---

---

U.S. SECURITIES AND EXCHANGE COMMISSIONWashington, D.C. 20549

---

FORM 10-QSB

---

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

For the quarter ended September 30, 2000

1-14831(Commission File Number)

---

DIGITAL LAVA INC.(Exact name of small business issuer as specified in its charter)

---

| | Delaware
(State Or Other Jurisdiction of
Incorporation Or Organization) |  | 95-4584080
(IRS Employer Id. No.) | 
| | ----------------------------------------------------------------------- |  | --------------------------------- | 

| | 13160 Mindanao Way, Suite 350Marina Del Rey, California
(Address of principal executive offices) |  | 90292
(Zip Code) | 
| | ------------------------------------------------------------------------------------------------ |  | ---------------- | 

(310) 577-0200(Issuers telephone number, including area code)

---

Check whether the issuer (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 [  ]

As of November 10, 2000, the Issuer had 7,199,319 shares of its $.0001 par value Common Stock issued and outstanding.

Transitional Small Business Disclosure Format (check one):	Yes [  ] No [x]

---

---

---

DIGITAL LAVA INC.

TABLE OF CONTENTS

|         |  |                                                                                                  |   
|-------- |  | ------------------------------------------------------------------------------------------------ | --
|Part I.  |  | Financial Information                                                                            |   
|Item 1.  |  | Financial Statements                                                                             |   
|         |  | Balance Sheet at September 30, 2000 and December 31, 1999                                        | 3 
|         |  | Statement of Operations, Three Months ended    September 30, 2000 and 1999                       | 4 
|         |  | Statement of Operations, Nine Months ended    September 30, 2000 and 1999                        | 5 
|         |  | Statement of Cash Flows for the Nine Months   ended September 30, 2000 and 1999                  | 6 
|         |  | Notes to Unaudited Financial Statements                                                          | 7 
|         |  | Item 2. Managements Discussion and Analysis of    Financial Condition and Results of Operations | 10
|         |  |                                                                                                  |   
|Part II. |  | Other Information                                                                                |   
|Item 1.  |  | Legal Proceedings                                                                                | 13
|Item 2.  |  | Changes in Securities                                                                            | 13
|Item 3.  |  | Defaults upon Senior Securities                                                                  | 13
|Item 4.  |  | Submission of Matters to Vote of Security Holders                                                | 13
|Item 5.  |  | Other Information                                                                                | 13
|Item 6.  |  | Exhibits and Reports on Form 8-K                                                                 | 13

2

---

PART I. FINANCIAL INFORMATION

Item 1.   Financial Statements

DIGITAL LAVA INC.BALANCE SHEET(Unaudited)

|                                                                                                                                                                                           |  | September 30, |             | December 31, |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------ |  | ------------- | ----------- | ------------ | -
|                                                                                                                                                                                           |  | 2000          |             | 1999         |  
|                                                                                                                                                                                           |  |               |             |              |  
|Assets                                                                                                                                                                                     |  |               |             |              |  
|Current Assets:                                                                                                                                                                            |  |               |             |              |  
|Cash and cash equivalents                                                                                                                                                                  |  | $             | 2,373,995   |              | $
|Short term investments                                                                                                                                                                     |  |               | 5,640,551   |              |  
|Accounts receivable                                                                                                                                                                        |  |               | 2,331,114   |              |  
|Other current assets                                                                                                                                                                       |  |               | 179,613     |              |  
|                                                                                                                                                                                           |  |               |             |              |  
|Total current assets                                                                                                                                                                       |  |               | 10,525,273  |              |  
|Fixed assets, net                                                                                                                                                                          |  |               | 1,274,551   |              |  
|Restricted cash                                                                                                                                                                            |  |               | 496,455     |              |  
|Other assets                                                                                                                                                                               |  |               | 144,147     |              |  
|                                                                                                                                                                                           |  |               |             |              |  
|                                                                                                                                                                                           |  | $             | 12,440,426  |              | $
|                                                                                                                                                                                           |  |               |             |              |  
|Liabilities and Stockholders Equity                                                                                                                                                       |  |               |             |              |  
|Current liabilities:                                                                                                                                                                       |  |               |             |              |  
|Accounts payable                                                                                                                                                                           |  | $             | 633,495     |              | $
|Current portion of capital lease                                                                                                                                                           |  |               | 94,226      |              |  
|Accrued expenses and other current liabilities                                                                                                                                             |  |               | 1,120,665   |              |  
|Deferred rent                                                                                                                                                                              |  |               | 311,997     |              |  
|Deferred revenue                                                                                                                                                                           |  |               | 458,605     |              |  
|                                                                                                                                                                                           |  |               |             |              |  
|Total current liabilities                                                                                                                                                                  |  |               | 2,618,988   |              |  
|                                                                                                                                                                                           |  |               |             |              |  
|                                                                                                                                                                                           |  |               |             |              |  
|Long term portion of capital lease                                                                                                                                                         |  |               | 133,866     |              |  
|                                                                                                                                                                                           |  |               |             |              |  
|Stockholders equity:                                                                                                                                                                      |  |               |             |              |  
|Preferred stock$.0001 par value; 5,000,000 shares authorized; none       outstanding at September 30, 2000 and December 31, 1999                                                          |  |               |            |              |  
|Common stock, $0.0001 par value; 35,000,000 shares authorized; 7,199,319 and       4,636,887 shares issued and outstanding at September
30, 2000 and       December 31, 1999, respectively |  |               | 719         |              |  
|Additional paid-in capital                                                                                                                                                                 |  |               | 35,787,133  |              |  
|Deferred compensation                                                                                                                                                                      |  |               | (29,979     | )            |  
|Accumulated deficit                                                                                                                                                                        |  |               | (26,073,213 | )            |  
|Accumulated other comprehensive income/(loss)                                                                                                                                              |  |               | 2,912       |              |  
|                                                                                                                                                                                           |  |               |             |              |  
|Total stockholders equity                                                                                                                                                                 |  |               | 9,687,572   |              |  
|                                                                                                                                                                                           |  |               |             |              |  
|                                                                                                                                                                                           |  | $             | 12,440,426  |              | $
|                                                                                                                                                                                           |  |               |             |              |  

See accompanying notes to the unaudited financial statements.

---

DIGITAL LAVA INC.STATEMENT OF OPERATIONS(Unaudited)

|                                                                          |  | Three Months Ended September 30, |           
|------------------------------------------------------------------------- |  | -------------------------------- | ----------
|                                                                          |  |                                  |           
|                                                                          |  | 2000                             |           
|                                                                          |  |                                  |           
|Revenues:                                                                 |  |                                  |           
|Software licenses                                                         |  | $                                | 419,732   
|Product sales                                                             |  |                                  | 718,200   
|Services                                                                  |  |                                  | 605,492   
|                                                                          |  |                                  |           
|Total revenues                                                            |  |                                  | 1,743,424 
|                                                                          |  |                                  |           
|Cost of revenues:                                                         |  |                                  |           
|Cost of software licenses                                                 |  |                                  | 3,994     
|Cost of product sales                                                     |  |                                  | 365,750   
|Cost of services                                                          |  |                                  | 463,801   
|                                                                          |  |                                  |           
|Total cost of revenues                                                    |  |                                  | 833,545   
|                                                                          |  |                                  |           
|Gross profit                                                              |  |                                  | 909,879   
|                                                                          |  |                                  |           
|Operating costs and expenses:                                             |  |                                  |           
|Selling, general and administrative                                       |  |                                  | 2,529,520 
|Research and development                                                  |  |                                  | 359,837   
|                                                                          |  |                                  |           
|Total operating costs and expenses                                        |  |                                  | 2,889,357 
|                                                                          |  |                                  |           
|Loss from operations                                                      |  |                                  | (1,979,478
|                                                                          |  |                                  |           
|Other income/(expense), net                                               |  |                                  | 90,141    
|                                                                          |  |                                  |           
|                                                                          |  |                                  |           
|Net loss                                                                  |  | $                                | (1,889,337
|                                                                          |  |                                  |           
|                                                                          |  |                                  |           
|Basic and diluted net loss per share                                      |  | $                                | (.30      
|                                                                          |  |                                  |           
|Weighted average common shares used   in basic and diluted loss per share |  |                                  | 6,377,104 
|                                                                          |  |                                  |           

See accompanying notes to the unaudited financial statements.

---

DIGITAL LAVA INC.STATEMENT OF OPERATIONS(Unaudited)

|                                                                          |  | Nine Months Ended September 30, |           
|------------------------------------------------------------------------- |  | ------------------------------- | ----------
|                                                                          |  |                                 |           
|                                                                          |  | 2000                            |           
|                                                                          |  |                                 |           
|Revenues:                                                                 |  |                                 |           
|Software licenses                                                         |  | $                               | 1,416,964 
|Product Sales                                                             |  |                                 | 718,200   
|Services                                                                  |  |                                 | 2,252,125 
|                                                                          |  |                                 |           
|Total revenues                                                            |  |                                 | 4,387,289 
|                                                                          |  |                                 |           
|Cost of revenues:                                                         |  |                                 |           
|Cost of software licenses                                                 |  |                                 | 9,611     
|Cost of product sales                                                     |  |                                 | 365,750   
|Cost of services                                                          |  |                                 | 1,462,797 
|                                                                          |  |                                 |           
|Total cost of revenues                                                    |  |                                 | 1,838,158 
|                                                                          |  |                                 |           
|Gross profit                                                              |  |                                 | 2,549,131 
|                                                                          |  |                                 |           
|Operating costs and expenses:                                             |  |                                 |           
|Selling, general and administrative                                       |  |                                 | 6,846,740 
|Research and development                                                  |  |                                 | 1,007,820 
|                                                                          |  |                                 |           
|Total operating costs and expenses                                        |  |                                 | 7,854,560 
|                                                                          |  |                                 |           
|Loss from operations                                                      |  |                                 | (5,305,429
|Other income/(expense), net                                               |  |                                 | 137,207   
|                                                                          |  |                                 |           
|Loss before extraordinary item                                            |  |                                 | (5,168,222
|Extraordinary loss on extinguishment of debt                              |  |                                 |          
|                                                                          |  |                                 |           
|Net loss                                                                  |  | $                               | (5,168,222
|                                                                          |  |                                 |           
|Net loss available to common stockholders                                 |  | $                               | (5,168,222
|                                                                          |  |                                 |           
|Basic and diluted net loss per share:                                     |  |                                 |           
|Loss before extraordinary item                                            |  | $                               | (.99      
|Extraordinary loss on extinguishment of debt                              |  |                                 |          
|                                                                          |  |                                 |           
|Net loss                                                                  |  | $                               | (.99      
|                                                                          |  |                                 |           
|Weighted average common shares used in basic and   diluted loss per share |  |                                 | 5,237,461 
|                                                                          |  |                                 |           

See accompanying notes to the unaudited financial statements.

---

DIGITAL LAVA INC.STATEMENT OF CASH FLOWS(Unaudited)

|                                                                                   |  | Nine Months Ended September 30, |            
|---------------------------------------------------------------------------------- |  | ------------------------------- | -----------
|                                                                                   |  |                                 |            
|                                                                                   |  | 2000                            |            
|                                                                                   |  |                                 |            
|Cash flows used in operating activities:                                           |  |                                 |            
|Net loss                                                                           |  | $                               | (5,168,222 
|Adjustments to reconcile net loss        to net cash used in operating activities: |  |                                 |            
|Extraordinary loss on extinguishment of debt                                       |  |                                 |           
|Deferred revenues                                                                  |  |                                 | 179,421    
|Depreciation and amortization                                                      |  |                                 | 344,406    
|Amortization of debt discount                                                      |  |                                 |           
|Provision for doubtful accounts                                                    |  |                                 | 100,000    
|Compensation from grant of non-employee warrants                                   |  |                                 | 76,891     
|Changes in assets and liabilities affecting operating cash flows:                  |  |                                 |            
|Accounts receivable                                                                |  |                                 | (1,256,425 
|Other assets                                                                       |  |                                 | 56,498     
|Accounts payable                                                                   |  |                                 | 447,133    
|Accrued interest                                                                   |  |                                 |           
|Accrued expenses and other current liabilities                                     |  |                                 | 511,639    
|Deferred rent                                                                      |  |                                 | 20,044     
|                                                                                   |  |                                 |            
|Net cash used in operating activities                                              |  |                                 | (4,688,615 
|                                                                                   |  |                                 |            
|Cash flows used in investing activities:                                           |  |                                 |            
|Purchases of short term investments                                                |  |                                 | (10,742,029
|Sales of short term investments                                                    |  |                                 | 8,075,691  
|Restricted cash                                                                    |  |                                 | (10,000    
|Acquisition of fixed assets                                                        |  |                                 | (365,789   
|                                                                                   |  |                                 |            
|Net cash used in investing activities                                              |  |                                 | (3,042,127 
|                                                                                   |  |                                 |            
|Cash flows from financing activities:                                              |  |                                 |            
|Payments on capital lease obligations                                              |  |                                 | (62,749    
|Repayment of notes payable                                                         |  |                                 |           
|Proceeds from exercise of stock options                                            |  |                                 | 211,240    
|Proceeds from exercise of warrants                                                 |  |                                 | 251,768    
|Proceeds from issuance of common stock                                             |  |                                 | 10,000,000 
|Cost of common stock issuance                                                      |  |                                 | (1,003,553 
|                                                                                   |  |                                 |            
|Net cash provided by financing activities                                          |  |                                 | 9,396,706  
|                                                                                   |  |                                 |            
|Net increase in cash and cash equivalents                                          |  |                                 | 1,665,964  
|Cash and cash equivalents at beginning of period                                   |  |                                 | 708,031    
|                                                                                   |  |                                 |            
|Cash and cash equivalents at end of period                                         |  | $                               | 2,373,995  
|                                                                                   |  |                                 |            

See accompanying notes to the unaudited financial statements.

---

DIGITAL LAVA INC.NOTES TO UNAUDITED FINANCIAL STATEMENTS

1.   The Company

Digital Lava Inc., a Delaware corporation (the Company or Digital Lava), is a provider of hardware and software products and
services related to the use of rich mixed media for corporate training, communications, research and other applications. Digital Lavas product lines include publishing services, vPublisherTM, VideoVisor ProfessionalTM (vvPro), VideoVisorWebTM
(vvWeb), HotFoot for PowerPointTM and Firestream Encoding StationTM. Digital Lava provides service to clients by publishing their content, using the vPublisherTM tool, into rich media presentations and then provides the client the option to deploy the
rich media presentation on the Internet, corporate intranet, CD-ROM or a hybrid of CD-ROM and the Internet. vPublisherTM is a proprietary authoring software tool that allows the integration of text, data, voice, video and web links into an interactive
desktop applicat
ion. VideoVisorProfessionalTM and VideoVisorWebTM are proprietary viewers that allow the user to access the content published in the Digital Lava format. vvPro and vvWeb allow the user to individually manage, manipulate and navigate the information on
their computer screen. HotFoot for PowerPointTM allows users to add streaming audio to Power Point presentations and deliver them electronically to single or multiple recipients via email or hosting. Firestream Encoding StationTM allows users to encode
media from a single source into multiple formats and bit rates simultaneously and in real time.

2.   Basis of Presentation

The accompanying balance sheet as of September 30, 2000 and the statements of operations and cash flows for the three and nine month periods ended
September 30, 2000 and 1999 have been prepared by the Company without audit. In the opinion of management, all adjustments (consisting of normal recurring adjustments) necessary for a fair presentation have been included. The results of operations for the
three and nine month period ended September 30, 2000 are not necessarily indicative of the operating results for the full year.

Certain information and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting
principles have been condensed or omitted. These condensed financial statements should be read in conjunction with the financial statements and notes thereto included in the Companys Form 10-KSB for the year ended December 31, 1999.

Certain amounts have been reclassified from the Companys quarterly reports for 1999 to conform to the current presentation.

3.   Net Loss Per Share

Basic loss per share is computed by dividing net loss available to common stockholders by the weighted average number of common shares outstanding
during the period. Diluted loss per share gives effect to all dilutive potential common shares outstanding during a period. In computing diluted loss per share, the treasury stock method is used in determining the number of shares assumed to be purchased
from the conversion of common stock equivalents.

Because their effects are anti-dilutive, diluted net loss per share for the periods ended September 30, 2000 and 1999 do not include the effects of:

|                                  |  | Nine Months Ended September 30 |          
|--------------------------------- |  | ------------------------------ | ---------
|                                  |  |                                |          
|                                  |  | 2000                           |          
|                                  |  |                                |          
|Stock options outstanding         |  |                                | 1,300,628
|Warrants to purchase common stock |  |                                | 2,699,458
|                                  |  |                                |          
|Total                             |  |                                | 4,000,086
|                                  |  |                                |          

Net loss available to common stockholders for the nine month period ended September 30, 1999 represents net loss for the period increased by a
non-cash deemed dividend of $660,023 recorded in February 1999 to the then holders of Series B and C convertible preferred stock in conjunction with the change in conversion rates of such shares.

---

DIGITAL LAVA INC.
NOTES TO UNAUDITED FINANCIAL STATEMENTS (Continued)

4.   Private Placement

On July 31, 2000, the Company completed the sale of 2,500,000 shares of its common stock in an unregistered offering to selected accredited
investors, resulting in proceeds, net of expenses of $1,003,553, of $8,996,447. As partial compensation for services rendered in connection with such offering, Sutro & Co., Incorporated was granted a warrant to purchase up to 125,000 shares of the
Companys common stock at $4.00 per share. The warrant is exercisable at any time prior to July 30, 2007. The value of such warrant of $580,250 was determined using the Black-Scholes model and was reflected as a non-cash offering expense.

5.   Comprehensive Loss

Statement of Financial Accounting Standards No. 130 requires disclosure of the total non-stockholder changes in equity resulting from revenue,
expense, and gains and losses, including those that do not affect retained earnings. The Companys accumulated other comprehensive loss included the following:

|                                                        |  | Three Months Ended September 30, |           | Nine Months Ended September 30, |  
|------------------------------------------------------- |  | -------------------------------- | --------- | ------------------------------- | -
|                                                        |  |                                  |           |                                 |  
|                                                        |  | 2000                             |           | 1999                            |  
|                                                        |  |                                  |           |                                 |  
|Net loss                                                |  | $                                | 1,889,337 |                                 | $
|Unrealized (gain)/loss on available for sale securities |  |                                  | (6,956    | )                               |  
|                                                        |  |                                  |           |                                 |  
|Comprehensive loss                                      |  | $                                | 1,882,381 |                                 | $
|                                                        |  |                                  |           |                                 |  

6.   Recent Accounting Pronouncements

In December 1999, the Securities and Exchange Commission (SEC) issued Staff Accounting Bulleting (SAB) No. 101, Revenue
Recognition in Financial Statements, which will be adopted in the fourth quarter of 2000. SAB No. 101 outlines the basic criteria that must be met to recognize revenue and provides guidance for presentation of revenue and for disclosure related to
revenue recognition policies in financial statements filed with the SEC. We believe that adopting SAB No. 101 will not have a material impact on our financial position or results of operations.

In March 2000, the FASB issued Interpretation No. 44 (FIN 44), Accounting for Certain Transactions Involving Stock C
ompensation, which is an interpretation of Accounting Principals Board Opinion No. 25 (APB 25). This interpretation clarifies:

- the definition of employee for purposes of applying APB 25, which deals with stock compensation issues;

- the criteria for determining whether a plan qualifies as a noncompensatory plan;

- the accounting consequences of various modifications to the terms of a previously fixed stock option or award; and

- the accounting for an exchange of stock compensation awards in a business combination.

The interpretation is effective July 1, 2000, but certain conclusions in this interpretation cover specific events that occur after either December
15, 1998, or January 12, 2000. To the extent that this interpretation covers events occurring during the period after December 15, 1998, or January 12, 2000, but before the effective date of July 1, 2000, the effects of applying this interpretation are
recognized on a prospective basis from July 1, 2000. The adoption of FIN 44 did not have a material impact on our financial statements.

---

DIGITAL LAVA INC.
NOTES TO UNAUDITED FINANCIAL STATEMENTS (Continued)

7.   Accrued Expenses And Other Current Liabilities

Accrued expenses and other current liabilities is comprised of the following:

|                           |  | September 30, |           | December 31, |  
|-------------------------- |  | ------------- | --------- | ------------ | -
|                           |  | 2000          |           | 1999         |  
|                           |  |               |           |              |  
|Accrued salaries and wages |  | $             | 502,238   |              | $
|Accrued taxesOther        |  |               | 150,000   |              |  
|Other current liabilities  |  |               | 468,427   |              |  
|                           |  |               |           |              |  
|Total                      |  | $             | 1,120,665 |              | $
|                           |  |               |           |              |  

8.   Non-Cash Supplemental Disclosure

Non-cash items occurring in the nine-month period ended September 30 included the following:

|                                                                                                                            |  | 2000 |         | 1999 |  
|--------------------------------------------------------------------------------------------------------------------------- |  | ---- | ------- | ---- | -
|                                                                                                                            |  |      |         |      |  
|Conversion of notes payable, plus accrued interest, to common                                                               |  |      |        |      | $
|Issuance of warrants to underwriter to purchase common stock    and warrants to purchase redeemable common stock warrants   |  |      |        |      | $
|Dividend to Series B and Series C convertible preferred stockholders    in connection with modification of conversion rates |  |      |        |      | $
|Increase/(decrease) in short term investments due to unrealized    gain on available for sale securities                    |  | $    | 17,926  |      | $
|Purchase of equipment under capital lease                                                                                   |  | $    | 48,590  |      |  
|Issuance of warrant to consultant                                                                                           |  | $    | 89,942  |      |  
|Issuance of warrant to Sutro & Co. in connection with the sale of common stock                                              |  | $    | 580,250 |      |  

---

Item 2.   Managements Discussion and Analysis of Financial Condition and Results of Operations

The statements contained in this document that are not purely historical are forward-looking statements concerning our business and our products.
Actual results may differ from those projected or implied by such forward-looking statements depending on a number of risks and uncertainties including, but not limited to, the following: market acceptance of our products and services, the amount of
resources we devote to investments in our products, the resources we devote to marketing and selling our services and our brand promotions and other factors. Other risks inherent in our business are described in our prospectus dated February 17, 1999 on
Form SB-2. We undertake no obligation to revise or update any forward-looking statements after the date hereof.

Overview

We invested significant resources in sales, marketing and product development activities during the quarter ended September 30, 2000. We believe our
success depends largely on building superior technology and quality into our products, extending our technological lead on the competition, development of new products and developing brand recognition early in a products life cycle. Accordingly, we
expect to continue spending heavily on these activities in the near future. Despite these heavy investments in marketing and product development, growth in software license fees and service revenue may not occur in the future. In light of our limited
operating history, rapid changes in technology and increased marketing of our products, we believe that period-to-period comparisons of our revenues and operating results, including our gross profit and operating expenses as a percentage of total net
revenues, ar
e not necessarily meaningful and should not be relied upon as indications of future performance.

We have incurred significant net losses and negative cash flows from operations since inception, and as of September 30, 2000, had an accumulated
deficit of $26,073,213. We intend to continue to invest heavily in marketing and promotion, expanding our sales operations, and technology development. As a result, we believe we will continue to incur operating losses and negative cash flows from
operations for the foreseeable future. There can be no assurance that we will be able to achieve or sustain revenue growth, profitability, or positive cash flow on either a quarterly or annual basis.

Results of Operations

Comparison of the Three Months Ended and Nine Months Ended September 30, 2000 to the Three Months and Nine Months Ended September 30, 1999

Revenues

Revenues increased to $1,743,424 for the quarter ended September 30, 2000 from $282,968 for the quarter ended September 30, 1999. The increase of
$1,460,456, or 516.1%, was primarily the result of the introduction of our Firestream Encoding StationTM , as product sales were $718,200 for the quarter ended September 30, 2000, and  increased software license sales and services revenue resulting from
our sales force expansion and an expanded customer base, as well as continued sales to previous customers. Software license revenues accounted for approximately 24.1% and 22.2% of revenues for the quarters ended September 30, 2000 and 1999, respectively.
Product sales accounted for approximately 41.2% and 0% of revenue for the quarters ended September 30, 2000 and 1999, respectively. Services revenues accounted for approximately 34.7% and 77.8% of revenues for the quarters ended September 30, 2000 and
1999, respe
ctively. One customer accounted for 21.7% of revenues for the three months ended September 30, 2000 while a separate customer accounted for 39.0% of revenues for the three months ended September 30, 1999.

For the nine months ended September 30, 2000, revenues increased to $4,387,289 from $571,803 for the nine months ended September 30, 1999. The
increase of $3,815,486 or 667.3% was again the result of the introduction of our Firestream Encoding StationTM and our continued sales force expansion resulting in both software license sales and publishing services revenue increases. Software license
revenues accounted for approximately 32.3% and 36.0% of revenues for the nine months ended September 30, 2000 and 1999, respectively. Product sales accounted for approximately 16.4% and 0% of revenue for the nine months ended September 30, 2000 and 1999,
respectively. Services revenues accounted for approximately 51.3% and 64.0% of revenues for the nine months ended September 30, 2000 and 1999, respectively. One customer accounted for 19.7% of revenues for the nine months ended September 30, 2000.

---

Cost of Revenues

Cost of revenues consists primarily of the cost of  materials, overhead, freight and applicable labor incurred for the delivery of the product or
service. Costs of revenues increased to $833,545, or 47.8% of revenues, for the quarter ended September 30, 2000 from $111,597, or 39.4% of revenues, for the quarter ended September 30, 1999. The increase was due to increased cost of products sold
associated with the shipment of our Firestream Encoding StationTM and increased labor, benefits and overhead costs associated with the increase in services revenue during the quarter.

Costs of revenues increased to $1,838,158, or 41.9% of revenues, for the nine months ended September 30, 2000 from $201,830, or 35.3% of revenues,
for the nine months ended September 30, 1999. The increase was due to increased labor, benefits and increased overhead costs associated with the increase in services revenue during the nine month period and the increased cost of products sold associated
with the shipment of our Firestream Encoding StationTM in the quarter ending September 30, 2000.

Operating Costs and Expenses

Selling, General And Administrative Expenses. Selling, general and administrative expenses consist primarily of general and administrative
salaries, taxes and benefits and related costs for general corporate functions, including executive management, finance, accounting, facilities, legal, professional services and depreciation and amortization. Selling, general and administrative expenses
increased to $2,529,520 for the quarter ended September 30, 2000 from $1,719,251 for the quarter ended September 30, 1999. The increase was primarily due to the increase in infrastructure and additional salary costs due primarily to our expanded
sales and marketing personnel. We expect that selling, general and administrative expenses will increase in absolute dollars as we continue to invest in expanded marketing activities and incur expense related to the growth of the business; however,
selling, general a
nd administrative expenses are presently anticipated to decline as a percentage of revenues.

Selling, general and administrative expenses increased to $6,846,740 for the nine months ended September 30, 2000 from $4,065,564 for the same
period in 1999. The increase was primarily due to increased spending on additional personnel, sales and marketing required to build an infrastructure to support our products and anticipated growth.

Research And Development Expenses. Research and development expenses consist of expenditures related to technology and software development
expenses. Research and development expenses increased to $359,837 for the quarter ended September 30, 2000 from $292,856 for the quarter ended September 30, 1999. The increase was primarily due to the increased level of personnel utilized in product
development. We believe that significant investments in technology and content development are required to maintain a technological lead and remain competitive and, therefore, we expect that our research and development expenses will increase in absolute
dollars for the foreseeable future; however, research and development expenses are presently anticipated to decline as a percentage of revenues.

Research and development expenses increased to $1,007,820 for the nine months ended September 30, 2000 from $648,423 for the same period in 1999. The
increase was primarily due to increased spending on additional personnel.

Other Income/(Expense), Net. Other income includes income earned from the short-term investments of cash balances. Other expense includes
amortization of premiums and discounts and gains and losses on sales of investments and interest expense related to our financing obligations in 1999. Other income increased to $90,141 for the quarter ended September 30, 2000 from an other expense level
of $60,034 for the quarter ended September 30, 1999. The increase in income and reduction of expense was primarily due to increased interest income from short-term investments.

Other income was $137,207 for the nine months ended September 30, 2000 compared to other expense of $119,453 for the same period in 1999. The
increase in income and reduction of expense was due to the debt reduction in February 1999 and the interest income from short-term investments.

Extraordinary Item. For the nine months ended September 30, 1999, we recorded an extraordinary charge of $3,672,656 associated with the
extinguishment of debt.

---

Net Loss. For the quarter ended September 30, 2000, our net loss totaled $1,889,337 as compared to $1,900,770 for the quarter ended September
30, 1999.

The net loss for the nine months ended September 30, 2000 totaled $5,168,222 as compared to $8,136,123 for the same period in 1999.

Liquidity and Capital Resources

On February 22, 1999, we completed an initial public offering of 1,200,000 units, each unit consisting of two shares of common stock and one
redeemable warrant, and received aggregate proceeds of $18,120,000 and net proceeds of $14,596,446. On March 30, 1999 we completed the exercise by the underwriter of the over-allotment option of 113,312 units and received aggregate proceeds of $1,711,011
and net proceeds of $1,513,590. During the period from completion of the offering through September 30, 2000, we have used approximately (1) $4,489,000 of the proceeds to repay notes; (2) $1,653,000 for product development expenses; (3) $4,421,000 for
sales and marketing expenses; (4) $2,490,000 for facilities and other capital expenditures; and (5) $2,380,000 for working capital and general corporate purposes.

On July 31, 2000 we completed an offering of 2,500,000 shares of common stock for aggregate gross proceeds of $10,000,000 million and net proceeds of
$8,996,447.

Net cash used in operating activities was $4,688,615 for the nine months ended September 30, 2000 as compared to $5,780,012 for the nine months ended
September 30, 1999. The decrease in use of cash from operations was primarily due to less cash used to pay accounts payable and accrued interest for the nine months ended September 30,1999, offset somewhat by an increase in accounts receivable.

Cash used by investing activities was $3,042,127 for the nine months ended September 30, 2000 as compared to cash used in investing activities of
$5,635,063 for the nine months ended September 30, 1999 resulting primarily from the sale of short-term securities partially offset by the purchase of short-term securities.

Net cash provided by financing activities was $9,396,706 for the nine months ended September 30, 2000 as compared to $13,075,029 for the nine months
ended September 30, 1999. The decrease was primarily due to the net proceeds received from the completion of our initial public offering and the underwriters exercise of its over-allotment option in 1999, as compared to our private placement in 2000
which provided net proceeds of $8,996,447 along with minor exercises of outstanding warrants and options that took place in 2000.

Our capital requirements depend on numerous factors, including market acceptance of our products and services, the amount of resources we devote to
investments in our products, the resources we devote to marketing and selling our services and our brand promotions and other factors. We have experienced a substantial increase in our operations and capital expenditures since our inception consistent
with the growth in our operations and staffing, and anticipate that this will continue for the foreseeable future. Additionally, we will continue to evaluate possible investments in businesses, products and technologies, and plan to expand our sales and
marketing programs and conduct more aggressive brand promotions.

We currently anticipate that current cash balances, short-term investments and cash provided by operations will be sufficient to meet our anticipated
needs for working capital and capital expenditures for at least the next twelve months.

---

PART II. OTHER INFORMATION

Item 1.   Legal Proceedings



Item 2.   Changes in Securities

On July 31, 2000 the Company completed the sale to selected accredited investors of 2,500,000 shares of stock pursuant to Regulation D under the
Securities Act of 1933 for gross proceeds of $10,000,000. Sutro & Co., Incorporated acted as the Companys placement agent for the transaction and in connection therewith received a placement agent fee of $700,000, or 7% of the gross proceeds. In
addition, the Company issued to Sutro & Co., Incorporated a warrant to purchase up to 125,000 shares of common stock at an exercise price of $4.00. The warrant may be exercised at any time on or before July 30, 2007.

Item 3.   Defaults upon Senior Securities



Item 4.   Submission of Matters to Vote of Security Holders

On July 24, 2000 at the Companys annual meeting of stockholders, three (3) items were submitted to vote of stockholders:

1)  Messrs. Robert Greene, Roger Berman, John Carrington and Michael Wheeler were each elected as directors by a vote of 4,121,211 votes in favor, and 250,392 votes
against.

2)  An amendment to the Companys 1996 Incentive and Non-Qualified Stock Option Plan increasing the aggregate number of shares issuable under the Plan from
1,000,000 to 2,000,000 was approved by a vote of 1,851,928 votes in favor, 330,039 votes against, 42,949 votes abstaining, and 2,146,687 broker non-votes.

3)  The issuance of 2,500,000 shares of the Companys common stock in an unregistered offering was approved by a vote of 1,979,069 votes in favor, 216,286 votes
against, 29,561 votes abstaining, and 2,146,687 broker non-votes.

Item 5.   Other Information



Item 6.   Exhibits and Reports on Form 8-K

a.	Exhibits

27.	Financial Data Schedule

b.	Reports on Form 8-K



---

SIGNATURE PAGE

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

|                         |  |     | DIGITAL LAVA INC.                                                                                        
|------------------------ |  | --- | ---------------------------------------------------------------------------------------------------------
|Dated: November 14, 2000 |  | By: | /s/ Danny Gampe                                                                                          
|                         |  |     |                                                                                                          
|                         |  |     | Danny GampeChief Financial Officer(Principal Accounting and FinancialOfficer) and Vice President, Finance

14