SECURITIES AND EXCHANGE COMMISSION
                  WASHINGTON, DC 20549

                     FORM 10-QSB/A

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

    For the quarterly period ended June 30, 2000

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

For the transition period from            to


          Commission file number 33-83418-LA


                CYBERIA HOLDINGS, INC.
(Exact name of Small Business Issuer as Specified in its Charter)


Delaware                                               93-1138967
(State or Other Jurisdiction                      (I.R.S. Employer
of Incorporation or                                 Identification
Organization)                                              Number)

                   1531 14th Street
            Santa Monica, California 90404
       (Address of Principal Executive Offices)

                    (310) 260-3163
   (Issuer's Telephone Number, Including Area Code)


Check whether the Issuer (1) filed all reports required to be filed
by Section 13 or 15(d) of the Exchange Act during the past 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


State the number of shares outstanding of each of the Issuer's classes of
common equity, as of the latest practicable date:

    Common, $.0001 par value per share: 30,000,000
            outstanding as of August 1, 2000

<PAGE>


           PART I - FINANCIAL INFORMATION

        CYBERIA HOLDINGS, INC. AND SUBSIDIARY


            Index to Financial Information
             Period Ended June 30, 2000



Item                                         Page Herein

Item 1 -  Financial Statements:

Consolidated Balance Sheet                   3

Consolidated Statements of Operations        4

Consolidated Statements of Cash Flows        6

Notes to Condensed Consolidated
Financial Statements                         7



Item 2 - Management's Discussion and
         Analysis or Plan of Operation       8



<PAGE>




CYBERIA HOLDINGS, INC. AND SUBSIDIARY


CONSOLIDATED BALANCE SHEET

June 30, 2000



ASSETS



Current Assets

     Cash                           $ 64,529
     Accounts receivable             326,892
     Advances to Employees/Other       6,639
     Work in Process                   1,949
     Due from Members                 28,326
     Due from Affiliates              26,968
     Deferred tax asset               18,320
          Total current assets       473,623


Non-current assets

     Property, plant and
      equipment(net)                270,359
     Other assets                    47,395
          Total non-current assets  317,754


Total assets                       $791,376


LIABILITIES & STOCKHOLDERS' EQUITY



Current liabilities

     Accounts payable and
     accrued expenses               $57,324
     Deferred income                 94,369
     Due to affiliate                60,844
     Due to others                    1,500
     Accrued payroll and
     payroll taxes                   82,891
     Income tax payable              28,197
          Capital Lease Payable
     - Current                       38,744

  Total current liabilities         363,870


Long term liabilities

     Capital Lease - Long Term      126,422
     Deferred income taxes
     - long term                      7,144
  Total long term liabilities       133,566


Minority Interest                   108,618


Stockholders' equity
     Common stock                     3,000
     Additional paid in capital       9,269
     Retained earnings              173,053
     Total stockholders'
           equity                   185,322


Total liabilities
& stockholders' equity            $ 791,376



<PAGE>
CYBERIA HOLDINGS, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF OPERATIONS





                               FOR THE PERIODS
                            4/1/00         4/1/99
                           THROUGH        THROUGH
                           6/30/00        6/30/99


Sales                  $    404,921     $  866,724

Cost of sales                72,634         66,239
General and
administrative expenses     731,312        454,036

     Total expenses         803,946        520,275

Net income (loss)
from operations            (399,025)       346,449

Other income (expense)
    Interest income          2,377            407
    Other Income                  -             -
    Gain/Loss on
    Sale of Securities            -             -
    Equity in Earnings
     of Med Rev                   -             -
   Interest expense          (6,284)         (716)
     Total other
     income (expense)        (3,906)         (309)

Income (loss) from
before taxes               (402,931)       346,140

Income taxes               (123,995)        26,354

Net income (loss) before
minority interest         $(278,936)     $319,786


Minority Interest             7,865        77,876

Net income(loss)          $(286,802)     $241,910

Basic and diluted
Earnings per share         $  (.01)     $    .01

Basic and diluted
Weighted average shares
Outstanding               30,000,000     30,000,000

<PAGE>

CYBERIA HOLDINGS, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF OPERATIONS





                               FOR THE PERIODS
                           1/1/00         1/1/99
                           THROUGH        THROUGH
                           6/30/00        6/30/99


Sales                  $  1,506,364     $1,542,664

Cost of sales               157,771        138,512
General and
administrative expenses   1,349,082        809,853

     Total expenses       1,506,854        948,005

Net income (loss)
from operations              (490)         594,659

Other income (expense)
    Interest income          3,941            617
    Other Income                  -             -
    Gain/Loss on
    Sale of Securities            -             -
    Equity in Earnings
     of Med Rev                   -             -
   Interest expense          (12,224)       (5,507)
     Total other
     income (expense)        (8,283)        (4,890)

Income (loss)
before taxes                 (8,773)        589,769

Income taxes                  6,986          81,424

Net income (loss) before
minority interest           (15,759)        487,953


Minority Interest             7,865          81,424

Net income (loss)      $     (23,624)    $   406,529


Basic and diluted
Earnings per share    $            0    $       .01

Basic and diluted
Weighted average shares
Outstanding               30,000,000      30,000,000





<PAGE>



CYBERIA HOLDINGS, INC. AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CASH FLOWS



                             FOR THE PERIODS
                            1/1/00         1/1/99
                            THROUGH        THROUGH
                            6/30/00        6/30/99
Operating Activities:

Net income (loss)        $  (23,624)     $   406,529
Adjustments to reconcile
net income to net cash
provided by
operating activities
   Depreciation and
   amortization              56,252            7,926
   Minority Interest          1,033           81,424
    (Increase) decrease in:

   Accounts receivable       22,949         (418,260)
   Prepaid and
    other current assets      9,346          (24,001)
   Work in process           (6,639)             0
   Other assets              (4,447)          (8,238)
 Increase (decrease) in:

   Accounts payable and
    accrued expenses         10,490            (611)
   Book Overdraft           (24,863)              0
   Due to affiliates       (108,208)          17,674
   Accrued P/R & P/R taxes   57,852            2,479
   Income Tax Payable            96          100,916
   Deferred income           92,869           (1,500)


Net cash provided by
operating activities
- continuing                 84,606          164,338


Net cash used in
operating activities
- discontinued                 (811)         (88,000)


Investing Activities:

     Advances to Employees   (1,949)               -
     Due from Officer        (2,225)               -
     Long Term
      Lease Obligations       74,525               -
     Current Lease
      Obligations           (18,388)               -
     Purchase of
      computer equipment    (98,666)          (29,828)


Net cash used in
investing activities        (46,703)          (29,828)


Net increase (decrease)
in cash                      37,092           (29,828)


Cash, beginning of period    27,437           104,998


Cash, end of period    $     64,529      $    151,508

<PAGE>


         CYBERIA HOLDINGS, INC. AND SUBSIDIARY
 NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                    JUNE 30, 2000
                     (UNAUDITED)

1.   Presentation of Interim Information

     The accompanying unaudited consolidated financial statements have been
prepared in conformity with generally accepted accounting principles for
interim financial information and with Regulation S-B. Accordingly, they do
not include all the information and footnotes required by generally accepted
accounting principles for complete financial statements.  In the opinion of
management, all normal, recurring adjustments considered necessary for a
fair presentation have been included.  These consolidated financial
statements should be read in conjunction with the consolidated financial
statements and notes thereto included in the Company's Annual Report on Form
10-KSB for the year ended December 31, 1999.  The results of operations for
the three months ended June 30, 2000 are not necessarily indicative of the
results that may be expected for the year ended December 31, 2000.

2.   Financial Statements

     The consolidated financial statements include the accounts of the
Company and its subsidiary, Media Revolution.  All significant intercompany
balances, transactions and stockholdings have been eliminated.

3.   Furniture and Equipment

     Furniture and equipment at June 30, 2000 (unaudited) consisted of the
following:

     Furniture and Fixtures        $  16,702
     Computer Equipment              148,021
     Office Equipment                 20,584
     Leasehold Improvements           13,272
     Capital Leases                  269,760
                                     468,339
     Less accumulated depreciation
     and amortization                197,980

     Total                          $270,359


<PAGE>

Item 2.  Management's Discussion and Analysis or Plan of Operation.

     The following discussion should be read in conjunction with the
Financial Information and Notes thereto included in this report and is
qualified in its entirety by the foregoing.

     Background

     The Company was organized under the laws of the State of Delaware on
February 24, 1994 under the name NW Venture Corp.  In October 1995, the
Company completed an initial public offering of certain shares of its Common
Stock pursuant to a Registration Statement declared effective by the
Securities and Exchange Commission on June 30, 1995 as a "blank check"
offering subject to Rule 419 of Regulation C under the Securities Act of
1933.

     In May 1996, the Company executed an agreement with Cyberia, Inc., a
California corporation ("Cyberia"), and its shareholders to acquire all of
the issued and outstanding shares of capital stock of Cyberia in exchange
for 25,500,000 shares of Common Stock of the Company (the "Cyberia
Acquisition").  At the time thereof and through December 31, 1998, Cyberia
was primarily involved in the business of creating original music for
television and radio commercials.  As of December 26, 1996, and following
successful completion of a reconfirmation offering required pursuant to Rule
419, the Company consummated the Cyberia Acquisition whereby Cyberia became
a wholly-owned subsidiary of the Company.

     During 1996, Cyberia entered into an agreement to form Media
Revolution, LLC ("Media Revolution"), which  was organized to design
Internet web sites, computer games and software.  The Company owns 80% of
this entity and has control of the day-to-day operations.  A non-related
party owns the remaining 20%.

     On January 13, 1997, the Company changed its corporate name to Cyberia
Holdings, Inc. to reflect the change of direction and new business of the
Company which resulted from the aforesaid transaction with Cyberia.

     On October 6, 1998 a meeting of the Board of Directors and Officers was
held in which it was decided to cease the operations of Cyberia, Inc. as of
December 31, 1998 to allow the Company to focus its resources on the growth
and development of Media Revolution.  All existing assets and liabilities at
the close of operations on December 31, 1998 have been transferred to
Cyberia Holdings, Inc. as per the Certificate of Dissolution filed in the
Office of the Secretary of State of California.

Results of Operations for the three months ended June 30, 2000

Net sales for the three month period ended June 30, 2000 were $404,921 as
compared to $866,724 for the three month period ended June 30, 1999 a
decrease of $461,803 or 53%. This decrease is primarily due to the
Company's change in its focus from the entertainment sector to new target
sectors.  These target sectors included start up companies and the "dot.com"
sector.  These sectors have both proven to be financially unstable, with two
of the Company's clients during the quarter losing funding and being unable
to complete their contracts.  Additionally, the Company's focus on securing
projects with a larger scope has slowed the sales process as projects with a
larger scope have a longer pitch and closing time.

Cost of sales was $72,634 for the three month period ended June 30, 2000 as
compared to $66,239 for the three month period ended June 30, 1999, an
increase of $6,395 or 10%.  This increase is primarily due to an increase in
staff and salaries required in order to retain employees.

<PAGE>

General and administrative expenses were $731,312 for the three month period
ended June 30, 2000 compared to $454,036 for the three month period ended
June 30,1999, an increase of $277,276 or 61%.  The increase is primarily due
to an increase in rent following the move of the subsidiary into a new
location, the continued search for and hiring of new employees by the
subsidiary and related employment placement fees incurred in connection with
these new hires, and accounting, management and legal fees incurred as part
of the restructuring of Media Revolution.  Additionally, the Company
incurred approximately $60,000 in marketing expenditures to begin a campaign
which will extend into the third quarter.


     Results of Operations for the Six Months Ended June 30, 2000

     Net sales for the six month period ended June 30, 2000 were
$1,506,364 as compared to $1,542,664 for the six month period ended June 30,
1999, a decrease of $36,300 or 2%.  This decrease is primarily due to the
Company's change in its focus from the entertainment sector to its
previously defined target sectors.  These target sectors included start up
companies and the "dot.com" sector.  These sectors have both proven to be
financially unstable, with two of the Company's clients during the period
closing funding and being unable to complete their contracts.  Additionally,
the Company's focus on securing projects with a larger scope has slowed the
sales process as projects with a larger scope have a longer pitch and
closing time.

     Cost of sales was $157,771 for the six month period ended June 30,
2000 as compared to $138,152 for the six month period ended June 30, 1999,
an increase of $19,619 or 14%.  This increase is primarily due to an
increase in salaries and benefits needed in order to avoid employee turnover
as the industry salaries and benefits are continually becoming more
competitive.

     General and administrative expenses were $1,349,082 for the six month
period ended June 30, 2000 compared to $809,853 for the six month period
ended June 30, 1999, an increase of $539,229 or 67%.  The increase is
primarily due to an increase in rent following the move of Media Revolution
into a  new location, the continued search for and hiring of new employees
by Media Revolution, and increased employee benefits needed in order to
remain competitive with other employers in the industry.

     Liquidity and Capital Resources

     At June 30, 2000, the Company had a working capital surplus of
$109,753.  The ratio of current assets to current liabilities was
approximately 1.30 to 1 at June 30, 2000.  At June 30, 2000, the Company had
stockholders' equity of $185,322.

     To date, the Company has funded its activities principally from cash
flows generated from operations.  It is anticipated that the Company's
continuing cash flows from operations will be sufficient to meet its cash
and working capital requirements for the next thirteen months.  However, if
the Company's cash flows should be materially less than expected, the
Company may find it necessary to seek additional sources of financing to
support its cash and working capital requirements.  Although the Company is
hopeful that such financing can be arranged, there can be no assurance the
Company will in fact be able to obtain such financing at the time, if any,
such need arises, or if obtained, on terms acceptable to the Company.

     Year 2000 Issue

     The year 2000 issue is the result of computer programs being written
using two digits, rather than four, to define the applicable year.  Software
programs and hardware that have date-sensitive software or embedded chips
may recognize a date using "00" as the year 1900 rather than the year 2000.
This could result in a major system failure or miscalculations causing
disruptions of operations, including a temporary inability to engage in
normal business activities.

<PAGE>

     Although no assurance can be given that there will be no
interruption of operations due to year 2000 issues, the Company has not to
date suffered any significant problems and believes that it has reasonably
assessed all of its systems in order to ensure that the
Company will not suffer any material adverse effect in the future.

     The Company has used and will continue to use, if necessary, internal
resources to resolve year 2000 issues. Costs incurred to date by the Company
have not been material.  The Company does not anticipate incurring any
further
costs.

Forward-Looking Statements

     This report contains certain forward-looking statements and information
relating to the Company that are based on the beliefs and assumptions made
by the Company's management as well as information currently available to
the management.  When used in this document, the words "anticipate",
"believe", "estimate", and "expect" and similar expressions, are intended to
identify forward-looking statements.  Such statements reflect the current
views of the Company with respect to future events and are subject to
certain risks, uncertainties and assumptions.  Should one or more of these
risks or uncertainties materialize, or should underlying assumptions prove
incorrect, actual results may vary materially from those described herein as
anticipated, believed, estimated or expected.  The Company does not intend
to update these forward-looking statements.

<PAGE>

             PART II - OTHER INFORMATION

Item 1.   Legal Proceedings.

          None.

Item 2.   Changes in Securities.

          None.

Item 3.   Defaults Upon Senior Securities.

          None.

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

          None.

Item 5.   Other Information.

          None.

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

          (a)  Exhibits.

          There are no exhibits applicable to this Form 10-QSB.

          (b)  Reports on Form 8-K.

          Listed below are reports on Form 8-K filed during the
          fiscal quarter ended June 30, 2000.

          None.

<PAGE>


                                SIGNATURES

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


                              CYBERIA HOLDINGS, INC.
                              (Registrant)


Dated: September 7, 2000           By:  /s/ Jay Rifkin
                                  Jay Rifkin, President



Dated: September 7, 2000           By:  /s/ Jay Rifkin
                                  Jay Rifkin, Principal
                                  Financial Officer