<PAGE>

                      SECURITIES AND EXCHANGE COMMISSION
                            WASHINGTON, D.C. 20549

                                   FORM 10-Q

   (Mark One)

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

            For the quarterly period ended March 31, 2000

                                       or

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

            For the transition period from _______________ to ______________

                       Commission file number: 000-25279


                              CHEAP TICKETS, INC.
            (Exact name of registrant as specified in its charter)

       Delaware                                                  99-0338363
(State or other jurisdiction                                  (I.R.S. Employer
of incorporation)                                           Identification No.)


           1440 Kapiolani Blvd., Honolulu, Hawaii                   96814
          (Address of principal executive offices)                (Zip Code)

                                (808) 945-7439
             (Registrant's telephone number, including area code)

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

     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.  [X] Yes [ ] No

     As of May 10, 2000, the Registrant had 24,202,636 shares of Common Stock,
$.001 par value per share, outstanding.

                                       1
<PAGE>

                                     INDEX

<TABLE>
<CAPTION>
                                                                             Page
                                                                             ----
<S>                                                                           <C>
PART I    FINANCIAL INFORMATION

Item 1.  Financial Statements (unaudited)...................................   3

         - Balance sheets at December 31, 1999 and March 31, 2000...........   3

         - Statements of operations for the three months ended
           March 31, 1999 and 2000..........................................   4

         - Statement of stockholders' equity for the three months ended
           March 31, 2000...................................................   5

         - Condensed statements of cash flows for the three months ended
           March 31, 1999 and 2000..........................................   6

         - Notes to financial statements....................................   7

Item 2.  Management's Discussion and Analysis of
         Financial Condition and Results of Operations......................  10

Item 3.  Quantitative and Qualitative
         Disclosure about Market Risk.......................................  14

PART II  OTHER INFORMATION..................................................  15

Item 1.  Legal Proceedings..................................................  15

Item 2.  Changes in Securities and Use of Proceeds..........................  15

Item 3.  Defaults Upon Senior Securities....................................  15

Item 4.  Submission of Matters to a Vote of Security Holders................  15

Item 5.  Other Information..................................................  15

Item 6.  Exhibits and Reports on Form 8-K...................................  16

         SIGNATURES.........................................................  16
</TABLE>

                                       2
<PAGE>

                                     PART I
                             FINANCIAL INFORMATION

Item 1.  FINANCIAL STATEMENTS

                              CHEAP TICKETS, INC.
                                 BALANCE SHEETS
                     (In thousands, except per share data)

<TABLE>
<CAPTION>
                                                                       December 31,   March 31,
                                                                           1999          2000
                                                                            ---          ----
                                                                                     (unaudited)
<S>                                                                  <C>             <C>
                     ASSETS
Current Assets:
 Cash and cash equivalents                                               $ 40,718      $ 50,687
 Marketable securities                                                     98,580       100,586
 Trade accounts and other receivables                                       4,520         5,007
 Refundable income taxes                                                      355             -
 Ticket inventories                                                           348           222
 Other current assets                                                       1,370         1,442
                                                                         --------      --------
    Total current assets                                                  145,891       157,944
Property and equipment, net                                                 9,263         8,760
Other assets                                                                  456           451
                                                                         --------      --------
                                                                         $155,610      $167,155
                                                                         ========      ========

        LIABILITIES AND STOCKHOLDERS' EQUITY

Current Liabilities:
 Accounts payable                                                        $  7,131      $ 15,540
 Accrued salaries                                                           1,763         1,747
 Accrued vacation                                                             540           600
 Accrued expenses and other liabilities                                       377           467
 Current installments of long-term debt                                       133            58
 Current installments of capital lease obligations                          1,405         1,391
 Deferred revenue, current                                                    400           400
 Income taxes payable                                                           -         1,173
                                                                         --------      --------
    Total current liabilities                                              11,749        21,376
Long-term debt, excluding current installments                                517           510
Capital lease obligations, excluding current installments                   3,376         3,027
Deferred revenue, noncurrent                                                1,200         1,100
Other noncurrent liabilities                                                  156           152
                                                                         --------      --------
    Total liabilities                                                      16,998        26,165

Stockholders' Equity:
   Preferred stock, $0.01 par value as of December 31, 1999 and
     March 31, 2000.  Authorized 10,000,000 shares; Issued and
     Outstanding none at December 31, 1999 and March 31, 2000
     (Note 4).                                                                  -             -
   Common stock, $.001 par value.  Authorized 70,000 shares;                   24            24
   Issued and outstanding 24,025 shares at December 31, 1999 and
     24,200 shares at March 31, 2000 (Note 4).
   Additional paid-in capital                                             146,002       145,886
   Unearned compensation                                                     (382)         (201)
   Retained earnings                                                        7,708        10,021
   Treasury stock, at cost--1,037 common shares at December 31,
     1999 and March 31, 2000                                              (14,740)      (14,740)
                                                                         --------      --------
    Total stockholders' equity                                            138,612       140,990
                                                                         --------      --------
                                                                         $155,610      $167,155
                                                                         ========      ========
</TABLE>


    The accompanying notes are an integral part of the financial statements.

                                       3
<PAGE>

                              CHEAP TICKETS, INC.
                            STATEMENTS OF OPERATIONS
                   (In thousands, except for per share data)
                                  (unaudited)

<TABLE>
<CAPTION>


                                                    Three months ended
                                                        March 31,
                                                        ---------
<S>                                               <C>         <C>
                                                    1999        2000
                                                    ----        ----
Revenues:
Non-published fares                                $55,962    $ 93,816
Published fare commissions and bonuses               4,567       6,262
                                                   -------    --------
 Net revenues                                       60,529     100,078
Cost of sales                                       47,852      80,904
                                                   -------    --------
Gross profit                                        12,677      19,174
Selling, general and administrative expenses        11,157      17,234
                                                   -------    --------
Net operating income                                 1,520       1,940
Other income (deductions):
 Interest income                                       145       2,063
 Interest expense                                      (36)       (105)
 Other, net                                            (15)        (43)
                                                   -------    --------
Earnings before income taxes                         1,644       3,855
Income taxes                                           674       1,542
                                                   -------    --------
Net earnings                                           970       2,313

Preferred stock dividends                              (79)          -
Accretion of mandatorily redeemable
 cumulative preferred stock discount                    (37)         -
Redemption of mandatorily redeemable
 cumulative preferred stock                            (587)         -
                                                   -------    --------
Income available to common shares                  $   267    $  2,313
                                                   =======    ========
Basic earnings per common share                    $  0.02    $   0.10
                                                   =======    ========
Average common shares outstanding                   15,082      23,104
                                                   =======    ========
Diluted earnings per common share                  $  0.01    $   0.10
                                                   =======    ========
Average diluted common shares outstanding           18,504      23,574
                                                   =======    ========

</TABLE>
    The accompanying notes are an integral part of the financial statements.

                                       4
<PAGE>

                               CHEAP TICKETS, INC.
                        STATEMENT OF STOCKHOLDERS' EQUITY
                                 (In thousands)
                                   (Unaudited)

<TABLE>
<CAPTION>
                                                                      Additional                                           Total
                                                      Common           Paid-In      Unearned     Retained   Treasury   Stockholders'
                                                       Stock           Capital     Compensation  Earnings    Stock         Equity
                                                 -----------------    ----------   ------------  --------   --------    -----------
                                                 Shares     Amount
                                                 ------     ------
<S>                                              <C>      <C>         <C>          <C>          <C>         <C>          <C>
Balance, December 31, 1999                       24,025   $      24   $ 146,002    $    (382)   $   7,708   $ (14,740)   $ 138,612

Net earnings                                         --          --          --           --        2,313          --        2,31

Exercise of stock options                           173          --          37           --           --          --           37

Other issuance of common stock                        2          --          21           --           --          --           21

Amortization and forfeiture of
  stock option compensation                          --          --        (174)         181           --          --            7
                                                 ------   ---------   ---------    ---------    ---------   ---------    ---------
Balance, March 31, 2000                          24,200   $      24   $ 145,886    $    (201)   $  10,021   $ (14,740)   $ 140,990
                                                 ======   =========   =========    =========    =========   =========    =========
</TABLE>

    The accompanying notes are an integral part of the financial statements.

                                       5
<PAGE>

                              CHEAP TICKETS, INC.
                       CONDENSED STATEMENTS OF CASH FLOWS
                                 (In thousands)
                                  (Unaudited)
<TABLE>
<CAPTION>

                                                                        Three months ended
                                                                             March 31,
                                                                            ----------
                                                                          1999          2000
                                                                          ----          ----
<S>                                                                      <C>          <C>
Cash flows from operating activities:
 Net earnings                                                            $   970    $  2,313
 Adjustments to reconcile net earnings to net cash provided
 by operating activities:
  Depreciation and amortization                                              250         637
  Stock option compensation                                                   36           7
  Amortization of discount/premium on marketable securities                  (59)          7
  Loss on sale or disposal of property and equipment                           -          45
  Loss on sale of marketable securities                                        -          12
  Changes in operating assets and liabilities                              4,388       9,539
                                                                         -------    --------
   Net cash provided by operating activities                               5,585      12,560

Cash flows from investing activities:
  Capital expenditures                                                      (257)       (283)
  Proceeds from sale of property and equipment                                 -         105
  Purchase of marketable securities                                            -     (38,085)
  Proceeds from sale of marketable securities                                  -      36,059
                                                                         -------    --------
   Net cash used in investing activities                                    (257)     (2,204)

Cash flows from financing activities:
  Redemption of mandatorily redeemable cumulative preferred stock         (4,838)          -
  Proceeds from issuance of common stock, net of expenses paid            48,119          58
  Proceeds from issuance of long-term debt                                   238           -
  Principal payments on long-term debt                                       (88)        (82)
  Principal payments on capital lease obligations                            (97)       (363)
                                                                         -------    --------
   Net cash provided by (used in) financing activities                    43,332        (387)

   Net increase in cash                                                   48,660       9,969

Cash and cash equivalents at beginning of period                           2,974      40,718
                                                                         -------    --------
Cash and cash equivalents at end of period                               $51,634    $ 50,687
                                                                         =======    ========

Supplemental cash flow information:
 Noncash investing and financing activities:
  Acquisitions of new equipment through capital leases                     1,396           -

</TABLE>
    The accompanying notes are an integral part of the financial statements.

                                       6
<PAGE>

                              CHEAP TICKETS, INC.

                         NOTES TO FINANCIAL STATEMENTS

                                  (Unaudited)

1.   Basis of Presentation

     The accompanying unaudited financial statements of Cheap Tickets, Inc.
("Cheap Tickets") have been prepared pursuant to the rules and regulations of
the Securities and Exchange Commission and reflect all normal recurring
adjustments which are, in the opinion of management, necessary for a fair
presentation for the periods reported. Certain information and note disclosures
normally included in annual financial statements prepared in accordance with
generally accepted accounting principles have been condensed or omitted pursuant
to those rules or regulations, although management believes that the disclosures
made are adequate to make the information presented not misleading.

     These financial statements should be read in conjunction with the financial
statements for the year ended December 31, 1999 and the notes thereto included
in Cheap Tickets' Annual Report on  Form 10-K for the year ended December 31,
1999 filed with the Securities and Exchange Commission. The results of
operations for the three months ended March 31, 2000 are not necessarily
indicative of results expected for the full fiscal year or for any future
period.


Use of Estimates

     The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ significantly from those
estimates. Material estimates that are particularly susceptible to significant
change relate to the determination of the useful lives of property and
equipment, the valuation allowance for deferred tax assets and the allowance for
doubtful receivables. Management believes that such allowances have been
appropriately determined in accordance with generally accepted accounting
principles.


Revenue Recognition

     Revenues consist of non-published fares, commissions and overrides on
published fares, and volume bonuses from a travel service network. Non-published
fares are fares that are bought by Cheap Tickets under negotiated net fare
contracts from various airline carriers and other travel service providers and
resold to consumers at fares determined by Cheap Tickets generally sold at a
significant discount off published fares.  In such transactions, Cheap Tickets
is the credit card merchant of record. Cheap Tickets also sells travel services
at regular published fares and earns a commission on such sales.  In published
fare sales, the fares are set by the airlines and Cheap Tickets is not the
credit card merchant of record.

     Cheap Tickets recognizes revenues and commissions when earned, which is at
the time the reservation is ticketed and payment is received. Such revenues are
reported net of an allowance for cancellations and refunds. Due to the
restrictive nature of Cheap Tickets' sales, which are generally noncancelable
and nonrefundable, cancellations and refunds are not significant.

     Volume bonus and override revenues are recognized at the end of each
monthly or quarterly measurement period if the specified target has been
achieved. Bonuses received in connection with contract acceptances or extensions
are deferred and recognized as income over the life of the contract.


New Pronouncements

     In June 1998, FASB issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities."  SFAS No. 133 establishes accounting and
reporting standards for derivative instruments and hedging activities.  SFAS No.
133 requires the recognition of all derivative instruments as either assets or
liabilities in the statement of financial position and measurement of those
derivative instruments at fair value.  In June 1999, the FASB issued SFAS No.
137, "Accounting for Derivative Instruments and Hedging Activities--Deferral of
the Effective Date of FASB Statement No. 133."  The original effective date for
SFAS No. 133 was for all fiscal quarters of fiscal years beginning after June
15, 1999.  As a result of the issuance of SFAS No. 137, the effective date for
SFAS No. 133 is for all fiscal quarters of fiscal years beginning after June 15,
2000.  Currently, Cheap Tickets does not hold derivative instruments or engage
in hedging activities.  The adoption of SFAS No. 133, as amended by SFAS No.
137, is not expected to have a material effect on Cheap Tickets' financial
statements.

                                       7
<PAGE>

2.  Net Income Per Share

     In accordance with the requirements of Statement of Financial Accounting
Standards No. 128, "Earnings Per Share," a reconciliation of the numerator and
denominator of basic and diluted EPS is provided as follows (in thousands,
except per share data).
<TABLE>
<CAPTION>

                                         Three months ended
                                             March 31,
                                             ---------
<S>                                      <C>       <C>
                                            1999      2000

Numerator:
  Income available to common shares...   $   267   $ 2,313
                                         -------   -------
Denominator:
  Shares  - basic.....................    15,082    23,104
    Effect of Dilutive Securities:
     Common stock warrants............     2,672        --
     Stock options....................       750       470
                                         -------   -------
  Shares  - diluted...................    18,504    23,574
                                         -------   -------
Basic earnings per share:.............   $  0.02   $  0.10
                                         =======   =======
Diluted earnings per share:...........   $  0.01   $  0.10
                                         =======   =======
</TABLE>

          Net income per share is computed using the weighted average number of
common and common equivalent shares outstanding during the period.

          Options to purchase 667,000 shares of common stock at a range of
$15.00 to $37.50 were outstanding during the three months ended March 31, 2000
but were not included in the computation of the diluted EPS because the options'
exercise price was greater than the average market price of the common stock.

3.  Mandatorily Redeemable Cumulative Preferred Stock

     In July 1997, Cheap Tickets issued and sold 425,000 shares of mandatorily
redeemable cumulative preferred stock with detachable warrants to purchase an
aggregate of 2,969,456 shares of common stock of Cheap Tickets at an aggregate
exercise price of $2,121, in exchange for cash consideration of $4,250,000.

     The net proceeds of $3,875,482, after reflecting transaction costs of
$374,518, were allocated between the warrants and preferred stock based on their
relative fair values, resulting in an allocation of $510,652 and $3,364,830 to
the warrants and preferred stock, respectively. The value attributable to the
warrants was recorded as additional paid-in capital. The excess of the
redemption value of the preferred stock of $4,250,000 over the initial carrying
value of $3,364,830 was being accreted by periodic charges to retained earnings.
The accretion amounted to $36,657 for the three months ended March 31, 1999 and
none for three months ended March 31, 2000.

     The preferred stock had a par value of $1 per share, was nonvoting and
accrued cumulative annual dividends of $.80 per share. Accrued dividends
amounted to $78,712 for the year ended December 31, 1999 and the three months
ended March 31, 1999, which were subsequently paid at the preferred stock
redemption on March 24, 1999.

     By its terms, the preferred stock was required to be redeemed at the
time of an initial public offering of Cheap Tickets' common stock. The initial
public offering of Cheap Tickets' common stock occurred on March 19, 1999. The
redemption price was equal to its price of issuance, $4,250,000, plus accrued
dividends of $589,000 at March 24, 1999, the date of redemption.  Unamortized
accretion of approximately $587,315 on March 24, 1999 was charged against
retained earnings. Coincident with the redemption of the preferred stock, the
warrants were exercised and 2,969,375 shares were issued in a cashless exercise.

                                       8
<PAGE>

4.  Stockholders' Equity

Common Stock

     In February 1999, Cheap Tickets increased its authorized common stock from
5,000,000 shares at $.01 par value to 70,000,000 shares at $.001 par value.
Cheap Tickets also effected a 14-for-one stock split. In these statements, all
per share accounts have been restated to reflect the stock splits.


Public Offerings

     On March 19, 1999 Cheap Tickets completed an initial public offering of its
common stock in which 3,500,000 shares were issued at an offering price of $15
per share. The offering raised $47.7 million after underwriting discounts and
other related costs of issuance. Concurrently with the issuance of 3,500,000
shares in the offering, warrants for 2,969,375 shares were exercised.  In
connection with the initial public offering, the underwriters had the option to
purchase an additional 525,000 shares of common stock. They exercised this
option on April 19, 1999. Net proceeds to Cheap Tickets were $7.3 million after
underwriting discounts and other costs of issuance.

     On August 20, 1999 Cheap Tickets completed a secondary public offering of
its common stock, whereby 5,750,000 shares were sold at an offering price of
$38.00 per share. Of the total shares sold, 2,500,000 were offered by Cheap
Tickets and 3,250,000 were offered by certain existing stockholders. Net
proceeds to Cheap Tickets were $89.6 million after underwriting discounts and
other related costs of issuance.

     The total number of shares of common stock outstanding at March  31, 2000
was 24,200,116.


Preferred Stock

     In February 1999, the authorized preferred stock of Cheap Tickets, Inc. was
increased from 5,000,000 shares at $1 par value to 10,000,000 shares at $.01 par
value. The board of directors has the authority to issue shares of preferred
stock in one or more series and to fix the rights, preferences, privileges, and
restrictions thereof, including dividend rights, preferences, privileges and
restrictions thereof, including dividend rights, conversion rights, voting
rights, terms of redemption, and liquidation preferences.

                                       9
<PAGE>

Item 2.  MANAGEMENTS 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 herein.


Overview

     Cheap Tickets is principally engaged in the sale of discount tickets for
domestic leisure air travel.  A majority of its gross bookings have historically
come from the sale of non-published fares, which Cheap Tickets acquires from
airlines and resells to the public at a profit.  Cheap Tickets purchases non-
published fares only when it resells them to customers, so that it has no
inventory carrying costs.  On these fares, Cheap Tickets sets its resale prices
to meet the demands of leisure travelers who are looking for the lowest price.
Cheap Tickets also sells published fares for which it receives commissions from
the airlines.  Sales of non-published fares generally carry higher margins as a
percentage of gross bookings than commissions on published fare bookings.

     Cheap Tickets' revenues historically had been generated by ticket sales
through Cheap Tickets' four call centers and, to a lesser extent, through 12
walk-in retail stores. In October 1997, Cheap Tickets broadened its ticket
distribution by offering online booking at "www.cheaptickets.com." Internet
bookings accounted for approximately 29% of total gross bookings in 1999 and
approximately 38% during the three months ended March 31, 2000. In the first
quarter of 2000 Cheap Tickets added approximately 1.6 million registered online
users. At March 31, 2000, total registered online users were approximately 4.2
million. Cheap Tickets expects online gross bookings and online net revenues to
represent an increasing portion of gross bookings and net revenues in future
periods.

     Gross bookings represent the aggregate retail value of tickets sold under
non-published fares and published fares.  The difference between gross bookings
and revenues as reported in Cheap Tickets' statement of operations derives
solely from the difference in revenue treatment accorded to sales of published
fares.  With respect to published fares, Cheap Tickets records as revenue in its
statement of operations only the commissions earned by Cheap Tickets on the sale
of such fares.  Gross bookings represent the retail value of the sales of
published fares.  With respect to non-published fares, revenues as reported in
Cheap Tickets' statement of operations are equivalent to gross bookings, which
is the retail value of such fares.  Gross bookings are not required by generally
accepted accounting principles and should not be considered in isolation or as a
substitute for other information prepared in accordance with GAAP.  Management
uses gross bookings as a key indicator of general business activity, success of
promotional efforts, capacity to handle customer demand and efficiency of
reservation agents.  In addition, management believes that gross bookings
provide a useful comparison between historical periods, and year-to-year changes
in such information provide a useful measure of market acceptance of Cheap
Tickets' products.

     Net revenues consist of sales of non-published fares and commissions.  Net
revenues from sales of non-published fares represent revenues from the sale of
tickets purchased from the airlines.  Cheap Tickets' cost of sales consists of
the net fare cost paid to carriers to purchase non-published fares.
Commissions, including incentive overrides, are earned primarily on published
air fares sold and include certain other payments based on the volume of
transactions.

     Gross profits include (1) the gross profit on non-published sales where
Cheap Tickets establishes the markup and retail price, and (2) commissions
earned on the sale of published fares sold.  There is no cost of sale component
for published fare sales, whereas there is a cost of sale component for non-
published fare sales.  Cheap Tickets earns higher profits on the sale of non-
published fares than on the sale of published fares.

     Substantially all of Cheap Tickets' gross bookings represent sales of
airline tickets.  For the three months ended March 31, 1999 and 2000,
approximately 99% and 98% respectively, of gross bookings arose from airline
ticket sales.  The remaining gross bookings arose from sales of cruise tickets,
auto rentals, hotel reservations and other travel related products.  Cheap
Tickets expects gross bookings from sources other than airline ticket sales to
increase in future periods.

     Cheap Tickets' selling, general and administrative expenses include all
operating and corporate overhead.  Major expense categories include
compensation, advertising, communications, credit card bank fees, occupancy and
delivery costs.

                                       10
<PAGE>

Results of Operations

Three months ended March 31, 2000 and March 31, 1999

     Net revenues.  Net revenues for the first quarter of 2000 increased $39.5
million, or 65.3%, to $100.1 million. Non-published fare sales increased $37.9
million, or 67.6%, to $93.8 million, reflecting a significant increase in the
number of non-published fare tickets sold. Commissions increased $1.7 million,
or 37.1%, to $6.3 million.  The $1.7 million increase in commissions primarily
reflected two factors: first, a $1 million increase in commissions on increased
sales of published fare; and second, an improvement in bonus overrides offset by
decreased rates.  Non-published fare sales as a percentage of net revenues
increased from 92.5% to 93.7%.

     The increase in net revenues benefitted from accelerating usage of Internet
commerce in the leisure travel market and improving recognition of the Cheap
Tickets brand name, particularly through Internet and overall advertising to
targeted markets.

     Net revenues through call centers and retail operations increased $16.2
million, or 33.2%, to $65 million. Of this $16.2 million increase, $8.6 million
reflected the improving sales of the newest call center opened in late May 1998.
Increased productivity from the remainder of the call centers and a higher
percentage of calls answered due to the implementation of Intelligent Call
Routing (ICR) and Interactive Voice Response (IVR) largely accounted for the
rest of the increase.

     Net revenues from Internet sales increased $23.0 million, to $35.1 million.
Net revenues through the Internet represented  35.1% of net revenues in the
first quarter of 2000, compared with 19.8% in the first quarter of 1999.

     Gross Profit.   Gross profit for the first quarter of 2000 increased $6.5
million, or 51.3%, to $19.2 million, reflecting a comparable percentage increase
in net revenues. As a percentage of net revenues, gross profit decreased from
20.9% to 19.2% of net revenues.  This decrease can be attributed to: 1) slightly
lower non-published gross margins; 2) a shift in sales mix to lower margin
carriers; 3) fuel surcharge impact; and 4) 1999 fourth quarter industry-wide
reduction in published fare commissions.

     Selling, General and Administrative Expenses.   For the three months ended
March 31, 2000, selling, general and administrative expenses increased $6.1
million, or 54.5%, to $17.2 million, and decreased as a percentage of net
revenues from 18.4% to 17.2%. The decrease in selling, general and
administrative expenses as a percentage of net revenues was primarily
due to increased operating leverage. These decreases were partially offset by
increases in advertising, credit card charges and other general and
administrative expenses as a percentage of net revenues. In addition,
advertising expenses increased by $1.5 million, representing an increase from
2.9% to 3.3% of net revenues. Advertising expenses targeted to increase Internet
sales were $1.1 million higher for the three months ended March 31, 2000,
including an advertising campaign introduced in February of 2000, encompassing
print, radio, television, email and special airfare promotions.

     Net Earnings. Net earnings for the three months ended March 31, 2000
increased $1.3 million, or 138.4% to $2.3 million.  The increase reflected
higher net revenues and lower selling, general and administrative expenses as a
percentage of net revenues as a result of more favorable operating leverage.

                                       11
<PAGE>

Operating Segments
<TABLE>
                                                             Net Revenues by Segment
                                                             -----------------------

<CAPTION>
                                   Three Months Ended March 31, 2000                 Three Months Ended March 31, 1999
                                  -----------------------------------                ----------------------------------

                                                           Percent                                            Percent
                                  In Thousands             of Total                  In Thousands            of Total
                                  -----------------------------------                ----------------------------------
<S>                               <C>                   <C>                         <C>                      <C>
Segments
--------
Internet                           $ 35,083                    35%                       $12,184                 20%
Call Center                          64,995                    65%                        48,345                 80%
                                   --------                   ----                       -------                ----
 Net Revenues                      $100,078                   100%                       $60,529                100%
                                   ========                   ====                       =======                ====

                                                             Gross Profit by Segment
                                                             -----------------------

                                   Three Months Ended March 31, 2000                 Three Months Ended March 31, 1999
                                  -----------------------------------                ----------------------------------

                                                           Percent                                             Percent
                                  In Thousands             of Total                  In Thousands             of Total
                                  -----------------------------------                ----------------------------------
<S>                               <C>                   <C>                           <C>                     <C>
Segments
--------
Internet                            $ 7,080                    37%                       $ 3,012                 24%
Call Center                          12,094                    63%                         9,665                 76%
                                   --------                  -----                       -------                 ---
 Gross Profit                       $19,174                   100%                       $12,677                100%
                                   ========                   ====                       =======                ====
</TABLE>

           Three Months Ended March 31, 2000  and March 31, 1999 by Segment


     Net Revenues.  Net revenues through the Internet, including allocated
incentive bonuses, increased $22.9 million, or 187.9% to $35.1 million.  The
retail value of non-published fares is the largest component of net revenues.
The non-published fare component in the Internet sales mix remained at 54% of
total Internet bookings for the three months ended March 31, 1999 and 2000.
Sales volumes increased as a result of a targeted advertising campaign, growing
acceptance of Internet commerce, and a significant increase in registered users
to our website.

     Net revenues through call centers, including allocated bonus overrides in
commissions, increased $16.6 million, or 34.4% to $65.0 million.  The increase
reflected the growing contribution of the newest call center and increased
productivity and staffing in the remainder of the call centers.

     Gross Profit.  Gross profit from Internet sales increased $4.2 million, or
144.6% to $7.1 million.  As a percentage of net revenues, Internet gross profit
decreased from 23.8% to 20.2%.  The combination of the slight decrease in
non-published fare margins, changes in carrier sales mix, and the impact of fuel
surcharges resulted in the decrease in gross profit as a percentage of net
revenues.

     Call center gross profit increased $2.3 million, or 23.6% to $12.1 million.
As a percentage of net revenues, gross profit from call centers decreased from
20.2% to 18.6% for the three months ended March 31, 1999 and 2000,
respectively.  Call center gross profit decreased as a percentage of net
revenues due to a slight decrease in non-published fare margins, a shift in
carrier sales mix and the impact of fuel surcharges.

Seasonality and Quarterly Financial Information


     Cheap Tickets' business is seasonal due primarily to customers' leisure
travel patterns and changes in the availability of non-published fares.  As a
result, Cheap Tickets typically has higher sales and gross profit in the second
and third quarters and lower sales and gross profit in the fourth quarter.
During periods of high-volume air travel, such as occur in the fourth quarter of
each year, Cheap Tickets historically has had access to fewer non-published
fares, and such fares on certain major routes may be blacked out or otherwise
unavailable.  Online gross bookings may also tend to be seasonal and may decline
or grow less rapidly in the summer months.  The seasonal sales cycle is fairly
predictable, but the cycle may shift year-to-year, corresponding to changes in
the economy or other factors affecting the market such as price wars.  This
could lead to unusual volatility in revenues and earnings.

                                       12
<PAGE>

Liquidity and Capital Resources


     For the three months ended March 31, 2000, Cheap Tickets generated cash
from operating activities of $12.6 million, compared with $5.6 million for the
three months ended March 31, 1999.  For the three months ended March 31, 2000,
cash generated from operating activities was comprised principally of net
earnings of $2.3 million plus depreciation of $637,000 and an increase in
accounts payable of $8.4 million.  For the three months ended March 31, 1999,
cash generated from operating activities was comprised principally of net
earnings of $970,000 plus depreciation of $250,000 and an increase in accounts
payable of $5.0 million.  The primary account payable is the weekly settlement
to the Airline Reporting Corporation for airline tickets purchased less
commissions earned.  This is generally a significant balance, and the timing of
the current payment relative to month-end can cause fluctuations in month-end
balances.

     For the three months ended March 31, 2000, Cheap Tickets used cash in
investing activities of $2.2 million, while in the prior period it used cash in
investing activities of $256,000.  Cash used in investing activities for the
three months ended March 31, 2000 included net purchases of short term
marketable securities of $2.0 million and capital expenditures of $283,000.  For
the three months ended March 31, 1999 capital expenditures were $256,000.  In
March 1999, Cheap Tickets received net proceeds from an initial public offering
of $48.1 million, after deduction of underwriters' fees and other costs of
issuance less $4.8 million to redeem mandatorily redeemable preferred stock and
accumulated dividends.

     At March 31, 2000, Cheap Tickets maintained on hand cash and cash
equivalents of $50.7 million and short term marketable securities of $100.6
million.  Cheap Tickets' net working capital was $136.6 million.  Cheap Tickets
had available a $3 million credit facility with a bank which expired on December
5, 1999.  Cheap Tickets had outstanding long-term debt net of current
installments of $510,000 and capital lease obligations of $3,027,000.

     In January 2000, Cheap Tickets completed its stock repurchase program.
Cheap Tickets repurchased 1,037,288 shares of its outstanding common stock for
an aggregate price of $14.7 million through periodic open market transactions.
All funds required for the repurchase of common stock were obtained from
available cash resources and marketable securities.

     Cheap Tickets believes that its current cash and cash equivalents, short
term marketable securities and anticipated cash flow from operations will be
sufficient to meet its anticipated cash needs for working capital, debt service
and capital expenditures, at least for the foreseeable future.  If cash
generated from internal operations is not sufficient to satisfy Cheap Tickets'
liquidity requirements, Cheap Tickets may seek to acquire bank credit lines or
sell additional equity or debt securities.  The sale of convertible debt or
equity securities could result in additional dilution to Cheap Tickets'
stockholders.  There is no assurance that financing will be available in amounts
or on terms acceptable to Cheap Tickets, if at all.

Year 2000 Compliance

     Cheap Tickets has taken steps to address potential Year 2000 problems.
Cheap Tickets has formed a project team from its systems and technology,
finance, telecom and operations departments.  The project team was responsible
for implementing the following four-phase process:  (1) identifying the computer
systems and products affected; (2) contacting vendors and suppliers; (3)
determining the Year 2000 compliance status of each system and product; and (4)
implementing any necessary changes. To date, Cheap Tickets has not experienced
any significant Year 2000 problems in its internal technology systems, with the
vendors and suppliers it believes to be critical to its business or with the
Federal Aviation Administration.  In addition, Cheap Tickets does not currently
expect the impact of residual Year 2000 issues will be material to its systems.
However, residual Year 2000 problems may result in miscalculations, data
corruption, system failures or disruption of operations.  Cheap Tickets cannot
predict whether Year 2000 unknown errors or defects that affect the operation of
software and systems that it uses in operating its businesses will arise in the
future.  If residual Year 2000 problems cause the failure of any of the
technology, software or systems necessary to operate its business, Cheap Tickets
could lose customers, suffer significant disruptions in its business, lose
revenues and incur substantial liabilities and expenses.

                                       13
<PAGE>

Risks Associated with Forward-Looking Statements

     From time to time, Cheap Tickets may make certain statements that contain
"forward-looking" information or statements within the meaning of Section 27A of
the Securities Act of 1933, as amended, and Section 21E of the Securities
Exchange Act of 1934, as amended. Words such as "anticipate", "believe",
"expect", "estimate", "project", and similar expressions are intended to
identify such forward-looking statements. Forward-looking statements may be made
by management orally or in writing, including, but not limited to, in press
releases, as part of this "Management's Discussion and Analysis of Financial
Condition and Results of Operations" contained in this Report, and in Cheap
Tickets' other filings with the Securities Exchange Commission. Although Cheap
Tickets believes that the expectations reflected in such forward-looking
statements are reasonable, it can give no assurance that such expectations will
prove to have been correct. Such forward-looking statements are subject to
certain risks, uncertainties and assumptions, including, without limitation
those identified below. Should one or more of these risks or uncertainties
materialize, or should any of the underlying assumptions prove incorrect, actual
results of current or future operations may vary materially from those
anticipated, estimated, or projected. Readers are cautioned not to place undue
reliance on these forward-looking statements, which speak only as of their
dates.


General

     There are several risks and uncertainties that may affect the future
operating results, business and financial condition of Cheap Tickets, including,
without limitation: (1) the risk of reduction in consumer demand for Cheap
Tickets' products; (2) the risk of loss of one or more of the major airline
carriers with whom Cheap Tickets does business; (3) the risk that Cheap Tickets
may not be able to continue to provide its products at prices which are
competitive or that it can continue to market its products in a manner that
appeals to consumers even if price-competitive; (4) the risk that Cheap Tickets
may not be able to obtain its products on substantially similar terms, including
cost, in order to sustain its operating margins; (5) the risks associated with
the exercise of management's discretion in the use of proceeds from the initial
and secondary public offerings; (6) the risks inherent in legal proceedings; and
(7) the risks that residual Year 2000 problems may cause the failure of Cheap
Tickets' technology, software or systems necessary to operate its business.
Readers are encouraged to refer to Cheap Tickets' Annual Report on Form 10-K for
the year ended December 31, 1999 for a further discussion of Cheap Tickets'
business and the risks and opportunities attendant thereto.


Item 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

     Cheap Tickets does not use derivative financial instruments.  We generally
place our marketable security investments in high credit quality instruments,
primarily U.S. Government obligations and corporate obligations with contractual
maturities of less than one year.  We do not expect any material loss from our
marketable security investments and therefore believe that our potential
interest rate exposure is not material.

                                       14
<PAGE>

                           PART II--OTHER INFORMATION

Item 1.  LEGAL PROCEEDINGS

     On June 29, 1999, a former employee filed an action against Cheap Tickets
and two of its corporate officers in the Superior Court in Los Angeles,
California alleging, among other causes of action, that he was fraudulently
induced to become and stay as an employee, that he was improperly excluded from
participating in management incentive plans, that he was improperly cut back on
the allocation of shares in Cheap Tickets' initial public offering, and that
Cheap Tickets was unjustly enriched by his management of its cruise division.
After amending the initial complaint twice, the amended complaint  sought
damages of $1,000,000 for the difference the employee received for the sale of a
separate business and what this separate business would have been worth had he
continued it; $250,000 for the difference between the compensation the employee
received from Cheap Tickets and what he would have received if he accepted a
competing position with another company; $2,000,000 for improperly excluding the
employee from participating in management incentive plans; $20,000,000 for the
amount the employee enhanced the value of the Cheap Tickets' public offering;
$1,000,000 for the estimated profit from the Cruise Division during the
employee's tenure; and unspecified punitive damages.

     The defense and indemnification on the complaint was tendered to Cheap
Tickets' insurance carrier.  Defense counsel was provided by the insurance
carrier.  The defense was vigorous as it was felt the lawsuit had no merit.
Defense counsel filed a motion to strike certain claims except the claim for
excluding the employee from participating in the management incentive plans.

     Mediation was held on May 6,2000.  During mediation, the insurance carrier
decided to settle the claims of the former employee for $75,000, which
represents the costs of the defense.  This settlement will be paid by the
insurance carrier for Cheap Tickets.

     In addition, Cheap Tickets may from time to time become a party to various
legal proceedings arising in the ordinary course of its business.  Any such
proceeding against Cheap Tickets, even if not meritorious, could result in the
expenditure of significant financial and managerial resources.




Item 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS

     Please refer to the discussion in notes 3 and 4 of the Financial Statements
set forth in Part I, Item 1 and in the Section entitled "Liquidity and Capital
Resources" in Part I, Item 2.


Item 3.  DEFAULTS UPON SENIOR SECURITIES

 Not applicable.


Item 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY-HOLDERS

 Not applicable.


Item 5.  OTHER INFORMATION

 Not applicable.

                                       15
<PAGE>

Item 6.  EXHIBITS AND REPORTS ON FORM 8-K

  (a)  Exhibits
      10.21  Employment Agreement dated as of January 24, 2000
             between Paul B. Halstead and Cheap Tickets, Inc.
      10.22  Employment Agreement dated as of January 24, 2000
             between Jason D. Horstman and Cheap Tickets, Inc.
      27.1   Financial Data Schedule.

  (b)  Reports on Form 8-K

       The Registrant did not file any reports on Form 8-K during the three
months covered by this report.

                                   SIGNATURES

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

                                       CHEAP TICKETS, INC.
                                       (Registrant)


                                     /s/ Michael J. Hartley
Date: May 11, 2000

                                         Michael J. Hartley
                                  Chairman of the Board, Chief Executive Officer


                                      /s/ Sam E. Galeotos
Date: May 11, 2000

                                          Sam E. Galeotos
                                  President and Chief Operating Officer

                                      /s/ Dale K. Jorgenson
Date: May 11, 2000

                                         Dale K. Jorgenson
                           Chief Financial Officer and Vice President (Principal
                           Financial Officer and Principal Accounting Officer)

                                       16