash from the net proceeds from short term investments, offset by $2.3 million of capital
expenditures.



Net cash used in investing activities was $21.2 million in
fiscal 2004, primarily as a result of $4.8 million used to purchase capital equipment, primarily for the online music distribution division, $30.1 million used to purchase short-term investments, $14.6 million used to acquire Napster, LLC, formerly
known as Pressplay and $1.7 million transferred to a restricted cash account. The outflows of cash were offset by proceeds of $10.0 million received from the sale of our GoBack product line and $20.1 million from the sales and maturities of our
marketable securities.



Financing Activities



Net cash used in financing activities was $14.9 million in fiscal 2006, primarily due
to the $15.0 million repayment of the total principal amount of the borrowings under the line of credit in fiscal 2004.



Net cash provided by financing activities was $53.2 million in fiscal 2005, primarily due to $48.6 million of net proceeds from the issuance of common stock through
a private equity financing, $5.2 million of net proceeds from the exercise of stock options and the employee stock purchase plan, slightly offset by $594,000 of principal cash payments made on our capital lease obligations. In January, 2005, we
issued 7.1 million shares of common stock in a private placement to certain accredited investors. The shares were sold at a price of $7.35 per share with gross proceeds of $52.2 million. The gross proceeds were reduced by placement fees and
legal fees totaling approximately $3.6 million.



Net cash provided by
financing activities was $53.3 million in fiscal 2004, primarily due to $41.4 million of net proceeds from the issuance of common stock through two private equity financings, $2.5 million in proceeds from the exercise of stock options and the
employee stock purchase plan and $15.0 million of cash drawn on our line of credit. The inflows of cash were partially offset by $5.0 million used to repay our former line of credit and $613,000 of principal cash payments made on our capital lease
obligations. In January 2004, we issued 5.5 million shares of common stock in a private placement to certain accredited investors. The shares were sold at a price of $4.10 per share with gross proceeds of $22.6 million. The gross proceeds were
reduced by placement fees and legal and accounting fees of approximately $1.7 million. In June 2003, Napster issued 4.0 million shares of common stock in a private equity placement to certain accredited investors. The shares were sold at a
price of $5.50 per share with gross proceeds of $22.0 million. The gross proceeds were reduced by placement fees and legal and accounting fees of approximately $1.8 million.



47



---

##### Table of Contents

Contractual obligations



At March 31, 2006, we had open purchase orders of approximately $9.3 million primarily related to marketing, professional service and facility related
activities. We also have commitments that consisted of obligations to pay content fees and royalties on music delivered to our customers, debt obligations and non-cancelable leases. These purchase commitments and lease obligations are reflected in
our consolidated financial statements after goods or services have been received or at such time when we are obligated to make payments related to these royalties, goods, services or leases.



Content fees and royalties on music are due to our partners based upon net revenues and
online music distribution volumes. As online service volumes increase or decrease, our obligations for content fees and royalties increase or decrease proportionally. As of March 31, 2006 there are no fixed minimum obligations for content fees
or royalties.



At March 31, 2006 we had no outstanding letters of
credit.



Future contractual minimum payments due under our agreements and
non-cancelable leases at March 31, 2006 are as follows (in thousands):



|                      |  |                               |    |                                 |   |       |  |   |      
|--------------------- |  | ----------------------------- | -- | ------------------------------- | - | ----- |  | - | -----
|Year Ending March 31, |  | Non-Cancelable Capital Leases |    | Non-Cancelable Operating Leases |   | Total
|2007                  |  | $                             | 36 |                                 | $ | 1,151 |  | $ | 1,187
|2008                  |  |                               | 6  |                                 |   | 258   |  |   | 264  
|2009                  |  |                               | 6  |                                 |   | 122   |  |   | 128  
|2010                  |  |                               | 6  |                                 |   | 19    |  |   | 25   
|2011                  |  |                               | 3  |                                 |   | 5     |  |   | 8    
|                      |  |                               |    |                                 |   |       |  |   |      
|Total                 |  | $                             | 57 |                                 | $ | 1,555 |  | $ | 1,612
|                      |  |                               |    |                                 |   |       |  |   |      



We expect that as our existing
capital leases and operating leases terminate over the next few years, we will enter into new agreements which will result in new obligations.



48



---

##### Table of Contents

Off-Balance Sheet Arrangements



As of March 31, 2006, we did not have any off-balance-sheet arrangements, as defined in Item 303(a)(4)(ii) of SEC Regulation
S-K.



Litigation



Information concerning our litigation matters is included in Part I, Item 3 above.



Recent Accounting Pronouncements



For recent accounting pronouncements, see Note 1Description of Business and Summary of Significant Accounting Policies to the
consolidated financial statements appearing in Item 15 to this annual report, which are incorporated by reference into this Item 7.



49



---

##### Table of Contents

|ITEM 7A. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|-------- | ----------------------------------------------------------



Interest rate risk



The primary objective of our investment activities is to preserve principal while at the same time maximizing the income we receive from our investments without
significantly increasing risk. We maintain our cash, cash equivalents and short-term investments with high quality financial institutions and, as part of our cash management process, we perform periodic evaluations of the relative credit standing of
these financial institutions. Amounts deposited with these institutions may exceed federal depository insurance limits. In addition, the portfolio of investments conforms to our policy regarding concentration of investments, maximum maturity and
quality of investment.



Some of the securities in which we have invested
may be subject to market risk. This means that a change in prevailing interest rates may cause the principal amount of the investment to fluctuate. For example, if we hold a security that was issued with a fixed interest rate at the then-prevailing
rate and the prevailing interest rate later rises, the principal amount of our investment will probably decline in value. To reduce this risk, we maintain our portfolio of cash equivalents and short-term investments in a variety of securities,
including commercial paper, corporate bonds, U.S. agencies securities, asset-backed securities and money market funds. In general, money market funds are not subject to interest rate risk because the interest paid on these funds fluctuates with the
prevailing interest rate. All of our short-term investments mature in less than two years.



The following table presents the amounts of our short-term investments that are subject to market risk by range of expected maturity and weighted-average interest rates as of March 31, 2006. Our cash equivalents are
invested in money market funds, commercial paper and municipal securities, which are not included in the table because those funds are not subject to interest rate risk due to their short maturities (in thousands, except interest rates).



|                               |  |                   |        |   |                   |   |                     |   |  |   |        |  |   |       
|------------------------------ |  | ----------------- | ------ | - | ----------------- | - | ------------------- | - |  | - | ------ |  | - | ------
|                               |  | Maturing in       |        |   | Total             |   | EstimatedFair Value
|                               |  | Less thanOne Year |        |   | More thanOne Year |   |                     |  
|Short-term investments         |  | $                 | 47,011 |   |                   | $ | 2,801               |   |  | $ | 49,812 |  | $ | 49,812
|Weighted-average interest rate |  |                   | 4.27   | % |                   |   | 5.44                | % |  |   |        |  |   |       



We have available to us a $17
million revolving line of credit. We had borrowed $15 million against this line of credit as of March 31, 2005. The entire $15 million, plus $73,000 of accrued interest, was paid in full during May 2005. We do not have any outstanding variable
interest rate debt as of March 31, 2006.



Financial instruments that
potentially subject us to significant concentrations of credit risk consist principally of trade accounts receivable and accounts payable.



50



---

##### Table of Contents

Exchange rate risk



We market our Napster service in the United States, Canada, the United Kingdom and Germany, resulting in sales denominated in U.S. dollars, Canadian dollars,
United Kingdom pounds and Euro. As such, our financial results could be affected by factors such as changes in foreign currency exchange rates or weak economic conditions in foreign markets.



Transactions denominated in currencies other than the functional currency of the legal
entity are remeasured to the functional currency of the legal entity at the period-end exchange rates. Any associated currency re-measurement gains and losses are recognized in current operations.



For our foreign subsidiaries whose functional currency is the local currency, we
translate assets and liabilities to U.S. dollars using period-end exchange rates and translate revenues and expenses using average exchange rates during the period. Exchange gains and losses arising from translation of foreign entity financial
statements are included as a component of other comprehensive income (loss).



Cash and cash equivalents are predominantly denominated in U.S. dollars. As of March 31, 2006 we held $2.3 million of cash and cash equivalents in United Kingdom pounds, $1.8 million in Euro and $900,000 in other foreign currencies.



51



---

##### Table of Contents

|ITEM 8. | CONSOLIDATED FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
|------- | --------------------------------------------------------



The Consolidated Financial Statements and Supplementary Data required by this Item are set forth at the pages indicated in Item 15(a).



Unaudited Quarterly Results of Operations



|                                                                       |  |                                       |        |   |              |   |         |              |  |   |              |   |  |              |         |   |              |   |         |              |  |   |              |   |  |   |         |   |  |   |        |  
|---------------------------------------------------------------------- |  | ------------------------------------- | ------ | - | ------------ | - | ------- | ------------ |  | - | ------------ | - |  | ------------ | ------- | - | ------------ | - | ------- | ------------ |  | - | ------------ | - |  | - | ------- | - |  | - | ------ | -
|                                                                       |  | Three Months Ended                    |       
|                                                                       |  | Mar. 31,2006                          |        |   | Dec. 31,2005 |   |         | Sep. 30,2005 |  |   | June 30,2005 |   |  | Mar. 31,2005 |         |   | Dec. 31,2004 |   |         | Sep. 30,2004 |  |   | June 30,2004 |  
|                                                                       |  | (in thousands, except per share data) |       
|Net revenues                                                           |  | $                                     | 26,779 |   |              | $ | 23,532  |              |  | $ | 23,379       |   |  | $            | 21,001  |   |              | $ | 17,436  |              |  | $ | 12,111       |   |  | $ | 9,315   |   |  | $ | 7,867  |  
|Gross margin                                                           |  | $                                     | 7,490  |   |              | $ | 6,305   |              |  | $ | 5,092        |   |  | $            | 6,596   |   |              | $ | 3,530   |              |  | $ | 2,422        |   |  | $ | 1,807   |   |  | $ | 1,420  |  
|Net loss from continuing operations                                    |  | $                                     | (7,314 | ) |              | $ | (17,007 | )            |  | $ | (13,612      | ) |  | $            | (19,926 | ) |              | $ | (24,124 | )            |  | $ | (3,653       | ) |  | $ | (16,073 | ) |  | $ | (7,583 | )
|Net income (loss)                                                      |  | $                                     | (4,400 | ) |              | $ | (17,007 | )            |  | $ | (13,612      | ) |  | $            | (19,926 | ) |              | $ | (24,338 | )            |  | $ | 12,785       |   |  | $ | (15,313 | ) |  | $ | (2,640 | )
|Net loss per share from continuing operations:                         |  |                                       |        |   |              |   |         |              |  |   |              |   |  |              |         |   |              |   |         |              |  |   |              |   |  |   |         |   |  |   |        |  
|Basic and diluted                                                      |  | $                                     | (0.17  | ) |              | $ | (0.40   | )            |  | $ | (0.32        | ) |  | $            | (0.46   | ) |              | $ | (0.59   | )            |  | $ | (0.10        | ) |  | $ | (0.46   | ) |  | $ | (0.22  | )
|Net income (loss) per share:                                           |  |                                       |        |   |              |   |         |              |  |   |              |   |  |              |         |   |              |   |         |              |  |   |              |   |  |   |         |   |  |   |        |  
|Basic and diluted                                                      |  | $                                     | (0.10  | ) |              | $ | (0.40   | )            |  | $ | (0.32        | ) |  | $            | (0.46   | ) |              | $ | (0.60   | )            |  | $ | 0.36         |   |  | $ | (0.44   | ) |  | $ | (0.08  | )
|Weighted average shares used in computing net income (loss) per share: |  |                                       |        |   |              |   |         |              |  |   |              |   |  |              |         |   |              |   |         |              |  |   |              |   |  |   |         |   |  |   |        |  
|Basic and diluted                                                      |  |                                       | 43,026 |   |              |   | 42,994  |              |  |   | 42,977       |   |  |              | 42,961  |   |              |   | 40,877  |              |  |   | 35,097       |   |  |   | 34,729  |   |  |   | 33,726 |  



|ITEM 9. | CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
|------- | ------------------------------------------------------------------------------------



None.



52



---

##### Table of Contents

|ITEM 9A. | CONTROLS AND PROCEDURES
|-------- | -----------------------



Evaluation of disclosure controls and procedures.



Our management has evaluated, with the participation of our Chief Executive Officer and our Chief Financial Officer, the effectiveness of our disclosure controls
and procedures (as defined in Rule 13a-15(e) and Rule 15d-15(e) under the Securities Exchange Act of 1934, as amended) as of the end of the period covered by this Annual Report on Form 10-K. Based on this evaluation, our Chief Executive Officer and
our Chief Financial Officer have concluded that our disclosure controls and procedures were effective to ensure that information we are required to disclose in reports that we file or submit under the Securities Exchange Act (i) is recorded,
processed, summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms, and (ii) is accumulated and communicated to our management, including our Chief Executive Officer and our Chief
Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. Our disclosure controls and procedures are designed to provide reasonable assurance that such information is accumulated and communicated to our management.
Our disclosure controls and procedures include components of our internal control over financial reporting.



Managements Annual Report on Internal Control Over Financial Reporting.



Management of our Company is responsible for establishing and maintaining adequate internal control over financial reporting as such
term is defined in Rules 13a-15(f) and 15(d)-15(f) under the Securities Exchange Act of 1934, as amended. Our internal control over financial reporting is designed to provide reasonable assurance regarding the reliability of financial reporting and
the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. Internal control over financial reporting includes those policies and procedures that:



| |  |  | pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of our Company;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that
receipts and expenditures of our Company are being made only in accordance with the authorization of management and directors of our Company; and
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our Companys assets that could have a material effect on the
financial statements.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



Because of its inherent limitations,
internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions or
that the degree of compliance with the policies or procedures may deteriorate.



Management assessed the effectiveness of our internal control over financial reporting as of March 31, 2006. In making this assessment, our management used the criteria set forth in Internal Control-Integrated Framework issued by the
Committee of Sponsoring Organizations of the Treadway Commission (COSO).



Based on our assessment of internal controls over financial reporting, management has concluded that, as of March 31, 2006, our internal control over financial reporting was effective.



Our managements assessment of the effectiveness of the Companys internal
control over financial reporting as of March 31, 2006 has been audited by PricewaterhouseCoopers, LLP, an independent registered public accounting firm, as stated in their report that appears on page F-2.



53



---

##### Table of Contents

Attestation Report of the Registered Public Accounting Firm.



The report required by this item is set forth on page F-2.



Changes in Internal Control over Financial Reporting.



During the quarter ended March 31, 2006, there were no changes in our internal
control over financial reporting that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.



|ITEM 9B. | OTHER INFORMATION
|-------- | -----------------



None.



PART III



|ITEM 10. | DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
|-------- | --------------------------------------------------



Information in response to this item is incorporated herein by reference to our definitive proxy statement for our 2006 annual meeting of stockholders to be held on
September 21, 2006. Information concerning our executive officers is included in Part I.



|ITEM 11. | EXECUTIVE COMPENSATION
|-------- | ----------------------



Information in response to this item is incorporated herein by reference to our definitive proxy statement for our 2006 annual meeting of stockholders to be held on
September 21, 2006.



54



---

##### Table of Contents

|ITEM 12. | SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
|-------- | ----------------------------------------------------------------------------------------------



Information in response to this item is incorporated herein by reference to our definitive proxy statement for our 2006 annual meeting
of stockholders to be held on September 21, 2006.



Equity Compensation Plan
Information



We currently maintain six equity compensation plans:
the Amended and Restated 2000 Stock Option Plan (the 2000 Plan), the Amended and Restated 2001 Stock Plan (the 2001 Plan), the Amended and Restated 2001 Directors Option Plan (the Directors Plan), the Amended and
Restated 2001 Employee Stock Purchase Plan (the ESPP), the 2002 Stock Plan (the 2002 Plan) and the 2003 Stock Plan (the 2003 Plan).



Equity Compensation Plans Approved by Stockholders.    Each of our 2000 Plan, 2001 Plan, Directors Plan and
ESPP was approved by Adaptec, our sole stockholder at the time each plan was adopted. The 2003 Plan was approved by our stockholders at our annual meeting of stockholders on September 18, 2003.



Under each of the 2000 Plan, 2001 Plan and 2003 Plan, our Board of Directors, or a
committee of the Board, may grant stock options and restricted stock awards to employees and consultants of Napster or our subsidiaries and to Napster directors. The purchase price of any shares of our common stock subject to an award granted under
either plan will be determined by our Board or a committee of the Board at the time of grant, and may be less than the fair market value of the underlying stock at that time. Awards granted under these plans may be fully vested at grant or subject
to a vesting schedule determined by our Board or a committee of the Board. Each option granted under these plans will expire not more than ten years after its date of grant. Unvested shares of restricted stock are subject to cancellation or to
repurchase by Napster upon the termination of the holders employment or service. As of March 31, 2006, 801,713 restricted stock awards, net of cancellations, have been granted.



Under the Directors Plan and the 2001 Plan, stock options are automatically granted to Napsters non-employee directors. Options
are granted at fair market value on the date of grant, vest on a quarterly basis over a four-year period and expire not more than ten years after the date of grant. On October 24, 2005, the Board of Directors terminated the authority to grant
additional awards under the Directors Plan. The termination of grant authority under the Directors Plan will not affect the terms or validity of outstanding awards under the Directors Plan, and the terms of the Directors Plan will continue with
respect to such outstanding awards. On October 24, 2005 the Company amended the 2001 Plan to provide that, effective January 1, 2006, restricted stock awards will be automatically granted to non-employee directors in lieu of granting stock
options. The restricted stock awards granted to non-employee directors vest ratably over a four year period in equal quarterly installments and have full voting rights until forfeited. Unvested shares are forfeited upon termination of services on
the Board of Directors.



Employees participating in the ESPP may purchase
common stock at the end of each purchase period at a purchase price equal to 85% of the lower of the fair market value of the stock at the beginning or the end of the period. Employees generally may contribute up to 10% of their base compensation to
the purchase of stock under the plan. The plan operates in overlapping 24-month offering periods, and each offering period consists of four six-month purchase periods.



55



---

##### Table of Contents

Equity Compensation Plan Not Approved by Stockholders.    The 2002 Plan did not require
approval of, and has not been approved by, our stockholders. The 2002 Plan allows our Board of Directors, or a committee of the Board, to grant stock options and restricted stock awards to employees and consultants of Napster or our subsidiaries.
Employees who are Napster officers and Napster directors are not eligible to receive awards under the 2002 Plan. To date, only stock options have been granted under the 2002 Plan. The purchase price of any shares of our common stock subject to an
award granted under the 2002 Plan will be determined by our Board or a committee of the Board at the time of grant and may be less than the fair market value of the underlying stock at that time. Restricted stock awards granted under the 2002 Plan
may be fully vested at grant or subject to a vesting schedule determined by our Board or a committee of the Board. Each option granted under the 2002 Plan will expire not more than ten years after its date of grant. Unvested shares of restricted
stock are subject to repurchase by Napster upon the termination of the holders employment or service. To date, no restricted stock awards have been granted under the 2002 Plan.



Summary Table.    The following table sets forth, for each of Napsters equity compensation plans, the
number of our shares of common stock subject to outstanding options, the weighted-average exercise price of outstanding options, and the number of shares remaining available for future award grants as of March 31, 2006.



|                                                       |  |                                                                                           |  |                                                        |       |                                                                                                                                                            |           |         
|------------------------------------------------------ |  | ----------------------------------------------------------------------------------------- |  | ------------------------------------------------------ | ----- | ---------------------------------------------------------------------------------------------------------------------------------------------------------- | --------- | --------
|Plan category                                          |  | Number of shares of Napster commonstock to be issuedupon exercise ofoutstandingoptions(1) |  | Weighted averageexercise price ofoutstandingoptions(2) |       | Number of shares of Napster commonstock remainingavailable forfuture issuance under
equitycompensationplans (excludingshares reflected inthe first column) |          
|Equity compensation plans approved by stockholders     |  | 4,256,637                                                                                 |  | $                                                      | 7.42  |                                                                                                                                                            | 5,731,112 | (3), (4)
|Equity compensation plans not approved by stockholders |  | 65,000                                                                                    |  | $                                                      | 14.09 |                                                                                                                                                            | 538,281   | (5)     
|                                                       |  |                                                                                           |  |                                                        |       |                                                                                                                                                            |           |         
|                                                       |  | 4,321,637                                                                                 |  | $                                                      | 7.52  |                                                                                                                                                            | 6,269,393 |         
|                                                       |  |                                                                                           |  |                                                        |       |                                                                                                                                                            |           |         

---

|(1) |  | This column does not reflect shares that may be acquired under the ESPP in the current purchase period because that number is not determinable until the end of the period.
|--- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) |  | This column does not reflect the price of shares that may be acquired under the ESPP in the current purchase period because that price is not determinable until the end of the period.
|--- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) |  | Of these shares, 357,216 were available under the ESPP and the balance is available for option grants under our other stockholder-approved equity compensation plans. Up to 3,838,480 of these
shares are available for restricted stock award grants under the 2001 Plan and 2003 Plan.
|--- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(4) |  | On April 1 of each year during the term of the 2001 Plan, the total number of shares available for award purposes under the 2001 Plan will increase by the lesser of 2,000,000 shares or
6% of the total number of common shares issued and outstanding as of the immediately preceding March 31, or a lesser number determined by the Board of Directors. On April 1 of each year during the term of the Employee Stock Purchase Plan,
the total number of shares available for purchase under the ESPP will increase by the lesser of 100,000 shares or 1.5% of the total number of common shares issued and outstanding as of the immediately preceding March 31, or a lesser number
determined by the Board of Directors. Accordingly, on April 1, 2006, the aggregate number of shares available for issuance under the 2001 Plan increased by 2,000,000 shares and the aggregate number of shares available for issuance under the
ESPP increased by 100,000 shares. The information presented in this table was calculated as of March 31, 2006 and does not reflect these increases, or any possible future increases, to the number of shares available under these plans.
|--- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(5) |  | All of these shares are available for option and restricted stock award grants under the 2002 Plan.
|--- |  | ---------------------------------------------------------------------------------------------------



56



---

##### Table of Contents

|ITEM 13. | CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
|-------- | ----------------------------------------------



The information in response to this item is incorporated herein by reference to our definitive proxy statement for our 2006 annual meeting of stockholders to be
held on September 21, 2006.



|ITEM 14. | PRINCIPAL ACCOUNTING FEES AND SERVICES
|-------- | --------------------------------------



Information in response to this item is incorporated herein by reference to our definitive proxy statement for our 2006 annual meeting of stockholders to be held on
September 21, 2006.



57



---

##### Table of Contents

PART IV



|ITEM 15. | EXHIBITS AND FINANCIAL STATEMENT SCHEDULE
|-------- | -----------------------------------------



(a) The following documents are filed as part of this annual report:



| | 1. |  | Financial Statements
| | -- |  | --------------------



| |  |  | See Index to Financial Statements at page F-1 of this Form 10-K.
| |  |  | ----------------------------------------------------------------



| | 2. |  | Financial Statement Schedule
| | -- |  | ----------------------------



| |  |  | Schedule IIValuation and Qualifying Accounts and Reserves.
| |  |  | -----------------------------------------------------------



| |  |  | All other schedules have been omitted because the required information is not present or not present in amounts sufficient to require the submission of the schedules, or because the
information required is included in the consolidated financial statements or the notes thereto.
| |  |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| | 3. |  | Exhibits:
| | -- |  | ---------



| |  |  | The exhibits listed in the accompanying index to exhibits are filed as part of this Form 10-K.
| |  |  | ----------------------------------------------------------------------------------------------



58



---

##### Table of Contents

NAPSTER, INC.



INDEX TO CONSOLIDATED FINANCIAL STATEMENTS



|                                                                                                            |  |         
|----------------------------------------------------------------------------------------------------------- |  | --------
|                                                                                                            |  | Page No.
|                                                                                                            | 
|INDEX TO CONSOLIDATED FINANCIAL STATEMENTS                                                                  |  | F-1     
|                                                                                                            | 
|Report of Independent Registered Public Accounting Firm                                                     |  | F-2     
|                                                                                                            | 
|Consolidated Balance Sheets as of March 31, 2006 and 2005                                                   |  | F-4     
|                                                                                                            | 
|Consolidated Statements of Operations for the years ended March 31, 2006, 2005 and 2004                     |  | F-5     
|                                                                                                            | 
|Consolidated Statement of Changes in Stockholders Equity for the years ended March 31, 2006, 2005 and 2004 |  | F-6     
|                                                                                                            | 
|Consolidated Statements of Cash Flows for the years ended March 31, 2006, 2005 and 2004                     |  | F-7     
|                                                                                                            | 
|Notes to Consolidated Financial Statements                                                                  |  | F-9     



F-1



---

##### Table of Contents

NAPSTER, INC.



REPORT OF INDEPENDENT
REGISTERED PUBLIC ACCOUNTING FIRM



To the Board of Directors and Stockholders of
Napster, Inc.:



We have completed integrated audits of Napster,
Inc.s 2006 and 2005 consolidated financial statements and of its internal control over financial reporting as of March 31, 2006, and an audit of its 2004 consolidated financial statements in accordance with the standards of the Public
Company Accounting Oversight Board (United States). Our opinions, based on our audits, are presented below.



Consolidated financial statements and financial statement schedule



In our opinion, the consolidated financial statements listed in the index under Item 15(a)(1) present fairly, in all material respects, the financial position
of Napster, Inc. and its subsidiaries at March 31, 2006 and 2005, and the results of their operations and their cash flows for each of the three years in the period ended March 31, 2006 in conformity with accounting principles generally
accepted in the United States of America. In addition, in our opinion, the financial statement schedule listed in the index appearing under Item 15(a)(2) present fairly, in all material respects, the information set forth therein when read in
conjunction with the related consolidated financial statements. These financial statements and financial statement schedule are the responsibility of the Companys management. Our responsibility is to express an opinion on these financial
statements and financial statement schedule based on our audits. We conducted our audits of these statements in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and
perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit of financial statements includes examining, on a test basis, evidence supporting the amounts and disclosures in the
financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.



Internal control over financial reporting



Also, in our opinion, managements assessment, included in Managements
Annual Report on Internal Control over Financial Reporting appearing in Item 9A, that the Company maintained effective internal control over financial reporting as of March 31, 2006 based on criteria established in Internal
ControlIntegrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO), is fairly stated, in all material respects, based on those criteria. Furthermore, in our opinion, the Company maintained, in
all material respects, effective internal control over financial reporting as of March 31, 2006, based on criteria established in Internal ControlIntegrated Framework issued by the COSO. The Companys management is responsible
for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting. Our responsibility is to express opinions on managements assessment and on the
effectiveness of the Companys internal control over financial reporting based on our audit. We conducted our audit of internal control over financial reporting in accordance with the standards of the Public Company Accounting Oversight Board
(United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. An audit of internal control over
financial reporting includes obtaining an understanding of internal control over financial reporting, evaluating managements assessment, testing and evaluating the design and operating effectiveness of internal control, and performing such
other procedures as we consider necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinions.



F-2



---

##### Table of Contents

A companys internal control over financial reporting is a process designed to provide reasonable assurance
regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A companys internal control over financial reporting includes those
policies and procedures that (i) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (ii) provide reasonable assurance that
transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations
of management and directors of the company; and (iii) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the companys assets that could have a material effect on the
financial statements.



Because of its inherent limitations, internal
control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that
the degree of compliance with the policies or procedures may deteriorate.



/s/    PricewaterhouseCoopers LLP





Los Angeles, California

June 5, 2006



F-3



---

##### Table of Contents

NAPSTER, INC.



CONSOLIDATED BALANCE
SHEETS

(In thousands, except per share data)



|                                                                                                                                                        |  |           |          |   |      |   |         |  
|------------------------------------------------------------------------------------------------------------------------------------------------------- |  | --------- | -------- | - | ---- | - | ------- | -
|                                                                                                                                                        |  | March 31, |         
|                                                                                                                                                        |  | 2006      |          |   | 2005 |  
|ASSETS                                                                                                                                                  |  |           |          |   |      |   |         |  
|Current assets:                                                                                                                                         |  |           |          |   |      |   |         |  
|Cash and cash equivalents                                                                                                                               |  | $         | 46,812   |   |      | $ | 135,416 |  
|Short-term investments                                                                                                                                  |  |           | 49,812   |   |      |   | 32,380  |  
|Foreign currency conversion in transit                                                                                                                  |  |           | 7,545    |   |      |   |        |  
|Accounts receivable, net of allowance for doubtful accounts of $7 at March 31, 2006 and $6 at March 31, 2005                                            |  |           | 1,042    |   |      |   | 1,545   |  
|Prepaid expenses and other current assets                                                                                                               |  |           | 6,182    |   |      |   | 9,775   |  
|                                                                                                                                                        |  |           |          |   |      |   |         |  
|Total current assets                                                                                                                                    |  |           | 111,393  |   |      |   | 179,116 |  
|Property and equipment, net                                                                                                                             |  |           | 7,012    |   |      |   | 5,337   |  
|Goodwill                                                                                                                                                |  |           | 34,658   |   |      |   | 34,658  |  
|Intangible assets, net                                                                                                                                  |  |           |         |   |      |   | 1,349   |  
|Investment in unconsolidated entity                                                                                                                     |  |           | 2,203    |   |      |   |        |  
|Other assets                                                                                                                                            |  |           | 275      |   |      |   | 422     |  
|                                                                                                                                                        |  |           |          |   |      |   |         |  
|Total assets                                                                                                                                            |  | $         | 155,541  |   |      | $ | 220,882 |  
|                                                                                                                                                        |  |           |          |   |      |   |         |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                    |  |           |          |   |      |   |         |  
|Current liabilities:                                                                                                                                    |  |           |          |   |      |   |         |  
|Accounts payable                                                                                                                                        |  | $         | 3,279    |   |      | $ | 6,547   |  
|Income taxes payable                                                                                                                                    |  |           | 4,139    |   |      |   | 4,125   |  
|Accrued liabilities                                                                                                                                     |  |           | 16,712   |   |      |   | 11,381  |  
|Deferred revenues                                                                                                                                       |  |           | 12,824   |   |      |   | 8,345   |  
|Deferred gain on divestiture                                                                                                                            |  |           |         |   |      |   | 2,073   |  
|Short-term debt                                                                                                                                         |  |           | 33       |   |      |   | 15,110  |  
|                                                                                                                                                        |  |           |          |   |      |   |         |  
|Total current liabilities                                                                                                                               |  |           | 36,987   |   |      |   | 47,581  |  
|Long-term liabilities                                                                                                                                   |  |           |          |   |      |   |         |  
|Deferred income taxes                                                                                                                                   |  |           | 2,622    |   |      |   | 1,696   |  
|Other long-term liabilities                                                                                                                             |  |           | 159      |   |      |   | 212     |  
|                                                                                                                                                        |  |           |          |   |      |   |         |  
|Total liabilities                                                                                                                                       |  |           | 39,768   |   |      |   | 49,489  |  
|                                                                                                                                                        |  |           |          |   |      |   |         |  
|Commitments and contingencies (Note 14)                                                                                                                 |  |           |          |   |      |   |         |  
|Stockholders equity:                                                                                                                                   |  |           |          |   |      |   |         |  
|Common stock, $0.001 par value; Authorized: 100,000 shares; Issued and outstanding: 43,826 shares at March 31, 2006 and 42,961 shares at
March 31, 2005 |  |           | 44       |   |      |   | 43      |  
|Additional paid-in capital                                                                                                                              |  |           | 260,198  |   |      |   | 256,586 |  
|Deferred stock-based compensation                                                                                                                       |  |           | (2,934   | ) |      |   | (533    | )
|Accumulated deficit                                                                                                                                     |  |           | (141,368 | ) |      |   | (86,423 | )
|Accumulated other comprehensive income (loss)                                                                                                           |  |           | (167     | ) |      |   | 1,720   |  
|                                                                                                                                                        |  |           |          |   |      |   |         |  
|Total stockholders equity                                                                                                                              |  |           | 115,773  |   |      |   | 171,393 |  
|                                                                                                                                                        |  |           |          |   |      |   |         |  
|Total liabilities and stockholders equity                                                                                                              |  | $         | 155,541  |   |      | $ | 220,882 |  
|                                                                                                                                                        |  |           |          |   |      |   |         |  



The accompanying notes are an
integral part of these consolidated financial statements.



F-4



---

##### Table of Contents

NAPSTER, INC.



CONSOLIDATED STATEMENTS OF
OPERATIONS

(In thousands, except per share data)



|                                                                             |  |                      |         |   |      |   |         |      |  |   |         |  
|---------------------------------------------------------------------------- |  | -------------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                                                             |  | Year Ended March 31, |        
|                                                                             |  | 2006                 |         |   | 2005 |   |         | 2004 | 
|Net revenues                                                                 |  | $                    | 94,691  |   |      | $ | 46,729  |      |  | $ | 11,964  |  
|Cost of revenues (1)                                                         |  |                      | 69,208  |   |      |   | 37,550  |      |  |   | 10,530  |  
|                                                                             |  |                      |         |   |      |   |         |      |  |   |         |  
|Gross margin                                                                 |  |                      | 25,483  |   |      |   | 9,179   |      |  |   | 1,434   |  
|                                                                             |  |                      |         |   |      |   |         |      |  |   |         |  
|Operating expenses:                                                          |  |                      |         |   |      |   |         |      |  |   |         |  
|Research and development (1)                                                 |  |                      | 13,137  |   |      |   | 12,112  |      |  |   | 11,952  |  
|Sales and marketing (1)                                                      |  |                      | 51,741  |   |      |   | 39,249  |      |  |   | 15,701  |  
|General and administrative (1)                                               |  |                      | 20,881  |   |      |   | 23,953  |      |  |   | 22,055  |  
|Restructuring charges                                                        |  |                      |        |   |      |   |        |      |  |   | 1,119   |  
|Amortization of intangible assets                                            |  |                      | 1,265   |   |      |   | 1,936   |      |  |   | 2,172   |  
|                                                                             |  |                      |         |   |      |   |         |      |  |   |         |  
|Total operating expenses                                                     |  |                      | 87,024  |   |      |   | 77,250  |      |  |   | 52,999  |  
|                                                                             |  |                      |         |   |      |   |         |      |  |   |         |  
|Loss from continuing operations                                              |  |                      | (61,541 | ) |      |   | (68,071 | )    |  |   | (51,565 | )
|Loss from unconsolidated entity                                              |  |                      | (289    | ) |      |   |        |      |  |   |        |  
|Other income, net                                                            |  |                      | 2,811   |   |      |   | 1,091   |      |  |   | 634     |  
|                                                                             |  |                      |         |   |      |   |         |      |  |   |         |  
|Loss before income tax benefit                                               |  |                      | (59,019 | ) |      |   | (66,980 | )    |  |   | (50,931 | )
|Income tax benefit                                                           |  |                      | 1,160   |   |      |   | 15,547  |      |  |   | 4,515   |  
|                                                                             |  |                      |         |   |      |   |         |      |  |   |         |  
|Loss from continuing operations, after income taxes                          |  |                      | (57,859 | ) |      |   | (51,433 | )    |  |   | (46,416 | )
|Income from discontinued operations, net of tax effect (1)                   |  |                      | 2,914   |   |      |   | 21,927  |      |  |   | 2,003   |  
|                                                                             |  |                      |         |   |      |   |         |      |  |   |         |  
|Net loss                                                                     |  | $                    | (54,945 | ) |      | $ | (29,506 | )    |  | $ | (44,413 | )
|                                                                             |  |                      |         |   |      |   |         |      |  |   |         |  
|Earnings per share:                                                          |  |                      |         |   |      |   |         |      |  |   |         |  
|Net loss per share from continuing operations, after income taxes            |  |                      |         |   |      |   |         |      |  |   |         |  
|Basic and diluted                                                            |  | $                    | (1.35   | ) |      | $ | (1.43   | )    |  | $ | (1.69   | )
|                                                                             |  |                      |         |   |      |   |         |      |  |   |         |  
|Net income per share from discontinued operations, net of tax effect         |  |                      |         |   |      |   |         |      |  |   |         |  
|Basic and diluted                                                            |  | $                    | 0.07    |   |      | $ | 0.61    |      |  | $ | 0.07    |  
|                                                                             |  |                      |         |   |      |   |         |      |  |   |         |  
|Net loss per share                                                           |  |                      |         |   |      |   |         |      |  |   |         |  
|Basic and diluted                                                            |  | $                    | (1.28   | ) |      | $ | (0.82   | )    |  | $ | (1.62   | )
|                                                                             |  |                      |         |   |      |   |         |      |  |   |         |  
|Weighted average shares used in computing net income (loss) per share        |  |                      |         |   |      |   |         |      |  |   |         |  
|Basic and diluted                                                            |  |                      | 42,989  |   |      |   | 36,065  |      |  |   | 27,496  |  
|                                                                             |  |                      |         |   |      |   |         |      |  |   |         |  
|(1)    Amounts reported include
stock-based compensation expense as follows: |  |                      |         |   |      |   |         |      |  |   |         |  
|Cost of revenues                                                             |  | $                    | 5       |   |      | $ |        |      |  | $ |        |  
|Research and development                                                     |  |                      | 164     |   |      |   | 5       |      |  |   | 12      |  
|Sales and marketing                                                          |  |                      | 74      |   |      |   | 34      |      |  |   | 54      |  
|General and administrative                                                   |  |                      | 699     |   |      |   | 637     |      |  |   | 838     |  
|Discontinued operations                                                      |  |                      |        |   |      |   | 1,895   |      |  |   | 1,169   |  
|                                                                             |  |                      |         |   |      |   |         |      |  |   |         |  
|                                                                             |  | $                    | 942     |   |      | $ | 2,571   |      |  | $ | 2,073   |  
|                                                                             |  |                      |         |   |      |   |         |      |  |   |         |  



The accompanying notes are an
integral part of these consolidated financial statements.



F-5



---

##### Table of Contents

NAPSTER, INC.



CONSOLIDATED STATEMENT OF
CHANGES IN

STOCKHOLDERS EQUITY

(in thousands)



|                                                                                  |  |              |  |                            |    |                                   |   |         |                     |   |        |                                               |  |   |                            |   |  |   |        |   |  |   |         |  
|--------------------------------------------------------------------------------- |  | ------------ |  | -------------------------- | -- | --------------------------------- | - | ------- | ------------------- | - | ------ | --------------------------------------------- |  | - | -------------------------- | - |  | - | ------ | - |  | - | ------- | -
|                                                                                  |  | Common Stock |  | Additional Paid-in Capital |    | Deferred Stock-Based Compensation |   |         | Accumulated Deficit |   |        | Accumulated Other Comprehensive Income (Loss) |  |   | Total Stockholders Equity |  
|                                                                                  |  | Shares       |  | Amount                     |    |                                   |   |         |                    
|Balance at March 31, 2003                                                         |  | 19,574       |  | $                          | 20 |                                   | $ | 128,272 |                     | $ | (2,886 | )                                             |  | $ | (12,504                    | ) |  | $ | 1,929  |   |  | $ | 114,831 |  
|Net loss                                                                          |  |             |  |                            |   |                                   |   |        |                     |   |       |                                               |  |   | (44,413                    | ) |  |   |       |   |  |   | (44,413 | )
|Foreign currency translation adjustment                                           |  |             |  |                            |   |                                   |   |        |                     |   |       |                                               |  |   |                           |   |  |   | 3,689  |   |  |   | 3,689   |  
|Unrealized loss on short-term investments                                         |  |             |  |                            |   |                                   |   |        |                     |   |       |                                               |  |   |                           |   |  |   | (300   | ) |  |   | (300    | )
|                                                                                  |  |              |  |                            |    |                                   |   |         |                     |   |        |                                               |  |   |                            |   |  |   |        |   |  |   |         |  
|Total comprehensive loss                                                          |  |              |  |                            |    |                                   |   |         |                     |   |        |                                               |  |   |                            |   |  |   |        |   |  |   | (41,024 | )
|                                                                                  |  |              |  |                            |    |                                   |   |         |                     |   |        |                                               |  |   |                            |   |  |   |        |   |  |   |         |  
|Issuance of common stock under employee stock plans                               |  | 555          |  |                            | 1  |                                   |   | 1,611   |                     |   |       |                                               |  |   |                           |   |  |   |       |   |  |   | 1,612   |  
|Deferred stock-based compensation on stock issued to employees                    |  |             |  |                            |   |                                   |   | 897     |                     |   | (897   | )                                             |  |   |                           |   |  |   |       |   |  |   |        |  
|Issuance of common stock in connection with the acquisition of Napster, LLC       |  | 3,914        |  |                            | 4  |                                   |   | 23,483  |                     |   |       |                                               |  |   |                           |   |  |   |       |   |  |   | 23,487  |  
|Amortization of deferred stock-based compensation                                 |  |             |  |                            |   |                                   |   |        |                     |   | 2,970  |                                               |  |   |                           |   |  |   |       |   |  |   | 2,970   |  
|Employee termination adjustment to stock-based compensation                       |  |             |  |                            |   |                                   |   | 573     |                     |   | (573   | )                                             |  |   |                           |   |  |   |       |   |  |   |        |  
|Issuance of common stock from private equity funding                              |  | 9,500        |  |                            | 9  |                                   |   | 41,135  |                     |   |       |                                               |  |   |                           |   |  |   |       |   |  |   | 41,144  |  
|                                                                                  |  |              |  |                            |    |                                   |   |         |                     |   |        |                                               |  |   |                            |   |  |   |        |   |  |   |         |  
|Balance at March 31, 2004                                                         |  | 33,543       |  |                            | 34 |                                   |   | 195,971 |                     |   | (1,386 | )                                             |  |   | (56,917                    | ) |  |   | 5,318  |   |  |   | 143,020 |  
|Net loss                                                                          |  |             |  |                            |   |                                   |   |        |                     |   |       |                                               |  |   | (29,506                    | ) |  |   |       |   |  |   | (29,506 | )
|Foreign currency translation adjustments                                          |  |             |  |                            |   |                                   |   |        |                     |   |       |                                               |  |   |                           |   |  |   | (4,481 | ) |  |   | (4,481  | )
|Unrealized gain on short-term investments                                         |  |             |  |                            |   |                                   |   |        |                     |   |       |                                               |  |   |                           |   |  |   | 883    |   |  |   | 883     |  
|                                                                                  |  |              |  |                            |    |                                   |   |         |                     |   |        |                                               |  |   |                            |   |  |   |        |   |  |   |         |  
|Total comprehensive loss                                                          |  |              |  |                            |    |                                   |   |         |                     |   |        |                                               |  |   |                            |   |  |   |        |   |  |   | (33,104 | )
|                                                                                  |  |              |  |                            |    |                                   |   |         |                     |   |        |                                               |  |   |                            |   |  |   |        |   |  |   |         |  
|Issuance of common stock to Best Buy, Inc. in connection with marketing agreement |  | 1,100        |  |                            | 1  |                                   |   | 4,909   |                     |   |       |                                               |  |   |                           |   |  |   |       |   |  |   | 4,910   |  
|Issuance of common stock under employee stock plans                               |  | 1,152        |  |                            | 1  |                                   |   | 5,184   |                     |   |       |                                               |  |   |                           |   |  |   |       |   |  |   | 5,185   |  
|Issuance of common stock upon exercise of warrant                                 |  | 66           |  |                            |   |                                   |   |        |                     |   |       |                                               |  |   |                           |   |  |   |       |   |  |   |        |  
|Stock-based compensation related to option acceleration                           |  |             |  |                            |   |                                   |   | 1,663   |                     |   |       |                                               |  |   |                           |   |  |   |       |   |  |   | 1,663   |  
|Amortization of deferred stock-based compensation and other                       |  |             |  |                            |   |                                   |   | 21      |                     |   | 853    |                                               |  |   |                           |   |  |   |       |   |  |   | 874     |  
|Stock-based compensation related to option issued to non-employee                 |  |             |  |                            |   |                                   |   | 34      |                     |   |       |                                               |  |   |                           |   |  |   |       |   |  |   | 34      |  
|Issuance of common stock from private equity funding                              |  | 7,100        |  |                            | 7  |                                   |   | 48,804  |                     |   |       |                                               |  |   |                           |   |  |   |       |   |  |   | 48,811  |  
|                                                                                  |  |              |  |                            |    |                                   |   |         |                     |   |        |                                               |  |   |                            |   |  |   |        |   |  |   |         |  
|Balance at March 31, 2005                                                         |  | 42,961       |  |                            | 43 |                                   |   | 256,586 |                     |   | (533   | )                                             |  |   | (86,423                    | ) |  |   | 1,720  |   |  |   | 171,393 |  
|Net loss                                                                          |  |             |  |                            |   |                                   |   |        |                     |   |       |                                               |  |   | (54,945                    | ) |  |   |       |   |  |   | (54,945 | )
|Foreign currency translation adjustment                                           |  |             |  |                            |   |                                   |   |        |                     |   |       |                                               |  |   |                           |   |  |   | (1,169 | ) |  |   | (1,169  | )
|Unrealized loss on short-term investments                                         |  |             |  |                            |   |                                   |   |        |                     |   |       |                                               |  |   |                           |   |  |   | (718   | ) |  |   | (718    | )
|                                                                                  |  |              |  |                            |    |                                   |   |         |                     |   |        |                                               |  |   |                            |   |  |   |        |   |  |   |         |  
|Total comprehensive loss                                                          |  |              |  |                            |    |                                   |   |         |                     |   |        |                                               |  |   |                            |   |  |   |        |   |  |   | (56,832 | )
|                                                                                  |  |              |  |                            |    |                                   |   |         |                     |   |        |                                               |  |   |                            |   |  |   |        |   |  |   |         |  
|Issuance of common stock under employee stock plans, net                          |  | 865          |  |                            | 1  |                                   |   | 3,538   |                     |   | (3,269 | )                                             |  |   |                           |   |  |   |       |   |  |   | 270     |  
|Amortization of deferred stock-based compensation                                 |  |             |  |                            |   |                                   |   |        |                     |   | 868    |                                               |  |   |                           |   |  |   |       |   |  |   | 868     |  
|Stock-based compensation related to stock awards issued to non-employees          |  |             |  |                            |   |                                   |   | 74      |                     |   |       |                                               |  |   |                           |   |  |   |       |   |  |   | 74      |  
|                                                                                  |  |              |  |                            |    |                                   |   |         |                     |   |        |                                               |  |   |                            |   |  |   |        |   |  |   |         |  
|Balance at March 31, 2006                                                         |  | 43,826       |  | $                          | 44 |                                   | $ | 260,198 |                     | $ | (2,934 | )                                             |  | $ | (141,368                   | ) |  | $ | (167   | ) |  | $ | 115,773 |  
|                                                                                  |  |              |  |                            |    |                                   |   |         |                     |   |        |                                               |  |   |                            |   |  |   |        |   |  |   |         |  



The accompanying notes are an
integral part of these consolidated financial statements.



F-6



---

##### Table of Contents

NAPSTER, INC.



CONSOLIDATED STATEMENTS OF
CASH FLOWS

(in thousands)



|                                                                                           |  |                      |          |   |      |   |         |      |  |   |         |  
|------------------------------------------------------------------------------------------ |  | -------------------- | -------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                                                                           |  | Year Ended March 31, |         
|                                                                                           |  | 2006                 |          |   | 2005 |   |         | 2004 | 
|Cash flows from operating activities:                                                      |  |                      |          |   |      |   |         |      |  |   |         |  
|Net loss                                                                                   |  | $                    | (54,945  | ) |      | $ | (29,506 | )    |  | $ | (44,413 | )
|Adjustments to reconcile net loss to net cash used in operating activities:                |  |                      |          |   |      |   |         |      |  |   |         |  
|Depreciation and amortization                                                              |  |                      | 4,699    |   |      |   | 8,849   |      |  |   | 10,619  |  
|Amortization of prepaid marketing expenses                                                 |  |                      | 1,932    |   |      |   | 3,961   |      |  |   |        |  
|Stock-based compensation charges                                                           |  |                      | 942      |   |      |   | 2,571   |      |  |   | 2,073   |  
|Impairment of assets                                                                       |  |                      |         |   |      |   | 611     |      |  |   | 2,416   |  
|Change in fair market value of investment hedge                                            |  |                      | 684      |   |      |   | 342     |      |  |   |        |  
|Non-cash purchase of long -term investment-IseeMedia                                       |  |                      |         |   |      |   | (200    | )    |  |   |        |  
|Non-cash loss from remeasurement of cash balance                                           |  |                      | 524      |   |      |   |        |      |  |   |        |  
|Loss on retirement of assets                                                               |  |                      |         |   |      |   | 106     |      |  |   | 326     |  
|Gain on sale of businesses                                                                 |  |                      | (6,540   | ) |      |   | (32,077 | )    |  |   | (10,622 | )
|Deferred tax expense                                                                       |  |                      | 926      |   |      |   | 1,696   |      |  |   | 3,559   |  
|Loss from unconsolidated entity                                                            |  |                      | 289      |   |      |   |        |      |  |   |        |  
|Change in operating assets and liabilities, net of effects of acquisition and divestiture: |  |                      |          |   |      |   |         |      |  |   |         |  
|Accounts receivable                                                                        |  |                      | 1,074    |   |      |   | 2,454   |      |  |   | 1,984   |  
|Prepaid expenses and other current and long term assets                                    |  |                      | (1,422   | ) |      |   | 862     |      |  |   | 1,005   |  
|Accounts payable                                                                           |  |                      | (3,260   | ) |      |   | 4,418   |      |  |   | (5,152  | )
|Income taxes payable                                                                       |  |                      | 21       |   |      |   | (45     | )    |  |   | 1,483   |  
|Accrued liabilities                                                                        |  |                      | 5,998    |   |      |   | (2,466  | )    |  |   | 2,746   |  
|Deferred revenues                                                                          |  |                      | 4,603    |   |      |   | 8,068   |      |  |   | 905     |  
|Other long-term liabilities                                                                |  |                      | (53      | ) |      |   | (178    | )    |  |   | 2,296   |  
|                                                                                           |  |                      |          |   |      |   |         |      |  |   |         |  
|Net cash used in operating activities                                                      |  |                      | (44,528  | ) |      |   | (30,534 | )    |  |   | (30,775 | )
|                                                                                           |  |                      |          |   |      |   |         |      |  |   |         |  
|Cash flows from investing activities:                                                      |  |                      |          |   |      |   |         |      |  |   |         |  
|Purchases of property and equipment                                                        |  |                      | (5,003   | ) |      |   | (2,266  | )    |  |   | (4,793  | )
|Proceeds from sale of Consumer Software Division, net                                      |  |                      |         |   |      |   | 68,966  |      |  |   |        |  
|Proceeds from sale of GoBack product line, net                                             |  |                      |         |   |      |   | 2,760   |      |  |   | 9,980   |  
|Purchases of other intangible assets                                                       |  |                      |         |   |      |   |        |      |  |   | (63     | )
|Purchases of short-term investments                                                        |  |                      | (151,911 | ) |      |   | (74,820 | )    |  |   | (30,147 | )
|Proceeds from maturities and sale of short-term investments                                |  |                      | 138,807  |   |      |   | 80,424  |      |  |   | 20,115  |  
|Foreign currency conversion in transit                                                     |  |                      | (7,545   | ) |      |   |        |      |  |   |        |  
|Transfer from (to) restricted cash                                                         |  |                      |         |   |      |   | 1,735   |      |  |   | (1,735  | )
|Investment in unconsolidated entity                                                        |  |                      | (2,714   | ) |      |   |        |      |  |   |        |  
|Acquisition of Napster, LLC, net of cash acquired                                          |  |                      |         |   |      |   |        |      |  |   | (14,552 | )
|                                                                                           |  |                      |          |   |      |   |         |      |  |   |         |  
|Net cash provided by (used in) investing activities                                        |  |                      | (28,366  | ) |      |   | 76,799  |      |  |   | (21,195 | )
|                                                                                           |  |                      |          |   |      |   |         |      |  |   |         |  
|Cash flows from financing activities:                                                      |  |                      |          |   |      |   |         |      |  |   |         |  
|Principal payment of capital lease obligation                                              |  |                      | (112     | ) |      |   | (594    | )    |  |   | (613    | )
|Payments of short-term debt                                                                |  |                      |         |   |      |   |        |      |  |   | (5,000  | )
|Proceeds from (repayment of) line of credit                                                |  |                      | (15,000  | ) |      |   |        |      |  |   | 15,000  |  
|Issuance of common stock under employee stock plan                                         |  |                      | 202      |   |      |   | 5,185   |      |  |   | 2,508   |  
|Issuance of common stock from private equity financing, net                                |  |                      |         |   |      |   | 48,624  |      |  |   | 41,424  |  
|                                                                                           |  |                      |          |   |      |   |         |      |  |   |         |  
|Net cash provided by (used in) financing activities                                        |  |                      | (14,910  | ) |      |   | 53,215  |      |  |   | 53,319  |  
|                                                                                           |  |                      |          |   |      |   |         |      |  |   |         |  
|Effect of exchange rates on cash                                                           |  |                      | (800     | ) |      |   | (975    | )    |  |   | 823     |  
|Change in cash and cash equivalents                                                        |  |                      | (88,604  | ) |      |   | 98,505  |      |  |   | 2,172   |  
|Cash and cash equivalents at beginning of period                                           |  |                      | 135,416  |   |      |   | 36,911  |      |  |   | 34,739  |  
|                                                                                           |  |                      |          |   |      |   |         |      |  |   |         |  
|Cash and cash equivalents at end of period                                                 |  | $                    | 46,812   |   |      | $ | 135,416 |      |  | $ | 36,911  |  
|                                                                                           |  |                      |          |   |      |   |         |      |  |   |         |  



The accompanying notes are an
integral part of these consolidated financial statements.



F-7



---

##### Table of Contents

NAPSTER, INC.



CONSOLIDATED STATEMENTS OF CASH FLOWS(Continued)

(in thousands)



|                                                                                                                                      |  |                      |       |   |      |   |       |  |   |        |  
|------------------------------------------------------------------------------------------------------------------------------------- |  | -------------------- | ----- | - | ---- | - | ----- |  | - | ------ | -
|                                                                                                                                      |  | Year Ended March 31, |      
|                                                                                                                                      |  | 2006                 |       |   | 2005 |   | 2004  | 
|Supplemental cash flow information:                                                                                                   |  |                      |       |   |      |   |       |  |   |        |  
|Cash paid for interest                                                                                                                |  | $                    | 161   |   |      | $ | 711   |  | $ | 490    |  
|                                                                                                                                      |  |                      |       |   |      |   |       |  |   |        |  
|Cash paid for income taxes                                                                                                            |  | $                    | 295   |   |      | $ | 803   |  | $ | 1,313  |  
|                                                                                                                                      |  |                      |       |   |      |   |       |  |   |        |  
|Non-cash disclosure of investing and financing activities:                                                                            |  |                      |       |   |      |   |       |  |   |        |  
|Unrealized gains (losses) on short-term investments, net                                                                              |  | $                    | (718  | ) |      | $ | 883   |  | $ | (300   | )
|                                                                                                                                      |  |                      |       |   |      |   |       |  |   |        |  
|Assets acquired under capital leases                                                                                                  |  | $                    | 22    |   |      | $ | 593   |  | $ |       |  
|                                                                                                                                      |  |                      |       |   |      |   |       |  |   |        |  
|Goodwill resulting from the acquisition of Napster, LLC                                                                               |  | $                    |      |   |      | $ | 51    |  | $ | 34,709 |  
|                                                                                                                                      |  |                      |       |   |      |   |       |  |   |        |  
|Issuance of stock in connection with strategic marketing agreement and purchase acquisition                                           |  | $                    |      |   |      | $ | 4,999 |  | $ | 23,487 |  
|                                                                                                                                      |  |                      |       |   |      |   |       |  |   |        |  
|Deferred stock-based compensation related to issuance of common stock options and restricted awards to employees, net of terminations |  | $                    | 3,269 |   |      | $ |      |  | $ | 897    |  
|                                                                                                                                      |  |                      |       |   |      |   |       |  |   |        |  



The accompanying notes are an
integral part of these consolidated financial statements.



F-8



---

##### Table of Contents

NAPSTER, INC.



NOTES TO CONSOLIDATED
FINANCIAL STATEMENTS



NOTE 1DESCRIPTION
OF BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES



Description of business



Napster was incorporated in
Delaware in August 2000 and is a leading provider of online music for the consumer market. Napster users have access to songs from all major labels and hundreds of independent labels and are able to stream or download those songs and store them on a
variety of media including personal computers, CDs, DVDs and MP3 players.



On May 1, 2006 Napster launched the new Napster.com, the only legal, advertising-supported service that offers free, on-demand listening without monthly restrictions. This free music site allows members in the United States to listen
to nearly every song in Napsters more than 2 million song subscription catalog five times each for free anywhere on the web without downloading any software. Napster.com members outside the United States enjoy free access to 30 second
clips of most of these tracks.



For those consumers who want access to
unlimited music, including the ability to download music with high quality sound, enjoy their music in an advertising-free environment and access many features including radio, Billboard charts and many community features, Napster continues to offer
Napster and Napster to Go subscriptions for use on the PC or portable devices. The paid Napster service is also currently available in Canada, the United Kingdom and Germany. Napster expects to launch its paid service in Japan through its joint
venture with Tower Records in fiscal 2007.



Until December 17, 2004,
Napster was known as Roxio, Inc. and operated its business in two divisions, the consumer software division (CSD) and the online music distribution division, also known as the Napster division. On December 17, 2004,
Napster completed the sale of substantially all of the assets and liabilities of CSD to Sonic Solutions, a California corporation (Sonic). The divestiture of CSD was accounted for as a discontinued operation in accordance with Statement
of Financial Accounting Standards (SFAS) No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets (SFAS No. 144), and, accordingly, the results of operations of the CSD are no longer
presented within continuing operations.



Since the sale of CSD in
December 2004, Napster has focused exclusively on the online music distribution business under the Napster brand and, since January 3, 2005, has been traded on the Nasdaq Stock Market under the symbol NAPS.



Liquidity and Capital Resources



Napster has incurred losses and negative cash flows from operations during the past
two fiscal years. For the year ended March 31, 2006, we incurred an after tax net loss from continuing operations of $57.9 million, a net loss of approximately $54.9 million and negative cash flows from operations of approximately $52.1
million. Our cash balances may decline further, although we believe that our strategic actions to improve revenue and control costs, along with existing cash resources, will be adequate to fund our operations for at least the next 12 months. Failure
to generate sufficient revenues or control spending could adversely affect our ability to achieve our business objectives.



F-9



---

##### Table of Contents

NAPSTER, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Consolidation and basis of presentation



The accompanying consolidated financial statements present the results of operations, financial position, changes in
stockholders equity and cash flows applicable to the operations of Napster and its wholly or majority-owned subsidiaries, after elimination of intercompany accounts and transactions. Napster owns 100% of all subsidiaries other than Napster,
LLC, of which it owns 99.6%. There is no minority interest in Napster, LLC during the periods presented because the Company is obliged to fund all operating losses of the entity. Investments in entities where Napster does not have control are
recorded on the equity basis of accounting in accordance with Accounting Principles Board Opinion (APB) No. 18, The Equity Method of Accounting for Investments in Common Stock (APB No. 18).



Reclassification    Certain reclassifications have been made
to prior years balances in order to conform to the current period presentation. We have changed the classification of stock-based compensation expenses in the consolidated statement of operations to their respective operating expense
classification. Such reclassifications do not have an effect on Napsters consolidated financial condition, results of operations, or cash flows.



Foreign currency translation



The functional currency for most of Napsters foreign subsidiaries is the respective local currency. These subsidiaries consist of entities in the United
Kingdom, Germany and Luxembourg, as well as one dormant CSD subsidiary that is substantially liquidated and, prior to December 2004, other subsidiaries sold to Sonic during December 2004 or since liquidated. For these entities, Napster translates
assets and liabilities to U.S. dollars using period-end exchange rates and translates revenues and expenses using average exchange rates during the period. Exchange gains and losses arising from translation of foreign entity financial statements are
included as a component of other comprehensive income (loss).



Transactions denominated in currencies other than the functional currency of the legal entity are remeasured to the functional currency of the legal entity at the period-end exchange rates. Any associated currency re-measurement gains and
losses are recognized in current operations.



Use of estimates



The preparation of financial statements in accordance with
generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the 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 those estimates.



Cash, cash equivalents and short-term investments



Napster considers all highly liquid investments purchased with an original maturity or remaining maturity at the date of purchase of three months or less to be cash
equivalents, and investments maturing in three to twelve months to be short-term investments. Available-for-sale investments maturing in more than twelve months are classified as short-term investments as the amounts represent the investment of cash
that will be available to fund current operations. Cash equivalents and short-term investments consist primarily of money market funds, corporate bonds, municipal securities, U.S. government securities and commercial paper.



F-10



---

##### Table of Contents

NAPSTER, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Napster classifies its short-term investments into categories in accordance with the provisions of SFAS
No. 115 Accounting for Certain Investments in Debt and Equity Securities. Short-term investments are classified as available-for-sale, which are reported at fair market value with the related unrealized gains and losses, net of
taxes, included in other comprehensive income. Realized gains and losses, declines in the value of securities judged to be other than temporary, and interest and dividends on all securities are included in interest and other income, net. The fair
value of the Napsters investments is based on quoted market prices. Realized gains and losses are computed using the specific identification method.



Fair value of financial instruments



The carrying values of Napsters financial instruments, including cash and cash equivalents, short-term investments, accounts receivable, accounts payable and
accrued liabilities, approximate fair market value due to their short maturities. In addition, the fair market value of short-term debt approximates its carrying value due to its variable interest rate.



Derivative instruments



The Company records derivative instruments as either assets or liabilities in the
consolidated balance sheets and measures those instruments at fair value. The accounting for changes in the fair value of a derivative depends on the intended use of the derivative and the resulting designation. Napster evaluates all derivative
instruments and classifies them in accordance with SFAS No. 133, Accounting for Derivative Instruments and Hedging Activities. For a derivative instrument designated as a fair value hedge, the gain or loss is recognized in earnings
in the period of change together with the offsetting loss or gain on the hedged item attributed to the risk being hedged. For a derivative instrument designated as a cash flow hedge, the effective portion of the derivatives gain or loss is
initially reported as a component of accumulated other comprehensive income and subsequently reclassified into earnings when the hedged exposure affects earnings. The ineffective portion of the gain or loss is reported in earnings immediately.



Concentrations of credit risk



Financial instruments that potentially subject Napster to significant concentrations
of credit risk consist principally of cash and cash equivalents, short-term investments and trade accounts receivable.



Napster maintains its cash and cash equivalents and short-term investments with high quality financial institutions and, as part of its cash management process,
performs periodic evaluations of the relative credit standing of these financial institutions. Amounts deposited with these institutions may exceed federal depository insurance limits. In addition, the portfolio of investments conforms to
Napsters policy regarding concentration of investments, maximum maturity and quality of investment.



No end-user customer accounts for more than 10% of net revenues. Substantially all customers remit payment for the service via a prepaid card or credit card. One
distributor of prepaid cards accounted for approximately 62% of net accounts receivable at March 31, 2006 and approximately 34% of net accounts receivable at March 31, 2005. Receivables from the company that processes credit cards
accounted for 9% of net accounts receivable at March 31, 2006 and 21% of net accounts receivable at March 31, 2005.



F-11



---

##### Table of Contents

NAPSTER, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Prepaid Marketing Expenses



Napster recognizes up front advance payments for marketing fees in prepaid expenses and other current assets. Prepaid marketing
expenses consist of amounts paid to strategic marketing partners and media placement firms for future marketing services. These prepayments are expensed as marketing services are received, based on fair values of the services received, limited to
the contractual value. The recoverability of these balances is subject to regular review by management.



Advertising costs



Advertising costs are expensed as incurred and were approximately $38.0 million in fiscal 2006, $26.5 million in fiscal 2005 and $10.3 million in fiscal 2004.



Property and equipment



Property and equipment are stated at cost and depreciated or amortized using the
straight-line method over the estimated useful lives of the assets, or the lease term if shorter.



Capitalized software development costs



Internal use software.    Napster complies with the American Institute of Certified Public Accountants (AICPA) Statement of
Position (SOP) No. 98-1, Accounting for Cost of Computer Software Developed or Obtained for Internal Use (SOP 98-1), and Emerging Issues Task Force (EITF) Issue 00-2, Accounting for Website
Development Costs. In accordance with SOP 98-1, software development costs incurred as part of an approved project plan that result in additional functionality to internal use software are capitalized and amortized on a straight-line basis
over the estimated useful life of the software, generally three years.



Software held for sale.    In accordance with SFAS No. 86, Computer Software to be Sold, Leased, or Otherwise Marketed, development costs of computer software to be sold, leased or otherwise
marketed are subject to capitalization beginning when a products technological feasibility has been established and ending when a product is available for general release to customers. The Company has not capitalized any software development
costs as technological feasibility is generally not established until a working model is completed at which time substantially all development is complete.



Goodwill and other intangible assets



Napster accounts for goodwill and other intangible assets in accordance with SFAS No. 142, Goodwill and Other Intangible Assets. Napster evaluates
the carrying value of goodwill on an annual basis. Napster will adjust the carrying value if the assets value has been impaired and more frequently if certain impairment indicators are present. At March 31, 2006 and 2005, Napster compared
its market value to its net book value and determined that goodwill was not impaired as the fair value exceeded the net book value.



Other intangible assets are amortized on the straight-line method over their estimated useful lives, generally three years. When circumstances warrant, Napster
periodically evaluates any possible impairment of long-lived assets, including intangible assets other than goodwill, in accordance with SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets.



F-12



---

##### Table of Contents

NAPSTER, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Accrued publishing fees



Under copyright law we are required to pay licensing fees for compositions embodied in digital sound recordings and for the sound
recordings themselves that we deliver in our Napster service. Copyright law generally does not specify the rate and terms of the licenses, which are determined by voluntary negotiations among the parties or, for certain compulsory licenses where
voluntary negotiations are unsuccessful, by arbitration. There are certain geographies and agencies for which we have not yet completed negotiations with regard to the royalty rate to be applied to the current or historic sales of our digital music
offerings. We accrue for the cost of these fees in accordance with Statement of Financial Accounting Standards (SFAS) No. 5, Accounting for Contingencies (SFAS No. 5), based on contracted or statutory
rates, when established, or managements best estimates based on facts and circumstances regarding the specific music services and agreements in similar geographies or with similar agencies.



Revenue recognition



Napster recognizes revenues in accordance with Staff Accounting Bulletin
(SAB) 104, Revenue Recognition in Financial Statements (SAB 104), EITF 00-21 Revenue Arrangements with Multiple Deliverables (EITF 00-21), and EITF 99-19, Reporting Revenue Gross as a
Principal versus Net as an Agent (EITF 99-19). In general, Napster recognizes revenue when there is persuasive evidence of an arrangement, the fee is fixed or determinable, the product or services have been delivered and
collectibility of the resulting receivable is reasonably assured.



Music
subscriptions are paid in advance, typically for monthly or annual periods. Music subscription revenues are recognized ratably on a daily basis over the subscription period. Revenues from sales of individual songs or albums by download are
recognized at the time the music is delivered, digitally, to the end user. Revenues from pre-paid cards and promotions are deferred and then recognized as (i) tracks are downloaded by the end users, (ii) if redeemed for a subscription,
over the subscription period or (iii) when the Company has no further obligation to provide services or refund the associated prepayments. Revenues from licensing of Napster trademarks are recognized upon receipt of royalty reports from the
licensee or, for prepaid royalties, when the Company provides or has no further obligation to provide services.



Napster has arrangements whereby customers pay one price for multiple products and services. In some cases, these arrangements involve a combination of hardware and
services. In other cases, the customer pays a single price for multiple music downloads and months of music subscriptions. For arrangements with multiple deliverables, revenue is recognized upon the delivery of the separate units in accordance with
EITF 00-21. Consideration from multiple element arrangements is allocated among the separate elements based on their relative fair values. In the event that there is no objective and reliable evidence of fair value, the revenue recognized upon
delivery is the total arrangement consideration less the fair value of the undelivered items. The maximum revenue recognized on a delivered element is limited to the amount that is not contingent upon the delivery of additional items.



Napster has arrangements with certain customers whereby the customer provides goods or
services to Napster. Our revenue and the charges for the goods or services provided by a customer are accounted for in accordance with EITF 01-09, Accounting for Consideration Given by a Vendor to a Customer, including subsequent
interpretations. The costs of separately identifiable goods or services received by Napster from a customer are valued at the cost Napster would incur to procure the same goods or services from a non-customer third party. If the goods or services
cannot be separated, the total consideration is recorded as a reduction of revenues. Consideration paid to customers under these arrangements that exceeds the separately identifiable value of the goods or services provided would be reflected as a
reduction of the customers revenue.



F-13



---

##### Table of Contents

NAPSTER, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Napster recognizes revenue gross or net in accordance with EITF 99-19. In most arrangements, Napster contracts
directly with the end user customers, is the primary obligor and carries all collectibility risk. Revenue in these arrangements is recorded on a gross basis. In some cases, Napster utilizes third party distributors to sell products or services
directly to end user customers, and Napster carries no collectibility risk. In some cases, Napster pays operating expenses for the distributor and is reimbursed at cost plus a small mark-up. In both of those instances, Napster reports the revenue
net of the amount paid to the distributor.



Income taxes



We account for income taxes in accordance with SFAS No. 109,
Accounting for Income Taxes. Deferred taxes result from differences between the financial and tax bases of Napsters assets and liabilities and are adjusted for changes in tax rates and tax laws when changes are enacted. Valuation
allowances are recorded to reduce deferred tax assets when it is more likely than not that a tax benefit will not be realized by Napster.



In accordance with SFAS No. 109, we have recognized a tax benefit in continuing operations and an equal offsetting additional tax provision in the discontinued
operation in each period that continuing operations had a loss that can be applied to offset income from the discontinued operation.



Comprehensive income



SFAS No. 130, Reporting Comprehensive Income, requires the disclosure of comprehensive income to reflect changes in equity that result from
transactions and economic events from non-owner sources. Accumulated other comprehensive income for the periods presented represents foreign currency translations associated with Napsters international operations and unrealized gains and
losses on available for sale securities.



Net income (loss) per share



Basic net income (loss) per share is computed using the
weighted-average number of common shares outstanding during the period, less unvested restricted stock as required by SFAS No. 128, Earnings per Share, because issued and outstanding unvested restricted stock must be returned to the
Company if vesting does not occur. Diluted net income (loss) per share is computed using the weighted-average number of common and dilutive potential shares outstanding during the period. Dilutive potential shares have consisted of warrants, common
stock issuable upon exercise of stock options, computed using the treasury stock method, and unvested restricted stock.



Dilutive potential shares excluded from the calculation because their effect would have been anti-dilutive totaled 5.1 million in 2006, 5.0 million in
fiscal 2005 and 6.2 million in fiscal 2004.



F-14



---

##### Table of Contents

NAPSTER, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Stock-based compensation



Napster accounts for stock-based compensation to employees in accordance with intrinsic value method specified in APB No. 25,
Accounting for Stock Issued to Employees (APB No. 25). Under APB No. 25, compensation expense is recognized based on the difference, if any, on the measurement date between the fair value of Napsters common
stock and the amount an employee must pay to acquire the common stock. The compensation expense is recognized over the periods the employee performs the related services, generally the vesting period of four years.



Napster accounts for equity instruments issued to non-employees in accordance with the
provisions of SFAS No. 123 and EITF 96-18, Accounting for Equity Instruments that Are Issued to Other than Employees for Acquiring, or in Conjunction with Selling, Goods or Services (EITF 96-18), which requires that such
equity instruments are recorded at their fair value on the measurement date, which is typically the date of grant.



The following table illustrates the effect on net loss and net loss per share if Napster had applied the fair value recognition provisions of SFAS No. 123 to
stock-based employee compensation (in thousands, except per share amounts):



|                                                                                            |  |                      |         |   |      |   |         |      |  |   |         |  
|------------------------------------------------------------------------------------------- |  | -------------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                                                                                            |  | Year Ended March 31, |        
|                                                                                            |  | 2006                 |         |   | 2005 |   |         | 2004 | 
|Net loss, as reported                                                                       |  | $                    | (54,945 | ) |      | $ | (29,506 | )    |  | $ | (44,413 | )
|Add:                                                                                        |  |                      |         |   |      |   |         |      |  |   |         |  
|Stock-based compensation expense included in reported net loss                              |  |                      | 867     |   |      |   | 2,537   |      |  |   | 2,073   |  
|Deduct:                                                                                     |  |                      |         |   |      |   |         |      |  |   |         |  
|Stock-based employee compensation expense determined under fair value method for all awards |  |                      | (4,208  | ) |      |   | (10,768 | )    |  |   | (10,225 | )
|                                                                                            |  |                      |         |   |      |   |         |      |  |   |         |  
|Pro forma net loss                                                                          |  | $                    | (58,286 | ) |      | $ | (37,737 | )    |  | $ | (52,565 | )
|                                                                                            |  |                      |         |   |      |   |         |      |  |   |         |  
|Net loss per share:                                                                         |  |                      |         |   |      |   |         |      |  |   |         |  
|Basic and dilutedas reported                                                               |  | $                    | (1.28   | ) |      | $ | (0.82   | )    |  | $ | (1.62   | )
|Basic and dilutedpro forma                                                                 |  | $                    | (1.36   | ) |      | $ | (1.05   | )    |  | $ | (1.91   | )
|Weighted average shares used in computing net income and pro forma net income per share:    |  |                      |         |   |      |   |         |      |  |   |         |  
|Basic and diluted shares                                                                    |  |                      | 42,989  |   |      |   | 36,065  |      |  |   | 27,496  |  



Napster uses the straight-line
method to amortize its SFAS No. 123 pro forma stockbased compensation expense over the vesting period, which is generally four years for stock options and restricted stock awards, and over the applicable purchase period, which ranges from
six months to two years, for employee stock purchase plan (ESPP) stock purchase rights.



F-15



---

##### Table of Contents

NAPSTER, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



The fair value of stock option and ESPP stock purchase rights is estimated on the date of grant using the
Black-Scholes model. The following table sets forth the weighted-average assumptions used to calculate the fair value of the stock options and ESPP stock purchase rights.



|                            |  |                      |   |  |           |   |  |           |  
|--------------------------- |  | -------------------- | - |  | --------- | - |  | --------- | -
|                            |  | Year Ended March 31, |  
|                            |  | 2006                 |   |  | 2005      |   |  | 2004      |  
|Stock options:              |  |                      |   |  |           |   |  |           |  
|Expected volatility         |  | 95                   | % |  | 95        | % |  | 105       | %
|Risk-free interest rate     |  | 3.80                 | % |  | 3.32      | % |  | 2.65      | %
|Expected life               |  | 4 years              |   |  | 4 years   |   |  | 4 years   |  
|Expected dividend yield     |  | zero                 |   |  | zero      |   |  | zero      |  
|                            |  |                      |  
|ESPP stock purchase rights: |  |                      |   |  |           |   |  |           |  
|Expected volatility         |  | 81                   | % |  | 97        | % |  | 105       | %
|Risk-free interest rate     |  | 4.28                 | % |  | 2.48      | % |  | 1.48      | %
|Expected life               |  | 1.3 years            |   |  | 1.2 years |   |  | 1.2 years |  
|Expected dividend yield     |  | zero                 |   |  | zero      |   |  | zero      |  



Under the Black-Scholes option
pricing model, the weighted average fair value of stock options at date of grant was $4.26, $3.21 and $5.22 per share for options granted during fiscal 2006, 2005 and 2004, respectively. The weighted average fair value of stock purchase rights under
the ESPP was $2.18, $2.59, and $3.32 per share during fiscal 2006, 2005, and 2004, respectively.



The fair value of restricted stock awards is measured at the market price of unrestricted stock on the grant date. The weighted average fair value of restricted
stock awards was $4.15 per share during fiscal 2006. No restricted stock was awarded prior to fiscal 2006.



Recent accounting pronouncements



Share-Based Payments



On December 16, 2004, the FASB issued SFAS No. 123(R), Share-Based Payment (SFAS No. 123(R)), which revises the previously
effective SFAS No. 123 and supersedes APB No. 25, and on March 29, 2005 the SEC issued SAB 107, Share-Based Payment (SAB 107). These pronouncements address the accounting for share-based payment transactions in which
an enterprise receives employee services in exchange for either equity instruments of the enterprise or liabilities that are based on the fair value of the enterprises equity instruments or that may be settled by the issuance of such equity
instruments. SFAS No. 123(R) eliminates the ability to account for share-based compensation transactions using APB No. 25 and generally requires that such transactions be accounted for using a fair value-based method and recognized as
expenses in our consolidated statements of operations. The effective date of the proposed standard for public companies is for the first annual reporting period beginning after June 15, 2005. We are evaluating the requirements under SFAS
No. 123(R) and expect the adoption in fiscal 2007 to have an adverse impact on our consolidated statements of operations and net income (loss) per share.



F-16



---

##### Table of Contents

NAPSTER, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



NOTE 2BUSINESS ACQUISITIONS



Acquisition of Napster, LLC, formerly known as Pressplay



In May 2003, Napster acquired substantially all of the ownership of Napster, LLC, a provider of an online music service formerly known
as Pressplay. Napster, LLC was not affiliated with Napster, Inc. Pressplay served as the foundation for Napsters online music service which was launched on October 29, 2003 under the Napster brand. In consideration of the acquisition,
Napster paid $12.5 million in cash, issued 3.9 million shares of Napsters common stock valued at $23.5 million and obligated itself to pay up to $12.4 million in contingent payments based on Napsters cumulative positive cash flows
from the online music business.



Napster accounted for the acquisition of
Napster, LLC using the purchase method of accounting. The results of operations and the estimated assets acquired and liabilities assumed have been included in Napsters financial statements from the date of acquisition. Management determined
the allocation and estimate of fair value with the assistance of a third party independent appraiser. The allocation of the purchase price to the tangible and identifiable intangible assets acquired is summarized below (in thousands):



|                                                   |  |   |        |  
|-------------------------------------------------- |  | - | ------ | -
|Calculation of purchase price:                     |  |   |        |  
|Value of stock consideration and acquisition costs |  | $ | 23,487 |  
|Cash consideration                                 |  |   | 14,321 |  
|                                                   |  |   |        |  
|Total costs                                        |  | $ | 37,808 |  
|                                                   |  |   |        |  
|Allocation of purchase price:                      |  |   |        |  
|Current and other assets                           |  | $ | 4,163  |  
|Property and equipment                             |  |   | 4,144  |  
|Identifiable intangible assetTrademark            |  |   | 300    |  
|Goodwill                                           |  |   | 34,658 |  
|                                                   |  |   |        |  
|Total assets acquired                              |  |   | 43,265 |  
|Current liabilities                                |  |   | (5,457 | )
|                                                   |  |   |        |  
|Net assets acquired                                |  | $ | 37,808 |  
|                                                   |  |   |        |  



The trademark was amortized on a
straight-line basis over its estimated useful life of one year. In accordance with SFAS No. 142, goodwill is not amortized but is tested at least annually for impairment.



NOTE 3DISCONTINUED OPERATIONS



As described in Note 1, on December 17, 2004 Napster sold substantially all of the assets and liabilities constituting CSD, including all of the capital stock
of certain international subsidiaries historically included in CSD. The remaining international subsidiaries historically included in CSD were substantially liquidated as of December 17, 2004. Sonic paid a total of $74.7 million in cash and
653,837 shares of Sonics common stock, valued at approximately $13.6 million as of the closing date.



The disposition is accounted for by Napster as a discontinued operation in accordance with SFAS No. 144. During fiscal 2005 Napster recognized a $30.4 million
gain on the sale of CSD and deferred $2.1 million of possible gain pending agreement on certain adjustments pursuant to the divestiture agreement. On March 27, 2006, Napster and Sonic settled all adjustments described in the divestiture
agreement for $2.4 million of cash payable to Napster. As of March 31, 2006, Napsters only ongoing obligation under the divestiture agreement relates to indemnifications described in Note 14.



F-17



---

##### Table of Contents

NAPSTER, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Operating Results of Discontinued Operations



Napster had no ongoing activity in the discontinued operation during fiscal 2006. The
gain on divestiture in fiscal 2006 is comprised of the recognition of the $2.1 million deferred gain, the $2.4 million working capital adjustment, and other miscellaneous adjustments.



Summarized selected condensed consolidated statement of operations for the discontinued operations are as follows (in thousands):



|                                                                |  |                      |        |   |      |   |         |      |  |   |        |  
|--------------------------------------------------------------- |  | -------------------- | ------ | - | ---- | - | ------- | ---- |  | - | ------ | -
|                                                                |  | Year Ended March 31, |       
|                                                                |  | 2006                 |        |   | 2005 |   |         | 2004 | 
|Net revenues                                                    |  | $                    |       |   |      | $ | 54,513  |      |  | $ | 87,332 |  
|                                                                |  |                      |        |   |      |   |         |      |  |   |        |  
|Gross profit                                                    |  |                      |       |   |      |   | 39,551  |      |  |   | 61,546 |  
|                                                                |  |                      |        |   |      |   |         |      |  |   |        |  
|Operating expenses                                              |  |                      |       |   |      |   | 31,820  |      |  |   | 60,055 |  
|                                                                |  |                      |        |   |      |   |         |      |  |   |        |  
|Gain on divestiture                                             |  |                      | 5,370  |   |      |   | 30,395  |      |  |   |       |  
|                                                                |  |                      |        |   |      |   |         |      |  |   |        |  
|Income from discontinued operations before income tax provision |  |                      | 5,370  |   |      |   | 40,325  |      |  |   | 11,464 |  
|Income tax provision                                            |  |                      | (2,456 | ) |      |   | (18,398 | )    |  |   | (9,461 | )
|                                                                |  |                      |        |   |      |   |         |      |  |   |        |  
|Net income from discontinued operations                         |  | $                    | 2,914  |   |      | $ | 21,927  |      |  | $ | 2,003  |  
|                                                                |  |                      |        |   |      |   |         |      |  |   |        |  



NOTE 4CASH, CASH EQUIVALENTS AND
INVESTMENTS



Cash and cash equivalents



Napsters cash and cash equivalents consist of the following (in thousands):



|                                |  |                |        |                 |   |        
|------------------------------- |  | -------------- | ------ | --------------- | - | -------
|                                |  | March 31,     
|                                |  | 2006Fair Value |        | 2005 Fair Value
|Cash                            |  | $              | 6,359  |                 | $ | 19,493 
|                                |  |                |        |                 |   |        
|Cash equivalents:               |  |                |        |                 |   |        
|Commercial paper                |  |                | 22,773 |                 |   | 3,541  
|Government securities           |  |                |       |                 |   | 1,963  
|Certificates of deposit         |  |                | 1,106  |                 |   |       
|Money market securities         |  |                | 16,574 |                 |   | 110,419
|                                |  |                |        |                 |   |        
|Total cash equivalents          |  |                | 40,453 |                 |   | 115,923
|                                |  |                |        |                 |   |        
|Total cash and cash equivalents |  | $              | 46,812 |                 | $ | 135,416
|                                |  |                |        |                 |   |        



F-18



---

##### Table of Contents

NAPSTER, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Short-term investments



Napsters short-term investments consist of the following (in thousands):



|                                                   |  |                |        |                |   |       
|-------------------------------------------------- |  | -------------- | ------ | -------------- | - | ------
|                                                   |  | March 31,     
|                                                   |  | 2006Fair Value |        | 2005Fair Value
|Commercial paper                                   |  | $              | 5,041  |                | $ | 4,561 
|Certificates of deposit                            |  |                | 3,979  |                |   |      
|Corporate securities, including Sonic common stock |  |                | 25,399 |                |   | 20,497
|Municipal securities                               |  |                | 9,815  |                |   | 1,059 
|U.S. agencies securities                           |  |                | 5,578  |                |   | 6,263 
|                                                   |  |                |        |                |   |       
|                                                   |  | $              | 49,812 |                | $ | 32,380
|                                                   |  |                |        |                |   |       



Napsters investments in
marketable securities and short-term investments are all considered available for sale. The fair values of these investments approximate carrying value, and realized and unrealized gains and losses on investments are determined on the specific
identification method.



Approximately $47.0 million and $20.6 million of
the short-term investments mature in less than one year as of March 31, 2006 and 2005, respectively. The remaining short-term investments generally have effective maturity dates between one and two years. Because the short-term investments
represent the investment of cash available to fund current operations, the entire balance has been classified as short-term in the balance sheet.



Realized gains and losses, amortization and accretion on cash equivalents and short-term investments, net, excluding the realized gain on the Sonic common stock,
totaled $625,000, $506,000 and $23,000 in fiscal 2006, 2005 and 2004, respectively. Gross realized losses on short-term investments in fiscal 2006, 2005 and 2004 were not significant. Additionally, gross unrealized gains on cash equivalents and
short-term investments, excluding the unrealized gain on the Sonic common stock, were $4,000 and $79,000 as of March 31, 2006 and March 31, 2005, respectively, and gross unrealized losses were $114,000 and $642,000 as of March 31,
2006 and March 31, 2005, respectively.



Napster has determined
that the gross unrealized losses on its available-for-sale securities as of March 31, 2006 are temporary in nature. Napster has reviewed its investment portfolio to identify and evaluate investments that have indications of
possible impairment. Factors considered in determining whether a loss is temporary include the magnitude of the decline in market value, the length of time the market value has been below cost (or adjusted cost), credit quality, and Napsters
ability and intent to hold the securities for a period of time sufficient to allow for any anticipated recovery in market value. Based on this assessment, Napster concluded that no impairment has occurred.



Investment in Sonic Solutions and fair market hedge



Napster received 653,837 shares of unregistered common stock of Sonic as partial
consideration for the sale of CSD. In December 2004, Napster entered into a fair value hedge to eliminate its exposure to changes in fair value of the Sonic common stock. As of the date of entering into the hedge, an unrealized gain of $1.2 million
was included in accumulated other comprehensive income. At March 31, 2005, the fair market value of the hedge was $4.6 million. During December 2005, Napster terminated the hedge and sold the Sonic common stock, which resulted in the
recognition of the $1.2 million gain in the consolidated statement of operations.



F-19



---

##### Table of Contents

NAPSTER, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Foreign Currency Conversion In Transit



As of March 31, 2006, a third party held $7.5 million in U.S. dollar funds that
had been converted from Danish Kroner to U.S. dollars on March 30, 2006. The U.S. dollars were re-deposited into Napsters bank account in Denmark by the third party on April 3, 2006.



NOTE 5BALANCE SHEET DETAIL



Prepaid expenses and other current assets (in thousands)



|                                             |  |           |       |      |   |      
|-------------------------------------------- |  | --------- | ----- | ---- | - | -----
|                                             |  | March 31,
|                                             |  | 2006      |       | 2005
|Prepaid marketing expense                    |  | $         | 1,381 |      | $ | 3,081
|Fair value hedge receivable                  |  |           |      |      |   | 4,619
|Receivable from Sonic related to divestiture |  |           | 2,200 |      |   |     
|Other prepaid expense                        |  |           | 2,601 |      |   | 2,075
|                                             |  |           |       |      |   |      
|                                             |  | $         | 6,182 |      | $ | 9,775
|                                             |  |           |       |      |   |      



Property and equipment



|                                                |  |               |  |                |        |   |      |   |        |  
|----------------------------------------------- |  | ------------- |  | -------------- | ------ | - | ---- | - | ------ | -
|                                                |  |               |  | March 31,      |       
|                                                |  |               |  | 2006           |        |   | 2005 |  
|                                                |  |               |  | (in thousands) |       
|                                                |  | Life          |  |                |        |   |      |   |        |  
|Computer equipment and software                 |  | 3-5 years     |  | $              | 10,142 |   |      | $ | 8,327  |  
|Furniture and fixtures                          |  | 3-8 years     |  |                | 390    |   |      |   | 293    |  
|Leasehold improvements                          |  | Life of lease |  |                | 785    |   |      |   | 640    |  
|Capitalized software development costs          |  | 3-5 years     |  |                | 3,494  |   |      |   | 562    |  
|                                                |  |               |  |                |        |   |      |   |        |  
|                                                |  |               |  |                | 14,811 |   |      |   | 9,822  |  
|Less: Accumulated depreciation and amortization |  |               |  |                | (7,799 | ) |      |   | (4,485 | )
|                                                |  |               |  |                |        |   |      |   |        |  
|Property and equipment, net                     |  |               |  | $              | 7,012  |   |      | $ | 5,337  |  
|                                                |  |               |  |                |        |   |      |   |        |  



Depreciation expense in
continuing operations totaled $3.3 million in fiscal 2006, $2.9 million in fiscal 2005 and $3.6 million in fiscal 2004. In connection with the CSD divestiture in fiscal 2005 we sold property and equipment totaling $10.3 million gross, net of $7.7
million of accumulated depreciation. The amortization of capitalized software development costs, included in depreciation expense in continuing operations, totaled $217,000 in fiscal 2006, $162,000 in fiscal 2005 and $106,000 in fiscal 2004.
Unamortized capitalized software development costs were $3.0 million and $294,000 at March 31, 2006 and 2005, respectively.



F-20



---

##### Table of Contents

NAPSTER, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Property and equipment acquired under capital leases



|                                 |  |           |  |                |      |   |      |   |      |  
|-------------------------------- |  | --------- |  | -------------- | ---- | - | ---- | - | ---- | -
|                                 |  |           |  | March 31,      |     
|                                 |  |           |  | 2006           |      |   | 2005 |  
|                                 |  |           |  | (in thousands) |     
|                                 |  | Life      |  |                |      |   |      |  
|Computer equipment and software: |  |           |  |                |      |   |      |   |      |  
|Gross book value                 |  | 3-5 years |  | $              | 673  |   |      | $ | 651  |  
|Less: accumulated depreciation   |  |           |  |                | (385 | ) |      |   | (167 | )
|                                 |  |           |  |                |      |   |      |   |      |  
|                                 |  |           |  | $              | 288  |   |      | $ | 484  |  
|                                 |  |           |  |                |      |   |      |   |      |  



Depreciation expense on property
and equipment acquired under capital leases in continuing operations was $218,000, $237,000, and $98,000 during fiscal 2006, 2005, and 2004, respectively.



Accrued liabilities (in thousands)



|                                          |  |           |        |      |   |       
|----------------------------------------- |  | --------- | ------ | ---- | - | ------
|                                          |  | March 31,
|                                          |  | 2006      |        | 2005
|Accrued affiliate and content liabilities |  | $         | 9,328  |      | $ | 5,327 
|Accrued publishing fees                   |  |           | 3,949  |      |   | 784   
|Accrued compensation and related expenses |  |           | 1,152  |      |   | 1,745 
|Other accrued liabilities                 |  |           | 2,283  |      |   | 3,525 
|                                          |  |           |        |      |   |       
|                                          |  | $         | 16,712 |      | $ | 11,381
|                                          |  |           |        |      |   |       



Deferred revenue (in
thousands)



|                                                 |  |           |        |      |   |      
|------------------------------------------------ |  | --------- | ------ | ---- | - | -----
|                                                 |  | March 31,
|                                                 |  | 2006      |        | 2005
|Unearned subscription revenue                    |  | $         | 4,592  |      | $ | 2,117
|Unredeemed pre-paid card and promotional content |  |           | 6,929  |      |   | 4,732
|Unearned hardware and license revenue            |  |           | 1,012  |      |   | 1,017
|Other                                            |  |           | 291    |      |   | 479  
|                                                 |  |           |        |      |   |      
|                                                 |  | $         | 12,824 |      | $ | 8,345
|                                                 |  |           |        |      |   |      



All but approximately $1 million
of deferred revenue and other benefits as of March 31, 2005 were earned during fiscal 2006. All deferred revenue and other benefits as of March 31, 2006 are expected to be earned during fiscal 2007 as the services are delivered or the
items otherwise qualify for revenue recognition in accordance with SAB 104.



F-21



---

##### Table of Contents

NAPSTER, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



NOTE 6INTANGIBLE ASSETS



At March 31, 2006, intangible assets, consisting primarily of trademarks, were fully amortized. At March 31, 2005, intangible assets had a gross and
net book value of $6.4 million and $1.3 million, respectively. Amortization of intangible assets for continuing operations was $1.3 million in fiscal 2006, $2.1 million in fiscal 2005 and $2.3 million in fiscal 2004.



NOTE 7INVESTMENT IN UNCONSOLIDATED ENTITY



On October 14, 2005, Napster, LLC, a subsidiary of Napster, entered into a Joint
Venture Operating Agreement with Tower Records Japan, Inc. (Tower Japan), relating to the formation and operation of a Japan-based joint venture company (the Joint Venture) for the purpose of operating the Napster online
music service in Japan. Under the principal terms of this agreement, Napster, LLC licensed intellectual property rights to the Joint Venture, including platform technology and trademarks, in exchange for certain guaranteed royalties beginning in
fiscal 2007, and Tower Japan will support the Joint Ventures marketing and advertising activities. The Joint Venture has exclusive rights to operate the Napster service in Japan.



On October 14, 2005, Napster, LLC contributed 151,200,000 Japanese Yen ($1.3 million at the exchange rate on the date the capital
was contributed) to the Joint Venture, and on February 27, 2006 Napster, LLC contributed an additional 157,500,000 Japanese Yen ($1.4 million at the exchange rate on the date the capital was contributed) to the Joint Venture, in exchange for a
31.5% ownership interest. Tower Japan contributed a total of 671,300,000 Japanese Yen for a 68.5% ownership interest. The parties each have customary shareholder rights in the Joint Venture, including veto rights, rights to appoint directors and
officers and rights of first refusal. Tower Japan is also obligated to arrange or provide debt or equity funding, including through an unsecured revolving loan facility. Napster, LLC has no obligation to fund future losses or provide contributions
to Napster Japan other than the investments described above.



In addition
to the principal terms of the agreement, the Joint Venture is required to reimburse Napster, LLC for the cost of bandwidth, hosting, and related expenses incurred by Napster, LLC in providing Napster services in Japan when launched plus 8% and
(ii) for software development. During fiscal 2006, Napster LLC received a fee of 50,000,000 Japanese Yen ($424,000 at the exchange rate on the date of receipt) to localize its existing software for use by the end users in Japan.



The Joint Venture is a variable interest entity in accordance with FASB Interpretation
46(R), Consolidation of Variable Interest Entities, an interpretation of ARB No. 51. Napster, LLC does not consolidate the Joint Venture because Napster, LLC is not the primary beneficiary. Napster has accounted for its investment
in the Joint Venture as an equity method investment under APB No. 18, based on its ability to exert significant influence over but not control the Joint Venture. Under this method, Napster records its investment at the amount of capital
contributed plus its percentage interest in the Joint Ventures income or loss. Any cumulative loss recorded by Napster is limited to its contributed capital because it is not obligated to provide additional capital contributions to the Joint
Venture.



F-22



---

##### Table of Contents

NAPSTER, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



NOTE 8RESTRUCTURING



Napster records restructuring provisions in accordance with SFAS No. 146, Accounting for Exit Costs Associated with Exit or Disposal Activities.



In fiscal 2006 Napster did not have any restructuring activity.



The following table summarizes Napsters total restructuring
activity during fiscal 2005 (in thousands):



|                                                        |  |                         |        |   |                              |   |        |             |  |   |       |   |  |   |        |  
|------------------------------------------------------- |  | ----------------------- | ------ | - | ---------------------------- | - | ------ | ----------- |  | - | ----- | - |  | - | ------ | -
|                                                        |  | Lease Termination Costs |        |   | Severance and Other Benefits |   |        | Other Costs |  |   | Total |  
|Balance, March 31, 2004                                 |  | $                       | 3,603  |   |                              | $ | 1,233  |             |  | $ | 478   |   |  | $ | 5,314  |  
|Additional provision in discontinued operations         |  |                         |       |   |                              |   | 773    |             |  |   | 312   |   |  |   | 1,085  |  
|Adjustment to provision                                 |  |                         | (316   | ) |                              |   |       |             |  |   |      |   |  |   | (316   | )
|Cash payments                                           |  |                         | (1,001 | ) |                              |   | (1,878 | )           |  |   | (640  | ) |  |   | (3,519 | )
|Non cash items                                          |  |                         | 116    |   |                              |   | 9      |             |  |   | (150  | ) |  |   | (25    | )
|Liabilities assumed by Sonic Solutions upon divestiture |  |                         | (2,402 | ) |                              |   | (137   | )           |  |   |      |   |  |   | (2,539 | )
|                                                        |  |                         |        |   |                              |   |        |             |  |   |       |   |  |   |        |  
|Balance, March 31, 2005                                 |  | $                       |       |   |                              | $ |       |             |  | $ |      |   |  | $ |       |  
|                                                        |  |                         |        |   |                              |   |        |             |  |   |       |   |  |   |        |  



As part of the sale of
CSDs assets and liabilities to Sonic in fiscal 2005, Napster terminated certain employees and incurred a $721,000 restructuring charge as part of discontinued operations. Sonic agreed to reimburse Napster for all severance costs for
individuals terminated in connection with the transaction and assumed all pending restructuring obligations. At March 31, 2005, the $721,000 reimbursement was recorded as an offset to the associated restructuring charge in discontinued
operations. Additionally, as part of the divestiture, Sonic agreed to assume all liabilities related to restructured facilities. Accordingly, the restructure provision as of March 31, 2005 is zero.



In fiscal 2004, Napster recorded approximately $10.3 million of restructuring charges
related to the reorganizations of its foreign and domestic operations, of which $9.2 million related to discontinued operations and $1.1 million related to continuing operations. The total restructuring charge included $3.7 million of severance and
benefits related to the involuntary termination of 210 employees, $2.4 million of equipment write-offs, $3.4 million of unused facility lease write-offs, and $786,000 of miscellaneous legal, tax and other expense.



F-23



---

##### Table of Contents

NAPSTER, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



NOTE 9INCOME TAXES



The components of loss from continuing operations before provision for income taxes are as follows (in thousands):



|                       |  |                      |         |   |      |   |         |      |  |   |         |  
|---------------------- |  | -------------------- | ------- | - | ---- | - | ------- | ---- |  | - | ------- | -
|                       |  | Year Ended March 31, |        
|                       |  | 2006                 |         |   | 2005 |   |         | 2004 | 
|Continuing operations: |  |                      |         |   |      |   |         |      |  |   |         |  
|Domestic               |  | $                    | (57,603 | ) |      | $ | (67,222 | )    |  | $ | (50,931 | )
|Foreign                |  |                      | (1,416  | ) |      |   | 242     |      |  |   |        |  
|                       |  |                      |         |   |      |   |         |      |  |   |         |  
|Continuing operations  |  | $                    | (59,019 | ) |      | $ | (66,980 | )    |  | $ | (50,931 | )
|                       |  |                      |         |   |      |   |         |      |  |   |         |  



The components of the income tax
benefit from continuing operations are as follows (in thousands):



|         |  |                      |       |   |      |   |        |      |  |   |        |  
|-------- |  | -------------------- | ----- | - | ---- | - | ------ | ---- |  | - | ------ | -
|         |  | Year Ended March 31, |      
|         |  | 2006                 |       |   | 2005 |   |        | 2004 | 
|Federal: |  |                      |       |   |      |   |        |      |  |   |        |  
|Current  |  | $                    | 1,880 |   |      | $ | 15,355 |      |  | $ | 7,047  |  
|Deferred |  |                      | (810  | ) |      |   | (1,485 | )    |  |   | (3,106 | )
|Foreign: |  |                      |       |   |      |   |        |      |  |   |        |  
|Current  |  |                      | (49   | ) |      |   | (115   | )    |  |   |       |  
|Deferred |  |                      |      |   |      |   |       |      |  |   |       |  
|State:   |  |                      |       |   |      |   |        |      |  |   |        |  
|Current  |  |                      | 255   |   |      |   | 2,004  |      |  |   | 1,028  |  
|Deferred |  |                      | (116  | ) |      |   | (212   | )    |  |   | (454   | )
|         |  |                      |       |   |      |   |        |      |  |   |        |  
|         |  | $                    | 1,160 |   |      | $ | 15,547 |      |  | $ | 4,515  |  
|         |  |                      |       |   |      |   |        |      |  |   |        |  



Significant components of
Napsters deferred tax assets and liabilities are as follows (in thousands):



|                                                                 |  |           |         |   |      |   |         |  
|---------------------------------------------------------------- |  | --------- | ------- | - | ---- | - | ------- | -
|                                                                 |  | March 31, |        
|                                                                 |  | 2006      |         |   | 2005 |  
|Net operating loss                                               |  | $         | 38,028  |   |      | $ | 15,576  |  
|Accrued liabilities and other provisions                         |  |           | 3,534   |   |      |   | 1,500   |  
|Deferred revenue                                                 |  |           | 3,458   |   |      |   | 3,252   |  
|Compensatory accruals                                            |  |           | 1,755   |   |      |   | 656     |  
|Tax credit carryforwards                                         |  |           | 1,594   |   |      |   | 1,594   |  
|Other, net                                                       |  |           | 122     |   |      |   | 70      |  
|                                                                 |  |           |         |   |      |   |         |  
|Total                                                            |  |           | 48,491  |   |      |   | 22,648  |  
|Less: Valuation allowance                                        |  |           | (48,491 | ) |      |   | (22,648 | )
|                                                                 |  |           |         |   |      |   |         |  
|Deferred tax assets                                              |  |           |        |   |      |   |        |  
|Deferred tax liabilities associated with tax deductible goodwill |  |           | (2,622  | ) |      |   | (1,696  | )
|                                                                 |  |           |         |   |      |   |         |  
|Net deferred tax assets (liabilities)                            |  | $         | (2,622  | ) |      | $ | (1,696  | )
|                                                                 |  |           |         |   |      |   |         |  



F-24



---

##### Table of Contents

NAPSTER, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Napster has established a valuation allowance against its gross deferred tax assets which are not deemed more
likely than not to be recoverable prior to expiration. In establishing the valuation allowance, Napster considered, among other factors, its historical losses of the online music business, and projections for the future. The valuation allowance
increased by $25.8 million, $3.5 million and $15 million during fiscal years 2006, 2005 and 2004, respectively.



During January 2005, following the divestiture of CSD, which utilized substantially all of our tax operating losses, Napster decided to make a tax election to step
up the basis in Pressplay goodwill for tax purposes. As a result, the Pressplay goodwill is deductible for tax purposes, and in accordance with SFAS No. 109, this tax deduction represents a taxable temporary difference. As of December 31,
2004, due to our history of losses and the fact that this deferred tax liability would reverse only if the business was sold or the goodwill impaired, reversal of the deferred tax liability is not reasonably assured. Accordingly a deferred tax
liability and related expense for this item of approximately $2.6 million has been recorded.



At March 31, 2006, Napster had approximately $75.2 million and $71.7 million in federal and state net operating loss carryforwards with expirations beginning in 2024 and 2014, respectively. Additionally, Napster had
approximately $1.6 million in tax credit carryforwards with expirations beginning in 2007.



The income tax benefit differs from the amount computed by applying the federal statutory tax rate to the loss from continuing operations as follows:



|                                          |  |                      |    |  |       |    |  |       |   
|----------------------------------------- |  | -------------------- | -- |  | ----- | -- |  | ----- | --
|                                          |  | Year Ended March 31, |   
|                                          |  | 2006                 |    |  | 2005  |    |  | 2004  |   
|Federal statutory rate                    |  | 35.0                 | %  |  | 35.0  | %  |  | 35.0  | % 
|State tax benefit, net of federal benefit |  | 5.0                  | %  |  | 5.0   | %  |  | 5.0   | % 
|Increase in valuation allowance           |  | (38.0                | )% |  | (16.4 | )% |  | (30.4 | )%
|Stock-based compensation                  |  |                     | %  |  | (0.4  | )% |  | (0.7  | )%
|                                          |  |                      |    |  |       |    |  |       |   
|Effective income tax rate                 |  | 2.0                  | %  |  | 23.2  | %  |  | 8.9   | % 
|                                          |  |                      |    |  |       |    |  |       |   



Napster has not accrued income
taxes on accumulated undistributed earnings from continuing operations of its non-U.S. subsidiaries, as these earnings will be reinvested indefinitely.



Napster does not anticipate that it will incur any material U.S. income or foreign withholding taxes when cash is repatriated to the United States.



No tax effect has been provided on the elements of other comprehensive income for any
period shown. Accumulated other comprehensive income from most subsidiaries was considered permanently invested, and there were losses on the other taxable elements of other comprehensive income. Since realizability is not assured on those other
comprehensive losses, no tax benefit was recorded.



F-25



---

##### Table of Contents

NAPSTER, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



NOTE 10SHORT-TERM DEBT



Napster has an agreement with Silicon Valley Bank to provide a $17.0 million revolving line of credit, collateralized by substantially all of Napsters
assets. The line of credit bears interest at a variable rate of prime plus 0.50% per annum, expires in December 2006 and has a commitment fee equal to twenty-five hundredths of one percent (0.25%) of the daily average unused balance per annum.
The line of credit contains a material adverse conditions clause and covenants that require Napster to maintain certain financial ratios. The covenants require at the end of each month and throughout the term of the agreement (i) a minimum
tangible net worth of $45.0 million, (ii) a ratio of unrestricted cash, cash equivalents and short-term investments, plus 10% of net accounts receivable to total borrowings under the line of credit of not less than 2.00 to 1.00. In addition,
the terms of the line of credit restrict Napsters ability to pay dividends. At March 31, 2005, Napster had borrowed $15.0 million under the line of credit, which was repaid in May 2005 plus $73,000 of accrued interest. At March 31,
2006, no amounts were borrowed under the line of credit, and Napster was in compliance with all financial covenants.



NOTE 11STOCKHOLDERS EQUITY



Preferred Stock



Napster is authorized to issue 10 million shares of preferred stock, $0.001 par value. No shares of preferred stock were issued or outstanding at
March 31, 2006 and at March 31, 2005.



Common Stock



On January 24, 2005, Napster issued 7,100,000 shares of common
stock in a private placement to certain accredited investors. The shares were sold at a price of $7.35 per share with gross proceeds of $52.2 million. The gross proceeds were reduced by placement fees and legal fees totaling approximately $3.6
million.



On June 17, 2004, Napster entered into a Common Stock
Purchase Agreement with Best Buy Enterprise Services, Inc. (Best Buy). Under the terms of a related multi-year agreement, Best Buy Stores, L.P., an affiliate of Best Buy would promote Napster as its leading digital music service through
comprehensive in-store marketing activities as well as extensive broadcast, print and online advertising. Best Buy would also market a co-branded version of Napster which would be made available to customers via retail locations and online through
Bestbuy.com. On June 17, 2004, Napster issued approximately 1.1 million shares of common stock valued at approximately $5.0 million to Best Buy at a cash purchase price of $0.01 per share. The shares of common stock were valued based on
the closing selling price per share as reported by the National Association of Securities Dealers on the NASDAQ National Market and published in The Wall Street Journal on the date the stock purchase agreement was signed. The difference between the
fair value of the shares and the cash purchase price was recorded as a prepaid marketing expense upon issuance of the shares in June 2004.



In fiscal 2004, Napster issued a total of 9,500,000 shares of common stock in private placements to certain accredited investors. The shares were sold at prices of
$4.10 and $5.50 per share with gross proceeds of $44.6 million. The gross proceeds were reduced by placement fees and legal and accounting fees that totaled approximately $3.5 million.



On November 15, 2002, Napster entered into an agreement to acquire certain assets of Napster, Inc. As part of the agreement,
Napster, Inc. received a warrant to purchase 100,000 shares of Napsters common stock at a price equal to $3.12 per share. On November 29, 2004, this warrant was exercised in a cashless transaction for 66,227 shares of common stock.



F-26



---

##### Table of Contents

NAPSTER, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



NOTE 12EMPLOYEE BENEFIT PLANS



Stock Plans



Under various stock plans, the Company may grant incentive and non-qualified stock options, restricted stock awards and other equity based awards to Company
employees, officers, directors and consultants. Options generally vest 25% on the first anniversary of the grant and 6.25% per quarter thereafter for the next twelve quarters. Options generally have a term of ten years from the date of grant.
The Board of Directors establishes the exercise price of stock options, which generally is not less than the fair market value of the Companys stock on the date of grant. Restricted stock awards granted to employees generally vest ratably over
a four year period in equal annual cliffs, are forfeited if the employee leaves the Company prior to vesting and have full voting rights until forfeited.



On October 24, 2005 the Company amended its Napster, Inc. 2001 Stock Plan to provide, effective January 1, 2006, the granting of restricted stock awards
to non-employee directors in lieu of granting stock options. The restricted stock awards granted to non-employee directors vest ratably over a four year period in equal quarterly cliffs, are forfeited upon termination of services on the Board of
Directors prior to vesting, and have full voting rights until forfeited.



In fiscal 2006, the Company issued a total of 801,713 shares of restricted stock, net of forfeitures, having an average fair value per share of $4.15. Of the shares of restricted stock issued during the year, 16,903 shares were fully vested
as of March 31, 2006. As of March 31, 2006, approximately 10.2 million shares of common stock were reserved for issuance under the various stock plans, including 5.9 million shares available for future grant.



The Companys stock plans provide that stock options and restricted stock awards
will be vested in full in the event of a change in control, as defined in the respective stock plan. During December 2004, in connection with the CSD divestiture, which did not qualify as a change in control event under the stock plans, the Board
authorized that all stock options for terminated CSD employees would be vested in full as of the employees termination date. The vesting of options to purchase a total of 728,420 shares of common stock was accelerated pursuant to this
authorization, and, in accordance with APB No. 25 and FIN No. 44, Accounting for Certain Transactions Involving Stock Compensation, the Company recorded a $1.7 million stock based compensation charge in results from
discontinued operations in fiscal 2005.



On December 13, 2004, an
outside consultant was granted options to purchase 40,000 shares of common stock. This option grant has been accounted for in accordance with EITF 96-18. Approximately $14,000 and $34,000 of stock-based compensation was recorded during fiscal 2006
and 2005 associated with this option grant.



On January 2, 2006, the
Company entered into a consulting agreement with a member of its Board of Directors. Pursuant to the terms of the consulting agreement, the Company awarded 16,903 shares of fully vested restricted common stock valued at approximately $60,000 in
exchange for consulting services through March 31, 2006. In accordance with EITF 96-18, approximately $60,000 of stock-based compensation was recorded in fiscal 2006 associated with this award.



F-27



---

##### Table of Contents

NAPSTER, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



During fiscal 2004, the Board of Directors granted to our chief executive officer options to purchase 300,000
shares of common stock. This grant was contingent upon the approval by stockholders. The options were granted at a price below the fair market value on the date of the stockholders approval, which resulted in an $897,000 deferred stock
compensation charge. This amount is being amortized over the vesting period of the options. Approximately $224,000, $224,000 and $140,000 of amortization expense was recorded and included in stock-based compensation charges in fiscal 2006, 2005 and
2004, respectively.



The following table summarizes information about
stock option activity under Napsters stock plans:



|                                                                |  |                           |   |                           |                               |                           |                 |            |   |                               |   |                 |  |            |                               |  |   |      
|--------------------------------------------------------------- |  | ------------------------- | - | ------------------------- | ----------------------------- | ------------------------- | --------------- | ---------- | - | ----------------------------- | - | --------------- |  | ---------- | ----------------------------- |  | - | -----
|                                                                |  | Year Ended March 31, 2006 |   | Year Ended March 31, 2005 |                               | Year Ended March 31, 2004
|                                                                |  | Numberof Shares           |   |                           | WeightedAverageExercise Price |                           | Numberof Shares |            |   | WeightedAverageExercise Price |   | Numberof Shares |  |            | WeightedAverageExercise Price
|Outstanding, beginning of year                                  |  | 5,016,826                 |   |                           | $                             | 7.48                      |                 | 5,960,184  |   |                               | $ | 9.13            |  | 6,254,579  |                               |  | $ | 9.38 
|Granted:                                                        |  |                           |   |                           |                               |                           |                 |            |   |                               |   |                 |  |            |                               |  |   |      
|At fair market value                                            |  | 9,000                     |   |                           | $                             | 6.25                      |                 | 1,944,100  |   |                               | $ | 4.71            |  | 1,294,850  |                               |  | $ | 7.24 
|At less than fair market value                                  |  |                          |   |                           |                               |                           |                 |           |   |                               |   |                 |  | 300,000    |                               |  | $ | 7.47 
|Exercised                                                       |  |                          |   |                           |                               |                           |                 | (1,026,691 | ) |                               | $ | 4.69            |  | (294,846   | )                             |  | $ | 5.80 
|Canceled                                                        |  | (704,189                  | ) |                           | $                             | 7.26                      |                 | (1,860,767 | ) |                               | $ | 11.39           |  | (1,594,399 | )                             |  | $ | 8.83 
|                                                                |  |                           |   |                           |                               |                           |                 |            |   |                               |   |                 |  |            |                               |  |   |      
|Outstanding, end of year                                        |  | 4,321,637                 |   |                           | $                             | 7.52                      |                 | 5,016,826  |   |                               | $ | 7.48            |  | 5,960,184  |                               |  | $ | 9.13 
|                                                                |  |                           |   |                           |                               |                           |                 |            |   |                               |   |                 |  |            |                               |  |   |      
|Exercisable, end of year                                        |  | 3,028,677                 |   |                           | $                             | 8.52                      |                 | 2,320,244  |   |                               | $ | 9.85            |  | 3,030,681  |                               |  | $ | 10.22
|                                                                |  |                           |   |                           |                               |                           |                 |            |   |                               |   |                 |  |            |                               |  |   |      
|Weighted average fair value of options granted during the year: |  |                           |   |                           |                               |                           |                 |            |   |                               |   |                 |  |            |                               |  |   |      
|At fair market value                                            |  |                           |   |                           | $                             | 4.26                      |                 |            |   |                               | $ | 3.26            |  |            |                               |  | $ | 5.22 
|At less than fair market value                                  |  |                           |   |                           | $                             |                          |                 |            |   |                               | $ |                |  |            |                               |  | $ | 7.47 



The following table summarizes
information about stock options outstanding as of March 31, 2006:



|                         |  |                     |  |                                                    |  |                              |       |                   |           |                              |   |      
|------------------------ |  | ------------------- |  | -------------------------------------------------- |  | ---------------------------- | ----- | ----------------- | --------- | ---------------------------- | - | -----
|                         |  | Options Outstanding |  | Options Exercisable                               
|Range of Exercise Prices |  | NumberOutstanding   |  | WeightedAverageRemainingContractual Life(in years) |  | WeightedAverageExercisePrice |       | NumberExercisable |           | WeightedAverageExercisePrice
|$3.48$4.09              |  | 556,579             |  | 6.72                                               |  | $                            | 3.89  |                   | 431,898   |                              | $ | 3.88 
|$4.13                    |  | 1,152,329           |  | 8.35                                               |  | $                            | 4.13  |                   | 467,174   |                              | $ | 4.13 
|$4.23$7.22              |  | 269,630             |  | 7.81                                               |  | $                            | 4.91  |                   | 138,833   |                              | $ | 4.95 
|$7.47                    |  | 738,812             |  | 7.43                                               |  | $                            | 7.47  |                   | 493,687   |                              | $ | 7.47 
|$7.78$8.37              |  | 101,750             |  | 8.77                                               |  | $                            | 8.09  |                   | 34,188    |                              | $ | 8.05 
|$8.50                    |  | 668,850             |  | 5.05                                               |  | $                            | 8.50  |                   | 668,850   |                              | $ | 8.50 
|$8.84$16.55             |  | 833,687             |  | 5.75                                               |  | $                            | 14.66 |                   | 794,047   |                              | $ | 14.92
|                         |  |                     |  |                                                    |  |                              |       |                   |           |                              |   |      
|                         |  | 4,321,637           |  | 6.95                                               |  | $                            | 7.52  |                   | 3,028,677 |                              | $ | 8.52 
|                         |  |                     |  |                                                    |  |                              |       |                   |           |                              |   |      



F-28



---

##### Table of Contents

NAPSTER, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Employee Stock Purchase Plan



In April 2001, the Board of Directors adopted and the sole shareholder approved the 2001 Employee Stock Purchase Plan (the
ESPP). On April 1 of each year, the number of shares reserved for issuance under the ESPP will automatically increase by the lesser of 100,000 shares, 1.5% of the common shares outstanding on March 31 of that year or a number
of shares determined by the Board of Directors. Additional shares may be reserved for issuance under the ESPP when approved by the shareholders. Offering periods are generally 24 months long and consist of four six-month purchase periods. Napster
employees generally may contribute up to 10% of their base compensation to the purchase of Napster stock at a purchase price equal to 85% of the market price at the beginning of the offering period or the end of the purchase period, whichever price
is lower. A total of 63,303 shares, 125,466 shares and 259,958 shares were issued under the ESPP in fiscal year 2006, 2005 and 2004, respectively. At March 31, 2006, 357,216 shares of common stock remained available for future issuance.



NOTE 13BUSINESS SEGMENT AND GEOGRAPHIC INFORMATION



Segment information



Effective December 17, 2004, Napster operates in a single segment. Prior to
December 17, 2004, Napster operated its business in two reportable segments or divisions: CSD and the online music distribution division. Following the sale of the CSD, only one reportable segment remains.



Geographic information



Net revenue, by countries



The following table presents net revenues from continuing operations by country based
on the location of customers (in thousands):



|               |  |                      |        |      |   |        |  |   |       
|-------------- |  | -------------------- | ------ | ---- | - | ------ |  | - | ------
|               |  | Year Ended March 31,
|               |  | 2006                 |        | 2005 |   | 2004  
|United States  |  | $                    | 83,054 |      | $ | 41,842 |  | $ | 11,964
|United Kingdom |  |                      | 11,637 |      |   | 4,887  |  |   |      
|               |  |                      |        |      |   |        |  |   |       
|               |  | $                    | 94,691 |      | $ | 46,729 |  | $ | 11,964
|               |  |                      |        |      |   |        |  |   |       



Cash and investments



The following table presents cash, cash equivalents, foreign
currency conversion in transit and short-term investments by the country where the funds were held (in thousands):



|                |  |           |         |      |   |        
|--------------- |  | --------- | ------- | ---- | - | -------
|                |  | March 31,
|                |  | 2006      |         | 2005
|United States   |  | $         | 93,948  |      | $ | 156,259
|United Kingdom  |  |           | 1,837   |      |   | 3,242  
|Denmark         |  |           | 7,545   |      |   | 7,659  
|Other countries |  |           | 839     |      |   | 636    
|                |  |           |         |      |   |        
|                |  | $         | 104,169 |      | $ | 167,796
|                |  |           |         |      |   |        



F-29



---

##### Table of Contents

NAPSTER, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Napster does not anticipate that it will incur any material U.S. income or foreign withholding taxes when cash
is repatriated to the United States.



Long-lived assets



The following table presents long-lived assets, excluding goodwill
and identifiable intangible assets, by country based on the location of the assets (in thousands):



|               |  |           |       |      |   |      
|-------------- |  | --------- | ----- | ---- | - | -----
|               |  | March 31,
|               |  | 2006      |       | 2005
|United States  |  | $         | 7,201 |      | $ | 5,726
|United Kingdom |  |           | 86    |      |   | 33   
|               |  |           |       |      |   |      
|               |  | $         | 7,287 |      | $ | 5,759
|               |  |           |       |      |   |      



NOTE 14COMMITMENTS AND CONTINGENCIES



Lease commitments



Napster leases its operating facilities and certain equipment under non-cancelable
operating leases, which expire at various dates ranging from fiscal 2007 through fiscal 2011. Rent expense under all operating leases included in continuing operations was $1.5 million, $1.2 million and $1.1 million in fiscal 2006, 2005 and 2004,
respectively.



At March 31, 2006, the future minimum lease payments
under non-cancelable operating leases total $1.2 million, $258,000 and $146,000 for fiscal 2007, 2008 and 2009 and later, respectively.



Obligations to content and distribution providers



Napster has certain royalty commitments associated with the licensing of the music content. Future payments under these content agreements are due to partners based
upon net revenues and online music distribution volumes.



F-30



---

##### Table of Contents

NAPSTER, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Litigation



Napster and Pressplay have been notified by a number of companies that the Pressplay and Napster digital music services may infringe patents owned by those
companies. Napster is investigating the nature of these claims and the extent to which royalties may be owed by Napster and Pressplay to these entities. The ultimate resolution of these claims cannot be determined at this time.



On October 8, 2004, SightSound Technologies, Inc. (SightSound) filed a
lawsuit against Napster and Napster, LLC in U.S. District Court for the Western District of Pennsylvania, Case No. 04-1549, alleging infringement of certain of its patents by the Napster service. SightSound is demanding monetary damages and
injunctive relief. Napster was served with the complaint in the lawsuit on November 5, 2004. Napster has answered the complaint and filed an application with the United States Patent and Trademark Office for reexamination of the patents. In
January 2005 Napster moved for a stay of the proceedings pending the outcome of Napsters reexamination application. On February 28, 2005, the court granted Napsters motion to stay. On March 22, 2005, SightSound filed a Petition
to Cancel certain trademark registrations owned by Napster before the Trademark Trial and Appeals Board (TTAB), claiming that Napster did not acquire the rights to these trademarks when it purchased them through the bankruptcy estate.
Napster believes that this petition is entirely without merit, and it has been stayed by TTAB pending resolution of the litigation in Pennsylvania. On May 19, 2005, Napster filed a motion with the U.S. Bankruptcy Court for the District of
Delaware to reopen the Napster bankruptcy case and enforce the order assigning all of the assets of the former Napster, Inc. (including trademarks and goodwill) to us. On August 23, 2005, an order confirming the sale to Napster of the Napster
trademarks, including goodwill, was granted by the Bankruptcy Court. In or around November 2005, SightSound sold the patents in question to a subsidiary of General Electric for an undisclosed amount. Management believes that it is not currently
possible to estimate the impact, if any, that the ultimate resolution of these matters will have on Napsters business, results of operations, financial position or cash flows.



On August 5, 2005, Ho Keung Tse filed suit against Apple Computer, Inc., Napster, MusicMatch, Inc., Sony Connect, Inc., Yahoo,
Inc. and RealNetworks, Inc. in U.S. District Court for the District of Maryland alleging infringement of U.S. Patent No. 6665797 by the defendants respective music distribution services. Mr. Tse is demanding monetary damages and
injunctive relief. The defendants have formed a joint defense group, have moved for change of venue, and intend to defend themselves vigorously. Management believes that it is not currently possible to estimate the impact, if any, that the ultimate
resolution of these matters will have on Napsters business, results of operations, financial position or cash flows.



Napster is a party to other litigation matters and claims from time to time in the ordinary course of its operations, including copyright infringement litigation
for which it is entitled to indemnification by content providers. While the results of such litigation and claims cannot be predicted with certainty, Napster believes that the final outcome of such matters will not have a material adverse impact on
its business, financial position, cash flows or results of operations.



F-31



---

##### Table of Contents

NAPSTER, INC.



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)



Indemnification



Napster has agreed pursuant to the CSD divestiture agreement to indemnify Sonic for breaches of representations and warranties (other
than those breaches related to tax matters) and covenants contained in the agreement, for undisclosed liabilities, and for defects with respect to the financial statements provided to Sonic relating to CSD. The agreement limits the maximum amount of
potential future payments and the time period during which a claim may be made.



In addition, Napster has agreed to indemnify Sonic for unpaid tax liabilities with respect to any tax year ended on or before December 17, 2004 (or for any other tax year to the extent allocable to the portion of such period beginning
before and ending on December 17, 2004), to the extent such tax liabilities neither are reflected in the closing working capital calculation pursuant to the agreement nor create a realized reduction in Sonics tax liabilities. Napster will
also indemnify Sonic for damages that relate to certain other tax-related matters, as described in the agreement. No limitation is set forth on the period of time by which a claim must be made pursuant to the foregoing indemnities nor is there a
specified limitation on the maximum amount of potential future payments.



F-32



---

##### Table of Contents

SCHEDULE II



VALUATION AND QUALIFYING ACCOUNTS AND RESERVES

(In
thousands)



|                                                         |  |                    |        |           |        |   |            |         |   |             |        |   |              |   |       
|-------------------------------------------------------- |  | ------------------ | ------ | --------- | ------ | - | ---------- | ------- | - | ----------- | ------ | - | ------------ | - | ------
|Description                                              |  | Beginning ofPeriod |        | Additions |        |   | Deductions |         |   | Divestiture |        |   | Endof Period
|Allowance for bad debt:                                  |  |                    |        |           |        |   |            |         |   |             |        |   |              |   |       
|Year ended March 31, 2004                                |  | $                  | 850    |           | (75    | ) |            | 216     |   |             |       |   |              | $ | 991   
|Year ended March 31, 2005                                |  | $                  | 991    |           | (42    | ) |            | (274    | ) |             | (669   | ) |              | $ | 6     
|Year ended March 31, 2006                                |  | $                  | 6      |           | 1      |   |            |        |   |             |       |   |              | $ | 7     
|                                                         |  |                    |        |           |       
|Allowance for sales returns and certain sales incentives |  |                    |        |           |        |   |            |         |   |             |        |   |              |   |       
|Year ended March 31, 2004                                |  | $                  | 5,559  |           | 22,226 |   |            | (18,619 | ) |             |       |   |              | $ | 9,166 
|Year ended March 31, 2005                                |  | $                  | 9,166  |           | 5,814  |   |            | (8,595  | ) |             | (6,385 | ) |              | $ |      
|Year ended March 31, 2006                                |  | $                  |       |           |       |   |            |        |   |             |       |   |              | $ |      
|                                                         |  |                    |        |           |       
|Deferred tax valuation allowance:                        |  |                    |        |           |        |   |            |         |   |             |        |   |              |   |       
|Year ended March 31, 2004                                |  | $                  | 4,020  |           | 15,066 |   |            |        |   |             |       |   |              | $ | 19,086
|Year ended March 31, 2005                                |  | $                  | 19,086 |           | 3,562  |   |            |        |   |             |       |   |              | $ | 22,648
|Year ended March 31, 2006                                |  | $                  | 22,648 |           | 25,843 |   |            |        |   |             |       |   |              | $ | 48,491



F-33



---

##### Table of Contents

SIGNATURES AND POWER OF ATTORNEY



Pursuant to the requirements of Section 13 or 15(d) 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.



|              |  |                                                                                                                                       |  |  |  |     |  |                                                                                                                         
|------------- |  | ------------------------------------------------------------------------------------------------------------------------------------- |  |  |  | --- |  | ------------------------------------------------------------------------------------------------------------------------
|NAPSTER, INC. |  |                                                                                                                                       |  |  |  |    
|              |  |                                                                                                                                       |  | 
|By:           |  | /s/    WM. CHRISTOPHER
GOROG                                                                                                          |  |  |  | By: |  | /s/    NAND GANGWANI                                                                                                    
|              |  | Wm. Christopher Gorog Chief Executive Officer and Chairman of the Board of Directors (Principal Executive Officer) Date: June 9, 2006 |  |  |  |     |  | Nand Gangwani Vice
President and Chief Financial Officer (Principal Financial and Accounting Officer) Date: June 9, 2006



Pursuant to the requirements
of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated. Each person whose signature appears below hereby authorizes and appoints
Wm. Christopher Gorog and Nand Gangwani, or either of them, as attorneys-in-fact and agents to execute and file with the applicable regulatory authorities any amendment to this report on his behalf individually and in each capacity stated below.



|                                                  |  |                                                                                              |  |             
|------------------------------------------------- |  | -------------------------------------------------------------------------------------------- |  | ------------
|Name                                              |  | Title                                                                                        |  | Date        
|                                                  |  |                                                                                             
|/s/    WM. CHRISTOPHER
GOROGWm. Christopher Gorog |  | Chief Executive Officer and Chairman of the Board of Directors (Principal Executive Officer) |  | June 9, 2006
|                                                  |  |                                                                                             
|/s/    NAND GANGWANINand Gangwani                 |  | Vice President and Chief Financial Officer (Principal Financial and Accounting Officer)      |  | June 9, 2006
|                                                  |  |                                                                                             
|/s/    VERNON E. ALTMANVernon E. Altman           |  | Director                                                                                     |  | June 9, 2006
|                                                  |  |                                                                                             
|/s/    RICHARD J. BOYKORichard J. Boyko           |  | Director                                                                                     |  | June 9, 2006
|                                                  |  |                                                                                             
|/s/    PHILIP J.
HOLTHOUSEPhilip J.
Holthouse     |  | Director                                                                                     |  | June 9, 2006
|                                                  |  |                                                                                             
|/s/    JOSEPH C.
KACZOROWSKIJoseph C.
Kaczorowski |  | Director                                                                                     |  | June 9, 2006
|                                                  |  |                                                                                             
|/s/    BRIAN C. MULLIGANBrian C. Mulligan         |  | Director                                                                                     |  | June 9, 2006
|                                                  |  |                                                                                             
|/s/    ROBERT RODINRobert Rodin                   |  | Director                                                                                     |  | June 9, 2006



---

##### Table of Contents

NAPSTER, INC.



INDEX TO EXHIBITS



|              |  |                                                                                                                                                                                                                                                                                
|------------- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description of Exhibit                                                                                                                                                                                                                                                         
|2.1           |  | Purchase Agreement among the Registrant, UMG Duet Holdings, Inc., a Delaware corporation, and SMEI Duet Holdings, Inc., a Delaware corporation, dated May 19, 2003 (1)                                                                                                         
|              | 
|2.2           |  | Amended and Restated Asset Purchase Agreement between the Company and Sonic Solutions, dated December 17, 2004 (2)                                                                                                                                                             
|              | 
|3.1           |  | Amended and Restated Certificate of Incorporation of the Registrant (3)                                                                                                                                                                                                        
|              | 
|3.2           |  | Amended and Restated Bylaws of the Registrant (4)                                                                                                                                                                                                                              
|              | 
|3.3           |  | Certificate of Designation of Rights, Preferences and Privileges of Series A Participating Preferred Stock of Roxio, Inc. (5)                                                                                                                                                  
|              | 
|4.1           |  | Form of Common Stock certificate of the Registrant (2)                                                                                                                                                                                                                         
|              | 
|4.2           |  | Preferred Stock Rights Agreement, dated as of May 18, 2001, between Registrant and Mellon Investor Services, LLC, including the Certificate of Designation, the form of Rights Certificate and the
Summary of Rights attached thereto as Exhibits A, B, and C, respectively (5)
|              | 
|4.3           |  | Form of Purchase Agreement dated as of June 18, 2003 by and between the Registrant and certain Purchasers set forth on the signature page thereto (6)                                                                                                                          
|              | 
|4.4           |  | Amended and Restated LLC Operating Agreement of Napster, LLC dated May 19, 2003 by and between Registrant, UMG Duet Holdings, Inc. and SMEI Duet Holdings, Inc. (4)                                                                                                            
|              | 
|4.5           |  | Form of Purchase Agreement dated as of January 13, 2004 by and between Napster and certain Purchasers set forth on the signature page thereto (7)                                                                                                                              
|              | 
|4.6           |  | Registration Rights Agreement dated June 17, 2004 between the Registrant and Best Buy Enterprise Services Inc. (8)                                                                                                                                                             
|              | 
|4.7           |  | Common Stock Purchase Agreement between Registrant and Best Buy Enterprise Services Inc. dated June 17, 2004 (8)                                                                                                                                                               
|              | 
|4.8           |  | Form of Purchase Agreement dated as of January 20, 2005 by and between Registrant and certain Investors (9)                                                                                                                                                                    
|              | 
|10.1          |  | Amended and Restated 2001 Employee Stock Purchase Plan* (13)                                                                                                                                                                                                                   
|              | 
|10.2          |  | Amended and Restated 2000 Stock Option Plan* (3)                                                                                                                                                                                                                               
|              | 
|10.3          |  | Form of 2000 Stock Option Plan Agreements* (3)                                                                                                                                                                                                                                 
|              | 
|10.4          |  | Amended and Restated 2001 Director Option Plan* (4)                                                                                                                                                                                                                            
|              | 
|10.5          |  | Form of 2001 Director Option Plan Agreements* (3)                                                                                                                                                                                                                              
|              | 
|10.6          |  | Form of Indemnification Agreement between the Registrant and each of its directors and executive officers* (3)                                                                                                                                                                 
|              | 
|10.7          |  | Employment agreement effective as of August 15, 2003 between Wm. Christopher Gorog and the Registrant* (10)                                                                                                                                                                    
|              | 
|10.8          |  | Form of 2001 Stock Plan Option Agreements* (3)                                                                                                                                                                                                                                 
|              | 
|10.9          |  | 2002 Stock Plan* (11)                                                                                                                                                                                                                                                          
|              | 
|10.10         |  | Asset Purchase Agreement dated April 17, 2003 by and between Registrant, Roxio CI Ltd., Wildfile, Inc. Symantec Ltd. and Symantec Corporation (12)                                                                                                                             
|              | 
|10.11         |  | 2003 Stock Plan* (13)                                                                                                                                                                                                                                                          
|              | 
|10.12         |  | Employment Agreement effective as of November 14, 2003 between Nand Gangwani and the Registrant* (14)                                                                                                                                                                          



---

##### Table of Contents

|              |  |                                                                                                                                                                                          
|------------- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Description of Exhibit                                                                                                                                                                   
|10.13         |  | Employment agreement dated January 29, 2004 between Bradford D. Duea and the Registrant* (15)                                                                                            
|              | 
|10.14         |  | Employment agreement dated January 29, 2004 between Laura B. Goldberg and the Registrant* (15)                                                                                           
|              | 
|10.15         |  | Loan and Security Agreement between Registrant and Silicon Valley Bank dated March 25, 2004 (15)                                                                                         
|              | 
|10.16         |  | Form of 2003 Stock Plan Agreements* (15)                                                                                                                                                 
|              | 
|10.17         |  | First Amendment dated December 17, 2004 to Loan and Security Agreement by and among Registrant, Napster, LLC and Silicon Valley Bank dated March 25, 2004 (2)                            
|              | 
|10.18         |  | Additional Borrower Joinder Supplement by and among Registrant, Napster LLC and Silicon Valley Bank dated December 17, 2004 (16)                                                         
|              | 
|10.19         |  | Loan Modification and Consent Agreement by and among Registrant, Napster, LLC, and Silicon Valley Bank dated December 17, 2004 (16)                                                      
|              | 
|10.20         |  | Standard Industrial/Commercial Single-Tenant Lease, between Registrant and Fox & Fields, dated September 7, 2001 (16)                                                                    
|              | 
|10.21         |  | Lease Extension and Lease Guaranty of Registrant, between Registrant and Fox & Fields, dated January 5, 2005 (16)                                                                        
|              | 
|10.22         |  | Form of Napster, Inc. Amended and Restated 2001 Stock Plan Restricted Stock Award Agreement (17)                                                                                         
|              | 
|10.23         |  | Letter Agreement between the Company and Wm. Christopher Gorog, dated May 31, 2005 (17)                                                                                                  
|              | 
|10.24         |  | Joint Venture Operating Agreement dated as of October 14, 2005 between Napster, LLC and Tower Records Japan, Inc., Nikko Principal Investments Japan, Ltd. and Napster Japan, Inc.**
(18)
|              | 
|10.25         |  | License Agreement dated as of October 14, 2005 between Napster, LLC and Tower Records Japan, Inc.** (18)                                                                                 
|              | 
|10.26         |  | Amended and Restated Napster, Inc. 2001 Stock Plan (19)                                                                                                                                  
|              | 
|10.27         |  | Form of Director Restricted Stock Award Agreement (19)                                                                                                                                   
|              | 
|10.28         |  | Consulting Agreement dated January 2, 2006, between Robert Rodin and Registrant                                                                                                          
|              | 
|14.1          |  | Amended and Restated Napster Code of Conduct                                                                                                                                             
|              | 
|21.1          |  | List of Subsidiaries                                                                                                                                                                     
|              | 
|23.1          |  | Consent of Independent Registered Public Accounting Firm                                                                                                                                 
|              | 
|31.1          |  | Certification of Chief Executive Officer required pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                                                                              
|              | 
|31.2          |  | Certification of Chief Financial Officer required pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                                                                              
|              | 
|32.1          |  | Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002                                                                   

---

|* |  | Management contract or compensatory plan or arrangement required to be filed as an exhibit to the Companys Annual Report on Form 10-K.
|- |  | ---------------------------------------------------------------------------------------------------------------------------------------

|** |  | Pursuant to 17 CFR 240.24b-2, confidential information has been omitted and has been filed separately with the Securities and Exchange Commission pursuant to a Confidential Treatment
Application filed with the Commission.
|-- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(1) |  | Incorporated by reference to the Registrants Current Report on Form 8-K as filed with the Securities and Exchange Commission on May 19, 2003.
|--- |  | ----------------------------------------------------------------------------------------------------------------------------------------------

|(2) |  | Incorporated by reference to the Registrants Current Report on Form 8-K as filed with the Securities and Exchange Commission on December 23, 2004.
|--- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------

|(3) |  | Incorporated by reference to the Registrants Form 10 Registration Statement (No. 000-32373) as filed with the Securities and Exchange Commission on May 15, 2001.
|--- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------



---

##### Table of Contents

|(4) |  | Incorporated by reference to the Registrants Annual Report on Form 10-K as filed with the Securities and Exchange Commission on June 30, 2003.
|--- |  | -----------------------------------------------------------------------------------------------------------------------------------------------

|(5) |  | Incorporated by reference to the Registrants Registration Statement on Form 8-A as filed with the Securities and Exchange Commission on June 5, 2001.
|--- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------

|(6) |  | Incorporated by reference to the Registrants Current Report on Form 8-K as filed with the Securities and Exchange Commission on June 20, 2003.
|--- |  | -----------------------------------------------------------------------------------------------------------------------------------------------

|(7) |  | Incorporated by reference to the Registrants Current Report on Form 8-K as filed with the Securities and Exchange Commission on January 13, 2004.
|--- |  | --------------------------------------------------------------------------------------------------------------------------------------------------

|(8) |  | Incorporated by reference to the Registrants Registration Statement on Form S-3 (No. 333-117520) as filed with the Securities and Exchange Commission on July 20, 2004.
|--- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(9) |  | Incorporated by reference to the Registrants Current Report on Form 8-K as filed with the Securities and Exchange Commission on January 21, 2005.
|--- |  | --------------------------------------------------------------------------------------------------------------------------------------------------

|(10) |  | Incorporated by reference to the Registrants Quarterly Report on Form 10-Q as filed with the Securities and Exchange Commission on November 14, 2003.
|---- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------

|(11) |  | Incorporated by reference to the Registrants Registration Statement on Form S-8 as filed with the Securities and Exchange Commission on January 28, 2002.
|---- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------

|(12) |  | Incorporated by reference to the Registrants Current Report on Form 8-K as filed with the Securities and Exchange Commission on April 18, 2003.
|---- |  | ------------------------------------------------------------------------------------------------------------------------------------------------

|(13) |  | Incorporated by reference to the Registrants Proxy Statement on Schedule 14A for the 2003 Annual Meeting of Stockholders as filed with the Securities and Exchange Commission on August
18, 2003.
|---- |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(14) |  | Incorporated by reference to the Registrants Quarterly Report on Form 10-Q as filed with the Securities and Exchange Commission on February 17, 2004.
|---- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------

|(15) |  | Incorporated by reference to the Registrants Annual Report on Form 10-K as filed with the Securities and Exchange Commission on June 14, 2004.
|---- |  | -----------------------------------------------------------------------------------------------------------------------------------------------

|(16) |  | Incorporated by reference to the Registrants Registration Statement on Form S-3 (No. 333-122658) as filed with the Securities and Exchange Commission on February 9, 2005.
|---- |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(17) |  | Incorporated by reference to the Registrants Current Report on Form 8-K as filed with the Securities and Exchange Commission on June 6, 2005.
|---- |  | ----------------------------------------------------------------------------------------------------------------------------------------------

|(18) |  | Incorporated by reference to the Registrants Quarterly Report on Form 10-Q as filed with the Securities and Exchange Commission on February 8, 2006.
|---- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------

|(19) |  | Incorporated by reference to the Registrants Current Report on Form 8-K as filed with the Securities and Exchange Commission on October 24, 2005.
|---- |  | --------------------------------------------------------------------------------------------------------------------------------------------------