UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

---

FORM 10-K

---

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

For the fiscal year ended February 28, 2006

 ̈ 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 000-25249

Intraware, Inc.(Exact name of Registrant as Specified in its Charter)



|Delaware                                                       | 68-0389976                             
|-------------------------------------------------------------- | ---------------------------------------
|(State or Other Jurisdiction of Incorporation or Organization) | (I.R.S. Employer Identification Number)

25 Orinda Way
Orinda, California      94563

(925) 253-4500

---

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

Securities registered pursuant to Section 12(g) of the Act:
                                    Common Stock, $0.0001 par value per share(Title of Class)

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

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

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15 (d) of the
Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant
was required to file reports), and (2) has been subject to such filing requirements for the past 90 days.
YES    x NO     ̈

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K (§229.405 of this chapter) is not
contained herein, and will not be contained, to the best of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form10-K or any amendment to this Form 10-K.
   x

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer.
See definition of "accelerated filer and large accelerated filer" in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer      ̈ Accelerated filer     ̈ Non-accelerated filer    x

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

The aggregate market value of the voting and non-voting common equity held by non-affiliates, computed by reference to the price
at which the common equity was last sold as of the last business day of the registrant's most recently completed second fiscal quarter,
is $14,544,533. For purposes of this disclosure, shares of common stock held by persons who hold more than 10% of the outstanding
shares of common stock and shares held by officers and directors of the registrant, have been excluded in that such persons may be
deemed to be affiliates. This determination is not necessarily conclusive.

As of April 18, 2006, the registrant had outstanding 6,124,102 shares of common stock.




PDF provided as courtesy

TABLE OF CONTENTS



|         |                                                                                                | 
|-------- | ---------------------------------------------------------------------------------------------- | 
|PART I  
|Item 1.  | Business                                                                                       | 
|Item 1A. | Risk Factors                                                                                   | 
|Item 1B. | Unresolved Staff Comments                                                                      | 
|Item 2.  | Properties                                                                                     | 
|Item 3.  | Legal Proceedings                                                                              | 
|Item 4.  | Submission of Matters to a Vote of Security Holders                                            | 
|PART II 
|Item 5.  | Market for Registrant's Common Equity and Related Stockholder Matters                          | 
|Item 6.  | Selected Financial Data                                                                        | 
|Item 7.  | Management's Discussion and Analysis of Financial Condition and Results of Operations          | 
|Item 7A. | Quantitative and Qualitative Disclosures about Market Risk                                     | 
|Item 8.  | Financial Statements and Supplementary Data                                                    | 
|Item 9.  | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure           | 
|Item 9A. | Controls and Procedures                                                                        | 
|Item 9B. | Other Information                                                                              | 
|PART III
|Item 10. | Directors and Executive Officers of the Registrant                                             | 
|Item 11. | Executive Compensation                                                                         | 
|Item 12. | Security Ownership of Certain Beneficial Owners and Management and Related Stockholder
Matters | 
|Item 13. | Certain Relationships and Related Transactions                                                 | 
|Item 14. | Principal Accounting Fees and Services                                                         | 
|PART IV 
|Item 15. | Exhibits, Financial Statements and Schedules                                                   | 

EXPLANATORY NOTE

This annual report on Form 10-K contains forward-looking 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) that involve risks
and uncertainties. We use words such as "anticipate," "believe," "plan," "expect,"
"future," "intend" and similar expressions to identify forward-looking statements. Actual results and the timing of
events could differ materially from those projected in the forward-looking statements as a result of known and unknown factors,
including the risk factors in item 1A below and other factors discussed elsewhere in this annual report. We have identified many of
these forward-looking statements for your convenient reference, although we do not claim to have identified all of them.

"Intraware" and "SubscribeNet" are registered trademarks or service marks of Intraware.  This annual
report also refers to other trademarks of Intraware and trademarks of other companies.

Intraware, Inc., was incorporated in August 1996 under the laws of the State of Delaware. In this annual report,
Intraware, Inc. is sometimes referred to as "the Registrant," "the Company," "Intraware,"
"we," "our" and "us." The mailing address for our headquarters is 25 Orinda Way, Orinda, California
94563, and our telephone number at that location is (925) 253-4500. Intraware can also be reached through our web site
http://www.intraware.com.



PART I

ITEM 1.        BUSINESS.

Overview

We launched the first outsourced Web-based electronic software delivery and management (ESDM) solution in 1996. Today, we
are a leading provider of global ESDM services for enterprise software publishers and resellers. Our ESDM services help software
publishers, software resellers and other technology companies streamline manufacturing, distribution and support costs; develop
business intelligence about their customers; strengthen customer retention and maintenance renewals; accelerate and document
software and license key delivery for revenue recognition purposes; and comply with U.S. export controls. Over 90% of Fortune 500
companies have received access to enterprise software or licenses through our ESDM services.

We also offer complementary services, including license management, e-commerce, and on-demand physical fulfillment through
our alliances with companies including Digital River and Nexstra.

Demand for ESDM Services

We believe that demand for electronic software distribution is driven by a number of factors, including:

- Cost Savings by Software Providers.



- Tax Savings by End-Users.

- Customer Satisfaction.

- Business Intelligence.

- Accelerated Delivery.

- Regulatory Compliance.

SubscribeNet ESDM Service

Our central offering is the SubscribeNet ESDM service.  SubscribeNet is an integrated web-based solution that enables software
providers and their channel partners to distribute software releases online, manage licensing and entitlement across their global
customer base, track and report deliveries and download activity, and manage export compliance. Software providers use the
SubscribeNet service to help reduce costs associated with manufacturing, packaging and distributing CDs, automate and simplify
licensing processes, provide sales tax advantages to their end-users in certain states, increase customer retention and maintenance
renewal rates, generate data on their end-users' use of their software, accelerate delivery of software to their end-users, and enhance
export and revenue recognition compliance.

Revenues associated with our SubscribeNet service comprised approximately 87%, 77%, and 66% of our revenues in our 2006,
2005 and 2004 fiscal years, respectively.

Strategic Advantages

Among competitive ESDM offerings, or compared to solutions developed in-house by software providers, the SubscribeNet service
offers strategic advantages, including:

- Integrated Software and License Delivery and Management.  The SubscribeNet service offers a single integrated
solution for delivery and management of full catalogs of enterprise software and electronic licenses.  Software providers can
electronically fulfill orders, manage update processes, and generate, assign and deliver licenses through a single Web interface.
- Entitlement Management. Software providers can manage relationships among the products in their catalogs, the various
releases of those products, and the files that comprise each such release. Software providers can assign entitlements for any
combination of those items to their customers and individual end-users. Entitlements can be assigned in the SubscribeNet service
through our extended license generation solution, or directly from the software provider's order processing, customer relationship
management (CRM), e-commerce or licensing system, and can be time-limited to match the duration of customer maintenance
contracts.
- Technology Infrastructure. The technology infrastructure underlying the SubscribeNet service is engineered to provide
scalability, redundancy, platform independence and 24x7 service.
- Integration with Software Provider's Systems.  The SubscribeNet service integrates with major enterprise resource planning
(ERP), processing, and CRM systems used by software providers.
- Reporting.  The SubscribeNet service provides extensive reporting capabilities to support software providers' internal
transaction reporting requirements and to help them analyze end-user usage trends.
- Regulatory Compliance.  The SubscribeNet service provides automated screening and reporting to support compliance with
U.S. export regulations, and provides third-party evidence of software availability to support compliance with software revenue
recognition rules.
- Rapid Implementation.  Once the software provider's particular requirements are defined and its resources are allocated,
our implementation methodology enables standard SubscribeNet implementations to be completed in as few as 21 business days.
- Channel Management.  Our Channel Manager module enables software providers to extend some or all of the
benefits of the SubscribeNet service to their resellers and their resellers' end-users, while keeping confidential data segregated among
the software provider and its various resellers.
- Focus and Expertise.  For the past 9 years, Intraware has focused on creating ESDM solutions for the enterprise
software marketplace. This focus has enabled us to develop domain expertise and technology in the ESDM field that we believe
differentiates us from other ESDM providers.

Customers

As of April 18, 2006, 53 software providers subscribed to the SubscribeNet service. These include companies whose main
business is providing software, companies that distribute software as a secondary business, and companies that resell software. Eight
of those customers each accounted for 5% or more of our Online services and technology and Related party online services and
technology revenue during our 2006 fiscal year. One of our customers, Software Spectrum, Inc., accounted for more than 10% of
our total revenue during our 2006 fiscal year (see "Risk Factors" in item 1A, and Note 2 of our "Notes to
Consolidated Financial Statements" in Item 8 below).

Sales

Direct Sales of SubscribeNet ESDM Service

We typically sell the SubscribeNet service on a subscription basis, charging a service fee for a fixed period of time.

We sell our SubscribeNet service primarily through a direct sales force dedicated to our SubscribeNet business.We have
established direct sales offices for our SubscribeNet sales at our headquarters in Orinda, California, and in Boston, Massachusetts.
Each SubscribeNet sales representative has a territory that he or she covers through telecommunications and in-person sales calls.
The sales cycle for these services is typically lengthy because our sales efforts must target the prospective customer's senior personnel
across multiple departments.

Sales of SubscribeNet ESDM Service through Strategic Alliances

We maintain a number of strategic alliances intended to complement our direct sales efforts and broaden sales of our SubscribeNet
service.

- Agreement with Hewlett-Packard.
  Hewlett-Packard Company ("HP") is a reseller of our SubscribeNet service through its Software Publisher
Services division.  HP's Software Publisher Services division has provided a global business process outsourcing solution for
multiple aspects of software publishing and distribution for more than 30 years.  Under our agreement, HP has the right to market
and resell the SubscribeNet solution with its suite of outsourced services. Customers who purchase the SubscribeNet solution through
HP contract directly with HP. HP pays us for services as they are provided to customers. The agreement automatically renews for a
one-year term in September, subject to either party's right to cancel a renewal.  We describe the relationship between HP and
Intraware further in Note 2 of our "Notes to Consolidated Financial Statements" in Item 8 below.
- Agreement with Zomax.  
Zomax Incorporated, a leading international outsource provider of supply chain management services, is a reseller of the SubscribeNet
service.  Customers who purchase the SubscribeNet solution through Zomax contract directly with Zomax. Zomax pays us for
services as they are provided to customers. The agreement automatically renews for a one-year term each April, subject to either
party's right to cancel upon 60 days' notice prior to renewal.  We describe the relationship between Zomax and Intraware further
in Note 2 of our "Notes to Consolidated Financial Statements" in Item 8 below.
- Referral Arrangements for
SubscribeNet Sales. We also maintain various other referral arrangements under which we pay fees to companies that refer new
SubscribeNet customers to us.

Sales Outside the United States

Approximately $1.4 million of our total revenue for the year ended February 28, 2006, $1.2 million of our total revenue for the year
ended February 28, 2005, and $0.7 million of our total revenue for the year ended February 29, 2004, was from sales to companies
based outside the United States of America.  All of this revenue was categorized as Online services and technology
revenue.  These foreign sales accounted for approximately 13% of our total revenue and 14% of our Online services and
technology revenue for the year ended February 28, 2006, 11% of our total revenue and 15% our Online services and technology
revenue for the year ended February 28, 2005, and 6% of our total revenue and 10% Online services and technology revenue for the
year ended February 29, 2004.

Total Annual Contract Value

We track a metric for our SubscribeNet service business that we call "total annual contract value."  We use this
metric to approximate what the total ongoing annual SubscribeNet service fees would be under our existing contracts with our
customers, assuming all those contracts renewed on their current terms and, in the case of variable-fee contracts, the customers
maintained the same level of fee-generating activity as they had in the prior twelve months.  (We cannot guarantee that those
assumptions will be true, as we describe further below.)  We define "total annual contract value" as, on any given
date, the aggregate annual service fees paid or expected to be paid by our customers for services we have contracted to provide during
the then-current annual periods of the customers' respective contracts with us. To be included in total annual contract value, service
fees must be either contractually required to be paid, or expected to be paid based on a minimum 12-month history of prior charges and
payments that were not required by contractual minimums.  Total annual contract value includes amounts that have been
recognized as revenue as well as amounts that may be recognized as revenue in the future.

As of April 18, 2006, the total annual contract value of our SubscribeNet service customer base was $9.8 million. The total annual
contract value of our SubscribeNet service customer base as of March 31, 2005, was $7.9 million.

We caution that total annual contract value is not necessarily indicative of current revenues or of future revenues in any given fiscal
period, and should not be relied upon to assess our financial condition.  In addition to the "Risk Factors" in item 1A,
factors that could cause differences between total annual contract value and revenues include unexpected contract terminations,
reductions in customer activity, the application of our revenue recognition policies described under "Critical Accounting Policies
and Estimates: Revenue Recognition" in Item 7 ("Management's Discussion and Analysis of Financial Condition and
Results of Operation") and under "Revenue Recognition" in Note 1 of "Notes to Consolidated Financial
Statements" in Item 8 below, and the occurrence of any contingencies that make deferral of revenue recognition appropriate
under any given contract.  We also caution that total annual contract value is different from backlog.  Backlog typically
excludes amounts already recognized as revenue, while total annual contract value may include amounts already recognized as
revenue for portions of the current annual terms of our existing SubscribeNet contracts.  In addition, total annual contract value
includes fees that are paid, payable or expected for the current annual terms of our existing SubscribeNet contracts, even if we expect
to provide the related services after our current fiscal year.

Marketing

Our central marketing goals are to attract and retain customers for our services. We target our marketing efforts to senior personnel
across multiple departments in software companies and other mid-sized and large corporations. We use an integrated approach of
targeted advertising; direct mail, email and online promotions; interactive web-based seminars, or "webinars;" event
sponsorships; trade shows; brand-awareness campaigns; and regular meetings with existing customers to stimulate demand for our
services, generate sales leads and maintain customer relationships.

We employ a variety of tools to achieve our marketing goals. Our print and online advertising campaigns are designed to target
senior personnel across multiple departments in software companies, and educate them on our products and services. Our direct mail,
email and online promotions are designed to highlight specific benefits of our services and offer limited-time incentives to enter into
purchase or evaluation agreements.  In our webinars, our senior executives and other panelists who may include independent IT
analysts, senior executives of our customers and partners, and other industry experts, educate prospective customers on ESDM and
other topics relevant to our business. We also use trade shows, event sponsorships, and regional marketing to target key audiences,
expand our customer base and heighten awareness of the "Intraware" brand.

We also hold user conferences and periodic meetings with our customers to educate them on our service offerings, gather
feedback from them about our services, and learn about their evolving requirements.

Competition

The ESDM market is rapidly evolving and intensely competitive, and we expect competition to increase in the future. Our primary
competition comes from two sources: 1) Our potential customers, including software companies and other companies that distribute
software or digital goods, who choose to develop an in-house alternative to the SubscribeNet service; and 2) other providers of
outsourced electronic software delivery services. A number of these competitors historically have provided related services, such as
e-commerce services, replication and distribution of physical media such as CDs, or product lifecycle management solutions, but have
begun providing electronic software delivery services. We expect this trend to continue as the demand for digital software delivery
increases.

The principal competitive factors in our industry include:

- the performance, features and
functionality of an ESDM solution;
- the comprehensiveness of the services
offered by the ESDM provider, such as integration with licensing and physical fulfillment solutions;
- the cost of a provider's ESDM solution
versus the cost of competing ESDM solutions or the cost to a potential customer of building, deploying and maintaining an alternative
service in-house;
- the ESDM provider's experience in and
focus on providing ESDM services;
- the ESDM provider's track record of
successful project implementations;
- positive references by the ESDM
provider's existing customers; and
- the openness of an ESDM solution's
architecture and the ease with which it integrates with major customer relations management, order processing and enterprise resource
planning systems used by software providers.

We believe we compete effectively as to all of these factors, and that our principal advantages include:

- our relatively senior position as one of
the first ESDM service providers;
- the depth and breadth of features and
functionality of an ESDM solution;
- our high-capacity, high-availability
network that enables us to deliver enterprise-class software applications rapidly and securely;
- the broad suite of services that we offer;
- the price of our solution, particularly
compared with the cost to software providers of developing and maintaining an alternative service in-house;
- our strong track record of successful
project implementations;
- existing customers who are willing to
provide positive references;
- the flexibility of our solution, which is
easily customized and integrated with customers' ERP, CRM and licensing systems; and
- our suite of administrative and reporting
tools that add value for software companies and their end-users.

Nevertheless, we face a number of competitive challenges. A key challenge is resistance from software companies that determine,
for perceived strategic reasons or based on their cost assessments, that they do not wish to outsource electronic software delivery.
Another significant challenge is our focus on ESDM, and our reliance on third-party alliances for key ancillary services.  While we
believe our focus has enabled us to offer a superior ESDM solution to our competitors, and our integration with strong ancillary
solutions addresses a broad set of customer needs, some prospective customers prefer this set of solutions to be supported by a single
provider.  A third fundamental challenge is our small size.  Some large software providers prefer to outsource services to larger
suppliers with greater resources.

In addition, many of our competitors have longer and more profitable operating histories than ours.  They may also have
significantly greater financial and other resources, wider name recognition, and a larger installed base of customers (including
non-ESDM customers) than we have. They also may be able to devote greater resources to the development, promotion and sale of their
products than we can, which would allow them to respond more quickly to new or emerging technologies and changes in customer
requirements.  Further, many of our competitors have existing relationships with divisions of our current or potential customers, and
may be able to leverage their existing relationships to discourage these customers from purchasing additional services or products from
us, or persuade these customers to replace our services or products with their own.

Intellectual Property, Proprietary Rights and Licenses

Our future success depends in part on our technology and proprietary rights.  We rely on a combination of patent, copyright,
trademark and trade secret laws, employee and third-party nondisclosure agreements, and other methods to protect our proprietary
rights. Although we seek to take advantage of available intellectual property protections, we believe factors such as the technological
and creative skills of our personnel, new product developments, frequent product enhancements, and reliable product maintenance are
most essential to establishing and maintaining a technology leadership position. There can be no assurance that others will not develop
technologies that are similar or superior to ours.

To date, we own three U.S. patents on electronic commerce technologies, expiring in July 2016, September 2017, and
February 2018, respectively.  In addition, we have eight patent applications pending in the United States on our SubscribeNet
ESDM technology. We plan to file additional patent applications on our SubscribeNet ESDM technology during the current fiscal year.

We have 10 trademark registrations in the United States. Our key registered and unregistered trademarks and service marks
include Intraware, SubscribeNet, The Way Digital Goods Move, and Control Your Technology. We also hold registrations and pending
applications for a number of trademarks and service marks outside the United States. We are aware that certain other companies are
using the name "Intraware" as a company name or as a trademark or service mark outside the United States. While we do
not believe we have infringed any rights and we have received no notice of any claims of infringement from any of those companies,
and we own registrations for the "Intraware" trademark in the United States and in other countries, we can make no
assurance that these or other companies will not claim superior rights to "Intraware" or other marks used in our business.

We generally enter into confidentiality or license agreements with our employees, consultants and corporate partners, and
generally control access to and distribution of our software, documentation and other proprietary information. Despite our efforts to
protect our proprietary rights, it may be possible for unauthorized parties to copy certain portions of our products or services, or
reverse-engineer or obtain and use information that we regard as proprietary. There can be no assurance that the steps we take will prevent
misappropriation of our technology, particularly in foreign countries where laws may not protect our proprietary rights as fully as in the
United States.

We purchase licenses and will continue to purchase licenses for certain products integral to our services and products, including
products which are integrated with our software code and used with our products to provide key functionality. We cannot be assured
that these third party product licenses will continue to be available to us on commercially reasonable terms or that we will be able to
successfully integrate such third party products into our solutions.

Employees

As of April 18, 2006, we had 50 employees, including part-time employees. None of our employees is represented by a labor union.
We have experienced no work stoppages and consider our relations with our employees to be good.

ITEM 1A.         RISK FACTORS

You should carefully consider the risks described below before making a decision to invest in our common stock.  The risks
and uncertainties described below are not the only ones facing Intraware.  Additional risks and uncertainties presently unknown to us,
or that we do not currently believe are important to an investor, may also harm our business operations.  If any of the events,
contingencies, circumstances or conditions described in the following risks actually occur, our business, financial condition and results
of operations could be seriously harmed.  If that occurs, the trading price of our common stock could decline, and you may lose part or
all of your investment.

We have a history of losses and negative cash flow, and we have yet to achieve sustained profitability or positive cash
flow.

We have incurred significant losses since we were formed in 1996, and have yet to achieve sustained profitability or positive cash
flow.  As of February 28, 2006, we had an accumulated deficit of approximately $158 million.  Also, with the exception of our quarters
ended November 30, 2002, and August 31, 2005, we have not achieved positive cash flow from operations since our formation in 1996.
We expect to report an overall cash usage from operations for our 2007 fiscal year.  Our operating history makes it difficult to evaluate
whether or when we will be able to achieve sustained profitability or positive cash flow in the future.

The market for our SubscribeNet electronic software and license delivery and management service is immature and volatile.  If
the market for our service does not develop, or develops more slowly than we expect, our business will be harmed.

The market for hosted digital delivery services is relatively unproven, and it is uncertain whether these services will achieve and
sustain high levels of demand and market acceptance. Our success will depend to a substantial extent on the willingness of companies,
large and small, to increase their use of hosted digital delivery services. If companies do not increase their use of hosted digital delivery
services, our operating results will be hurt.  In addition, in this unproven market, we have limited insight into trends that may develop
and affect our business. We may make errors in predicting and reacting to relevant business trends, which could harm our
business.

We market our SubscribeNet electronic software and license delivery and management service principally to software companies.
However, many software companies have invested substantial personnel and financial resources in developing their own electronic
software and/or license delivery systems, and therefore may be unwilling to migrate to and pay for an outsourced service. In addition,
some software companies have adopted automatic update, or "phone home," technology for delivering software updates,
whereby an end-user's computer automatically contacts the software company's server to check whether updates are available and, if
so, downloads and installs those updates. This method for delivering software updates could be viewed by our potential and existing
customers as an alternative to our digital delivery technology, and therefore any increased adoption of this automatic update technology
could hurt our business and results of operations.

Further, some companies may be reluctant to use either our SubscribeNet delivery services because they are concerned
about the security capabilities of these services.

Provisions of our charter documents could make it more difficult for a third party to acquire us, even if the offer may be
considered beneficial by our stockholders, which could depress the trading price of our common stock.

Our charter documents contain provisions that could depress the trading price of our common stock by acting to discourage, delay
or prevent a change in control of our company or changes in our management that the stockholders of our company may deem
advantageous. These provisions among other things:

- establish a classified board of directors so that not all members of our board are elected at one time;
- require super-majority voting to amend some provisions in our amended and restated certificate of incorporation and bylaws;
- authorize the issuance of "blank check" preferred stock that our board could issue to increase the number of
outstanding shares and to discourage a takeover attempt;
- prohibit stockholder action by written consent, which requires all stockholder actions to be taken at a meeting of our
stockholders;
- provide that the board of directors is expressly authorized to make, alter or repeal our bylaws; and
- establish advance notice requirements for nominations for election to our board or for proposing matters that can be acted upon by
stockholders at stockholder meetings.

In addition, Section 203 of the Delaware General Corporation Law may discourage, delay or prevent a change in control of
our company. Section 203 imposes certain restrictions on merger, business combinations and other transactions between us and
holders of 15 percent or more of our common stock.

The loss of one or more of our key customers could cause our revenue growth to slow or cause our revenues to decline.

A substantial portion of the revenues from our SubscribeNet service comes from a relatively small number of customers.  Our
contracts with most of these customers are subject to renewal or cancellation annually.  If any of these customers elected to cancel
their agreements with us, our revenue growth would likely slow and our revenues could decline.

Mergers and acquisitions in the technology sector could harm us by causing cancellation of customer contracts where our
customers are acquired, or by strengthening our competitors.

In recent years, there has been an increase in mergers and acquisitions among technology companies.  This trend poses risks for
us.  First, our customers are technology companies, and any acquisitions of our customers could lead to cancellation of our contracts
with those customers by the acquiring companies.  Second, our competitors also are technology companies.  Any acquisitions of other
companies by our competitors, or acquisitions of our competitors by other companies, are likely to result in larger and stronger
companies competing against us. Either of these types of events could reduce our revenue through loss of existing customers, or
reduce our margins through increased price competition.

Competition from other electronic delivery and licensing providers, and potential customers' development of their own
electronic delivery and/or licensing systems, could limit our revenue growth and reduce our gross margins.

The market for selling electronic delivery and licensing services is highly competitive.  Some of our competitors have longer
operating histories, greater financial, technical, marketing and other resources, broader product and service offerings, better name
recognition, and a larger installed base of customers than we do.  Some of our competitors also have well-established relationships with
our potential customers and with third-party information technology or consulting firms that help market our competitors' services.  We
expect competition to intensify as current competitors expand and improve their service offerings and new competitors enter the
market.  In addition, our current and potential customers are primarily information technology companies with strong software
development expertise.  When considering their alternatives for implementing a system for electronic delivery of software or license
keys, these companies sometimes elect to develop such systems in-house.  While we believe our competitive position is strong against
both external competitors and in-house development, we have at times experienced reduced prices, reduced gross margins and lost
sales as a result of such competitive factors.  Such competition is likely to intensify, which could limit the growth of our revenues or
gross margins.

Our sales and marketing services arrangement with Software Spectrum, Inc. terminated on January 3, 2006.  As a result, we
will no longer recognize alliance and reimbursement revenues after January 3, 2006.

Until January 3, 2006, we provided sales and marketing services to Software Spectrum to assist in its resale and marketing of Sun
Java Enterprise System and Sun One software licenses and maintenance, under a Sales Alliance Agreement between us and Software
Spectrum.  Under that agreement, Software Spectrum shared with us a portion of its gross profit from resales of licenses and
maintenance for that Sun software, and paid us a SubscribeNet service fee for electronic delivery of that Sun software.  This agreement
accounted for substantially all of our alliance and reimbursement revenues, a significant portion of our online services and technology
revenues, and more than 10% of our total revenues in our 2006 fiscal year.

Effective January 3, 2006, we terminated our Sales Alliances Agreement with Software Spectrum We have signed a two-year
SubscribeNet service agreement with FusionStorm to provide ESDM services for their SunOne product sales, which we expect will
partially offset the decline in our online services and technology revenues.  The company does not expect to offer sales and marketing
services in the future to other customers as part of the SubscribeNet offering.   We will no longer recognize any alliance and
reimbursement revenues after January 3, 2006.

Although our subscription-based sales model for our SubscribeNet service limits the volatility of our online services and
technology revenue, other factors may cause our operating results, and therefore our stock price, to fluctuate.

Our SubscribeNet service fees, which comprise most of our online services and technology revenues, are recognized ratably over
contract terms of generally one year, thereby limiting the quarter-to-quarter volatility of those revenues.  Nevertheless, certain factors
may cause our online services and technology revenues to fluctuate.  In addition to the other risk factors described in this section,
factors that could cause such fluctuation include:

- Deferral of SubscribeNet revenue recognition due to delays by customers in implementing the SubscribeNet service, due to new
sales involving extensive implementations, or due to contract modifications adding significant future deliverables;
- Lengthening of the sales cycle for our SubscribeNet service due to macroeconomic or other factors;
- Actual events, circumstances, outcomes, and amounts differing from judgments, assumptions, and estimates used in determining
the values of certain assets (including the amounts of related valuation allowances), liabilities and other items reflected in our
consolidated financial statements or unaudited interim consolidated financial statements; and
- Changes in accounting rules, such as recording expenses for employee stock option grants.
- Consequently, operating results for a particular future period are difficult to predict, and prior results are not necessarily indicative of
results to be expected in future periods.  Any of these factors could materially adversely affect our results of operations and stock
price.

The technological and functional requirements we must meet to stay competitive are subject to rapid change.  If we are unable
to quickly adapt to these changes and meet the demands of our current and potential customers, we will likely lose sales and market
share and our revenue growth will be limited.

We market primarily to software publishers, who generally demand that a service like ours meet high technological and functional
standards.  To remain competitive in this market and meet the demands of current and prospective customers, we must continually
adapt and upgrade our technology and functionality.  We are a small company with limited resources available for enhancing and
expanding our services. If we do not respond quickly enough to changing industry standards or the demands of customers and potential
customers, we will likely lose sales and market share to competitors and our growth prospects will be limited.  In addition, we could
incur substantial costs to modify our services or infrastructure in order to adapt to changing standards and demands.  If we incur such
costs and our sales fail to increase commensurately, we may not be able to achieve sustained profitability and positive operating cash
flow.

Defects in our SubscribeNet service could diminish demand for the service and subject us to substantial liability.

Our service is complex, and may have errors or defects that users identify after they begin using it, which could harm our reputation
and our business.  Internet-based services frequently contain undetected errors when first introduced or when new versions or
enhancements are released.  Despite taking precautions to avoid errors, we have from time to time found defects in our service and
new errors in our existing service may be detected in the future.  Because our customers use our service for important aspects of their
business, any errors, defects or other performance problems with our service could hurt our reputation and may damage our customers'
businesses.  If that occurs, customers could elect not to renew their agreements with us, could be eligible for credits under our service
level agreements, and could delay or withhold payment to us.  We also could lose future sales, or customers may make warranty claims
against us, which could result in an increase in our provision for doubtful accounts, an increase in collection cycles for accounts
receivable, or the expense and risk of litigation.

Interruptions or delays in service from our third-party Web hosting facilities, or in our relationships with third party hardware and
software vendors, could impair the delivery of our service and harm our business.

We provide our service through computer hardware that is currently located in a third-party Web hosting facilities in Santa Clara,
California operated by SAVVIS Communications, and in Ireland operated by Data Electronics.  We do not control the operation of these
facilities, and they are subject to damage or interruption from earthquakes, floods, fires, power loss, telecommunications failures and
similar events.  While physical security measures are in place, they are also subject to break-ins, sabotage, intentional acts of
vandalism and similar misconduct.  Despite precautions taken at the facilities, the occurrence of a natural disaster, a decision to close a
facility without adequate notice, or other unanticipated problems at a facility could result in lengthy interruptions in our service.  In
addition, the failure by either facility to provide our required data communications capacity could result in interruptions in our service.
We have an agreement with SBC E-Services, an affiliate of SBC Communications, Inc., to provide access to a geographically remote
disaster recovery facility that would provide us access to hardware, software and Internet connectivity in the event the SAVVIS facility
becomes unavailable.  Even with this disaster recovery arrangement, however, our service would be interrupted during the transition.
Any damage to, or failure of, our systems could result in interruptions in our service.  Interruptions in our service may reduce our
revenue, cause us to issue credits or pay penalties, cause customers to terminate their subscriptions and adversely affect our renewal
rates.  Our business will be harmed if our customers and potential customers believe our service is unreliable.

In addition, to a significant degree, we rely on various third-party software applications and hardware to deliver our service.  If we
experience disruptions in those vendor relationships and those software and hardware components become unavailable to us, or
unavailable on commercially reasonable terms, our service could be interrupted and/or damaged, causing harm to our customer
relationships, our reputation, and our overall business.

Viruses may hinder acceptance of Internet-based digital delivery, which could in turn limit our revenue growth.

The proliferation of software viruses is a key risk that could inhibit acceptance by information technology professionals of
Web-based delivery of digital goods.  Any well-publicized transmission of a computer virus by us or another company using digital
delivery could deter information technology professionals from using-and deter software providers from outsourcing-digital delivery,
thereby adversely affecting our business.  Our SubscribeNet service enables our customers to upload their software products directly
onto our systems for downloading by their end-users.  Our systems automatically scan our customers' software products for known
computer viruses on an ongoing basis while they are on our systems.  However, it is possible that, in spite of those periodic virus scans,
our system could transmit the virus to one or more end-users.  Any such virus transmission could result in disputes, litigation and
negative publicity that could adversely affect our business and our stock price.

If our security measures are breached and unauthorized access is obtained to a customer's data, our service may be perceived
as not being secure and customers may curtail or stop using our service.

Our service involves the storage and transmission of customers' proprietary information, and security breaches could expose us to
a risk of loss of this information, litigation and possible liability.  If our security measures are breached as a result of third-party action,
employee error, malfeasance or otherwise, and, as a result, someone obtains unauthorized access to one of our customers' data, our
reputation will be damaged, our business may suffer and we could incur significant liability.  Because techniques used to obtain
unauthorized access or to sabotage systems change frequently and generally are not recognized until launched against a target, we
may be unable to anticipate these techniques or to implement adequate preventative measures.  If an actual or perceived breach of our
security occurs, the market perception of the effectiveness of our security measures could be harmed and we could lose sales and
customers.

Additional government regulations may harm demand for our services and increase our costs of doing business.

Our business has benefited from the tax laws of states in which purchases of software licenses are not taxable if the software is
received only electronically.  Some such states are considering whether to change their laws to broaden the taxability of transactions
fulfilled over the Internet.  Any new imposition of taxes on sales of software licenses, where the software is received electronically,
could substantially harm demand for our services and thereby materially adversely affect our business, operating results and financial
condition.  We also have benefited from implementing our services in Ireland, which offers tax advantages to software companies
distributing software from Ireland to other European countries.  Any regulatory change in Ireland or elsewhere that diminishes those
advantages could harm our business.  Other changes in government regulations, in areas such as privacy and export compliance,
could also require us to implement changes in our services or operations that increase our cost of doing business and thereby hurt our
financial performance.

Claims by third parties for intellectual property infringement could force us to stop selling our services, force us to pay royalties,
and force us to indemnify our customers.

Our business involves a high risk that we will be the target of intellectual property infringement claims.  These claims could take a
number of forms, including:

- Claims by other technology companies alleging that current or future components of our digital delivery service or related services
infringe their intellectual property rights;
- Claims by our customers' competitors alleging that our customers' software, which we store and electronically deliver for our
customers, infringes those competitors' intellectual property rights (our customers would typically be required to defend and indemnify
us against such claims, but the claims could nevertheless disrupt our business);
- Claims that our use of the name Intraware violates the rights of other entities that are using the same name.  We are aware that
certain other companies are using the name "Intraware" as a company name or as a trademark or service mark.  While we
have received no notice of any claims of trademark infringement from any of those companies, we cannot assure you that these
companies may not claim superior rights to "Intraware" or to other marks we use; or
- Claims by our customers that we delivered their software to unauthorized third parties, thereby infringing our customers'
intellectual property rights.

Industry consolidation is increasing the risk that we will become a target of the types of claims described in the first two bullets
above.  Consolidation among companies providing digital delivery, licensing, e-commerce and related technologies is resulting in more
direct competition among the surviving companies in that segment, heightening the risk of intellectual property infringement claims
among those companies, including us.  Similarly, consolidation in the enterprise software industry heightens the risk of intellectual
property infringement claims among the companies remaining in that industry, including most of our customers.

These intellectual property claims could be made for patent, copyright or trademark infringement or for misappropriation of trade
secrets.  They could be made directly against us, or indirectly through our contractual indemnification obligations to our customers and
channel partners.  Any claims could result in costly litigation and be time-consuming to defend, divert management's attention and
resources, or cause delays in releasing new or upgrading existing services.  Royalty or licensing agreements, if required, may be
available only on onerous terms, if at all.  Although we carry general liability insurance, our insurance may not cover all potential claims
or may not be adequate to protect us from all liability that may be imposed.

We believe we own the rights in, or have the rights required to use, our SubscribeNet technology.  However, there can be no
assurance that this technology does not infringe the rights of third parties.  In addition, we take steps to verify that end-users who
download our customers' software through our SubscribeNet service are entitled to deploy and use that software.  However, there can
be no assurance that this verification procedure will help us defend against claims by, or protect us against liability to, our customers
whose software is downloaded.

If our export compliance system fails to prevent unauthorized exports of our customers' software, we could be sanctioned by
the U.S. government.

Through our SubscribeNet service, we globally distribute software containing encryption technology and other technologies
restricted by U.S. laws and regulations from exportation to certain countries, certain types of recipients, and certain specific end-users.
Our SubscribeNet solution incorporates automated procedures to help ensure that the software we deliver electronically is not
downloaded in violation of U.S. export laws and regulations.  However, these procedures may not prevent unauthorized exports of
restricted software in every case.  If an unauthorized export of software occurs through the SubscribeNet service and the U.S.
government determines that we violated the U.S. export laws or regulations, we could be sanctioned under those laws or regulations.
Sanctions include fines, suspension or revocation of export privileges, and imprisonment.

If our key personnel left the company, our product development, sales, and corporate management could suffer.

Our future success depends upon the continued service of our executive officers and other key technology, sales, marketing
and support personnel.  None of our officers or key employees is bound by an employment agreement for any specific term.  If we lost
the services of one or more of our key employees, or if one or more of our executive officers or key employees decided to join a
competitor or otherwise compete directly or indirectly with us, this could have a significant adverse effect on our business.

The adoption of Statement 123R by the Financial Accounting Standards Board ("FASB") will cause, and changes to
existing accounting pronouncements or taxation rules or practices, may cause adverse revenue fluctuations and/or affect our reported
results of operations and how we conduct our business.

In December 2004, the FASB adopted Statement 123R, "Share-Based Payment," which will require us to measure
compensation costs for all employee stock-based compensation (including stock options and our employee stock purchase plan) at fair
value and take a compensation charge equal to that value.  We will be required to adopt the provisions of SFAS No. 123R during our
fiscal quarter beginning March 1, 2006.  This new accounting pronouncement will likely have a material effect on our reported financial
results.  In addition, any future accounting pronouncements, taxation rules, and new interpretations of existing accounting
pronouncements or taxation rules, could also have a significant effect on our reported results, including our reporting of transactions
completed before the effective date of the change.

Financial and securities laws, especially the Sarbanes-Oxley Act of 2002, require that we evaluate our internal control
structure.  While we believe we currently have adequate internal controls in place, this exercise has no precedent available by which to
measure the adequacy of our compliance, and in addition it may cause our operating expenses to increase.

The Sarbanes-Oxley Act of 2002, the California Disclosure Act and newly proposed or enacted rules and regulations of the SEC
and the National Association of Securities Dealers impose new duties on us and our executives, directors, attorneys and independent
registered public accounting firms.  In order to comply with the Sarbanes-Oxley Act and such new rules and regulations, we are
evaluating our internal control over financial reporting to allow management to report on, and our independent registered public
accounting firm to attest to, our internal control over financial reporting.  We are performing the system and process evaluation and
testing (and any necessary remediation) required in an effort to comply with the management certification and independent registered
public accounting firm attestation requirements of Section 404 of the Sarbanes-Oxley Act.  As a result, we are incurring additional
expenses and diversion of management's time, and we may be required to hire additional personnel and engage additional outside
legal, accounting and advisory services.  Any of these developments could materially increase our operating expenses and accordingly
reduce our net income or increase our net losses.  While we anticipate being able to fully implement the requirements relating to
internal control over financial reporting and all other aspects of Section 404 in a timely fashion, we cannot be certain as to the outcome
of our testing and resulting remediation actions or the impact of the same on our operations since there is no precedent available by
which to measure compliance adequacy.  If we are unable to implement the requirements of Section 404 in a timely manner or with
adequate compliance, we may be subject to sanctions or investigation by regulatory authorities, such as the SEC or The Nasdaq Stock
Market, and our reputation may be harmed.  Any such action could adversely affect our financial results and the price of our common
stock.

Moreover, our management, including our CEO and CFO, does not expect that our disclosure controls or our internal controls over
our financial reporting will eliminate all risk of error or fraud.  A control system, no matter how well conceived and operated, can provide
only reasonable, not absolute, assurance that the objectives of the control system are met.  Our disclosure controls or procedures can
be circumvented by the individual acts of some persons, by collusion of two or more people or by management override of the control.
Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be
detected.

We may raise additional capital to fund acquisitions, product development or general operations.  Any such capital financing
would dilute our shareholders' investments.

We may raise additional capital in the future through private or public offerings of stock, or through other means.  The purposes of
any such financing would be to increase our cash reserves for potential use in acquiring other businesses, product development
activities, funding our operations and generally strengthening our balance sheet.  Any such additional financing would likely dilute the
investments of our current shareholders.

If we acquire any companies or technologies in the future, they could prove difficult to integrate, disrupt our business, dilute
stockholder value and adversely affect our operating results.

We may acquire or make investments in complementary companies, services and technologies in the future.  We are considerably
smaller now than we were when we made our past acquisitions, and therefore any new acquisitions or investments could be more
disruptive to our organization than in the past.  Acquisitions and investments involve numerous risks, including:

- difficulties in integrating operations, technologies, services and personnel;
- diversion of financial and managerial resources from existing operations;
- risk of entering new markets;
- potential write-offs of acquired assets;
- potential loss of key employees;
- inability to generate sufficient revenue to offset acquisition or investment costs; and
- delays in customer purchases due to uncertainty.

In addition, if we finance acquisitions by issuing convertible debt or equity securities, our existing stockholders may be diluted which
could affect the market price of our stock.  As a result, if we fail to properly evaluate and execute acquisitions or investments, our
business and prospects may be seriously harmed.

Our current strategy includes the use of strategic marketing relationships, which may prove unsuccessful.

We currently have marketing relationships in place with Hewlett Packard and Zomax, and are in the process of negotiating an
alliance with Digital River, Inc. ("Digital River") under which Intraware and Digital River will market one another's products
and Digital River will obtain a seat on our Board of Directors.  It is possible, however, that we will not successfully complete our
negotiations with Digital River, or that our relationships with Digital River, Hewlett Packard and/or Zomax will prove less beneficial than
we currently expect.  If that happens, our business could suffer.

ITEM 1B.        UNRESOLVED STAFF COMMENTS.

None.

ITEM 2.         PROPERTIES.

We rent approximately 16,000 square feet of office space located in Orinda, California under a lease expiring in
August 2009.  We have an additional field sales office in Boston, Massachusetts.  We believe this office space is sufficient
to meet our anticipated needs.

ITEM 3.         LEGAL PROCEEDINGS.

In re Intraware, Inc. Initial Public Offering Securities Litigation

In October 2001, we were served with a summons and complaint in a purported securities class action lawsuit.  On or about April
19, 2002, we were served with an amended complaint in this action, which is now titled In re Intraware, Inc. Initial Public Offering
Securities Litigation, Civ. No. 01-9349 (SAS) (S.D.N.Y.), related to In re Initial Public Offering Securities Litigation, 21 MC 92
(SAS) (S.D.N.Y.).  The amended complaint is brought purportedly on behalf of all persons who purchased our common stock from
February 25, 1999 (the date of our initial public offering) through December 6, 2000.  It names as defendants Intraware, three of our
present and former officers and directors, and several investment banking firms that served as underwriters of our initial public offering.
The complaint alleges liability under Sections 11 and 15 of the Securities Act of 1933 and Sections 10(b) and 20(a) of the Securities
Exchange Act of 1934, on the grounds that the registration statement for the offerings did not disclose that: (1) the underwriters had
agreed to allow certain customers to purchase shares in the offerings in exchange for excess commissions paid to the underwriters;
and (2) the underwriters had arranged for certain customers to purchase additional shares in the aftermarket at predetermined prices.
The amended complaint also alleges that the underwriters misused their securities analysts to manipulate the price of our stock.  No
specific damages are claimed.

Lawsuits containing similar allegations have been filed in the Southern District of New York challenging over 300 other initial public
offerings and secondary offerings conducted in 1999 and 2000.  All of these lawsuits have been consolidated for pretrial purposes
before United States District Court Judge Shira Scheindlin of the Southern District of New York.  On July 15, 2002, an omnibus motion
to dismiss was filed in the coordinated litigation on behalf of the issuer defendants, of which Intraware and its three named current and
former officers and directors are a part, on common pleadings issues.  On or about October 9, 2002, the Court entered and ordered a
Stipulation of Dismissal, which dismissed the three named current and former officers and directors from the litigation without prejudice.
On February 19, 2003, the Court entered an order denying in part the issuer-defendants' omnibus motion to dismiss, including those
portions of the motion to dismiss relating to Intraware.

In June 2004, a stipulation of settlement for the claims against the issuer-defendants, including us, was submitted to the Court.  The
underwriter-defendants in the In re Initial Public Offering Securities Litigation (collectively, the
"underwriter-defendants"), including the underwriters of our initial public offering, are not parties to the stipulation of settlement.

The settlement provides that, in exchange for a release of claims against the settling issuer-defendants, the insurers of all of the
settling issuer-defendants will provide a surety undertaking to guarantee plaintiffs a $1 billion recovery from the non-settling defendants,
including the underwriter-defendants.  The amount our insurers would be required to pay to the plaintiffs could range from zero to
approximately $3.5 million, depending on plaintiffs' recovery from the underwriter-defendants and from other non-settling parties.  If the
plaintiffs recover at least $1 billion from the underwriter-defendants, our insurers would have no liability for settlement payments under
the terms of the settlement.  If the plaintiffs recover less than $1 billion, we believe our insurance will likely cover our share of any
payments towards satisfying plaintiffs' $1 billion recovery deficit.  Management estimates that its range of loss relative to this matter is
zero to $3.5 million.  Presently there is no more likely point estimate of loss within this range.  As a consequence of the uncertainties
described above regarding the amount we will ultimately be required to pay, if any, as of February 28, 2006, we have not accrued a
liability for this matter.

On August 31, 2005, the court granted preliminary approval of the settlement.  A fairness hearing for the settlement is scheduled for
April 2006.  There is no guarantee the settlement will become final as it is subject to a number of conditions, including the final approval
of the court.

Leon Segen v. ComVest Venture Partners. LP. et al.

In July 2004, a complaint was filed in the United States District Court for the District of Delaware, Civ. No. 04-822, against ComVest
Venture Partners, LP; ComVest Management, LLC; Commonwealth Associates Management Company, Inc.; Commonwealth
Associates, LP; RMC Capital, LLC; Michael S. Falk; Robert Priddy; Travis L. Provow; Keith Rosenbloom (the "ComVest
Defendants"); and Intraware.  The complaint describes Intraware as a nominal defendant.  The complaint alleges that, between
August 2001 and January 2002, all of the defendants other than Intraware were members of a group, and therefore should be treated
as a single "person," for purposes of Sections 13(d)(3) and 16(b) of the Securities Exchange Act of 1934 (the "1934
Act").  The complaint further alleges that ComVest Venture Partners, LP and Mr. Priddy, while they and the other alleged group
members collectively owned more than 10% of a class of our equity securities, bought and sold our equity securities within a 6-month
period and failed to disgorge to us the profits allegedly realized in those trades, thereby violating Section 16(b) of the 1934 Act.  Mr.
Falk was a member of our Board of Directors from April 2001 to May 2002 and Mr. Provow was a member of our Board of Directors
from October 2001 to May 2002.  The complaint demands that ComVest Venture Partners, LP and Mr. Priddy pay over to Intraware the
profits they allegedly realized and retained in violation of Section 16(b) of the 1934 Act, together with interest and legal costs.
According to the complaint, the amount of those alleged profits is unknown to the plaintiff, however, the information alleged in the
complaint suggests that amount may be approximately $1.3 million.  The complaint does not seek damages against us.  After the
complaint was filed, the plaintiff and Intraware signed a stipulation acknowledging that Intraware takes no position with respect to the
claims in the action, and providing that Intraware accepts service of the complaint, that Intraware is not required to file an answer or
other response to the complaint, and that Intraware will otherwise have the rights and responsibilities of a party to the action.

In April 2006, the parties entered into a settlement agreement under which the ComVest Defendants will pay us
approximately $155,000, net of estimated attorney fees and costs, in settlement of all claims.
The settlement did not require shareholder approval and was formally approved by the court on April 18, 2006.

From time to time, we also are also subject to legal proceedings, claims and litigation arising in the ordinary course of business.
We do not expect that the ultimate costs to resolve these matters will have a material adverse effect on our consolidated financial
position, results of operations, or cash flows.

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

None.

PART II

ITEM 5.         MARKET FOR THE REGISTRANT'S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES.

To date, we have not declared or paid dividends on our common stock. Our Board of Directors presently intends to retain all
earnings for use in our business and therefore does not anticipate declaring or paying any cash dividends in the foreseeable future.

Our common stock was traded on the Nasdaq Global Market (formerly known as the National Market) under the symbol
"ITRA" from February 26, 1999 until May 29, 2002. Since May 30, 2002, our common stock has traded
on the Nasdaq Capital Market under the symbol "ITRA." Effective upon the close of business September 26, 2005, and
following the approval of shareholders on September 8, 2005,we effected a one-for-ten reverse stock split.  The following table reflects
the range of reported high and low sale prices for our common stock for the periods indicated, adjusted for the reverse stock split.



|                      |  | High  |       | Low   |   |     
|--------------------- |  | ----- | ----- | ----- | - | ----
|For the quarter ended |  |       |       |       |   |     
|February 28, 2006     |  | $     | 8.46  |       | $ | 6.01
|November 30, 2005     |  | 7.02  |       | 2.60  |   |     
|August 31, 2005       |  | 5.90  |       | 2.80  |   |     
|May 31, 2005          |  | 8.40  |       | 3.80  |   |     
|For the quarter ended |  |       |       |       |   |     
|February 28, 2005     |  | $     | 12.80 |       | $ | 8.00
|November 30, 2004     |  | 15.00 |       | 7.90  |   |     
|August 31, 2004       |  | 20.10 |       | 12.00 |   |     
|May 31, 2004          |  | 21.80 |       | 16.00 |   |     

On April 18, 2006, the last reported sale price for our common stock on the Nasdaq Capital Market was $7.17 per share. As
of April 18, 2006, there were approximately 318 holders of record of Intraware common stock. A substantially greater number of holders
of Intraware common stock are "street name" or beneficial owners, whose shares are held of record by banks, brokers and
other financial institutions.

ITEM 6.SELECTED FINANCIAL DATA.

The following tables present our selected historical financial information (in thousands, except for per share data). This information
has been derived from our respective consolidated financial statements and notes, some of which are included elsewhere in this annual
report. The following selected financial data should be read in conjunction with "Management's Discussion and Analysis of
Financial Condition and Results of Operations," and are qualified by reference to the consolidated financial statements and notes
thereto and appearing elsewhere in this annual report. The consolidated statement of operations data set forth below for the years
ended February 28, 2006, February 28, 2005, and February 29, 2004, and the consolidated balance sheet data at February 28, 2006
and February 28, 2005, are derived from, and are qualified by reference to, the audited consolidated financial statements of Intraware
included elsewhere in this annual report. The consolidated statement of operations data for the years ended February 28, 2003
and February 28, 2002, and the balance sheet data at February 29, 2004, February 28, 2003, and February 28,
2002, are derived from audited consolidated financial statements of Intraware which are not included or incorporated by reference in
this annual report. The historical results have been restated to reflect the reverse stock split and are not necessarily indicative of results
to be expected for any future period.

|                                                   | For the Years Ended          
|-------------------------------------------------- | -----------------------------
|                                                   | February 28, 2006            
|                                                   |                              
|                                                   |                              
|Statement of Operations Data:                      |                              
|Revenues:                                          |                              
|Online services and technology                     | $                     9,639  
|Alliance and reimbursement                         | 1,402                        
|Related party online services and technology       | 5                            
|Software product sales                             | -                            
|                                                   |                              
|Total revenues                                     | 11,046                       
|                                                   |                              
|Cost of revenues:                                  |                              
|Online services and technology                     | 4,329                        
|Alliance and reimbursement                         | 1,200                        
|Software product sales                             | -                            
|                                                   |                              
|Total cost of revenues                             | 5,529                        
|                                                   |                              
|Gross profit                                       | 5,517                        
|                                                   |                              
|Operating expenses:                                |                              
|Sales and marketing                                | 2,604                        
|Product development                                | 1,211                        
|General and administrative                         | 3,837                        
|Amortization of intangibles                        | -                            
|Amortization of goodwill                           | -                            
|Restructuring                                      | 41                           
|(Gain) loss on disposal of assets                  | (246)                        
|Impairment of assets                               | -                            
|Loss on abandonment of assets                      | -                            
|                                                   |                              
|Total operating expenses                           | 7,447                        
|                                                   |                              
|Loss from operations                               | (1,930)                      
|                                                   |                              
|Interest expense                                   | (58)                         
|Interest and other income and expense, net         | 322                          
|Gain on sale of Asset Management software business | -                            
|                                                   |                              
|Net loss                                           | (1,666)                      
|                                                   |                              
|Deemed dividend due to beneficial                  |                              
|conversion feature of preferred stock              | -                            
|                                                   |                              
|Net loss attributable to common                    |                              
|stockholders                                       | $                    (1,666) 
|                                                   |                              
|Basic and diluted net loss per share               |                              
|attributable to common stockholders                | $                      (0.27)
|                                                   |                              
|Weighted average shares - basic                    |                              
|and diluted                                        | 6,071                        
|                                                   |                              
|                                                   | February 28, 2006            
|Balance Sheet Data:                                |                              
|Cash and cash equivalents and investments          | $                    12,650  
|Working capital (deficit)                          | 11,208                       
|Total assets                                       | 16,064                       
|Long term obligations, less current portion        | 158                          
|Redeemable convertible preferred stock             | 6,150                        
|Total stockholders' equity                         | 5,774                        

Note: Historical results of operations are not necessarily indicative of future results. Refer to the "Risk Factors" under
Item 7 "Management's Discussion and Analysis of Financial Condition and Results of Operations" for discussion of factors
that may impact future results. Our historical results of operations reflect our acquisition of Janus Technologies, Inc. in
July 2000.

In our year ended February 28, 2003 we adopted Statement of Financial Accounting Standards No. 142, which requires that
assembled workforce be reclassified to goodwill and that goodwill (including assembled workforce) no longer be amortized.

With respect to the calculation of net loss per share and weighted average shares, Note 1 of the "Notes to
Consolidated Financial Statements" in Item 8 below provides an explanation of the determination of the weighted average shares
used to compute net loss per share.

We have not paid cash dividends on our common stock.

ITEM 7.MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION.

We begin Management's Discussion and Analysis of Financial Condition and Results of Operation (MD&A) with our overall
objective of giving the reader an overview of the goals of our business and the direction in which our business is moving. This is
followed by a discussion of the Critical Accounting Policies and Estimates that we believe are important to understanding the
assumptions and judgments incorporated in our reported financial results. In the next section, we discuss our Results of Operations for
our 2006 fiscal year, compared to our 2005 and 2004 fiscal years. We then analyze our Liquidity and Capital Resources and discuss
relevant Recent Accounting Pronouncements.

This MD&A should be read in conjunction with the other sections of this Annual Report on Form 10-K, including
"Item 1: Business," "Item 6: Selected Financial Data," and "Item 8: Financial Statements and
Supplementary Data." The various sections of this MD&A contain a number of forward-looking statements, all of which are
based on our current expectations and could be affected by the uncertainties and risk factors described throughout this filing, and
particularly in the "Risk Factors" section. Our actual results may differ materially from our current expectations.

Overview

Intraware was founded in 1996 and went public in February 1999. Our goal is to become the de facto standard among digital
delivery solution providers. We are pursuing various strategy objectives to achieve this goal. First, we are working to become a
profitable, cash-generating company by growing our SubscribeNet business and practicing stringent fiscal responsibility. Second, we
are seeking to strengthen our technological advantage and extend the breadth of our functionality in the electronic software delivery
and management (ESDM) area by further improving our ESDM solutions through internal research and development, and through
alliances with adjacent technology providers.  Third, we are increasing our efforts to reach additional markets outside our existing
enterprise software developer customer base.  We intend to leverage our digital delivery expertise and expanded service offering to
penetrate new markets and new market segments.   Fourth, we seek to continue extending and strengthening our customer base by
executing on our sales and marketing plan and by providing exceptional customer service.

We currently see a number of trends in the marketplace that are potentially important for our business. First, growth in the
technology sector has improved over the past two years.  We have benefited from this trend as technology companies experiencing
growth have been more willing to invest in technologies that support their own businesses.  However, with this growth have come
inflationary pressures on our personnel costs, which is the most significant component of our cost structure.  Second, the pace of
mergers and acquisitions in the enterprise software sector remains brisk. These consolidations pose both opportunities and risks for us,
potentially leading either to growth in our contracts with those customers if they grow larger, or to cancellation of customer contracts if
our customers merge or are acquired by companies that do not use our ESDM service. Third, technology companies continue the trend
of outsourcing operational functions to reduce costs. Our services enable enterprise software companies to outsource key operational
functions in a manner we believe is financially compelling. Therefore, we may benefit from this outsourcing trend. Fourth, the use of
hosted web-based applications, which in the past has been limited by concerns about speed, reliability and security, continues to gain
acceptance among mainstream businesses, largely because of a desire for cost savings. This trend may benefit us because our
SubscribeNet service is a hosted web-based application.  This paragraph contains forward-looking statements that are subject to risks
and uncertainties, and actual results could differ materially from those anticipated (see Risk Factors in Item 1A).

We also made a number of long-term strategic decisions during the past fiscal year.  On January 3, 2006, we terminated our Sales
Alliances Agreement with Software Spectrum, under which Intraware provided sales and marketing services of SunOne products in
conjunction with its SubscribeNet ESDM service.  The Sales Alliances Agreement with Software Spectrum accounted for all of our
alliance and reimbursement revenues, a significant portion of our online services and technology revenues, and more than 10% of our
total revenues in our 2006 fiscal year.  We have signed a two-year SubscribeNet service agreement with FusionStorm to provide ESDM
services for their SunOne product sales, which we expect will partially offset the decline in our online services and technology
revenues.  The company does not expect to offer similar sales and marketing services in the future to other customers as part of the
SubscribeNet service, and therefore sold its rights to the underlying SunOne customer list to FusionStorm for $250,000.  FusionStorm
will be required to pay us an additional $200,000 if gross profit from sales of certain Sun Microsystems software exceeds
pre-established targets during the 12 months following completion of the asset sale.    Effective January 3, 2006, we will no longer
recognize any alliance and reimbursement revenues.

In addition, on November 9, 2005 we entered into a Series B Preferred Stock Purchase Agreement with Digital River, Inc., under
which Digital River purchased 1,000 shares of our Series B Convertible Preferred Stock for an aggregate purchase price of $6.0 million.
The Series B Preferred Stock is convertible into one million shares of common stock.  Proceeds from the transaction were
approximately $5.7 million, net of investment banking and legal fees.  Our agreement with Digital River also provides that, after the
execution of a strategic alliance agreement between us and Digital River and until Digital River owns less than 10% of our outstanding
voting stock, Digital River will be entitled to designate a member of our Board of Directors.

Our sale of preferred shares to Digital River significantly bolstered our cash balances, but we also believe our relationship with
Digital River offers strategic opportunities for both companies.  Digital River is a well-respected provider of online e-commerce services,
or "store fronts," for vendors who sell their products on the Internet, particularly vendors of consumer software.  Intraware,
by contrast, has particular strength in delivering software electronically to the enterprise software market.  We are in negotiations with
Digital River to implement an alliance agreement under which we would offer Digital River's e-commerce services with our SubscribNet
service, and Digital River would offer our SubscribeNet service with its e-commerce product.   We believe this alliance agreement could
help further expand our electronic delivery service into the consumer software market, where Digital River has a much larger presence
than we do, while at the same time enabling us to offer e-commerce services to our existing installed base and to other prospective
customers in the enterprise software market.   It is important to note, however, that we have not concluded our negotiations with Digital
River regarding the alliance agreement, and that our negotiations could prove unsuccessful.  This paragraph contains forward-looking
statements that are subject to risks and uncertainties, and actual results could differ materially from those anticipated (see Risk Factors
in Item 1A).

We earn revenues and generate cash principally through recurring service fees charged for our SubscribeNet service, and
professional services fees charged for customization of our SubscribeNet service.  Principal sources of revenue and cash also included,
until August 1, 2005, cost reimbursement received for our sales and marketing services provided to Software Spectrum and, until
January 3, 2006, our profit-sharing with Software Spectrum. Historically, we also have raised substantial amounts of cash through
private stock placements.

We have incurred losses and negative cash flow from operations during each fiscal year since our inception. For fiscal 2006, we
narrowed our net losses to approximately $1.7 million, and reduced our negative cash flows from operations  from the prior-year to $1.9
million. Despite our improvements, we continued to experience recurring losses and negative cash flows.

We believe that the effects of our capital financings to date, our past and current strategic actions to improve revenue, and our
ongoing cost controls, will generate sufficient cash resources to fund our future operations.  However, if we fail to adequately increase
our revenues or control spending, our business could suffer material adverse effects.  The preceding paragraph contains forward-looking
statements that are subject to risks and uncertainties, and actual results could differ materially from those anticipated (see Risk
Factors in Item 1A).

At our annual meeting of stockholders on September 8, 2005, our stockholders authorized our Board of Directors to effect a
one-for-ten reverse split of our common stock.  On September 26, 2005, we filed a Certificate of Amendment to our Amended and Restated
Certificate of Incorporation with the Delaware Secretary of State to effect the reverse stock split.  The reverse stock split became
effective at the close of business on September 26, 2005.

Our prospects must be considered in light of the risks, expenses and difficulties frequently encountered by companies in new and
rapidly evolving markets.  In order to increase our revenues and take advantage of our market opportunity, we will need to add
significant numbers of customers and end users to our service.  As a result of this anticipated growth we will incur increased personnel
costs and costs associated with upgrading and expanding our infrastructure at various stages to meet the needs of our customers.  The
timing of these expenses could place negative pressure on our gross profit margins and earnings.   Our current and future expense
levels are based largely on our planned operations and estimates of future revenues.  To the extent that our competitors successfully
introduce products or services with higher market acceptance, our revenues would be negatively affected.   If revenues are lower than
expected due to lower customer growth or losses in key customers, we may experience difficulty in adjusting expense levels in a timely
manner.  To meet emerging market needs we may also acquire or make investments in complementary companies, services and
technologies to further strengthen our technology.  This paragraph contains forward-looking statements that are subject to risks and
uncertainties, and actual results could differ materially from those anticipated (see Risk Factors in Item 1A).

We also face a number of key risks that are not discussed in this MD&A, which are described in more detail in the Risk
Factors section in Item 1A.

Critical Accounting Policies and Estimates

This MD&A discusses our consolidated financial statements, which have been prepared in accordance with generally
accepted accounting principles in the United States. In preparing these financial statements, we are required to make estimates and
assumptions affecting the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of
the financial statements and the reported amounts of revenues and expenses during the reporting period. On an ongoing basis, we
evaluate our estimates and judgments. We base our estimates and judgments on historical experience and on various other factors we
believe are reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of
assets and liabilities not readily apparent from other sources. Actual results may differ from these estimates under different
assumptions or conditions.

We consider accounting policies related to revenue recognition, costs of deferred revenue, stock-based compensation, allowance
for doubtful accounts, and income taxes to be critical accounting policies due to the estimation process involved in each.

Revenue Recognition

- There is persuasive evidence of an arrangement;
- We have provided the service to the customer, made the software available for customer download through our website, or
shipped the software to the customer;
- We believe that collection of these fees is reasonably assured; and
- The amount of fees to be paid by the customer is fixed or determinable.

Our Online services and technology revenue results primarily from three types of arrangements.  First, it results from sales of our
SubscribeNet digital delivery service to software vendors and other companies distributing software as part of their business.  Second,
it results from professional services that we provide to customize our SubscribeNet service for customers, to convert data for
customers, and to integrate our proprietary software.  Third, it results from our resale of third-party services or licenses complementary
to our SubscribeNet service, one of which is e-commerce.  In addition, if appropriate opportunities present themselves in the future, we
may generate Online services and technology revenue from the sale of our proprietary software licenses and related maintenance to
companies using those products internally or using those products to provide web-based services to their customers. As a result of the
sale of our Asset Management software business in May 2002, we are not currently deriving revenue from licenses, maintenance or
integration services for our proprietary software.

Alliance and reimbursement revenue primarily relates to our recently terminated alliance agreement with Software Spectrum, under
which we earned fees for providing sales and marketing services of SunOne products, in addition to fees for our SubscribeNet ESDM
Services The  sales fees we earned under the agreement consisted of a percentage of the gross profit derived from Software
Spectrum's sales of the third-party software and maintenance for which we provided sales and marketing services, and, prior to August
1, 2005, reimbursement for the costs of maintaining a sales team dedicated to providing sales and marketing services to Software
Spectrum for that third-party software and maintenance. This revenue was recognized as we provided the services to Software
Spectrum.  On August 1, 2005, we signed an updated agreement with Software Spectrum.  Under the updated agreement, Software
Spectrum paid us a higher percentage of the gross profit derived from its sales of Sun software licenses and maintenance.  However,
Software Spectrum stopped reimbursing us for our direct costs in maintaining a team dedicated to sales of Sun software licenses and
maintenance.  We terminated our alliance agreement with Software Spectrum effective January 3, 2006 and ceased recognizing
alliance and reimbursement revenue on that date.

We defer online services and technology revenues related to our SubscribeNet digital delivery service and generally recognize
them ratably over the term of the service arrangement. The typical subscription term is one year, although some may be shorter or
extend up to approximately 3 years.  Our customer contracts are generally noncancelable, though customers typically have the right to
terminate their contracts for cause if we materially fail to perform.  A majority of our SubscribeNet service implementations for new
customers involve customization essential to the functionality of the service. In those cases, we defer revenue recognition until the
service go-live date is reached, and then recognize the revenue on a ratable basis over the remaining contract term.  The go-live date is
the later of the date on which the essential functionality is delivered or the point at which no additional customization is required as part
of the implementation.  Our SubscribeNet contracts with customers typically give the customer a period of time (generally five days) to
evaluate a SubscribeNet implementation after we have completed it, and provide that the customer is deemed to have accepted the
implementation if it has not affirmatively rejected it within that period.  We typically rely on such non-rejections by customers to indicate
their acceptance of implementations. Any subsequent indications by our customers that their implementations have not been properly
completed could have a material adverse impact on our financial condition or results of operations.

We also sell additional professional services related to SubscribeNet agreements.  Generally, these services do not provide
stand-alone value to a customer, and accordingly, we defer recognition of that revenue until the go-live date for the professional services,
similar to the manner in which we treat SubscribeNet service revenues as discussed above.  Such professional services revenues are
recognized ratably over the longer of the remaining estimated customer life or the remaining contract term, commencing with the
completion of the professional services. Estimated customer life requires that we periodically estimate the projected life of our existing
customers, based on historical information, such as customer renewal and termination rates.  Our estimated customer life has
increased over time due to relatively high customer retention rates.  We expect the projected customer life to continue to increase as
customers lengthen and renew their service agreements.  A 10% increase in our estimated customer life during our fiscal year ended
February 28, 2006, would have caused a net increase in our net loss of approximately $35,000.

Online services and technology revenues related to our resale of third-party services or software licenses complementary to our
SubscribeNet service were generally recognized as the service was provided.  If the service or license resold involved customization
essential to the functionality of the underlying SubscribeNet service, the fees charged for the customization were recognized as
revenue in the same manner in which we treat the professional services discussed above. Resold services or licenses were recognized
as revenue based on the gross fee charged to the customer, since we bore the credit risk for resold services or licenses, had the
latitude to establish pricing at our discretion, and were primarily responsible for acceptability of the services or licenses delivered.  In
addition, costs paid to the third-party providers were recorded as cost of revenues and recognized in the same manner as the related
revenue. As mentioned above, a determination that the collection of fees is reasonably assured is a precursor to recognizing revenue.
Determination of collectability of payments requires judgment on the part of management and includes periodically evaluating
customers' credit-worthiness (see Allowance for Doubtful Accounts below).

Deferred Costs

We capitalize direct costs of revenues related to significant SubscribeNet service implementations and established professional
services contracts associated with our SubscribeNet services.  Direct costs include compensation and payroll-related fringe benefits
directly related to the time spent on significant implementation and professional services activities.  These costs are recognized over
the longer of the remaining estimated customer life or the remaining contract term (see Revenue Recognition above). Costs associated
with professional services involving significant new functionality for the SubscribeNet service that are partially or fully funded by
customers but do not qualify as funded research and development activities are expensed as cost of revenues as incurred until a
working model is delivered to the customer. Once a working model has been delivered, all additional direct costs are capitalized in the
same manner discussed above. Any change in our revenue recognition estimates could result in corresponding changes to our
recognition of costs of deferred revenues. A 10% increase in our estimated customer life during our fiscal year ended February 28,
2006, would have caused a net increase in our net loss of approximately $35,000.  At February 28, 2006, we had approximately $0.6
million in capitalized costs relating to deferred revenues.  We expense customer acquisition costs, including sales commissions, as
incurred. We also deferred legal costs incurred in connection with patent applications. As of February 28, 2006 we had $0.1 million in
deferred legal costs.

Stock-based Compensation

We account for stock-based compensation for our employees using the intrinsic value method presented in Accounting Principles
Board (APB) No. 25, "Accounting for Stock Issued to Employees," and related interpretations, and comply with the
disclosure provisions of Statement of Financial Accounting Standard (SFAS) No. 123, "Accounting for Stock-Based
Compensation",  and of SFAS No. 148,  "Accounting for Stock-Based Compensation-Transition and Disclosure Amendment
of SFAS No. 123."  Under APB No. 25, compensation expense is based on the difference, as of the date of the grant, between the
fair value of our stock and the exercise price. For our fiscal year ended February 28, 2006, no stock-based compensation was recorded
for stock options granted to our employees because the exercise price of all stock options granted to our employees was equal to the
market price of the underlying stock on the date of grant.

In December 2004, the Financial Accounting Standards Board (FASB) issued SFAS No. 123 (Revised), Share Based Payment
(SFAS No. 123R). The standard requires companies to value employee stock options and stock issued under employee stock purchase
plans using the fair value based method on the grant date and record stock-based compensation expense. The fair value based models
that companies are allowed to use can be different from the Black-Scholes option-pricing model, which we currently use to calculate the
pro forma effect on net income and earnings per share if we had applied SFAS No. 123 to employee option grants. Note 1 to our
audited consolidated financial statements shows what the pro forma net loss and loss per share for the fiscal years ended February 28,
2006 and February 28, 2005, would have been if we had applied SFAS No. 123R.  However, the actual impact to our results of
operations upon adoption of the standard could materially differ from the pro forma information included in Note 1 to our audited
consolidated financial statements due to differences in the option-pricing model used, estimates and assumptions required, and options
to be included in the calculation upon adoption. The fair value based models require the input of highly subjective assumptions and do
not necessarily provide a reliable single measure of the fair value of our stock options. In April 2005, the SEC issued a release which
amends the compliance dates for SFAS No. 123R.  Accordingly, we will be required to adopt the new accounting provisions beginning
in the first quarter of our fiscal year ending February 28, 2007.  We expect the adoption of SFAS No. 123R will have a material adverse
impact on our results of operations and loss per share.

Allowance for Doubtful Accounts

We maintain an allowance for doubtful accounts for estimated losses from our inability to collect required payments from our
customers. When evaluating the adequacy of this allowance, we analyze specific accounts receivable, historical bad debts, customer
credit-worthiness, current economic trends and changes in our customers' payment history.  We may need to record increases to our
allowance balances in the future.  At February 28, 2006, we had many accounts receivable balances.  Any dispute, early contract
termination or other collection issue related to these receivable balances could have a material adverse impact on our financial
condition or result of operations.

Income Taxes

In conjunction with preparing our financial statements, we must estimate our income taxes in each of the jurisdictions in which we
operate. This process involves estimating our actual current tax expense together with assessing temporary differences resulting from
differing treatment of items for tax and accounting purposes. These differences result in deferred tax assets and liabilities. We must
then assess the likelihood that our deferred tax assets will be recovered from future taxable income and to the extent we believe that
recovery is not likely, we must establish a valuation allowance. Given that we have incurred losses since inception and therefore have
not been required to pay income taxes, we have fully reserved our deferred tax assets at February 28, 2006.  In the event that we are
able to realize our deferred tax assets in the future, an adjustment to the deferred tax asset would increase income in the period that
this is determined.

Results of Operations

Total Revenue

The following table sets forth the revenue, changes in revenue and percentage of total revenue for the periods indicated (in
thousands, except percentage amounts):

|                                             | For the Years Ended
|-------------------------------------------- | -------------------
|                                             | February 28, 2006  
|                                             | Total              
|Revenues:                                    |                    
|Online services and technology               | $          9,639   
|Alliance and reimbursement                   | 1,402              
|Related party online services and technology | 5                  
|Software product sales                       | -                  
|Total revenues                               | $          11,046  

Revenues for combined online services and technology for the year ended February 28, 2006, increased from the prior year. This
increase was primarily due to a net increase of approximately $1.4 million in revenue from SubscribeNet customers. There was an
increase in revenues of approximately $0.6 million from customers whose go-live date was late in our fiscal year ended February 28,
2005, an increase of $0.5 million related to new agreements that resulted in higher contract values for existing customers and $0.3
million of the increase was due to new customers obtained in our fiscal year ended February 28, 2006. There was also an increase in
revenues of $0.4 million related to e-Commerce services. Revenues for related party online service and technology revenue for
the year ended February 28, 2006 decreased from the prior year due to the termination of the Strategic Alliance Agreement with
Zomax, Inc.  The increase in combined online services and technology revenue for the year ended February 28, 2005, as
compared to the year ended February 29, 2004, was primarily due to a net increase of approximately $1.0 million in revenue primarily
recognized from five of our existing customers. We expect our combined online services and technology revenue in our first quarter of
fiscal year 2007 to be approximately the same as those in our fiscal quarter ended February 28, 2006.  The previous sentence is
a forward-looking statement and actual results could differ materially from those anticipated (see Risk Factors in Item 1A).

Alliance and reimbursement revenue relates to our alliance agreement with Software Spectrum for sales of Sun software licenses
and maintenance, which we terminated January 3, 2006. This revenue consisted of a percentage of the gross profit derived from the
sales of Sun software licenses and maintenance services, and reimbursement for the costs of maintaining a sales team dedicated to
selling Sun software for Software Spectrum. The decrease in alliance and reimbursement revenue for the year ended February 28,
2006, was primarily due to Software Spectrum no longer reimbursing us for our direct costs in maintaining a team dedicated to sales of
Sun software licenses and maintenance and our termination of our alliance agreement with Software Spectrum.   The decrease in
alliance and reimbursement revenue for the year ended February 28, 2005, was primarily due to a reduction of the shared gross
profit derived from the sales of Sun software licenses and maintenance services of $0.6 million. We do not expect to recognize
any alliance and reimbursement revenues for our fiscal year ending February 28, 2007 (see Risk Factors in Item 1A).

The decline in software product revenue for the years ended February 28, 2006 and February 28, 2005, was due to our transition
out of the business of reselling third-party software products and related maintenance.  We do not expect to recognize future
revenues from our former third-party resale activities.  However, we may recognize future revenues from products and services
complementary to our SubscribeNet service, which originate with other companies and are sold to customers through us as part of a
comprehensive ESDM business solution.  The previous two sentences are forward-looking statements and actual results could
differ materially from those anticipated (see Risk Factors in Item 1A).

Costs and Expenses

The following table sets forth certain items from our consolidated statements of operations as a percentage of total revenue for the
periods indicated (in thousands, except percentage amounts):

|                                  | For the Years Ended
|--------------------------------- | -------------------
|                                  | February 28, 2006  
|                                  | Total              
|Total cost of revenues            | $           5,529  
|Gross Profit                      | 5,517              
|Operating expenses:               |                    
|Sales and marketing               | 2,604              
|Product development               | 1,211              
|General and administrative        | 3,837              
|Restructuring                     | 41                 
|(Gain) loss on disposal of assets | (246)              
|Total operating expenses          | $           7,447  

Cost of Revenues

Total cost of revenues increased to $5.5 million for fiscal 2006, but remained at approximately $4.5 million for fiscal years
2005 and 2004.

Our gross margin decreased to 50% for fiscal 2006, from 58% for fiscal 2005, and 59% for fiscal 2004. The gross margin decrease
for the years ended February 28, 2006 and February 28, 2005, respectively, primarily reflects the decrease we have experienced in our
Alliance and reimbursement revenues, as described above.  The decrease also resulted from growing professional service sales and
sales of third party product and services related to SubscribeNet for the year ended February 28, 2006, which generally carry lower
gross profit margins.

Cost of revenues primarily consists of certain allocated costs related to our Internet connectivity, assets supporting cost of
revenues, and customer support, as well as the costs we formerly incurred in maintaining our team dedicated to helping Software
Spectrum sell Sun and Websense software. Cost of revenues also consists of professional services personnel costs and the cost of
third-party products sold. We expect both total cost of revenues and gross profit margin percentages related to Online services
and technologies for the next fiscal year to be higher than our fiscal year 2006.  Total cost of revenues is expected to be lower and total
gross margins are expected to be higher, due to the elimination of costs associated with Alliance and reimbursement revenues as of
January 2006.  The preceding paragraph contains forward-looking statements that are subject to risks and uncertainties, and actual
results could differ materially from those anticipated. The actual mix of sales transactions and the timing of the transactions may cause
our cost of revenues and gross profit margins to fluctuate materially from those anticipated (see "Risk Factors" in Item 1A).

Sales and Marketing Expenses

Sales and marketing expenses consist primarily of employee salaries, benefits and commissions, advertising, promotional materials
and trade show expenses.

The decrease in our sales and marketing expenses for the year ended February 28, 2006, compared to the year ended February
28, 2005, is primarily due to a decrease of approximately $0.3 million related to marketing and advertising, which was part of our
planned decrease in sales and marketing expenditures.

The increase in our sales and marketing expenses for the year ended February 28, 2005, compared to the year ended February
29, 2004, is primarily due to an increase of approximately $0.5 million in outside services related to marketing and advertising, which
were part of our planned increase in sales and marketing expenditures.  This increase was partially offset by decreases in payroll
related expenses of approximately $0.2 million.

We plan to increase our sales and marketing expenses in our fiscal year ending February 28, 2007, as compared with our
fiscal year ended February 28, 2006. The previous sentence is a forward-looking statement and actual results could differ materially
from those anticipated, particularly in light of our ongoing strategic review of our product and marketing direction.  We cannot give
assurance that any new efforts to improve our marketing will result in additional sales or revenues.

Product Development Expenses

Product development expenses primarily consist of personnel, consulting, software and related maintenance, equipment
depreciation expense and allocated overhead costs. Costs related to research, design and development of products and services have
been charged to product development expense as incurred.

The decrease in our product development expenses for the year ended February 28, 2006, compared to those for the year ended
February 28, 2005, is due primarily to a decrease in our internal efforts on product development activities of approximately $0.3 million.
During the year ended February 28, 2006, the product development teams temporarily increased their focus on cost of revenues
activities, as described in Cost of Revenues above.

The decrease in our product development expenses for the year ended February 28, 2005, compared to those for the year ended
February 29, 2004, is due primarily to a decrease in software and equipment depreciation expense of approximately $0.7 million, as
many fixed assets had become fully depreciated during the year.  The decrease is also due to a one-time expense of
approximately $0.1 million related to lease buyouts that occurred during the fiscal year ended February 29, 2004.

We anticipate continuing to invest in additional functionality for our SubscribeNet service and underlying proprietary software.
However, we expect those investments to fluctuate over time, and expect our product development expenses to fluctuate accordingly.
We expect total product development expenditures to increase in our fiscal year ending February 28, 2007. The previous sentences are
forward-looking statements that are subject to risks and uncertainties, and actual results could differ materially from those anticipated
(see "Risk Factors" in Item 1A). We cannot give assurance that our product development efforts will result in new or
improved products, features or functionality or that the market will accept the improvements to existing or new products, features or
functionality developed.

General and Administrative Expenses

General and administrative expenses consist primarily of compensation for administrative and executive personnel, fees for
professional services, uncollectible account activity and certain allocated overhead costs.

Our general and administrative expenses for the year ended February 28, 2006, remained consistent with the prior year balances.

The increase in our general and administrative expenses for the year ended February 28, 2005, is primarily due to an increase of
approximately $0.3 million in outside consulting services and temporary costs associated with preparation for evaluation of our internal
controls to enable management to report on our internal control over financial reporting as required by Section 404 of the
Sarbanes-Oxley Act of 2002.  In addition, we recognized a reduced recovery of $0.1 million for accounts receivable previously
written off.

We expect total general and administrative expenses to increase in our fiscal year ending February 28, 2007.  The previous
sentence is a forward-looking statement and actual results could differ materially from those anticipated.

Restructuring  Expenses

Restructuring expense for the year ended February 28, 2006, was related to severance payments of $41,000 made to employees
who were terminated in connection with our sale of our Sun software resale activities to FusionStorm.  We based the severance
payments on the seniority of the respective employees and their stock options holdings.

Restructuring expense for the year ended February 28, 2005, was related to a payroll tax refund for overpaid payroll taxes of
approximately $75,000.  These overpaid payroll taxes related to supplemental unemployment compensation benefits for
involuntarily terminated employees during our restructuring events in December 2000, August 2001 and May 2002.

Gain/Loss on Disposal of Assets

For the years ended February 28, 2006 and February 28, 2005, we recognized a gain/(loss) of  $246,000 and ($47,000) on the
disposal of assets, respectively. For the year ended February 28, 2006, there was a gain of $250,000 related to the sale of our Sun
software resale activities to FusionStorm.

Interest Expense

For the year ended February 28, 2006, interest expense was $0.1 million, this is consistent with the $0.1 million for the
year ended February 28, 2005, and a decrease from $0.2 million for the year ended February 29, 2004.

Interest expense primarily relates to obligations under capital leases and notes payable.

Interest and Other Income and Expenses, Net

For the year ended February 28, 2006, interest and other income and expenses, net was a $0.3 million credit, an increase from the
$0.1 million credits for the years ended February 28, 2005 and ended February 29, 2004.

Interest and other income and expenses, net, primarily relates to interest earned on our investment balances.  The increase
in interest and other income and expenses, net for the year ended February 28, 2006, is primarily the result of increased investment
balances due to our November 9, 2005 issuance of Series B Convertible Preferred Stock, a sustained cash balance from the prior year,
and an increase in the interest rates in the current year. The increase in interest and other income and expenses, net for the year
ended February 28, 2005, is primarily the result of increased rate of return on our cash balances from the prior year.

Income Taxes

As of February 28, 2006, we had approximately $90 million of federal and $45 million of state net operating loss carryforwards
available to offset future taxable income, which expire in varying amounts between fiscal year 2007 and 2026. The Tax Reform Act of
1986 limits the use of net operating losses and tax credit carryforwards in certain circumstances where changes occur in the stock
ownership of a company. Because of cumulative ownership changes in the past, the federal and state loss carryforwards have
been reduced by the amount of the net operating loss carryforwards that will expire. Because of these cumulative ownership changes,
federal loss carry forwards totaling approximately $42 million and state loss carry forwards totaling approximately $19 million are
subject to limitation. At February 28, 2006, $48 million and $26 million of federal and state net operating losses, respectively, are
available without limitation to offset future taxable income. Should there be a change of ownership in the future, the available net
operating losses may be further limited.  Based upon our limited operating history and losses incurred to date,
management does not believe the realization of the related deferred tax assets meets the recognition criteria required by generally
accepted accounting principles, and accordingly, a full valuation allowance has been recorded to reduce the carrying value of the
deferred tax assets to zero. (See Note 4 to our "Notes to Consolidated Financial Statements" in Item 8 below.)

Liquidity and Capital Resources

The following table presents our liquidity position at the end of our fiscal years 2006 and 2005 (in thousands):

|                                          | For the Years Ended           
|----------------------------------------- | ------------------------------
|                                          | February 28, 2006             
|                                          |                               
|Cash and cash equivalents                 | $                       12,650
|Working capital                           | 11,208                        
|Net cash used in operating activities     | (1,850)                       
|Net cash provided by financing activities | 5,200                         
|Net cash used in investing activities     | (163)                         

During the year ended February 28, 2006, we used $1.9 million in cash to support our operations, down from $2.3 million
used in the prior fiscal year. This decrease was primarily due to lower operating expenses during the year ended February 28,
2006.  Our overall net cash used in operating activities primarily resulted from our net loss for the year and the timing of our
payments to vendors and receipts from customers.  The majority of our operating costs continue to relate to employee payroll
and related expenditures.  The net cash used in operations primarily came from our existing cash and cash equivalents, and
partially from the proceeds we received upon the exercise of stock options and sales of stock under our employee stock purchase
plan.  We expect to continue to improve our cash used in operations by increasing our billings to customers as more end-users
are added to our SubscribeNet service.  The previous sentence is a forward-looking statement that is subject to risks and
uncertainties, and actual results could differ materially from those anticipated (see "Risk Factors" in Item 1A). Our ability to
improve our uses of cash and generate positive cash flows in future periods will largely depend on our ability to increase the number of
customers of our SubscribeNet service while increasing existing subscriptions through strong contract renewals.

Our net cash provided by financing activities was approximately $5 million for the year ended February 28, 2006.  This
primarily resulted from the issuance of our Series B Convertible Preferred Stock to Digital River, netting proceeds of approximately $5.7
million. In addition, we made draws on our existing equipment advance agreement of approximately $0.2 million (see below).
 The proceeds from these stock issuances were offset by payments on our notes payable of approximately $0.9 million (see
below).

As of February 28, 2006, we have an agreement with Silicon Valley Bank under which we have three equipment advances
outstanding.  The equipment advances bear annual interest rates of the greater of 1% in excess of the bank's prime rate (7.5% at
February 28, 2006) or 5.25%, 5.50% and 7%, respectively, and are payable in fixed monthly installments through September 2006,
2007 and December 2008, respectively.  At February 28, 2006, the interest rate for our equipment advances was 8.5%.  Under the
agreement for the equipment advances, all borrowings are collateralized by a senior security interest in substantially all of our assets.
The agreement also requires us to comply with financial covenants, with which we complied as of February 28, 2006. The agreement
further restricts us from incurring or assuming additional indebtedness outside of these equipment advances, excluding trade payables
and certain other liabilities incurred in the ordinary course of business.

Our net cash used in investing activities during the year ended February 28, 2006, included $0.4 million for our purchase of
fixed assets. We originally paid for these equipment purchases from our cash and cash equivalents, but later drew down $0.2 million
under the above-mentioned equipment advance agreements to partially finance these purchases. We used these fixed asset purchases
primarily to upgrade and expand our SubscribeNet infrastructure and corporate information systems. We expect to continue to use and
renew our equipment advances to finance additional fixed asset purchases.   The preceding paragraph contains forward-looking
statements that are subject to risks and uncertainties, and actual results could differ materially from those anticipated.

We believe our existing cash and cash equivalents, together with any cash generated from operations, will be sufficient to fund our
operating activities, capital expenditures and financing arrangements for the foreseeable future. However, if our SubscribeNet business
fails to grow significantly or declines from its current level, we could be forced to seek additional capital to fund our operations.

At February 28, 2006, we had no other relationships with unconsolidated entities or financial partnerships, such as entities often
referred to as "structured finance" or "special purpose" entities, which would have been established for the
purpose of facilitating off-balance sheet arrangements or other contractually narrow or limited purposes.  Accordingly, we are not
materially exposed to any financing, liquidity, market or credit risk that could arise had we engaged in such relationships.

The following table summarizes our debt and lease obligations at February 28, 2006, and the effect such obligations are expected
to have on our liquidity and cash flow in future periods (in thousands). This table provides information through our year ending
February 28, 2010, as we do not have any debt or lease obligations beyond that point.

|                 | Payments due by period
|---------------- | ----------------------
|                 | Total                 
|Long-term debt   | $            530      
|Operating leases | 1,832                 
|                 | $         2,362       

(a)          Includes payments from March 1, 2007 through February 28, 2010.

(b)          Includes approximately $33,000 in interest.

As of February 28, 2006, our Series A and Series B redeemable convertible preferred stock entitled its holders to liquidation
preferences of a minimum of $0.5 million and $6.3 million (or, if greater, the market price of the common stock into which the Series B
Convertible Preferred Stock is convertible), respectively, in the event of our liquidation.

Recent Accounting Pronouncements

In May 2005, the FASB issued SFAS No. 154,  "Accounting Changes and Error Corrections."   SFAS No. 154
replaces APB Opinion No. 20, "Accounting Changes," and SFAS No. 3,  "Reporting Accounting Changes in Interim
Financial Statements."  SFAS No. 154 requires retrospective application to prior periods' financial statements of changes in
accounting principles, unless it is impracticable to determine either the period-specific effects or the cumulative effect of the change.
We do not expect the adoption of SFAS No. 154 to materially impact our consolidated financial statements.

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

At the end of fiscal year 2006, we had cash and cash equivalents of $12.7 million. We have not used derivative financial
instruments in our investment portfolio during fiscal year 2006. We place our investments with high quality issuers, by policy, in an effort
to limit the amount of credit exposure to any one issue or issuer.  All of our sales are in United States Dollars.

Our exposure to market risk for changes in interest rates relates primarily to our cash and cash equivalents portfolio.  The
effect of changes in interest rates of 10% over a six-month horizon would not have a material effect on the fair value of the portfolio.
 Any declines in interest rates over time will, however, reduce our interest income.

ITEM 8.FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

Index



|                                                        | Page | 
|------------------------------------------------------- | ---- | 
|Report of
Independent Registered Public Accounting Firm | 27   | 
|Consolidated
Balance Sheets                             | 28   | 
|Consolidated Statements of Operations                   | 29   | 
|Consolidated Statement of Stockholders' Equity          | 30   | 
|Consolidated Statements of Cash Flows                   | 31   | 
|Notes to
Consolidated Financial Statements              | 32   | 

---



Report of Independent Registered Public Accounting Firm

To the Board of Directors and Stockholders
   of Intraware, Inc:

In our opinion, the consolidated financial statements listed in the index appearing under
Item 15(a)(1) present fairly, in all material respects, the financial position of Intraware, Inc. and its subsidiaries at February 28,
2006 and 2005, and the results of their operations and their cash flows for each of the three years in the period ended February 28,
2006 in conformity with accounting principles generally accepted in the United States of America.  These financial statements are the
responsibility of the Company's management.  Our responsibility is to express an opinion on these financial statements based on our
audits.  We conducted our audits of these statements in accordance with the standards of the Public Company Accounting Oversight
Board (United States).  Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the
financial statements are free of material misstatement.  An audit includes examining, on a test basis, evidence supporting the amounts
and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management,
and evaluating the overall financial statement presentation.  We believe that our audits provide a reasonable basis for our opinion.

/s/ PricewaterhouseCoopers LLP

San Jose, California
   April 18, 2006

---



INTRAWARE, INC.

CONSOLIDATED BALANCE SHEETS

(in thousands, except for per share amounts)

|                                                                                               | February 28, 2006          |  | February 28, 2005         
|---------------------------------------------------------------------------------------------- | -------------------------- |  | --------------------------
|ASSETS                                                                                         |                            |  |                           
|Current assets:                                                                                |                            |  |                           
|Cash and cash equivalents                                                                      | $                 12,650   |  | $                   9,463 
|Accounts receivable, net                                                                       | 1,682                      |  | 1,765                     
|Costs of deferred revenue                                                                      | 393                        |  | 404                       
|Other current assets                                                                           | 329                        |  | 321                       
|Total current assets                                                                           | 15,054                     |  | 11,953                    
|Costs of deferred revenue, less current portion                                                | 244                        |  | 70                        
|Property and equipment, net                                                                    | 620                        |  | 863                       
|Other assets                                                                                   | 146                        |  | 80                        
|Total assets                                                                                   | $                 16,064   |  | $                 12,966  
|                                                                                               |                            |  |                           
|LIABILITIES, REDEEMABLE CONVERTIBLE PREFERRED STOCK &                                          |                            |  |                           
|STOCKHOLDERS' EQUITY                                                                           |                            |  |                           
|Current liabilities:                                                                           |                            |  |                           
|Notes payable                                                                                  | $                      372 |  | $                      823
|Accounts payable                                                                               | 478                        |  | 464                       
|Accrued expenses                                                                               | 804                        |  | 967                       
|Deferred revenue                                                                               | 2,192                      |  | 2,450                     
|Related party deferred revenue                                                                 | -                          |  | 2                         
|Total current liabilities                                                                      | 3,846                      |  | 4,706                     
|Deferred revenue, less current portion                                                         | 136                        |  | 164                       
|Notes payable, less current portion                                                            | 158                        |  | 342                       
|Total liabilities                                                                              | 4,140                      |  | 5,212                     
|Commitments and contingencies (Note 5)                                                         |                            |  |                           
|Redeemable convertible preferred stock; $0.0001 par value; 10,000 shares authorized:           |                            |  |                           
|Series A; 28 and 55 shares issued and outstanding at February 28, 2006 and                     |                            |  |                           
|February 28, 2005, respectively (aggregate liquidation preference of $1,000                    |                            |  |                           
|and $500 at February 28, 2006 and February 28, 2005, respectively).                            | 449                        |  | 897                       
|Series B; 1 and zero shares issued and outstanding at February 28, 2006 and February 28, 2005, |                            |  |                           
|respectively (aggregate liquidation preference of $6,300 at February 28, 2006).                | 5,701                      |  | -                         
|Total redeemable convertible preferred stock                                                   | 6,150                      |  | 897                       
|Stockholders' equity:                                                                          |                            |  |                           
|Common stock; $0.0001 par value; 25,000 shares authorized; 6,113 and 6,045 shares              |                            |  |                           
|issued and outstanding at February 28, 2006 and February 28, 2005, respectively.               | 1                          |  | 1                         
|Additional paid-in-capital                                                                     | 163,756                    |  | 163,173                   
|Accumulated deficit                                                                            | (157,983)                  |  | (156,317)                 
|Total stockholders' equity                                                                     | 5,774                      |  | 6,857                     
|Total liabilities, redeemable convertible preferred stock and stockholders' equity             | $                 16,064   |  | $                 12,966  

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

---



INTRAWARE, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except for per share amounts)

|                                             | For the Years Ended       
|-------------------------------------------- | --------------------------
|                                             | February 28, 2006         
|                                             |                           
|Revenues:                                    |                           
|Online services and technology               | $                   9,639 
|Alliance and reimbursement                   | 1,402                     
|Related party online services and technology | 5                         
|Software product sales                       | -                         
|Total revenues                               | 11,046                    
|Cost of revenues:                            |                           
|Online services and technology               | 4,329                     
|Alliance and reimbursement                   | 1,200                     
|Software product sales                       | -                         
|Total cost of revenues                       | 5,529                     
|Gross profit                                 | 5,517                     
|Operating expenses:                          |                           
|Sales and marketing                          | 2,604                     
|Product development                          | 1,211                     
|General and administrative                   | 3,837                     
|Restructuring                                | 41                        
|(Gain) loss on disposal of assets            | (246)                     
|Total operating expenses                     | 7,447                     
|Loss from operations                         | (1,930)                   
|Interest expense                             | (58)                      
|Interest and other income and expenses, net  | 322                       
|Net loss                                     | $                 (1,666) 
|Basic and diluted net loss per share         | $                   (0.27)
|Weighted average shares - basic and diluted  | 6,071                     

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

---



INTRAWARE, INC.

CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY

(in thousands)

|                                                                             |  |              |         |                        |  | Additional       |  |             | Unearned             |               |                 |               |                     |  |                   
|---------------------------------------------------------------------------- |  | ------------ | ------- | ---------------------- |  | ---------------- |  | ----------- | -------------------- | ------------- | --------------- | ------------- | ------------------- |  | ------------------
|                                                                             |  | Common Stock | Paid-In |                        |  | Stock-Based      |  | Accumulated |                      | Stockholders' |                 | Comprehensive
|                                                                             |  | Shares       |         | Amount                 |  | Capital          |  |             | Compensation         |               | Deficit         |               | Equity              |  | Loss              
|                                                                             |  |              |         |                        |  |                  |  |             |                      |               |                 |               |                     |  |                   
|Balance at February 28, 2003                                                 |  | 5,210        |         | $                    1 |  | $        152,875 |  |             | $              (32)  |               | $     (152,079) |               | $               765 |  |                   
|Exercise of stock options                                                    |  | 132          |         | -                      |  | 1,309            |  |             | -                    |               | -               |               | 1,309               | 
|Issuance of common stock for employee stock purchase program                 |  | 18           |         | -                      |  | 125              |  |             | -                    |               | -               |               | 125                 |  |                   
|Issuance of common stock, net of issuance costs of $89                       |  | 400          |         | -                      |  | 6,111            |  |             | -                    |               | -               |               | 6,111               |  |                   
|Amortization of unearned stock-based compensation                            |  | -            |         | -                      |  | -                |  |             | 28                   |               | -               |               | 28                  |  |                   
|Deferred stock-based compensation for options forfeited                      |  | -            |         | -                      |  | (4)              |  |             | 4                    |               | -               |               | -                   |  |                   
|Issuance of warrant to purchase common stock in connection with note payable |  | -            |         | -                      |  | 46               |  |             | -                    |               | -               |               | 46                  |  |                   
|Conversion of preferred stock and warrants into common stock                 |  | 190          |         | -                      |  | 1,586            |  |             | -                    |               | -               |               | 1,586               |  |                   
|Net loss                                                                     |  | -            |         | -                      |  | -                |  |             | -                    |               | (2,380)         |               | (2,380)             |  | $        (2,380)  
|Other comprehensive loss                                                     |  |              |         |                        |  |                  |  |             |                      |               |                 |               |                     |  | -                 
|Total comprehensive loss                                                     |  |              |         |                        |  |                  |  |             |                      |               |                 |               |                     |  | $        (2,380)  
|                                                                             |  |              |         |                        |  |                  |  |             |                      |               |                 |               |                     |  |                   
|Balance at February 29, 2004                                                 |  | 5,950        |         | 1                      |  | 162,048          |  |             | -                    |               | (154,459)       |               | 7,590               |  |                   
|Exercise of stock options                                                    |  | 40           |         | -                      |  | 404              |  |             | -                    |               | -               |               | 404                 | 
|Issuance of common stock for employee stock purchase program                 |  | 20           |         | -                      |  | 230              |  |             | -                    |               | -               |               | 230                 |  |                   
|Conversion of warrants into common stock                                     |  | 35           |         | -                      |  | 491              |  |             | -                    |               | -               |               | 491                 |  |                   
|Net loss                                                                     |  | -            |         | -                      |  | -                |  |             | -                    |               | (1,858)         |               | (1,858)             |  | $          (1,858)
|Other comprehensive loss                                                     |  |              |         |                        |  |                  |  |             |                      |               |                 |               |                     |  | -                 
|Total comprehensive loss                                                     |  |              |         |                        |  |                  |  |             |                      |               |                 |               |                     |  | $          (1,858)
|                                                                             |  |              |         |                        |  |                  |  |             |                      |               |                 |               |                     |  |                   
|Balance at February 28, 2005                                                 |  | 6,045        |         | 1                      |  | 163,173          |  |             | -                    |               | (156,317)       |               | 6,857               |  |                   
|Exercise of stock options                                                    |  | 14           |         | -                      |  | 25               |  |             | -                    |               | -               |               | 25                  | 
|Issuance of common stock for employee stock purchase program                 |  | 26           |         | -                      |  | 109              |  |             | -                    |               | -               |               | 109                 |  |                   
|Conversion of preferred stock into common stock                              |  | 28           |         | -                      |  | 449              |  |             | -                    |               | -               |               | 449                 |  |                   
|Net loss                                                                     |  | -            |         | -                      |  | -                |  |             | -                    |               | (1,666)         |               | (1,666)             |  | $         (1,666) 
|Other comprehensive loss                                                     |  |              |         |                        |  |                  |  |             |                      |               |                 |               |                     |  | -                 
|Total comprehensive loss                                                     |  |              |         |                        |  |                  |  |             |                      |               |                 |               |                     |  | $         (1,666) 
|                                                                             |  |              |         |                        |  |                  |  |             |                      |               |                 |               |                     |  |                   
|Balance at February 28, 2006                                                 |  | 6,113        |         | $                    1 |  | $       163,756  |  |             | $                  - |               | $     (157,983) |               | $            5,774  |  |                   

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

---



INTRAWARE, INC.

CONSOLIDATED STATEMENTS OF
CASH FLOWS

(in thousands)

|                                                               | For the Years Ended        
|-------------------------------------------------------------- | ---------------------------
|                                                               | February 28, 2006          
|Cash flows from operating activities:                          |                            
|Net loss                                                       | $                 (1,666)  
|Adjustments to reconcile net loss to net cash used             |                            
|in operating activities:                                       |                            
|Depreciation and amortization                                  | 586                        
|Amortization of unearned compensation                          | -                          
|Provision for (recovery of) doubtful accounts                  | 9                          
|Loss (gain) on sale of fixed assets                            | (246)                      
|Amortization of discount on note payable                       | 3                          
|Changes in assets and liabilities:                             |                            
|Accounts receivable                                            | 75                         
|Costs of deferred revenue                                      | (163)                      
|Other assets                                                   | (75)                       
|Accounts payable                                               | 80                         
|Accrued expenses                                               | (165)                      
|Deferred revenue                                               | (288)                      
|Related party deferred revenue                                 | -                          
|Net cash used in operating activities                          | (1,850)                    
|Cash flows from investing activities:                          |                            
|Purchase of property and equipment                             | (413)                      
|Proceeds from sale of assets                                   | 250                        
|Net cash used in investment activities                         | (163)                      
|                                                               |                            
|Cash flows from financing activities:                          |                            
|Proceeds from notes and warrants, net of issuance costs        | 246                        
|Principal payments on notes payable                            | (883)                      
|Proceeds from common stock and warrants, net of issuance costs | 134                        
|Proceeds from preferred stock, net of issuance costs           | 5,703                      
|Principal payments on capital lease obligations                | -                          
|Net cash provided by financing activities                      | 5,200                      
|Net increase (decrease) in cash and cash equivalents           | 3,187                      
|Cash and cash equivalents at beginning of the year             | 9,463                      
|Cash and cash equivalents at end of the year                   | $                 12,650   
|                                                               |                            
|Supplemental disclosure of cash flow information:              |                            
|Cash paid for interest                                         | $                        61
|Supplemental non-cash activity:                                |                            
|Common stock issued for preferred stock conversion and         |                            
|warrant exercises                                              | $                        28
|Purchases of property and equipment in accounts payable        | $                        25
|Issuance of warrants to purchase common stock                  | $                        - 
|Shareholder receivable for common stock purchase               | $                        - 

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

---



INTRAWARE, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1.               
DESCRIPTION OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES

Overview

We were incorporated in Delaware on August 14, 1996. We are a leading provider of ESDM solutions. Our ESDM solutions
help software publishers reduce operational and support costs, increase customer satisfaction and retention, accelerate and strengthen
the software revenue recognition processes, and comply with U.S. export regulations.

We have incurred losses and negative cash flows from operations during each fiscal year since inception. For the year ended
February 28, 2006, we narrowed our net losses to approximately $1.7 million.  Despite our improvements, we continued to
experience recurring losses and negative cash flows from operations for the year ended February 28, 2006. We believe the effects of
our capital financing, strategic actions implemented to improve revenue, and cost controls will be adequate to generate sufficient cash
resources to fund our future operations. However, if we fail to sufficiently increase our revenues or control spending, our business could
be materially adversely affected.

Principles of Consolidation

These consolidated financial statements include our accounts and those of our wholly owned subsidiaries Intraware
Canada, Inc. and Intraware Europe Limited. Intraware Canada, Inc. was dissolved effective March 5, 2003. We have
eliminated all significant inter-company balances and transactions.

Use of Estimates

The preparation of the consolidated financial statements in conformity with accounting principles generally accepted in the United
States of America requires management to make estimates and assumptions that affect the amounts reported in the financial
statements and accompanying notes. Actual results could differ from those estimates.

Cash, Cash Equivalents

We consider all highly liquid investments with an original maturity of three months or less when purchased to be cash equivalents.

As of February 28, 2006 and February 28, 2005, all of our investments were classified as cash equivalents. Our investments are
made with high quality financial institutions in amounts that exceed FDIC limits.

Concentration of Credit Risk

Financial instruments that potentially subject us to a concentration of credit risk consist of cash and cash equivalents and accounts
receivable. Cash and cash equivalents are deposited with high credit quality financial institutions. Deposits in these financial institutions
may exceed the amount of insurance, if any, provided on such deposits. Our accounts receivable are derived from revenue earned from
customers located primarily in the United States of America. We perform ongoing credit evaluations of our customers' financial
condition and, generally, require no collateral from our customers. We maintain an allowance for doubtful accounts receivable based
upon our historical experience and the expected collectability of all accounts receivable. We review our allowances by assessing
individual accounts receivable balances over a specific aging and/or amount, and all other balances on an aggregate basis, based on
historical collection experience.

For the years ended February 28, 2006, February 28, 2005 and February 29, 2004, transactions with Software
Spectrum, Inc. accounted for approximately 20%, 30% and 41% of our total revenues, respectively. For the years ended
February 28, 2006, February 28, 2005 and February 29, 2004, no other customers accounted for more than 10% of the our total
revenues. At February 28, 2006, five customers, Hyperion Software, Business Objects S.A., EMC Corp., Sybase, Inc. and Progress
Software Corporation, accounted for 13%, 12%, 11%, 10% and 10% of our accounts receivable balance, respectively. At February 28,
2005, two customers, Software Spectrum, Inc. and Progress Software Corporation, accounted for 21% and 10% of our accounts
receivable balance, respectively.

Fair Value of Financial Instruments

Our financial instruments, including cash and cash equivalents, accounts receivable, accounts payable and accrued expenses, are
carried at cost, which approximates their fair value because of the short-term maturity of these instruments. The reported amounts of
bank borrowings approximate fair value due to the market value interest rate that these debts bear.

Foreign Currency Translation

The functional currency of our foreign subsidiaries is the local currency. The financial statements of these subsidiaries are
translated to United States dollars using period-end rates of exchange for assets and liabilities, and average rates of exchange for the
year for revenues and expenses. Translation gains (losses) are recorded in accumulated other comprehensive loss as a component of
stockholders' equity and were not significant during the periods presented. Net gains and losses resulting from foreign exchange
transactions are included in interest and other income and expenses, net and were not significant during the periods presented.

Property and Equipment

Property and equipment are stated at cost less accumulated depreciation and amortization. Equipment under capital lease is
capitalized at the present value of the future minimum lease payments. We provide for depreciation and amortization by charges to
expense, which are sufficient to recover the cost of the assets over their estimated useful lives on a straight-line basis. Leasehold
improvements and assets acquired pursuant to capital leases are amortized over the lesser of the lease term or the estimated useful
life of the improvement. Depreciation and amortization periods by principal classifications are as follows:



|Furniture and office equipment  |  | 5 years   |  | 
|------------------------------- |  | --------- |  | 
|Computer equipment and software |  | 3 years   |  | 
|Leasehold improvements          |  | 1-5 years |  | 

When assets are sold or otherwise disposed of, the cost and accumulated depreciation and amortization are removed from the
asset and accumulated depreciation and amortization accounts, respectively. Upon the disposition of property and equipment, the
accumulated depreciation and amortization is deducted from the original cost and any gain or loss on that sale or disposal is credited or
charged to operating expenses.  For the years ended February 28, 2006 and February 28, 2005, we recognized a gain (loss) of
$246,000 and ($47,000) on the disposal of assets, respectively. For the year ended February 28, 2006, there was a gain of $250,000
related to the sale of our Sun software resale activities to FusionStorm.

Maintenance, repairs, and minor renewals are charged to expense as incurred.

Expenditures that substantially increase an asset's useful life are capitalized.

Long-Lived Assets

We account for impairments of tangible long-lived assets in accordance with the provisions of Statement of Financial Accounting
Standards ("SFAS") No. 144, "Accounting for the Impairment or Disposal of Long-Lived Assets." An
impairment review is performed whenever events or changes in circumstances indicate that the carrying value may not be recoverable.
No such changes in circumstances have occurred to date. Factors we consider important which could trigger an impairment review
include, but are not limited to, significant underperformance relative to historical or projected future operating results, significant
changes in the manner of use of the acquired assets or the strategy for our overall business, significant negative industry or economic
trends, a significant decline in our stock price for a sustained period, and our market capitalization relative to net book value. When we
determine that an impairment review is necessary based upon the existence of one or more of the above indicators of impairment, we
compare the book value of such assets to the future undiscounted cash flows attributed to those assets. If the book value is greater
than the future undiscounted cash flows, we measure any impairment based on a projected discounted cash flow method using a
discount rate commensurate with the risk inherent in our current business model.

Revenue Recognition

- There is persuasive evidence of an arrangement;
- We have provided the service to the customer, made the software available for customer download through our website, or
shipped the software to the customer;
- We believe that collection of these fees is reasonably assured; and
- The amount of fees to be paid by the customer is fixed or determinable.

Our Online services and technology revenue results primarily from three types of arrangements.  First, it results from sales of our
SubscribeNet digital delivery service to software vendors and other companies that distribute software as part of their business.
Second, it results from professional services that we provide to customize our SubscribeNet service for customers, to convert data for
customers, and to integrate our proprietary software.  Third, it results from our resale of third-party services or licenses complementary
to our SubscribeNet service, one of which is e-commerce.  In addition, if appropriate opportunities present themselves in the future, we
may generate Online services and technology revenue from the sale of our proprietary software licenses and related maintenance to
companies using those products internally or using those products to provide web-based services to their customers. As a result of the
sale of our Asset Management software business in May 2002, we are not currently deriving revenue from licenses, maintenance or
integration services for our proprietary software.

Alliance and reimbursement revenue primarily relates to our recently terminated alliance agreement with Software Spectrum, under
which we earned fees for providing sales and marketing services of SunOne products, in addition to fees for our SubscribeNet ESDM
Services The  sales fees we earned under the agreement consisted of a percentage of the gross profit derived from Software
Spectrum's sales of the third-party software and maintenance for which we provided sales and marketing services, and, prior to August
1, 2005, reimbursement for the costs of maintaining a sales team dedicated to providing sales and marketing services to Software
Spectrum for that third-party software and maintenance. This revenue was recognized as we provided the services to Software
Spectrum.  On August 1, 2005, we signed an updated agreement with Software Spectrum.  Under the updated agreement, Software
Spectrum paid us a higher percentage of the gross profit derived from its sales of Sun software licenses and maintenance.  However,
Software Spectrum stopped reimbursing us for our direct costs in maintaining a team dedicated to sales of Sun software licenses and
maintenance.  We terminated our alliance agreement with Software Spectrum effective January 3, 2006 and ceased recognizing
alliance and reimbursement revenue on that date.

We defer online services and technology revenues related to our SubscribeNet digital delivery service and generally recognize
them ratably over the term of the service arrangement. The typical subscription term is one year, although some may be shorter or
extend up to approximately 3 years.  Our customer contracts are generally noncancelable, though customers typically have the right to
terminate their contracts for cause if we materially fail to perform.  A majority of our SubscribeNet service implementations for new
customers involve customization essential to the functionality of the service. In those cases, we defer revenue recognition until the
service go-live date is reached, and then recognize the revenue on a ratable basis over the remaining contract term.  The go-live date is
the later of the date on which the essential functionality is delivered or the point at which no additional customization is required.  Our
SubscribeNet contracts with customers typically give the customer a period of time (generally five days) to evaluate a SubscribeNet
implementation after we have completed it, and provide that the customer is deemed to have accepted the implementation if it has not
affirmatively rejected it within that period.  We typically rely on such non-rejections by customers to indicate their acceptance of
implementations. Any subsequent indications by our customers that their implementations have not been properly completed could
have a material adverse impact on our financial condition or results of operations.

We also sell additional professional services related to SubscribeNet agreements.  Generally, these services do not provide
stand-alone value to a customer, and accordingly, we defer recognition of that revenue until the go-live date for the professional services,
similar to the manner in which we treat SubscribeNet service revenues as discussed above.  Such professional services revenues are
recognized ratably over the longer of the remaining estimated customer life or the remaining contract term, commencing with the
completion of the professional services. Estimated customer life requires that we periodically estimate the projected life of our existing
customers, based on historical information, such as customer renewal rates.  Our estimated customer life has increased over time due
to relatively high customer retention rates.  We expect the projected customer life to continue to increase as customers lengthen and
renew their service agreements.

Online services and technology revenues related to our resale of third-party services or software licenses complementary to our
SubscribeNet service were generally recognized as the service was provided.  If the service or license resold involved customization
essential to the functionality of the underlying SubscribeNet service, the fees charged for the customization were recognized as
revenue in the same manner in which we treat the professional services discussed above. Resold services or licenses were recognized
as revenue based on the gross fee charged to the customer, since we bore the credit risk for resold services or licenses, had the
latitude to establish pricing at our discretion, and were primarily responsible for acceptability of the services or licenses delivered.  In
addition, costs paid to the third-party providers were recorded as cost of revenues and recognized in the same manner as the related
revenue. As mentioned above, a determination that the collection of fees is reasonably assured is a precursor to recognizing revenue.
Determination of collectability of payments requires judgment on the part of management and includes periodically evaluating
customers' credit-worthiness (see Allowance for Doubtful Accounts below).

Deferred Revenue

Deferred revenue consists primarily of billings or payments received in advance of revenue recognition from the sale of ESDM
services, software licenses, software maintenance, and software research and evaluation services. Such revenue is recognized as
revenue recognition criteria are met.

Costs of Deferred Revenue

We capitalize direct costs of revenues related to significant implementation and professional services contracts associated with our
SubscribeNet services.  Direct costs include compensation and payroll-related fringe benefits directly related to the time spent on
significant implementation and professional services activities.  These costs are recognized over the same term as the
associated revenue from those contracts (see "Revenue Recognition" above). Any change in our revenue recognition
estimates could result in corresponding changes to our recognition of costs of deferred revenues. At February 28, 2006, we had
approximately $0.6 million in capitalized costs of deferred revenues. We expense customer acquisition costs, including sales
commissions, as incurred.

Advertising Expense

We use online seminars known as "webinars," print and online advertising, trade shows, direct mail, online promotions
and regional marketing development to expand product and brand awareness in the information technology professional community. All
advertising costs are expensed as incurred. Advertising costs amounted to approximately $0.2 million for the year ended February 28,
2006, $0.5million for the year ended February 28, 2005, and $0.2 million for the year ended February 29, 2004.

Stock-Based Compensation

We account for stock-based employee compensation arrangements in accordance with provisions of Accounting Principles Board
Opinion No. 25, "Accounting for Stock Issued to Employees," ("APB No. 25") and its related
interpretations, and comply with the disclosure provisions of SFAS No. 123, "Accounting for Stock-Based
Compensation" and related SFAS No. 148, "Accounting for Stock-Based Compensation-Transition and
Disclosure." Under APB No. 25, compensation expense is based on the difference, if any, on the date of the grant between
the fair value of our stock and the exercise price of the option. We account for equity instruments issued to non-employees in
accordance with the provisions of SFAS No. 123 and Emerging Issues Task Force ("EITF") 96-18, "Accounting
for Equity Instruments That Are Issued to Other Than Employees for Acquiring, or in conjunction with Selling Goods or Services."

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

|                                                                                                                 |                           | For the years ended,      
|---------------------------------------------------------------------------------------------------------------- | ------------------------- | --------------------------
|                                                                                                                 |                           | February 28, 2006         
|                                                                                                                 |                           |                           
|Net loss as reported                                                                                             | $                 (1,666) |                           
|Add:  unearned stock-based compensation expense included in reported net loss                                    | -                         |                           
|Deduct:  total stock-based employee compensation expense determined under fair value based method for all awards | (2,222)                   |                           
|                                                                                                                 |                           |                           
|Pro forma                                                                                                        |                           | $                 (3,888) 
|                                                                                                                 |                           |                           
|Net loss per share -- basic and diluted                                                                          |                           |                           
|As reported                                                                                                      |                           | $                   (0.27)
|                                                                                                                 |                           |                           
|Pro forma                                                                                                        |                           | $                   (0.64)

We calculated the fair value and value of each option grant on the date of grant during the years ended February 28, 2006,
February 28, 2005, and February 29, 2004, respectively, using the Black-Scholes option pricing model as prescribed by SFAS
No. 123 using the following assumptions:

|                          | For the years ended,
|------------------------- | --------------------
|                          | February 28, 2006   
|Risk-free interest rates  | 3.69 - 4.44%        
|Expected lives (in years) | 2-4                 
|Dividend yield            | 0%                  
|Expected volatility       | 77%                 

We calculated the fair value of the stock issued under the employee stock purchase plan for the years ended February 28, 2006,
February 28, 2005, and February 29, 2004, respectively, using the Black-Scholes option pricing model as prescribed by SFAS
No. 123 using the following assumptions:

|                           | For the years ended,
|-------------------------- | --------------------
|                           | February 28, 2006   
|Risk-free interest rates   | 3.12 - 4.08%        
|Expected lives (in months) | 6                   
|Dividend yield             | 0%                  
|Expected volatility        | 52 - 61%            

Income Taxes

Income taxes are accounted for using an asset and liability approach, which requires the recognition of taxes payable or refundable
for the current year and deferred tax liabilities and assets for the future tax consequences of events that have been recognized in our
consolidated financial statements or tax returns. The measurement of current and deferred tax liabilities and assets are based on
provisions of the enacted tax law; the effects of future changes in tax laws or rates are not anticipated. The measurement of deferred
tax assets is reduced by a valuation allowance, if necessary, by the amount of any tax benefits that, based on available evidence, are
not expected to be realized.

Net Loss Per Share

Basic net loss per common share is computed by dividing the net loss for the period by the weighted average number of common
shares outstanding during the period excluding shares subject to repurchase. The terms of our redeemable convertible preferred stock
include the right to participate in dividends declared to common stockholders. Our redeemable convertible preferred stock does not
have a contractual obligation to share in the losses in any given period. As a result, this participating security will not be allocated any
losses in the periods of net losses, but will be allocated in the periods of net income using the two-class method. The two-class method
is an earnings allocation formula that determines earnings per share for each class of common stock and participating securities
according to dividends declared or accumulated and participation rights in undistributed earnings.  Under the two-class method,
net income is reduced by the amount of dividends declared in the current period for each class of stock and by the contractual amounts
of dividends that must be paid for the current period.  The remaining earnings are then allocated to common stock and
participating securities to the extent that each security may share in earnings as if all of the earnings for the period had been
distributed.  The total earnings allocated to each security are determined by adding together the amounts allocated for dividends
and the amounts allocated for a participation feature.  The total earnings allocated to each security are then divided by the
number of outstanding shares of the security to which the earnings are allocated to determine the earnings per share.

Diluted net loss per share is computed by dividing the net loss for the period by the weighted average number of common and
potential common shares outstanding during the period if the effect is dilutive. Potential common shares are composed of common
stock subject to repurchase rights and incremental shares of common stock issuable upon the exercise of stock options and warrants
and upon the conversion of preferred stock. The dilutive effect of outstanding stock options and warrants is computed using the
treasury stock method.

The following table sets forth the computation of basic and diluted net loss per share as well as securities not included in the diluted
net loss per share calculation because to do so would be antidilutive:

|                                                                 | For the years ended                     
|---------------------------------------------------------------- | ----------------------------------------
|                                                                 | February 28, 2006                       
|                                                                 | (in thousands, except per share amounts)
|Numerator:                                                       |                                         
|Net loss                                                         | $                 (1,666)               
|                                                                 |                                         
|Denominator:                                                     |                                         
|Weighted average shares                                          | 6,071                                   
|Denominator for basic and diluted calculation                    | 6,071                                   
|                                                                 |                                         
|Basic and diluted net loss per share                             | $                   (0.27)              
|                                                                 |                                         
|Antidilutive securities not included in weighted average shares: |                                         
|Redeemable convertible preferred stock                           | 1,028                                   
|Warrants to purchase common stock                                | 159                                     
|Options to purchase common stock                                 | 1,117                                   
|                                                                 |                                         
|                                                                 | 2,304                                   

Comprehensive Loss

We comply with SFAS No. 130, "Reporting Comprehensive Income" ("SFAS No. 130"). SFAS
No. 130 requires that all items recognized under accounting standards as components of comprehensive earnings be reported in
an annual financial statement that is displayed with the same prominence as other annual financial statements. Comprehensive loss
has been included in the Statement of Stockholders' Equity for all periods presented.

Recent Accounting Pronouncements

In December 2004, the FASB issued SFAS No. 123R, which addresses all forms of share-based payment ("SBP")
awards, including shares issued under employee stock purchase plans, stock options, restricted stock and stock appreciation rights.
SFAS No. 123R will require us to expense SBP awards with compensation cost for SBP transactions measured at fair value. The FASB
originally stated a preference for a lattice model because it believed that a lattice model more fully captures the unique characteristics of
employee stock options in the estimate of fair value, as compared to the Black-Scholes model which we currently use for our footnote
disclosure. The FASB decided to remove its explicit preference for a lattice model and not require a specific valuation methodology. In
April 2005, the Securities and Exchange Commission ("SEC") issued a release which amends the compliance dates for
SFAS No. 123R.  Accordingly, we will be required to adopt the new accounting provisions beginning in the first quarter of our fiscal year
ending February 28, 2007.

On March 29, 2005, the SEC issued Staff Accounting Bulletin ("SAB") 107 which expresses the views of the SEC
regarding the interaction between SFAS No. 123R and certain SEC rules and regulations and provides the SEC's views regarding the
valuation of share-based payment arrangements for public companies. In particular, SAB 107 provides guidance related to share-based
payment transactions with nonemployees, the transition from nonpublic to public entity status, valuation methods (including
assumptions such as expected volatility and expected term), the accounting for certain redeemable financial instrument issues under
share-based payment arrangements, the classification of compensation expense, non-GAAP financial measures, first-time adoption of
SFAS No. 123R in an interim period, capitalization of compensation costs related to share-based payment arrangements, the
accounting for income tax effects of share-based payments arrangements upon adoption of SFAS No. 123R, the modification of
employee share options prior to adoption of SFAS No. 123R, and disclosures in Management's Discussion and Analysis of Financial
Condition and Results of Operations subsequent to adoption of SFAS No. 123R. We expect the adoption of SFAS No. 123R and SAB
107 will have a material adverse impact on our results of operations and loss per share. We are currently in the process of evaluating
the extent of such impact.

In May 2005, the FASB issued SFAS No. 154, "Accounting Changes and Error Corrections" (SFAS No. 154).  SFAS
No. 154 replaces APB Opinion No. 20, "Accounting Changes," and SFAS No. 3, "Reporting Accounting Changes in
Interim Financial Statements." SFAS No. 154 requires retrospective application to prior period's financial statements of changes in
accounting principle, unless it is impracticable to determine either the period-specific effects or the cumulative effect of the change.  We
do not expect the adoption of SFAS No. 154 to have a material impact on our consolidated financial statements.

Reclassification

Certain prior year amounts have been reclassified to conform to the current year presentation. These reclassifications did not
change previously reported net loss, stockholders' equity or cash flow.

NOTE 2.                ALLIANCES

Provision of Sales and Marketing Services to Software Spectrum for Resale of Third-Party Software

Prior to January 3, 2006, we sold various Sun Microsystems, Inc. ("Sun") Internet and application software, initially as a
reseller for Sun and later through our alliance with Software Spectrum.  Under our agreement with Software Spectrum  we earned fees
for providing sales and marketing services of SunOne products, in addition to fees for our SubscribeNet ESDM Services.  The sales
fees we earned under the agreement were based on a percentage of the gross profit derived from our joint sales of Sun and Websense
software licenses and maintenance services (included in the alliance and reimbursement revenue line item on our consolidated
statements of operations).

This contract accounted for more than 10% of our total revenues in our fiscal years ended February 28, 2006, February 28, 2005
and February 29, 2004.

We also made a number of long-term strategic decisions during the past fiscal year.  On January 3, 2006, we terminated our Sales
Alliances Agreement with Software Spectrum, under which Intraware provided sales and marketing services of SunOne products in
conjunction with its SubscribeNet ESDM service.   We have signed a two-year SubscribeNet service agreement with FusionStorm to
provide ESDM services for their SunOne product sales, which we expect will partially offset the decline in our online services and
technology revenues.  The company does not expect to offer similar resale services in the future to other customers as part of the
SubscribeNet service, and therefore sold its rights to the underlying SunOne customer list to FusionStorm for $250,000.  FusionStorm
will be required to pay us an additional $200,000 if gross profit from sales of certain Sun Microsystems software exceeds pre-
established targets during the 12 months following completion of the asset sale.    Effective January 3, 2006, we will no longer
recognize any alliance and reimbursement revenues.

During the fiscal year ended February 28, 2006, February 28, 2005 and February 29, 2004, Intraware purchased from FusionStorm
hardware products and services for approximately $0.4 million, $0.2 million and $0.2 million, respectively, in transactions not related to
the agreements noted above.

Resale of SubscribeNet Service by Zomax Incorporated

On August 12, 2002, we entered into a strategic alliance agreement (the "Strategic Alliance Agreement") with
Zomax Incorporated ("Zomax"), an international outsource provider of process management services.  The Strategic
Alliance Agreement provided for Zomax's marketing and resale of our SubscribeNet ESDM service to its global customer base. 
Under the Strategic Alliance Agreement, Zomax was required to pay a minimum license fee totaling $15 million to us over 10 years,
subject to some conditions, including Zomax's right to cancel the agreement at any time with one year's notice.  The annual
minimum license fee was based on a graduated scale, beginning with $0.5 million in the first year of the agreement and escalating to
$2.2 million in the final year of the agreement.  The agreement also provided for Zomax's payment to us of non-refundable
quarterly service fees, based on sales of the SubscribeNet service by Zomax, over the term of the agreement.

On the day we entered into the Strategic Alliance Agreement, we also completed a private placement of approximately 6.1 million
shares of our common stock to Zomax for gross proceeds of approximately $5.0 million.  Upon completion of that private
placement, Zomax held approximately 12% of our outstanding common stock.  On September 18, 2003, we filed an
amended registration statement to register the resale of the common stock issued to Zomax.  The SEC declared that registration
statement effective on September 25, 2003.

On April 30, 2004, Zomax and Intraware mutually terminated the Strategic Alliance Agreement and entered into a new
reseller agreement (the "Zomax Reseller Agreement"). The Zomax Reseller Agreement allows Zomax to resell our
SubscribeNet service. Zomax will pay us fees, to be determined on a case-by-case basis, for each resale of the SubscribeNet service.
 Under the Zomax Reseller Agreement, Zomax does not pay minimum annual license fees to us. The term of the Zomax Reseller
Agreement is one year, subject to automatic annual renewal for one-year periods. Each party has the right to terminate the Zomax
Reseller Agreement without cause upon 60 days' notice.

As part of the termination of the Strategic Alliance Agreement, Zomax and Intraware are not subject to exclusivity requirements or
restrictions on sales to other companies. In addition, in consideration for Zomax' termination of the Strategic Alliance Agreement in
May 2004, we refunded approximately $0.1 million of the $0.4 million prepayment for future services paid by Zomax to us during
the three months ended November 30, 2003.  The remaining deferred revenue balance of approximately $0.4 million at
April 30, 2004, was recognized as revenue during the three months ended May 31, 2004, given that we no longer had any
obligations under the Strategic Alliance Agreement.

During the years ended February 28, 2006, February 28, 2005, and February 29, 2004, we recognized zero, $0.5 million, and $0.5
million of revenue, respectively, in connection with this arrangement.  These amounts are classified as Related party online
services and technology revenue.

Resale of SubscribeNet Service by Hewlett-Packard Company

In September 2004, we entered into an agreement with Hewlett-Packard Company ("HP") for its resale of our
SubscribeNet service through HP's Software Publisher Services division (the "HP Reseller Agreement").  Under the
HP Reseller Agreement, HP pays us service fees based on its resales of the SubscribeNet service.  The term of the HP Reseller
Agreement is one year, subject to automatic annual renewal for one-year periods each September. Each party has the right to
terminate the HP Reseller Agreement without cause upon 120 days' notice. To date, no revenue has been recognized under the
HP Reseller Agreement.

NOTE 3.                BALANCE SHEET COMPONENTS

|                                |  | February 28, 2006               |  | February 28, 2005         
|------------------------------- |  | ------------------------------- |  | --------------------------
|                                |  | (in thousands)                 
|                                |  |                                 |  |                           
|Accounts receivable, net:       |  |                                 |  |                           
|Accounts receivable             |  | $                         1,704 |  | $                    1,778
|Allowance for doubtful accounts |  | (22)                            |  | (13)                      
|                                |  |                                 |  |                           
|                                |  | $                         1,682 |  | $                    1,765

For the years ended February 28, 2006, February 28, 2005 and February 29, 2004, we provided for an increase (decrease) in the
allowance for doubtful accounts of approximately $9,000,  ($23,000), $9,000, respectively, and wrote-off accounts receivable against
the allowance for doubtful accounts of approximately zero, zero and $1,000, respectively.

|                                                |  | February 28, 2006                |  | February 28, 2005          
|----------------------------------------------- |  | -------------------------------- |  | ---------------------------
|                                                |  | (in thousands)                  
|                                                |  |                                  |  |                            
|Property and equipment, net:                    |  |                                  |  |                            
|Computer equipment and software                 |  | $                         6,285  |  | $                    6,016 
|Furniture and office equipment                  |  | 928                              |  | 930                        
|Leasehold improvements                          |  | 89                               |  | 69                         
|                                                |  |                                  |  |                            
|                                                |  | 7,302                            |  | 7,015                      
|Less: accumulated depreciation and amortization |  | (6,682)                          |  | (6,152)                    
|                                                |  |                                  |  |                            
|                                                |  | $                            620 |  | $                       863

For the years ended February 28, 2006, February 28, 2005, and February 29, 2004, depreciation and amortization expense of
property and equipment was $0.6 million $0.6 million, and $1.6 million, respectively.  No assets were acquired under capital
lease for the years ended February 28, 2006, February 28, 2005, and February 29, 2004.

|                                  |  | February 28, 2006                |  | February 28, 2005          
|--------------------------------- |  | -------------------------------- |  | ---------------------------
|                                  |  | (in thousands)                  
|                                  |  |                                  |  |                            
|Accrued liabilities:              |  |                                  |  |                            
|Accrued compensation and benefits |  | $                            368 |  | $                       548
|Accrued professional services     |  | 267                              |  | 253                        
|Other                             |  | 169                              |  | 166                        
|                                  |  |                                  |  |                            
|                                  |  | $                            804 |  | $                       967

Substantially all of our assets are collateralized by our Equipment Advance Agreements (See Note 8).

NOTE 4.                INCOME TAXES

As of February 28, 2006, we had approximately $90 million of federal
and $45 million of state net operating loss carryforwards available to offset future taxable income, which expire in varying amounts
between fiscal year 2007 and 2026. The Tax Reform Act of 1986 limits the use of net operating losses and tax credit carryforwards in
certain circumstances where changes occur in the stock ownership of a company. Because of cumulative ownership changes in
the past, the federal and state loss carryforwards have been reduced by the amount of the net operating loss carryforwards that will
expire. Because of these cumulative ownership changes, federal loss carry forwards totaling approximately $42 million and state loss
carry forwards totaling approximately $19 million are subject to limitation. At February 28, 2006, $48 million and $26 million of federal
and state net operating losses, respectively, are available without limitation to offset future taxable income. Should there be a change of
ownership in the future, the available net operating losses may be further limited.

As of February 28, 2006, we had approximately $957,000 and $751,000 of federal and state research and development credit
carryforwards, respectively. These federal credits will expire in various years through fiscal year 2022 if not utilized. The California
credits can be carried forward indefinitely.

Based upon our limited operating history and losses incurred to date,
management does not believe the realization of the related deferred tax assets meets the recognition criteria required by generally
accepted accounting principles, and accordingly, a full valuation allowance has been recorded to reduce the carrying value of the
deferred tax assets to zero. Changes in our valuation allowance were approximately $0.5million, $0.5million and $1 million for the fiscal
years 2006, 2005 and 2004, respectively. Approximately $4.2 million of the valuation allowance relates to stock option deductions that,
if recognized, will be recorded as a credit to shareholders' equity.

Net deferred assets are composed of the following (in thousands):

|                                 |  |  | February 28, 2006            |  | February 28, 2005          
|-------------------------------- |  |  | ---------------------------- |  | ---------------------------
|Deferred tax assets:             |  |  |                              |  |                            
|Net operating loss carryforwards |  |  | $                  33,195    |  | $                 32,571   
|Fixed asset basis difference     |  |  | 193                          |  | 191                        
|Research and development credits |  |  | 1,453                        |  | 1,453                      
|Accruals and reserves            |  |  | 212                          |  | 332                        
|Total deferred tax assets        |  |  | 35,053                       |  | 34,547                     
|Valuation allowance              |  |  | (35,053)                     |  | (34,547)                   
|Total deferred tax assets        |  |  | $                          - |  | $                         -

The provision for income taxes is different than the amount computed using
the applicable statutory federal income tax rate with the difference for the year summarized below:

|                                             |  |  | February 28, 2006 |  | February 28, 2005 |  | February 29, 2004
|-------------------------------------------- |  |  | ----------------- |  | ----------------- |  | -----------------
|Provision computed at federal statutory rate |  |  | -34.00%           |  | -34.00%           |  | -34.00%          
|Amortization of deferred compensation        |  |  | 0.00%             |  | 0.00%             |  | 0.40%            
|Other                                        |  |  | 0.00%             |  | 0.00%             |  | 0.87%            
|Change in valuation allowance                |  |  | 34.00%            |  | 34.00%            |  | 32.73%           
|Provision for income taxes                   |  |  | 0.00%             |  | 0.00%             |  | 0.00%            

NOTE 5.               
COMMITMENTS AND CONTINGENCIES

Operating Leases and Noncancelable Debt

We lease our office facilities and certain equipment under noncancelable operating lease agreements, which expire at various
dates through our fiscal year ending 2006. The leases require that we pay all costs of maintenance, utilities, insurance and taxes. Rent
expense under these leases totaled approximately $0.5 million, for each of the years ended February 28, 2006, February 28,
2005 and February 29, 2004, respectively.

In addition, we subleased a portion of our facilities in Orinda, California. As a result, we received approximately $32,000, $63,000
and $60,000 in sublease payments during the years ended February 28, 2006, February 28, 2005 and February 29, 2004, respectively,
which has been offset against rent expense.

Future minimum payments under all noncancelable debt and operating leases at February 28, 2006, are as follows (in thousands):

|Year Ending,                        | Notes  Payable       |  | Operating  Leases        |  | Total                   
|----------------------------------- | -------------------- |  | ------------------------ |  | ------------------------
|                                    |                      |  |                          |  |                         
|February 28, 2007                   | $                400 |  | $                    517 |  | $                    917
|February 29, 2008                   | 163                  |  | 520                      |  | 683                     
|February 28, 2009                   |                      |  | 530                      |  | 530                     
|February 28, 2010                   |                      |  | 265                      |  | 265                     
|                                    | 563                  |  | $                 1,832  |  | $                 2,395 
|                                    |                      |  |                          |  |                         
|Less: amounts representing interest | (33)                 |  |                          |  |                         
|Total principal balance             | $                530 |  |                          |  |                         

Indemnifications

In the course of our business, we have given indemnities and made commitments and guarantees under which we may be required
to make payments. These indemnities include:

- Intellectual Property Indemnities to Customers and Resellers. Our customer and reseller agreements for our SubscribeNet
service typically contain provisions that indemnify our customers or resellers for damages and costs resulting from claims alleging that
our services infringe the intellectual property rights of a third-party. We have also entered into software license agreements
indemnifying the licensees for damages and costs resulting from claims alleging that the software infringes third-party intellectual
property rights. The duration of these indemnities is typically unlimited. Our potential payments under these indemnities are in some
cases limited (e.g., to the fees paid to us under the contract or to another amount) and are in other cases unlimited. Where we have
given such indemnities for third-party software licenses that we resold, we have typically received similar indemnities from the software
publishers. We plan to continue to enter into SubscribeNet service agreements with customers and resellers, to continue to license
software, and to continue to provide industry-standard indemnities to our service customers, resellers and licensees.
- Intellectual Property Indemnity to Acquiror of Asset Management Business. In the May 2002 sale of our Asset
Management software business to Computer Associates International, Inc., we agreed to indemnify Computer Associates for damages
and costs incurred by it in connection with claims alleging that the software and technology we sold to them infringes the intellectual
property rights of third parties. This indemnity will remain in effect until May 2007. Our maximum potential payment under this indemnity
is $9.5 million.
- Indemnities to Private Investors. In our private placements of stock, we have made representations and warranties to the
investors and placement agents, and have agreed to indemnify them for any damages and costs they incur as a result of our breach of
those representations and warranties. We also have signed investor and/or registration rights agreements with private investors under
which we indemnify them for damages they incur as a result of any material misstatements or omissions in our registration statements,
and pay penalties in the event we fail to maintain the effectiveness of registration statements. The duration of our indemnities to our
investors under the respective stock and warrant purchase agreements ranges from one to two years from the respective closing dates,
other than the purchase agreements for our June 2000 warrants, our January 2001 Series A Preferred Stock, and our November 2005
Series B Preferred Stock, which provide for indemnities of unlimited duration. In general, our indemnities to our investors under the
respective registration rights agreements expire upon termination of our registration obligations, which is typically the date the securities
may be sold under Rule 144(k) under the Securities Act of 1933. With respect to our Investor Rights Agreement with Digital River for
Series B Preferred Stock, however, our indemnification obligations survive any offering of Registerable Securities, or the termination of
the Agreement.  Our potential payments under these indemnities are unlimited.
- Indemnities to Directors and Officers. We indemnify our directors and officers for damages and costs incurred in the
performance of their duties, to the extent permitted by Delaware law. The duration of, and our potential payments under, these
indemnities are unlimited, subject to Delaware law.

We historically have received only a very limited number of requests for indemnification under these agreements and have not
been required to make material payments under them. Accordingly, we believe that the fair value of each of these indemnification
agreements is minimal and therefore have not recorded a liability related to these indemnification provisions.

Legal Proceedings

In re Intraware, Inc. Initial Public Offering Securities Litigation

In October 2001, we were served with a summons and complaint in a purported securities class action lawsuit.  On or about April
19, 2002, we were served with an amended complaint in this action, which is now titled In re Intraware, Inc. Initial Public Offering
Securities Litigation, Civ. No. 01-9349 (SAS) (S.D.N.Y.), related to In re Initial Public Offering Securities Litigation, 21 MC 92
(SAS) (S.D.N.Y.).  The amended complaint is brought purportedly on behalf of all persons who purchased our common stock from
February 25, 1999 (the date of our initial public offering) through December 6, 2000.  It names as defendants Intraware, three of our
present and former officers and directors, and several investment banking firms that served as underwriters of our initial public offering.
The complaint alleges liability under Sections 11 and 15 of the Securities Act of 1933 and Sections 10(b) and 20(a) of the Securities
Exchange Act of 1934, on the grounds that the registration statement for the offerings did not disclose that: (1) the underwriters had
agreed to allow certain customers to purchase shares in the offerings in exchange for excess commissions paid to the underwriters;
and (2) the underwriters had arranged for certain customers to purchase additional shares in the aftermarket at predetermined prices.
The amended complaint also alleges that the underwriters misused their securities analysts to manipulate the price of our stock.  No
specific damages are claimed.

Lawsuits containing similar allegations have been filed in the Southern District of New York challenging over 300 other initial public
offerings and secondary offerings conducted in 1999 and 2000.  All of these lawsuits have been consolidated for pretrial purposes
before United States District Court Judge Shira Scheindlin of the Southern District of New York.  On July 15, 2002, an omnibus motion
to dismiss was filed in the coordinated litigation on behalf of the issuer defendants, of which Intraware and its three named current and
former officers and directors are a part, on common pleadings issues.  On or about October 9, 2002, the Court entered and ordered a
Stipulation of Dismissal, which dismissed the three named current and former officers and directors from the litigation without prejudice.
On February 19, 2003, the Court entered an order denying in part the issuer-defendants' omnibus motion to dismiss, including those
portions of the motion to dismiss relating to Intraware.

In June 2004, a stipulation of settlement for the claims against the issuer-defendants, including us, was submitted to the Court.  The
underwriter-defendants in the In re Initial Public Offering Securities Litigation (collectively, the "underwriter-defendants"),
including the underwriters of our initial public offering, are not parties to the stipulation of settlement.

The settlement provides that, in exchange for a release of claims against the settling issuer-defendants, the insurers of all of the
settling issuer-defendants will provide a surety undertaking to guarantee plaintiffs a $1 billion recovery from the non-settling defendants,
including the underwriter-defendants.  The amount our insurers would be required to pay to the plaintiffs could range from zero to
approximately $3.5 million, depending on plaintiffs' recovery from the underwriter-defendants and from other non-settling parties.  If the
plaintiffs recover at least $1 billion from the underwriter-defendants, our insurers would have no liability for settlement payments under
the terms of the settlement.  If the plaintiffs recover less than $1 billion, we believe our insurance will likely cover our share of any
payments towards satisfying plaintiffs' $1 billion recovery deficit.  Management estimates that its range of loss relative to this matter is
zero to $3.5 million.  Presently there is no more likely point estimate of loss within this range.  As a consequence of the uncertainties
described above regarding the amount we will ultimately be required to pay, if any, as of February 28, 2006, we have not accrued a
liability for this matter.

On August 31, 2005, the court granted preliminary approval of the settlement.  A fairness hearing for the settlement is scheduled for
April 2006.  There is no guarantee the settlement will become final as it is subject to a number of conditions, including the final approval
of the court.

Leon Segen v. ComVest Venture Partners. LP. et al.

In July 2004, a complaint was filed in the United States District Court for the District of Delaware, Civ. No. 04-822, against ComVest
Venture Partners, LP; ComVest Management, LLC; Commonwealth Associates Management Company, Inc.; Commonwealth
Associates, LP; RMC Capital, LLC; Michael S. Falk; Robert Priddy; Travis L. Provow; Keith Rosenbloom (the "ComVest
Defendants"); and Intraware.  The complaint describes Intraware as a nominal defendant.  The complaint alleges that, between
August 2001 and January 2002, all of the defendants other than Intraware were members of a group, and therefore should be treated
as a single "person," for purposes of Sections 13(d)(3) and 16(b) of the Securities Exchange Act of 1934 (the "1934
Act").  The complaint further alleges that ComVest Venture Partners, LP and Mr. Priddy, while they and the other alleged group
members collectively owned more than 10% of a class of our equity securities, bought and sold our equity securities within a 6-month
period and failed to disgorge to us the profits allegedly realized in those trades, thereby violating Section 16(b) of the 1934 Act.  Mr.
Falk was a member of our Board of Directors from April 2001 to May 2002 and Mr. Provow was a member of our Board of Directors
from October 2001 to May 2002.  The complaint demands that ComVest Venture Partners, LP and Mr. Priddy pay over to Intraware the
profits they allegedly realized and retained in violation of Section 16(b) of the 1934 Act, together with interest and legal costs.
According to the complaint, the amount of those alleged profits is unknown to the plaintiff, however, the information alleged in the
complaint suggests that amount may be approximately $1.3 million.  The complaint does not seek damages against us.  After the
complaint was filed, the plaintiff and Intraware signed a stipulation acknowledging that Intraware takes no position with respect to the
claims in the action, and providing that Intraware accepts service of the complaint, that Intraware is not required to file an answer or
other response to the complaint, and that Intraware will otherwise have the rights and responsibilities of a party to the action.

In April 2006, the parties entered into a settlement agreement under which the ComVest Defendants will pay us approximately
$155,000, net of estimated attorney fees and costs, in settlement of
all claims.  The settlement did not require shareholder approval and was formally approved by the court on April 18, 2006.

From time to time, we also are also subject to legal proceedings, claims and litigation arising in the ordinary course of business.
We do not expect that the ultimate costs to resolve these matters will have a material adverse effect on our consolidated financial
position, results of operations, or cash flows.

NOTE 6.                REDEEMABLE CONVERTIBLE PREFERRED STOCK

We are authorized, subject to limitations prescribed by Delaware law, to provide for the issuance of preferred stock in one or more
series, to establish from time to time the number of shares included within each series, to fix the rights, preferences and privileges of
the shares of each wholly unissued series and any qualifications, limitations or restrictions thereon, and to increase or decrease the
number of shares of any such series (but not below the number of shares of such series then outstanding) without any further vote or
action by the stockholders. Redeemable Convertible Preferred Stock (Preferred Stock) activity was as follows (in thousands):

|                                                                    | Preferred Stock
|------------------------------------------------------------------- | ---------------
|                                                                    | Shares         
|Balance at February 28, 2003                                        | 135            
|Conversion of Series A Preferred Stock into common stock            | (75)           
|Conversion of Series B-1 Preferred Stock into common stock          | (5)            
|                                                                    |                
|Balance at February 29, 2004                                        | 55             
|No activity                                                         | -              
|                                                                    |                
|Balance at February 28, 2005                                        | 55             
|Conversion of Series A Preferred Stock into common stock            | (27)           
|Issuance of Series B Preferred Stock, net of issuance costs of $300 | 1,000          
|                                                                    |                
|Balance at February 28, 2006                                        | 1,028          

Series A

On January 16, 2001, we raised $5.2 million in financing through the sale of a new class of Series A Preferred
Stock and warrants to investors. Under the terms of this financing, we issued an aggregate of 287,292 shares of Series A
Preferred Stock at a per share price of $18.10 and warrants to purchase 28,728 shares of common stock at an exercise price of $19.90,
or 110% of the purchase price of the Series A Preferred Stock. The warrants expired January 16, 2005, which was four years
from the issuance date. The purchase price for the Series A Preferred Stock was the average closing price of our common stock
during the ten trading-day period ending January 11, 2001, plus a 15% premium. Each share of Series A Preferred Stock
is convertible into one share of common stock at the election of the holder and entitles the holder to a liquidation preference equal to
the amount of the original investment, in the event of liquidation, winding-up or our dissolution. The Series A Preferred Stock
does not have a dividend; however, the stockholders do participate in dividends declared to common stockholders. No common
dividends have been declared during the years ended February 28, 2006, February 28, 2005 and February 29, 2004. The
Series A Preferred Stock is not subject to adjustments to the conversion ratio, except for proportional adjustments in the event of
a split or combination of the common stock. The holders of the Series A Preferred Stock vote together with other classes, with
each share of Series A Preferred Stock having the number of votes equal to the number of shares of common stock into which
the Series A Preferred Stock could be converted. Proceeds from this financing were allocated based on relative fair values of the
Series A Preferred Stock and warrants issued.

As part of our agreement with the Series A Preferred Stock purchasers, we filed with the SEC a registration statement to register
the resale of the common stock issuable upon conversion of the Series A Preferred Stock and upon exercise of the warrants. 
The SEC declared that registration statement effective on October 4, 2002.

At February 28, 2006, 27,624 shares of Series A Preferred Stock remained outstanding.

Series B

On November 9, 2005 we entered into a Series B Convertible Preferred Stock Purchase Agreement with Digital River, Inc.,
pursuant to which Digital River agreed to purchase 1,000 shares of our Series B Convertible Preferred Stock for an aggregate purchase
price of $6.0 million representing an approximately 14% ownership stake, if converted, as of February 28, 2006.  Concurrently, we
entered into an Investor Rights Agreement and a Standstill and Stock Restriction Agreement with Digital River.  The transaction closed
on November 10, 2005.  Proceeds from the transaction were approximately $5.7 million, net of investment banking and legal fees.

Each share of Series B Convertible Preferred Stock is convertible into 1,000 shares of our common stock (subject to adjustment for
stock splits and the like) at any time at the option of Digital River. In addition, each share of Series B Convertible Preferred Stock shall
automatically convert into 1,000 shares of our common stock upon any transfer, except for transfers to an affiliate of Digital River. The
Series B Convertible Preferred Stock is also entitled to a liquidation preference in connection with a liquidation event, including an
acquisition of Intraware, and certain non-cumulative dividend rights. We also have certain redemption rights with respect to the Series B
Convertible Preferred Stock if it has not been entirely converted to common stock by November 9, 2007.  The liquidation preference will
be an amount per share equal to the greater of the purchase price plus all declared and unpaid dividends (if any) on such shares of the
Series B Convertible Preferred Stock, or the amount per share that would have been payable had it been converted to common stock
immediately prior to the liquidation event. The liquidation preference at February 28, 2006 is $6.3 million or, if greater, the market price
of the common stock into which the Series B Convertible Preferred Stock is convertible immediately prior to a liquidation event.

Pursuant to the Investor Rights Agreement, Digital River may request, at any time beginning two years after the closing, that we file
a registration statement on Form S-3 to register the shares of common stock issuable upon conversion of the Series B Convertible
Preferred Stock. Digital River may also request that we include its registrable securities in any registration initiated by us. In addition,
this agreement provides that, after the execution of a strategic alliance agreement between us and Digital River and until Digital River
owns less than 10% of our outstanding voting stock, Digital River will be entitled to designate a member of our Board of Directors.

Pursuant to the Standstill and Stock Restriction Agreement, Digital River may not acquire beneficial ownership of more than 15% of
our voting power during the standstill period. The standstill period terminates when either Digital River owns less than 10% of our voting
power or upon change of control of Intraware, or is suspended for those periods during which a third-party has acquired more than 15%
but less than 50% of our voting power, we enter into an agreement for a merger, asset sale or other transaction with a third party, or a
third party commences a tender offer for our voting stock. This agreement also subjects Digital River's right to transfer its shares (other
than to affiliates) to a right of first refusal by us to purchase the shares. This agreement also imposes certain obligations on Digital River
regarding quorum at stockholder meetings and dissenter's rights.

Preferred Stock Purchase Rights

On September 8, 2005, in accordance with a Preferred Stock Rights Agreement (the "Rights Agreement") we entered
into with our stock transfer agent, our Board of Directors declared a dividend of one right to purchase one one-thousandth share of the
Company's Series D Participating Preferred Stock ("Series D Preferred") for each outstanding share of our Common
Stock (the "Rights").  Each Right entitles the registered holder, subject to the terms of the Rights Agreement, to
purchase from the Company one one-thousandth of a share of Series D Preferred at an exercise price of $30.00
(the "Purchase Price"), subject to adjustment.  Each one one-thousandth of a share of Series D Preferred has
rights and preferences substantially equivalent to those of one share of our Common Stock.

Rights will become exercisable upon the earlier of (a) the tenth day (or such later date as may be determined by our Board of
Directors) after a person or group of affiliated or associated persons has acquired beneficial ownership of 15% or more of our common
shares outstanding at the time of acquisition, or (b) the tenth business day (or later date as may be determined by our Board)
after a person or group announces a tender or exchange offer that would result in ownership by a person or group of 15% or more of
our outstanding common shares.

The Rights will expire on the earliest of (i) September 23, 2015, or (ii) redemption or exchange of the Rights under the rights
agreement.  In the event the Company has insufficient Series D Preferred available for all Rights to be exercised, and subject to Board
approval, we may instead substitute cash, assets or other securities for the Series D Preferred.

Subject to certain conditions, in the event an acquirer obtains 15% or more of the Company's then outstanding common shares,
each holder of a Right (other than Rights beneficially owned by the acquirer) will have the right to purchase common shares with a
market value equal to two times the Purchase Price.  Further, if Intraware is merged into another company or sells more than
50% of its assets outside the normal course of business, the holders of the Rights will have the ability to purchase common stock of the
acquiring company under the same terms.

At any time after an acquirer obtains 15% or more of our outstanding common shares and prior to the acquisition by such person of
50% or more of our outstanding Common Shares, our Board may also exchange the Rights (other than Rights beneficially owned by
the acquirer), in whole or in part, at an exchange ratio of one common share per Right.

Subject to certain restrictions, the Rights Agreement may be amended and the Rights may be redeemed by the Company
at $0.001 per Right.

NOTE 7.                COMMON STOCK

Our Certificate of Incorporation, as amended, authorizes us to issue 250 million shares of $0.0001 par value common
stock.  In addition, our Board of Directors may, at its discretion, declare dividends to stockholders.  To date, we have not
declared or paid dividends on our common stock.  Our Board of Directors presently intends to retain all earnings for use in our
business and therefore does not anticipate declaring or paying any cash dividends in the foreseeable future.

On May 24, 2002, we completed a private placement of our common stock and warrants to purchase our common stock to
institutional and individual investors. Under the terms of the financing, we issued an aggregate of 394,000 shares of common stock, and
warrants to purchase 78,800 shares of our common stock with an exercise price of $11.90 per share, for aggregate gross proceeds of
$3.9 million, including $2.6 million in cash and $1.3 million in cancelled indebtedness.

As part of our agreement with the investors, we filed with the SEC a registration statement to register the resale of the common
stock we issued in the private placement and the common stock issuable upon exercise of the warrants.  The SEC declared that
registration statement effective on June 26, 2002.

Cash proceeds from this financing were allocated first to the fair value of the warrants associated with the transaction in the amount
of $1.3 million and the remaining balance, net of issuance costs, of $0.9 million to the common stock. Proceeds related to
the cancelled indebtedness were accounted for as an effective conversion and were converted to common stock at their carrying value
of $1.1 million.

The warrants were classified as a liability during the time that the associated underlying common stock was unregistered, as we
were obligated to register that common stock as well as the common stock issuable upon exercise of the warrants, and our ability to
perform that obligation was assumed to be outside our control. During each accounting period that the warrants were classified as
liabilities, the warrants were adjusted to their fair value. On June 26, 2002, as described above, the registration statement was
declared effective and at that time the warrants, with a value of approximately $891,000, were reclassified as permanent equity.

During the year ended February 29, 2004, we recorded a net credit of approximately $378,000, to interest and other income and
expenses, net to adjust the carrying amount of the warrants issued on May 24, 2002, to fair value.

The May 24, 2002, common stock financing resulted in anti-dilution adjustments to the warrants issued in connection with our
issuance of redeemable convertible preferred stock on June 30, 2000. The exercise price of the warrants issued in connection
with our preferred stock on June 30, 2000, was adjusted from $15.40 to $15.00.

On August 12, 2002, we completed a private placement of common stock to Zomax Incorporated. Under the terms of the
financing, we issued an aggregate of approximately 0.6 million shares of common stock for aggregate gross proceeds of
approximately $5.0 million. As part of this transaction, we incurred approximately $89,000 in legal, accounting and other costs.
Concurrent with that agreement, we entered into a strategic alliance agreement with Zomax (see Note 2).

As part of the agreement with Zomax, we filed with the SEC a registration statement to register the resale of the common stock
issued to Zomax.  The SEC declared that registration statement effective on September 23, 2003.

The August 12, 2002, common stock financing resulted in anti-dilution adjustments to the warrants issued in connection with
our issuance of redeemable convertible preferred stock on June 30, 2000. The exercise price of the warrants issued in
connection with our preferred stock on June 30, 2000, was adjusted from $15.00 to $14.30.

In addition, the August 12, 2002 common stock financing resulted in an anti-dilution adjustment to the exercise price of the
warrants issued in connection with our May 24, 2002 common stock financing and an increase in the number of shares of
common stock issuable upon exercise of those warrants. The exercise price of the warrants was adjusted from $11.90 to $10.70. The
number of shares issuable upon exercise of the warrants increased from 85,004 to 94,457.

On September 9, 2003, we completed a private placement of common stock to investment funds and accounts managed by
Apex Capital, LLC. Under the terms of the financing, we issued 0.4 million shares of common stock at a price of $15.50 per share
for gross proceeds of $6.2 million. This purchase price represents approximately a 24% discount from the closing price of our
common stock on September 9, 2003. As part of this transaction, we incurred and expect to incur approximately $89,000 in legal,
accounting, and other costs. Including shares previously acquired on the open market, as of September 9, 2003, investment
funds and accounts managed by Apex Capital, LLC held approximately 9% of our outstanding common stock.

As part of the agreement with Apex, we agreed to file with the SEC a registration statement to register the resale of the common
stock issued to the investors.  The SEC declared that registration statement effective on November 3, 2003.

The September 9, 2003, common stock financing resulted in anti-dilution adjustments to the warrants issued in connection
with our issuance of redeemable convertible preferred stock on June 30, 2000. The exercise price of the warrants issued in
connection with our preferred stock on June 30, 2000, was adjusted from $14.30 to $14.10.

As of February 28, 2006 and February 28, 2005, there were no shares of outstanding common stock subject to repurchase.

As of February 28, 2006, the following table summarizes the terms of our outstanding warrants to purchase common stock.

|Issuance Date  |  | Number of Shares |  | Exercise Price         |  | Expiration Date
|-------------- |  | ---------------- |  | ---------------------- |  | ---------------
|May 21, 2001   |  | 80,000           |  | $                17.10 |  | May 21, 2011   
|May 24, 2002   |  | 67,542           |  | 10.00                  |  | May 24, 2006   
|May 24, 2002   |  | 7,441            |  | 10.70                  |  | May 24, 2006   
|August 1, 2003 |  | 4,173            |  | 11.90                  |  | August 1, 2010 
|               |  | 159,156          |  |                        |  |                

Reverse Stock Split

At the close of business on September 26, 2005, we effected a one-for-ten reverse split of our common stock.  All share and per
share information included in the consolidated financial statements in this annual report on Form 10-K, have been retroactively adjusted
to reflect the reverse stock split.  Shares authorized and par value were not adjusted as they were not affected by the reverse stock
split.

NOTE 8.                NOTES
PAYABLE

Investor Notes Payable

On August 31, 2001, we issued promissory notes and committed to issue warrants in a private placement to a group of
institutional and individual investors, for aggregate gross proceeds of $6.15 million. Our net receipts from the financing were
approximately $5.6 million after fees to the placement agent, Commonwealth Associates, L.P. ("Commonwealth"), of
$307,500 and expenses of approximately $223,000. The promissory notes bore annual interest of 8%, payable quarterly beginning six
months after issuance, and were secured by a senior security interest in substantially all of our assets.

Michael Falk, who was a member of our Board of Directors from April 2001 until May 9, 2002, was Chairman and Chief
Executive Officer of Commonwealth Associates Group Holdings, L.L.C. Commonwealth Associates Group Holdings, L.L.C. wholly
owned Commonwealth Management, L.L.C., the general partner of Commonwealth Associates, L.P.  Commonwealth Associates Group
Holdings, L.L.C. wholly owned ComVest Management, LLC, which was the general partner of ComVest Venture Partners, L.P. Michael
Falk was a manager of ComVest Management, L.L.C. ComVest Venture Partners purchased 25,000 shares of our common stock and a
warrant for 5,000 shares of our common stock for $250,000 in our May 2002 financing.

We allocated the proceeds from the August 31, 2001 financing based on the relative fair values of the promissory notes and
warrants issued. The warrants were classified as a liability as they contain registration rights, which are assumed to be outside our
control. Warrants classified as liabilities were adjusted to their fair value each accounting period.

On September 20, 2001, we issued additional promissory notes and committed to issue additional warrants to another group
of institutional and individual investors for aggregate gross proceeds of $850,000. Our net receipts from the financing were
approximately $779,500 after fees to Commonwealth of $42,500 and expenses of approximately $28,000. These notes carried the
same terms as the promissory notes referred to above.   During the year ended February 28, 2002, we recorded a net charge of
approximately $4.0 million to other expense to adjust the carrying amount of the warrants issued on August 31 and
September 20, 2001, to fair value.

On November 27, 2001, as part of the financings, we held a special stockholder meeting and obtained stockholder approval
for the exercise of warrants exceeding an aggregate of 560,000 shares of our common stock (approximately 19.7% of our outstanding
common stock). In addition we obtained stockholder approval for the potential conversion of the notes into the same type of securities
issued by us in our next capital-raising private placement of equity securities.

During the year ended February 28, 2002, warrants associated with the issuance of the promissory notes were exercised for
750,000 shares of our common stock, with an aggregate market value of approximately $7.2 million at the exercise date.
Approximately 740,000 shares of our common stock were issued pursuant to these warrant exercises, after deducting shares withheld
as payment of the exercise price. During the year ended February 29, 2004, warrants associated with the issuance of the promissory
notes were exercised for 20,000 shares of our common stock, with an aggregate market value of approximately $267,000 at the
exercise date. Approximately 20,000 shares of our common stock were issued pursuant to these warrant exercises.

In May 2002, following the sale of our Asset Management software business to Computer Associates International, Inc. and
the private placement described in Note 7, we repaid $5.7 million of the $7.0 million principal amount of the promissory
notes that we had issued in August and September 2001. As part of this repayment, we were required to accrete the portion of
carrying amount of the promissory notes relating to the repayment to its full value. This resulted in a charge of approximately $973,000,
which is included in interest and other income and expenses, net. The remaining $1.3 million in principal amount of those
promissory notes was effectively converted into the private placement of common stock and warrants described in Note 7.

Bank Notes Payable and Equipment Advance Agreements

In August 2003, we issued a note payable to Silicon Valley Bank for proceeds of approximately $2.0 million. The note was payable
in fixed monthly principal installments plus interest through September 2005.  In connection with the note payable, we issued a warrant
to purchase 4,173 shares of our common stock at an exercise price of $11.90 per share.  The warrant was immediately exercisable and
expires in August 2010.  We estimated the allocated fair value of such warrant at approximately $46,000, using the Black-Scholes
valuation model with the following assumptions: expected volatility of 136%, risk-free interest rate of 4.01%, expected life of seven
years and no dividends.  The value of the warrant was recorded as a debt discount and was amortized as interest expense using the
effective interest method over the life of the note payable. The debt discount related to the warrant was fully amortized as of February
28, 2006. As of February 28, 2006, the warrant had not been exercised.

In August 2003, we also entered into an equipment advance agreement with Silicon Valley Bank. The equipment advance
bears an annual interest at the greater of 5.50% or 1.00% above the bank's prime rate.  The agreement provided for borrowings
of up to $500,000 through August 2004 and was limited to equipment purchases.  As of February 28, 2006, we had
borrowed approximately $363,000 under this agreement and the interest rate at that date was 8.50%.  Monthly payments of
interest only were payable through August 1, 2004, after which fixed monthly principal installments plus interest will be made
through August 2006.

In September 2004, we entered into a second equipment advance agreement with Silicon Valley Bank.  The
equipment advance bears an annual interest at the greater of 5.50% or 1.00% above the bank's prime rate.  This equipment
advance allowed us to borrow up to $500,000 through August 1, 2005, solely to finance equipment purchases.  As
of February 28, 2006, we had borrowed approximately $493,000 under this agreement and the interest rate at that date was
8.50%.  Monthly payments of interest only were payable through August 2005, after which fixed monthly principal
installments plus interest will be made through August 2007.

In November 2005, we entered into a third equipment advance agreement with Silicon Valley Bank.  This new
equipment advance bears an annual interest at the greater of 7.0% or 1.00% above the bank's prime rate.  This third equipment
advance allows us to borrow up to $500,000 through November 30, 2006, solely to finance equipment purchases.  As of
February 28, 2006, we had borrowed approximately $70,000 under this agreement and the interest rate at that date was
8.50%.  Each advance is repayable over 24 monthly installments of principal plus interest, beginning the month after the
advance is made.

All of this debt is collateralized by a senior security interest in substantially all of our assets.  We are also required to maintain
compliance with certain financial covenants, with all of which we were in compliance at February 28, 2006.

Scheduled maturities of debt at February 28, 2006 are as follows (in thousands):

|Years ending:     |                                   
|----------------- | ----------------------------------
|February 28, 2007 | $                              372
|February 29, 2008 | 158                               
|                  | $                              530

NOTE 9.               
EMPLOYEE BENEFIT PLANS

401(k) Savings Plan

We have a savings plan (the "Savings Plan") that qualifies as a defined contribution arrangement under
Section 401(a), 401(k) and 501(a) of the Internal Revenue Code. Under the Savings Plan, participating employees may defer a
percentage (not to exceed 20%) of their eligible pretax earnings up to the Internal Revenue Service's annual contribution limit. All of our
employees on the United States of America payroll are eligible to participate in the Plan. We will determine our contributions, if any, to
the Savings Plan based on our current profits and/or retained earnings, however, we have not made any contributions to the Savings
Plan since its inception.

1996 Stock Option Plan

In October 1996, we adopted the 1996 Stock Option Plan (the "1996 Plan"). The 1996 Plan provides for the
granting of stock options to our employees and consultants. Options granted under the 1996 Plan may be either incentive stock options
or nonqualified stock options. Incentive stock options (that is, options intended to qualify as incentive stock options under the Internal
Revenue Code, or "ISOs") may be granted only to our employees (including directors who are also employees).
Nonstatutory stock options (that is, options not intended to qualify as incentive stock options under the Internal Revenue Code, or
"NSOs") may be granted to our employees and consultants. At February 28, 2006, we had reserved approximately
0.4 million shares of common stock for issuance under the 1996 Plan. The shares reserved are subject to annual increases equal
to the lesser of (a) 300,000 shares, (b) 6% of the outstanding shares on such date, or (c) a lesser amount
determined by the Board.

The 1996 Plan provides that the options shall be exercisable over a period not to exceed ten years from the date of the grant;
however, in the case of an ISO granted to a person owning more than 10% of the combined voting power of all classes of our stock, the
term of the option will be five years from the date of the grant. The initial grant by us to an employee under this plan generally vests as
to 25% of the shares one year after the date of the grant, and as to the remaining shares in equal monthly installments over the
following 36 months. Subsequent grants by us to that employee under this plan generally vest as to 12.5% of the shares
6 months after the date of the grant, and as to the remaining shares in equal monthly installments over the following
42 months.

Under the 1996 Plan, the exercise price of an option may not be less than 100% of the fair market value of the shares on the date
of grant as determined by the Board of Directors; however, the exercise price of an ISO or NSO granted to a 10% shareholder may not
be less than 110% of the fair market value of the shares on the date of grant.  The 1996 Plan expires in November 2006.

1998 Director Option Plan

In December 1998, we adopted the 1998 Director Option Plan (the "Director Plan"), which became effective in
February 1999. The Director Plan provides for the granting of stock options to Board members who are not employees of
Intraware. We have reserved approximately 17,000 shares of common stock for issuance under the Director Plan at February 28, 2006.
The option grants under the Director Plan are automatic and nondiscretionary, and the exercise price of the options must be 100% of
the fair market value of the common stock on the date of grant. We determine fair market value by the closing price of the common
stock on Nasdaq on the grant date. Each eligible Board member is granted an option to purchase 1,500 shares ("First
Option") on the date such person first becomes a director. Immediately following each annual meeting of stockholders, each
eligible Board member is automatically granted an additional option to purchase 750 shares ("Subsequent Option") if such
director has served continuously as a member of the Board for at least the preceding six months. The Director Plan provides that the
options shall be exercisable over a period not to exceed ten years from the date of the grant; however, the options terminate
3 months following the date the director ceases to be a member of the Board (12 months if the director ceased to be a
Board member because of death or disability). First Options vest as to 12.5% of the shares 6 months after the grant date and as
to remaining shares in equal installments over the next 42 months provided the optionee continues as a member of the Board.
Subsequent Options vest as to 25% of the shares 6 months after the grant date and as to the remaining shares in equal
installments over the next 18 months.

The 1998 Director Plan expires in December 2008.

1999 Non-Qualified Acquisition Stock Option Plan

In October 1999, we adopted the Non-Qualified Acquisition Stock Option Plan (the "1999 Plan"). The 1999 Plan
provides for the granting of NSOs to our employees and consultants. Officers may only receive grants under the 1999 Plan in
connection with their initial service to us, and Board members may not receive any grants under the 1999 Plan. We reserved 350,000
shares of common stock for issuance under the 1999 Plan at the time of its adoption. The standard form of Stock Option Agreement
used under the 1999 Plan provides that the options are exercisable over a period not to exceed ten years from the date of the grant.
Options granted under the 1999 Plan generally vest as to 25% of the shares one year after the date of grant and as to the remaining
options in equal monthly installments over the next 36 months. The exercise price of all options granted under the 1999 Plan has
been the fair market value of our common stock on the grant date, as determined by the closing price of the common stock on Nasdaq
on that date. During the year ended February 29, 2004, we ceased issuing options from this plan. All remaining options available for
grant were removed from the plan at that time.

The 1999 Plan expires in October 2009.

Employee Stock Purchase Plan

In December 1998, the Board adopted the 1998 Employee Stock Purchase Plan (the "Purchase Plan"), which
became effective February 1999. The Purchase Plan reserves 60,000 shares of common stock for issuance there under. On
each March 1 beginning in 2000, the aggregate number of shares reserved for issuance under the Purchase Plan is increased
automatically to the lesser of 40,000 shares, 1% of the outstanding shares on such date, or a lesser amount determined by the Board of
Directors. Employees generally are eligible to participate in the Purchase Plan if they are customarily employed by us for more than
20 hours per week and more than five months in a calendar year and are not (and would not become as a result of being granted
an option under the Purchase Plan) 5% stockholders. Under the Purchase Plan, eligible employees select a rate of payroll deduction up
to 15% of their W-2 cash compensation subject to certain maximum purchase limitations. Each offering period has a maximum duration
of two years and consists of four six-month purchase periods. Depending on the effective date, the first purchase period is
approximately six months long. Offering Periods and purchase periods thereafter begin on April 15 and October 15. The
price at which the common stock is purchased under the Purchase Plan is 85% of the lesser of the fair market value of our common
stock on the first day of the applicable offering period or on the last day of that purchase period.

Selected Information Regarding all Stock Option Plans

The following table summarizes all stock option activity (in thousands, except per share amounts):

|                              |  | Options Outstanding
|----------------------------- |  | -------------------
|                              |  |                    
|                              |  | Options            
|                              |  | Available          
|                              |  | For Grant          
|Balance at February 28, 2003  |  | 238                
|Shares authorized             |  | 300                
|Plan shares expired           |  | (5)                
|Options granted at fair value |  | (376)              
|Options exercised             |  | -                  
|Options canceled              |  | 144                
|Balance at February 29, 2004  |  | 301                
|Shares authorized             |  | 300                
|Plan shares expired           |  | (3)                
|Options granted at fair value |  | (295)              
|Options exercised             |  | -                  
|Options canceled              |  | 55                 
|Balance at February 28, 2005  |  | 358                
|Shares authorized             |  | 100                
|Plan shares expired           |  | (14)               
|Options granted at fair value |  | (224)              
|Options exercised             |  | -                  
|Options canceled              |  | 225                
|Balance at February 28, 2006  |  | 445                

At February 28, 2006, February 28, 2005 and February 29, 2004, approximately 0.8 million, 0.6 million, and
0.4 million options were exercisable at a weighted average exercise price per share of $19.83, $25.60, and $33.30, respectively.

The following table summarizes the information about all stock options outstanding and exercisable as of February 28, 2006 (in
thousands, except per share amounts and years):

|                         |                      |             |  |                                          |  |                   |  |             |  | Options Vested and Exercisable at
|------------------------ | -------------------- | ----------- |  | ---------------------------------------- |  | ----------------- |  | ----------- |  | ---------------------------------
|                         |                      |             |  | Options Outstanding at February 28, 2006 |  | February 28, 2006
|                         |                      |             |  |                                          |  | Weighted          |  |             |  |                                  
|                         |                      |             |  |                                          |  | Average           |  |             |  |                                  
|                         |                      |             |  |                                          |  | Remaining         |  | Weighted    |  |                                  
|                         |                      |             |  | Number                                   |  | Contractual       |  | Average     |  | Number                           
|Range of Exercise Prices |                      | Outstanding |  | Life                                     |  | Exercise Price    |  | Outstanding |  | Exercise Price                   
|$                        | 1.25 -          4.20 |             |  | 186                                      |  | 5.16              |  | $3.35       |  | 38                               
|                         | 4.40 -          7.70 |             |  | 217                                      |  | 6.22              |  | 6.88        |  | 197                              
|                         | 7.85 -        11.60  |             |  | 302                                      |  | 6.99              |  | 10.15       |  | 240                              
|                         | 11.70 -      15.94   |             |  | 234                                      |  | 7.58              |  | 14.48       |  | 129                              
|                         | 16.70 -    662.50    |             |  | 177                                      |  | 6.44              |  | 54.37       |  | 163                              
|                         | 727.50 -  727.50     |             |  | 1                                        |  | 4                 |  | 727.5       |  | 1                                
|                         |                      |             |  | 1,117                                    |  | 6.57              |  | 16.36       |  | 768                              

As of February 28, 2006, we had change of control severance agreements with five of our employees, four of whom were executive
officers. The agreements provide that if we experience a change of control, and the employee is involuntarily terminated without cause
within twelve months following the change of control or the announcement of such change of control, we will provide additional vesting
of unvested stock options, in addition to any vesting acceleration provided under the 1996 Stock Option Plan.  One of the
agreements provide for one year of additional vesting of unvested stock options and four of the agreements provide for immediate
vesting of all of the employee's unvested stock options.

These agreements were modifications to the terms of the original grants.   An additional
compensation charge would be taken when and if the officers achieve a benefit from the change (i.e., if a change in control or
termination occurs). Under these agreements, approximately 651,000 shares were modified of which 162,000 remain unvested at
February 28, 2006.  This unvested portion of stock option grants represents an additional contingent compensation charge of
approximately $960,000 at February 28, 2006. The recognition of the compensation charge, if any, depends on whether the
employee ultimately retains an option award that would have been otherwise forfeited under the option or award's original vesting
terms.

NOTE 10.              RESTRUCTURING

During the year ended February 28, 2006, we incurred a $41,000 restructuring charge related to severance payments made to
employees who we terminated in connection with our sale of our Sun software resale activities to FusionStorm.  We based the
severance payments on the seniority of the respective employees and their stock options holdings. This charge was recorded against
operations for the year ended February 28, 2006.

During the year ended February 28, 2005, we realized a payroll tax refund for overpaid payroll taxes of approximately
$75,000.  These overpaid payroll taxes related to supplemental unemployment compensation benefits for involuntarily terminated
employees during our restructuring events in December 2000, August 2001 and May 2002.  As of February 28,
2006, we believe all transactions relating to past restructuring events have been recognized.

NOTE 11.              RELATED PARTY TRANSACTIONS

During the year ended February 28, 2006, we provided e-commerce solutions to our customers by utilizing managed e-commerce
services that were provided by Commerce5, Inc. On November 9, 2005, we entered into a Series B Preferred Stock Purchase
Agreement with Digital River, Inc. which represents an approximate 14% ownership stake (see Note 6). In December of 2005 Digital
River announced an agreement to acquire Commerce5, Inc. Upon the closing of the acquisition Commerce5 will become a wholly-owned
subsidiary of Digital River, Inc.

We also are in the process of negotiating a strategic alliance agreement with Digital River, which we expect to complete within the
next few weeks.  Upon signing that agreement, Digital River will be entitled to a seat on our Board of Directors so long as it owns ten
percent or more of our outstanding voting stock.

NOTE 12.              SEGMENT AND GEOGRAPHIC INFORMATION

During the years ended February 28, 2006, February 28, 2005, and February 29, 2004, we operated in a single business segment
providing online purchasing and delivery services for business software.  The geographic distributions of our revenues were as
follows (in thousands):

|              |  | For the years ended
|------------- |  | -------------------
|              |  | February 28, 2006  
|Revenue:      |  |                    
|Untied States |  | $                  
|Europe        |  | 1,388              
|Total         |  | $                  

Our assets are primarily located in the United States of America and not allocated to any specific region.  We do not produce
reports for, or measure the performance of, our geographic regions on any asset-based metrics.  However, the geographic
revenues listed above have been categorized in accordance with the region in which the customer is based.  Total revenue for
North America, primarily relates to revenue within the United States.

NOTE 13.              SUBSEQUENT EVENT

On April 18, 2006, we were notified that the court formally approved the settlement for the case of Leon Segen v, ComVest Venture
Partners, LP et al. The parties entered into a settlement agreement under which the ComVest Defendants will pay us approximately $155,000,
net of estimated attorney fees and costs, in settlement of all claims. The settlement did not require shareholder approval.

SUPPLEMENTARY DATA

The following table sets forth selected unaudited quarterly information for our last eight fiscal quarters (in thousands, except per
share amounts). We believe all necessary adjustments (which consisted only of normal recurring adjustments) have been included in
the amounts stated below to state fairly the results of such periods when read in conjunction with the consolidated financial statements
and related notes included elsewhere herein.

|                                                  |  | For the quarters ended     
|------------------------------------------------- |  | ---------------------------
|                                                  |  | Feb. 28,                   
|                                                  |  | 2006                       
|Revenues                                          |  | $                    2,610 
|Gross profit                                      |  | 1,373                      
|Loss from operations                              |  | (270)                      
|Net loss                                          |  | (151)                      
|Basic and diluted net loss per share              |  | $                    (0.02)
|Weighted average shares - basic and fully diluted |  | 6,096                      
|                                                  |  |                            
|                                                  |  | For the quarters ended     
|                                                  |  | Feb. 28,                   
|                                                  |  | 2005                       
|Revenues                                          |  | $                    2,865 
|Gross profit                                      |  | 1,562                      
|Loss from operations                              |  | (352)                      
|Net loss                                          |  | (327)                      
|Basic and diluted (earnings) net loss per share   |  | $                    (0.05)
|Weighted average shares - basic and fully diluted |  | 6,042                      

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

None.

ITEM 9A.       CONTROLS AND PROCEDURES.

(a)            Evaluation of Disclosure Controls and
Procedures.   Our management evaluated, with the participation of our Chief Executive Officer and our Chief Financial Officer, the
effectiveness of our disclosure controls and procedures as of the end of the period covered by this Annual Report on Form 10-K. Based
on this evaluation, our Chief Executive Officer and our Chief Financial Officer have concluded that our disclosure controls and
procedures are effective to ensure that information we are required to disclose in reports that we file or submit under the Securities
Exchange Act of 1934 is accumulated and communicated to our management, including our principal executive and principal financial
officers, as appropriate to allow timely decisions regarding required disclosure, and that such information is recorded, processed,
summarized and reported within the time periods specified in Securities and Exchange Commission rules and forms.

Since we are not yet an accelerated filer, we are not currently required to comply with Section 404 (Management Assessment of
Internal Controls) of the Sarbanes-Oxley Act of 2002.  We are in the process of implementing what we believe will be
sufficient internal control structures and procedures for our financial reporting such that our management can provide the required
certifications as to these structures and procedures in our Annual Report on Form 10-K for our fiscal year ending February 28, 2007.

(b)            Changes in Internal Controls over Financial Reporting.
No changes in our internal control over financial reporting identified in connection with the evaluation required by
paragraph (d) of Exchange Act Rules 13a-15 or 15d-15 occurred during our last fiscal quarter that have materially affected
or are reasonably likely to materially affect, our internal control over financial reporting.

ITEM 9B.               OTHER INFORMATION.

Not applicable.



PART III



ITEM 10.       DIRECTORS
AND EXECUTIVE OFFICERS OF THE REGISTRANT.

The following sets forth certain biographical information regarding each of our Directors and Executive Officers as of April 18,
2006.

Directors

|Name                  | Age | Class | Term Ends | Independent+ | Chair & Committee Assignments                                                                                            | Position with Intraware                                      
|--------------------- | --- | ----- | --------- | ------------ | ------------------------------------------------------------------------------------------------------------------------ | -------------------------------------------------------------
|Peter Jackson         | 48  | III   | 2007      | No           | Chairman of Board                                                                                                        | Chief Executive Officer, President, and Chairman of the Board
|Mark B. Hoffman       | 59  | III   | 2007      | Yes          | __                                                                                                                       | Director                                                     
|Brendan A. McLoughlin | 67  | II    | 2006      | Yes          | Chairman, Compensation Committee. Member, Audit, Nominating and Corporate Governance, and Special
Litigation committees. | Director                                                     
|Raymond L. Ocampo Jr. | 53  | II    | 2006      | Yes          | Chairman, Nominating and Corporate Governance and Special Litigation committees. Member, Compensation
Committee.         | Director                                                     
|Peter F. Pervere      | 59  | I     | 2008      | Yes          | Lead Independent Director
   Chairman, Audit Committee. Member, Compensation Committee.                                  | Director                                                     
|Bradley M. Shuster    | 51  | I     | 2008      | Yes          | Member, Audit Committee.                                                                                                 | Director                                                     

+

Peter H. Jackson co-founded Intraware in August 1996 as President, Chief Executive Officer and a member of the
Board of Directors.  He became Chairman, Chief Executive Officer and President in November 2003.  Prior to joining
Intraware, he served as founder and President of Granite Computer Products, Inc., a corporate computer hardware reseller and
services provider; President and Chief Operating Officer of Dataflex Corporation, a value-added reseller of computer hardware and
services; and Vice President of Vanstar Corporation, a computer hardware and services company.  Mr. Jackson holds an
A.B. in History from the University of California, Berkeley.

Brendan A. McLoughlin has served as a member of our Board of Directors since July 2002. He is a member of the
Audit Committee, the Nominating and Corporate Governance Committee and the Special Litigation Committee, and is the Chairman of
the Compensation Committee. From September 1998 to April 2001, Mr. McLoughlin served as Senior Vice
President of Sales at Navigation Technologies Corporation, a database software company. From August 1997 to
June 1998 he served as Senior Vice President of Sales for Fujitsu Personal Computer Company, and from
September 1996 to July 1997 he served as Senior Vice President of World-Wide Sales at Vision Tek Corporation, a 3D
graphic accelerator company. From May 1993 to August 1996, he served as Senior Vice President of World-Wide Sales at
Dataflex Corporation, a value-added reseller of computer hardware and services. From 1983 to 1993, Mr. McLoughlin held
various management positions at Compaq Computer Corporation, including Vice President of North American Corporate Sales. From
1968 to 1983, he held various positions at IBM Corporation. Mr. McLoughlin holds a B.A. in Business Administration from
Belmont Abbey College and has completed executive management courses at Harvard University Business School and the University
of Pennsylvania Wharton School of Business.

Mark B. Hoffman has served as a member of our Board of Directors since August 1996. He was Chairman of our
Board until November 2003.  Mr. Hoffman currently is Chairman, Chief Executive Officer and President of Everdream Corporation, a
software company that provides on-demand desktop management services.  Mr. Hoffman joined Everdream in July 2005.  From
September 1996 until October 2004, Mr. Hoffman served as Chairman of the Board of Directors and Chief Executive Officer of
Commerce One, Inc., an e-commerce procurement and supplier-management solutions company. Commerce One, Inc. filed a
voluntary petition for relief under Chapter 11 of the United States Bankruptcy Code in October 2004.  Prior to joining Commerce One,
Mr. Hoffman served as Chief Executive Officer and President of Sybase, Inc., a database software company he co-founded in 1984.
Prior to Sybase, Mr. Hoffman's experience includes management positions at Britton Lee, a manufacturer of database machines, and at
Amdahl Corporation. Mr. Hoffman holds an M.B.A. from the University of Arizona and a B.S. in Engineering from the U.S. Military
Academy.

Raymond L. Ocampo Jr. has served as a member of our Board of Directors since November 2003. He is a member of the Compensation Committee, and is the Chairman
of the Nominating and Corporate Governance Committee and of the Special Litigation Committee. He has been a member of the board of directors of the Berkeley
Center for Law & Technology since January 2000 and served as Executive Director from August 1997 through December 1999. Since April 2004 Mr. Ocampo has been
President and Chief Executive Officer of Samurai Surfer LLC, a consulting and investment company. Mr. Ocampo was Senior Vice President, General Counsel and
Secretary at Oracle Corporation from September 1990 until his retirement in November 1996. He held other senior positions in Oracle's Legal Department between
July 1986 and September 1990. Mr. Ocampo is a member of the board of directors of CytoGenix, Inc., Keynote Systems, Inc., The PMI Group, Inc. and VitalStream
Holdings, Inc.. He holds a B.A. from the University of California, Los Angeles and a J.D. from Boalt Hall School of Law at the University of California, Berkeley.

Peter F. Pervere has served as a member of our Board of Directors since March 2003. He is the Chairman of the Audit
Committee and a member of the Compensation Committee. From April 1997 until February 2000, Mr. Pervere served as Vice President
and Chief Financial Officer and from February 2000 to May 2002 he served as Senior Vice President and Chief Financial Officer of
Commerce One, Inc., an e-commerce procurement and supplier-management solutions company.  From 1987 to April 1997, Mr.
Pervere was at Sybase, Inc., a database software company, serving as Vice President and Corporate Controller from 1991 to 1997.
Prior to joining Sybase, Mr. Pervere served for five years on the auditing staff, including three years as an audit manager, at the
accounting firm of Ernst & Young LLP.  Mr. Pervere holds a B.A. degree in History from Stanford University.

Bradley M. Shuster has served as a member of our Board of Directors since May 2004. He is a member of the
Audit Committee. Since January 1, 2003, Mr. Shuster has served as President, International and Strategic Investments of The PMI
Group and President and Chief Executive Officer of PMI Capital Corporation. From February 1999 to December 2002, he served as
Executive Vice President Corporate Development of The PMI Group and PMI Mortgage Insurance Co. From 1995 to February 1999, he
served as Senior Vice President, Treasurer and Chief Investment Officer of the PMI Group and PMI Mortgage Insurance Co. Prior to
joining PMI, he was an audit partner with the accounting firm of Deloitte & Touche LLP, where he was employed from January
1978 to July 1995. Mr. Shuster holds a B.S. degree from the University of California, Berkeley and an M.B.A. from the University of
California, Los Angeles.

Executive Officers and Other Key Employees

In addition to Mr. Jackson, the following persons were executive officers or key employees as of April 18, 2006.

|Name                | Age | Position with the Company                           
|------------------- | --- | ----------------------------------------------------
|Wendy A. Nieto      | 41  | Executive Vice President and Chief Financial Officer
|Richard J. Northing | 41  | Executive Vice President and Chief Operating Officer
|Paul D. Warenski    | 41  | Senior Vice President, General Counsel and Secretary

Wendy A. Nieto joined us in April of 2000 as Controller. She became Vice President of Finance in
August 2001, Chief Financial Officer and Senior Vice President of Finance in April 2002, Chief Financial Officer and
Executive Vice President of Technology and Operations in August 2003, and Executive Vice President and Chief Financial Officer in
March 2005. Prior to joining Intraware, she was Director of Finance at Chiron Corporation, a biotechnology company. A Certified Public
Accountant, Mrs. Nieto was also employed by various accounting firms. Mrs. Nieto holds a B.S. from California State
University, Hayward and an M.B.A. from St. Mary's University.

Richard J. Northing joined us as Project Manager in May 1999. He became Director of
Project Management in October 1999, Senior Director of Project Management in May 2000, Vice President of Technology
and Operations in March 2001, Senior Vice President of Technology and Operations in February 2005, and Executive Vice
President and Chief Operating Officer in March 2005.  Prior to joining Intraware, he held senior consulting positions at Accenture
and at Electronic Data Systems Corporation. Dr. Northing holds a B.Sc. from the University of Liverpool, U.K., and a D.Phil from
Oxford University, U.K.

Paul D. Warenski joined us as Senior Vice President, General Counsel, and Secretary in
March 2006.  Before joining Intraware, he served as Senior Vice President, General Counsel, and Secretary of Commerce One, Inc.,
which filed a voluntary petition for bankruptcy under Chapter 11 of the United States Bankruptcy Code in October 2004.  Mr. Warenski
continues to serve as the Responsible Person for Commerce One in its bankruptcy proceeding.  Prior to becoming General Counsel of
Commerce One in September 2004, Mr. Warenski served at Commerce One as Associate General Counsel and Senior Counsel,
beginning in February 2001.  Mr. Warenski also was an associate, and later a partner, at the law firm of Schachter, Kristoff, Orenstein
and Berkowitz in San Francisco, from 1996 to 2000.  Mr. Warenski holds a J.D., cum laude, from the University of California,
Hastings College of the Law, an M.Sc. from the London School of Economics and Political Science, and B.S. degrees from the
University of Utah.

Section 16(a) Beneficial Ownership Reporting Compliance

Section 16(a) of the Securities and Exchange Act of 1934 requires our officers and directors, and persons who own more than
ten percent (10%) of a registered class of our common stock to file certain reports with the SEC regarding ownership of, and
transactions in, our securities. Such officers, directors, and 10% stockholders are also required to furnish us with copies of all Section
16(a) forms that they file.

Based solely on our review of the filings made by our officers, directors and 10% stockholders, we believe that all required Section
16(a) filings were made on a timely basis in the fiscal year ending February 28, 2006, with the following exceptions:  1) On January 31,
2006, our former director, Mark Hoffman filed two late Form 4 reports in relation to a private sale of our restricted stock; and 2) on
March 1, 2006, a shareholder owning more than 10% of our common stock, Crosslink Capital, Inc. filed two late Form 4 reports in
relation to the purchase of our common stock.

Code of Ethics

We have established a Code of Ethics that applies to all of our directors, officers, employees and contractors. The Audit
Committee of our Board of Directors is responsible for overseeing the administration of this Code, which is posted on the company's
web site at "http://www.intraware.com/company/corp_governance/index.html." The Code addresses the following key areas:

- Maintaining business ethics (including observance of key financial controls);
- Avoiding conflicts of interest;
- Special obligations concerning financial reporting;
- Compliance with laws, rules and regulations, including:
- Insider trading rules;
- The Foreign Corrupt Practices Act; and
- Record maintenance and destruction of documents; and
- Protection of confidential information.

Any amendment to the Code of Ethics that applies to our directors or executive officers will be posted on our website, and any
waiver of the Code of Ethics for directors or executive officers may be made only by the Board of Directors or Audit Committee and also
will be disclosed on our website.

Audit Committee

Our Audit Committee oversees our financial, reporting and accounting processes, our system of financial controls, and the
selection, review, and performance of our independent registered public accounting firm, including the pre-approval of all audit and
non-audit related fees and services. The members of our Audit Committee are Messrs. McLoughlin, Pervere and Shuster.  We believe that
each member of the Audit Committee meets the criteria for independence under applicable law and the rules of the Securities and
Exchange Commission, and that each is an independent director within the meaning of the applicable Nasdaq listing standards. In
addition, our Board of Directors has determined that Mr. Pervere is an "Audit Committee Financial Expert" as that term is defined in
Item 401(h) of Regulation S-K of the Securities Exchange Act of 1934, and that he also qualifies as financially sophisticated under
applicable Nasdaq listing standards.

Stockholder Recommendations and Nominations Policy

Our process for nominating directors is governed by the Charter for the Nominating and Corporate Governance Committee.
That charter is posted on our corporate website at

ITEM 11.       EXECUTIVE COMPENSATION

Summary Compensation Table

The following table shows for the fiscal years ended February 28, 2006, February 28, 2005, and February 29, 2004 the
compensation of our Chief Executive Officer, our four other most highly compensated executive officers for the most recent fiscal year,
and up to two other individuals who would have been among the four most highly compensated if they had been officers as of February
28, 2006.

|                                                 |  |      |  |                     |         |            |   |              |     | Long-term      |      
|------------------------------------------------ |  | ---- |  | ------------------- | ------- | ---------- | - | ------------ | --- | -------------- | -----
|                                                 |  |      |  |                     |         |            |   |              |     | Compensation   |      
|                                                 |  |      |  |                     |         |            |   |              |     | Awards         |      
|                                                 |  |      |  | Annual Compensation |         | Securities |  
|                                                 |  |      |  |                     |         |            |   | Other Annual |     | Underlying     |      
|Name and Principal Position                      |  | Year |  | Salary              |         | Bonus      |   | Compensation |     | Options (#)(7) |      
|Peter H. Jackson                                 |  | 2006 |  | $                   | 300,496 |            | $ | __           |     | $              |      
|Chairman, Chief Executive Officer, and President |  | 2005 |  | $                   | 300,200 |            | $ | -            |     | $              | -    
|                                                 |  | 2004 |  | $                   | 300,400 |            | $ | -            |     | $              | -    
|                                                 |  |      |  |                     |         |            |   |              |     |                |      
|Richard J. Northing                              |  | 2006 |  | $                   | 233,035 | (1)        | $ | 27,500       | (2) | $              |      
|Executive Vice President and                     |  | 2005 |  | $                   | 170,000 |            | $ | 15,500       | (3) | $              | -    
|Chief Operating Officer (2)                      |  | 2004 |  | $                   | 165,000 |            | $ | 200          |     | $              | -    
|                                                 |  |      |  |                     |         |            |   |              |     |                |      
|Wendy A. Nieto                                   |  | 2006 |  | $                   | 192,862 |            | $ | __           |     | $              |      
|Executive Vice President and                     |  | 2005 |  | $                   | 180,000 |            | $ | -            |     | $              | -    
|Chief Financial Officer                          |  | 2004 |  | $                   | 150,000 |            | $ | 1,147        |     | $              | -    
|                                                 |  |      |  |                     |         |            |   |              |     |                |      
|John J. Moss                                     |  | 2006 |  | $                   | 179,879 |            | $ | 3,750        |     | $              |      
|Former Senior Vice President and General         |  | 2005 |  | $                   | 170,000 |            | $ | 11,250       | (5) | $              | -    
|Counsel (4)                                      |  | 2004 |  | $                   | 156,000 |            | $ | 1,147        |     | $              | -    
|                                                 |  |      |  |                     |         |            |   |              |     |                |      
|Justin M. Benson                                 |  | 2006 |  | $                   | 247,724 | (1)        | $ | __           |     | $              | 3,913
|Vice President of Sales and                      |  | 2005 |  | $                   | 262,296 | (1)        | $ | -            |     | $              | 4,422
|Marketing                                        |  | 2004 |  | $                   | 146,364 | (1)        | $ | -            |     | $              | -    

(1)  Includes sales commissions.

(2)	Includes $10,000 in bonus earned in fiscal year 2006 and paid in fiscal year 2007.

(3)	Includes $7,500 in bonus earned in fiscal year 2005 and paid in fiscal year 2006.

(4)   Mr. Moss left Intraware February 28, 2006.

(5)   Includes $11,250 in bonus earned in fiscal year 2005 and paid in fiscal year 2006.

(6)   Represents relocation expenses paid to Mr. Benson in May 2005.

(7)  Effective upon the close of business September 26, 2005, we effected a one-for-ten reverse stock split.  These
numbers are adjusted to reflect the reverse stock split.

Options Granted During the Last Fiscal Year

The following table sets forth information regarding stock options granted during our last fiscal year, including the potential
realizable value over the ten-year term of the options, based on assumed rates of stock appreciation of 5 percent and 10 percent
compounded annually, for the people named in the Summary Compensation Table above. These assumed rates of appreciation
comply with applicable SEC rules and do not represent or estimate our future stock price. Actual gains, if any, on stock option exercises
will depend on the future prices of our common stock.

|                    |  |                                                    |                                                                     | Individual Grants |   |           
|------------------- |  | -------------------------------------------------- | ------------------------------------------------------------------- | ----------------- | - | ----------
|                    |  | Underlying Number of Securities Underlying Options | Percentage of Total Shares Granted to Employees in Last Fiscal Year | Exercise Price    |   | Expiration
|Name                |  | Granted (#)                                        |                                                                     |                   |   | ($/share) 
|Peter H. Jackson    |  | 37,499                                             | (3)                                                                 | 35.72             | % | $3.30     
|                    |  |                                                    |                                                                     |                   |   |           
|Justin M. Benson    |  | 1,489                                              | (1)                                                                 | 1.42              | % | $4.20     
|                    |  | 2,000                                              | (2)                                                                 | 1.91              | % | $4.20     
|                    |  | 6,510                                              | (1)                                                                 | 6.2               | % | $4.20     
|                    |  | 3,361                                              | (3)                                                                 | 3.2               | % | $3.30     
|                    |  | 6,638                                              | (3)                                                                 | 6.32              | % | $3.30     
|                    |  |                                                    |                                                                     |                   |   |           
|John J. Moss        |  | 5,277                                              | (3)                                                                 | 5.03              | % | $3.30     
|                    |  | 4,722                                              | (3)                                                                 | 4.5               | % | $3.30     
|                    |  |                                                    |                                                                     |                   |   |           
|Wendy A. Nieto      |  | 3,646                                              | (3)                                                                 | 3.47              | % | $3.30     
|                    |  | 15,104                                             | (3)                                                                 | 14.39             | % | $3.30     
|                    |  |                                                    |                                                                     |                   |   |           
|Richard J. Northing |  | 7,928                                              | (3)                                                                 | 7.55              | % | $3.30     
|                    |  | 10,821                                             | (3)                                                                 | 10.31             | % | $3.30     
|                    |  |                                                    |                                                                     |                   |   |           

1. Option vests as to 25 percent of the shares one year after the grant date, and as to remaining shares ratably over the next 36
months.
2. This was a performance-based option grant under which the option vests as to all shares May 4, 2009, subject to Mr. Benson
continuing to be an employee or consultant on that date, unless Mr. Benson and the other sales team members achieved 100% of their
sales targets, in which case they would have vested February 28, 2006.  That goal was not met.  Consequently, the option will vest as
to all shares May 4, 2009, subject to Mr. Benson continuing to be an employee or consultant on that date.
3. Option vests as to 1/6th of the shares six months after the grant date, and as to 1/36 of the shares each month thereafter.

Aggregate Option Exercises During Last Fiscal Year and Fiscal Year End Option Values

The following table sets forth information regarding option exercises for the fiscal year ended February 28, 2006, and exercisable
and unexercisable options held as of February 28, 2006, for the people named in the Summary Compensation Table.  The "Value
of Unexercised In-the-Money Options at February 28, 2006" is based on a value of $6.30 per share (the closing price of our
common stock on February 28, 2006, the last trading day of our fiscal year), less the per share exercise price of the option, multiplied
by the number of shares issued upon exercise of the option.

|                    |  | Shares
   Acquired
   On Exercise |  | Value
   Realized |  | Number of Securities Underlying Unexercised Options at February 28,
2006(#) |  | Value Of Unexercised in the Money Options at February 28, 2006
|------------------- |  | --------------------------------- |  | ----------------- |  | --------------------------------------------------------------------------- |  | --------------------------------------------------------------
|                    |  |                                   |  |                  
|Name                |  |                                   |  | Exercisable       |  | Unexercisable                                                               |  | Exercisable                                                   
|Peter H. Jackson    |  | 0.00                              |  | $0.00             |  | 334,163                                                                     |  | 73,330                                                        
|John J. Moss        |  | 0.00                              |  | $0.00             |  | 47,330                                                                      |  | 0                                                             
|Wendy A. Nieto      |  | 0.00                              |  | $0.00             |  | 55,689                                                                      |  | 42,497                                                        
|Richard J. Northing |  | 0.00                              |  | $0.00             |  | 28,888                                                                      |  | 37,435                                                        
|Justin M. Benson    |  | 0.00                              |  | $0.00             |  | 25,789                                                                      |  | 26,073                                                        

Employment Contracts and Termination of Employment and Change-in-Control Arrangements

Change of Control

We have entered into change of control severance agreements with each of our executive officers. The agreements provide that if
there is a change of control of Intraware, and the executive officer is terminated without cause within twelve months following the
change of control or the announcement of such change of control, Intraware will provide to the terminated executive officer:

- a cash payment equal to a percentage of his or her annual salary,
plus a pro rata portion of his or her annual target bonus, as described in more detail below for each executive;
- 100 percent of his or her health, dental and life insurance, including
benefits paid to any dependents (collectively "benefits"), through the earlier of a specified time from the date of his or her
termination, or the date he or she first becomes covered by another employer's group health, dental or life insurance plans providing
comparable benefits and coverage; and
- full vesting of all unvested stock options.

For changes in control that meet the above criteria, our executive officers would receive the following under their respective
agreements:

- Mr. Jackson would receive 100% of his annual salary and bonus target, along with up to twelve months' benefits;
- Dr. Northing would receive 50% of his annual salary, 50% of his annualized commissions based on commissions paid to him for
the prior six months, and 50% of any annual target bonus.  Dr. Northing also would receive up to six months' paid benefits;
- Ms. Nieto would receive 50% of her annual salary and bonus target, and up to six months' benefits.
- Mr. Warenski would receive 100% of his annual salary and bonus target, along with up to twelve months' benefits, if the change of
control takes place or is announced before March 6, 2007 (the first anniversary of his employment date).  If the change of control is
announced and takes place after March 6, 2007, then he will receive 50% of his annual salary and bonus target, and up to six months'
benefits.

Severance Agreement

We also have entered into a severance agreement with Dr. Northing.  If Dr. Northing's employment as Chief Operating Officer is
involuntarily terminated without cause, he will receive

- a cash payment equal to 50% of his annual salary plus a pro rata portion of any annual target bonus; and
- 100% of his health, dental and life insurance, including benefits paid to any dependents, through the earlier of six months from the
date of his termination or the date he first becomes covered by another employer's group health, dental or life insurance plans providing
comparable benefits and coverage.

The definitions of "involuntary termination" and "cause" are the same as in the Change of Control Severance
Agreement dated May 5, 2004, between Intraware and Dr. Northing, which is in our standard form of Change of Control Severance
Agreement attached to our Quarterly Report on Form 10-Q for the quarter ended May 31, 2001, filed with the SEC on July 13, 2001.
Dr. Northing will not receive the above benefits if he becomes eligible for benefits under his Change of Control Severance
Agreement.

Fiscal Year 2007 Employee Bonus Plan

On March 13, 2006, the Compensation Committee of our Board of Directors approved a new employee bonus plan for the
Company's 2007 fiscal year, which began March 1, 2006. The bonus plan provides for potential cash bonus payments to employees,
including our executive officers, based upon a combination of individual and Company performance objectives. For our executive
officers, the bonus objectives are heavily weighted toward positive financial performance by the Company. The annual bonus targets for
each of our executive officers are as follows: Peter Jackson (Chairman, Chief Executive Officer and President) $150,000; Wendy Nieto
(Executive Vice President and Chief Financial Officer) $70,000; Richard Northing (Executive Vice President and Chief Operating
Officer) $70,000; and Paul Warenski (Senior Vice President, General Counsel, and Secretary) $60,000. The plan provides that these
targets would be paid based upon full achievement of individual and Company objectives. In the event individual or Company objectives
are not met in full, we anticipate that our executive officers would receive lower bonus payments under the plan.  Any payout of a bonus
is subject to final approval by the Compensation Committee.

Compensation of Directors

Our non-employee directors receive an annual retainer for their services as Board members.  If the  Chairman is a
non-employee director-which currently is not the case-then he or she would receive an annual retainer of $7,500.  All other
non-employee directors receive an annual retainer of $5,000.  In addition, each non-employee director receives a $500 fee per Board
meeting attended, up to a maximum of $4,000 in total Board meeting fees per fiscal year.

For Audit Committee membership, the Committee chair receives an annual retainer of $6,000 and other Committee members
receive an annual retainer of $4,000.  Audit Committee members also receive $500 fee per Committee meeting attended, up to a
maximum of $3,000 in total Audit Committee meeting fees per fiscal year.

For membership on each other standing Board committee, excluding special or temporary committees, the chairman receives an
annual retainer of $4,500 and each other committee member receives an annual retainer of $3,000.  Each committee member also
receives a $500 fee per committee meeting attended, up to a maximum of $2,000 in total committee meeting fees per fiscal year.

We also reimburse non-employee directors for their reasonable out-of-pocket expenses incurred in attending Board and committee
meetings.

Non-employee directors also receive automatic, nondiscretionary stock option grants at the time they become directors and
annually thereafter, under our 1998 Director Option Plan. Under this plan, a director receives an option grant for 1,500 shares on the
date of election to the Board, and receives an option grant for 750 shares each year thereafter on the date of the annual meeting of
stockholders if the director has served on the Board for six months before the annual meeting. The initial grant vests over four years,
12.5 percent of the shares vesting six months after the grant date and the balance vesting monthly in equal installments thereafter.
Each subsequent grant vests over two years, 25 percent of the shares vesting six months after the grant date and the balance vesting
monthly in equal installments thereafter. The exercise price of each grant is the fair market value of the stock on the date of the grant. A
copy of this plan is attached as an exhibit to our Registration Statement on Form S-8 filed with the SEC on January 18, 2001.

Each of our non-employee Board members received an option grant for 750 shares on our annual meeting date in September 2005
(adjusted for our 1 for 10 reverse stock split).

Our employee directors receive no compensation for their service as directors. Compensation received by Mr. Jackson for his
services as Chairman, Chief Executive Officer and President is described below under "Executive Compensation."

ITEM 12.       SECURITIES OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

Security Ownership of Certain Beneficial Owners

The table below contains information about beneficial ownership of our common stock, our Series A Preferred Stock, and our
Series B Preferred Stock as of April 14, 2006 (except as otherwise noted) by each person or entity who is known by us to own
beneficially more than 5% percent of that class of our stock. This table is based on information provided to us or filed with the SEC by
these stockholders. Beneficial ownership is determined in accordance with the rules of the SEC. Except as otherwise indicated, and
subject to applicable community property laws, the persons named in the table have sole voting and investment power with respect to
all shares shown as beneficially owned. Applicable percentage ownership in the following table is based on 6,113,267 shares of
our common stock outstanding as of April 14, 2006, and — on an as-converted basis — all shares of our outstanding Series A
Preferred Stock (which is convertible into the same number of shares of our common stock) and Series B Preferred Stock (which is
convertible into 1 million shares of common stock).  The combined total of the 6,113,267 outstanding common shares and the preferred
shares, on an as-converted basis, equals 7,400,345.

|Title of Class     |  | Name and Address                                                                           |     | Number of Shares
Beneficially Owned |  | Percent of
Class |  
|------------------ |  | ------------------------------------------------------------------------------------------ | --- | ----------------------------------- |  | ---------------- | -
|                   |  |                                                                                            |     |                                     |  |                  |  
|Common             |  | Passport Capital, LLC
402 Jackson Street, San Francisco, CA 94111                          | (1) | 774,635                             |  | 10.5             | %
|                   |  |                                                                                            |     |                                     |  |                  |  
|Common             |  | Crosslink Capital, Inc                                                                     | (2) | 761,346                             |  | 10.3             |  
|                   |  |                                                                                            |     |                                     |  |                  |  
|Common             |  | Apex Capital, LLC
25 Orinda Way, Orinda, CA 94563                                          | (3) | 495,000                             |  | 6.7              |  
|                   |  |                                                                                            |     |                                     |  |                  |  
|Common             |  | Zomax Incorporated
5353 Nathan Lane, Plymouth, MN 55442                                    | (4) | 309,756                             |  | 4.2              |  
|                   |  |                                                                                            |     |                                     |  |                  |  
|Series A Preferred |  | Drysdale Partners
c/o Drysdale Enterprises, 177 Bovet Road, Suite 600, San Mateo, CA 94402 | (5) | 27,624                              |  | 0.3              |  
|                   |  |                                                                                            |     |                                     |  |                  |  
|Series B Preferred |  | Digital River
   9625 West 76th Street, Suite 150 Eden Prairie, MN 55344                   | (6) | 1,000,000                           |  | 13.5             |  

1. The securities reported as beneficially owned by Passport Capital, LLC include securities also beneficially owned by the following
affiliates of Passport Capital, LLC: Passport Holdings, LLC; Passport Management, LLC; Passport Master Fund, LP; Passport Master
Fund II, LP; and John H. Burbank III, who is the sole managing member of Passport Capital, LLC.  The information herein
regarding Mr. Burbank, Passport Capital, LLC, Passport Holdings, LLC, Passport Management, LLC, and Passport Master Fund, LP is
based on a Schedule 13G/A filed by them and Passport Master Fund II, LP with the SEC on February 14, 2006.
2. The securities reported as beneficially owned by Crosslink Capital, Inc. ("Crosslink") include securities also beneficially owned by
the following affiliates of Crosslink (collectively, the "Crosslink Affiliates"): Crossover Fund III Management, L.L.C. ("Crossover III
Management"); Crossover Fund IV Management, L.L.C. ("Crossover IV"); Delta Growth Management, Inc. ("Delta Growth"); Ten Mile
Management, L.L.C. ("Ten Mile"); Michael J. Stark, Seymour F. Kaufman, Daniel John Dunn and Thomas Edward Bliska.  The
information herein regarding Crosslink is derived from a Form 4 filed by Crosslink with the SEC on April 5 2006.
3. The securities reported as beneficially owned by Apex Capital, LLC ("Apex") also include securities beneficially owned
by its manager, Sanford J. Colen.  The information herein regarding Apex Capital, LLC and Mr. Colen is based on a
Schedule 13G filed by them with the SEC on February 13, 2006.
4. The information herein regarding Zomax Incorporated is based on an amendment to Schedule 13D filed by
Zomax Incorporated with the SEC on May 21, 2004. As of April 14, 2006, Zomax, Inc. owned 5.1% of our outstanding common stock.
5. Includes 13,812 shares of Series A Preferred Stock held directly by Mr. Drysdale, and 13,812
shares of Series A Preferred Stock held by Drysdale Partners, of which Mr. Drysdale is a beneficial owner.  Collectively
these shareholders own 100% of our issued and outstanding Series A Preferred Stock.
6. Digital River owns 100% of our issued and outstanding Series B Preferred Stock.

Security Ownership of Management and Directors

The table below contains information about beneficial ownership of our common and preferred stock.  As of April 14, 2006, no
officers or directors own any shares of our preferred stock.  However, the figures below regarding the overall percentage of stock
owned by the listed officers and directors include our Series A and Series B Preferred Stock on an as-converted basis.  The table
provides securities ownership information for (i) each of our directors, (ii) our Chief Executive Officer, our other four
executive officers as of the end of our last fiscal year, and up to two other employees who would have been among the four most highly
compensated executive officers had they been executive officers as of February 28, 2006, and (iii) all of our directors and
executive officers as a group. This table is based on information provided to us or filed with the SEC by our directors and executive
officers. Except as otherwise indicated, and subject to applicable community property laws, the persons named in the table have sole
voting and investment power with respect to all shares shown as beneficially owned.

|                                                  |  |                                                  |     
|------------------------------------------------- |  | ------------------------------------------------ | ----
|Name(2)                                           |  | Aggregate No. of Shares
Beneficially
Owned(1)(3) |     
|                                                  |  |                                                  |     
|Peter H. Jackson                                  |  | 433,448                                          | (4) 
|Mark B. Hoffman                                   |  | 40,538                                           | (5) 
|Wendy A. Nieto                                    |  | 60,873                                           | (6) 
|John J. Moss                                      |  | 47,730                                           | (7) 
|Richard J. Northing                               |  | 32,418                                           | (8) 
|Justin M. Benson                                  |  | 26,607                                           | (9) 
|Raymond L. Ocampo Jr.                             |  | 5,654                                            | (10)
|Brendan A. McLoughlin                             |  | 3,197                                            | (11)
|Peter F. Pervere                                  |  | 2,468                                            | (12)
|Bradley M. Shuster                                |  | 1,530                                            | (13)
|All directors and officers as a group (9 Persons) |  | 627,856                                          | (14)

*          Less than one percent of the outstanding shares of the class or
classes of stock.

(1) 	"Aggregate No. of Shares Beneficially Owned" is the aggregate number of shares of our common stock
beneficially owned by the named director or officer or by the group.

(2) 	The address for each beneficial owner is c/o Intraware, Inc., 25 Orinda Way, Orinda, CA 94563.

(3)  	The nature of all beneficial ownership is direct except as otherwise indicated in a footnote.

(4) 	Includes 87,730 shares of common stock held directly by Mr. Jackson and 344,684 shares of common stock
issuable to Mr. Jackson upon exercise of stock options exercisable within 60 days of April 14, 2006. Also includes 210
shares of common stock held as custodian and 7 shares of common stock held as guardian by Mr. Jackson for Drew Jackson,
180 shares of common stock held as custodian and 20 shares of common stock held as guardian by Mr. Jackson for Connor
Jackson, 300 shares of common stock held as custodian and 7 shares of common stock held as guardian by Mr. Jackson for
Lindsey Jackson, and 270 shares of common stock held as custodian and 40 shares of common stock held as guardian by
Mr. Jackson for Brett Jackson.

(5)       Includes 28,070 shares of common stock held by Mr. Hoffman, and 12,468
shares of common stock issuable to Mr. Hoffman upon exercise of stock options exercisable within 60 days of April 14,
2006.

(6)  	Includes 288 shares of common stock held by Mrs. Nieto, and 60,585 shares of common stock issuable
to Mrs. Nieto upon exercise of stock options exercisable within 60 days of April 14, 2006.

(7)    	Includes 400 shares of common stock held by Mr. Moss, and 47,330 shares of common
stock issuable to Mr. Moss upon exercise of stock options.  Mr. Moss left Intraware on February 28, 2006 and has until May 29,
2006 to exercise any outstanding stock options he owns.

(8) 	Includes 666 shares of common stock held by Dr. Northing, and 31,752 shares of common stock issuable to
Dr. Northing upon exercise of stock options exercisable within 60 days of April 14, 2006.

(9) 	Includes 200 shares of common stock held by Mr. Benson, and 28,407 shares of common stock issuable to
Mr. Benson upon exercise of stock options exercisable within 60 days of April 14, 2006.

(10) 	Includes 3,718 shares of common stock held by Mr. Ocampo, and 1,936 shares of common stock issuable to
Mr. Ocampo upon exercise of stock options exercisable within 60 days of April 14, 2006.

(11) 	Includes 42 shares of common stock held by Mr. McLoughlin, and 3,155 shares of common stock issuable to
Mr. McLoughlin upon exercise of stock options exercisable within 60 days of April 14, 2006.

(12) 	Includes 2,468 shares of common stock issuable to Mr. Pervere upon exercise of stock options exercisable
within 60 days of April 14, 2006.

(13)     Includes 468 shares of common stock held by Mr. Shuster, and 1,062 shares of common
stock issuable to Mr. Shuster upon exercise of stock options exercisable within 60 days of April 14, 2006.

(14)     Includes an aggregate of 121,382 shares of common stock held directly and 1,034 shares of
common stock held indirectly by our directors and executive officers as of April 14, 2006. Also includes an aggregate of 505,440 shares
of common stock issuable to our directors and officers upon exercise of stock options exercisable within 60 days of April 14,
2006.  This group does not include Mr. Benson who was not a director or executive officer as of the end of fiscal 2006.

Equity Compensation Plan Information

The following table sets forth information, as of February 28, 2006 about equity awards under our equity
compensation plans:

|Plan Category                                          |     | A
Number of Securities to be
Issued upon Exercise of
Outstanding Options |     | B
Weighted Average
Exercise Price of
Outstanding Options |       | C
Number of Securities
Remaining Available for
Future Issuance Under
Equity Compensation
Plans (Excluding
Securities Reflected in
Column A) |        
|------------------------------------------------------ | --- | ------------------------------------------------------------------------ | --- | -------------------------------------------------------- | ----- | ------------------------------------------------------------------------------------------------------------------------------------------- | -------
|Equity Compensation Plans Approved by Shareholders     | (1) | 1,038,737                                                                | (2) | $                                                        | 14.62 |                                                                                                                                             | 493,390
|Equity Compensation Plans Not Approved by Shareholders |     | 78,912                                                                   | (4) | $                                                        | 39.31 |                                                                                                                                             | -      
|                                                       |     |                                                                          |     |                                                          |       |                                                                                                                                             |        
|Total                                                  |     | 1,117,649                                                                | (4) | $                                                        | 16.36 |                                                                                                                                             | 493,390

(1)	Includes our 1996 Stock Option Plan, which provides for an annual increase in the number of shares available for issuance
under the plan equal to the lesser of (i) 300,000 shares, (ii) 6% of the number of outstanding shares of our common stock
on such date, or (iii) a lesser amount determined by the Board of Directors; our 1998 Director Option Plan.

(2)	Includes shares of common stock issuable upon exercise of options granted under our 1996 Stock Option Plan and 1998
Director Option Plan.

(3)	Number of securities available for future issuance includes approximately 427,000 shares of common stock available for
issuance under our 1996 Stock Option Plan, 17,000 shares available for issuance under our 1998 Director Option Plan, and
approximately 49,390 shares of common stock available for issuance under our Employee Stock Purchase Plan. (See Note 9 of
our "Notes to Consolidated Financial Statements" in Item 8 for a description of our equity compensation plans.)

(4)	Includes shares of common stock to be issued upon exercise of options granted under our 1999 Non-Qualified Acquisition
Stock Option Plan.

Our Non-Qualified Acquisition Stock Option Plan, adopted in October 1999 (the "1999 Plan"), has not been
approved by our shareholders. The 1999 Plan provided for the granting of NSOs to our employees and consultants. Officers could only
receive grants under the 1999 Plan in connection with their initial service to us, and Board members could not receive any grants under
the 1999 Plan. The standard form of Stock Option Agreement used under the 1999 Plan provides that the options are exercisable over
a period not to exceed ten years from the date of the grant. Options granted under the 1999 Plan generally vest as to 25% of the shares
one year after the date of grant and as to the remaining options in equal monthly installments over the next 36 months. The
exercise price of all options granted under the 1999 Plan has been the fair market value of our common stock on the grant date, as
determined by the closing price of the common stock on the applicable Nasdaq exchange on that date.

Effective May 30, 2002, the day our common stock began trading on the Nasdaq Capital Market, we ceased granting options
under the 1999 Plan. However, the 1999 Plan remains in effect solely to the extent of options granted before May 30, 2002 that
remain outstanding.

ITEM 13.       CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

On November 9, 2005 we entered into a Series B Preferred Stock Purchase Agreement with Digital River, Inc.
("Digital River"), under which Digital River purchased 1,000 shares of our Series B Convertible Preferred Stock for an
aggregate purchase price of $6.0 million.  As discussed in more detail above in our Management Discussion and Analysis, we are in
the process of negotiating a strategic alliance agreement with Digital River, which we expect to complete within the next few weeks.
Upon signing that agreement, Digital River will be entitled to a seat on our Board of Directors so long as it owns ten percent or more of
our outstanding voting stock.

ITEM 14.       PRINCIPAL ACCOUNTING FEES AND SERVICES

The following table sets forth the fees paid or accrued for services provided by PricewaterhouseCoopers, LLP, our independent
registered public accounting firm, for each of our last two fiscal years:



|                       |  | For the Year Ended |        
|---------------------- |  | ------------------ | -------
|                       |  | February 28, 2006  |        
|Audit Fees (1)         |  | $                  | 384,000
|Audit Related Fees (2) |  | 30,000             |        
|Tax Fees               |  | -                  |        
|All Other Fees         |  | -                  |        
|Total                  |  | $                  | 414,000

(1)	"Audit Fees" consisted of fees billed by PricewaterhouseCoopers for the audit of our annual financial statements,
for review of financial statements included in our Forms 10-Q, for review of our Forms S-3 and 8-K, and other services that are normally
provided by the independent registered public accounting firm in connection with statutory and regulatory filings.

(2)	"Audit-Related Fees" consisted of fees billed by PricewaterhouseCoopers for research, consultation and advice
regarding accounting treatment for corporate and commercial transactions in accordance with applicable financial accounting and
reporting standards.

The Charter for the Audit Committee of our Board provides that the committee is responsible for pre-approving audit and non-audit
services provided to Intraware by our independent registered public accounting firm, or subsequently approving non-audit services in
those circumstances where a subsequent approval is necessary and permissible.  All audit and audit-related fees above were approved
by the Audit Committee.

In February 2006, PricewaterhouseCoopers, ("PwC") notified us that during fiscal 2006, one of its affiliates performed certain de minimis
consulting services (legal services) for a subsidiary of ours in the United Kingdom, which may have been inconsistent with United
States' auditor independence rules.  The services were performed at no charge.   PwC has advised the
Company and the Audit Committee that the provision of these services did not affect PwC's objectivity and impartiality and that PwC
remains independent of the Company.

PART IV

ITEM 15 .       EXHIBITS, FINANCIAL STATEMENTS AND SCHEDULES

(a)          
1.             Financial Statements

The following financial statements are filed as a part of this report:



|                                                        | Page | 
|------------------------------------------------------- | ---- | 
|Report of
Independent Registered Public Accounting Firm | 27   | 
|Consolidated
Balance Sheets                             | 28   | 
|Consolidated Statements of Operations                   | 29   | 
|Consolidated Statement of Stockholders' Equity          | 30   | 
|Consolidated Statements of Cash Flows                   | 31   | 
|Notes to
Consolidated Financial Statements              | 32   | 

2.             Financial Statement Schedules

All Schedules are omitted as the required information is inapplicable or the information is presented in the Consolidated Financial
Statements or Notes to Consolidated Financial Statements under Item 8 of this Annual Report on Form 10-K.

3.             Exhibits



|Exhibit Number |        |                                                                                                                                                                                                                                                                                             | 
|-------------- | ------ | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | 
|2              | (1)    | Asset Purchase Agreement dated as of May 15, 2002 by and between Intraware, Inc. and Computer Associates
International, Inc.(the Registrant agrees to furnish a copy of any omitted schedule to the Commission upon request).                                                               | 
|3(i).1         | (2)    | Amended and Restated Certificate of Incorporation of Intraware, Inc.                                                                                                                                                                                                                        | 
|3(i).1         | (2)    | Certificate of Amendment to Amended and Restated Certificate of Incorporation of Intraware, Inc.                                                                                                                                                                                            | 
|3(i).2         | (3)    | Certificate of Designations, Preferences and Rights of Series A Convertible Preferred Stock.                                                                                                                                                                                                | 
|3(i).3         | (4)    | Certificate of Designations, Preferences and Rights of Series B Convertible Preferred Stock.                                                                                                                                                                                                | 
|3(i).4         | (2)    | Certificate of Designations, Preferences and Rights of the Series D Convertible Preferred Stock.                                                                                                                                                                                            | 
|3(ii)          | (5)    | Amended and Restated Bylaws of Intraware, Inc.                                                                                                                                                                                                                                              | 
|4.1            | (6)    | Specimen Common Stock Certificate.                                                                                                                                                                                                                                                          | 
|4.4            | (9)    | Warrant issued to CorpSoft, Inc. in May 2001.                                                                                                                                                                                                                                               | 
|4.5            | (10)   | Warrant Agreement dated May 24, 2002 between Intraware, Inc. and Commonwealth Associates, L.P. and Form
of Investor Warrant Certificate.                                                                                                                                                    | 
|4.6            | (10)   | Form of Placement Agent Warrant with $1.00 exercise price.                                                                                                                                                                                                                                  | 
|4.7            | (10)   | Form of Placement Agent Warrant with $1.19 exercise price.                                                                                                                                                                                                                                  | 
|4.8            | (24)   | Warrant to Purchase Common Stock dated August 1, 2003, issued to Silicon Valley Bank.                                                                                                                                                                                                       | 
|4.9            | (5)    | Preferred Stock Rights Agreement, dated as of September 8, 2005, between Intraware, Inc. and Computershare
Investor Services LLC, including the Certificate of Designation, the form of Rights Certificate and the Summary of Rights attached
thereto as Exhibits A, B and C, respectively. | 
|10.1           | (11) * | Form of Indemnification Agreement between Intraware and each of its directors and executive officers.                                                                                                                                                                                       | 
|10.2           | (12) * | 1996 Stock Option Plan, as amended, and form of agreements thereunder.                                                                                                                                                                                                                      | 
|10.3           | (13) * | 1998 Employee Stock Purchase Plan and form of agreements thereunder.                                                                                                                                                                                                                        | 
|10.4           | (12) * | 1998 Director Option Plan and form of agreements thereunder.                                                                                                                                                                                                                                | 
|10.5           | (14)   | 1999 Non-Qualified Acquisition Stock Option Plan and form of agreements thereunder.                                                                                                                                                                                                         | 
|10.6           | (11)   | Sleepy Hollow Investment Company Office Lease made August 23, 1996 between Sleepy Hollow Investment
Company and Intraware.                                                                                                                                                                  | 
|10.7           | (11)   | First Amendment to the Lease for Intraware entered into as of May 5, 1997 by and between Intraware and Sleepy
Hollow Investment Company I.                                                                                                                                                  | 
|10.8           | (11)   | Second Amendment to the Lease for Intraware entered into as of March 31, 1998 by and between Intraware and
Sleepy Hollow Investment Company I.                                                                                                                                              | 
|10.9           | (7)    | Securities Purchase Agreement dated as of June 29, 2000 by and among Intraware and the investors listed on the
Schedule of Buyers.                                                                                                                                                          | 
|10.10          | (15)   | Form of Redemption and Amendment Agreement, dated as of January 10, 2001, by and among Intraware and the
investors set forth therein.                                                                                                                                                       | 
|10.11          | (15)   | Registration Rights Agreement dated as of January 10, 2001, by and among Intraware and the investors set forth
therein.                                                                                                                                                                     | 
|10.12          | (8)    | Preferred Stock and Warrant Purchase Agreement, dated January 12, 2001, by and among Intraware and the
investors set forth therein.                                                                                                                                                         | 
|10.13          | (8)    | Registration Rights Agreement, dated January 12, 2001, by and among Intraware and the investors set forth
therein.                                                                                                                                                                          | 
|10.14          | (16) * | Form of Change of Control Severance Agreement between Intraware, Inc. and each executive officer of Intraware.                                                                                                                                                                              | 
|10.15          | (27) + | Sales Alliance Agreement dated June 28, 2001 between CorpSoft, Inc. and Intraware, Inc.                                                                                                                                                                                                     | 
|10.16          | (18)+  | Amendment One to Sales Alliance Agreement dated June 28, 2001 between Intraware, Inc. and Software
Spectrum, Inc. (as successor-in-interest to CorpSoft, Inc.).                                                                                                                             | 
|10.17          | (21)   | Amendment Two to Sales Alliance Agreement dated June 28, 2001 between Intraware, Inc. and Software
Spectrum, Inc. (as successor-in-interest CorpSoft, Inc.).                                                                                                                                | 
|10.18          | (22)   | Amendment Three to Sales Alliance Agreement dated June 28, 2001 between Intraware, Inc. and Software
Spectrum, Inc. (as successor-in-interest CorpSoft, Inc.).                                                                                                                              | 
|10.19          | (10)   | Form of Subscription Agreement, dated May 24, 2002 by and among Intraware, Inc. and the investors named
therein.                                                                                                                                                                            | 
|10.20          | (10)   | Form of Registration Rights Agreement, dated May 24, 2002 by and among Intraware, Inc., Commonwealth
Associates, L.P. and the investors named therein.                                                                                                                                      | 
|10.21          | (10)   | Placement Agency Agreement, dated May 10, 2002 by and between Intraware, Inc. and Commonwealth
Associates, L.P.                                                                                                                                                                             | 
|10.22          | (17)   | Form of Registration Rights Agreement, dated August 12, 2002, by and between Intraware, Inc. and Zomax
Incorporated.                                                                                                                                                                        | 
|10.23          | (17)   | Form of Common Stock Purchase Agreement, dated August 12, 2002, by and between Intraware, Inc. and Zomax
Incorporated.                                                                                                                                                                      | 
|10.24          | (19)   | Loan and Security Agreement dated August 1, 2003 between Silicon Valley Bank and Intraware, Inc.                                                                                                                                                                                            | 
|10.25          | (23)   | Loan Modification Agreement dated September 20, 2004 between Silicon Valley Bank and Intraware, Inc.                                                                                                                                                                                        | 
|10.26          | (25)   | Third Amendment, dated November 30, 2005, to Loan and Security Agreement between Intraware, Inc. and
Silicon Valley Bank.                                                                                                                                                                   | 
|10.27          | (19)   | Negative Pledge Agreement dated August 1, 2003 between Silicon Valley Bank and Intraware, Inc.                                                                                                                                                                                              | 
|10.28          | (20)   | Form of Registration Rights Agreement, dated September 9, 2003, by and among Intraware, Inc. and the investors
set forth therein.                                                                                                                                                           | 
|10.29          | (20)   | Form of Common Stock Purchase Agreement, dated September 9, 2003, by and among Intraware, Inc. and the
investors set forth therein.                                                                                                                                                         | 
|10.30          | (25) + | Asset Purchase Agreement, dated October 28, 2005, by and between and Intraware, Inc. and FusionStorm
Corporation.                                                                                                                                                                           | 
|10.31          | (25)   | Amendment One, dated October 28, 2005, to Asset Purchase Agreement, dated October 28, 2005, by and
between and Intraware, Inc. and FusionStorm Corporation.                                                                                                                                 | 
|10.32          | (4)    | Series B Preferred Stock Purchase Agreement dated November 9, 2005, by and between Intraware, Inc. and
Digital River, Inc.                                                                                                                                                                  | 
|10.33          | (4)    | Investor Rights Agreement dated November 9, 2005, by and between Intraware, Inc. and Digital River, Inc.                                                                                                                                                                                    | 
|10.34          | (4)    | Standstill and Stock Restriction Agreement dated November 9, 2005, by and between Intraware, Inc. and Digital
River, Inc.                                                                                                                                                                   | 
|10.35          | (23)   | Form of Stock Option Agreement under 1996 Stock Option Plan (Initial Grant).                                                                                                                                                                                                                | 
|10.36          | (23)   | Form of Stock Option Agreement under 1996 Stock Option Plan (Subsequent Grant).                                                                                                                                                                                                             | 
|10.37          | (23)   | Form of Stock Option Agreement under 1998 Director Option Plan (Initial Grant).                                                                                                                                                                                                             | 
|10.38          | (23)   | Form of Stock Option Agreement under 1998 Director Option Plan (Subsequent Grant).                                                                                                                                                                                                          | 
|10.39          | (26)*  | Letter Regarding Bonus for John J. Moss for Completion of Sarbanes-Oxley Section 404 Milestones.                                                                                                                                                                                            | 
|10.40          | (26)*  | Letter Regarding Bonus for Richard J. Northing for Completion of Sarbanes-Oxley Section 404 Milestones.                                                                                                                                                                                     | 
|10.41          | (26)*  | Form of Amendment One to Change of Control Severance Agreement between Intraware, Inc. and each executive
officer of Intraware.                                                                                                                                                             | 
|10.42          | (26)*+ | Compensation Agreement dated March 30, 2005 between Intraware, Inc. and Richard J. Northing.                                                                                                                                                                                                | 
|10.43          | (2)*   | Amendment Two dated September 16, 2005, to Change of Control Severance Agreement between Intraware, Inc.
and Peter H. Jackson.                                                                                                                                                              | 
|10.44          | *      | Employment Agreement dated February 9, 2006 between Intraware, Inc. and Paul Warenski  (signed February 13,
2006).     PDF provided as courtesy                                                                                                                                             | 
|11             |        | Statement Setting Forth the Computation of Per Share Earnings. See Note 1 to our "Notes to Consolidated
Financial Statements" in Item 8.                                                                                                                                                    | 
|23.1           |        | Consent of Independent Registered Public Accounting Firm.
     PDF provided as courtesy                                                                                                                                                                                                     | 
|24             |        | Power of Attorney (see page 65)                                                                                                                                                                                                                                                             | 
|31.1           |        | Certification pursuant to Section 302 of the Sarbanes-Oxley Act-Peter H. Jackson.
     PDF provided as courtesy                                                                                                                                                                             | 
|31.2           |        | Certification pursuant to Section 302 of the Sarbanes-Oxley Act-Wendy A. Nieto.
     PDF provided as courtesy                                                                                                                                                                               | 
|32.1           |        | Certification pursuant to Section 906 of the Sarbanes-Oxley Act.
     PDF provided as courtesy                                                                                                                                                                                              | 

*           Indicates management contract or compensatory plan or
arrangement.

+           Confidential treatment has been requested for certain portions of
this exhibit.

(1)        Incorporated by reference to Intraware's Current Report on Form 8-K dated
May 23, 2002 (File No. 000-25249) and filed with the Securities and Exchange Commission on May 31, 2002.

(2)        Incorporated by reference to Intraware's Quarterly Report on Form 10-Q for
the Quarter ended August 31, 2005 (File No. 000-25249) and filed with the SEC on October 5, 2005.

(3)        Incorporated by reference to Intraware's Current Report on Form 8-K dated April 2, 2001
(File No. 000-25249), filed with the SEC on April 13, 2001.

(4)        Incorporated by reference to Intraware's Current Report on Form 8-K dated November 9, 2005
(File No. 000-25249) and filed with the SEC on November 15, 2005.

(5)        Incorporated by reference to Intraware's Current Report on Form 8-K dated
September 12, 2005 (File No. 000-25249) and filed with the SEC on September 12, 2005.

(6)        Incorporated by reference to Amendment No. 2 to Intraware's Registration
Statement on Form S-1 (File No. 333-69261), filed with the SEC on January 29, 1999.

(7)        Incorporated by reference to Intraware's Current Report on Form 8-K dated
June 29, 2000 (File No. 000-25249), filed with the SEC on July 3, 2000.

(8)        Incorporated by reference to Intraware's Current Report on Form 8-K dated
January 12, 2001 (File No. 000-25249), filed with the SEC on January 23, 2001.

(9)        Incorporated by reference to Intraware's Annual Report on Form 10-K for the
Year ended February 28, 2002 (File No. 000-25249), filed with the SEC on May 29, 2002.

(10)       Incorporated by reference to Intraware's Registration Statement on Form S-3
(File No. 333-90442), filed with the SEC on June 13, 2002.

(11)      Incorporated by reference to Intraware's Registration Statement on Form S-1 (333-69261),
filed with the SEC on December 18, 1998.

(12)      Incorporated by reference to Intraware's Registration Statement on Form S-8 (File
No. 333-53902), filed with the SEC on January 18, 2001.

(13)      Incorporated by reference to Intraware's Registration Statement on Form S-8 (File
No. 333-74209), filed with the SEC on March 10, 1999.

(14)      Incorporated by reference to Intraware's Registration Statement on Form S-8 (File
No. 333-93823), filed with the SEC on December 30, 1999.

(15)      Incorporated by reference to Intraware's Current Report on Form 8-K dated
January 12, 2001 (File No. 000-25249) and filed with the SEC on January 16, 2001.

(16)      Incorporated by reference to Intraware's Quarterly Report on Form 10-Q for the Quarter
ended May 31, 2001 (File No. 000-25249), filed with the SEC on July 13, 2001.

(17)      Incorporated by reference to Intraware's Current Report on Form 8-K dated
August 12, 2002 (File No. 000-25249), filed with the SEC on September 11, 2002.

(18)      Incorporated by reference to Intraware's Quarterly Report on Form 10-Q for the Quarter
ended May 31, 2003 (File No. 000-25249), filed with the SEC on July 15, 2003.

(19)      Incorporated by reference to Intraware's Quarterly Report on Form 10-Q for the Quarter
ended August 31, 2003 (File No. 000-25249), filed with the SEC on October 15, 2003.

(20)      Incorporated by reference to Intraware's Current Report on Form 8-K dated
September 9, 2003 (File No. 000-25249), filed with the SEC on September 12, 2003.

(21)     Incorporated by reference to Intraware's Annual Report on Form 10-K for the Year ended
February 28, 2004 (File No. 000-25249), filed with the SEC on May 5, 2004, as amended by Amendment No. 1 on Form 10-K/A
filed with the SEC on October 4, 2004.

(22)     Incorporated by reference to Intraware's Quarterly Report on Form 10-Q for the Quarter
ended August 31, 2004 (File No. 000-25249), filed with the SEC on October 15, 2004.

(23)     Incorporated by reference to Intraware's Quarterly Report on Form 10-Q for the Quarter
ended November 30, 2004 (File No. 000-25249), filed with the SEC on January 14, 2005.

(24)     Incorporated by reference to Intraware's Quarterly Report on Form 10-Q for the Quarter
ended August 31, 2003 (File No. 000-25249), filed with the Securities and Exchange Commission on October 15, 2003.

(25)         Incorporated by reference to Intraware's Quarterly Report on Form 10-Q for the Quarter ended November 30,  2005
(File No. 000-25249) and filed with the SEC on January 6, 2006.

(26)       Incorporated by reference to Intraware's Annual Report on Form 10-K for the Year ended February 28, 2005 (File
No. 000-25249), filed with the SEC on April 22, 2005.

(27)        Incorporated by reference to Intraware's Amendment No. 1 to Quarterly Report on
Form 10-Q/A for the Quarter ended August 31, 2001 (File No. 000-25249), filed with the Securities and
Exchange Commission on June 12, 2003.

---



SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Act of 1933, as amended, the Registrant has duly
caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

|                      | INTRAWARE, INC. |                                                                 
|--------------------- | --------------- | ----------------------------------------------------------------
|                      | By:             | /s/  PETER H. JACKSON                                           
|Dated: April 21, 2006 |                 |                                                                 
|                      |                 | Peter H. Jackson
Chairman, Chief Executive Officer and
President

KNOW ALL PERSONS BY THESE PRESENT, that each person whose signature appears below constitutes and appoints Peter H.
Jackson and Wendy A. Nieto, his or her attorney-in-fact, each with the power of substitution, for him or her in any and all capacities, to
sign any amendments to this annual report on Form 10-K, and to file the same, with exhibits thereto and other documents in connection
therewith, with the Securities and Exchange Commission, hereby ratifying and conforming all that said attorney-in-fact, or his substitute
or substitutes, may do or cause to be done by virtue hereof.

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons
on behalf of the registrant and in the capacities and on the dates indicated.

|Signature                 |  | Capacity in Which Signed                             | Date           | 
|------------------------- |  | ---------------------------------------------------- | -------------- | 
|/s/ PETER H. JACKSON      |  | Chairman, Chief Executive Officer and                | April 21, 2006 | 
|( Peter H. Jackson)       |  | President (Principal Executive Officer)              |                | 
|/s/ WENDY A. NIETO        |  | Executive Vice President and Chief Financial Officer | April 21, 2006 | 
|( Wendy A. Nieto)         |  | (Principal Financial and Accounting Officer)         |                | 
|/s/ MARK B. HOFFMAN       |  | Director                                             | April 21, 2006 | 
|( Mark B. Hoffman)        |  |                                                      |                | 
|/s/ BRENDAN A. MCLOUGHLIN |  | Director                                             | April 21, 2006 | 
|( Brendan A. McLoughlin)  |  |                                                      |                | 
|/s/ RAYMOND L. OCAMPO JR. |  | Director                                             | April 21, 2006 | 
|( Raymond L. Ocampo Jr.)  |  |                                                      |                | 
|/s/ PETER F. PERVERE      |  | Director                                             | April 21, 2006 | 
|( Peter F. Pervere)       |  |                                                      |                | 
|/s/ BRADLEY M. SHUSTER    |  | Director                                             | April 21, 2006 | 
|(Bradley M. Shuster)      |  |                                                      |                | 

---